Vail Resorts Reports Fiscal 2022 Third Quarter Results, Early Season Pass Sales Results, and Provides Updated Fiscal 2022 Outlook
Highlights
- Net income attributable to
Vail Resorts, Inc. was$372.6 million for the third fiscal quarter of 2022 compared to net income attributable toVail Resorts, Inc. of$274.6 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. - Resort Reported EBITDA was
$610.5 million for the third fiscal quarter of 2022, compared to Resort Reported EBITDA of$462.2 million for the third 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. - The Company updated its fiscal 2022 guidance range and is now expecting Resort Reported EBITDA to be between
$828 million and$842 million . The guidance range includes an estimated$16 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$7 million of acquisition and integration related expenses associated with theSeven Springs Resorts transaction and the expected acquisition ofAndermatt-Sedrun Sport AG ("Andermatt-Sedrun"). - Pass product sales through
May 31, 2022 for the upcoming 2022/2023 North American ski season increased approximately 9% in units and approximately 11% in sales dollars as compared to the period in the prior year throughJune 1, 2021 . Pass product sales are adjusted to include pass sales for theSeven Springs Resorts in both periods and to eliminate the impact of foreign currency by applying an exchange rate of$0.79 between the Canadian dollar andU.S. dollar in both periods forWhistler Blackcomb pass sales. - The Company declared a quarterly cash dividend of
$1.91 per share ofVail Resorts' common stock that will be payable onJuly 12, 2022 to shareholders of record as ofJune 27, 2022 and repurchased 303,143 shares at an average price of$246.33 for a total of approximately$74.7 million from the beginning of the Company's third quarter of fiscal 2022 throughJune 8, 2022 .
Commenting on the Company's fiscal 2022 third quarter results,
"This year, challenging early season conditions persisted through the holiday period, but our results were strong from January through the remainder of the season. Our strong season pass sales heading into the 2021/2022 season are the foundation of our advance commitment strategy, creating stability for the Company through variable weather and other challenges. This past season, approximately 72% of all
Commenting on fiscal 2022 guidance, Lynch said, "Based on the strong finish to the season, particularly driven by destination guest visitation and lift ticket sales in
As previously announced on
The transaction is expected to close prior to the 2022/2023 ski season, subject to certain third-party consents.
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 increased
$137.0 million , or 23.7%, compared to the same period in the prior year, to$714.7 million for the three months endedApril 30, 2022 , primarily due to increased pass product sales for the 2021/2022 North American ski season, as well as an increase in non-pass lift ticket purchases. - Ski school revenue increased
$40.5 million , or 50.4%, dining revenue increased$33.8 million , or 73.6% and retail/rental revenue increased$35.2 million , or 38.6%, 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
$115.0 million , or 30.7%, 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
$139.1 million , or 30.4%, for the third quarter compared to the same period in the prior year, which includes$5.1 million of stock-based compensation expense for both the three months endedApril 30, 2022 and 2021.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) for the three months ended
April 30, 2022 increased$30.8 million , or 54.6%, 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 average daily rates compared to the prior year. - Lodging Reported EBITDA for the three months ended
April 30, 2022 increased$9.2 million , or 173.1%, for the third quarter compared to the same period in the prior year, which includes$0.9 million and$1.0 million of stock-based compensation expense for the three months endedApril 30, 2022 and 2021, respectively.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue increased
$288.3 million , or 32.5%, compared to the same period in the prior year, to$1,176.5 million for the three months endedApril 30, 2022 . - Resort Reported EBITDA was
$610.5 million for the three months endedApril 30, 2022 , an increase of$148.3 million , or 32.1%, compared to the same period in the prior year, which includes acquisition and integration related expenses, as well as expenses associated with the expected acquisition of Andermatt-Sedrun, of$1.0 million , which are both recorded within Mountain other operating expense.
Total Performance
- Total net revenue increased
$287.6 million , or 32.3%, compared to the same period in the prior year, to$1,176.7 million for the three months endedApril 30, 2022 . - Net income attributable to
Vail Resorts, Inc. was$372.6 million , or$9.16 per diluted share, for the third quarter of fiscal 2022 compared to net income attributable toVail Resorts, Inc. of$274.6 million , or$6.72 per diluted share, in the third fiscal quarter of the prior year. Additionally, fiscal 2022 third quarter net income included the after-tax effect of acquisition and integration related expenses, as well as costs associated with the expected acquisition of Andermatt-Sedrun, which combined were approximately$0.8 million .
Return of Capital
Commenting on capital allocation, Lynch said, "Our balance sheet and liquidity position remain 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 is 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 the core of our business model, and the Company intends to use its financial resources and the stability it has created through its 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.
"For our employees, we are investing approximately
"In addition,
Regarding calendar year 2022 capital expenditures, Lynch said, "We remain dedicated to delivering an exceptional guest experience and will continue to prioritize reinvesting in the experience at our resorts. We are committed to consistently 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 with our ambitious capital investment plan for calendar year 2022 of approximately
"The core capital plan is approximately
Regarding calendar year 2023 capital expenditures, Lynch said, "In addition to this year's significant capacity expanding investments, planning is already underway for our calendar year 2023 capital plan, and we are pleased to announce the first projects from that plan, with additional calendar year 2023 investments and upgrades to be announced in the coming quarters. At
Season Pass Sales
Commenting on the Company's season pass sales for the upcoming 2022/2023 North American ski season, Lynch said, "Following a rapid acceleration of growth in our advance commitment strategy over the last two years that nearly doubled the number of our guests in advance commitment products, we are very pleased with the results for our spring season pass sales to date with strong unit growth over the record pass sales results we saw last spring, validating the compelling network of resorts, guest experience and value provided for our guests. Pass product sales through
Lynch continued, "Relative to season to date pass product sales for the 2021/2022 season through
Regarding Epic Australia Pass sales, Lynch commented, "We are very pleased with ongoing sales of the
Updated Outlook
- Net income attributable to
Vail Resorts, Inc. is expected to be between$314 million and$348 million for fiscal 2022. - Resort Reported EBITDA is expected to be between
$828 million and$842 million for fiscal 2022, which includes an estimated$16 million of Resort Reported EBITDA for theSeven Springs Resorts for the period from the transaction closing onDecember 31, 2021 through the end of the fiscal year, partially offset by$7 million of acquisition and integration related expenses associated with theSeven Springs Resorts transaction and the expected acquisition of Andermatt-Sedrun. Our guidance includes estimated acquisition related expenses specific to the expected acquisition of Andermatt-Sedrun, but does not include any estimate for the closing costs, operating results or integration expense associated with the Andermatt-Sedrun acquisition, which is expected to close later in calendar year 2022. - Resort EBITDA Margin is expected to be approximately 33.0% in fiscal 2022 at the midpoint of our guidance range.
- In addition to the above, the updated outlook for fiscal year 2022 assumes normal conditions and operations throughout the Australian ski season and North American summer season, both of which begin in our fourth quarter, and no incremental travel or operating restrictions associated with COVID-19 that could negatively impact our results. The guidance also assumes an exchange rate of
$0.79 between the Canadian Dollar andU.S. Dollar related to the operations ofWhistler Blackcomb inCanada and an exchange rate of$0.74 between the Australian Dollar andU.S. Dollar related to the operations of Perisher,Falls Creek and Hotham inAustralia .
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 |
$ 314,000 |
$ 348,000 |
|
Net income attributable to noncontrolling interests |
24,000 |
18,000 |
|
Net income |
338,000 |
366,000 |
|
Provision for income taxes (1) |
70,000 |
76,000 |
|
Income before provision for income taxes |
408,000 |
442,000 |
|
Depreciation and amortization |
253,000 |
249,000 |
|
Interest expense, net |
150,000 |
146,000 |
|
Other (2) |
12,000 |
5,000 |
|
Total Reported EBITDA |
$ 823,000 |
$ 842,000 |
|
Mountain Reported EBITDA (3) |
$ 797,000 |
$ 811,000 |
|
Lodging Reported EBITDA (4) |
30,000 |
33,000 |
|
Resort Reported EBITDA (5) |
828,000 |
842,000 |
|
Real Estate Reported EBITDA |
(5,000) |
— |
|
Total Reported EBITDA |
$ 823,000 |
$ 842,000 |
|
(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 which such change may be material. Separately, the intercompany loan associated with the remeasurement to Canadian dollars, the functional currency of foreign currency gains or losses on the intercompany loans, which such change may be material. |
|||
(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 Blackcomb in |
Earnings Conference Call
The Company will conduct a conference call today at
About
Forward-Looking Statements
Except for any historical information contained herein, the matters discussed in this press release and on the conference call contain certain forward-looking statements within the meaning of the federal securities laws. These statements relate to analyses and other information available as of the date hereof, which are based on forecasts of future results and estimates of amounts not yet determinable. These statements also relate to our contemplated future prospects, developments and business strategies.
These forward-looking statements are identified by their use of terms and phrases such as anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "predict," "project," "will" and similar terms and phrases, including references to assumptions. Such statements include statements regarding fiscal 2022 performance (including the assumptions related thereto), including our expected net income, Resort Reported EBITDA and margin; 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; expectations regarding the payment of dividends and share repurchases; our planned wage increases; our pursuit of affordable employee housing; our calendar year 2022 and 2023 capital plans 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 acquisitions 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. If one or more of these risks or uncertainties materialize, or if underlying assumptions prove incorrect, our actual results may vary materially from those expected, estimated or projected. Given these uncertainties, users of the information in this press release and from the conference call, including investors and prospective investors, are cautioned not to place undue reliance on such forward-looking statements. Actual results may differ materially from those suggested by the forward-looking statements that we make for a number of reasons including those described above and in Part I, Item 1A. "Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended
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 |
|||||||
2022 |
2021 |
2022 |
2021 |
|||||
Net revenue: |
||||||||
Mountain and Lodging services and other |
$ 1,020,544 |
$ 794,393 |
$ 1,912,704 |
$ 1,495,777 |
||||
Mountain and Lodging retail and dining |
155,992 |
93,885 |
345,448 |
208,362 |
||||
Resort net revenue |
1,176,536 |
888,278 |
2,258,152 |
1,704,139 |
||||
Real Estate |
129 |
800 |
624 |
1,369 |
||||
Total net revenue |
1,176,665 |
889,078 |
2,258,776 |
1,705,508 |
||||
Segment operating expense: |
||||||||
Mountain and Lodging operating expense |
417,422 |
317,836 |
965,483 |
765,944 |
||||
Mountain and Lodging retail and dining cost of products sold |
57,174 |
35,937 |
135,118 |
90,435 |
||||
General and administrative |
91,764 |
73,294 |
260,259 |
210,444 |
||||
Resort operating expense |
566,360 |
427,067 |
1,360,860 |
1,066,823 |
||||
Real Estate operating expense |
1,609 |
2,023 |
4,590 |
5,088 |
||||
Total segment operating expense |
567,969 |
429,090 |
1,365,450 |
1,071,911 |
||||
Other operating (expense) income: |
||||||||
Depreciation and amortization |
(65,655) |
(64,071) |
(189,214) |
(189,362) |
||||
Gain on sale of real property |
189 |
189 |
1,151 |
189 |
||||
Change in estimated fair value of contingent consideration |
(2,800) |
(10,400) |
(21,580) |
(12,202) |
||||
(Loss) gain on disposal of fixed assets and other, net |
(51) |
1,999 |
16,163 |
(762) |
||||
Income from operations |
540,379 |
387,705 |
699,846 |
431,460 |
||||
Mountain equity investment income, net |
363 |
1,011 |
2,695 |
6,177 |
||||
Investment income and other, net |
224 |
347 |
980 |
857 |
||||
Foreign currency (loss) gain on intercompany loans |
(1,040) |
4,157 |
(3,079) |
9,832 |
||||
Interest expense, net |
(35,132) |
(39,033) |
(112,043) |
(112,287) |
||||
Income before provision for income taxes |
504,794 |
354,187 |
588,399 |
336,039 |
||||
Provision for income taxes |
(118,211) |
(76,897) |
(110,407) |
(66,640) |
||||
Net income |
386,583 |
277,290 |
477,992 |
269,399 |
||||
Net income attributable to noncontrolling interests |
(14,033) |
(2,661) |
(21,383) |
(738) |
||||
Net income attributable to |
$ 372,550 |
$ 274,629 |
$ 456,609 |
$ 268,661 |
||||
Per share amounts: |
||||||||
Basic net income per share attributable to |
$ 9.18 |
$ 6.82 |
$ 11.27 |
$ 6.67 |
||||
Diluted net income per share attributable to |
$ 9.16 |
$ 6.72 |
$ 11.20 |
$ 6.58 |
||||
Cash dividends declared per share |
$ 1.91 |
$ — |
$ 3.67 |
$ — |
||||
Weighted average shares outstanding: |
||||||||
Basic |
40,568 |
40,296 |
40,518 |
40,277 |
||||
Diluted |
40,678 |
40,896 |
40,784 |
40,807 |
Consolidated Condensed Statements of Operations - Other Data (In thousands) (Unaudited) |
|||||||
Three Months Ended |
Nine Months Ended |
||||||
2022 |
2021 (1) |
2022 |
2021 (1) |
||||
Other Data: |
|||||||
Mountain Reported EBITDA |
$ 596,000 |
$ 456,898 |
$ 873,529 |
$ 654,267 |
|||
Lodging Reported EBITDA |
14,539 |
5,324 |
26,458 |
(10,774) |
|||
Resort Reported EBITDA |
610,539 |
462,222 |
899,987 |
643,493 |
|||
Real Estate Reported EBITDA |
(1,291) |
(1,034) |
(2,815) |
(3,530) |
|||
Total Reported EBITDA |
$ 609,248 |
$ 461,188 |
$ 897,172 |
$ 639,963 |
|||
Mountain stock-based compensation |
$ 5,084 |
$ 5,141 |
$ 15,867 |
$ 15,403 |
|||
Lodging stock-based compensation |
879 |
966 |
2,856 |
2,894 |
|||
Resort stock-based compensation |
5,963 |
6,107 |
18,723 |
18,297 |
|||
Real Estate stock-based compensation |
66 |
77 |
210 |
220 |
|||
Total stock-based compensation |
$ 6,029 |
$ 6,184 |
$ 18,933 |
$ 18,517 |
|||
(1) On Lodging segment to the Mountain segment. Segment results for the three and nine months ended retrospectively adjusted to reflect current period presentation. |
Mountain Segment Operating Results (In thousands, except Effective Ticket Price "ETP") (Unaudited) |
||||||||||||
Three Months Ended |
Percentage Increase |
Nine Months Ended |
Percentage Increase |
|||||||||
2022 |
2021 (1) |
(Decrease) |
2022 |
2021 (1) |
(Decrease) |
|||||||
|
||||||||||||
Lift |
$ 714,708 |
$ 577,680 |
23.7% |
$ 1,250,619 |
$ 1,041,546 |
20.1% |
||||||
Ski school |
120,897 |
80,390 |
50.4% |
214,442 |
138,824 |
54.5% |
||||||
Dining |
79,826 |
45,981 |
73.6% |
146,395 |
81,276 |
80.1% |
||||||
Retail/rental |
126,497 |
91,286 |
38.6% |
281,704 |
203,718 |
38.3% |
||||||
Other |
42,707 |
34,575 |
23.5% |
135,150 |
106,005 |
27.5% |
||||||
|
1,084,635 |
829,912 |
30.7% |
2,028,310 |
1,571,369 |
29.1% |
||||||
Mountain operating expense: |
||||||||||||
Labor and labor-related benefits |
209,729 |
162,141 |
29.3% |
468,848 |
374,556 |
25.2% |
||||||
Retail cost of sales |
34,940 |
25,376 |
37.7% |
85,851 |
66,351 |
29.4% |
||||||
Resort related fees |
49,426 |
38,168 |
29.5% |
89,419 |
67,153 |
33.2% |
||||||
General and administrative |
77,000 |
61,916 |
24.4% |
219,262 |
177,637 |
23.4% |
||||||
Other |
117,903 |
86,424 |
36.4% |
294,096 |
237,582 |
23.8% |
||||||
|
488,998 |
374,025 |
30.7% |
1,157,476 |
923,279 |
25.4% |
||||||
Mountain equity investment income, net |
363 |
1,011 |
(64.1)% |
2,695 |
6,177 |
(56.4)% |
||||||
Mountain Reported EBITDA |
$ 596,000 |
$ 456,898 |
30.4% |
$ 873,529 |
$ 654,267 |
33.5% |
||||||
Total skier visits |
8,702 |
7,188 |
21.1% |
16,279 |
14,191 |
14.7% |
||||||
ETP |
$ 82.13 |
$ 80.37 |
2.2% |
$ 76.82 |
$ 73.39 |
4.7% |
||||||
(1) On Lodging segment to the Mountain segment. Segment results for the three and nine months ended retrospectively adjusted to reflect current period presentation. |
Lodging Operating Results (In thousands, except ADR and Revenue per (Unaudited) |
||||||||||||
Three Months Ended |
Percentage Increase |
Nine Months Ended |
Percentage Increase |
|||||||||
2022 |
2021 (1) |
(Decrease) |
2022 |
2021 |
(Decrease) |
|||||||
Lodging net revenue: |
||||||||||||
Owned hotel rooms |
$ 18,295 |
$ 10,252 |
78.5% |
$ 53,362 |
$ 24,325 |
119.4% |
||||||
Managed condominium rooms |
37,494 |
28,726 |
30.5% |
83,703 |
58,391 |
43.3% |
||||||
Dining |
14,646 |
4,162 |
251.9% |
33,296 |
7,703 |
332.2% |
||||||
Transportation |
6,862 |
4,663 |
47.2% |
14,421 |
7,610 |
89.5% |
||||||
Golf |
— |
— |
nm |
5,138 |
3,733 |
37.6% |
||||||
Other |
9,925 |
8,610 |
15.3% |
31,641 |
25,834 |
22.5% |
||||||
87,222 |
56,413 |
54.6% |
221,561 |
127,596 |
73.6% |
|||||||
Payroll cost reimbursements |
4,679 |
1,953 |
139.6% |
8,281 |
5,174 |
60.1% |
||||||
Total Lodging net revenue |
91,901 |
58,366 |
57.5% |
229,842 |
132,770 |
73.1% |
||||||
Lodging operating expense: |
||||||||||||
Labor and labor-related benefits |
35,187 |
25,895 |
35.9% |
92,925 |
66,767 |
39.2% |
||||||
General and administrative |
14,764 |
11,378 |
29.8% |
40,997 |
32,807 |
25.0% |
||||||
Other |
22,732 |
13,816 |
64.5% |
61,181 |
38,796 |
57.7% |
||||||
72,683 |
51,089 |
42.3% |
195,103 |
138,370 |
41.0% |
|||||||
Reimbursed payroll costs |
4,679 |
1,953 |
139.6% |
8,281 |
5,174 |
60.1% |
||||||
Total Lodging operating expense |
77,362 |
53,042 |
45.9% |
203,384 |
143,544 |
41.7% |
||||||
Lodging Reported EBITDA |
$ 14,539 |
$ 5,324 |
173.1% |
$ 26,458 |
$ (10,774) |
345.6% |
||||||
Owned hotel statistics: |
||||||||||||
ADR |
$ 330.52 |
$ 274.15 |
20.6% |
$ 307.80 |
$ 255.25 |
20.6% |
||||||
RevPAR |
$ 173.30 |
$ 147.67 |
17.4% |
$ 167.90 |
$ 92.27 |
82.0% |
||||||
Managed condominium statistics: |
||||||||||||
ADR |
$ 508.24 |
$ 403.96 |
25.8% |
$ 443.10 |
$ 374.72 |
18.2% |
||||||
RevPAR |
$ 215.48 |
$ 141.39 |
52.4% |
$ 142.55 |
$ 84.53 |
68.6% |
||||||
Owned hotel and managed condominium statistics (combined): |
||||||||||||
ADR |
$ 475.21 |
$ 374.39 |
26.9% |
$ 403.31 |
$ 344.66 |
17.0% |
||||||
RevPAR |
$ 214.40 |
$ 142.40 |
50.6% |
$ 149.20 |
$ 86.65 |
72.2% |
||||||
(1) On Lodging segment to the Mountain segment. Segment results for the three and nine months ended retrospectively adjusted to reflect current period presentation. |
Key Balance Sheet Data (In thousands) (Unaudited) |
||||
As of |
||||
2022 |
2021 |
|||
Real estate held for sale and investment |
$ 95,519 |
$ 96,259 |
||
|
$ 1,829,317 |
$ 1,782,202 |
||
Long-term debt, net |
$ 2,687,488 |
$ 2,739,981 |
||
Long-term debt due within one year |
63,736 |
113,454 |
||
Total debt |
2,751,224 |
2,853,435 |
||
Less: cash and cash equivalents |
1,401,168 |
1,344,702 |
||
Net debt |
$ 1,350,056 |
$ 1,508,733 |
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 |
||||||
2022 |
2021 (2) |
2022 |
2021 (2) |
||||
Net income attributable to |
$ 372,550 |
$ 274,629 |
$ 456,609 |
$ 268,661 |
|||
Net income attributable to noncontrolling interests |
14,033 |
2,661 |
21,383 |
738 |
|||
Net income |
386,583 |
277,290 |
477,992 |
269,399 |
|||
Provision for income taxes |
118,211 |
76,897 |
110,407 |
66,640 |
|||
Income before provision for income taxes |
504,794 |
354,187 |
588,399 |
336,039 |
|||
Depreciation and amortization |
65,655 |
64,071 |
189,214 |
189,362 |
|||
Loss (gain) on disposal of fixed assets and other, net |
51 |
(1,999) |
(16,163) |
762 |
|||
Change in fair value of contingent consideration |
2,800 |
10,400 |
21,580 |
12,202 |
|||
Investment income and other, net |
(224) |
(347) |
(980) |
(857) |
|||
Foreign currency loss (gain) on intercompany loans |
1,040 |
(4,157) |
3,079 |
(9,832) |
|||
Interest expense, net |
35,132 |
39,033 |
112,043 |
112,287 |
|||
Total Reported EBITDA |
$ 609,248 |
$ 461,188 |
$ 897,172 |
$ 639,963 |
|||
Mountain Reported EBITDA |
$ 596,000 |
$ 456,898 |
$ 873,529 |
$ 654,267 |
|||
Lodging Reported EBITDA |
14,539 |
5,324 |
26,458 |
(10,774) |
|||
Resort Reported EBITDA (1) |
610,539 |
462,222 |
899,987 |
643,493 |
|||
Real Estate Reported EBITDA |
(1,291) |
(1,034) |
(2,815) |
(3,530) |
|||
Total Reported EBITDA |
$ 609,248 |
$ 461,188 |
$ 897,172 |
$ 639,963 |
|||
(1) Resort represents the sum of Mountain and Lodging |
|||||||
(2) On Lodging segment to the Mountain segment. Segment results for the three and nine months ended retrospectively adjusted to reflect current period presentation. |
Presented below is a reconciliation of net income attributable to
(In thousands) (Unaudited) |
|
Twelve Months Ended |
|
|
|
Net income attributable to |
$ 315,798 |
Net income attributable to noncontrolling interests |
17,252 |
Net income |
333,050 |
Provision for income taxes |
44,493 |
Income before provision for income taxes |
377,543 |
Depreciation and amortization |
252,437 |
Gain on disposal of fixed assets and other, net |
(11,552) |
Change in fair value of contingent consideration |
23,780 |
Investment income and other, net |
(709) |
Foreign currency loss on intercompany loans |
4,629 |
Interest expense, net |
151,155 |
Total Reported EBITDA |
$ 797,283 |
Mountain Reported EBITDA |
$ 772,016 |
Lodging Reported EBITDA |
29,134 |
Resort Reported EBITDA (1) |
801,150 |
Real Estate Reported EBITDA |
(3,867) |
Total Reported EBITDA |
$ 797,283 |
(1) Resort represents the sum of Mountain and Lodging |
|
(2) On segment to the Mountain segment. Segment results for the twelve months ended adjusted to reflect current period presentation, where applicable. |
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 |
$ 2,687,488 |
|
Long-term debt due within one year |
63,736 |
|
Total debt |
2,751,224 |
|
Less: cash and cash equivalents |
1,401,168 |
|
Net debt |
$ 1,350,056 |
|
Net debt to Total Reported EBITDA |
1.7x |
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 |
|||||||
2022 |
2021 |
2022 |
2021 |
|||||
Real Estate Reported EBITDA |
$ (1,291) |
$ (1,034) |
$ (2,815) |
$ (3,530) |
||||
|
— |
509 |
227 |
892 |
||||
|
66 |
77 |
210 |
220 |
||||
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
(196) |
457 |
692 |
435 |
||||
Net Real Estate Cash Flow |
$ (1,421) |
$ 9 |
$ (1,686) |
$ (1,983) |
The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2022 guidance.
(In thousands) (Unaudited) |
|
Fiscal 2022 Guidance |
|
Resort net revenue (1) |
$ 2,534,000 |
Resort Reported EBITDA (1) |
$ 835,000 |
Resort EBITDA margin |
33.0% |
(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-third-quarter-results-early-season-pass-sales-results-and-provides-updated-fiscal-2022-outlook-301565370.html
SOURCE
Investor Relations: Bo Heitz, (303) 404-1800, InvestorRelations@vailresorts.com, or Media: Sara Olson, (303) 404-6497, News@vailresorts.com