XML 37 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information (Tables)
9 Months Ended
Apr. 30, 2017
Segment Reporting [Abstract]  
Summary Of Financial Information By Reportable Segment
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 April 30,
 
Nine Months Ended April 30,
 
2017
 
2016
 
2017
 
2016
Net revenue:
 
 
 
 
 
 
 
Lift
$
419,647

 
$
334,789

 
$
799,324

 
$
642,627

Ski school
91,704

 
74,279

 
173,674

 
139,703

Dining
65,618

 
51,000

 
133,352

 
108,093

Retail/rental
102,104

 
79,384

 
261,816

 
214,748

Other
42,087

 
33,353

 
117,860

 
101,439

Total Mountain net revenue
$
721,160

 
$
572,805

 
$
1,486,026

 
$
1,206,610

Lodging
68,601

 
72,933

 
201,887

 
200,026

Total Resort net revenue
789,761

 
645,738

 
1,687,913

 
1,406,636

Real estate
4,870

 
1,734

 
10,181

 
14,766

Total net revenue
$
794,631

 
$
647,472

 
$
1,698,094

 
$
1,421,402

Operating expense:
 
 
 
 
 
 
 
Mountain
340,390

 
281,968

 
863,882

 
729,382

Lodging
57,897

 
57,422

 
181,660

 
176,170

Total Resort operating expense
398,287

 
339,390

 
1,045,542

 
905,552

Real estate
9,818

 
3,085

 
17,144

 
17,043

Total segment operating expense
$
408,105

 
$
342,475

 
$
1,062,686

 
$
922,595

 
 
 
 
 
 
 
 
Gain on sale of real property
$

 
$
19

 
$
6,466

 
$
1,810

Mountain equity investment income, net
$
521

 
$
211

 
$
1,510

 
$
992

Reported EBITDA:
 
 
 
 
 
 
 
Mountain
$
381,291

 
$
291,048

 
$
623,654

 
$
478,220

Lodging
10,704

 
15,511

 
20,227

 
23,856

Resort
391,995

 
306,559

 
643,881

 
502,076

Real estate
(4,948
)
 
(1,332
)
 
(497
)
 
(467
)
Total Reported EBITDA
$
387,047

 
$
305,227

 
$
643,384

 
$
501,609

 
 
 
 
 
 
 
 
Real estate held for sale and investment
$
108,217

 
$
116,874

 
$
108,217

 
$
116,874

 
 
 
 
 
 
 
 
Reconciliation to net income attributable to Vail Resorts, Inc.:
 
 
 
 
 
 
 
Total Reported EBITDA
$
387,047

 
$
305,227

 
$
643,384

 
$
501,609

Depreciation and amortization
(50,029
)
 
(41,472
)
 
(140,236
)
 
(120,713
)
Change in estimated fair value of contingent consideration
(14,500
)
 

 
(15,100
)
 

Loss on disposal of fixed assets and other, net
(1,924
)
 
(164
)
 
(4,705
)
 
(3,149
)
Investment income and other, net
210

 
150

 
5,881

 
509

Interest expense and other, net
(23,313
)
 
(10,400
)
 
(44,325
)
 
(31,905
)
Income before provision for income taxes
297,491

 
253,341

 
444,899

 
346,351

Provision for income taxes
(100,635
)
 
(95,804
)
 
(151,933
)
 
(131,613
)
Net income
196,856

 
157,537

 
292,966

 
214,738

Net (income) loss attributable to noncontrolling interests
(15,749
)
 
95

 
(25,267
)
 
289

Net income attributable to Vail Resorts, Inc.
$
181,107

 
$
157,632

 
$
267,699

 
$
215,027