UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number: 001-09614
Vail Resorts, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Delaware | 51-0291762 | |
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) |
390 Interlocken Crescent Broomfield, Colorado | 80021 | |
(Address of Principal Executive Offices) | (Zip Code) |
(303) 404-1800
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | x | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Large accelerated filer x Accelerated filer ¨
As of June 2,December 1, 2010, 36,293,77435,977,813 shares of the registrant’s common stock were outstanding.
Item 1. | ||||||
Item 2. | ||||||
1 | ||||||
Item 3. | 12 | |||||
Item 4. | ||||||
13 | ||||||
Item 1. | ||||||
Item 1A. | ||||||
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. | 14 | ||||
Item 3. | 14 | |||||
Item 4. | 14 | |||||
Item 5. | ||||||
Item 6. | ||||
15 |
Item 1. | Financial Statements — Unaudited |
F-2 | |||
F-3 | |||
F-4 | |||
F-5 |
Consolidated Condensed Balance Sheets
(In thousands, except share and per share amounts)
April 30, | July 31, | April 30, | ||||||||||
2010 | 2009 | 2009 | ||||||||||
(Unaudited) | (Unaudited) | |||||||||||
Assets | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 51,147 | $ | 69,298 | $ | 170,537 | ||||||
Restricted cash | 11,826 | 11,065 | 10,129 | |||||||||
Trade receivables, net | 35,039 | 58,063 | 47,729 | |||||||||
Inventories, net | 42,669 | 48,947 | 45,667 | |||||||||
Other current assets | 46,037 | 41,615 | 34,761 | |||||||||
Total current assets | 186,718 | 228,988 | 308,823 | |||||||||
Property, plant and equipment, net (Note 5) | 1,024,977 | 1,057,658 | 1,066,165 | |||||||||
Real estate held for sale and investment | 445,885 | 311,485 | 276,952 | |||||||||
Goodwill, net | 168,197 | 167,950 | 167,950 | |||||||||
Intangible assets, net | 86,581 | 79,429 | 79,607 | |||||||||
Other assets | 32,481 | 38,970 | 41,154 | |||||||||
Total assets | $ | 1,944,839 | $ | 1,884,480 | $ | 1,940,651 | ||||||
Liabilities and Stockholders’ Equity | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable and accrued liabilities (Note 5) | $ | 237,583 | $ | 245,536 | $ | 220,927 | ||||||
Income taxes payable | 10,022 | 5,460 | 32,156 | |||||||||
Long-term debt due within one year (Note 4) | 1,851 | 352 | 350 | |||||||||
Total current liabilities | 249,456 | 251,348 | 253,433 | |||||||||
Long-term debt (Note 4) | 489,822 | 491,608 | 491,668 | |||||||||
Other long-term liabilities (Note 5) | 196,693 | 233,169 | 221,462 | |||||||||
Deferred income taxes | 152,089 | 112,234 | 131,970 | |||||||||
Commitments and contingencies (Note 9) | ||||||||||||
Redeemable noncontrolling interest (Note 8) | -- | 15,415 | 15,016 | |||||||||
Stockholders’ equity: | ||||||||||||
Preferred stock, $0.01 par value, 25,000,000 shares authorized, no shares issued and outstanding | -- | -- | -- | |||||||||
Common stock, $0.01 par value, 100,000,000 shares authorized, 40,170,403 (unaudited), 40,049,988 and 40,034,958 (unaudited) shares issued, respectively | 402 | 400 | 400 | |||||||||
Additional paid-in capital | 561,089 | 555,728 | 552,748 | |||||||||
Retained earnings | 429,301 | 356,995 | 395,725 | |||||||||
Treasury stock, at cost; 3,878,535 (unaudited), 3,878,535 and 3,600,235 (unaudited) shares, respectively (Note 11) | (147,828 | ) | (147,828 | ) | (140,333 | ) | ||||||
Total Vail Resorts, Inc. stockholders’ equity | 842,964 | 765,295 | 808,540 | |||||||||
Noncontrolling interests | 13,815 | 15,411 | 18,562 | |||||||||
Total stockholders’ equity | 856,779 | 780,706 | 827,102 | |||||||||
Total liabilities and stockholders’ equity | $ | 1,944,839 | $ | 1,884,480 | $ | 1,940,651 |
October 31, 2010 | July 31, 2010 | October 31, 2009 | ||||||||||
(Unaudited) | (Unaudited) | |||||||||||
Assets | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 19,578 | $ | 14,745 | $ | 13,019 | ||||||
Restricted cash | 12,912 | 11,834 | 13,436 | |||||||||
Trade receivables, net | 35,120 | 53,622 | 32,821 | |||||||||
Inventories, net | 64,230 | 48,295 | 62,779 | |||||||||
Other current assets | 45,782 | 42,249 | 48,822 | |||||||||
Total current assets | 177,622 | 170,745 | 170,877 | |||||||||
Property, plant and equipment, net (Note 6) | 1,046,544 | 1,027,390 | 1,051,933 | |||||||||
Real estate held for sale and investment | 296,981 | 422,164 | 366,748 | |||||||||
Goodwill, net (Note 6) | 271,732 | 181,085 | 167,950 | |||||||||
Intangible assets, net | 89,433 | 89,273 | 79,353 | |||||||||
Other assets | 36,478 | 32,152 | 33,269 | |||||||||
Total assets | $ | 1,918,790 | $ | 1,922,809 | $ | 1,870,130 | ||||||
Liabilities and Stockholders’ Equity | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable and accrued liabilities (Note 6) | $ | 303,794 | $ | 255,326 | $ | 330,272 | ||||||
Income taxes payable | 32,424 | 32,729 | 5,725 | |||||||||
Long-term debt due within one year (Note 4) | 1,958 | 1,869 | 1,862 | |||||||||
Total current liabilities | 338,176 | 289,924 | 337,859 | |||||||||
Long-term debt (Note 4) | 513,007 | 524,842 | 489,919 | |||||||||
Other long-term liabilities (Note 6) | 239,068 | 197,160 | 199,288 | |||||||||
Deferred income taxes | 66,204 | 108,496 | 87,993 | |||||||||
Commitments and contingencies (Note 9) | ||||||||||||
Redeemable noncontrolling interest (Note 2) | — | — | 16,847 | |||||||||
Stockholders’ equity: | ||||||||||||
Preferred stock, $0.01 par value, 25,000,000 shares authorized, no shares issued and outstanding | — | — | — | |||||||||
Common stock, $0.01 par value, 100,000,000 shares authorized, 40,241,791 (unaudited), 40,173,891 and 40,121,309 (unaudited) shares issued, respectively | 402 | 401 | 401 | |||||||||
Additional paid-in capital | 566,209 | 563,816 | 558,202 | |||||||||
Retained earnings | 344,357 | 387,380 | 315,822 | |||||||||
Treasury stock, at cost; 4,264,804 (unaudited), 4,264,804 and 3,878,535 (unaudited) shares, respectively (Note 11) | (162,827 | ) | (162,827 | ) | (147,828 | ) | ||||||
Total Vail Resorts, Inc. stockholders’ equity | 748,141 | 788,770 | 726,597 | |||||||||
Noncontrolling interests | 14,194 | 13,617 | 11,627 | |||||||||
Total stockholders’ equity (Note 2) | 762,335 | 802,387 | 738,224 | |||||||||
Total liabilities and stockholders’ equity | $ | 1,918,790 | $ | 1,922,809 | $ | 1,870,130 | ||||||
The accompanying Notes are an integral part of these consolidated condensed financial statements.
Consolidated Condensed Statements of Operations
(In thousands, except per share amounts)
(Unaudited)
Three months ended | ||||||
April 30, | ||||||
2010 | 2009 | |||||
Net revenue: | ||||||
Mountain | $ | 302,213 | $ | 279,180 | ||
Lodging | 44,877 | 44,896 | ||||
Real estate | 3,164 | 9,407 | ||||
Total net revenue | 350,254 | 333,483 | ||||
Segment operating expense (exclusive of depreciation and amortization shown separately below): | ||||||
Mountain | 156,454 | 144,998 | ||||
Lodging | 39,292 | 38,988 | ||||
Real estate | 8,391 | 14,129 | ||||
Total segment operating expense | 204,137 | 198,115 | ||||
Other operating (expense) income: | ||||||
Depreciation and amortization | (27,812 | ) | (27,582 | ) | ||
Gain (loss) on disposal of fixed assets, net | 18 | (206 | ) | |||
Income from operations | 118,323 | 107,580 | ||||
Mountain equity investment income (loss), net | 838 | (410 | ) | |||
Investment income | 141 | 449 | ||||
Interest expense, net | (3,673 | ) | (6,490 | ) | ||
Income before provision for income taxes | 115,629 | 101,129 | ||||
Provision for income taxes | (39,238 | ) | (36,737 | ) | ||
Net income | 76,391 | 64,392 | ||||
Net income attributable to noncontrolling interests | (3,602 | ) | (2,753 | ) | ||
Net income attributable to Vail Resorts, Inc. | $ | 72,789 | $ | 61,639 | ||
Per share amounts (Note 3): | ||||||
Basic net income per share attributable to Vail Resorts, Inc. | $ | 2.01 | $ | 1.69 | ||
Diluted net income per share attributable to Vail Resorts, Inc. | $ | 1.98 | $ | 1.68 |
Three months ended October 31, | ||||||||
2010 | 2009 | |||||||
Net revenue: | ||||||||
Mountain | $ | 40,779 | $ | 39,204 | ||||
Lodging | 44,378 | 41,355 | ||||||
Real estate | 149,261 | 205 | ||||||
Total net revenue | 234,418 | 80,764 | ||||||
Segment operating expense (exclusive of depreciation and amortization shown separately below): | ||||||||
Mountain | 83,136 | 76,468 | ||||||
Lodging | 42,835 | 42,623 | ||||||
Real estate | 145,063 | 5,177 | ||||||
Total segment operating expense | 271,034 | 124,268 | ||||||
Other operating (expense) income: | ||||||||
Depreciation and amortization | (27,732 | ) | (27,184 | ) | ||||
Gain on sale of real property | — | 6,087 | ||||||
Gain (loss) on disposal of fixed assets, net | 92 | (113 | ) | |||||
Loss from operations | (64,256 | ) | (64,714 | ) | ||||
Mountain equity investment income, net | 780 | 254 | ||||||
Investment income | 238 | 230 | ||||||
Interest expense, net | (7,936 | ) | (4,835 | ) | ||||
Loss before benefit from income taxes | (71,174 | ) | (69,065 | ) | ||||
Benefit from income taxes | 28,114 | 25,554 | ||||||
Net loss | (43,060 | ) | (43,511 | ) | ||||
Net loss attributable to noncontrolling interests | 37 | 2,338 | ||||||
Net loss attributable to Vail Resorts, Inc. | $ | (43,023 | ) | $ | (41,173 | ) | ||
Per share amounts (Note 3): | ||||||||
Basic net loss per share attributable to Vail Resorts, Inc. | $ | (1.20 | ) | $ | (1.14 | ) | ||
Diluted net loss per share attributable to Vail Resorts, Inc. | $ | (1.20 | ) | $ | (1.14 | ) | ||
The accompanying Notes are an integral part of these consolidated condensed financial statements.
Consolidated Condensed Statements of Operations
(In thousands, except per share amounts)
(Unaudited)
Nine months ended | ||||||
April 30, | ||||||
2010 | 2009 | |||||
Net revenue: | ||||||
Mountain | $ | 602,395 | $ | 578,447 | ||
Lodging | 124,908 | 131,299 | ||||
Real estate | 4,239 | 165,314 | ||||
Total net revenue | 731,542 | 875,060 | ||||
Segment operating expense (exclusive of depreciation and amortization shown separately below): | ||||||
Mountain | 386,940 | 382,409 | ||||
Lodging | 119,703 | 122,583 | ||||
Real estate | 20,985 | 125,014 | ||||
Total segment operating expense | 527,628 | 630,006 | ||||
Other operating (expense) income: | ||||||
Depreciation and amortization | (82,768 | ) | (80,098 | ) | ||
Gain on sale of real property | 6,087 | -- | ||||
Loss on disposal of fixed assets, net | (83 | ) | (808 | ) | ||
Income from operations | 127,150 | 164,148 | ||||
Mountain equity investment income, net | 1,299 | 1,766 | ||||
Investment income | 563 | 1,428 | ||||
Interest expense, net | (12,656 | ) | (21,732 | ) | ||
Income before provision for income taxes | 116,356 | 145,610 | ||||
Provision for income taxes | (38,397 | ) | (53,740 | ) | ||
Net income | 77,959 | 91,870 | ||||
Net income attributable to noncontrolling interests | (5,653 | ) | (4,190 | ) | ||
Net income attributable to Vail Resorts, Inc. | $ | 72,306 | $ | 87,680 | ||
Per share amounts (Note 3): | ||||||
Basic net income per share attributable to Vail Resorts, Inc. | $ | 2.00 | $ | 2.39 | ||
Diluted net income per share attributable to Vail Resorts, Inc. | $ | 1.97 | $ | 2.39 |
Three Months Ended October 31, | ||||||||
2010 | 2009 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (43,060 | ) | $ | (43,511 | ) | ||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||
Depreciation and amortization | 27,732 | 27,184 | ||||||
Cost of real estate sales | 133,843 | — | ||||||
Stock-based compensation expense | 3,290 | 3,464 | ||||||
Deferred income taxes, net | (28,114 | ) | (25,554 | ) | ||||
Gain on sale of real property | — | (6,087 | ) | |||||
Other non-cash income, net | (2,703 | ) | (2,085 | ) | ||||
Changes in assets and liabilities: | ||||||||
Restricted cash | (898 | ) | (2,371 | ) | ||||
Trade receivables, net | 22,318 | 25,242 | ||||||
Inventories, net | (14,117 | ) | (13,832 | ) | ||||
Investments in real estate | (10,204 | ) | (59,880 | ) | ||||
Accounts payable and accrued liabilities | 50,779 | 52,409 | ||||||
Deferred real estate deposits | (18,816 | ) | 139 | |||||
Other assets and liabilities, net | (1,877 | ) | (69 | ) | ||||
Net cash provided by (used in) operating activities | 118,173 | (44,951 | ) | |||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (36,901 | ) | (20,753 | ) | ||||
Acquisition of business | (60,528 | ) | — | |||||
Cash received from sale of real property | — | 8,920 | ||||||
Other investing activities, net | 74 | (217 | ) | |||||
Net cash used in investing activities | (97,355 | ) | (12,050 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from borrowings under long-term debt | 100,000 | 29,457 | ||||||
Payments of long-term debt | (116,698 | ) | (29,636 | ) | ||||
Other financing activities, net | 713 | 901 | ||||||
Net cash (used in) provided by financing activities | (15,985 | ) | 722 | |||||
Net increase (decrease) in cash and cash equivalents | 4,833 | (56,279 | ) | |||||
Cash and cash equivalents: | ||||||||
Beginning of period | 14,745 | 69,298 | ||||||
End of period | $ | 19,578 | $ | 13,019 | ||||
The accompanying Notes are an integral part of these consolidated condensed financial statements.
Nine Months Ended | ||||||||
April 30, | ||||||||
2010 | 2009 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 77,959 | $ | 91,870 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 82,768 | 80,098 | ||||||
Cost of real estate sales | 2,477 | 94,330 | ||||||
Stock-based compensation expense | 8,979 | 7,794 | ||||||
Deferred income taxes, net | 38,397 | 53,549 | ||||||
Gain on sale of real property | (6,087 | ) | -- | |||||
Other non-cash income, net | (5,707 | ) | (4,286 | ) | ||||
Changes in assets and liabilities: | ||||||||
Restricted cash | (761 | ) | 48,308 | |||||
Trade receivables, net | 23,030 | 2,999 | ||||||
Inventories, net | 6,278 | 4,041 | ||||||
Investments in real estate | (145,829 | ) | (117,895 | ) | ||||
Accounts payable and accrued liabilities | (35,932 | ) | (42,715 | ) | ||||
Deferred real estate deposits | 1,243 | (36,078 | ) | |||||
Private club deferred initiation fees and deposits | 1,616 | 40,960 | ||||||
Other assets and liabilities, net | 8,280 | (14,964 | ) | |||||
Net cash provided by operating activities | 56,711 | 208,011 | ||||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (48,801 | ) | (87,089 | ) | ||||
Acquisition of business | -- | (38,170 | ) | |||||
Cash received from sale of real property | 8,920 | -- | ||||||
Other investing activities, net | (7,915 | ) | (355 | ) | ||||
Net cash used in investing activities | (47,796 | ) | (125,614 | ) | ||||
Cash flows from financing activities: | ||||||||
Acquisition of noncontrolling interest | (31,000 | ) | -- | |||||
Repurchases of common stock | -- | (14,872 | ) | |||||
Proceeds from borrowings under non-recourse real estate financings | -- | 9,013 | ||||||
Payments of non-recourse real estate financings | -- | (58,407 | ) | |||||
Proceeds from borrowings under other long-term debt | 85,962 | 63,396 | ||||||
Payments of other long-term debt | (86,246 | ) | (78,689 | ) | ||||
Other financing activities, net | 4,218 | 5,354 | ||||||
Net cash used in financing activities | (27,066 | ) | (74,205 | ) | ||||
Net (decrease) increase in cash and cash equivalents | (18,151 | ) | 8,192 | |||||
Cash and cash equivalents: | ||||||||
Beginning of period | 69,298 | 162,345 | ||||||
End of period | $ | 51,147 | $ | 170,537 | ||||
(Unaudited)
1. Organization and Business
Vail Resorts, Inc. (“Vail Resorts” or the “Parent Company”) is organized as a holding company and operates through various subsidiaries. Vail Resorts and its subsidiaries (collectively, the “Company”) currently operate in three business segments: Mountain, Lodging and Real Estate. In the Mountain segment, the Company owns and operates fivethe six world-class ski resort properties at theof Vail, Breckenridge, Keystone and Beaver Creek mountain resorts in Colorado and the Heavenly Mountain Resortand Northstar-at-Tahoe mountain resorts in the Lake Tahoe area of California and Nevada, as well as ancillary services, primarily including ski school, dining and retail/rental operations. These resorts (with the exception of Northstar-at-Tahoe) operate primarily on Federal land under the terms of Special Use Permits granted by the USDA Forest Service (the “Forest Service”). In the Lodging segment, the Company owns and/or manages a collection of luxury hotels under its RockResorts brand, as well as other strategic lodging properties and a large number of condominiums located in proximity to the Company’s ski resorts, the Grand Teton Lodge Company (“GTLC”), which operates three destination resorts at Grand Teton National Park (under a National Park Service concessionaire contract), Colorado Mountain Express (“CME”), a resort ground transportation company, and golf courses. Vail Resorts Development Company (“VRDC”), a wholly-owned subsidiary, conducts the operations of the Company’s Real Estate segment, which owns and develops real estate in and around the Company’s resort communities. The Company’s mountain business and its lodging properties at or around the Company’s ski resorts are seasonal in nature with peak operating seasons from mid-November through mid-Apri l.mid-April. The Company’s operations at GTLC and its golf courses generally operate from mid-May through mid-October. The Company also has non-majority owned investments in various other entities, some of which are consolidated (see Note 6,7, Variable Interest Entities).
2. Summary of Significant Accounting Policies
Basis of Presentation
Consolidated Condensed Financial Statements-- Statements—In the opinion of the Company, the accompanying Consolidated Condensed Financial Statements reflect all adjustments necessary to state fairly the Company'sCompany’s financial position, results of operations and cash flows for the interim periods presented. All such adjustments are of a normal recurring nature. Results for interim periods are not indicative of the results for the entire fiscal year. The accompanying Consolidated Condensed Financial Statements should be read in conjunction with the audited Consolidated Financial Statements included in the Company'sCompany’s Annual Report on Form 10-K for the year ended July 31, 2009.2010. Certain information and footnote disclosures, including significant accounting po licies,policies, normally included in fiscal year financial statements prepared in accordance with GAAPaccounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. The July 31, 20092010 Consolidated Condensed Balance Sheet was derived from audited financial statements.
Use of Estimates-- Estimates—The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the balance sheet date and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Noncontrolling Interests in Consolidated Financial Statements-- Effective August 1, 2009, the Company adopted Statement of Financial Accounting Standards (“SFAS”) No. 160, “Noncontrolling Interest in Consolidated Financial Statements – an Amendment of Accounting Research Bulletin No. 51” (“SFAS 160”). The guidance of this statement is now included in ASC Topic 810 “Consolidation.” This statement requires the presentation of netStatements—Net income or loss(loss) attributable to noncontrolling interests (previously referred to as minority interest) along with net income or loss(loss) attributable to the stockholders of the Company are reported separately in its consolidated statementthe Consolidated Condensed Statement of operations.Operations. Additionally, noncontrolling interests in the con solidatedconsolidated subsidiaries of the Company are reported as a separate component of equity in the consolidated balance sheet,Consolidated Condensed Balance Sheet, apart from the Company’s equity. However, redeemableprior to April 30, 2010, GSSI LLC (“GSSI”) held a noncontrolling interestsinterest in SSI Venture, LLC (“SSV”) (the Company’s retail/rental operations) of which the Company is subject toGSSI held a redemption feature, as a result of a put option, under which it may be required to repurchase anand as such the Company recorded the redeemable noncontrolling interest in a consolidated subsidiary from a noncontrolling interest holder, must be classifiedSSV in the mezzanine section of the Consolidated Condensed Balance Sheet, outside of stockholders’ equity.
For the Nine months ended April 30, | |||||||||||||||||||
2010 | 2009 | ||||||||||||||||||
Vail Resorts Stockholders’ Equity | Noncontrolling Interests | Total Equity | Vail Resorts Stockholders’ Equity | Noncontrolling Interests | Total Equity | ||||||||||||||
Balance, beginning of period | $ | 765,295 | $ | 15,411 | $ | 780,706 | $ | 716,633 | $ | 8,848 | $ | 725,481 | |||||||
Net income | 72,306 | 5,653 | 77,959 | 87,680 | 4,190 | 91,870 | |||||||||||||
Stock-based compensation expense | 8,979 | -- | 8,979 | 7,794 | -- | 7,794 | |||||||||||||
Issuance of shares under share award plans | (1,180 | ) | -- | (1,180 | ) | (590 | ) | -- | (590 | ) | |||||||||
Tax benefit (expense) from share award plans | 140 | -- | 140 | (225 | ) | -- | (225 | ) | |||||||||||
Repurchases of common stock | -- | -- | -- | (14,872 | ) | -- | (14,872 | ) | |||||||||||
Adjustment to redemption value of redeemable noncontrolling interest | -- | (10,338 | ) | (10,338 | ) | 12,120 | 6,051 | 18,171 | |||||||||||
Contributions (distributions) from/to noncontrolling interests, net | -- | 3,203 | 3,203 | -- | (527 | ) | (527 | ) | |||||||||||
Acquisition of noncontrolling interest, net of deferred taxes | (2,576 | ) | (114) | (2,690 | ) | -- | -- | -- | |||||||||||
Balance, end of period | $ | 842,964 | $ | 13,815 | $ | 856,779 | $ | 808,540 | $ | 18,562 | $ | 827,102 |
For the three months ended October 31, | ||||||||||||||||||||||||
2010 | 2009 | |||||||||||||||||||||||
Vail Resorts Stockholders’ Equity | Noncontrolling Interests | Total Equity | Vail Resorts Stockholders’ Equity | Noncontrolling Interests | Total Equity | |||||||||||||||||||
Balance, beginning of period | $ | 788,770 | $ | 13,617 | $ | 802,387 | $ | 765,295 | $ | 15,411 | $ | 780,706 | ||||||||||||
Net loss | (43,023 | ) | (37 | ) | (43,060 | ) | (41,173 | ) | (2,338 | ) | (43,511 | ) | ||||||||||||
Stock-based compensation expense | 3,290 | — | 3,290 | 3,464 | — | 3,464 | ||||||||||||||||||
Issuance of shares under share award plans | (788 | ) | — | (788 | ) | (724 | ) | — | (724 | ) | ||||||||||||||
Tax expense from share award plans | (108 | ) | — | (108 | ) | (265 | ) | — | (265 | ) | ||||||||||||||
Adjustment to redemption value of redeemable noncontrolling interest | — | — | — | — | (1,431 | ) | (1,431 | ) | ||||||||||||||||
Contributions (distributions) from/to noncontrolling interests, net | — | 614 | 614 | — | (15 | ) | (15 | ) | ||||||||||||||||
Balance, end of period | $ | 748,141 | $ | 14,194 | $ | 762,335 | $ | 726,597 | $ | 11,627 | $ | 738,224 | ||||||||||||
Fair Value Instruments-- Instruments—The recorded amounts for cash and cash equivalents, receivables, other current assets, and accounts payable and accrued liabilities approximate fair value due to their short-term nature. The fair value of amounts outstanding under the Employee Housing Bonds (Note 4, Long-Term Debt) approximate book value due to the variable nature of the interest rate associated with that debt. The fair value of the 6.75% Senior Subordinated Notes (“6.75% Notes”) (Note 4, Long-Term Debt) is based on quoted market price. The fair value of the Company'sCompany’s Industrial Development Bonds (Note 4, Long-Term Debt) and other long-term debt have been estimated using discounted cash flow analyses based on current borrowing rates for debt with similar remaining maturities and ratings. The estimated fair value of the 6.75% Notes, Industrial Development Bonds and other long-term debt as of April 30,October 31, 2010 is presented below (in thousands):
April 30, 2010 | |||||||
Carrying | Fair | ||||||
Value | Value | ||||||
6.75% Notes | $ | 390,000 | $ | 394,875 | |||
Industrial Development Bonds | $ | 42,700 | $ | 47,420 | |||
Other long-term debt | $ | 6,398 | $ | 6,247 |
October 31, 2010 | ||||||||
Carrying Value | Fair Value | |||||||
6.75% Notes | $ | 390,000 | $ | 395,850 | ||||
Industrial Development Bonds | $ | 41,200 | $ | 45,126 | ||||
Other long-term debt | $ | 11,190 | $ | 11,213 |
New Accounting Standards
Fair Value Measurements and Disclosures-- In September 2006, the FASB issued guidance which is included in ASC Topic 820, “Fair Value Measurements and Disclosures” (SFAS No. 157 “Fair Value Measurements”) on fair value measurements and disclosures. This standard defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. The fair value guidance in this standard for financial assets and liabilities was effective for the Company on August 1, 2008. The Company adopted the guidance for nonfinancial assets and liabilities on August 1, 2009 and the provisions did not have a material impact on the Company’s financial position or results of operations.
Revenue Recognition Guidance for Arrangements with Multiple Deliverables-- Deliverables—In September 2009, the FASB issued Accounting Standards Update (“ASU”) 2009-13, “Multiple-Deliverables Revenue Arrangements” (amendments to ASC Topic 605, “Revenue Recognition,” and the Emerging Issues Task Force Issue No. 08-01 “Revenue Arrangements with Multiple Deliverables”) which amends the revenue recognition guidance for arrangements with multiple deliverables. This new standard requires entities to allocate revenue in arrangements with multiple deliverables using estimated selling prices and eliminates the use of the residual method. The provisions of this new standard arewas effective for the Company beginning August 1, 2010 (the Comp any’sCompany’s fiscal year ending July 31, 2011); however, early adoption is permitted.. The Company is currently evaluating the impacts, if any, the adoption of this newaccounting standard willdid not have a material impact on the Company’s financial position or results of operations.
3. Net IncomeLoss Per Common Share
Basic earnings per share (“EPS”) excludes dilution and is computed by dividing net incomeloss attributable to Vail Resorts stockholders by the weighted-average shares outstanding during the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised, resulting in the issuance of shares of common stock that would then share in the earnings of Vail Resorts. Presented below is basic and diluted EPS for the three months ended April 30,October 31, 2010 and 2009 (in thousands, except per share amounts):
Three Months Ended April 30, | ||||||||||||||||
2010 | 2009 | |||||||||||||||
Basic | Diluted | Basic | Diluted | |||||||||||||
Net income per share: | ||||||||||||||||
Net income attributable to Vail Resorts | $ | 72,789 | $ | 72,789 | $ | 61,639 | $ | 61,639 | ||||||||
Weighted-average shares outstanding | 36,271 | 36,271 | 36,574 | 36,574 | ||||||||||||
Effect of dilutive securities | -- | 563 | -- | 99 | ||||||||||||
Total shares | 36,271 | 36,834 | 36,574 | 36,673 | ||||||||||||
Net income per share attributable to Vail Resorts | $ | 2.01 | $ | 1.98 | $ | 1.69 | $ | 1.68 |
Three Months Ended October 31, | ||||||||||||||||
2010 | 2009 | |||||||||||||||
Basic | Diluted | Basic | Diluted | |||||||||||||
Net loss per share: | ||||||||||||||||
Net loss attributable to Vail Resorts | $ | (43,023 | ) | $ | (43,023 | ) | $ | (41,173 | ) | $ | (41,173 | ) | ||||
Weighted-average shares outstanding | 35,938 | 35,938 | 36,201 | 36,201 | ||||||||||||
Effect of dilutive securities | — | — | — | — | ||||||||||||
Total shares | 35,938 | 35,938 | 36,201 | 36,201 | ||||||||||||
Net loss per share attributable to Vail Resorts | $ | (1.20 | ) | $ | (1.20 | ) | $ | (1.14 | ) | $ | (1.14 | ) | ||||
The number of shares issuable on the exercise of share based awards that were excluded from the calculation of diluted net incomeloss per share because the effect of their inclusion would have been anti-dilutive totaled 35,0001.4 million and 696,0001.3 million for the three months ended April 30,October 31, 2010 and 2009, respectively.
Nine months ended April 30, | |||||||||||||||
2010 | 2009 | ||||||||||||||
Basic | Diluted | Basic | Diluted | ||||||||||||
Net income per share: | |||||||||||||||
Net income attributable to Vail Resorts | $ | 72,306 | $ | 72,306 | $ | 87,680 | $ | 87,680 | |||||||
Weighted-average shares outstanding | 36,239 | 36,239 | 36,624 | 36,624 | |||||||||||
Effect of dilutive securities | -- | 499 | -- | 128 | |||||||||||
Total shares | 36,239 | 36,738 | 36,624 | 36,752 | |||||||||||
Net income per share attributable to Vail Resorts | $ | 2.00 | $ | 1.97 | $ | 2.39 | $ | 2.39 |
4. Long-Term Debt
Long-term debt as of April 30,October 31, 2010, July 31, 20092010 and April 30,October 31, 2009 is summarized as follows (in thousands):
April 30, | July 31, | April 30, | |||||
Maturity (a) | 2010 | 2009 | 2009 | ||||
Credit Facility Revolver | 2012 | $ | -- | $ | -- | $ | -- |
SSI Venture LLC Facility (b) | -- | -- | -- | -- | |||
Industrial Development Bonds | 2011-2020 | 42,700 | 42,700 | 42,700 | |||
Employee Housing Bonds | 2027-2039 | 52,575 | 52,575 | 52,575 | |||
6.75% Senior Subordinated Notes | 2014 | 390,000 | 390,000 | 390,000 | |||
Other | 2010-2029 | 6,398 | 6,685 | 6,743 | |||
Total debt | 491,673 | 491,960 | 492,018 | ||||
Less: Current maturities (c) | 1,851 | 352 | 350 | ||||
Long-term debt | $ | 489,822 | $ | 491,608 | $ | 491,668 |
October 31, | July 31, | October 31, | ||||||||||||
Maturity (a) | 2010 | 2010 | 2009 | |||||||||||
Credit Facility Revolver | 2012 | $ | 20,000 | $ | 35,000 | $ | — | |||||||
Industrial Development Bonds | 2020 | 41,200 | 42,700 | 42,700 | ||||||||||
Employee Housing Bonds | 2027-2039 | 52,575 | 52,575 | 52,575 | ||||||||||
6.75% Senior Subordinated Notes | 2014 | 390,000 | 390,000 | 390,000 | ||||||||||
Other | 2011-2029 | 11,190 | 6,436 | 6,506 | ||||||||||
Total debt | 514,965 | 526,711 | 491,781 | |||||||||||
Less: Current maturities (b) | 1,958 | 1,869 | 1,862 | |||||||||||
Long-term debt | $ | 513,007 | $ | 524,842 | $ | 489,919 | ||||||||
(a) | Maturities are based on the |
(b) |
Current maturities represent principal payments due in the next 12 months. |
Aggregate maturities for debt outstanding as of April 30,October 31, 2010 reflected by fiscal year are as follows (in thousands):
2010 | $ | 61 |
2011 | 1,831 | |
2012 | 305 | |
2013 | 319 | |
2014 | 390,219 | |
Thereafter | 98,938 | |
Total debt | $ | 491,673 |
2011 | $ | 1,748 | ||
2012 | 21,881 | |||
2013 | 1,739 | |||
2014 | 390,439 | |||
2015 | 451 | |||
Thereafter | 98,707 | |||
Total debt | $ | 514,965 | ||
The Company incurred gross interest expense of $8.5 million and $8.4 million in each offor the three months ended April 30,October 31, 2010 and 2009, respectively, of which $0.4 million in each period was amortization of deferred financing costs. The Company capitalized $4.7$0.5 million and $1.9$3.5 million of interest during the three months ended April 30,October 31, 2010 and 2009, respectively.
5. Acquisition
On October 25, 2010, the Company acquired for cash 100% of the capital stock of BCRP Inc. and the membership interest of Northstar Group Commercial Properties LLC (together, with their subsidiaries “Northstar-at-Tahoe”) that operate the Northstar-at-Tahoe mountain resort in North Lake Tahoe, California from Booth Creek Resort Properties LLC and other sellers for a total consideration of $60.5 million, net of cash acquired. Northstar-at-Tahoe is a year round mountain resort providing a comprehensive offering of recreational activities including both snow sports and summer activities. Additionally, Northstar-at-Tahoe operates a base area village at the resort, including the subleasing of commercial retail space.
The following summarizes the preliminary estimated fair values of the identifiable assets acquired and liabilities assumed at the acquisition date (in thousands). The preliminary estimate of fair value of identifiable assets acquired and liabilities assumed are subject to revisions, which may result in adjustments to the preliminary values presented below, upon finalizing third-party valuations.
Preliminary Acquisition Date | ||||
Accounts receivable, net | $ | 3,048 | ||
Inventory, net | 1,799 | |||
Other assets | 1,488 | |||
Property, plant and equipment | 6,333 | |||
Deferred income tax assets | 16,848 | |||
Goodwill | 90,647 | |||
Total identifiable assets acquired | $ | 120,163 | ||
Accounts payable and accrued liabilities | $ | 6,152 | ||
Deferred revenue | 5,281 | |||
Capital lease obligations | 4,952 | |||
Unfavorable lease obligations, net | 43,250 | |||
Total liabilities assumed | $ | 59,635 | ||
Total purchase price | $ | 60,528 | ||
The operations of Northstar-at-Tahoe are conducted on land and with operating assets owned by CNL Lifestyle Properties, Inc. under long-term lease agreements which were assumed by the Company. Under the terms of the leases the Company estimates that it will be required to pay above market rates in the aggregate through the remainder of the initial lease term expiring in fiscal 2027. The Company incurred grosshas recorded a net unfavorable lease obligation for these leases that will be amortized as an adjustment to lease expense over the remaining initial lease term. Future minimum lease payments under the remaining initial term of these leases reflected by fiscal year as of October 31, 2010 are as follows (in thousands):
2011 | $ | 9,917 | ||
2012 | 10,234 | |||
2013 | 10,645 | |||
2014 | 12,392 | |||
2015 | 12,709 | |||
Thereafter | 152,036 | |||
Total | $ | 207,933 | ||
The excess of the purchase price over the aggregate fair values of assumed assets and liabilities was recorded as goodwill. The goodwill recognized is attributable primarily to expected synergies, the assembled workforce of Northstar-at-Tahoe and other factors. None of the goodwill is expected to be deductible for income tax purposes. The operating results of Northstar-at-Tahoe are reported within the Mountain segment from the date of acquisition. The Company recognized $3.1 million of acquisition related expenses that were recorded in “Mountain segment operating expense” in the Consolidated Condensed Statement of Operations during the three months ended October 31, 2010.
The following presents the unaudited pro forma consolidated financial information as if the acquisition of Northstar-at-Tahoe was completed on August 1, 2009. The following pro forma financial information includes adjustments for (i) depreciation and interest expense for capital leases on acquired property, plant and equipment recorded at the date of $25.3 million and $26.7 million foracquisition; (ii) straight-line expense recognition of minimum future lease payments from the nine months ended April 30, 2010 and 2009, respectively,date of which $1.2 million and $1.6 million, respectively, wasacquisition, including the amortization of deferred financingthe net unfavorable lease obligations; and (iii) acquisition related costs. The Company capitalized $12.6 millionThis pro forma financial information is presented for informational purposes only and $5.0 milliondoes not purport to be indicative of interest during the nine months ended April 30, 2010 andresults of future operations or the results that would have occurred had the acquisition taken place on August 1, 2009 respectively.
Three Months Ended | ||||||||
October 31, | ||||||||
2010 | 2009 | |||||||
Pro forma net revenue | $ | 242,831 | $ | 85,031 | ||||
Pro forma net loss attributable to Vail Resorts, Inc. | $ | (44,692 | ) | $ | (44,184 | ) | ||
Pro forma basic net loss per share attributable to Vail Resorts, Inc. | $ | (1.24 | ) | $ | (1.22 | ) | ||
Pro forma diluted net loss per share attributable to Vail Resorts, Inc. | $ | (1.24 | ) | $ | (1.22 | ) |
6. Supplementary Balance Sheet Information
The composition of property, plant and equipment follows (in thousands):
April 30, | July 31, | April 30, | |||||||||||
2010 | 2009 | 2009 | |||||||||||
Land and land improvements | $ | 269,176 | $ | 262,255 | $ | 263,966 | |||||||
Buildings and building improvements | 738,228 | 734,576 | 732,288 | ||||||||||
Machinery and equipment | 514,009 | 498,912 | 500,720 | ||||||||||
Furniture and fixtures | 191,054 | 187,316 | 182,011 | ||||||||||
Software | 53,687 | 44,584 | 44,114 | ||||||||||
Vehicles | 35,296 | 33,991 | 34,300 | ||||||||||
Construction in progress | 46,947 | 40,724 | 32,063 | ||||||||||
Gross property, plant and equipment | 1,848,397 | 1,802,358 | 1,789,462 | ||||||||||
Accumulated depreciation | (823,420 | ) | (744,700 | ) | (723,297 | ) | |||||||
Property, plant and equipment, net | $ | 1,024,977 | $ | 1,057,658 | $ | 1,066,165 |
October 31, | July 31, | October 31, | ||||||||||
2010 | 2010 | 2009 | ||||||||||
Land and land improvements | $ | 270,556 | $ | 270,382 | $ | 264,030 | ||||||
Buildings and building improvements | 775,687 | 769,382 | 751,038 | |||||||||
Machinery and equipment | 516,932 | 512,144 | 499,768 | |||||||||
Furniture and fixtures | 199,016 | 198,566 | 175,061 | |||||||||
Software | 58,230 | 56,498 | 51,358 | |||||||||
Vehicles | 40,547 | 35,447 | 34,265 | |||||||||
Construction in progress | 57,065 | 31,197 | 47,767 | |||||||||
Gross property, plant and equipment | 1,918,033 | 1,873,616 | 1,823,287 | |||||||||
Accumulated depreciation | (871,489 | ) | (846,226 | ) | (771,354 | ) | ||||||
Property, plant and equipment, net | $ | 1,046,544 | $ | 1,027,390 | $ | 1,051,933 | ||||||
The changes in the net carrying amount of goodwill allocated between the Company’s segments as of October 31, 2010, July 31, 2010 and October 31, 2009 are as follows (in thousands):
Mountain | Lodging | Goodwill, net | ||||||||||
Balance at October 31, 2009 | $ | 107,722 | $ | 60,228 | $ | 167,950 | ||||||
Acquisitions | 12,893 | 242 | 13,135 | |||||||||
Balance at July 31, 2010 | 120,615 | 60,470 | 181,085 | |||||||||
Acquisition | 90,647 | — | 90,647 | |||||||||
Balance at October 31, 2010 | $ | 211,262 | $ | 60,470 | $ | 271,732 | ||||||
The composition of accounts payable and accrued liabilities follows (in thousands):
April 30, | July 31, | April 30, | |||||||||||
2010 | 2009 | 2009 | |||||||||||
Trade payables | $ | 37,717 | $ | 42,530 | $ | 49,657 | |||||||
Real estate development payables | 35,920 | 45,681 | 34,925 | ||||||||||
Deferred revenue | 31,363 | 57,171 | 42,420 | ||||||||||
Deferred real estate and other deposits | 56,940 | 21,637 | 18,833 | ||||||||||
Accrued salaries, wages and deferred compensation | 24,000 | 15,202 | 17,167 | ||||||||||
Accrued benefits | 28,716 | 23,496 | 27,251 | ||||||||||
Accrued interest | 6,506 | 14,002 | 6,591 | ||||||||||
Liabilities to complete real estate projects, short term | 1,937 | 3,972 | 5,639 | ||||||||||
Other accruals | 14,484 | 21,845 | 18,444 | ||||||||||
Total accounts payable and accrued liabilities | $ | 237,583 | $ | 245,536 | $ | 220,927 |
October 31, | July 31, | October 31, | ||||||||||
2010 | 2010 | 2009 | ||||||||||
Trade payables | $ | 78,404 | $ | 47,554 | $ | 60,597 | ||||||
Real estate development payables | 22,315 | 31,203 | 55,082 | |||||||||
Deferred revenue | 103,403 | 53,298 | 91,753 | |||||||||
Deferred real estate and other deposits | 21,682 | 42,891 | 53,134 | |||||||||
Accrued salaries, wages and deferred compensation | 17,349 | 21,425 | 16,087 | |||||||||
Accrued benefits | 23,836 | 23,547 | 22,489 | |||||||||
Accrued interest | 6,338 | 13,939 | 6,592 | |||||||||
Liabilities to complete real estate projects, short term | 2,747 | 1,909 | 1,794 | |||||||||
Other accruals | 27,720 | 19,560 | 22,744 | |||||||||
Total accounts payable and accrued liabilities | $ | 303,794 | $ | 255,326 | $ | 330,272 | ||||||
The composition of other long-term liabilities follows (in thousands):
April 30, | July 31, | April 30, | |||||||||||
2010 | 2009 | 2009 | |||||||||||
Private club deferred initiation fee revenue and deposits | $ | 149,889 | $ | 153,265 | $ | 154,950 | |||||||
Deferred real estate deposits | -- | 32,792 | 46,151 | ||||||||||
Other long-term liabilities | 46,804 | 47,112 | 20,361 | ||||||||||
Total other long-term liabilities | $ | 196,693 | $ | 233,169 | $ | 221,462 |
October 31, | July 31, | October 31, | ||||||||||
2010 | 2010 | 2009 | ||||||||||
Private club deferred initiation fee revenue and deposits | $ | 146,755 | $ | 148,184 | $ | 151,464 | ||||||
Unfavorable lease obligation, net | 40,588 | — | — | |||||||||
Other long-term liabilities | 51,725 | 48,976 | 47,824 | |||||||||
Total other long-term liabilities | $ | 239,068 | $ | 197,160 | $ | 199,288 | ||||||
7. Variable Interest Entities
The Company is the primary beneficiary of four employee housing entities (collectively, the “Employee Housing Entities”), Breckenridge Terrace, LLC, The Tarnes at BC, LLC, BC Housing, LLC and Tenderfoot Seasonal Housing, LLC, which are Variable Interest Entities (“VIEs”), and has consolidated them in its Consolidated Condensed Financial Statements. As a group, as of April 30,October 31, 2010, the Employee Housing Entities had total assets of $34.9$33.7 million (primarily recorded in property, plant and equipment, net) and total liabilities of $61.6$61.7 million (primarily recorded in long-term debt as “Employee Housing Bonds”). The Company’s lenders have issued letters of credit totaling $53.4 million under the Company’s senior credit facility (the “Credit Facility”) related to Employee Housing Bonds. Payments under the letters of credit would be triggered in the event that one of the entities defaults on required payments. The letters of credit have no default provisions.
The Company is the primary beneficiary of Avon Partners II, LLC (“APII”), which is a VIE. APII owns commercial space and the Company currently leases substantially all of that space. APII had total assets of $5.3$5.4 million (primarily recorded in property, plant and equipment, net) and no debt as of April 30,October 31, 2010.
The Company, through various lodging subsidiaries, manages hotels in which the Company has no ownership interest in the entities that own such hotels. The Company has extended a $2.0 million note receivable to one of these entities. These entities wereThis entity was formed by unrelated third parties to acquire, own, operate and realize the value in resort hotel properties. The Company managed the day-to-day operations of seventhis hotel propertiesproperty as of April 30,October 31, 2010. The Company has determined that the entities that own the hotel properties are VIEs,this entity is a VIE, and the management contractscontract along with the note receivable are significant variable interests in these VIEs.this VIE. The Company has also determined that it is not the primary beneficiary of these entitiesthis entity and, accordingly, is not required to consolidate any of these entities.this entity. Based upon the latest inf ormationinformation provided by thesethis third party entities, these VIEsentity, this VIE had estimated total assets of approximately $229$62.7 million and total liabilities of approximately $151$71.9 million. The Company'sCompany’s maximum exposure to loss as a result of its involvement with these VIEsthis VIE is limited to a $2.4$2.5 million note receivable, including accrued interest from one of the third partiesparty and the net book value of the intangible asset associated with a management agreement in the amount of $0.5 million as of April 30,October 31, 2010.
8. Fair Value Measurements
The FASB issued fair value guidance that establishes how reporting entities should measure fair value for measurement and disclosure purposes. The guidance establishes a common definition of fair value applicable to all assets and liabilities measured at fair value and prioritizes the inputs into valuation techniques used to measure fair value. Accordingly, the Company uses valuation techniques which maximize the use of observable inputs and minimize the use of unobservable inputs when determining fair value. The three levels of the hierarchy are as follows:
Level 1: Inputs that reflect unadjusted quoted prices in active markets that are accessible to the Company for identical assets or liabilities;
Level 2: Inputs include quoted prices for similar assets and liabilities in active and inactive markets or that are observable for the asset or liability either directly or indirectly; and
Level 3: Unobservable inputs which are supported by little or no market activity.
The table below summarizes the Company’s cash equivalents measured at fair value (all other assets and liabilities measured at fair value are immaterial) (in thousands):
Fair Value Measurements at | April 30, | July 31, | April 30, | ||||||||
Reporting Date Using | 2010 | 2009 | 2009 | ||||||||
Level 1 | $ | 8,695 | $ | 47,915 | $ | 121,742 | |||||
Level 2 | 300 | 13,300 | 35,000 | ||||||||
Level 3 | -- | -- | -- | ||||||||
Total | $ | 8,995 | $ | 61,215 | $ | 156,742 |
Fair Value Measurement as of October 31, 2010 | ||||||||||||||||
Description | Balance at October 31, 2010 | Level 1 | Level 2 | Level 3 | ||||||||||||
Money Market | $ | 399 | $ | 399 | $ | — | $ | — | ||||||||
US Treasury | $ | 8,297 | $ | 8,297 | $ | — | $ | — | ||||||||
Certification of Deposit | $ | 300 | $ | — | $ | 300 | $ | — | ||||||||
Fair Value Measurement as of October 31, 2009 | ||||||||||||||||
Description | Balance at October 31, 2009 | Level 1 | Level 2 | Level 3 | ||||||||||||
Money Market | $ | 948 | $ | 948 | $ | — | $ | — | ||||||||
US Treasury | $ | 6,500 | $ | 6,500 | $ | — | $ | — | ||||||||
Certification of Deposit | $ | 1,550 | $ | — | $ | 1,550 | $ | — |
The Company’s cash equivalents include money market funds (Level 1) and time deposits (Level 2) which are measured utilizing quoted market prices or pricing models whereby all significant inputs are either observable or corroborated by observable market data.
9. Commitments and Contingencies
Metropolitan Districts
The Company credit-enhances $8.5$8.0 million of bonds issued by Holland Creek Metropolitan District (“HCMD”) through an $8.1 million letter of credit issued under the Company'sCompany’s Credit Facility. HCMD'sHCMD’s bonds were issued and used to build infrastructure associated with the Company'sCompany’s Red Sky Ranch residential development. The Company has agreed to pay capital improvement fees to Red Sky Ranch Metropolitan District (“RSRMD”) until RSRMD'sRSRMD’s revenue streams from property taxes are sufficient to meet debt service requirements under HCMD'sHCMD’s bonds, and the Company has recorded a liability of $1.8 million, $1.9 million and $1.4$1.8 million, primarily within “other long-term liabilities” in the accompanying Consolidated Condensed Balance Sheets, as of April 30,October 31, 2010, July 31, 2010 and October 31, 2009, and April 30, 2009, r espectively,respectively, with respect to the estimated present value of future RSRMD capital improvement fees. The Company estimates that it will make capital improvement fee payments under this arrangement through the year ending July 31, 2028.
Guarantees
As of April 30,October 31, 2010, the Company had various other letters of credit in the amount of $73.9$73.3 million, consisting primarily of $53.4 million in support of the Employee Housing Bonds, $14.3$13.4 million of construction and development related guarantees and $5.4 million for workers’ compensation and general liability deductibles related to construction and development activities.
In addition to the guarantees noted above, the Company has entered into contracts in the normal course of business which include certain indemnifications under which it could be required to make payments to third parties upon the occurrence or non-occurrence of certain future events. These indemnities include indemnities to licensees in connection with the licensees’ use of the Company’s trademarks and logos, indemnities for liabilities associated with the infringement of other parties’ technology and software products, indemnities related to liabilities associated with the use of easements, indemnities related to employment of contract workers, the Company’s use of trustees, indemnities related to the Company’s use of public lands and environmental indemnifications. The duration of thes ethese indemnities generally is indefinite and generally do not limit the future payments the Company could be obligated to make.
As permitted under applicable law, the Company and certain of its subsidiaries indemnify their directors and officers over their lifetimes for certain events or occurrences while the officer or director is, or was, serving the Company or its subsidiaries in such a capacity. The maximum potential amount of future payments the Company could be required to make under these indemnification agreements is unlimited; however, the Company has a director and officer insurance policy that should enable the Company to recover a portion of any future amounts paid.
Unless otherwise noted, the Company has not recorded any significant liabilities for the letters of credit, indemnities and other guarantees noted above in the accompanying Consolidated Condensed Financial Statements, either because the Company has recorded on its Consolidated Condensed Balance Sheets the underlying liability associated with the guarantee, the guarantee is with respect to the Company’s own performance and is therefore not subject to the measurement requirements as prescribed by GAAP, or because the Company has calculated the fair value of the indemnification or guarantee to be immaterial based upon the current facts and circumstances that would trigger a payment under the indemnification clause. In addition, with respect to certain indemnifications it is not possible to determine the maximum potential amo untamount of liability under these guarantees due to the unique set of facts and circumstances that are likely to be involved in each particular claim and indemnification provision. Historically, payments made by the Company under these obligations have not been material.
As noted above, the Company makes certain indemnifications to licensees in connection with their use of the Company’s trademarks and logos. The Company does not record any liabilities with respect to these indemnifications.
Self Insurance
The Company is self-insured for claims under its health benefit plans and for the majority of workers’ compensation claims, subject to a stop loss policy. The self-insurance liability related to workers'workers’ compensation is determined actuarially based on claims filed. The self-insurance liability related to claims under the Company’s health benefit plans is determined based on analysis of actual claims. The amounts related to these claims are included as a component of accrued benefits in accounts payable and accrued liabilities (see Note 5,6, Supplementary Balance Sheet Information).
Legal
The Company is a party to various lawsuits arising in the ordinary course of business. Management believes the Company has adequate insurance coverage and/or has accrued for loss contingencies for all known matters that are deemed to be probable losses and estimable. As of April 30,October 31, 2010, July 31, 20092010 and April 30,October 31, 2009, the accrual for the above loss contingencies was not material individually and in the aggregate.
10. Segment Information
The Company has three reportable segments: Mountain, Lodging and Real Estate. The Mountain segment includes the operations of the Company’s ski resorts and related ancillary services. The Lodging segment includes the operations of all of the Company’s owned hotels, RockResorts, GTLC, condominium management, CME and golf operations. The Real Estate segment owns and develops real estate in and around the Company’s resort communities. The Company’s reportable segments, although integral to the success of the others, offer distinctly different products and services and require different types of management focus. As such, these segments are managed separately.
The Company reports its segment results using Reported EBITDA (defined as segment net revenue less segment operating expenses, plus or minus segment equity investment income or loss and for the Real Estate segment plus gain on sale of real property), which is a non-GAAP financial measure. The Company reports segment results in a manner consistent with management’s internal reporting of operating results to the chief operating decision maker (Chief Executive Officer) for purposes of evaluating segment performance.
Reported EBITDA is not a measure of financial performance under GAAP. Items excluded from Reported EBITDA are significant components in understanding and assessing financial performance. Reported EBITDA should not be considered in isolation or as an alternative to, or substitute for, net income (loss), net change in cash and cash equivalents or other financial statement data presented in the Consolidated Condensed Financial Statements as indicators of financial performance or liquidity. Because Reported EBITDA is not a measurement determined in accordance with GAAP and thus is susceptible to varying calculations, Reported EBITDA as presented may not be comparable to other similarly titled measures of other companies.
The Company utilizes Reported EBITDA in evaluating performance of the Company and in allocating resources to its segments. Mountain Reported EBITDA consists of Mountain net revenue less Mountain operating expense plus or minus Mountain equity investment income or loss. Lodging Reported EBITDA consists of Lodging net revenue less Lodging operating expense. Real Estate Reported EBITDA consists of Real Estate net revenue less Real Estate operating expense plus gain on sale of real property. All segment expenses include an allocation of corporate administrative expense. Assets are not allocated between segments, or used to evaluate performance, except as shown in the table below.
The following table presents financial information by reportable segment which is used by management in evaluating performance and allocating resources (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||||
April 30, | April 30, | |||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||
Net revenue: | ||||||||||||||||||
Lift tickets | $ | 159,772 | $ | 149,384 | $ | 289,289 | $ | 276,542 | ||||||||||
Ski school | 40,625 | 36,374 | 70,694 | 65,336 | ||||||||||||||
Dining | 25,837 | 24,246 | 49,094 | 48,456 | ||||||||||||||
Retail/rental | 55,107 | 48,214 | 137,671 | 129,878 | ||||||||||||||
Other | 20,872 | 20,962 | 55,647 | 58,235 | ||||||||||||||
Total Mountain net revenue | 302,213 | 279,180 | 602,395 | 578,447 | ||||||||||||||
Lodging | 44,877 | 44,896 | 124,908 | 131,299 | ||||||||||||||
Total Resort net revenue | 347,090 | 324,076 | 727,303 | 709,746 | ||||||||||||||
Real Estate | 3,164 | 9,407 | 4,239 | 165,314 | ||||||||||||||
Total net revenue | $ | 350,254 | $ | 333,483 | $ | 731,542 | $ | 875,060 | ||||||||||
Operating expense: | ||||||||||||||||||
Mountain | $ | 156,454 | $ | 144,998 | $ | 386,940 | $ | 382,409 | ||||||||||
Lodging | 39,292 | 38,988 | 119,703 | 122,583 | ||||||||||||||
Total Resort operating expense | 195,746 | 183,986 | 506,643 | 504,992 | ||||||||||||||
Real estate | 8,391 | 14,129 | 20,985 | 125,014 | ||||||||||||||
Total segment operating expense | $ | 204,137 | $ | 198,115 | $ | 527,628 | $ | 630,006 | ||||||||||
Gain on sale of real property | $ | -- | $ | -- | $ | 6,087 | $ | -- | ||||||||||
Mountain equity investment income (loss), net | $ | 838 | $ | (410 | ) | $ | 1,299 | $ | 1,766 | |||||||||
Reported EBITDA: | ||||||||||||||||||
Mountain | $ | 146,597 | $ | 133,772 | $ | 216,754 | $ | 197,804 | ||||||||||
Lodging | 5,585 | 5,908 | 5,205 | 8,716 | ||||||||||||||
Resort | 152,182 | 139,680 | 221,959 | 206,520 | ||||||||||||||
Real Estate | (5,227 | ) | (4,722 | ) | (10,659 | ) | 40,300 | |||||||||||
Total Reported EBITDA | $ | 146,955 | $ | 134,958 | $ | 211,300 | $ | 246,820 | ||||||||||
Real estate held for sale and investment | $ | 445,885 | $ | 276,952 | $ | 445,885 | $ | 276,952 | ||||||||||
Reconciliation to net income attributable to Vail Resorts, Inc: | ||||||||||||||||||
Total Reported EBITDA | $ | 146,955 | $ | 134,958 | $ | 211,300 | $ | 246,820 | ||||||||||
Depreciation and amortization | (27,812 | ) | (27,582 | ) | (82,768 | ) | (80,098 | ) | ||||||||||
Gain (loss) on disposal of fixed assets, net | 18 | (206 | ) | (83 | ) | (808 | ) | |||||||||||
Investment income | 141 | 449 | 563 | 1,428 | ||||||||||||||
Interest expense, net | (3,673 | ) | (6,490 | ) | (12,656 | ) | (21,732 | ) | ||||||||||
Income before provision for income taxes | 115,629 | 101,129 | 116,356 | 145,610 | ||||||||||||||
Provision for income taxes | (39,238 | ) | (36,737 | ) | (38,397 | ) | (53,740 | ) | ||||||||||
Net income | $ | 76,391 | $ | 64,392 | $ | 77,959 | $ | 91,870 | ||||||||||
Net income attributable to noncontrolling interests | (3,602 | ) | (2,753 | ) | (5,653 | ) | (4,190 | ) | ||||||||||
Net income attributable to Vail Resorts, Inc. | $ | 72,789 | $ | 61,639 | $ | 72,306 | $ | 87,680 |
Three Months Ended | ||||||||
October 31, | ||||||||
2010 | 2009 | |||||||
Net revenue: | ||||||||
Lift tickets | $ | — | $ | — | ||||
Ski school | — | — | ||||||
Dining | 4,106 | 3,468 | ||||||
Retail/rental | 22,053 | 21,538 | ||||||
Other | 14,620 | 14,198 | ||||||
Total Mountain net revenue | 40,779 | 39,204 | ||||||
Lodging | 44,378 | 41,355 | ||||||
Total Resort net revenue | 85,157 | 80,559 | ||||||
Real Estate | 149,261 | 205 | ||||||
Total net revenue | $ | 234,418 | $ | 80,764 | ||||
Operating expense: | ||||||||
Mountain | $ | 83,136 | $ | 76,468 | ||||
Lodging | 42,835 | 42,623 | ||||||
Total Resort operating expense | 125,971 | 119,091 | ||||||
Real estate | 145,063 | 5,177 | ||||||
Total segment operating expense | $ | 271,034 | $ | 124,268 | ||||
Gain on sale of real property | $ | — | $ | 6,087 | ||||
Mountain equity investment income, net | $ | 780 | $ | 254 | ||||
Reported EBITDA: | ||||||||
Mountain | $ | (41,577 | ) | $ | (37,010 | ) | ||
Lodging | 1,543 | (1,268 | ) | |||||
Resort | (40,034 | ) | (38,278 | ) | ||||
Real Estate | 4,198 | 1,115 | ||||||
Total Reported EBITDA | $ | (35,836 | ) | $ | (37,163 | ) | ||
Real estate held for sale and investment | $ | 296,981 | $ | 366,748 | ||||
Reconciliation to net loss attributable to Vail Resorts, Inc: | ||||||||
Total Reported EBITDA | $ | (35,836 | ) | $ | (37,163 | ) | ||
Depreciation and amortization | (27,732 | ) | (27,184 | ) | ||||
Gain (loss) on disposal of fixed assets, net | 92 | (113 | ) | |||||
Investment income | 238 | 230 | ||||||
Interest expense, net | (7,936 | ) | (4,835 | ) | ||||
Loss before benefit from income taxes | (71,174 | ) | (69,065 | ) | ||||
Benefit from income taxes | 28,114 | 25,554 | ||||||
Net loss | $ | (43,060 | ) | $ | (43,511 | ) | ||
Net loss attributable to noncontrolling interests | 37 | 2,338 | ||||||
Net loss attributable to Vail Resorts, Inc. | $ | (43,023 | ) | $ | (41,173 | ) | ||
11. Stock Repurchase Plan
On March 9, 2006, the Company’s Board of Directors approved the repurchase of up to 3,000,000 shares of common stock and on July 16, 2008 approved an increase of the Company’s common stock repurchase authorization by an additional 3,000,000 shares. The Company did not repurchase any shares of common stock during the three and nine months ended April 30, 2010. Since inception of its stock repurchase plan through April 30,October 31, 2010, the Company has repurchased 3,878,5354,264,804 shares at a cost of approximately $147.8$162.8 million. As of April 30,October 31, 2010, 2,121,4651,735,196 shares remained available to repurchase under the existing repurchase authorization. Shares of common stock purchased pursuant to the repurchase program will be held as treasury shares and may be used for the issuance of shares under the Compa ny'sCompany’s employee share award plans.
12. Guarantor Subsidiaries and Non-Guarantor Subsidiaries
The Company’s payment obligations under the 6.75% Notes (see Note 4, Long-Term Debt) are fully and unconditionally guaranteed on a joint and several, senior subordinated basis by substantially all of the Company’s consolidated subsidiaries (collectively, and excluding Non-Guarantor Subsidiaries (as defined below), the “Guarantor Subsidiaries”), except for VR Acquisition, Inc., BCRP, Inc., Booth Creek Ski Holdings, Inc., Trimont Land Company, Northstar Commercial Properties LLC, Northstar Group Restaurant Properties LLC, Eagle Park Reservoir Company, Gros Ventre Utility Company, Mountain Thunder, Inc., SSV, (subsequent to April 30, 2010, SSV became a Guarantor Subsidiary under the 6.75% Notes), Larkspur Restaurant & Bar, LLC, Gore Creek Place, LLC and certain other insignificant entities (together, the “Non-Guarantor Subsidiaries”). APII and the Employee Housing Entities are included with the Non-Guarantor Subsidiaries for purposes of the consolidated fina ncialfinancial information, but are not considered subsidiaries under the indenture governing the 6.75% Notes.
Presented below is the consolidated financial information of the Parent Company, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries. Financial information for the Non-Guarantor Subsidiaries is presented in the column titled “Other Subsidiaries.” On April 30, 2010, the Company acquired GSSI’s remaining noncontrolling interest in SSV (see Note 2, Summary of Significant Accounting Policies). Subsequent to this transaction, SSV became a Guarantor Subsidiary under the 6.75% Notes. As such, the Company has included SSV under Guarantor Subsidiaries in the accompanying supplemental condensed financial statements. Reclassifications for SSV have been made to the financial information as of and for the three months ended October 31, 2009 to conform to the current year presentation. Balance sheets are presented as of April 30,October 31, 2010, July 31, 20092010 and April 30,October 31, 2009. Statements of operations are presented for the three and nine months ended April 30, 2010 and 2009. Statementsstatements of cash flows are presented for the ninethree months ended April 30,October 31, 2010 and 2009.
Investments in subsidiaries are accounted for by the Parent Company and Guarantor Subsidiaries using the equity method of accounting. Net income (loss) of Guarantor and Non-Guarantor Subsidiaries is, therefore, reflected in the Parent Company'sCompany’s and Guarantor Subsidiaries'Subsidiaries’ investments in and advances to (from) subsidiaries. Net income (loss) of the Guarantor and Non-Guarantor Subsidiaries is reflected in Guarantor Subsidiaries and Parent Company and Guarantor Subsidiaries as equity in income (loss) of consolidated subsidiaries. The elimination entries eliminate investments in Other Subsidiaries and intercompany balances and transactions for consolidated reporting purposes.
Supplemental Condensed Consolidating Balance Sheet | ||||||||||||||||
As of April 30, 2010 | ||||||||||||||||
(in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
100% Owned | ||||||||||||||||
Parent | Guarantor | Other | Eliminating | |||||||||||||
Company | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||
Current assets: | ||||||||||||||||
Cash and cash equivalents | $ | -- | $ | 26,315 | $ | 24,832 | $ | -- | $ | 51,147 | ||||||
Restricted cash | -- | 11,448 | 378 | -- | 11,826 | |||||||||||
Trade receivables, net | -- | 33,455 | 1,584 | -- | 35,039 | |||||||||||
Inventories, net | -- | 10,383 | 32,286 | -- | 42,669 | |||||||||||
Other current assets | 24,819 | 19,364 | 1,854 | -- | 46,037 | |||||||||||
Total current assets | 24,819 | 100,965 | 60,934 | -- | 186,718 | |||||||||||
Property, plant and equipment, net | -- | 966,348 | 58,629 | -- | 1,024,977 | |||||||||||
Real estate held for sale and investment | -- | 445,885 | -- | -- | 445,885 | |||||||||||
Goodwill, net | -- | 148,949 | 19,248 | -- | 168,197 | |||||||||||
Intangible assets, net | -- | 63,136 | 23,445 | -- | 86,581 | |||||||||||
Other assets | 2,693 | 24,711 | 5,077 | -- | 32,481 | |||||||||||
Investments in subsidiaries and advances to (from) parent | 1,403,150 | 358,365 | (4,485 | ) | (1,757,030 | ) | -- | |||||||||
Total assets | $ | 1,430,662 | $ | 2,108,359 | $ | 162,848 | $ | (1,757,030 | ) | $ | 1,944,839 | |||||
Current liabilities: | ||||||||||||||||
Accounts payable and accrued liabilities | $ | 5,897 | $ | 215,565 | $ | 16,121 | $ | -- | $ | 237,583 | ||||||
Income taxes payable | 10,022 | -- | -- | -- | 10,022 | |||||||||||
Long-term debt due within one year | -- | 1,509 | 342 | -- | 1,851 | |||||||||||
Total current liabilities | 15,919 | 217,074 | 16,463 | -- | 249,456 | |||||||||||
Long-term debt | 390,000 | 41,213 | 58,609 | -- | 489,822 | |||||||||||
Other long-term liabilities | 29,690 | 165,058 | 1,945 | -- | 196,693 | |||||||||||
Deferred income taxes | 152,089 | -- | -- | -- | 152,089 | |||||||||||
Redeemable noncontrolling interest | -- | -- | -- | -- | -- | |||||||||||
Total Vail Resorts, Inc. stockholders’ equity | 842,964 | 1,685,014 | 72,016 | (1,757,030 | ) | 842,964 | ||||||||||
Noncontrolling interests | -- | -- | 13,815 | -- | 13,815 | |||||||||||
Total stockholders’ equity | 842,964 | 1,685,014 | 85,831 | (1,757,030 | ) | 856,779 | ||||||||||
Total liabilities and stockholders' equity | $ | 1,430,662 | $ | 2,108,359 | $ | 162,848 | $ | (1,757,030 | ) | $ | 1,944,839 |
Supplemental Condensed Consolidating Balance Sheet
As of JulyOctober 31, 2009
(in thousands)
100% Owned | |||||||||||||||||||||
Parent | Guarantor | Other | Eliminating | ||||||||||||||||||
Company | Subsidiaries | Subsidiaries | Entries | Consolidated | |||||||||||||||||
Current assets: | |||||||||||||||||||||
Cash and cash equivalents | $ | -- | $ | 66,364 | $ | 2,934 | $ | -- | $ | 69,298 | |||||||||||
Restricted cash | -- | 11,065 | -- | -- | 11,065 | ||||||||||||||||
Trade receivables, net | -- | 56,834 | 1,229 | -- | 58,063 | ||||||||||||||||
Inventories, net | -- | 11,895 | 37,052 | -- | 48,947 | ||||||||||||||||
Other current assets | 21,333 | 18,407 | 1,875 | -- | 41,615 | ||||||||||||||||
Total current assets | 21,333 | 164,565 | 43,090 | -- | 228,988 | ||||||||||||||||
Property, plant and equipment, net | -- | 991,027 | 66,631 | -- | 1,057,658 | ||||||||||||||||
Real estate held for sale and investment | -- | 311,485 | -- | -- | 311,485 | ||||||||||||||||
Goodwill, net | -- | 148,702 | 19,248 | -- | 167,950 | ||||||||||||||||
Intangible assets, net | -- | 63,580 | 15,849 | -- | 79,429 | ||||||||||||||||
Other assets | 3,226 | 30,710 | 5,034 | -- | 38,970 | ||||||||||||||||
Investments in subsidiaries and advances to (from) parent | 1,290,532 | 307,124 | (15,179 | ) | (1,582,477 | ) | -- | ||||||||||||||
Total assets | $ | 1,315,091 | $ | 2,017,193 | $ | 134,673 | $ | (1,582,477 | ) | $ | 1,884,480 | ||||||||||
Current liabilities: | |||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 12,412 | $ | 214,021 | $ | 19,103 | $ | -- | $ | 245,536 | |||||||||||
Income taxes payable | 5,460 | -- | -- | -- | 5,460 | ||||||||||||||||
Long-term debt due within one year | -- | 9 | 343 | -- | 352 | ||||||||||||||||
Total current liabilities | 17,872 | 214,030 | 19,446 | -- | 251,348 | ||||||||||||||||
Long-term debt | 390,000 | 42,716 | 58,892 | -- | 491,608 | ||||||||||||||||
Other long-term liabilities | 29,690 | 200,974 | 2,505 | -- | 233,169 | ||||||||||||||||
Deferred income taxes | 112,234 | -- | -- | -- | 112,234 | ||||||||||||||||
Redeemable noncontrolling interest | -- | -- | 15,415 | -- | 15,415 | ||||||||||||||||
Total Vail Resorts, Inc. stockholders’ equity | 765,295 | 1,559,473 | 23,004 | (1,582,477 | ) | 765,295 | |||||||||||||||
Noncontrolling interests | -- | -- | 15,411 | -- | 15,411 | ||||||||||||||||
Total stockholders’ equity | 765,295 | 1,559,473 | 38,415 | (1,582,477 | ) | 780,706 | |||||||||||||||
Total liabilities and stockholders’ equity | $ | 1,315,091 | $ | 2,017,193 | $ | 134,673 | $ | (1,582,477 | ) | $ | 1,884,480 |
(Unaudited)
Parent Company | 100% Owned Guarantor Subsidiaries | Other Subsidiaries | Eliminating Entries | Consolidated | ||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 14,037 | $ | 5,541 | $ | — | $ | 19,578 | ||||||||||
Restricted cash | — | 12,324 | 588 | — | 12,912 | |||||||||||||||
Trade receivables, net | 450 | 29,850 | 4,820 | — | 35,120 | |||||||||||||||
Inventories, net | — | 62,246 | 1,984 | — | 64,230 | |||||||||||||||
Other current assets | 24,076 | 21,116 | 590 | — | 45,782 | |||||||||||||||
Total current assets | 24,526 | 139,573 | 13,523 | — | 177,622 | |||||||||||||||
Property, plant and equipment, net | — | 1,003,918 | 42,626 | — | 1,046,544 | |||||||||||||||
Real estate held for sale and investment | — | 296,981 | — | — | 296,981 | |||||||||||||||
Goodwill, net | — | 181,085 | 90,647 | — | 271,732 | |||||||||||||||
Intangible assets, net | — | 71,278 | 18,155 | — | 89,433 | |||||||||||||||
Other assets | 2,338 | 26,199 | 7,941 | — | 36,478 | |||||||||||||||
Investments in subsidiaries | 1,566,817 | 48,177 | — | (1,614,994 | ) | — | ||||||||||||||
Advances (from) to affiliates | (321,822 | ) | 309,692 | 12,130 | — | — | ||||||||||||||
Total assets | $ | 1,271,859 | $ | 2,076,903 | $ | 185,022 | $ | (1,614,994 | ) | $ | 1,918,790 | |||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 5,887 | $ | 281,968 | $ | 15,939 | $ | — | $ | 303,794 | ||||||||||
Income taxes payable | 32,424 | — | — | — | 32,424 | |||||||||||||||
Long-term debt due within one year | — | 182 | 1,776 | — | 1,958 | |||||||||||||||
Total current liabilities | 38,311 | 282,150 | 17,715 | — | 338,176 | |||||||||||||||
Long-term debt | 390,000 | 61,469 | 61,538 | — | 513,007 | |||||||||||||||
Other long-term liabilities | 29,203 | 166,467 | 43,398 | — | 239,068 | |||||||||||||||
Deferred income taxes | 66,204 | — | — | — | 66,204 | |||||||||||||||
Total Vail Resorts, Inc. stockholders’ equity | 748,141 | 1,566,817 | 48,177 | (1,614,994 | ) | 748,141 | ||||||||||||||
Noncontrolling interests | — | — | 14,194 | — | 14,194 | |||||||||||||||
Total stockholders’ equity | 748,141 | 1,566,817 | 62,371 | (1,614,994 | ) | 762,335 | ||||||||||||||
Total liabilities and stockholders’ equity | $ | 1,271,859 | $ | 2,076,903 | $ | 185,022 | $ | (1,614,994 | ) | $ | 1,918,790 | |||||||||
Supplemental Condensed Consolidating Balance Sheet
As of April 30, 2009
(in thousands)
Parent Company | 100% Owned Guarantor Subsidiaries | Other Subsidiaries | Eliminating Entries | Consolidated | ||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 11,315 | $ | 3,430 | $ | — | $ | 14,745 | ||||||||||
Restricted cash | — | 11,443 | 391 | — | 11,834 | |||||||||||||||
Trade receivables, net | — | 53,013 | 609 | — | 53,622 | |||||||||||||||
Inventories, net | — | 48,081 | 214 | — | 48,295 | |||||||||||||||
Other current assets | 21,448 | 20,570 | 231 | — | 42,249 | |||||||||||||||
Total current assets | 21,448 | 144,422 | 4,875 | — | 170,745 | |||||||||||||||
Property, plant and equipment, net | — | 990,904 | 36,486 | — | 1,027,390 | |||||||||||||||
Real estate held for sale and investment | — | 422,164 | — | — | 422,164 | |||||||||||||||
Goodwill, net | — | 181,085 | — | — | 181,085 | |||||||||||||||
Intangible assets, net | — | 71,118 | 18,155 | — | 89,273 | |||||||||||||||
Other assets | 2,515 | 24,776 | 4,861 | — | 32,152 | |||||||||||||||
Investments in subsidiaries | 1,631,824 | (16,258 | ) | — | (1,615,566 | ) | — | |||||||||||||
Advances (from) to affiliates | (294,189 | ) | 298,798 | (4,609 | ) | — | — | |||||||||||||
Total assets | $ | 1,361,598 | $ | 2,117,009 | $ | 59,768 | $ | (1,615,566 | ) | $ | 1,922,809 | |||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 12,400 | $ | 240,823 | $ | 2,103 | $ | — | $ | 255,326 | ||||||||||
Income taxes payable | 32,729 | — | — | — | 32,729 | |||||||||||||||
Long-term debt due within one year | — | 1,682 | 187 | — | 1,869 | |||||||||||||||
Total current liabilities | 45,129 | 242,505 | 2,290 | — | 289,924 | |||||||||||||||
Long-term debt | 390,000 | 76,479 | 58,363 | — | 524,842 | |||||||||||||||
Other long-term liabilities | 29,203 | 166,201 | 1,756 | — | 197,160 | |||||||||||||||
Deferred income taxes | 108,496 | — | — | — | 108,496 | |||||||||||||||
Total Vail Resorts, Inc. stockholders’ equity (deficit) | 788,770 | 1,631,824 | (16,258 | ) | (1,615,566 | ) | 788,770 | |||||||||||||
Noncontrolling interests | — | — | 13,617 | — | 13,617 | |||||||||||||||
Total stockholders’ equity (deficit) | 788,770 | 1,631,824 | (2,641 | ) | (1,615,566 | ) | 802,387 | |||||||||||||
Total liabilities and stockholders’ equity | $ | 1,361,598 | $ | 2,117,009 | $ | 59,768 | $ | (1,615,566 | ) | $ | 1,922,809 | |||||||||
Supplemental Condensed Consolidating Balance Sheet
As of October 31, 2009
(in thousands)
(Unaudited)
100% Owned | ||||||||||||||||||||
Parent | Guarantor | Other | Eliminating | |||||||||||||||||
Company | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | -- | $ | 161,853 | $ | 8,684 | $ | -- | $ | 170,537 | ||||||||||
Restricted cash | -- | 9,881 | 248 | -- | 10,129 | |||||||||||||||
Trade receivables, net | -- | 45,990 | 1,739 | -- | 47,729 | |||||||||||||||
Inventories, net | -- | 10,321 | 35,346 | -- | 45,667 | |||||||||||||||
Other current assets | 18,102 | 14,770 | 1,889 | -- | 34,761 | |||||||||||||||
Total current assets | 18,102 | 242,815 | 47,906 | -- | 308,823 | |||||||||||||||
Property, plant and equipment, net | -- | 999,086 | 67,079 | -- | 1,066,165 | |||||||||||||||
Real estate held for sale and investment | -- | 276,952 | -- | -- | 276,952 | |||||||||||||||
Goodwill, net | -- | 148,702 | 19,248 | -- | 167,950 | |||||||||||||||
Intangible assets, net | -- | 63,757 | 15,850 | -- | 79,607 | |||||||||||||||
Other assets | 3,403 | 32,700 | 5,051 | -- | 41,154 | |||||||||||||||
Investments in subsidiaries and advances to (from) parent | 1,350,254 | 307,604 | (13,220 | ) | (1,644,638 | ) | -- | |||||||||||||
Total assets | $ | 1,371,759 | $ | 2,071,616 | $ | 141,914 | $ | (1,644,638 | ) | $ | 1,940,651 | |||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 5,951 | $ | 198,486 | $ | 16,490 | $ | -- | $ | 220,927 | ||||||||||
Income taxes payable | 32,156 | -- | -- | -- | 32,156 | |||||||||||||||
Long-term debt due within one year | -- | 9 | 341 | -- | 350 | |||||||||||||||
Total current liabilities | 38,107 | 198,495 | 16,831 | -- | 253,433 | |||||||||||||||
Long-term debt | 390,000 | 42,717 | 58,951 | -- | 491,668 | |||||||||||||||
Other long-term liabilities | 3,142 | 216,118 | 2,202 | -- | 221,462 | |||||||||||||||
Deferred income taxes | 131,970 | -- | -- | -- | 131,970 | |||||||||||||||
Redeemable noncontrolling interest | -- | -- | 15,016 | -- | 15,016 | |||||||||||||||
Total Vail Resorts, Inc. stockholders’ equity | 808,540 | 1,614,286 | 30,352 | (1,644,638 | ) | 808,540 | ||||||||||||||
Noncontrolling interests | -- | -- | 18,562 | -- | 18,562 | |||||||||||||||
Total stockholders’ equity | 808,540 | 1,614,286 | 48,914 | (1,644,638 | ) | 827,102 | ||||||||||||||
Total liabilities and stockholders’ equity | $ | 1,371,759 | $ | 2,071,616 | $ | 141,914 | $ | (1,644,638 | ) | $ | 1,940,651 |
Supplemental Condensed Consolidating Statement of Operations | |||||||||||||||||||
For the three months ended April 30, 2010 | |||||||||||||||||||
(in thousands) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
100% Owned | |||||||||||||||||||
Parent | Guarantor | Other | Eliminating | ||||||||||||||||
Company | Subsidiaries | Subsidiaries | Entries | Consolidated | |||||||||||||||
Total net revenue | $ | -- | $ | 294,644 | $ | 58,567 | $ | (2,957 | ) | $ | 350,254 | ||||||||
Total operating expense | 172 | 187,398 | 47,280 | (2,919 | ) | 231,931 | |||||||||||||
(Loss) income from operations | (172 | ) | 107,246 | 11,287 | (38 | ) | 118,323 | ||||||||||||
Other (expense) income, net | (6,758 | ) | 3,490 | (302 | ) | 38 | (3,532 | ) | |||||||||||
Equity investment income, net | -- | 838 | -- | -- | 838 | ||||||||||||||
(Loss) income before benefit (provision) for income taxes | (6,930 | ) | 111,574 | 10,985 | -- | 115,629 | |||||||||||||
Benefit (provision) for income taxes | 1,699 | (40,937 | ) | -- | -- | (39,238 | ) | ||||||||||||
Net (loss) income before equity in income (loss) | (5,231 | ) | 70,637 | 10,985 | -- | 76,391 | |||||||||||||
of consolidated subsidiaries | |||||||||||||||||||
Equity in income (loss) of consolidated subsidiaries | 78,020 | 7,383 | -- | (85,403 | ) | -- | |||||||||||||
Net income (loss) | 72,789 | 78,020 | 10,985 | (85,403 | ) | 76,391 | |||||||||||||
Net income attributable to noncontrolling interests | -- | -- | (3,602 | ) | -- | (3,602 | ) | ||||||||||||
Net income (loss) attributable to Vail Resorts, Inc. | $ | 72,789 | $ | 78,020 | $ | 7,383 | $ | (85,403 | ) | $ | 72,789 |
Supplemental Condensed Consolidating Statement of Operations | |||||||||||||||||||
For the three months ended April 30, 2009 | |||||||||||||||||||
(in thousands) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
100% Owned | |||||||||||||||||||
Parent | Guarantor | Other | Eliminating | ||||||||||||||||
Company | Subsidiaries | Subsidiaries | Entries | Consolidated | |||||||||||||||
Total net revenue | $ | -- | $ | 284,871 | $ | 51,677 | $ | (3,065 | ) | $ | 333,483 | ||||||||
Total operating expense | 111 | 186,169 | 42,650 | (3,027 | ) | 225,903 | |||||||||||||
(Loss) income from operations | (111 | ) | 98,702 | 9,027 | (38 | ) | 107,580 | ||||||||||||
Other (expense) income, net | (6,758 | ) | 1,207 | (528 | ) | 38 | (6,041 | ) | |||||||||||
Equity investment loss, net | -- | (410 | ) | -- | -- | (410 | ) | ||||||||||||
(Loss) income before benefit (provision) for income taxes | (6,869 | ) | 99,499 | 8,499 | -- | 101,129 | |||||||||||||
Benefit (provision) for income taxes | 2,403 | (39,137 | ) | (3 | ) | -- | (36,737 | ) | |||||||||||
Net (loss) income before equity in income (loss) | (4,466 | ) | 60,362 | 8,496 | -- | 64,392 | |||||||||||||
of consolidated subsidiaries | |||||||||||||||||||
Equity in income (loss) of consolidated subsidiaries, net | 66,105 | 5,743 | -- | (71,848 | ) | -- | |||||||||||||
Net income (loss) | 61,639 | 66,105 | 8,496 | (71,848 | ) | 64,392 | |||||||||||||
Net income attributable to noncontrolling interests | -- | -- | (2,753 | ) | -- | (2,753 | ) | ||||||||||||
Net income (loss) attributable to Vail Resorts, Inc. | $ | 61,639 | $ | 66,105 | $ | 5,743 | $ | (71,848 | ) | $ | 61,639 |
Supplemental Condensed Consolidating Statement of Operations | |||||||||||||||||||
For the nine months ended April 30, 2010 | |||||||||||||||||||
(in thousands) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
100% Owned | |||||||||||||||||||
Parent | Guarantor | Other | Eliminating | ||||||||||||||||
Company | Subsidiaries | Subsidiaries | Entries | Consolidated | |||||||||||||||
Total net revenue | $ | -- | $ | 593,221 | $ | 145,869 | $ | (7,548 | ) | $ | 731,542 | ||||||||
Total operating expense | 492 | 482,548 | 128,786 | (7,434 | ) | 604,392 | |||||||||||||
(Loss) income from operations | (492 | ) | 110,673 | 17,083 | (114 | ) | 127,150 | ||||||||||||
Other (expense) income, net | (20,276 | ) | 8,871 | (802 | ) | 114 | (12,093 | ) | |||||||||||
Equity investment income, net | -- | 1,299 | -- | -- | 1,299 | ||||||||||||||
(Loss) income before benefit (provision) for income taxes | (20,768 | ) | 120,843 | 16,281 | -- | 116,356 | |||||||||||||
Benefit (provision) for income taxes | 7,293 | (45,690 | ) | -- | -- | (38,397 | ) | ||||||||||||
Net (loss) income before equity in income (loss) | (13,475 | ) | 75,153 | 16,281 | -- | 77,959 | |||||||||||||
of consolidated subsidiaries | |||||||||||||||||||
Equity in income (loss) of consolidated subsidiaries, net | 85,781 | 10,628 | -- | (96,409 | ) | -- | |||||||||||||
Net income (loss) | 72,306 | 85,781 | 16,281 | (96,409 | ) | 77,959 | |||||||||||||
Net income attributable to noncontrolling interests | -- | -- | (5,653 | ) | -- | (5,653 | ) | ||||||||||||
Net income (loss) attributable to Vail Resorts, Inc. | $ | 72,306 | $ | 85,781 | $ | 10,628 | $ | (96,409 | ) | $ | 72,306 |
Supplemental Condensed Consolidating Statement of Operations | |||||||||||||||||||
For the nine months ended April 30, 2009 | |||||||||||||||||||
(in thousands) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
100% Owned | |||||||||||||||||||
Parent | Guarantor | Other | Eliminating | ||||||||||||||||
Company | Subsidiaries | Subsidiaries | Entries | Consolidated | |||||||||||||||
Total net revenue | $ | -- | $ | 745,316 | $ | 138,901 | $ | (9,157 | ) | $ | 875,060 | ||||||||
Total operating expense | 378 | 593,682 | 125,895 | (9,043 | ) | 710,912 | |||||||||||||
(Loss) income from operations | (378 | ) | 151,634 | 13,006 | (114 | ) | 164,148 | ||||||||||||
Other (expense) income, net | (20,276 | ) | 2,001 | (2,143 | ) | 114 | (20,304 | ) | |||||||||||
Equity investment income, net | -- | 1,766 | -- | -- | 1,766 | ||||||||||||||
(Loss) income before benefit (provision) for income taxes | (20,654 | ) | 155,401 | 10,863 | -- | 145,610 | |||||||||||||
Benefit (provision) for income taxes | 7,848 | (61,579 | ) | (9 | ) | -- | (53,740 | ) | |||||||||||
Net (loss) income before equity in income (loss) | (12,806 | ) | 93,822 | 10,854 | -- | 91,870 | |||||||||||||
of consolidated subsidiaries | |||||||||||||||||||
Equity in income (loss) of consolidated subsidiaries, net | 100,486 | 6,664 | -- | (107,150 | ) | -- | |||||||||||||
Net income (loss) | 87,680 | 100,486 | 10,854 | (107,150 | ) | 91,870 | |||||||||||||
Net income attributable to noncontrolling interests | -- | -- | (4,190 | ) | -- | (4,190 | ) | ||||||||||||
Net income (loss) attributable to Vail Resorts, Inc. | $ | 87,680 | $ | 100,486 | $ | 6,664 | $ | (107,150 | ) | $ | 87,680 |
Supplemental Condensed Consolidating Statement of Cash Flows | |||||||||||||||||
For the nine months ended April 30, 2010 | |||||||||||||||||
(in thousands) | |||||||||||||||||
(Unaudited) | |||||||||||||||||
100% Owned | |||||||||||||||||
Parent | Guarantor | Other | |||||||||||||||
Company | Subsidiaries | Subsidiaries | Consolidated | ||||||||||||||
Net cash provided by operating activities | $ | 23,053 | $ | 9,217 | $ | 24,441 | $ | 56,711 | |||||||||
Cash flows from investing activities: | |||||||||||||||||
Capital expenditures | -- | (45,987 | ) | (2,814 | ) | (48,801 | ) | ||||||||||
Cash received from sale of real property | -- | 8,920 | -- | 8,920 | |||||||||||||
Other investing activities, net | -- | (605 | ) | (7,310 | ) | (7,915 | ) | ||||||||||
Net cash used in investing activities | -- | (37,672 | ) | (10,124 | ) | (47,796 | ) | ||||||||||
Cash flows from financing activities: | |||||||||||||||||
Acquisition of noncontrolling interest | -- | (31,000 | ) | -- | (31,000 | ) | |||||||||||
Proceeds from borrowings under other long-term debt | -- | 60,000 | 25,962 | 85,962 | |||||||||||||
Payments of other long-term debt | -- | (60,000 | ) | (26,246 | ) | (86,246 | ) | ||||||||||
Other financing activities, net | 1,020 | (4,667 | ) | 7,865 | 4,218 | ||||||||||||
Advances (to) from affiliates | (24,073 | ) | 24,073 | -- | -- | ||||||||||||
Net cash (used in) provided by financing activities | (23,053 | ) | (11,594 | ) | 7,581 | (27,066 | ) | ||||||||||
Net (decrease) increase in cash and cash equivalents | -- | (40,049 | ) | 21,898 | (18,151 | ) | |||||||||||
Cash and cash equivalents: | |||||||||||||||||
Beginning of period | -- | 66,364 | 2,934 | 69,298 | |||||||||||||
End of period | $ | -- | $ | 26,315 | $ | 24,832 | $ | 51,147 |
Supplemental Condensed Consolidating Statement of Cash Flows | |||||||||||||||||
For the nine months ended April 30, 2009 | |||||||||||||||||
(in thousands) | |||||||||||||||||
(Unaudited) | |||||||||||||||||
100% Owned | |||||||||||||||||
Parent | Guarantor | Other | |||||||||||||||
Company | Subsidiaries | Subsidiaries | Consolidated | ||||||||||||||
Net cash provided by operating activities | $ | 8,154 | $ | 188,502 | $ | 11,355 | $ | 208,011 | |||||||||
Cash flows from investing activities: | |||||||||||||||||
Capital expenditures | -- | (80,174 | ) | (6,915 | ) | (87,089 | ) | ||||||||||
Acquisition of business | -- | (38,170 | ) | -- | (38,170 | ) | |||||||||||
Other investing activities, net | -- | (538 | ) | 183 | (355 | ) | |||||||||||
Net cash used in investing activities | -- | (118,882 | ) | (6,732 | ) | (125,614 | ) | ||||||||||
Cash flows from financing activities: | |||||||||||||||||
Repurchases of common stock | (14,872 | ) | -- | -- | (14,872 | ) | |||||||||||
Proceeds from borrowings under non-recourse real estate financings | -- | 9,013 | -- | 9,013 | |||||||||||||
Payments of non-recourse real estate financings | -- | (58,407 | ) | -- | (58,407 | ) | |||||||||||
Proceeds from borrowings under other long-term debt | -- | -- | 63,396 | 63,396 | |||||||||||||
Payments of other long-term debt | -- | (15,017 | ) | (63,672 | ) | (78,689 | ) | ||||||||||
Other financing activities, net | 671 | 4,351 | 332 | 5,354 | |||||||||||||
Advances from (to) affiliates | 6,047 | (4,489 | ) | (1,558 | ) | -- | |||||||||||
Net cash used in financing activities | (8,154 | ) | (64,549 | ) | (1,502 | ) | (74,205 | ) | |||||||||
Net increase in cash and cash equivalents | -- | 5,071 | 3,121 | 8,192 | |||||||||||||
Cash and cash equivalents: | |||||||||||||||||
Beginning of period | -- | 156,782 | 5,563 | 162,345 | |||||||||||||
End of period | $ | -- | $ | 161,853 | $ | 8,684 | $ | 170,537 |
Parent Company | 100% Owned Guarantor Subsidiaries | Other Subsidiaries | Eliminating Entries | Consolidated | ||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 10,301 | $ | 2,718 | $ | — | $ | 13,019 | ||||||||||
Restricted cash | — | 13,306 | 130 | — | 13,436 | |||||||||||||||
Trade receivables, net | — | 32,434 | 387 | — | 32,821 | |||||||||||||||
Inventories, net | — | 62,606 | 173 | — | 62,779 | |||||||||||||||
Other current assets | 22,611 | 25,978 | 233 | — | 48,822 | |||||||||||||||
Total current assets | 22,611 | 144,625 | 3,641 | — | 170,877 | |||||||||||||||
Property, plant and equipment, net | — | 1,013,237 | 38,696 | — | 1,051,933 | |||||||||||||||
Real estate held for sale and investment | — | 366,748 | — | — | 366,748 | |||||||||||||||
Goodwill, net | — | 167,950 | — | — | 167,950 | |||||||||||||||
Intangible assets, net | — | 68,799 | 10,554 | — | 79,353 | |||||||||||||||
Other assets | 3,048 | 25,308 | 4,913 | — | 33,269 | |||||||||||||||
Investments in subsidiaries | 1,499,042 | (25,948 | ) | — | (1,473,094 | ) | — | |||||||||||||
Advances (from) to affiliates | (278,975 | ) | 293,763 | (14,788 | ) | — | — | |||||||||||||
Total assets | $ | 1,245,726 | $ | 2,054,482 | $ | 43,016 | $ | (1,473,094 | ) | $ | 1,870,130 | |||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 5,721 | $ | 323,044 | $ | 1,507 | $ | — | $ | 330,272 | ||||||||||
Income taxes payable | 5,725 | — | — | — | 5,725 | |||||||||||||||
Long-term debt due within one year | — | 1,675 | 187 | — | 1,862 | |||||||||||||||
Total current liabilities | 11,446 | 324,719 | 1,694 | — | 337,859 | |||||||||||||||
Long-term debt | 390,000 | 41,556 | 58,363 | — | 489,919 | |||||||||||||||
Other long-term liabilities | 29,690 | 169,436 | 162 | — | 199,288 | |||||||||||||||
Deferred income taxes | 87,993 | — | — | — | 87,993 | |||||||||||||||
Redeemable noncontrolling interest | — | 16,847 | — | — | 16,847 | |||||||||||||||
Total Vail Resorts, Inc. stockholders’ equity (deficit) | 726,597 | 1,499,042 | (25,948 | ) | (1,473,094 | ) | 726,597 | |||||||||||||
Noncontrolling interests | — | 2,882 | 8,745 | — | 11,627 | |||||||||||||||
Total stockholders’ equity (deficit) | 726,597 | 1,501,924 | (17,203 | ) | (1,473,094 | ) | 738,224 | |||||||||||||
Total liabilities and stockholders’ equity | $ | 1,245,726 | $ | 2,054,482 | $ | 43,016 | $ | (1,473,094 | ) | $ | 1,870,130 | |||||||||
Supplemental Condensed Consolidating Statement of Operations
For the three months ended October 31, 2010
(in thousands)
(Unaudited)
Parent Company | 100% Owned Guarantor Subsidiaries | Other Subsidiaries | Eliminating Entries | Consolidated | ||||||||||||||||
Total net revenue | $ | — | $ | 234,856 | $ | 2,059 | $ | (2,497 | ) | $ | 234,418 | |||||||||
Total operating expense | 164 | 297,602 | 3,367 | (2,459 | ) | 298,674 | ||||||||||||||
Loss from operations | (164 | ) | (62,746 | ) | (1,308 | ) | (38 | ) | (64,256 | ) | ||||||||||
Other (expense) income, net | (6,759 | ) | (688 | ) | (289 | ) | 38 | (7,698 | ) | |||||||||||
Equity investment income, net | — | 780 | — | — | 780 | |||||||||||||||
Loss before benefit from income taxes | (6,923 | ) | (62,654 | ) | (1,597 | ) | — | (71,174 | ) | |||||||||||
Benefit from income taxes | 3,324 | 24,790 | — | — | 28,114 | |||||||||||||||
Net loss before equity in loss of consolidated subsidiaries | (3,599 | ) | (37,864 | ) | (1,597 | ) | — | (43,060 | ) | |||||||||||
Equity in loss of consolidated subsidiaries | (39,424 | ) | (1,560 | ) | — | 40,984 | — | |||||||||||||
Net loss | (43,023 | ) | (39,424 | ) | (1,597 | ) | 40,984 | (43,060 | ) | |||||||||||
Net loss attributable to noncontrolling interests | — | — | 37 | — | 37 | |||||||||||||||
Net loss attributable to Vail Resorts, Inc. | $ | (43,023 | ) | $ | (39,424 | ) | $ | (1,560 | ) | $ | 40,984 | $ | (43,023 | ) | ||||||
Supplemental Condensed Consolidating Statement of Operations
For the three months ended October 31, 2009
(in thousands)
(Unaudited)
Parent Company | 100% Owned Guarantor Subsidiaries | Other Subsidiaries | Eliminating Entries | Consolidated | ||||||||||||||||
Total net revenue | $ | — | $ | 81,357 | $ | 1,438 | $ | (2,031 | ) | $ | 80,764 | |||||||||
Total operating expense | 162 | 144,802 | 2,507 | (1,993 | ) | 145,478 | ||||||||||||||
Loss from operations | (162 | ) | (63,445 | ) | (1,069 | ) | (38 | ) | (64,714 | ) | ||||||||||
Other (expense) income, net | (6,758 | ) | 2,492 | (377 | ) | 38 | (4,605 | ) | ||||||||||||
Equity investment income, net | — | 254 | — | — | 254 | |||||||||||||||
Loss before benefit from income taxes | (6,920 | ) | (60,699 | ) | (1,446 | ) | — | (69,065 | ) | |||||||||||
Benefit from income taxes | 2,561 | 22,993 | — | — | 25,554 | |||||||||||||||
Net loss before equity in loss of consolidated subsidiaries | (4,359 | ) | (37,706 | ) | (1,446 | ) | — | (43,511 | ) | |||||||||||
Equity in loss of consolidated subsidiaries, net | (36,814 | ) | (1,427 | ) | — | 38,241 | — | |||||||||||||
Net loss | (41,173 | ) | (39,133 | ) | (1,446 | ) | 38,241 | (43,511 | ) | |||||||||||
Net loss attributable to noncontrolling interests | — | 2,319 | 19 | — | 2,338 | |||||||||||||||
Net loss attributable to Vail Resorts, Inc. | $ | (41,173 | ) | $ | (36,814 | ) | $ | (1,427 | ) | $ | 38,241 | $ | (41,173 | ) | ||||||
Supplemental Condensed Consolidating Statement of Cash Flows
For the three months ended October 31, 2010
(in thousands)
(Unaudited)
Parent Company | 100% Owned Guarantor Subsidiaries | Other Subsidiaries | Consolidated | |||||||||||||
Net cash (used in) provided by operating activities | $ | (39,120 | ) | $ | 158,179 | $ | (886 | ) | $ | 118,173 | ||||||
Cash flows from investing activities: | ||||||||||||||||
Capital expenditures | — | (36,599 | ) | (302 | ) | (36,901 | ) | |||||||||
Acquisition of business | — | (60,528 | ) | — | (60,528 | ) | ||||||||||
Other investing activities, net | — | 74 | — | 74 | ||||||||||||
Net cash used in investing activities | — | (97,053 | ) | (302 | ) | (97,355 | ) | |||||||||
Cash flows from financing activities: | ||||||||||||||||
Proceeds from borrowings under long-term debt | — | 100,000 | — | 100,000 | ||||||||||||
Payments of long-term debt | — | (116,511 | ) | (187 | ) | (116,698 | ) | |||||||||
Other financing activities, net | 85 | 184 | 444 | 713 | ||||||||||||
Advances from (to) affiliates | 39,035 | (42,077 | ) | 3,042 | — | |||||||||||
Net cash provided by (used in) financing activities | 39,120 | (58,404 | ) | 3,299 | (15,985 | ) | ||||||||||
Net increase in cash and cash equivalents | — | 2,722 | 2,111 | 4,833 | ||||||||||||
Cash and cash equivalents: | ||||||||||||||||
Beginning of period | — | 11,315 | 3,430 | 14,745 | ||||||||||||
End of period | $ | — | $ | 14,037 | $ | 5,541 | $ | 19,578 | ||||||||
Supplemental Condensed Consolidating Statement of Cash Flows
For the three months ended October 31, 2009
(in thousands)
(Unaudited)
Parent Company | 100% Owned Guarantor Subsidiaries | Other Subsidiaries | Consolidated | |||||||||||||
Net cash used in operating activities | $ | (36,441 | ) | $ | (7,847 | ) | $ | (663 | ) | $ | (44,951 | ) | ||||
Cash flows from investing activities: | ||||||||||||||||
Capital expenditures | — | (20,655 | ) | (98 | ) | (20,753 | ) | |||||||||
Cash received from sale of real property | — | 8,920 | — | 8,920 | ||||||||||||
Other investing activities, net | — | (217 | ) | — | (217 | ) | ||||||||||
Net cash used in investing activities | — | (11,952 | ) | (98 | ) | (12,050 | ) | |||||||||
Cash flows from financing activities: | ||||||||||||||||
Proceeds from borrowings under long-term debt | — | 29,457 | — | 29,457 | ||||||||||||
Payments of long-term debt | — | (29,459 | ) | (177 | ) | (29,636 | ) | |||||||||
Other financing activities, net | 214 | (356 | ) | 1,043 | 901 | |||||||||||
Advances from (to) affiliates | 36,227 | (36,227 | ) | — | — | |||||||||||
Net cash provided by (used in) financing activities | 36,441 | (36,585 | ) | 866 | 722 | |||||||||||
Net (decrease) increase in cash and cash equivalents | — | (56,384 | ) | 105 | (56,279 | ) | ||||||||||
Cash and cash equivalents: | ||||||||||||||||
Beginning of period | — | 66,684 | 2,614 | 69,298 | ||||||||||||
End of period | $ | — | $ | 10,300 | $ | 2,719 | $ | 13,019 | ||||||||
ITEM 2. MANAGEMENT'SMANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following Management'sManagement’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the Company'sour Annual Report on Form 10-K for the year ended July 31, 20092010 (“Form 10-K”) and the Consolidated Condensed Financial Statements as of April 30,October 31, 2010 and 2009 and for the three and nine months then ended, included in Part I, Item 1 of this Form 10-Q, which provide additional information regarding theour financial position, results of operations and cash flows of the Company.flows. To the extent that the following Management'sManagement’s Discussion and Analysis contains statements which are not of a historical nature, such statements are forward-looking statements which involve risks and uncertainties. These risks include, but are not limited to those discussed in this Form 10-Q and in the Company'sour other filings with the Securities and Exchange Commission (“SEC”), including the risks described in Item 1A “Risk Factors” of Part I of the Form 10-K.
Management’s Discussion and Analysis includes discussion of financial performance within each of the Company’sour segments. The Company hasWe have chosen to specifically include Reported EBITDA (defined as segment net revenue less segment operating expense, plus or minus segment equity investment income or loss and for the Real Estate segment plus gain on sale of real property) and Net Debt (defined as long-term debt plus long-term debt due within one year less cash and cash equivalents), in the following discussion because management considerswe consider these measurements to be significant indications of the Company'sour financial performance and available capital resources. Reported EBITDA and Net Debt are not measures of financial performance or liquidity under accounting principles generally accepted in the United States of America (“GAAP”). The Company utilizesWe utilize Reported EBITDA in evaluating our performance of the Company and in allocating resources to itsour segments. Refer to the end of the Results of Operations section for a reconciliation of Reported EBITDA to net incomeloss attributable to Vail Resorts, Inc. ManagementWe also believesbelieve that Net Debt is an important measurement as it is an indicator of the Company’sour ability to obtain additional capital resources for itsour future cash needs. Refer to the end of the Results of Operations section for a reconciliation of Net Debt.
Items excluded from Reported EBITDA and Net Debt are significant components in understanding and assessing financial performance or liquidity. Reported EBITDA and Net Debt should not be considered in isolation or as an alternative to, or substitute for, net income (loss), net change in cash and cash equivalents or other financial statement data presented in the Consolidated Condensed Financial Statements as indicators of financial performance or liquidity. Because Reported EBITDA and Net Debt are not measurements determined in accordance with GAAP and are thus susceptible to varying calculations, Reported EBITDA and Net Debt as presented may not be comparable to other similarly titled measures of other companies.
Overview
Our operations are grouped into three integrated and interdependent segments: Mountain, Lodging and Real Estate. Resort is the combination of the Mountain and Lodging segments.
Mountain Segment
The Mountain segment is comprised of the operations of fivesix ski resort properties (five ski resort properties prior to the acquisition of Northstar-at-Tahoe on October 25, 2010) as well as ancillary services,businesses, primarily including ski school, dining and retail/rental operations. The Company’s five ski resorts are typically open for business from mid-November through mid-April, which is the peak operating season for the Mountain segment. The Company’s single largest source of Mountain segment revenue is seasonal in nature, with the salemajority of lift tickets (including season passes),revenue earned in our second and third fiscal quarters. Our first fiscal quarter is a seasonally low period as our ski operations are generally not open for business until mid-November, which represented approximately 53% and 54%falls in our second fiscal quarter. Revenue of the Mountain segment net revenue forduring the three months ended April 30, 2010first fiscal quarter is primarily generated from summer and 2009, respectively, and approximately 48% of Mountain segment net revenue for each of the nine months ended April 30, 2010 and 2009.
Lodging Segment
Operations within the Lodging segment include (i) ownership/management of a group of luxury hotels through the RockResorts brand, including several proximate to the Company'sour ski resorts; (ii) ownership/management of non-RockResorts branded hotels and condominiums proximate to the Company'sour ski resorts; (iii) Grand Teton Lodge Company (“GTLC”); (iv) Colorado Mountain Express (“CME”), a resort ground transportation company; and (v) golf courses.
Revenue of the Lodging segment during our first fiscal quarter is generated primarily by the operations of GTLC (as GTLC’s peak operating season occurs during the summer months), as well as golf operations and seasonally low operations from our other owned and managed properties and businesses. Lodging properties (including managed condominium rooms) at or around the Company’sour ski resorts, and CME, are closely aligned with the performance of the Mountain segment and generally experience similar seasonal trends as the Mountain segment, particularly with respect to visitation by Destination guests.segment. In the first quarter our Lodging revenueproperties benefit from properties (including managed condominium rooms) at or aroundgroup business in the Company’s ski resorts, and CME, represented approximately 92 % and 94% of Lodging segment revenue for the three months ended April 30, 2010 and 2009, respectively, and 75% and 76% of Lodging segment revenue for the nine months ended April 30, 2010 and 2009, respectively. Lodging segment revenue during the Company's first and fourth fiscal quarters is generated primarily by the operations of GTLC (as GTLC's operating s eason generally occurs from mid-May to mid-October), golf operations and seasonally low operations from the Company's other owned and managed properties and businesses.
Real Estate Segment
The Real Estate segment owns and develops real estate in and around the Company'sour resort communities and primarily engages in the vertical development of projects, as well as occasionally the sale of land to third-party developers (which often includes a contingent revenue structure based on the ultimate sale of the developed units). Revenue from vertical development projects is not recognized until closing of individual units within a project, which occurs after substantial completion of the project. Contingent future profits from land sales, if any, are recognized only when received. The Company attemptsWe attempt to mitigate the risk of vertical development by often utilizing guaranteed maximum price construction contracts (although certain construction costs may not be covered by contractual limitations), pre-selling a portion of the project, requiring significant non-refundable deposits from buyers, and potentially obtaining non-recourse financing for certain projects (although the Company’sour last two major vertical development projects have not incurred any direct third party financing). Additionally, the Company'sour real estate development projects most often result in the creation of certain resort assets that provide additional benefit to the Mountain and Lodging segments. The Company’sOur revenue from the Real Estate segment, and associated expense,profit margin, fluctuate based upon the timing of closings and the type of real estate being sold, causing volatility in the Real Estate segment’s operating results from period to period.
Recent Trends, Risks and Uncertainties
Together with those risk factors that we have identified in the Company’sour Form 10-K, the Company’sour management has identified the following important factors (as well as risks and uncertainties associated with such factors) that could impact the Company’sour future financial performance or condition:
Although we experienced improved operating results for fiscal 2010 compared to fiscal 2009 in our Mountain segment in part due to a strong spring break and Easter holiday period during which visitation to our mountain resorts improved, as well as an increase in overall guest spend on ancillary services to levels that approached the spring break and Easter holiday periods of 2007 and 2008, uncertainties still exist surrounding the strength and duration of the general economic environment. Conditions currently present or recently present in the economic environment including high unemployment, erosion of consumer confidence, financial instability in the global markets and weakness in the real estate market may potentially continue to have negative effects on the travel and leisure industry and our results of operations. Because of these uncertainties, we cannot predict whether recent favorable trends, including an increase in reservations and higher season pass sales as compared to the same period in the prior year, will continue and what impact the economic environment may have on our future results of operations, particularly for the 2010/2011 ski season.
The timing and amount of snowfall can have an impact on Mountain and Lodging revenue, particularly in regards to skier visits and the duration and frequency of guest visitation. To help mitigate this impact, we sell a variety of season pass products prior to the beginning of the season to in-state guests and destination guests. Additionally, we have invested in snowmaking upgrades in an effort to address the inconsistency of early season snowfall where possible. During the past three ski seasons, early season snowfall has been significantly lower than the historical average, which we believe had a negative impact on early season visitation. Early season snowfall to date for the beginning of the 2010/2011 ski season has significantly exceeded the historical average, but there can be no assurances as to the extent this will continue and the ultimate impact it will have on results of operations for fiscal 2011.
Our season pass products provide a value option to our guests, which in turn provide a guest commitment predominately prior to the start of the ski season, resulting in a more stabilized stream of lift revenue for us. For the 2009/2010 ski season pass revenue represented 35% of total lift revenue for the entire season. As of October 31, 2010, deferred revenue related to season pass sales was $80.4 million (which includes $2.9 million of deferred revenue for Northstar-at-Tahoe) compared to $73.1 million as of October 31, 2009, or an increase of 10.0%. Even though we collect a vast majority of our season pass sales prior to the start of the ski season, the deferred revenue related to season pass sales will be recognized over the 2010/2011 ski season. We cannot predict the impact that season pass sales may have on total lift revenue or effective ticket price for the 2010/2011 ski season.
In response to the economic downturn in 2008 and 2009, we implemented cost reduction initiatives in fiscal 2009, including a company-wide wage reduction and suspension of our 401(k) plan matching contributions. We reinstated some of the prior year’s wage and benefit reductions with a 2% interim wage increase for year round employees effective April 1, 2010 and seasonal employees for the 2010/2011 ski season along with partial reinstatement of our matching component of the 401(k) plan. We currently plan to fully reinstate the previous level of 401(k) matching ratably over a three year period. We also have returned to a more normal level of wage increases for fiscal 2011; however, we cannot predict whether any increases in labor costs and other employee benefit costs coupled with other increases in operating costs will be offset by increased revenues. On October 25, 2010, we acquired Northstar-at-Tahoe, a destination mountain resort in North Lake Tahoe, California for total consideration of $63.0 million, less cash acquired. We cannot predict whether we will realize all the synergies expected to arise subsequent to the acquisition of Northstar-at-Tahoe nor can we predict the amount of effort it will take to integrate its operations and the ultimate impact it will have on our future results of operations. Real Estate Reported EBITDA is highly dependent on, among other things, the timing of closings on real estate under contract, which determines when revenue and associated cost of sales is recognized. Changes to the anticipated timing or mix of closing on one or more real estate projects, or unit closings within a real estate project, could materially impact Real Estate Reported EBITDA for a particular quarter or fiscal year. During the first quarter of fiscal 2011, we received a certificate of occupancy for The Ritz-Carlton Residences, Vail and we closed on 57 units under contract. We have an additional 36 units under contract that have either defaulted, or we anticipate will default, or will be rescinded (see Part I Item 3. Legal Proceedings). Subsequent to October 31, 2010, one additional Ritz-Carlton Residence, Vail unit under contract closed. We currently have on a combined basis 112 units available for sale at The Ritz-Carlton Residences, Vail, One Ski Hill Place in Breckenridge and Crystal Peak Lodge at Breckenridge. We have increased risk associated with selling and closing units in these projects as a result of the continued instability in the credit markets and a slowdown in the overall real estate market. Buyers have been or may be unable to close on units in part due to a reduction in funds available to buyers and/or decreases in mortgage availability. We cannot predict the ultimate number of units that we will sell, the ultimate price we will receive, or when the units will sell, although we currently believe the selling process will take multiple years. Additionally, if a prolonged weakness in the real estate market or general economic conditions were to occur we may have to adjust our selling prices in an effort to sell and close on units available for sale, although we currently have no plans to do so. Over the past several years our Real Estate segment results have reflected the completion of several real estate projects, including The Ritz-Carlton Residences, Vail, One Ski Hill Place in Breckenridge, the Arrabelle at Vail Square, Vail’s Front Door, Crystal Peak Lodge at Breckenridge, Gore Creek Place in Vail’s Lionshead Village and Mountain Thunder in Breckenridge. Although we continue to undertake planning and design work on future projects, we currently do not plan to undertake significant development activities on new projects until the current economic environment for real estate improves. We believe that, due to our low carrying cost of real estate land investments combined with the absence of third party debt associated with our real estate investments, we are well situated to time the launch of future projects with a more favorable economic environment. We had $19.6 million in cash and cash equivalents as of October 31, 2010, as well as $299.4 million available under the revolver component of our senior credit facility (the “Credit Facility”). We have self-funded the completion of The Ritz-Carlton Residences, Vail and One Ski Hill Place in Breckenridge and while we have from time to time been required to borrow under the revolver component of our Credit Facility, especially during our seasonal low points outside of the ski season we believe we have reached an inflection point where proceeds from future real estate closings on The Ritz-Carlton Residences, Vail and One Ski Hill Place in Breckenridge are expected to significantly exceed any remaining completion costs or carrying costs. Under GAAP, we are required to test goodwill for impairment annually, which we do during the fourth quarter of each fiscal year. We evaluate the recoverability of our goodwill by estimating the future discounted cash flows of our reporting units and terminal values of the businesses using projected future levels of income as well as business trends, prospects and market and economic conditions. We evaluate the recoverability of indefinite-lived intangible assets using the income approach based upon estimated future revenue streams. Our fiscal 2010 annual impairment test did not result in a goodwill or indefinite-lived intangible asset impairment. However, if a more severe prolonged weakness in general economic conditions were to occur it could cause less than expected growth and/or reduction in terminal values of our reporting units which may result in a goodwill and/or indefinite-lived intangible asset impairment charge attributable to certain goodwill and/or indefinite lived-intangible assets, particularly related to our lodging operations.
|
Summary
Due to the seasonality of our Resort operations, we normally incur net losses during the first fiscal quarter, as shown in the summary of operating results below for both the three and nine months ended April 30,October 31, 2010, compared to the three and nine months ended April 30,October 31, 2009 (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||||
April 30, | April 30, | |||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||
Mountain Reported EBITDA | $ | 146,597 | $ | 133,772 | $ | 216,754 | $ | 197,804 | ||||||||||
Lodging Reported EBITDA | 5,585 | 5,908 | 5,205 | 8,716 | ||||||||||||||
Resort Reported EBITDA | 152,182 | 139,680 | 221,959 | 206,520 | ||||||||||||||
Real Estate Reported EBITDA | (5,227 | ) | (4,722 | ) | (10,659 | ) | 40,300 | |||||||||||
Income before provision for income taxes | 115,629 | 101,129 | 116,356 | 145,610 | ||||||||||||||
Net income attributable to Vail Resorts, Inc. | $ | 72,789 | $ | 61,639 | $ | 72,306 | $ | 87,680 |
Three Months Ended October 31, | ||||||||
2010 | 2009 | |||||||
Mountain Reported EBITDA | $ | (41,577 | ) | $ | (37,010 | ) | ||
Lodging Reported EBITDA | 1,543 | (1,268 | ) | |||||
Resort Reported EBITDA | (40,034 | ) | (38,278 | ) | ||||
Real Estate Reported EBITDA | 4,198 | 1,115 | ||||||
Loss before benefit from income taxes | (71,174 | ) | (69,065 | ) | ||||
Net loss attributable to Vail Resorts, Inc. | $ | (43,023 | ) | $ | (41,173 | ) |
A discussion of the segment results and other items can be found below.
Mountain Segment
Three months ended April 30,October 31, 2010 compared to the three months ended April 30,October 31, 2009
Mountain segment operating results for the three months ended April 30,October 31, 2010 and 2009 are presented by category as follows (in thousands, except effective ticket price ("ETP"))thousands):
Three Months Ended | Percentage | ||||||||
April 30, | Increase | ||||||||
2010 | 2009 | (Decrease) | |||||||
Net Mountain revenue: | |||||||||
Lift tickets | $ | 159,772 | $ | 149,384 | 7.0 | % | |||
Ski school | 40,625 | 36,374 | 11.7 | % | |||||
Dining | 25,837 | 24,246 | 6.6 | % | |||||
Retail/rental | 55,107 | 48,214 | 14.3 | % | |||||
Other | 20,872 | 20,962 | (0.4 | ) % | |||||
Total Mountain net revenue | $ | 302,213 | $ | 279,180 | 8.3 | % | |||
Mountain operating expense: | |||||||||
Labor and labor-related benefits | $ | 63,443 | $ | 59,625 | 6.4 | % | |||
Retail cost of sales | 19,369 | 17,856 | 8.5 | % | |||||
Resort related fees | 19,460 | 17,376 | 12.0 | % | |||||
General and administrative | 24,032 | 20,801 | 15.5 | % | |||||
Other | 30,150 | 29,340 | 2.8 | % | |||||
Total Mountain operating expense | $ | 156,454 | $ | 144,998 | 7.9 | % | |||
Mountain equity investment income (loss), net | 838 | (410 | ) | 304.4 | % | ||||
Total Mountain Reported EBITDA | $ | 146,597 | $ | 133,772 | 9.6 | % | |||
Total skier visits | 3,228 | 3,086 | 4.6 | % | |||||
ETP | $ | 49.50 | $ | 48.41 | 2.3 | % |
Three Months Ended October 31, | Percentage Increase | |||||||||||
2010 | 2009 | (Decrease) | ||||||||||
Net Mountain revenue: | ||||||||||||
Lift tickets | $ | — | $ | — | — | % | ||||||
Ski school | — | — | — | % | ||||||||
Dining | 4,106 | 3,468 | 18.4 | % | ||||||||
Retail/rental | 22,053 | 21,538 | 2.4 | % | ||||||||
Other | 14,620 | 14,198 | 3.0 | % | ||||||||
Total Mountain net revenue | $ | 40,779 | $ | 39,204 | 4.0 | % | ||||||
Mountain operating expense: | ||||||||||||
Labor and labor-related benefits | $ | 24,682 | $ | 23,384 | 5.6 | % | ||||||
Retail cost of sales | 12,657 | 12,563 | 0.7 | % | ||||||||
General and administrative | 24,189 | 20,273 | 19.3 | % | ||||||||
Other | 21,608 | 20,248 | 6.7 | % | ||||||||
Total Mountain operating expense | $ | 83,136 | $ | 76,468 | 8.7 | % | ||||||
Mountain equity investment income, net | 780 | 254 | 207.1 | % | ||||||||
Total Mountain Reported EBITDA | $ | (41,577 | ) | $ | (37,010 | ) | (12.3 | )% | ||||
Total Mountain Reported EBITDA includes $1.2$2.0 million and $1.1$1.6 million of stock-based compensation expense for the three months ended April 30,October 31, 2010 and 2009, respectively.
Our first fiscal quarter historically results in negative Mountain Reported EBITDA, as our ski resorts generally do not open for ski operations until our second fiscal quarter. The first fiscal quarter consists primarily of operating and administrative expense plus summer business and retail operations.
Total Mountain net revenue increased $10.4 million, or 7.0%, for the three months ended April 30, 2010 compared to the same period in the prior year, due to a $7.3 million, or 7.0%, increase in lift revenue excluding season passes and a $3.1 million, or 6.9%, increase in season pass revenue. The increase in lift revenue excluding season passes was driven by a 5.6% increase in visitation excluding season pass holders coupled with a 1.3% increase in ETP excluding season pass products. The increase in ETP excluding season pass products is partially due to the Company instituting an increase in its lift ticket prices mid-way through the 2009/2010 ski season. The increase in season pass revenue was due to an increase in season pass units sold, as well as year-over-year price increases in season pass products including the Epic Season p ass. Total skier visitation increased 4.6% led by the Company’s Heavenly resort which experienced a 9.8% increase in visitation while overall visitation for the four Colorado resorts (excluding Heavenly) increased by 3.7%. Visitation by season pass holders increased by approximately 3.5% with average visits per season pass holder slightly down over the same period in the prior year resulting in further improvement in ETP. Destination visitation increased by an estimated 7.9% and was particularly strong in the spring break and Easter holiday time periods.
Nine Months Ended | Percentage | ||||||||
April 30, | Increase | ||||||||
2010 | 2009 | (Decrease) | |||||||
Net Mountain revenue: | |||||||||
Lift tickets | $ | 289,289 | $ | 276,542 | 4.6 | % | |||
Ski school | 70,694 | 65,336 | 8.2 | % | |||||
Dining | 49,094 | 48,456 | 1.3 | % | |||||
Retail/rental | 137,671 | 129,878 | 6.0 | % | |||||
Other | 55,647 | 58,235 | (4.4 | ) % | |||||
Total Mountain net revenue | $ | 602,395 | $ | 578,447 | 4.1 | % | |||
Mountain operating expense: | |||||||||
Labor and labor-related benefits | $ | 144,686 | $ | 143,490 | 0.8 | % | |||
Retail cost of sales | 55,663 | 55,769 | (0.2 | ) % | |||||
Resort related fees | 34,565 | 32,338 | 6.9 | % | |||||
General and administrative | 70,603 | 68,138 | 3.6 | % | |||||
Other | 81,423 | 82,674 | (1.5 | ) % | |||||
Total Mountain operating expense | $ | 386,940 | $ | 382,409 | 1.2 | % | |||
Mountain equity investment income, net | 1,299 | 1,766 | (26.4 | ) % | |||||
Total Mountain Reported EBITDA | $ | 216,754 | $ | 197,804 | 9.6 | % | |||
Total skier visits | 6,010 | 5,864 | 2.5 | % | |||||
ETP | $ | 48.13 | $ | 47.16 | 2.1 | % |
Other revenue mainly consists of private club revenue (which includes both club dues and amortization of initiation fees), summer visitation and other mountain activities revenue, strategic alliancemarketing and other marketinginternet advertising revenue, commercial leasing revenue, employee housing revenue, municipal services revenue and other recreation activity revenue. For the ninethree months ended April 30,October 31, 2010, other revenues decreased $2.6revenue increased $0.4 million, or 4.4%3.0%, compared to the ninethree months ended April 30,October 31, 2009, primarily due to an increase in internet advertising and marketing revenue due to the acquisition of Mountain News Corporation in May 2010, employee housing revenue and on-mountain summer activities primarily in Breckenridge and Vail, partially offset by a decrease in employee housing revenue particularly at Breckenridge and Vail, strategic alliance marketing revenue and municipal services revenue partially offset by an increase in private club revenues primarily resulting from the opening(primarily transportation services provided on behalf of the Vail Mountain Club in November 2008, increased commercial leasing revenue and higher on - -mountain summer activities related revenue in Breckenridge and Keystone as the prior year’s on-mountain summer activities were negatively impacted by construction activities at the respective resorts.
Operating expense increased $4.5$6.7 million, or 1.2%8.7%, forduring the ninethree months ended April 30, 2010 compared to the same period in the prior year. This increase primarily resulted from an increase in labor and labor-related benefits expense of $1.2 million, or 0.8%, due to increased employee incentive compensation expense mostly offset by a company-wide wage reduction plan implemented in April 2009 and the suspension of the Company’s matching contribution to its 401(k) program in January 2009; a $2.2 million, or 6.9%, increase in resort related fees associated with higher Mountain net revenue and a $2.5 million, or 3.6%, increase in general and administrative expenses due to increased higher employee medical costs and increased employee incentive compensation expense when compared to the same period in the prior year. The above increases were offset by a $0.1 million, or 0.2%, decrease in retail cost of sales due to improved inventory management and lower average inventory costs resulting in improved gross margins and a $1.3 million, or 1.5%, decrease in other expenses due primarily to lower food cost of sales and supplies costs resulting from improved procurement practices in addition to lower fuel and property tax expense.
Mountain equity investment income, net, which primarily represents our share of income from our real estate brokerage joint venture, was favorably impacted for the three months ended October 31, 2010 compared to the three months ended October 31, 2009
Lodging Segment
Three months ended October 31, 2010 compared to the three months ended October 31, 2009
Lodging segment operating results for the three months ended April 30,October 31, 2010 and 2009 are presented by category as follows (in thousands, except average daily rates (“ADR”) and revenue per available room (“RevPAR”)):
Three months ended | Percentage | |||||||
April 30, | Increase | |||||||
2010 | 2009 | (Decrease) | ||||||
Lodging net revenue: | ||||||||
Owned hotel rooms | $ | 9,899 | $ | 10,493 | (5.7 | ) | % | |
Managed condominium rooms | 12,239 | 12,188 | 0.4 | % | ||||
Dining | 5,157 | 5,797 | (11.0 | ) | % | |||
Transportation | 8,374 | 7,911 | 5.9 | % | ||||
Other | 9,208 | 8,507 | 8.2 | % | ||||
Total Lodging net revenue | $ | 44,877 | $ | 44,896 | (0.1 | ) | % | |
Lodging operating expense: | ||||||||
Labor and labor-related benefits | $ | 18,815 | $ | 19,783 | (4.9 | ) | % | |
General and administrative | 8,511 | 6,573 | 29.5 | % | ||||
Other | 11,966 | 12,632 | (5.3 | ) | % | |||
Total Lodging operating expense | $ | 39,292 | $ | 38,988 | 0.8 | % | ||
Total Lodging Reported EBITDA | $ | 5,585 | $ | 5,908 | (5.5 | ) | % | |
Owned hotel statistics: | ||||||||
ADR | $ | 205.61 | $ | 215.52 | (4.6 | ) | % | |
RevPar | $ | 132.37 | $ | 136.57 | (3.1 | ) | % | |
Managed condominium statistics: | ||||||||
ADR | $ | 334.73 | $ | 318.19 | 5.2 | % | ||
RevPar | $ | 140.07 | $ | 137.59 | 1.8 | % | ||
Owned hotel and managed condominium statistics (combined): | ||||||||
ADR | $ | 278.74 | $ | 275.25 | 1.3 | % | ||
RevPar | $ | 137.51 | $ | 137.25 | 0.2 | % | ||
Three months ended | Percentage | |||||||||||
October 31, | Increase | |||||||||||
2010 | 2009 | (Decrease) | ||||||||||
Lodging net revenue: | ||||||||||||
Owned hotel rooms | $ | 11,753 | $ | 10,997 | 6.9 | % | ||||||
Managed condominium rooms | 4,756 | 4,410 | 7.8 | % | ||||||||
Dining | 9,956 | 8,946 | 11.3 | % | ||||||||
Transportation | 1,754 | 1,787 | (1.8 | )% | ||||||||
Golf | 6,898 | 6,759 | 2.1 | % | ||||||||
Other | 9,261 | 8,456 | 9.5 | % | ||||||||
Total Lodging net revenue | $ | 44,378 | $ | 41,355 | 7.3 | % | ||||||
Lodging operating expense: | ||||||||||||
Labor and labor-related benefits | $ | 21,866 | $ | 20,375 | 7.3 | % | ||||||
General and administrative | 7,072 | 6,707 | 5.4 | % | ||||||||
Other | 13,897 | 15,541 | (10.6 | )% | ||||||||
Total Lodging operating expense | $ | 42,835 | $ | 42,623 | 0.5 | % | ||||||
Total Lodging Reported EBITDA | $ | 1,543 | $ | (1,268 | ) | 221.7 | % | |||||
Owned hotel statistics: | ||||||||||||
ADR | $ | 179.52 | $ | 175.92 | 2.0 | % | ||||||
RevPar | $ | 107.49 | $ | 89.24 | 20.5 | % | ||||||
Managed condominium statistics: | ||||||||||||
ADR | $ | 176.25 | $ | 176.07 | 0.1 | % | ||||||
RevPar | $ | 33.19 | $ | 26.46 | 25.4 | % | ||||||
Owned hotel and managed condominium statistics (combined): | ||||||||||||
ADR | $ | 178.53 | $ | 175.96 | 1.5 | % | ||||||
RevPar | $ | 64.25 | $ | 53.08 | 21.0 | % |
Total Lodging Reported EBITDA includes $0.6 million and $0.5 million of stock-based compensation expense for both the three months ended April 30,October 31, 2010 and 2009, respectively.
Total Lodging net revenue for the three months ended October 31, 2010 increased $3.0 million, or 7.3%, compared to the three months ended October 31, 2009.
Revenue from owned hotel and managed condominium rooms decreased $0.6increased $1.1 million, or 5.7%7.2%, for the three months ended April 30,October 31, 2010 compared to the three months ended April 30,October 31, 2009, which was driven primarily as a result of a decline in ADR of 4.6% partially offset by an increase in occupancy of 1.05.8 percentage point. Revenuepoints. This increase in room revenue was primarily due to an increase in group business at our Keystone lodging properties, resulting in an increase in group room revenue of $0.7 million, or 28.7%, as well as an increase in transient guest visitation primarily at GTLC. GTLC’s room revenue increased from managed condominium rooms$6.8 million to $7.2 million for the three months ended October 31, 2010 resulting in an increase of $0.4 million, or 6.3%, compared to the three months ended October 31, 2009, as GTLC’s ADR and occupancy increased 3.0% and 4.3 percentage points, respectively.
Dining revenue for the three months ended October 31, 2010 increased $1.0 million, or 11.3%, as compared to the three months ended October 31, 2009, due to an increase in group visitation primarily at our Keystone lodging properties ($0.5 million increase in revenue) and an increase in transient visitation at GTLC ($0.4 million increase in revenue). Transportation revenues were down $0.1 million, or 0.4%1.8%, for the three months ended April 30,October 31, 2010 compared to the three months ended April 30,October 31, 2009, due to a 5.2% increase in ADR mostly offset by a 1.4 percentage point drop in occupancy. The overall drop in room revenue (both owned and managed) is primarily a result of decreased ADR and occupancy at the Company’s Keystone lodging properties. For the three months ended April 30, 2010, Keystone lodging properties experienced a decline in ADR of 3.8% and a decline i n occupancy of 6.2 percentage points. The declines in occupancy at the Keystone lodging properties is largely due to a decline in group room nights of 24.6% combined with a decline in transient room nights of 8.3%. Excluding Keystone properties, total room revenues (owned and managed) would have increased $0.5 million drivenrevenue per passenger partially offset by a 5.0 percentage point1.2% increase in occupancy. The increase in occupancy (excluding Keystone lodging properties) was driven by a 7.9% increase in transient room nights and is primarily attributable to the increase in destination skier visits discussed in the Mountain segment.
Operating expense increased $0.2 million, or 0.5%, for the three months ended October 31, 2010 compared to the three months ended October 31, 2009. Operating expense in the current year benefitted from the receipt of $2.9 million, net of legal expenses, (included as a credit in other expense) for the settlement of alleged damages related to the CME acquisition partially offset by $0.4 million (included in other expense) in assessments for extensive renovations to a commercial property in Breckenridge in which we are a tenant. Excluding the impact of these items, operating expense increased $2.7 million, or 6.4%, primarily due to (i) a decreasean increase in labor and labor-related benefits of $1.0$1.5 million, or 4.9%7.3%, primarily due to lowerhigher staffing levels and other impacts of cost reduction initiatives, including a company-wide wage reduction plan implemented in April 2009, (ii) a decrease in other expense of $0.7 million, or 5.3%, primarily due to decreased variable operating costs associated with lower revenue, including lower foodthe increased occupancy and beverage costreinstatement of sales, property taxessome of the prior year’s wage and other operating expense, and (iii) all of which were more than offset bybenefit reductions with a 2.0% wage increase for employees effective April 1, 2010, (ii) an increase in general and administrative expense of $1.9$0.4 million, or 29.5%5.4%, primarily due to an increase in estimated uncollectible accounts receivable due to a prior year credit and (iii) an increase in other expense of $0.9 million, or 5.7 %, primarily due to variable operating costs associated with higher marketing expensesrevenue including higher food and employee medical costs.
Real Estate Segment
Three months ended April 30,October 31, 2010 compared to the nine months ended April 30, 2009
Nine months ended | Percentage | ||||||||
April 30, | Increase | ||||||||
2010 | 2009 | (Decrease) | |||||||
Lodging net revenue: | |||||||||
Owned hotel rooms | $ | 29,182 | $ | 31,467 | (7.3 | ) | % | ||
Managed condominium rooms | 27,468 | 29,407 | (6.6 | ) | % | ||||
Dining | 18,625 | 21,275 | (12.5 | ) | % | ||||
Transportation | 17,410 | 15,486 | 12.4 | % | |||||
Golf | 6,888 | 8,127 | (15.2 | ) | % | ||||
Other | 25,335 | 25,537 | (0.8 | ) | % | ||||
Total Lodging net revenue | $ | 124,908 | $ | 131,299 | (4.9 | ) | % | ||
Lodging operating expense: | |||||||||
Labor and labor-related benefits | $ | 57,639 | $ | 61,035 | (5.6 | ) | % | ||
General and administrative | 23,142 | 20,602 | 12.3 | % | |||||
Other | 38,922 | 40,946 | (4.9 | ) | % | ||||
Total Lodging operating expense | $ | 119,703 | $ | 122,583 | (2.3 | ) | % | ||
Total Lodging Reported EBITDA | $ | 5,205 | $ | 8,716 | (40.3 | ) | % | ||
Owned hotel statistics: | |||||||||
ADR | $ | 193.69 | $ | 191.24 | 1.3 | % | |||
RevPar | $ | 105.30 | $ | 116.10 | (9.3 | ) | % | ||
Managed condominium statistics: | |||||||||
ADR | $ | 308.28 | $ | 298.15 | 3.4 | % | |||
RevPar | $ | 92.37 | $ | 100.42 | (8.0 | ) | % | ||
Owned hotel and managed condominium statistics (combined): | |||||||||
ADR | $ | 249.66 | $ | 244.26 | 2.2 | % | |||
RevPar | $ | 97.10 | $ | 106.07 | (8.5 | ) | % | ||
Real Estate segment operating results for the three months ended April 30,October 31, 2010 and 2009 are presented by category as follows (in thousands):
Three Months Ended | Percentage | |||||||||
April 30, | Increase | |||||||||
2010 | 2009 | (Decrease) | ||||||||
Total Real Estate net revenue | $ | 3,164 | $ | 9,407 | (66.4 | ) | % | |||
Total Real Estate operating expense | 8,391 | 14,129 | (40.6 | ) | % | |||||
Total Real Estate Reported EBITDA | $ | (5,227 | ) | $ | (4,722 | ) | (10.7 | ) | % |
Three Months Ended | Percentage | |||||||||||
October 31, | Increase | |||||||||||
2010 | 2009 | (Decrease) | ||||||||||
Total Real Estate net revenue | $ | 149,261 | $ | 205 | 72,710 | % | ||||||
Real Estate operating expense: | ||||||||||||
Cost of sales (including sales commission) | 138,548 | — | — | |||||||||
Other | 6,515 | 5,177 | 25.8 | % | ||||||||
Total Real Estate operating expense | 145,063 | 5,177 | 2,702 | % | ||||||||
Gain on sale of real property | — | 6,087 | (100.0 | )% | ||||||||
Total Real Estate Reported EBITDA | $ | 4,198 | $ | 1,115 | 276.5 | % | ||||||
Total Real Estate Reported EBITDA includes $1.0$0.8 million and $1.4 million of stock-based compensation expense for both the three months ended April 30,October 31, 2010 and 2009, respectively.
Our Real Estate operating revenue is primarily determined by the timing of closings and the mix of real estate sold in any given period. Different types of projects have different revenue volumes and profit margins; therefore, as the real estate inventory mix changes it can greatly impact Real Estate segment net revenue, operating expense and Real Estate Reported EBITDA.
Three months ended April 30,October 31, 2010
Real Estate segment net revenue for the three months ended April 30,October 31, 2010 was driven primarily by the closing of thirteen affordable housing57 condominium units associated with the Jackson Hole Golf &Tennis Club (“JHG&TC”) development(45 units sold to The Ritz-Carlton Development Company and 12 units sold to individuals) at The Ritz-Carlton Residences, Vail ($2.5149.0 million of revenue with an average selling price per unit of $0.2$2.6 million and an average price per square foot of $187)$1,213).
Operating expense for the three months ended April 30,October 31, 2010 included cost of sales of $2.5$135.5 million resulting from the closing of thirteen affordable housing57 condominium units associated with the JHG&TC developmentat The Ritz-Carlton Residences, Vail (average cost per square foot of $187)$1,103). The cost per square foot for The Ritz-Carlton Residences, Vail is reflective of the high-end features and amenities associated with a Ritz-Carlton project compared to other Vail properties and high construction costs associated with mountain resort development. Additionally, sales commissions of approximately $3.1 million were incurred commensurate with revenue recognized. Other operating expense of $6.5 million (including $0.8 million of stock-based compensation expense) was primarily comprised of general and administrative costs which includes marketing expense for the real estate available for sale (including those units that have not yet closed), carrying costs for units available for sale and overhead costs, such as labor and labor-related benefits and allocated corporate costs.
Three months ended October 31, 2009
During the three months ended October 31, 2009, we sold a land parcel located at the Arrowhead base area of the Beaver Creek Resort for $8.5 million and recorded a gain on sale of real property of $6.1 million (net of $2.4 million in related cost of sales).
Operating expense alsofor the three months ended October 31, 2009 primarily included general and administrative costs of approximately $5.9$5.2 million (including $1.0$1.4 million of stock-based compensation expense). General and administrative costs were primarily comprised of marketing expense for the real estate projects under development (including those that have not yet closed), overhead costs such as labor and labor-related benefits and allocated corporate costs.
Nine Months Ended | Percentage | |||||||||
April 30, | Increase | |||||||||
2010 | 2009 | (Decrease) | ||||||||
Total Real Estate net revenue | $ | 4,239 | $ | 165,314 | (97.4 | ) | % | |||
Total Real Estate operating expense | 20,985 | 125,014 | (83.2 | ) | % | |||||
Gain on sale of real property | 6,087 | -- | -- | % | ||||||
Total Real Estate Reported EBITDA | $ | (10,659 | ) | $ | 40,300 | (126.4 | ) | % |
Other Items
In addition to segment operating results, the following material items contributed to the Company'sour overall financial position.
Depreciation and amortization. Depreciation and amortization expense for the three and nine months ended April 30,October 31, 2010 increased $0.2$0.5 million and $2.7 million, respectively, compared to the same periodsperiod in the prior year, primarily due to an increase in the fixed asset base due to the timing of incremental capital expenditures and the acquisition of CME.expenditures.
Investment income. Investment income decreased $0.3 million and $0.9 millionwas relatively flat for the three and nine months ended April 30,October 31, 2010 respectively, compared to the same periodsperiod in the prior year, primarily due to a decreasesimilar amounts in the average invested cash during the period.
Interest expense, net. For the three and nine months ended April 30, 2010, The increase in interest expense, net decreased $2.8 million and $9.0 million, respectively,for the three months ended October 31, 2010 compared to the same periodsperiod in the prior year is primarily due to an increase in capitalizedthe cessation of the capitalization of interest on self-funded real estate projects.projects, as all current real estate projects have reached substantial completion during the three months ended October 31, 2010.
Net loss attributable to noncontrolling interests, net. Net loss attributable to noncontrolling interest for the three months ended October 31, 2010 decreased $2.3 million compared to the same period in the prior year due to our acquisition of the remaining noncontrolling interest in SSI Ventures, LLC (“SSV”) on April 30, 2010, resulting in us owning 100% of SSV during this seasonally low quarter of the current year as compared to approximately 70% during the same quarter last year.
Income taxes. The effective tax rate for the three and nine months ended April 30,October 31, 2010 was 33.9% and 33.0%, respectively,39.5% compared to the effective tax rate for the three and nine months ended April 30,October 31, 2009 of 36.3% and 36.9%, respectively.37.0%. The interim period effective tax rate is primarily driven by the amount of anticipated pre-tax book income for the full fiscal year adjusted for items that are deductible/non-deductible for tax purposes only (i.e. permanent items), and the amount of net incomeincome/loss attributable to noncontrolling interest. The effective tax rate declined for the threeinterests. Additionally, we recorded a $0.7 million and nine months ended April 30, 2010 over the same periods in the prior year primarily due to an increase in net income attributable to noncontrolling interests, resultin g from the purchase by the Company of GSSI’s remaining noncontrolling interest in SSV. Additionally, the Company recorded a $0.3 million income tax benefit in the ninethree months ended April 30,October 31, 2010 and 2009, respectively, due to athe reversal of an income tax contingencycontingencies resulting from the expiration of the statuestatute of limitations. The Company anticipates that its effective tax rate for the near term beginning with the fiscal year 2011 will more closely approximate its statutory income tax rate of approximately 38%.
In 2005, the Companywe amended previously filed tax returns (for the tax years from 1997 through 2002) in an effort to remove restrictions under Section 382 of the Internal Revenue Code on approximately $73.8 million of net operating losses (“NOLs”) relating to fresh start accounting from the Company’sour reorganization in 1992. As a result, the Companywe requested a refund related to the amended returns in the amount of $6.2 million and hashave reduced itsour Federal tax liability in the amount of $19.6 million in subsequent tax returns. In 2006, the Internal Revenue Service (“IRS”) completed its examination of the Company’sour filing position in itsour amended returns and disallowed the Company’sour request for a refund and itsour position to remove the restriction on the NOLs. The CompanyWe appealed the examiner’s disallowance of the NOLs to the Office of Appeals. In December 2008, the Office of Appeals denied the Company’sour appeal, as well as a request for mediation. The Company disagreesWe disagreed with the IRS interpretation disallowing the utilization of the NOLs and in August 2009, filed a complaint in the United States District Court for the District of Colorado seeking recovery of $6.2 million in over payments that were previously denied by the IRS, plus interest. Due to the uncertainty surrounding the utilization of the NOLs, the Company haswe have not reflected any of the benefits of the utilization of the NOLs within itsour financial statements; thus if the Company iswe are unsuccessful in itsour action regarding this matter it will not negatively impact the Company’sour results of operations.
Reconciliation of Non-GAAP Measures
The following table reconciles from segment Reported EBITDA to net incomeloss attributable to Vail Resorts, Inc. (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||||||||
April 30, | April 30, | |||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||
Mountain Reported EBITDA | $ | 146,597 | $ | 133,772 | $ | 216,754 | $ | 197,804 | ||||||||||
Lodging Reported EBITDA | 5,585 | 5,908 | 5,205 | 8,716 | ||||||||||||||
Resort Reported EBITDA | 152,182 | 139,680 | 221,959 | 206,520 | ||||||||||||||
Real Estate Reported EBITDA | (5,227 | ) | (4,722 | ) | (10,659 | ) | 40,300 | |||||||||||
Total Reported EBITDA | 146,955 | 134,958 | 211,300 | 246,820 | ||||||||||||||
Depreciation and amortization | (27,812 | ) | (27,582 | ) | (82,768 | ) | (80,098 | ) | ||||||||||
Gain (loss) on disposal of fixed assets, net | 18 | (206 | ) | (83 | ) | (808 | ) | |||||||||||
Investment income | 141 | 449 | 563 | 1,428 | ||||||||||||||
Interest expense, net | (3,673 | ) | (6,490 | ) | (12,656 | ) | (21,732 | ) | ||||||||||
Income before provision for income taxes | 115,629 | 101,129 | 116,356 | 145,610 | ||||||||||||||
Provision for income taxes | (39,238 | ) | (36,737 | ) | (38,397 | ) | (53,740 | ) | ||||||||||
Net income | 76,391 | 64,392 | 77,959 | 91,870 | ||||||||||||||
Net income attributable to noncontrolling interests | (3,602 | ) | (2,753 | ) | (5,653 | ) | (4,190 | ) | ||||||||||
Net income attributable to Vail Resorts, Inc. | $ | 72,789 | $ | 61,639 | $ | 72,306 | $ | 87,680 |
Three Months Ended | ||||||||
October 31, | ||||||||
2010 | 2009 | |||||||
Mountain Reported EBITDA | $ | (41,577 | ) | $ | (37,010 | ) | ||
Lodging Reported EBITDA | 1,543 | (1,268 | ) | |||||
Resort Reported EBITDA | (40,034 | ) | (38,278 | ) | ||||
Real Estate Reported EBITDA | 4,198 | 1,115 | ||||||
Total Reported EBITDA | (35,836 | ) | (37,163 | ) | ||||
Depreciation and amortization | (27,732 | ) | (27,184 | ) | ||||
Gain (loss) on disposal of fixed assets, net | 92 | (113 | ) | |||||
Investment income | 238 | 230 | ||||||
Interest expense, net | (7,936 | ) | (4,835 | ) | ||||
Loss before benefit from income taxes | (71,174 | ) | (69,065 | ) | ||||
Benefit from income taxes | 28,114 | 25,554 | ||||||
Net loss | (43,060 | ) | (43,511 | ) | ||||
Net loss attributable to noncontrolling interests | 37 | 2,338 | ||||||
Net loss attributable to Vail Resorts, Inc. | $ | (43,023 | ) | $ | (41,173 | ) | ||
The following table reconciles Net Debt (in thousands):
April 30, | ||||||
2010 | 2009 | |||||
Long-term debt | $ | 489,822 | $ | 491,668 | ||
Long-term debt due within one year | 1,851 | 350 | ||||
Total debt | 491,673 | 492,018 | ||||
Less: cash and cash equivalents | 51,147 | 170,537 | ||||
Net debt | $ | 440,526 | $ | 321,481 |
October 31, | ||||||||
2010 | 2009 | |||||||
Long-term debt | $ | 513,007 | $ | 489,919 | ||||
Long-term debt due within one year | 1,958 | 1,862 | ||||||
Total debt | 514,965 | 491,781 | ||||||
Less: cash and cash equivalents | 19,578 | 13,019 | ||||||
Net debt | $ | 495,387 | $ | 478,762 | ||||
LIQUIDITY AND CAPITAL RESOURCES
Significant Sources of Cash
Historically, we have seasonally low cash and thirdcash equivalents on hand in the first fiscal quarter given that the first and the prior year’s fourth fiscal quarters historically result in seasonally high cash on hand as the Company'shave essentially no ski resorts are generally open for ski operations from mid-November to mid-April, from which the Company has historically generated a significant portion of its operating cash flows for the year.operations. Additionally, cash provided by or used in operating activities can be significantly impacted by the timing or mix of closings on and investment in real estate development projects.
In addition to the Company’s $51.1our $19.6 million of cash and cash equivalents at April 30,October 31, 2010, the Company has $319.0we have available $299.4 million available under itsour Credit Facility (which represents the total commitment of $400.0 million less the current outstanding balance of $20.0 million and certain letters of credit outstanding of $81.0$80.6 million). The Company continued to self-fund its current real estate projects under construction (the Company estimates to incur between $45 and $65 million in cash expenditures subsequent to April 30, 2010 on its two major projects under construction) which has and may require the Company to borrow under the revolver component of its Credit Facility from time to time during fiscal 2010. The Company expectsWe expect that itsour liquidity needs in the near term will be met by thecontinued utilization of operating cash flows (primarily those generated by operating activitiesin our second and third fiscal year quarters), borrowings under th ethe Credit Facility. The Company believesFacility, if needed, and proceeds from future real estate closings. We believe the Credit Facility, which matures in 2012, provides adequate flexibility and is priced favorably with any new borrowings currently being priced at LIBOR plus 0.75%1.0%.
Three months ended April 30,October 31, 2010 compared to the ninethree months ended April 30,October 31, 2009
We generated $56.7$118.2 million of cash from operating activities induring the ninethree months ended April 30,October 31, 2010, a decrease of $151.3 million when compared to the $208.0using $45.0 million of cash generated infor the ninethree months ended April 30,October 31, 2009. The declineincrease in operating cash flows was primarily a result of real estate closings that occurred in the ninethree months ended April 30, 2009,October 31, 2010, which generated $125.9$128.8 million in proceeds.proceeds (net of sales commissions and deposits previously received) compared to no real estate closings that occurred in the three months ended October 31, 2009. Additionally, investments in real estate increased $27.9decreased $49.7 million during the ninethree months ended April 30,October 31, 2010 compared to the ninethree months ended April 30,October 31, 2009. Further contributing to the decrease in cash provided by operating activities for the nine months ended April 30, 2010 compared to the nine months ended April 30, 2009 was the receipt of $39.3 million of private club initiation fees for the Vail Mountain Club in the nine months ended April 30, 2009 and a reduction in restricted cash of $49.1 million in the prior year period which became available for general purpose use due to the payoff of the Company’s non-recourse real estate financing. Partially offsetting the above items were improved operating cash flows from the Company’s resort operationswas an increase in other assets and accounts receivable of approximately $15.4$5.6 million and $2.9 million, respectively, and a decrease in income tax paymentsaccounts payable and accrued liabilities of $31.0 million and an increase in accrued expenses and real estate development payables of $21.9$1.6 million.
Cash used in investing activities decreased by $77.8 million infor the ninethree months ended April 30,October 31, 2010 increased by $85.3 million compared to the ninethree months ended April 30,October 31, 2009, due to a decreasethe acquisition of Northstar-at-Tahoe in October 2010 for $60.5 million (net of cash assumed), an increase in resort capital expenditures of $38.3$16.1 million during the acquisition of CME for $38.2 million on November 1, 2008 in the prior fiscal yearthree months ended October 31, 2010, and the cash receipt of $8.9 million primarily related to a land parcel the Companywe sold during the ninethree months ended April 30, 2010.
Cash used in financing activities decreased $47.1increased $16.7 million induring the ninethree months ended April 30,October 31, 2010, compared to the ninethree months ended April 30,October 31, 2009, resulting from a reduction in net borrowings under the $58.4 million payoff of the Company’s non-recourse real estate financings in the nine months ended April 30, 2009, repurchases of $14.9 million of the Company’s common stock during the nine months ended April 30, 2009 and the payoffCredit Facility of $15.0 million for a scheduled debt maturity during the ninethree months ended April 30, 2009. Partially offsetting the above items was the acquisition of the remaining noncontrolling interest in SSV for $31.0 million on April 30,October 31, 2010.
Significant Uses of Cash
Our cash uses currently include providing for operating expenditures and capital expenditures for assets to be used in operations and forto a lesser extent expenditures remaining on substantially completed real estate projects under construction.
We expect to spend approximately $100$110 million to $120$115 million in calendar year 2010 foron real estate under development, including the construction of associated resort-related depreciable assets, of which approximately $55$98 million was spent as of April 30,October 31, 2010, leaving approximately $45$12 million to $65$17 million to spend in the remainder of the calendar year 2010.2010 for the completion of The Company hasRitz-Carlton Residences, Vail and other projects. We have entered into contracts with third parties to provide services to the Companyus throughout the course of project development; commitments for future services to be performed under such current contracts total approximately $38$9 million and are expected to be performed primarily over the remainder of the 2010 calendar year.
We have historically invested significant cash in capital expenditures for itsour resort operations, and expectsexpect to continue to invest in the future; however, plans for such investment were reduced in calendar year 2009 given the significant level of capital expenditures made in the previous few years, including individually significant projects that do not annually re-occur, such as gondolas and major hotel renovations coupled with the current economic environment. The Company hasWe have increased itsour level of expected resort discretionary investment for calendar year 2010 above the calendar year 2009 level, although such spending is still expected to remain well below the 2007 and 2008 calendar year levels. Current capital expenditure levels will primarily include investments that allow the Companyus to maintain itsour high quality standards, as well as certain incremental discretionary improvements at the Company’s fiveour six ski resorts (expenditures in calendar year 2010 for Northstar-at-Tahoe are not expected to be significant given the timing of closing on the acquisition) and throughout itsour owned hotels. The Company evaluatesWe evaluate additional discretionary capital improvements based on an expected level of return on investment. The CompanyWe currently anticipates itanticipate we will spend approximately $75 million to $85 million of resort capital expenditures for calendar year 2010, excluding resort depreciable assets arising from real estate activities noted above.above, of which approximately $57 million was spent as of October 31, 2010, leaving approximately $18 million to $28 million to spend in the remainder of the calendar year 2010. Included in these capital expenditures are approximately $37 million to $42 million which are necessary to maintain appearance and level of service appropriate to the Company’sour resort operations, including routine replacement of snow grooming equipment and rental fleet equipment. Discretionary expenditures for calendar 2010 are expected to include, among other projects a new high speed chairlift to serve Vail mountain’s back bowls; a new on-mountain restaurant at Heavenly; a new coast ercoaster slide at Breckenridge; expansion of Vail mountain’s adventure ridge; Keystone Lodge guest room renovation, and new marketing campaign management software among other projects. The Companyand software development as well as radio frequency scanners at each lift to support the newly launched EpicMix initiative. Additionally, we expect our capital expenditures will increase proportionately in the future due to the acquisition of Northstar-at-Tahoe on October 25, 2010. We currently plansplan to utilize cash on hand, borrowingborrowings available under itsour Credit Facility and/or cash flow generated from future operations to provide the cash necessary to execute itsour capital plans.
Principal payments on the vast majority of the Company’sour long-term debt ($489.2489.6 million of the total $491.7$513.0 million debt outstanding as of April 30,October 31, 2010) are not due until fiscal 2014 and beyond. As of April 30,October 31, 2010 and 2009, total long-term debt (including long-term debt due within one year) was $491.7$515.0 million and $492.0$491.8 million, respectively. Net Debt (defined as long-term debt plus long-term debt due within one year less cash and cash equivalents) increased from $321.5$478.8 million as of April 30,October 31, 2009 to $440.5$495.4 million as of April 30,October 31, 2010 due primarily to borrowings under the decreaserevolver portion of our Credit Facility partially offset with an increase in cash and cash equivalents.
Our debt service requirements can be impacted by changing interest rates as the Companywe had $52.6$72.6 million of variable-rate debt outstanding as of April 30,July 31, 2010. A 100-basis point change in LIBOR would cause the Company’sour annual interest payments to change by approximately $0.5$0.7 million. The fluctuation in the Company’sour debt service requirements, in addition to interest rate changes, may be impacted by future borrowings under itsour Credit Facility or other alternative financing arrangements, including non-recourse real estate financings, itwe may enter into. The Company’sOur long term liquidity needs are dependent upon operating results that impact the borrowing capacity under the Credit Facility, which can be mitigated by adjustments to capital expenditures, flexibility of invest mentinvestment activities and the ability to obtain favorable future financing. The CompanyWe believe we can respond to liquidity impacts of changes in the business and economic environment by managing itsour capital expenditures and the timing of new real estate development activity.
Our Credit Facility is scheduled to mature in fiscal 2012 and our 6.75% Senior Subordinated Notes (the “6.75% Notes”) are due in fiscal 2014. In the year ending July 31, 2011, we may consider obtaining new financing or re-financing one or both of these debt financings depending on many factors, including current credit markets and terms available to us.
On March 9, 2006, the Company’sour Board of Directors approved the repurchase of up to 3,000,000 shares of common stock and on July 16, 2008 approved an increase of the Company’sour common stock repurchase authorization by an additional 3,000,000 shares. The CompanyWe did not repurchase any shares of common stock during the ninethree months ended April 30,October 31, 2010. Since inception of itsthis stock repurchase plan, the Company haswe have repurchased 3,878,5354,264,804 shares at a cost of approximately $147.8$162.8 million, through April 30,October 31, 2010. As of April 30,October 31, 2010, 2,121,4651,735,196 shares remained available to repurchase under the existing repurchase authorization. Shares of common stock purchased pursuant to the repurchase program will be held as treasury shares and may be used for the issuance of shares under the Company’ sour employee share award plans. Acquisitions under the stock repurchase program may be made from time to time at prevailing prices as permitted by applicable laws, and subject to market conditions and other factors. The timing as well as the number of shares that may be repurchased under the program will depend on a number of factors, including the Company’sour future financial performance, the Company’sour available cash resources and competing uses for cash that may arise in the future, the restrictions in the Company’sour Fourth Amended and Restated Credit Agreement, dated as of January 28, 2005, as amended, between The Vail Corporation (a(our wholly-owned subsidiary of the Company)subsidiary), Bank of America, N.A. as administrative agent and the Lenders party thereto (the “Credit Agreement”) governing the Company’sour Credit Facility and the Indenture, dated as of January 29, 2004 amonggoverning the Company, the guarantors therein and The Bank of New York Mellon Trust Company, N.A. a s Trustee (“Indenture”), governing its 6.75% Senior Subordinated Notes, due 2014 (“6.75% Notes”), prevailing prices of the Company’sour common stock and the number of shares that become available for sale at prices that the Company believeswe believe are attractive. The stock repurchase program may be discontinued at any time and is not expected to have a significant impact on the Company’s capitalization.
Covenants and Limitations
We must abide by certain restrictive financial covenants under itsour Credit Facility and the Indenture. The most restrictive of those covenants include the following Credit Facility covenants: Net Funded Debt to Adjusted EBITDA ratio, the Interest Coverage ratio and Minimum Net Worth (each as defined in the Credit Agreement). In addition, the Company’sour financing arrangements, including the Indenture, limit itsour ability to incur certain indebtedness, make certain restricted payments, enter into certain investments, make certain affiliate transfers and may limit itsour ability to enter into certain mergers, consolidations or sales of assets. The Company’sOur borrowing availability under the Credit Facility is primarily determined by the Net Funded Debt to Adjusted EBITDA ratio, which is based on the C ompany’sour segment operating performance, as defined in the Credit Agreement.
We were in compliance with all restrictive financial covenants in itsour debt instruments as of April 30,October 31, 2010. The Company expects itWe expect that we will meet all applicable financial maintenance covenants in itsour Credit Agreement, including the Net Funded Debt to Adjusted EBITDA ratio throughout the year ending July 31, 2010.2011. However, there can be no assurance that the Companywe will continue to meet such financial covenants. If such covenants are not met, the Companywe would be required to seek a waiver or amendment from the banks participating in the Credit Facility. While the Company anticipateswe anticipate that itwe would obtain such waiver or amendment, if any were necessary, there can be no assurance that such waiver or amendment would be granted, which could have a material adverse impact on the liquidity of the Co mpany.
OFF BALANCE SHEET ARRANGEMENTS
We do not have off balance sheet transactions that are expected to have a material effect on the Company'sour financial condition, revenue, expenses, results of operations, liquidity, capital expenditures or capital resources.
FORWARD-LOOKING STATEMENTS
Except for any historical information contained herein, the matters discussed in this Form 10-Q contain certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to analyses and other information available as of the date hereof, which are based on forecasts of future results and estimates of amounts not yet determinable. These statements also relate to our contemplated future prospects, developments and business strategies.
These forward-looking statements are identified by their use of terms and phrases such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “will” and similar terms and phrases, including references to assumptions. Although we believe that our plans, intentions and expectations reflected in or suggested by such forward-looking statements are reasonable, we cannot assure you that such plans, intentions or expectations will be achieved. Important factors that could cause actual results to differ materially from our forward-looking statements include, but are not limited to:
• | prolonged |
• | unfavorable weather conditions or natural disasters; |
• | adverse events that occur during our peak operating periods combined with the seasonality of our business; |
• | competition in our mountain and lodging businesses; |
• | our ability to grow our resort and real estate operations; |
• | our ability to successfully complete real estate development projects and achieve the anticipated financial benefits from such projects; |
• | further adverse changes in real estate markets; |
• | continued volatility in credit markets; |
• | our ability to obtain financing on terms acceptable to us to finance our real estate development, capital expenditures and growth strategy; |
• | our reliance on government permits or approvals for our use of Federal land or to make operational improvements; |
• | adverse consequences of current or future legal claims; |
• | our ability to hire and retain a sufficient seasonal workforce; |
• | willingness of our guests to travel due to terrorism, the uncertainty of military conflicts or outbreaks of contagious diseases, and the cost and availability of travel options; |
• | negative publicity |
• | our ability to integrate and successfully |
• | implications arising from new Financial Accounting Standards Board (“FASB”)/governmental legislation, rulings or interpretations. |
All forward-looking statements attributable to us or any persons acting on our behalf are expressly qualified in their entirety by these cautionary statements.
If one or more of these risks or uncertainties materialize, or if underlying assumptions prove incorrect, our actual results may vary materially from those expected, estimated or projected. Given these uncertainties, users of the information included in this Form 10-Q, including investors and prospective investors, are cautioned not to place undue reliance on such forward-looking statements. Actual results may differ materially from those suggested by the forward-looking statements that the Company makeswe make for a number of reasons including those described in this Form 10-Q and in Part I, Item 1A “Risk Factors” of the Form 10-K. All forward-looking statements are made only as of the date hereof. Except as may be required by law, the Company doeswe do not intend to update these forward-looking statement s,statements, even if new information, future events or other circumstances have made them incorrect or misleading.
Interest Rate Risk.The Company's Our exposure to market risk is limited primarily to the fluctuating interest rates associated with variable rate indebtedness. At April 30,October 31, 2010, the Companywe had $52.6$72.6 million of variable rate indebtedness, representing 10.7%approximately 14% of the Company'sour total debt outstanding, at an average interest rate during the three and nine months ended April 30,October 31, 2010 of 0.5% and 0.9%, respectively.0.8%. Based on variable-rate borrowings outstanding as of April 30,October 31, 2010, a 100-basis point (or 1.0%) change in LIBOR would result in the Company'sour annual interest payments to changechanging by $0.5$0.7 million. The Company'sOur market risk exposure fluctuates based on changes in underlying interest rates.
Disclosure Controls and Procedures
Management of the Company, under the supervision and with participation of the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), have evaluated the effectiveness of the Company'sCompany’s disclosure controls and procedures as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Act”) as of the end of the period covered by this report on Form 10-Q.
Based upon their evaluation of the Company'sCompany’s disclosure controls and procedures, the CEO and the CFO concluded that the disclosure controls are effective to provide reasonable assurance that information required to be disclosed by the Company in the reports that it files or submits under the Act is accumulated and communicated to management, including the CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure and are effective to provide reasonable assurance that such information is recorded, processed, summarized and reported within the time periods specified by the SEC'sSEC’s rules and forms.
The Company, including its CEO and CFO, does not expect that the Company'sCompany’s internal controls and procedures will prevent or detect all error and all fraud. A control system, no matter how well conceived or operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.
Changes in Internal Control over Financial Reporting
There were no changes in the Company'sCompany’s internal control over financial reporting during the period covered by this Form 10-Q that have materially affected, or are reasonably likely to materially affect, the Company'sCompany’s internal control over financial reporting.
The Canyons Ski Resort Litigation
During the fourth quarter of the year ended July 31, 2007, the Companywe entered into an agreement with Peninsula Advisors, LLC (“Peninsula”) for the negotiation and mutual acquisition of The Canyons and the land underlying The Canyons. On July 15, 2007, American Skiing Company (“ASC”) entered into an agreement to sell The Canyons to Talisker Corporation and Talisker Canyons Finance Company, LLC (together “Talisker”). On July 27, 2007, the Companywe filed a complaint in the District Court in Colorado against Peninsula and Talisker claiming, among other things, breach of contract by Peninsula and intentional interference with contractual relations and prospective business. The Company’sbusiness relations. Our request for a preliminary injunction to prevent the closing of the acquisition by Ta liskerTalisker of The Canyons from ASC was denied. Talisker filed an answer to the Company’sour complaint along with three counterclaims. Peninsula filed a motion to dismiss, which was denied. On October 21, 2009, the Companywe filed a Stipulated Motion to Dismiss ASC and agreed that itwe would not seek any relief that would have the effect of invalidating the sale by ASC to Talisker Canyons Finance Co, LLC. On January 12, 2010, Peninsula filed an answer to the Company’sour complaint and brought cross claims against Talisker and a third party complaint against Mark Robbins (Peninsula’s former managing member), Jacob Bistricer (Talisker Corporation’s CEO), and Talisker Canyons Acquisition Co. LLC. Talisker moved to strike Peninsula’s answer, cross claims and third party complaint. After the District Court denied Talisker'sTalisker’s motion to strike Peninsula’s answer, cross claims and third party complaint, Talisker and Talisker Canyon sCanyons Acquisition Co. LLC filed a motion to dismiss Peninsula'sPeninsula’s cross claims and third party complaint on April 6, 2010. Jacob Bistricer subsequently filed a motion to dismiss Peninsula'sPeninsula’s claims against him for a lack of jurisdiction. Peninsula has since responded to these motions to dismiss. Additionally, on May 13, 2010, Peninsula informed the District Court that Peninsula had effected personal service over Mark Robbins. On June 1, 2010, Talisker moved to stay the action, and Robbins whomoved for an extension of time to file an answer, pending resolution of a Delaware State Court action concerning internal control issues regarding Peninsula. The District Court has not yet responded to Peninsula's third party complaint against him. The Company continuestake action regarding the pending motions. We continue to pursue this action, but isare unable to predict the ultimate outcome of the above described actions.
Internal Revenue Service Litigation
On August 24, 2009, the Companywe filed a complaint in the United States District Court for the District of Colorado against the United States of America seeking a refund of approximately $6.2 million in federalFederal income taxes paid for the tax years ended December 31, 2000 and December 31, 2001. The Company’sOur amended tax returns for those years included calculations of net operating losses (“NOL”)NOL carried forward from prior years to reduce itsour tax years 2000 and 2001 tax liabilities. The Internal Revenue Service (“IRS”)IRS has disallowed refunds associated with those NOL carry forwards and the Company disagreeswe disagree with the IRS action disallowing the utilization of the NOLs. The IRS filed its answer on November 6, 2009 denying liability for the Company’sour claimed refunds. ;The CompanyThe parties completed discovery on August 31, 2010, and completed the briefing of their respective summary judgment motions on October 25, 2010. It is unknown when the Court will issue its summary judgment rulings and we are unable to predict the ultimate outcome of this matter.
The Ritz-Carlton Residences, Vail Litigation
The holders of contracts to purchase 1314 Ritz-Carlton Residences, Vail units have sent notices of breach of contract to the Company or have commenced an action in Eagle County, Colorado, District Courtactions seeking rescission of their contracts based on a disputed delivery date included in their respective purchase and sale agreements.
The Company isSpecifically, we are a defendant in the following casesone case filed by holders of contracts to purchase seven Ritz-Carlton Residences, Vail units: Levy and Weidhornin District Court in Eagle County, Colorado:Stadium Limited v. RCR Vail, LLC District Court, Eagle County, Colorado 09cv487, 10cv618, filed on August 6, 2009; AR Homes, LP and Castletop Capital Properties, LP v. RCR Vail, LLC District Court, Eagle County, Colorado 09cv527 filed on August 18, 2009; Masri and Assis v. RCR Vail, LLC District Court, Eagle County, Colorado 09cv543 filed on August 26, 2009; and Vail Ritz-Carlton, LLC v. RCR Vail, LLC District Court, Eagle County, Colorado 10cv122, filed on February 18, 2010; and Vail Ritz 200, LLC and Vail Ritz 207, LLC v. RCR Vail, LLC, 10cv259, filed on April 12,1, 2010. The Company isWe are also a defendant in a casetwo cases filed in United States District Court, District of Colorado, by a holder of a contract to purchase one Ritz-Carlton Residences, Vail unit: :Aldarondo v. RCR Vail, LLC, 10cv767, filed on April 9, 2010, andJohn M. Johnson Revocable Trust and Milford Holding Inv. Inc. v. RCR Vail, LLC, filed on November 8, 2010.
The plaintiffs’Stadium Limited andAldarondo complaints allege similar causes of action, primarily breach of contract, based on the failure of the Companyus to deliver the units under the purchase and sale agreements by a certain specific disputed date. The plaintiffsAldarondo complaint also alleges violations of the Federal Interstate Land Sales Full Disclosure Act (ILSFDA), which we have moved to dismiss for failure to state a claim. Stadium Limited and Aldarondo each seek rescission of their contracts and return of their deposits under the purchase and sale agreements. The Company disputesWe dispute that it haswe have breached itsour obligations under the purchase and sale agreements and deniesdeny that the contract holders are entitled to the relief that they are seeking.
The Company does not anticipate furtherJohn. M. Johnson Revocable Trust complaint also alleges breach of contract, allegations based onfor failure to complete the disputed delivery date as all other Ritz-Carlton Residences, Vailcommon elements of the project by a certain specific date. Plaintiffs seek termination of the contract holders have signed contracts or amendments to contracts specifically acknowledgingand return of the delivery date.
There have been no material changes from risk factors previously disclosed in Item 1A to Part I of the Company’sour Form 10-K.
None.
None.
None.
None.
ITEM 6. | EXHIBITS. |
The following exhibits are either filed herewith or, if so indicated, incorporated by reference to the documents indicated in parentheses, which have previously been filed with the Securities and Exchange Commission.
Exhibit Number | Description | Sequentially Numbered Page |
3.1 | Amended and Restated Certificate of Incorporation of Vail Resorts, Inc., dated January 5, 2005. (Incorporated by reference to Exhibit 3.1 on Form 10-Q of Vail Resorts, Inc. for the quarter ended January 31, 2005.) | |
3.2 | Amended and Restated By-Laws. (Incorporated by reference to Exhibit 3.1 on Form 8-K of Vail Resorts, Inc. filed February 6, 2009.) | |
4.1(a) | Indenture, dated as of January 29, 2004, among Vail Resorts, Inc., the guarantors therein and the Bank of New York as Trustee (Including Exhibit A, Form of Global Note). (Incorporated by reference to Exhibit 4.1 on Form 8-K of Vail Resorts, Inc. filed on February 2, 2004.) | |
4.1(b) | Supplemental Indenture, dated as of March 10, 2006 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York, as Trustee. (Incorporated by reference to Exhibit 10.34 on Form 10-Q of Vail Resorts, Inc. for the quarter ended January 31, 2006.) | |
4.1(c) | Form of Global Note. (Incorporated by reference to Exhibit 4.1 on Form 8-K of Vail Resorts, Inc. filed February 2, 2004.) | |
4.1(d) | Supplemental Indenture, dated as of April 26, 2007 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York, as Trustee. (Incorporated by reference to Exhibit 4.1(d) on Form 10-K of Vail Resorts, Inc. for the year ended July 31, 2008.) | |
4.1(e) | Supplemental Indenture, dated as of July 11, 2008 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee. (Incorporated by reference to Exhibit 4.1(e) on Form 10-K of Vail Resorts, Inc. for the year ended July 31, 2008.) | |
4.1(f) | Supplemental Indenture, dated as of January 29, 2009 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee. (Incorporated by reference to Exhibit 4.1(f) on Form 10-Q of Vail Resorts, Inc. for the quarter ended January 31, 2009.) | |
4.1(g) | Supplemental Indenture, dated as of August 24, 2009 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee. (Incorporated by reference to Exhibit 4.1(g) on Form 10-K of Vail Resorts, Inc. for the year ended July 31, 2009.) | |
4.1(h) | Supplemental Indenture, dated as of May 26, 2010 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee. | 24 |
31.1 | Certifications of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | 21 |
31.2 | Certifications of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | 22 |
32 | Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | 23 |
Exhibit Number | Description | Sequentially Numbered Page | ||||
3.1 | Amended and Restated Certificate of Incorporation of Vail Resorts, Inc., dated January 5, 2005. (Incorporated by reference to Exhibit 3.1 on Form 10-Q of Vail Resorts, Inc. for the quarter ended January 31, 2005.) | |||||
3.2 | Amended and Restated By-Laws. (Incorporated by reference to Exhibit 3.1 on Form 8-K of Vail Resorts, Inc. filed February 6, 2009.) | |||||
4.1(a) | Indenture, dated as of January 29, 2004, among Vail Resorts, Inc., the guarantors therein and the Bank of New York as Trustee (Including Exhibit A, Form of Global Note). (Incorporated by reference to Exhibit 4.1 on Form 8-K of Vail Resorts, Inc. filed on February 2, 2004.) | |||||
4.1(b) | Supplemental Indenture, dated as of March 10, 2006 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York, as Trustee. (Incorporated by reference to Exhibit 10.34 on Form 10-Q of Vail Resorts, Inc. for the quarter ended January 31, 2006.) | |||||
4.1(c) | Form of Global Note. (Incorporated by reference to Exhibit 4.1 on Form 8-K of Vail Resorts, Inc. filed February 2, 2004.) | |||||
4.1(d) | Supplemental Indenture, dated as of April 26, 2007 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York, as Trustee. (Incorporated by reference to Exhibit 4.1(d) on Form 10-K of Vail Resorts, Inc. for the year ended July 31, 2008.) | |||||
4.1(e) | Supplemental Indenture, dated as of July 11, 2008 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee. (Incorporated by reference to Exhibit 4.1(e) on Form 10-K of Vail Resorts, Inc. for the year ended July 31, 2008.) | |||||
4.1(f) | Supplemental Indenture, dated as of January 29, 2009 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee. (Incorporated by reference to Exhibit 4.1(f) on Form 10-Q of Vail Resorts, Inc. for the quarter ended January 31, 2009.) | |||||
4.1(g) | Supplemental Indenture, dated as of August 24, 2009 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee. (Incorporated by reference to Exhibit 4.1(g) on Form 10-K of Vail Resorts, Inc. for the year ended July 31, 2009.) | |||||
4.1(h) | Supplemental Indenture, dated as of May 26, 2010 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee. (Incorporated by reference to Exhibit 4.1(h) on Form 10-Q of Vail Resorts, Inc. for the quarter ended April 30, 2010.) | |||||
4.1(i) | Supplemental Indenture, dated as of July 15, 2010 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee. (Incorporated by reference to Exhibit 4.1(i) on Form 10-K of Vail Resorts, Inc. for the year ended July 31, 2010.) | |||||
4.1(j) | Supplemental Indenture, dated as of November 15, 2010 to Indenture dated as of January 29, 2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee. | 39 |
Exhibit Number | Description | Sequentially Numbered Page | ||||
10.1 | Consent, Waiver and Fifth Amendment to Fourth Amended and Restated Credit Agreement, dated as of October 25, 2010, among The Vail Corporation (d/b/a Vail Associates, Inc.) as borrower, the lenders party thereto and Bank of America, N.A., as Administrative Agent. | 46 | ||||
31.1 | Certifications of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | 65 | ||||
31.2 | Certifications of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | 66 | ||||
32 | Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | 67 | ||||
101 | The following information from the Company’s Quarterly Report on Form 10-Q for the three months ended October 31, 2010 formatted in eXtensible Business Reporting Language: (i) Consolidated Condensed Balance Sheets as of October 31, 2010 (unaudited), July 31, 2010, and October 31, 2009 (unaudited); (ii) Unaudited Consolidated Condensed Statements of Operations for the three months ended October 31, 2010 and October 31, 2009; (iii) Unaudited Consolidated Condensed Statements of Cash Flows for the three months ended October 31, 2010 and October 31, 2009; and (iv) Notes to the Consolidated Condensed Financial Statements (tagged as blocks of text). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Date: | Vail Resorts, Inc. | |||||
By: | /s/ Jeffrey W. Jones | |||||
Jeffrey W. Jones | ||||||
Senior Executive Vice President and | ||||||
Chief Financial Officer | ||||||
(Duly Authorized Officer) |
Date: | Vail Resorts, Inc. | |||||
By: | /s/ Mark L. Schoppet | |||||
Mark L. Schoppet | ||||||
Senior Vice President, Controller and | ||||||
Chief Accounting Officer |
16