img

Vail Resorts Reports Fiscal 2018 First Quarter Results and Season Pass Results

(MENAFN Editorial) iCrowdNewswire - Dec 12, 2017

BROOMFIELD, Colo.,— Vail Resorts, Inc. (NYSE:) today reported results for the first quarter of fiscal 2018 endedOctober 31, 2017and provided season pass sales results and certain early ski season indicators.

Highlights

  • Net loss attributable to Vail Resorts, Inc. was$28.4 millionfor the first fiscal quarter of 2018 compared to a net loss attributable to Vail Resorts, Inc. of$62.6 millionin the same period in the prior year. Fiscal 2018 first quarter net loss included a tax benefit of approximately$51.8 million(or$1.29earnings per diluted share) related to employee exercises of equity awards, primarily attributable to the CEO's exercise of expiring stock appreciation rights (SARs) during the quarter. This tax benefit is recorded in net income (loss) as a result of the adoption of revised accounting guidance related to employee stock compensation.
  • Resort Reported EBITDA loss was$54.1 millionfor the first fiscal quarter of 2018, which includes$0.7 millionof acquisition and integration related costs and approximately$1.9 millionof additional payroll taxes related to the CEO's exercise of expiring SARs, compared to a Resort Reported EBITDA loss of$53.3 millionin the same period in the prior year, which included$2.8 millionof acquisition and integration related expenses.
  • Season pass sales throughDecember 3, 2017for the upcoming 2017/2018 North American ski season increased approximately 14% in units and 20% in sales dollars as compared to the period in the prior year throughDecember 4, 2016, includingWhistler BlackcombandStowepass sales in both periods, adjusted to eliminate the impact of foreign currency by applying current period exchange rates to the prior period.
  • The Company reaffirmed its core operating guidance for fiscal year 2018, with certain adjustments related to the CEO's exercise of expiring SARs and currency fluctuations.
  • The Company announced a transformational capital program at Whistler Blackcomb, with a new state-of-the-art gondola and two new high-speed chairlifts, and major improvements atPark Cityto the culinary experience and to family and beginner terrain.
  • Commenting on the Company's fiscal 2018 first quarter results,Rob Katz, Chief Executive Officer, said, "Our first fiscal quarter historically operates at a loss given that our North American mountain resorts are not open for ski operations during the period. The quarter's results are primarily driven by winter operating results from Perisher and our North American resorts' summer activities, dining, retail/rental and lodging operations, and administrative expenses. Perisher performed very well in the first quarter with outstanding conditions in September that led to strong visitation and revenue growth across the business. Whistler Blackcomb's robust summer business also performed well with strong performance in its world class mountain biking operations, summer activities and sightseeing. Our U.S. summer business was impacted, as expected, by the same operational challenges we noted last quarter, including the Heavenly Coaster closure due to damage from last winter and the delayed launch of Epic Discovery atBreckenridge, all of which were included in our fiscal 2018 guidance assumptions. Our lodging results for the first fiscal quarter were encouraging with revenue per available room ("RevPAR") increasing 8.5% compared to the same period in the prior year. In particular, our properties in Coloradobenefited from increased visitation to our resort communities and Grand Teton Lodge Company benefited from higher ancillary yields and 6% growth in average daily rate ("ADR")."

    Regarding Real Estate, Katz said, "Real Estate Reported EBITDA was a loss of$1.1 millionfor the first fiscal quarter, as compared to a gain of$5.1 millionin the same period the prior year, which included$6.5 millionof Real Estate Reported EBITDA related to the sale of a land parcel in Breckenridge. We remain in discussions with developers on a number of potential land sales at the base of our resorts."

    Katz continued, "Our balance sheet at quarter end remains very strong.We ended the quarter with$140.4 millionof cash on hand,$95.0 millionof borrowings under the revolver portion of our senior credit facility and total long-term debt, net (including long-term debt due within one year) of$1.3 billion. As ofOctober 31, 2017, we had available borrowing capacity under the revolver component of ourseniorcredit facility of$234.0 million. In addition, we had$127.1 millionavailable under the revolver component of ourWhistler Blackcombcredit facility. Our Net Debt was 2.0 times trailing twelve months Total Reported EBITDA, which includes$330.2 millionof long-term capital lease obligations associated with the Canyons transaction. I am also very pleased to announce that our Board of Directors has declared a quarterly cash dividend onVail Resorts'common stock. The quarterly dividend will be$1.053per share of common stock and will be payable onJanuary 10, 2018to shareholders of record onDecember 27, 2017."

    Moving on to early ski season indicators, Katz said, "Sales of our season passes continue to deliver outstanding results.As we approach the end of our selling period, season pass sales for the North American ski season are up approximately 14% in units and approximately 20% in sales dollars throughDecember 3, 2017compared to the prior year period endedDecember 4, 2016. Whistler Blackcombpass sales are adjusted to eliminate the impact of foreign currency by applying the current period exchange rates to the prior period. This year, we have continued to drive significant growth in our destination markets which represent approximately 60% of our increase in pass units. We continue to see strength across all geographies, with particularly strong performance inNorthern California, the Pacific Northwest and the Northeast and continued solid growth inColoradoandBritish Columbia. We also saw strong growth across our international markets, with particular strength inAustralia, theUnited Kingdom,Braziland Asia. It's clear that the addition of Whistler Blackcomb andStowehave further strengthened our network and the appeal of our season pass to destination guests inNorth Americaand around the world, while our more sophisticated and more targeted marketing efforts have been critical to driving the success of this program. We expect our total season pass holders this year will exceed 740,000 (including Whistler Blackcomb products and Epic Australia passes), representing an incredible group of highly loyal and passionate guests and the most successful pass program in the worldwide ski industry."

    Katz continued, "Overall, lodging bookings for the season ahead are trending slightly ahead of last year at our North American resorts. Based on historical averages, less than 50% of the bookings for the winter season have been made by this time. Our early season results have been mixed across the network. Whistler Blackcomb andStowehave had a strong start to the season with early snow and cold temperatures conducive to snowmaking.ColoradoandUtahhave been challenged with limited early season terrain, though all of our U.S. resorts are experiencing colder temperatures that have been more conducive to snowmaking which we expect will allow us to expand our open terrain very soon."

    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 first fiscal quarter endedOctober 31, 2017, which was filed today with the Securities and Exchange Commission. The following are segment highlights:

    Mountain Segment

  • Mountain segment net revenue increased$37.4 million, or 33.7%, to$148.1 millionfor the three months endedOctober 31, 2017as compared to the same period in the prior year, which was primarily attributable to incremental revenue from Whistler Blackcomb and strong growth at Perisher.
  • Mountain Reported EBITDA loss was$58.4 millionfor the three months endedOctober 31, 2017,which represents an incremental loss of$1.8 million, or 3.1%,as compared to the Mountain Reported EBITDA loss for same period in prior year.
  • Lodging Segment

  • Lodging segment net revenue (excluding payroll cost reimbursements) increased$4.5 million, or 6.9%, to$68.8 millionfor the three months endedOctober 31, 2017 as compared to the same period in the prior year.
  • Lodging Reported EBITDA was$4.4 millionfor the three months endedOctober 31, 2017, which represents an increase of$1.0 million, or 31.1%,as compared to the same period in the prior year.
  • Resort - Combination of Mountain and Lodging Segments

  • Resort net revenue increased$42.0 million, or 23.6%, to$220.2 millionfor the three months endedOctober 31, 2017as compared to the same period in the prior year, which was primarily attributable to incremental revenue from Whistler Blackcomb and strong growth at Perisher.
  • Resort Reported EBITDA loss was$54.1 millionfor the three months endedOctober 31, 2017, which includes$0.7 millionof acquisition and integration related expenses attributable to the acquisitions of Whistler Blackcomb andStoweand approximately$1.9 millionof payroll taxes related to the CEO's exercise of expiring SARs. This compares to a Resort Reported EBITDA loss of$53.3 millionin the same period in the prior year, which included$2.8 millionof acquisition and integration related expenses attributable to the acquisition of Whistler Blackcomb.
  • Total Performance

  • Total net revenue increased$42.6 million, or 23.9%, to$220.9 millionfor the three months endedOctober 31, 2017as compared to the same period in the prior year, which was primarily attributable to incremental revenue from Whistler Blackcomb and strong growth at Perisher.
  • Net loss attributable to Vail Resorts, Inc. was$28.4 million, or a loss of$0.71per diluted share, for the first quarter of fiscal 2018 compared to a net loss attributable to Vail Resorts, Inc. of$62.6 million, or a loss of$1.70per diluted share, in the first quarter of the prior year. Net loss for the first quarter of fiscal 2018 included a tax benefit of approximately$51.8 million(or$1.29earnings per diluted share) related to employee exercises of equity awards (primarily related to the CEO's exercise of expiring SARs) which, beginningAugust 1, 2017, is recorded in net income (loss) as a result of the adoption of revised accounting guidance related to employee stock compensation.
  • Return of Capital

    The Company declared a quarterly cash dividend of$1.053per share of Vail Resorts common stock that will be payable onJanuary 10, 2018to shareholders of record onDecember 27, 2017.Additionally, a Canadian dollar equivalent dividend on the exchangeable shares of Whistler Blackcomb Holdings Inc. will be payable onJanuary 10, 2018to shareholders of record onDecember 27, 2017. The exchangeable shares were issued to certain Canadian persons in connection with our acquisition of Whistler Blackcomb Holdings Inc.

    Capital Improvements

    Commenting on the Company's new improvements for the 2017/2018 winter season, Katz said, "We are thrilled to welcome guests to all of our resorts as the 2017/2018 ski season kicks off. Our integration efforts at Whistler Blackcomb are largely complete, and we are excited to now offer an enhanced experience for local, regional and destination guests atNorth America'slargest resort. This year marks the first time in our history that we had lift upgrades at all fourColoradoresorts, with significant increases to capacity. AtVail Mountain, we have improved lift capacity at one of the resort's busiest chairlifts by upgrading the Northwoods high-speed four-person chair (#11) to a new high-speed six-person chairlift. AtBreckenridge, we upgraded the Peak 10 Falcon Chair from a four-person high-speed chair to a six-person high-speed chair, allowing more guests to experience some of the best intermediate and advanced terrain on the mountain. AtKeystone, we invested significant capital to enhance the experience at this outstanding family focused resort. We upgraded the four-personMontezumachair to a six-person high-speed chair to improve circulation on the front side of the mountain, and have renovated and significantly expanded mountain dining capacity at Labonte's restaurant by adding 150 indoor seats at the fourth most visited resort in theU.S.AtBeaver Creek, we upgraded the fixed grip two-person Drink of Water chair (#5) to a four-person high-speed chair, increasing the capacity for important beginner and intermediate terrain. Including these most recent projects we have invested over$115 millionin discretionary projects at ourColoradoresorts over the past five years, including 12 new or upgraded lifts, the addition or renovation of four food and beverage locations, significant terrain expansions and extensive additional investments including enhanced and efficient snowmaking."

    Regarding calendar year 2018 capital expenditures, Katz said, "We remain committed to reinvesting in our resorts, creating an experience of a lifetime for our guests and generating strong returns for our shareholders. While we will announce our complete capital plan for calendar year 2018 inMarch 2018, we are pleased to announce several signature investments that we intend to construct in 2018 for the 2018/2019 ski season."

    Katz continued, "We are very excited to announce a transformational investment at Whistler Blackcomb to further enhance the most visited mountain resort inNorth Americaand refocus the spirit of the previously announced Renaissance project back to the guest experience on the mountain. We plan to make a discretionary investment of approximately$42 million(C$53 million) at Whistler Blackcomb, as part of an approximate$52 million(C$66 million) total capital plan at the resort, the largest annual capital investment in the resort's history. We believe this plan will dramatically improve the on-mountain experience for our guests with enhanced lift capacity, improved circulation and a significantly elevated experience for skiers, riders and sightseeing guests. The centerpiece of this investment will be a new gondola running from the base to the top of Blackcomb Mountain, replacing the Wizard and Solar four person chairs with a single state-of-the-art gondola, providing an experience protected from the elements, an expected 47% increase in uphill capacity and a mid-station to allow guests to access and circulate around Blackcomb Mountain. We also plan to upgrade the four-person Emerald express chairlift to a high speed six-person chairlift, providing increased capacity and reduced lift line wait times for important beginner and intermediate terrain on Whistler Mountain. Finally, we expect to upgrade the three-person fixed grip Catskinner chairlift to a four-person high speed lift with an improved lift alignment to provide increased capacity, better access and improved circulation to critical teaching terrain and terrain parks at the top of Blackcomb Mountain. Together, these investments are expected to result in an approximate 43% increase in lift capacity relative to the existing lifts that will be replaced. We believe these transformational, mountain-focused investments are the most significant improvements we can undertake to support Whistler Blackcomb's long-term growth and our commitment to pursue the most impactful projects to enhance the guest experience. We expect these discretionary investments will drive additional Resort Reported EBITDA ofC$9 milliontoC$10 millionfor the 2018/2019 ski season, incremental to the resort's typical expected organic growth. Following this one-time signature investment, we will continue to include Whistler Blackcomb in our normal annual capital improvement plan. While we remain intrigued by the water park that was previously proposed as part of the Renaissance project, we intend to keep our focus on core mountain improvements and will defer consideration of a water park to our longer-term planning for the resort.

    "At Park City, we will continue our transformational investments with a focus on enhancing the family, food and service experience for our guests from around the world. In the Canyons area ofPark City, we plan to upgrade the fixed grip High Meadow chair to a four person high speed lift, improve grading and expand snowmaking to create a world-class beginner and family learning zone. We also plan to make two significant investments in the dining experience at Park City. We will expand Cloud Dine, a unique modern mountain dining experience overlooking the resort, with 200 additional seats and will be renovating and upgrading the Park City Mid-Mountain Lodge to create a signature dining experience that will bring fine-dine quality cuisine to what we expect will be one of the premier fast-casual, on-mountain restaurants in the industry. Each of these projects reinforces our commitment toPark City'sposition as the best resort for families and culinary experiences and continues to build on the significant improvements we've made atPark Cityover the last four years, including the Quicksilver Gondola, the new Miner's Camp restaurant, the expanded and upgradedRed Pine Lodgeand the renovated Summit House restaurant.

    "At Heavenly, we plan to replace the Galaxy two-person chairlift with a three-person chairlift to increase capacity and allow us to re-open 400 acres of high quality intermediate terrain. At Perisher, we plan to upgrade the Leichhardt T-bar to a four-person chairlift and a significant upgrade to snowmaking, enabling better beginner access and a reduction of crowding and wait times, as well as the addition of new terrain. All of our resort projects are subject to regulatory approval.

    "We also plan to continue to invest in enhanced enterprise wide technology improvements that support our increased scale, improve the guest experience and continue to build our data-based marketing efforts.

    "We expect our capital plan for calendar 2018 will total approximately$150 millionexcluding the integration ofStoweand summer investments. With the signature one-time discretionary investment at Whistler Blackcomb of approximatelyUS$42 million, we have reduced our spending elsewhere in the network to accommodate the projects and expect to return to our long-term capital guidance in calendar 2019, which, without any new acquisitions or summer investments, would be approximately$131 million. We will be providing further detail on our calendar year 2018 capital plan, including expectedStoweintegration and summer investments, inMarch 2018."

    Outlook

    Commenting on fiscal 2018 guidance, Katz continued, "Given our first quarter results and the indicators we are seeing for the upcoming season, we remain confident in our outlook for fiscal 2018, which remains predicated on a stable economic environment and normal weather conditions for the key parts of the ski season at our resorts. The ski season has just begun at our North American resorts, with our primary earnings period still in front of us. While we are reiterating our fiscal 2018 core operating performance expectations included in our September earnings release, we are updating our fiscal 2018 guidance to reflect a few non-core adjustments, including: (i) approximately$1.9 millionof lower Resort Reported EBITDA in the first fiscal quarter results associated with payroll tax expense related to the CEO's exercise of expiring SARs; (ii) approximately$40 millionof incremental tax benefit recognized during the first fiscal quarter 2018 primarily related to the CEO's exercise of expiring SARs, (iii)$4.0 millionin lower Resort Reported EBITDA and$1.0 millionof reduced depreciation and amortization expense to reflect a decline in the Canadian Dollar from$0.81to$0.79and a decline in the Australian Dollar from$0.80to$0.76, assuming that foreign exchange rates remain at current levels for the remainder of fiscal 2018 and (iv) the first fiscal quarter loss of$7.3 millionon intercompany notes related to foreign exchange movements. We now expect fiscal 2018 Resort Reported EBITDA to be between$646 millionand$676 millionand net income attributable to Vail Resorts to be between$264 millionand$300 million. Our guidance does not include any benefit to our U.S. taxes from potential legislative changes being discussed to the U.S. tax code."

    The following table reflects the forecasted guidance range for the Company's fiscal year endingJuly 31, 2018, for Reported EBITDA (after stock-based compensation expense) and reconciles such Reported EBITDA guidance to net income attributable to Vail Resorts, Inc. guidance for fiscal 2018.

    Fiscal 2018 Guidance

    (In thousands)

    For the Year Ending

    July 31, 2018(6)

    Low End
    Range

    High End
    Range

    Mountain Reported EBITDA(1)

    $

    617,000

    $

    645,000

    Lodging Reported EBITDA(2)

    26,000

    34,000

    Resort Reported EBITDA(3)

    646,000

    676,000

    Real Estate Reported EBITDA

    (8,000)

    (2,000)

    Total Reported EBITDA

    638,000

    674,000

    Depreciation and amortization

    (199,000)

    (193,000)

    Interest expense, net

    (60,000)

    (56,000)

    Other(4)

    (15,600)

    (12,600)

    Income before provision for income taxes

    363,400

    412,400

    Provision for income taxes(5)

    (77,400)

    (94,400)

    Net income

    $

    286,000

    $

    318,000

    Net income attributable to noncontrolling interests

    (22,000)

    (18,000)

    Net income attributable to Vail Resorts, Inc.

    $

    264,000

    $

    300,000

    (1)Mountain Reported EBITDA includes approximately $16 million of stock-based compensation.

    (2)Lodging Reported EBITDA includes approximately $3 million of stock-based compensation.

    (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 includes certain known changes in the fair value of 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 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.

    (5)As a result of the adoption of revised accounting guidance related to employee stock compensation during the first quarter of 2018, the provision for income taxes may change materially based on our closing stock price at the time stockcompensation awards vest or are exercised. Based on our current stock price, a significant portion of our outstanding awards are significantly in-the-money and, to the extent exercised, could reduce our provision for income taxes, which is not reflected in our Fiscal 2018 guidance.

    (6)Guidance estimates are predicated on an exchange rate of $0.79 between the Canadian Dollar and U.S. Dollar, related to the operations of Whistler Blackcomb in Canada and an exchange rate of $0.76 between the Australian Dollar and U.S. Dollar, related to the operations of Perisher in Australia.

    Earnings Conference Call

    The Company will conduct a conference call today at11:30 a.m. eastern timeto discuss the financial results. The call will be webcast and can be accessed atin the Investor Relations section, or dial (800) 289-0438 (U.S. andCanada) or (323) 794-2423 (international). A replay of the conference call will be available two hours following the conclusion of the conference call throughDecember 21, 2017, at12:30 p.m. eastern time. To access the replay, dial (888) 203-1112 (U.S. andCanada) or (719) 457-0820 (international), pass code 8686839. The conference call will also be archived at.

    About Vail Resorts, Inc. (NYSE:)

    Vail Resorts, Inc., through its subsidiaries, is the leading global mountain resort operator. The Company's subsidiaries operate eleven world-class mountain resorts and three urban ski areas, includingVail,Beaver Creek,BreckenridgeandKeystoneinColorado;Park CityinUtah; Heavenly,NorthstarandKirkwoodin theLake Tahoearea ofCaliforniaandNevada; Whistler Blackcomb inBritish Columbia, Canada;StoweinVermont; Perisher inNew South Wales, Australia;Wilmot MountaininWisconsin; Afton Alps inMinnesotaand Mt.BrightoninMichigan.Vail Resortsowns and/or manages a collection of casually elegant hotels under the RockResorts brand, as well as theGrand Teton Lodge CompanyinJackson Hole, Wyoming.Vail Resorts Development Companyis the real estate planning and development subsidiary ofVail Resorts, Inc.Vail Resortsis a publicly held company traded on theNew York Stock Exchange (NYSE:). TheVail Resortscompany website isand consumer website is.

    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 our expectations regarding our fiscal 2018 performance, including our expected Resort Reported EBITDA; Resort EBITDA margin; Real Estate Reported EBITDA; Net Real Estate Cash Flow and net income attributable to Vail Resorts, Inc.; our expected calendar year 2018 capital expenditures at certain resorts and the expected incremental Resort Reported EBITDA we anticipate deriving from the Whistler Blackcomb investments; the payment of dividends; and the expected final total season pass holders. 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 prolonged weakness in general economic conditions, including adverse effects on the overall travel and leisure related industries; unfavorable weather conditions or the impact of natural disasters; willingness of our guests to travel due to terrorism, the uncertainty of military conflicts or outbreaks of contagious diseases, the cost and availability of travel options and changing consumer preferences; the seasonality of our business combined with adverse events that occur during our peak operating periods; competition in our mountain and lodging businesses; high fixed cost structure of our business; our ability to fund resort capital expenditures; our reliance on government permits or approvals for our use of public land or to make operational and capital improvements; risks related to a disruption in our water supply that would impact our snowmaking capabilities and operations; risks related to federal, state, local and foreign government laws, rules and regulations; risks related to our reliance on information technology, including our failure to maintain the integrity of our customer or employee data; our ability to hire and retain a sufficient seasonal workforce; risks related to our workforce, including increased labor costs; loss of key personnel; adverse consequences of current or future legal claims; a deterioration in the quality or reputation of our brands, including our ability to protect our intellectual property and the risk of accidents at our mountain resorts; our ability to successfully integrate acquired businesses or that acquired businesses may fail to perform in accordance with expectations, including Whistler Blackcomb andStoweor future acquisitions; our ability to satisfy the requirements of Section 404 of the Sarbanes-Oxley Act of 2002, with respect to acquired businesses; risks associated with international operations; fluctuations in foreign currency exchange rates, particularly the Canadian dollar and Australian dollar; changes in accounting estimates and judgments, accounting principles, policies or guidelines or adverse determinations by taxing authorities; a materially adverse change in our financial condition; and other risks detailed in the Company's filings with the Securities and Exchange Commission, including the "Risk Factors" section of the Company's Annual Report on Form 10-K for the fiscal year endedJuly 31, 2017, which was filed onSeptember 28, 2017.

    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 inthe United States of America("GAAP"). Resort Reported EBITDA, Total Reported EBITDA, Resort EBITDA Margin, Net Debt and Net Real Estate Cash Flow should not be considered in isolation or as an alternative to, or substitute for, measures of financial performance or liquidity prepared in accordance with GAAP. In addition, we report segment Reported EBITDA (i.e. Mountain, Lodging and Real Estate), the measure of segment profit or loss required to be disclosed in accordance with GAAP. Accordingly, these measures may not be comparable to similarly-titled measures of other companies.

    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 October 31,

    2017

    2016(1)

    Net revenue:

    Mountain and Lodging services and other

    $

    143,348

    $

    114,686

    Mountain and Lodging retail and dining

    76,866

    63,483

    Resort net revenue

    220,214

    178,169

    Real Estate

    636

    96

    Total net revenue

    220,850

    178,265

    Segment operating expense:

    Mountain and Lodging operating expense

    181,276

    152,645

    Mountain and Lodging retail and dining cost of products sold

    35,679

    28,940

    General and administrative

    57,863

    50,748

    Resort operating expense

    274,818

    232,333

    Real Estate

    1,691

    1,485

    Total segment operating expense

    276,509

    233,818

    Other operating (expense) income:

    Depreciation and amortization

    (48,624)

    (40,581)

    Gain on sale of real property

    6,466

    Change in estimated fair value of contingent consideration

    (300)

    Gain (loss) on disposal of fixed assets, net

    567

    (550)

    Loss from operations

    (103,716)

    (90,518)

    Mountain equity investment income, net

    522

    832

    Investment income and other, net

    383

    4,523

    Foreign currency loss on intercompany loans

    (7,346)

    Interest expense, net

    (15,174)

    (11,964)

    Loss before benefit from income taxes

    (125,331)

    (97,127)

    Benefit from income taxes

    93,404

    33,509

    Net loss

    (31,927)

    (63,618)

    Net loss attributable to noncontrolling interests

    3,542

    1,031

    Net loss attributable to Vail Resorts, Inc.

    $

    (28,385)

    $

    (62,587)

    Per share amounts:

    Basic loss per share attributable to Vail Resorts, Inc.

    $

    (0.71)

    $

    (1.70)

    Diluted net loss per share attributable to Vail Resorts, Inc.

    $

    (0.71)

    $

    (1.70)

    Cash dividends declared per share

    $

    1.053

    $

    0.81

    Weighted average shares outstanding:

    Basic

    40,211

    36,834

    Diluted

    40,211

    36,834

    (1)The Consolidated Condensed Statement of Operations for the three months ended October 31, 2016 has been revised to separately disclose revenues and costs from retail and dining operations, as well as general and administrative costs.Retail and dining revenues were previously included within Mountain and Lodging revenues, and the related costs were previously included in Mountain and Lodging operating costs. Management considers the change in presentation of our Consolidated Condensed Statement of Operations to be immaterial. There is no change to previously reported total net revenue, operating expense, income (loss) from operations, net income (loss) attributable to Vail Resorts, Inc., per share amounts or segment results.

    Vail Resorts, Inc.

    Consolidated Condensed Statements of Operations - Other Data

    (In thousands)

    (Unaudited)

    Other Data:

    Mountain Reported EBITDA

    $

    (58,437)

    $

    (56,654)

    Lodging Reported EBITDA

    4,355

    3,322

    Resort Reported EBITDA

    (54,082)

    (53,332)

    Real Estate Reported EBITDA

    (1,055)

    5,077

    Total Reported EBITDA

    $

    (55,137)

    $

    (48,255)

    Mountain stock-based compensation

    $

    3,762

    $

    3,856

    Lodging stock-based compensation

    791

    789

    Resort stock-based compensation

    4,553

    4,645

    Real Estate stock-based compensation

    (32)

    (68)

    Total stock-based compensation

    $

    4,521

    $

    4,577

    Vail Resorts, Inc.

    Mountain Segment Operating Results

    (In thousands, except Effective Ticket Price ("ETP"))

    (Unaudited)

    Three Months Ended October 31,

    Percentage

    Increase

    2017

    2016

    (Decrease)

    Net Mountain revenue:

    Lift

    $

    25,468

    $

    21,426

    18.9%

    Ski school

    4,438

    3,851

    15.2%

    Dining

    18,302

    13,368

    36.9%

    Retail/rental

    45,407

    36,479

    24.5%

    Other

    54,510

    35,643

    52.9%

    Total Mountain net revenue

    148,125

    110,767

    33.7%

    Mountain operating expense:

    Labor and labor-related benefits

    73,656

    57,682

    27.7%

    Retail cost of sales

    22,941

    18,404

    24.7%

    General and administrative

    49,324

    41,984

    17.5%

    Other

    61,163

    50,183

    21.9%

    Total Mountain operating expense

    207,084

    168,253

    23.1%

    Mountain equity investment income, net

    522

    832

    (37.3)%

    Mountain Reported EBITDA

    $

    (58,437)

    $

    (56,654)

    (3.1)%

    Total skier visits

    498

    429

    16.1%

    ETP

    $

    51.14

    $

    49.94

    2.4%

    Vail Resorts, Inc.

    Lodging Operating Results

    (In thousands, except Average Daily Rate ("ADR") and Revenue per Available Room ("RevPAR"))

    (Unaudited)

    Three Months Ended October 31,

    Percentage

    Increase

    2017

    2016

    (Decrease)

    Lodging net revenue:

    Owned hotel rooms

    $

    19,635

    $

    18,063

    8.7%

    Managed condominium rooms

    10,171

    8,521

    19.4%

    Dining

    15,880

    15,337

    3.5%

    Transportation

    2,553

    2,473

    3.2%

    Golf

    8,426

    8,513

    (1.0)%

    Other

    12,115

    11,418

    6.1%

    68,780

    64,325

    6.9%

    Payroll cost reimbursements

    3,309

    3,077

    7.5%

    Total Lodging net revenue

    72,089

    67,402

    7.0%

    Lodging operating expense:

    Labor and labor-related benefits

    32,092

    29,877

    7.4%

    General and administrative

    8,539

    8,764

    (2.6)%

    Other

    23,794

    22,362

    6.4%

    64,425

    61,003

    5.6%

    Reimbursed payroll costs

    3,309

    3,077

    7.5%

    Total Lodging operating expense

    67,734

    64,080

    5.7%

    Lodging Reported EBITDA

    $

    4,355

    $

    3,322

    31.1%

    Owned hotel statistics:

    ADR

    $

    228.10

    $

    214.83

    6.2%

    RevPAR

    $

    163.23

    $

    144.12

    13.3%

    Managed condominium statistics:

    ADR

    $

    190.61

    $

    196.78

    (3.1)%

    RevPAR

    $

    53.72

    $

    47.95

    12.0%

    Owned hotel and managed condominium statistics (combined):

    ADR

    $

    210.49

    $

    207.34

    1.5%

    RevPAR

    $

    87.38

    $

    80.53

    8.5%

    Key Balance Sheet Data

    (In thousands)

    (Unaudited)

    As of October 31,

    2017

    2016

    Real estate held for sale and investment

    $

    102,697

    $

    116,852

    Total Vail Resorts, Inc. stockholders' equity

    1,401,405

    1,338,317

    Long-term debt, net

    1,262,325

    1,371,779

    Long-term debt due within one year

    38,422

    38,374

    Total debt

    1,300,747

    1,410,153

    Less: cash and cash equivalents

    140,397

    106,751

    Net debt

    $

    1,160,350

    $

    1,303,402

    Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures

    Presented below is a reconciliation of Reported EBITDA to net loss attributable to Vail Resorts, Inc. for the three months ended October 31, 2017 and 2016.

    (Inthousands)
    (Unaudited)

    Three Months Ended October 31,

    2017

    2016

    Mountain Reported EBITDA

    $

    (58,437)

    $

    (56,654)

    Lodging Reported EBITDA

    4,355

    3,322

    Resort Reported EBITDA*

    (54,082)

    (53,332)

    Real Estate Reported EBITDA

    (1,055)

    5,077

    Total Reported EBITDA

    (55,137)

    (48,255)

    Depreciation and amortization

    (48,624)

    (40,581)

    Gain (loss) on disposal of fixed assets, net

    567

    (550)

    Change in estimated fair value of contingent consideration

    (300)

    Investment income and other, net

    383

    4,523

    Foreign currency loss on intercompany loans

    (7,346)

    Interest expense, net

    (15,174)

    (11,964)

    Loss before benefit from income taxes

    (125,331)

    (97,127)

    Benefit from income taxes

    93,404

    33,509

    Net loss

    (31,927)

    (63,618)

    Net loss attributable to noncontrolling interests

    3,542

    1,031

    Net loss attributable to Vail Resorts, Inc.

    $

    (28,385)

    $

    (62,587)

    * Resort represents the sum of Mountain and Lodging

    Presented below is a reconciliation of Total Reported EBITDA to net income attributable to Vail Resorts, Inc. calculated in accordance with GAAP for the twelve months ended October 31, 2017.

    (Inthousands)
    (Unaudited)

    Twelve Months Ended October 31,

    2017

    Mountain Reported EBITDA

    $

    564,555

    Lodging Reported EBITDA

    28,120

    Resort Reported EBITDA*

    592,675

    Real Estate Reported EBITDA

    (6,531)

    Total Reported EBITDA

    586,144

    Depreciation and amortization

    (197,200)

    Loss on disposal of fixed assets and other, net

    (5,313)

    Change in estimated fair value of contingent consideration

    (16,000)

    Investment income and other, net

    1,974

    Foreign currency gain on intercompany loans

    7,938

    Interest expense, net

    (57,298)

    Income before provision for income taxes

    320,245

    Provision for income taxes

    (56,836)

    Net income

    263,409

    Net income attributable to noncontrolling interests

    (18,654)

    Net income attributable to Vail Resorts, Inc.

    $

    244,755

    * Resort represents the sum of Mountain and Lodging

    The following table reconciles Net Debt to long-term debt, net and the calculation of Net Debt to Total Reported EBITDA for the twelve months ended October 31, 2017.

    In thousands)

    (Unaudited)

    (As of October 31, 2017)

    Long-term debt, net

    $

    1,262,325

    Long-term debt due within one year

    38,422

    Total debt

    1,300,747

    Less: cash and cash equivalents

    140,397

    Net debt

    $

    1,160,350

    Net debt to Total Reported EBITDA

    2.0

    x

    The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three months ended October 31, 2017 and 2016.

    (Inthousands)
    (Unaudited)
    Three MonthsEnded
    October 31,

    2017

    2016

    Real Estate Reported EBITDA

    $

    (1,055)

    $

    5,077

    Non-cash Real Estate cost of sales

    479

    Non-cash Real Estate stock-based compensation

    (32)

    (68)

    Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate

    (110)

    1,581

    Net Real Estate Cash Flow

    $

    (718)

    $

    6,590

    The following table reconciles Resort net revenue to Resort EBITDA Margin for fiscal 2018 guidance.

    (Inthousands)

    (Unaudited)

    Fiscal 2018 Guidance(2)

    Resort net revenue(1)

    $

    2,081,000

    Resort Reported EBITDA(1)

    $

    661,000

    Resort EBITDA margin

    31.8%

    (1)Resort represents the sum of Mountain and Lodging

    (2)Represents the mid-point range of Guidance

    Contact Information:

    Michael Barkin, (303) 404-1800, ; or Media: Kelly Ladyga, (303) 404-1862, , http://www.snow.com

    MENAFN1212201700703403ID1096224737