XML 37 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
9 Months Ended
Apr. 30, 2018
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,
 
2018
 
2017
 
2018
 
2017
Net revenue:
 
 
 
 
 
 
 
Lift
$
452,723

 
$
419,647

 
$
860,103

 
$
799,324

Ski school
101,213

 
91,704

 
185,767

 
173,674

Dining
70,678

 
65,618

 
142,890

 
133,352

Retail/rental
104,162

 
102,104

 
265,015

 
261,816

Other
43,748

 
42,087

 
137,776

 
117,860

Total Mountain net revenue
772,524

 
721,160

 
1,591,551

 
1,486,026

Lodging
68,827

 
68,601

 
204,455

 
201,887

Total Resort net revenue
841,351

 
789,761

 
1,796,006

 
1,687,913

Real Estate
3,140

 
4,870

 
3,910

 
10,181

Total net revenue
$
844,491

 
$
794,631

 
$
1,799,916

 
$
1,698,094

Segment operating expense:
 
 
 
 
 
 
 
Mountain
$
363,878

 
$
340,390

 
$
936,567

 
$
863,882

Lodging
58,352

 
57,897

 
185,957

 
181,660

Resort
422,230

 
398,287

 
1,122,524

 
1,045,542

Real Estate, net
(597
)
 
9,818

 
2,301

 
17,144

Total segment operating expense
$
421,633

 
$
408,105

 
$
1,124,825

 
$
1,062,686

Gain on sale of real property
$

 
$

 
$
515

 
$
6,466

Mountain equity investment income, net
$
607

 
$
521

 
$
1,094

 
$
1,510

Reported EBITDA:
 
 
 
 
 
 
 
Mountain
$
409,253

 
$
381,291

 
$
656,078

 
$
623,654

Lodging
10,475

 
10,704

 
18,498

 
20,227

Resort
419,728

 
391,995

 
674,576

 
643,881

Real Estate
3,737

 
(4,948
)
 
2,124

 
(497
)
Total Reported EBITDA
$
423,465

 
$
387,047

 
$
676,700

 
$
643,384

Real estate held for sale and investment
$
99,623

 
$
108,217

 
$
99,623

 
$
108,217

Reconciliation to net income attributable to Vail Resorts, Inc.:
 
 
 
 
 
 
 
Total Reported EBITDA
$
423,465

 
$
387,047

 
$
676,700

 
$
643,384

Depreciation and amortization
(54,104
)
 
(50,029
)
 
(154,132
)
 
(140,236
)
Change in estimated fair value of contingent consideration
2,454

 
(14,500
)
 
2,454

 
(15,100
)
Loss on disposal of fixed assets and other, net
(3,230
)
 
(1,924
)
 
(2,125
)
 
(4,705
)
Investment income and other, net
736

 
210

 
1,516

 
5,881

Foreign currency loss on intercompany loans
(9,502
)
 
(9,065
)
 
(6,511
)
 
(3,899
)
Interest expense, net
(15,648
)
 
(14,248
)
 
(46,795
)
 
(40,426
)
Income before (provision) benefit from income taxes
344,171

 
297,491

 
471,107

 
444,899

(Provision) benefit from income taxes
(71,896
)
 
(100,635
)
 
17,914

 
(151,933
)
Net income
272,275

 
196,856

 
489,021

 
292,966

Net income attributable to noncontrolling interests
(16,023
)
 
(15,749
)
 
(25,463
)
 
(25,267
)
Net income attributable to Vail Resorts, Inc.
$
256,252

 
$
181,107

 
$
463,558

 
$
267,699