Vail Resorts Reports Fiscal 2023 Fourth Quarter and Full Year Results and Provides Fiscal 2024 Outlook
- Pass product sales for the upcoming ski season increased by 7% in units and 11% in sales dollars compared to the prior year.
- The company expects net income for fiscal 2024 to be between $316 million and $394 million.
- Net income for fiscal 2023 decreased from the prior year.
Highlights
- Net income attributable to Vail Resorts, Inc. was
for fiscal 2023 compared to net income attributable to Vail Resorts, Inc. of$268.1 million for fiscal 2022. The decrease in net income attributable to Vail 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.$347.9 million - Resort Reported EBITDA was
for fiscal 2023, compared to$834.8 million for fiscal 2022.$836.9 million - Pass product sales through September 22, 2023 for the upcoming 2023/2024 North American ski season increased approximately
7% in units and approximately11% in sales dollars as compared to the period in the prior year through September 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 for Whistler Blackcomb. - The Company provided its outlook for fiscal 2024 and expects net income attributable to Vail Resorts, Inc. to be between
and$316 million and Resort Reported EBITDA to be between$394 million and$912 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.$968 million - The Company declared a quarterly cash dividend of
per share of Vail Resorts' common stock that will be payable on October 26, 2023 to shareholders of record as of October 10, 2023 and repurchased approximately 0.4 million shares during the quarter at an average price of$2.06 for a total of$247 . For the full fiscal year, the Company repurchased approximately 2.2 million shares, or$100 million 5.4% of shares outstanding, at an average price of approximately for a total of$229 .$500 million
Commenting on the Company's fiscal 2023 results, Kirsten Lynch, Chief Executive Officer, said, "Given the significant weather-related challenges this past season, we are pleased with our overall results for the year, with strong growth in 2022/2023 North American ski season visitation and spending compared to the prior year, further supported by the stability created by our advance commitment products. The return to normal staffing levels enabled our mountain resorts to deliver a strong guest experience resulting in a significant improvement in guest satisfaction scores, which exceeded pre-COVID levels at our destination mountain resorts.
"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 July 31, 2023, which was filed today with the Securities and Exchange Commission. The discussion of operating results below compares the results for the fiscal year ended July 31, 2023 to the fiscal year ended July 31, 2022, unless otherwise noted. The following are segment highlights:
Mountain Segment
- Total lift revenue increased
, or$110.7 million 8.4% , to due to increases in both pass product revenue and non-pass product revenue. Pass product revenue increased$1,420.9 million 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 increased8.3% primarily due to an increase in non-pass ETP (excluding Andermatt-Sedrun) of7.8% , as well as incremental non-pass revenue from Andermatt-Sedrun of . Total non-pass ETP, including the impact of Andermatt-Sedrun, increased$13.2 million 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
, or$63.6 million 28.5% , dining revenue increased , or$60.9 million 37.2% , and retail/rental revenue increased , or$49.7 million 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
, or$314.4 million 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 the Seven Springs Resorts. - Mountain Reported EBITDA increased
, or$11.4 million 1.4% , which includes of stock-based compensation for fiscal 2023 compared to$21.2 million in the prior year.$20.9 million
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) increased
, or$22.8 million 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 the Seven Springs Resorts. - Operating expense (excluding reimbursed payroll costs) increased
, or$36.3 million 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 the Seven Springs Resorts. - Lodging Reported EBITDA decreased
, or$13.5 million 52.4% , which includes of stock-based compensation expense in fiscal 2023 compared to$4.0 million in the prior year.$3.7 million
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue was
for fiscal 2023, an increase of$2,881.3 million , or$356.1 million 14.1% , compared to resort net revenue of for fiscal 2022.$2,525.2 million - Resort Reported EBITDA was
for fiscal 2023, a decrease of$834.8 million , or$2.1 million 0.2% , compared to fiscal 2022.
Total Performance
- Total net revenue increased
, or$363.5 million 14.4% , to .$2,889.4 million - Net income attributable to Vail Resorts, Inc. was
, or$268.1 million per diluted share, for fiscal 2023 compared to net income attributable to Vail Resorts, Inc. of$6.74 , or$347.9 million per diluted share, in fiscal 2022. The decrease in net income attributable to Vail 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)$8.55 gain from the sale of the DoubleTree at$32.2 million Breckenridge hotel; (ii) 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)$10.3 million gain from the sale of an administrative building in$7.9 million Avon, CO. The decrease was also attributable to a 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.$29.6 million
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 July 31, 2023 was approximately
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 September 22, 2023, North American ski season pass sales increased approximately
"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 Epic Day Pass products as lower frequency guests and local Northeast guests continue to be attracted by the strong value proposition of these products. The business also achieved positive growth in the Midwest and Mid-Atlantic, which after challenging conditions last season, highlights the stability of our advance commitment program, loyalty of our guests, and significant opportunity to drive pass penetration in the East. Pass sales dollars continue to benefit from the
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 Epic Pass for pass holders, other than at our partner resort
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 December 2023. At Whistler Blackcomb, we plan to replace the four-person high speed Jersey Cream lift with a new six-person high speed lift. This lift is expected to provide a meaningful increase to uphill capacity and better distribute guests at a central part of the resort. At Hunter Mountain, we plan to replace the four-person fixed-grip Broadway lift with a new six-person high speed lift and plan to relocate the existing Broadway lift to replace the two-person fixed-grip E lift, providing a meaningful increase in uphill capacity and improved access to terrain that is key to the progressive learning experience for our guests. At Park City Mountain, we expect to engage in a planning process to support the replacement of the Sunrise lift with a new 10-person gondola in partnership with the Canyons Village Management Association in calendar year 2025, which will provide improved access and enhanced guest experience for existing and future developments within Canyons Village. These projects are subject to approvals."
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 Vail Resorts, Inc. is estimated to be between
"Fiscal 2024 guidance includes an expectation that the first quarter of fiscal 2024 will generate net loss attributable to Vail Resorts, Inc. between
"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 October 31, 2023 and full year ending July 31, 2024 for Total Reported EBITDA (after stock-based compensation expense) and reconciles net (loss) income attributable to Vail Resorts, Inc. guidance to such Total Reported EBITDA guidance.
Fiscal 2024 Guidance | Fiscal 2024 Guidance | ||||||
(In thousands) | (In thousands) | ||||||
For the Three Months Ending | For the Year Ending | ||||||
October 31, 2023 (6) | July 31, 2024 (6) | ||||||
Low End | High End | Low End | High End | ||||
Range | Range | Range | Range | ||||
Net (loss) income attributable to Vail Resorts, Inc. | $ (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 Whistler Blackcomb transaction requires foreign currency remeasurement to Canadian dollars, the functional currency of Whistler Blackcomb. Our guidance excludes any forward looking change related to foreign currency gains or losses on the intercompany loans, which such change may be material. Additionally, our guidance excludes the impact of any future sales or disposals of land or other assets which are contingent upon future approvals or other outcomes. | |||||||
(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 Vail Resorts, Inc. (NYSE: MTN)
Vail Resorts is a network of the best destination and close-to-home ski resorts in the world including Vail Mountain,
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.
Vail Resorts, Inc. Consolidated Condensed Statements of Operations (In thousands, except per share amounts) (Unaudited) | ||||||||
Three Months Ended July 31, | Twelve Months Ended July 31, | |||||||
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 Vail Resorts, Inc. | $ (128,566) | $ (108,686) | $ 268,148 | $ 347,923 | ||||
Per share amounts: | ||||||||
Basic net (loss) income per share attributable to Vail Resorts, Inc. | $ (3.35) | $ (2.70) | $ 6.76 | $ 8.60 | ||||
Diluted net (loss) income per share attributable to Vail Resorts, Inc. | $ (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 |
Vail Resorts, Inc. Consolidated Condensed Statements of Operations - Other Data (In thousands) (Unaudited) | |||||||||
Three Months Ended July 31, | Twelve Months Ended July 31, | ||||||||
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 |
Vail Resorts, Inc. Mountain Segment Operating Results (In thousands, except Effective Ticket Price ("ETP")) (Unaudited) | ||||||||||||
Three Months Ended July 31, | Percentage Increase | Twelve Months Ended July 31, | Percentage Increase | |||||||||
2023 | 2022 | (Decrease) | 2023 | 2022 | (Decrease) | |||||||
Net Mountain revenue: | ||||||||||||
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 % | ||||||
Total Mountain net revenue | 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 % | ||||||
Total Mountain operating expense | 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) % |
Vail Resorts, Inc. Lodging Operating Results (In thousands, except Average Daily Rate ("ADR") and Revenue per Available Room ("RevPAR")) (Unaudited) | ||||||||||||
Three Months Ended July 31, | Percentage Increase | Twelve Months Ended July 31, | 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 July 31, | ||||
2023 | 2022 | |||
Total Vail Resorts, Inc. stockholders' equity | $ 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 Vail Resorts, Inc. to Total Reported EBITDA for the three and twelve months ended July 31, 2023 and 2022.
(In thousands) (Unaudited) | (In thousands) (Unaudited) | ||||||
Three Months Ended July 31, | Twelve Months Ended July 31, | ||||||
2023 | 2022 | 2023 | 2022 | ||||
Net (loss) income attributable to Vail Resorts, Inc. | $ (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 July 31, 2023.
(In thousands) (Unaudited) (As of July 31, 2023) | |
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 July 31, 2023 and 2022.
(In thousands) (Unaudited) Three Months Ended July 31, | (In thousands) (Unaudited) Twelve Months Ended July 31, | |||||||
2023 | 2022 | 2023 | 2022 | |||||
Real Estate Reported EBITDA | $ (1,169) | $ (1,112) | $ (1,728) | $ (3,927) | ||||
Non-cash Real Estate cost of sales | — | — | 5,138 | 227 | ||||
Non-cash Real Estate stock-based compensation | 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 July 31, 2023 and fiscal 2024 guidance.
(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, Inc.