BROOMFIELD, Colo., March 10,
2025 /CNW/ -- Vail Resorts, Inc. (NYSE: MTN)
today reported results for the second quarter of fiscal 2025 ended
January 31, 2025 and provided the
Company's ski season-to-date metrics through March 2, 2025.
Highlights
- Net income attributable to Vail Resorts, Inc. was $245.5 million for the second quarter of fiscal
2025 compared to $219.3 million in
the same period in the prior year.
- Resort Reported EBITDA was $459.7
million for the second quarter of fiscal 2025, which
included $2.9 million of one-time
costs related to the previously announced two-year resource
efficiency transformation plan and $0.1
million of acquisition and integration related expenses. In
the same period in the prior year, Resort Reported EBITDA was
$425.0 million, which included
$2.1 million of acquisition related
expenses.
- The Company updated its guidance for fiscal year 2025 and is
now expecting net income attributable to Vail Resorts, Inc. to be
between $257 million and $309 million. Excluding a $7 million impact from the change in foreign
currency rates, the Company's Resort Reported EBITDA guidance
midpoint for the year ending July 31,
2025 is unchanged from the original guidance provided on
September 26, 2024. Including the
impact of changes in foreign currency rates, Resort Reported EBITDA
is now expected to be between $841
million and $877 million.
Consistent with prior guidance, this range includes an estimated
$15 million impact related to
one-time costs in support of the Company's resource efficiency
transformation plan, and an estimated $1
million impact related to acquisition and integration
related expenses specific to Crans-Montana.
- The Company's Board of Directors declared a quarterly cash
dividend of $2.22 per share of Vail
Resorts' common stock that will be payable on April 10, 2025 to shareholders of record as of
March 27, 2025, and the Company
repurchased approximately 0.1 million shares during the quarter at
an average price of approximately $196 per share for a total of $20 million.
Commenting on the Company's fiscal 2025 second quarter results,
Kirsten Lynch, Chief Executive
Officer, said, "We are pleased with our overall results for the
quarter, with 8% growth in Resort Reported EBITDA compared to the
prior year. Our results reflect the stability provided by our
season pass program, our investments in the guest experience, and
the strong execution of our teams across all of our mountain
resorts. Second quarter visitation at our North American resorts
was slightly above prior year levels with the benefit of improved
conditions, partially offset by the expected continued industry
demand normalization and the shift in destination guest visitation
to the spring. Destination guest visitation at our western North
American mountain resorts was below prior year levels, which we
believe was driven by the continued shift in historical visitation
patterns across the ski industry to later in the ski season, which
increased after challenging early season conditions in the prior
year. Local guest visitation was in line with expectations as
conditions across our North American resorts improved from the
prior year and returned to more typical conditions.
"Ancillary spend per destination guest visit was strong across
our ski school and dining businesses throughout the quarter, while
overall revenue in our ancillary businesses was impacted by the
lower mix of destination visitation. Through the second quarter,
guest satisfaction scores across our destination mountain resorts
and regional ski areas were strong and grew relative to scores in
the prior three years, excluding Park City Mountain, where the
guest experience during the thirteen-day patrol union strike was
not the experience we wanted to provide."
Regarding the Company's resource efficiency transformation plan,
Lynch said, "Vail Resorts is on track to achieve its two-year
resource efficiency transformation plan, which was announced in
September 2024. Through scaled
operations, global shared services, and expanded workforce
management, the Company is on track to improve organizational
effectiveness and scale for operating leverage as the Company grows
globally and deliver the expected cost efficiencies in fiscal year
2025, along with the $100 million in
annualized cost efficiencies by the end of its 2026 fiscal
year."
Season-to-Date Metrics through March
2, 2025 & Interim Results Commentary
The Company reported certain ski season metrics for the
comparative periods from the beginning of the ski season through
March 2, 2025, and for the prior year
period through March 3, 2024. The
reported ski season metrics are for the Company's North American
destination mountain resorts and regional ski areas, excluding the
results of the Australian and European resorts and ski areas in
both periods. The data mentioned in this release is interim period
data and is subject to fiscal quarter end review and
adjustments.
- Season-to-date total skier visits were down 2.5% compared to
the prior year season-to-date period.
- Season-to-date total lift ticket revenue, including an
allocated portion of season pass revenue for each applicable
period, was up 4.1% compared to the prior year season-to-date
period.
- Season-to-date ski school revenue was up 3.0% and dining
revenue was up 3.1% compared to the prior year season-to-date
period. Retail/rental revenue for North American resort and ski
area store locations was down 2.9% compared to the prior year
season-to-date period.
Commenting on the season-to-date metrics, Lynch said, "Similar
to the drivers in the second quarter, season-to-date results
through March 2, 2025 reflect strong
local visitation from improved early season conditions with
destination visitation impacted by industry demand normalization
and an expected shift in destination guest visitation to the
spring. Ancillary spend per destination guest visit was strong
across the Company's ski school and dining businesses, with overall
performance reflecting the higher mix of local visitation during
the period."
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 second fiscal quarter ended January 31, 2025, which was filed today with the
Securities and Exchange Commission. The following are segment
highlights:
Mountain Segment
- Total lift revenue increased $41.5
million, or 6.9%, compared to the same period in the prior
year, to $644.9 million for the three
months ended January 31, 2025, due to
increases in both pass revenue and non-pass revenue. Non-pass
revenue increased 17.5% primarily as a result of an increase in
visitation at our Eastern U.S. Resorts (comprising the Midwest,
Mid-Atlantic, and Northeast), as well as an increase in non-pass
Effective Ticket Price ("ETP") (excluding Crans-Montana) of 4.4%,
and incremental non-pass revenue from Crans-Montana of $6.6 million. Total non-pass ETP, including the
impact of Crans-Montana, was flat compared to the same period in
the prior year. Additionally, pass product revenue increased 3.2%,
which was primarily driven by an increase in pass product sales for
the 2024/2025 North American ski season compared to the prior year.
Pass product revenue, although primarily collected prior to the ski
season, is recognized in the Consolidated Condensed Statements of
Operations throughout the ski season on a straight-line basis using
the skiable days of the season to date period relative to the total
estimated skiable days of the season.
- Ski school revenue increased $6.4
million, or 5.0%, and dining revenue increased $8.8 million, or 10.8%, driven by increased local
skier visitation and increased pricing, partially offset by
decreased destination skier visitation, as these guests typically
utilize more ancillary services. Additionally, dining revenue
benefited from $3.3 million
incremental revenue from Crans-Montana.
- Retail/rental revenue decreased $1.0
million, or 0.7%, for which retail revenues decreased
$2.0 million, or 2.6%, driven by
lower sales at our on-mountain retail locations, and the mix of
retail merchandise purchased by customers, including decreased
sales of higher-margin accessories and apparel goods, partially
offset by increased rental revenues of $1.0
million, or 1.6%.
- Operating expense increased $27.2
million, or 4.7%, which was primarily attributable to
increased variable expenses associated with increased revenue, and
incremental operating expenses from Crans-Montana.
- Mountain Reported EBITDA increased $37.3
million, or 8.9%, for the second quarter compared to the
same period in the prior year, which includes $6.6 million of stock-based compensation expense
for the three months ended January 31,
2025 compared to $6.3 million
in the same period in the prior year. Mountain segment results also
include one-time operating expenses attributable to our resource
efficiency transformation plan of $2.6
million for the three months ended January 31, 2025, as well as acquisition and
integration related expenses of $0.1
million and $2.1 million for
the three months ended January 31,
2025 and 2024, respectively.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost
reimbursements) decreased $3.1
million, or 4.3%, to $70.2
million for the three months ended January 31, 2025 as compared to the same period
in the prior year, primarily driven by a decrease in destination
skier visitation which decreased demand for lodging and other
ancillary services proximate to our mountain resorts, as well as a
net reduction in our inventory of available managed condominium
rooms proximate to our mountain resorts.
- Lodging Reported EBITDA decreased $2.7
million, or 56.5%, for the second quarter compared to the
same period in the prior year, which includes $0.9 million of stock-based compensation expense
for the both the three months ended January
31, 2025 and 2024. Lodging segment results were impacted by
a decrease in property tax refunds received compared to the prior
year period, and also include one-time operating expenses
attributable to our resource efficiency transformation plan of
$0.3 million for the three months
ended January 31, 2025.
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue was $1,137.1
million for the three months ended January 31, 2025, an increase of $59.3 million as compared to Resort net revenue
of $1,077.8 million for the same
period in the prior year.
- Resort Reported EBITDA was $459.7
million for the three months ended January 31, 2025, an increase of $34.6 million, or 8.1%, compared to the same
period in the prior year, which includes one-time operating
expenses attributable to our resource efficiency transformation
plan of $2.9 million for the three
months ended January 31, 2025, as
well as $0.1 million of acquisition
related expenses for the second quarter of fiscal 2025 compared to
$2.1 million of acquisition related
expenses for the second quarter of the prior year.
Total Performance
- Total net revenue increased $59.3
million, or 5.5%, to $1,137.2
million for the three months ended January 31, 2025 as compared to the same period
in the prior year.
- Net income attributable to Vail Resorts, Inc. was $245.5 million, or $6.56 per diluted share, for the second quarter
of fiscal 2025 compared to net income attributable to Vail Resorts,
Inc. of $219.3 million, or
$5.76 per diluted share, in the
second quarter of the prior year.
Outlook
Excluding a $7 million impact from
the change in foreign currency rates, the Company's Resort Reported
EBITDA guidance midpoint for the year ending July 31, 2025 is unchanged from the original
guidance provided on September 26,
2024. For the remainder of the season, the Company is
expecting improved performance compared to the season-to-date
period, including a continued shift in destination visitation
patterns to later in the ski season, based on the significant base
of pre-committed guests, current lodging booking trends, and
historical guest behavior patterns.
The Company now expects net income attributable to Vail Resorts,
Inc. for fiscal 2025 to be between $257
million and $309 million. The
Company expects Resort Reported EBITDA for fiscal 2025 to be
between $841 million and $877 million. Consistent with the original
fiscal 2025 guidance issued September 26,
2024, the updated guidance includes an estimated
$15 million in one-time costs related
to the multi-year resource efficiency transformation plan and an
estimated $1 million of acquisition
and integration related expenses specific to Crans-Montana. In
addition, compared to the original fiscal 2025 guidance, the
updated guidance includes an estimated $7
million impact from foreign exchange rates. At the midpoint,
the guidance implies an estimated Resort EBITDA margin for fiscal
2025 to be approximately 28.8% or 29.3% before one-time costs from
the resource efficiency transformation plan.
The updated guidance also assumes (1) a continuation of the
current economic environment, (2) industry normalization to
pre-COVID guest behavior, and (3) normal weather conditions for the
remainder of the 2024/2025 North American and European ski season
and the 2025 Australian ski season. In addition, the updated
guidance also reflects foreign currency exchange rate volatility as
compared to the assumptions included in our original guidance
provided on September 26, 2024. The
updated guidance assumes foreign currency exchange rates as of
March 7, 2025, including an exchange
rate of $0.70 between the Canadian
Dollar and U.S. Dollar related to the operations of Whistler
Blackcomb in Canada, an exchange
rate of $0.63 between the Australian
Dollar and U.S. Dollar related to the operations of Perisher, Falls
Creek and Hotham in Australia, and
an exchange rate of $1.13 between the
Swiss Franc and U.S. Dollar related to the operations of
Andermatt-Sedrun and Crans Montana in Switzerland, and does not include any
potential impacts related to future fluctuations in foreign
currency exchange rates, which may be impacted by tariffs, trade
disputes, or other factors.
The following table reflects the forecasted guidance range for
the Company's fiscal year ending July 31,
2025 for Total Reported EBITDA (after stock-based
compensation expense) and reconciles net income attributable to
Vail Resorts, Inc. guidance to such Total Reported EBITDA
guidance.
|
Fiscal 2025
Guidance
|
|
(In
thousands)
|
|
For the Year
Ending
|
|
July 31, 2025
(6)
|
|
Low
End
|
|
High
End
|
|
Range
|
|
Range
|
Net income attributable
to Vail Resorts, Inc.
|
$
257,000
|
|
$
309,000
|
Net income attributable
to noncontrolling interests
|
21,000
|
|
15,000
|
Net income
|
278,000
|
|
324,000
|
Provision for income
taxes (1)
|
96,000
|
|
112,000
|
Income before income
taxes
|
374,000
|
|
436,000
|
Depreciation and
amortization
|
294,000
|
|
286,000
|
Interest expense,
net
|
172,000
|
|
166,000
|
Other
(2)
|
14,000
|
|
8,000
|
Total Reported
EBITDA
|
$
854,000
|
|
$
896,000
|
|
|
|
|
Mountain Reported
EBITDA (3)
|
$
821,000
|
|
$
855,000
|
Lodging Reported EBITDA
(4)
|
19,000
|
|
23,000
|
Resort Reported EBITDA
(5)
|
841,000
|
|
877,000
|
Real Estate Reported
EBITDA
|
13,000
|
|
19,000
|
Total Reported
EBITDA
|
$
854,000
|
|
$
896,000
|
|
|
|
|
(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 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 $24 million of
stock-based compensation.
|
(4) Lodging
Reported EBITDA also includes approximately $4 million of
stock-based compensation.
|
(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 $0.70 between the
Canadian dollar and U.S. dollar, related to the operations of
Whistler Blackcomb in Canada; an exchange rate of $0.63 between the
Australian dollar and U.S. dollar, related to the operations of our
Australian ski areas; and an exchange rate of $1.13 between the
Swiss franc and U.S. dollar, related to the operations of
Andermatt-Sedrun and Crans-Montana in Switzerland.
|
Capital Structure and Allocation Update
As of January 31, 2025, the
Company's total liquidity as measured by total cash plus revolver
availability and delayed draw term loan availability was
approximately $1.7 billion. This
includes $488 million of cash on
hand, $509 million of U.S. revolver
availability and $450 million of U.S.
delayed draw term loan availability under the Vail Holdings Credit
Agreement, and $204 million of
revolver availability under the Whistler Credit Agreement. As of
January 31, 2025, the Company's Net
Debt was 2.5 times its trailing twelve months Total Reported
EBITDA.
On January 27, 2025, the Company
completed an amendment of its Vail Holdings Credit Agreement which
increased the U.S. revolver by an incremental $100 million to $600
million, and provided an incremental $450 million term loan facility in the form of
delayed draw term loans, which the Company can draw upon at any
time at its option until January
2026, when any unused amount of the delayed draw term loans
will expire. Additionally, on January 30,
2025, the Company repurchased approximately $50 million of its 0.0% convertible senior notes
for an aggregate cash repurchase price of approximately
$48 million, representing a 4%
discount to par value. Following the closing of these repurchases,
the Company has $525 million of 0.0%
convertible senior notes outstanding, which mature on January 1, 2026. Proceeds from any borrowings on
the incremental term loan facility and the increase in the
revolving credit loan commitment, both of which are currently
undrawn, are available to be used to refinance the Company's 0.0%
convertible senior notes or for other general corporate
purposes. Until the convertible notes mature, or are otherwise
refinanced or repurchased, the Company will continue to benefit
from the zero-interest coupon.
Regarding the return of capital to shareholders, the Company
declared a quarterly cash dividend on Vail Resorts' common stock of
$2.22 per share. The dividend will be
payable on April 10, 2025 to
shareholders of record as of March
27, 2025. In addition, the Company repurchased
approximately 0.1 million shares during the quarter at an average
price of approximately $196 per share
for a total of $20 million. The
Company has 1.5 million shares remaining under its authorization
for share repurchases.
Regarding calendar year 2025 capital expenditures, as previously
announced, the Company expects its capital plan for calendar year
2025 to be approximately $198 million
to $203 million in core capital,
before $45 million of growth capital
investments at its European resorts, including $41 million at Andermatt-Sedrun and $4 million at Crans-Montana, and $6 million of real estate related capital
projects to complete multi-year transformational investments at the
key base area portals of Breckenridge
Peak 8 and Keystone River Run, and planning investments to
support the development of the West Lionshead area into a fourth
base village at Vail Mountain. Including European growth capital
investments and real estate related capital, the Company plans to
invest approximately $249 million to
$254 million in calendar year 2025.
Key capital investments include the launch of two multi-year
transformational investment plans at Park City Mountain and Vail
Mountain, significant lift, snowmaking, and restaurant upgrades at
Andermatt-Sedrun, a new six-pack lift at Perisher, new
functionality for the My Epic App, more advanced AI capabilities
for My Epic Assistant, and technology investments across the
Company's ancillary businesses.
Commenting on capital allocation, Lynch said, "We will continue
to be disciplined stewards of our shareholders' capital,
prioritizing investments in our guest and employee experience,
high-return capital projects, strategic acquisition opportunities,
and returning capital to our shareholders. The Company has a strong
balance sheet and remains focused on returning capital to
shareholders while always prioritizing the long-term value of our
shares."
Pass Sales Launch
The Company launched pass sales for the 2025/2026 season with a
wide range of advance commitment products, including the Epic Pass,
which offers unlimited, unrestricted access to Vail Resorts' 42
owned and operated mountain resorts and access to additional
partner resorts across North
America, Japan, and
Europe, and the Epic Day Pass,
which allows skiers and riders to build their own pass and provides
up to 65% savings compared to lift ticket prices. New for the
2025/2026 season, access to Verbier 4 Vallées is expanding to more
Epic Passes, with five consecutive days of unrestricted access
included on the Epic Pass and Epic Adaptive Pass, and five
consecutive days access with some restricted dates included on the
Epic Local Pass, Epic Australia Pass, and Epic Australia Adaptive
Pass. Verbier 4 Vallées includes six ski resorts spanning four
valleys, making it Switzerland's
largest ski area with more than 250 miles of slopes. It is located
two hours from Geneva in
Switzerland's Valais Canton, and
accessible by train or car from Vail Resorts' recently acquired
Swiss resorts Crans-Montana Mountain Resort and
Andermatt-Sedrun.
Commenting on the launch of season pass sales for the 2025/2026
North American ski season, Lynch said, "We are always working to
enhance the mountain experience of our pass holders, from growing
access to world-class resorts, to investments such as lift upgrades
and industry-leading innovations such as Mobile Pass, My Epic
Assistant and My Epic Gear. On average, pass prices have increased
7% over the prior season's launch price and continue to represent
tremendous value to our guests, further supported by our compelling
network of mountain resorts, our strong guest experience created at
each mountain resort, and our commitment to continually invest in
the guest experience. We greatly appreciate the loyalty of our
guests visiting across all of our mountain resorts this season, and
the continued loyalty of our pass holders that have already
committed to next season."
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) 245-3047 (U.S. and Canada)
or +1 (203) 518-9765 (international). The conference ID is MTNQ225.
A replay of the conference call will be available two hours
following the conclusion of the conference call through
March 17, 2025, at 11:59 p.m. eastern time. To access the replay,
dial (800) 934-4548 (U.S. and Canada) or +1 (402) 220-1175 (international).
The conference call will also be archived at
www.vailresorts.com.
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,
Breckenridge, Park City Mountain, Whistler Blackcomb, Stowe, and 32
additional resorts across North
America; Andermatt-Sedrun and Crans-Montana Mountain Resort
in Switzerland; and Perisher,
Hotham, and Falls Creek in Australia. We are passionate about providing
an Experience of a Lifetime to our team members and guests, and our
EpicPromise is to reach a zero net operating footprint by 2030,
support our employees and communities, and broaden engagement in
our sport. Our company owns and/or manages a collection of elegant
hotels under the RockResorts brand, a portfolio of vacation
rentals, condominiums and branded hotels located in close proximity
to our mountain destinations, as well as the Grand Teton Lodge
Company in Jackson Hole, Wyo. Vail
Resorts Retail operates more than 250 retail and rental locations
across North America. Learn more
about our company at www.VailResorts.com, or discover our resorts
and pass options at www.EpicPass.com.
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 2025 and
calendar year 2025 performance and the assumptions related thereto,
including, but not limited to, 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; capital investment
projects; our calendar year 2025 capital plan; expectations and
anticipated benefits of our capital structure; and our
expectations regarding our resource efficiency transformation plan.
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 risks related to a prolonged weakness in general
economic conditions, including adverse effects on the overall
travel and leisure related industries and our business and results
of operations; risks associated with the effects of high or
prolonged inflation, elevated interest rates and financial
institution disruptions; unfavorable weather conditions or the
impact of natural disasters or other unexpected events; the
ultimate amount of refunds that we could be required to refund to
our pass product holders for qualifying circumstances under our
Epic Coverage program; the willingness or ability of our guests to
travel due to terrorism, the uncertainty of military conflicts or
public health emergencies, and the cost and availability of travel
options and changing consumer preferences, discretionary spending
habits; risks related to travel and airline disruptions, and other
adverse impacts on the ability of our guests to travel; risks
related to interruptions or disruptions of our information
technology systems, data security or cyberattacks; risks related to
our reliance on information technology, including our failure to
maintain the integrity of our customer or employee data and our
ability to adapt to technological developments or industry trends;
our ability to acquire, develop and implement relevant technology
offerings for customers and partners; 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, or accurately identify
the need for, or anticipate the timing of certain 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 resource efficiency transformation initiatives; 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;
our ability to successfully launch and promote adoption of new
products, technology, services and programs; 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; our ability to
successfully integrate acquired businesses, including their
integration into our internal controls and infrastructure; our
ability to successfully navigate new markets, including
Europe, or that acquired
businesses may fail to perform in accordance with expectations; 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; risks associated with
international operations, including fluctuations in foreign
currency exchange rates where the Company has foreign currency
exposure, primarily the Canadian and Australian dollars and the
Swiss franc, as compared to the U.S. dollar; changes in tax laws,
regulations or interpretations, or adverse determinations by taxing
authorities; risks related to our indebtedness and our ability to
satisfy our debt service requirements under our outstanding debt
including our unsecured senior notes, which could reduce our
ability to use our cash flow to fund our operations, capital
expenditures, future business opportunities and other purposes; a
materially adverse change in our financial condition; adverse
consequences of current or future litigation and legal claims;
changes in accounting judgments and estimates, accounting
principles, policies or guidelines; 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 ended July
31, 2024, which was filed on September 26, 2024.
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
the 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. Additionally, with
respect to discussion of impacts from currency, the Company
calculates the impact by applying current period foreign exchange
rates to the prior period results, as the Company believes that
comparing financial information using comparable foreign exchange
rates is a more objective and useful measure of changes in
operating performance.
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
January 31,
|
|
Six Months Ended
January 31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Net revenue:
|
|
|
|
|
|
|
|
Mountain and Lodging
services and other
|
$
957,091
|
|
$
905,053
|
|
$ 1,144,141
|
|
$ 1,087,887
|
Mountain and Lodging
retail and dining
|
179,963
|
|
172,745
|
|
253,125
|
|
244,187
|
Resort net
revenue
|
1,137,054
|
|
1,077,798
|
|
1,397,266
|
|
1,332,074
|
Real Estate
|
171
|
|
160
|
|
234
|
|
4,449
|
Total net
revenue
|
1,137,225
|
|
1,077,958
|
|
1,397,500
|
|
1,336,523
|
Segment operating
expense:
|
|
|
|
|
|
|
|
Mountain and Lodging
operating expense
|
495,585
|
|
474,170
|
|
761,849
|
|
729,746
|
Mountain and Lodging
retail and dining cost of products sold
|
68,011
|
|
65,289
|
|
96,958
|
|
96,584
|
General and
administrative
|
114,540
|
|
112,714
|
|
221,397
|
|
220,739
|
Resort operating
expense
|
678,136
|
|
652,173
|
|
1,080,204
|
|
1,047,069
|
Real Estate operating
expense
|
1,758
|
|
1,676
|
|
3,249
|
|
6,857
|
Total segment
operating expense
|
679,894
|
|
653,849
|
|
1,083,453
|
|
1,053,926
|
Other operating
(expense) income:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
(73,107)
|
|
(69,399)
|
|
(144,740)
|
|
(136,127)
|
Gain on sale of real
property
|
—
|
|
—
|
|
16,506
|
|
6,285
|
Change in estimated
fair value of contingent consideration
|
(100)
|
|
(3,400)
|
|
(2,179)
|
|
(6,457)
|
Gain (loss) on
disposal of fixed assets and other, net
|
293
|
|
(758)
|
|
(1,236)
|
|
(2,801)
|
Income from
operations
|
384,417
|
|
350,552
|
|
182,398
|
|
143,497
|
Mountain equity
investment income (loss), net
|
745
|
|
(579)
|
|
2,896
|
|
280
|
Investment income and
other, net
|
3,021
|
|
4,863
|
|
5,514
|
|
8,547
|
Foreign currency
(loss) gain on intercompany loans
|
(1,385)
|
|
3,040
|
|
(1,649)
|
|
(1,925)
|
Interest expense,
net
|
(42,368)
|
|
(40,585)
|
|
(84,522)
|
|
(81,315)
|
Income before provision
for income taxes
|
344,430
|
|
317,291
|
|
104,637
|
|
69,084
|
Provision for income
taxes
|
(86,331)
|
|
(87,486)
|
|
(28,082)
|
|
(22,326)
|
Net income
|
258,099
|
|
229,805
|
|
76,555
|
|
46,758
|
Net income
attributable to noncontrolling interests
|
(12,551)
|
|
(10,506)
|
|
(3,843)
|
|
(2,971)
|
Net income attributable
to Vail Resorts, Inc.
|
$
245,548
|
|
$
219,299
|
|
$
72,712
|
|
$
43,787
|
Per share
amounts:
|
|
|
|
|
|
|
|
Basic net income per
share attributable to Vail Resorts, Inc.
|
$
6.57
|
|
$
5.78
|
|
$
1.94
|
|
$
1.15
|
Diluted net income per
share attributable to Vail Resorts, Inc.
|
$
6.56
|
|
$
5.76
|
|
$
1.94
|
|
$
1.15
|
Cash dividends
declared per share
|
$
2.22
|
|
$
2.06
|
|
$
4.44
|
|
$
4.12
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
37,382
|
|
37,967
|
|
37,428
|
|
38,042
|
Diluted
|
37,425
|
|
38,046
|
|
37,480
|
|
38,133
|
Vail Resorts,
Inc.
Consolidated
Condensed Statements of Operations - Other Data
(In
thousands)
(Unaudited)
|
|
Three Months Ended
January 31,
|
|
Six Months Ended
January 31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Other
Data:
|
|
|
|
|
|
|
|
Mountain Reported
EBITDA
|
$
457,616
|
|
$
420,340
|
|
$
313,554
|
|
$
280,815
|
Lodging Reported
EBITDA
|
2,047
|
|
4,706
|
|
6,404
|
|
4,470
|
Resort Reported
EBITDA
|
459,663
|
|
425,046
|
|
319,958
|
|
285,285
|
Real Estate Reported
EBITDA
|
(1,587)
|
|
(1,516)
|
|
13,491
|
|
3,877
|
Total Reported
EBITDA
|
$
458,076
|
|
$
423,530
|
|
$
333,449
|
|
$
289,162
|
Mountain stock-based
compensation
|
$
6,555
|
|
$
6,346
|
|
$
12,366
|
|
$
12,194
|
Lodging stock-based
compensation
|
901
|
|
932
|
|
1,720
|
|
1,828
|
Resort stock-based
compensation
|
7,456
|
|
7,278
|
|
14,086
|
|
14,022
|
Real Estate stock-based
compensation
|
70
|
|
58
|
|
131
|
|
110
|
Total stock-based
compensation
|
$
7,526
|
|
$
7,336
|
|
$
14,217
|
|
$
14,132
|
Vail Resorts,
Inc.
Mountain Segment
Operating Results
(In thousands,
except ETP)
(Unaudited)
|
|
|
Three Months Ended
January 31,
|
|
Percentage
Increase
|
|
Six Months Ended
January 31,
|
|
Percentage
Increase
|
|
2025
|
|
2024
|
|
(Decrease)
|
|
2025
|
|
2024
|
|
(Decrease)
|
Net Mountain
revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Lift
|
$
644,918
|
|
$
603,459
|
|
6.9 %
|
|
$
685,341
|
|
$
648,849
|
|
5.6 %
|
Ski school
|
133,009
|
|
126,629
|
|
5.0 %
|
|
139,848
|
|
133,807
|
|
4.5 %
|
Dining
|
90,907
|
|
82,060
|
|
10.8 %
|
|
111,535
|
|
100,137
|
|
11.4 %
|
Retail/rental
|
135,159
|
|
136,156
|
|
(0.7) %
|
|
164,685
|
|
169,630
|
|
(2.9) %
|
Other
|
59,101
|
|
51,677
|
|
14.4 %
|
|
134,981
|
|
120,013
|
|
12.5 %
|
Total Mountain net
revenue
|
1,063,094
|
|
999,981
|
|
6.3 %
|
|
1,236,390
|
|
1,172,436
|
|
5.5 %
|
Mountain operating
expense:
|
|
|
|
|
|
|
|
|
|
|
|
Labor and
labor-related benefits
|
264,490
|
|
252,641
|
|
4.7 %
|
|
383,020
|
|
364,690
|
|
5.0 %
|
Retail cost of
sales
|
40,473
|
|
41,177
|
|
(1.7) %
|
|
55,504
|
|
58,998
|
|
(5.9) %
|
Resort related
fees
|
47,794
|
|
44,568
|
|
7.2 %
|
|
51,603
|
|
48,263
|
|
6.9 %
|
General and
administrative
|
98,342
|
|
96,353
|
|
2.1 %
|
|
190,910
|
|
189,521
|
|
0.7 %
|
Other
|
155,124
|
|
144,323
|
|
7.5 %
|
|
244,695
|
|
230,429
|
|
6.2 %
|
Total Mountain
operating expense
|
606,223
|
|
579,062
|
|
4.7 %
|
|
925,732
|
|
891,901
|
|
3.8 %
|
Mountain equity
investment income (loss), net
|
745
|
|
(579)
|
|
228.7 %
|
|
2,896
|
|
280
|
|
934.3 %
|
Mountain Reported
EBITDA
|
$
457,616
|
|
$
420,340
|
|
8.9 %
|
|
$
313,554
|
|
$
280,815
|
|
11.7 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Total skier
visits
|
7,755
|
|
7,264
|
|
6.8 %
|
|
8,303
|
|
7,922
|
|
4.8 %
|
ETP
|
$
83.16
|
|
$
83.08
|
|
0.1 %
|
|
$
82.54
|
|
$
81.90
|
|
0.8 %
|
Vail Resorts,
Inc.
Lodging Operating
Results
(In thousands,
except Average Daily Rate ("ADR") and Revenue per Available Room
("RevPAR"))
(Unaudited)
|
|
|
Three Months Ended
January 31,
|
|
Percentage
Increase
|
|
Six Months Ended
January 31,
|
|
Percentage
Increase
|
|
2025
|
|
2024
|
|
(Decrease)
|
|
2025
|
|
2024
|
|
(Decrease)
|
Lodging net
revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Owned hotel
rooms
|
$
13,439
|
|
$
13,583
|
|
(1.1) %
|
|
$
41,514
|
|
$
38,760
|
|
7.1 %
|
Managed condominium
rooms
|
27,074
|
|
28,308
|
|
(4.4) %
|
|
38,779
|
|
40,311
|
|
(3.8) %
|
Dining
|
13,754
|
|
13,609
|
|
1.1 %
|
|
33,706
|
|
31,692
|
|
6.4 %
|
Transportation
|
5,507
|
|
6,405
|
|
(14.0) %
|
|
7,041
|
|
7,910
|
|
(11.0) %
|
Golf
|
—
|
|
—
|
|
nm
|
|
7,801
|
|
6,471
|
|
20.6 %
|
Other
|
10,415
|
|
11,417
|
|
(8.8) %
|
|
25,131
|
|
26,540
|
|
(5.3) %
|
|
70,189
|
|
73,322
|
|
(4.3) %
|
|
153,972
|
|
151,684
|
|
1.5 %
|
Payroll cost
reimbursements
|
3,771
|
|
4,495
|
|
(16.1) %
|
|
6,904
|
|
7,954
|
|
(13.2) %
|
Total Lodging net
revenue
|
73,960
|
|
77,817
|
|
(5.0) %
|
|
160,876
|
|
159,638
|
|
0.8 %
|
Lodging operating
expense:
|
|
|
|
|
|
|
|
|
|
|
|
Labor and
labor-related benefits
|
32,469
|
|
33,151
|
|
(2.1) %
|
|
69,696
|
|
70,626
|
|
(1.3) %
|
General and
administrative
|
16,198
|
|
16,361
|
|
(1.0) %
|
|
30,487
|
|
31,218
|
|
(2.3) %
|
Other
|
19,475
|
|
19,104
|
|
1.9 %
|
|
47,385
|
|
45,370
|
|
4.4 %
|
|
68,142
|
|
68,616
|
|
(0.7) %
|
|
147,568
|
|
147,214
|
|
0.2 %
|
Reimbursed payroll
costs
|
3,771
|
|
4,495
|
|
(16.1) %
|
|
6,904
|
|
7,954
|
|
(13.2) %
|
Total Lodging operating
expense
|
71,913
|
|
73,111
|
|
(1.6) %
|
|
154,472
|
|
155,168
|
|
(0.4) %
|
Lodging Reported
EBITDA
|
$
2,047
|
|
$
4,706
|
|
(56.5) %
|
|
$
6,404
|
|
$
4,470
|
|
43.3 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned hotel
statistics:
|
|
|
|
|
|
|
|
|
|
|
|
ADR
|
$
311.52
|
|
$
317.51
|
|
(1.9) %
|
|
$
314.44
|
|
$
308.89
|
|
1.8 %
|
RevPAR
|
$
140.06
|
|
$
140.65
|
|
(0.4) %
|
|
$
163.44
|
|
$
151.64
|
|
7.8 %
|
Managed condominium
statistics:
|
|
|
|
|
|
|
|
|
|
|
|
ADR
|
$
504.70
|
|
$
522.29
|
|
(3.4) %
|
|
$
390.48
|
|
$
403.05
|
|
(3.1) %
|
RevPAR
|
$
159.72
|
|
$
164.43
|
|
(2.9) %
|
|
$
106.47
|
|
$
106.98
|
|
(0.5) %
|
Owned hotel and managed
condominium statistics (combined):
|
|
|
|
|
|
|
|
|
ADR
|
$
447.54
|
|
$
463.26
|
|
(3.4) %
|
|
$
358.90
|
|
$
365.67
|
|
(1.9) %
|
RevPAR
|
$
155.23
|
|
$
159.13
|
|
(2.5) %
|
|
$
121.94
|
|
$
118.73
|
|
2.7 %
|
Key Balance Sheet
Data
(In
thousands)
(Unaudited)
|
|
|
As of January
31,
|
|
2025
|
|
2024
|
Total Vail Resorts,
Inc. stockholders' equity
|
$
530,703
|
|
$
829,904
|
Long-term debt,
net
|
$ 2,117,986
|
|
$ 2,721,598
|
Long-term debt due
within one year
|
584,245
|
|
69,135
|
Total debt
|
2,702,231
|
|
2,790,733
|
Less: cash and cash
equivalents
|
488,211
|
|
812,163
|
Net debt
|
$ 2,214,020
|
|
$ 1,978,570
|
Reconciliation of Measures of Segment Profitability and
Non-GAAP Financial Measures
Presented below is a reconciliation of net income attributable
to Vail Resorts, Inc. to Total Reported EBITDA for the three and
six months ended January 31, 2025 and 2024.
|
(In thousands)
(Unaudited)
|
|
(In thousands)
(Unaudited)
|
|
Three Months Ended
January 31,
|
|
Six Months Ended
January 31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Net income attributable
to Vail Resorts, Inc.
|
$
245,548
|
|
$
219,299
|
|
$
72,712
|
|
$
43,787
|
Net income attributable
to noncontrolling interests
|
12,551
|
|
10,506
|
|
3,843
|
|
2,971
|
Net income
|
258,099
|
|
229,805
|
|
76,555
|
|
46,758
|
Provision for income
taxes
|
86,331
|
|
87,486
|
|
28,082
|
|
22,326
|
Income before
provision for income taxes
|
344,430
|
|
317,291
|
|
104,637
|
|
69,084
|
Depreciation and
amortization
|
73,107
|
|
69,399
|
|
144,740
|
|
136,127
|
(Gain) loss on disposal
of fixed assets and other, net
|
(293)
|
|
758
|
|
1,236
|
|
2,801
|
Change in fair value of
contingent consideration
|
100
|
|
3,400
|
|
2,179
|
|
6,457
|
Investment income and
other, net
|
(3,021)
|
|
(4,863)
|
|
(5,514)
|
|
(8,547)
|
Foreign currency loss
(gain) on intercompany loans
|
1,385
|
|
(3,040)
|
|
1,649
|
|
1,925
|
Interest expense,
net
|
42,368
|
|
40,585
|
|
84,522
|
|
81,315
|
Total Reported
EBITDA
|
$
458,076
|
|
$
423,530
|
|
$
333,449
|
|
$
289,162
|
|
|
|
|
|
|
|
|
Mountain Reported
EBITDA
|
$
457,616
|
|
$
420,340
|
|
$
313,554
|
|
$
280,815
|
Lodging Reported
EBITDA
|
2,047
|
|
4,706
|
|
6,404
|
|
4,470
|
Resort Reported
EBITDA*
|
459,663
|
|
425,046
|
|
319,958
|
|
285,285
|
Real Estate Reported
EBITDA
|
(1,587)
|
|
(1,516)
|
|
13,491
|
|
3,877
|
Total Reported
EBITDA
|
$
458,076
|
|
$
423,530
|
|
$
333,449
|
|
$
289,162
|
|
|
|
|
|
|
|
|
* Resort represents the
sum of Mountain and Lodging
|
|
|
|
|
Presented below is a reconciliation of net income attributable
to Vail Resorts, Inc. to Total Reported EBITDA calculated in
accordance with GAAP for the twelve months ended January 31,
2025.
|
(In thousands)
(Unaudited)
|
|
Twelve Months
Ended
|
|
January 31,
2025
|
Net income attributable
to Vail Resorts, Inc.
|
$
259,330
|
Net income attributable
to noncontrolling interests
|
16,746
|
Net income
|
276,076
|
Provision for income
taxes
|
104,572
|
Income before
provision for income taxes
|
380,648
|
Depreciation and
amortization
|
285,106
|
Loss on disposal of
fixed assets and other, net
|
8,068
|
Change in fair value of
contingent consideration
|
43,679
|
Investment income and
other, net
|
(15,559)
|
Foreign currency loss
on intercompany loans
|
3,864
|
Interest expense,
net
|
165,046
|
Total Reported
EBITDA
|
$
870,852
|
|
|
Mountain Reported
EBITDA
|
$
834,811
|
Lodging Reported
EBITDA
|
24,952
|
Resort Reported
EBITDA*
|
859,763
|
Real Estate Reported
EBITDA
|
11,089
|
Total Reported
EBITDA
|
$
870,852
|
|
|
* 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 January 31, 2025.
|
(In
thousands)
(Unaudited)
|
|
As of January 31,
2025
|
Long-term debt,
net
|
$
2,117,986
|
Long-term debt due
within one year
|
584,245
|
Total debt
|
2,702,231
|
Less: cash and cash
equivalents
|
488,211
|
Net debt
|
$
2,214,020
|
Net debt to Total
Reported EBITDA
|
2.5x
|
The following table reconciles Real Estate Reported EBITDA to
Net Real Estate Cash Flow for the three and six months ended
January 31, 2025 and 2024.
|
(In thousands)
(Unaudited)
|
|
(In thousands)
(Unaudited)
|
|
Three Months Ended
January 31,
|
|
Six Months Ended
January 31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Real Estate Reported
EBITDA
|
$
(1,587)
|
|
$
(1,516)
|
|
$
13,491
|
|
$
3,877
|
Non-cash Real Estate
cost of sales
|
—
|
|
—
|
|
—
|
|
3,607
|
Non-cash Real Estate
stock-based compensation
|
70
|
|
58
|
|
131
|
|
110
|
Change in real estate
deposits and recovery of previously
incurred project
costs/land basis less investments in real estate
|
17,652
|
|
(25)
|
|
1,118
|
|
181
|
Net Real Estate Cash
Flow
|
$
16,135
|
|
$
(1,483)
|
|
$
14,740
|
|
$
7,775
|
The following table reconciles Resort net revenue to Resort
EBITDA Margin for fiscal 2025 guidance.
|
(In
thousands)
(Unaudited)
|
|
Fiscal 2025 Guidance
(2)
|
Resort net revenue
(1)
|
$
2,979,000
|
Resort Reported EBITDA
(1)
|
$
859,000
|
Resort EBITDA margin
(1)
|
28.8 %
|
|
|
(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-2025-second-quarter-results-and-provides-updated-fiscal-2025-guidance-302397435.html
SOURCE Vail Resorts, Inc.