XML 51 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information
9 Months Ended
Apr. 30, 2012
Segment Information [Abstract]  
Segment Information
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, certain National Park Service concessionaire properties including 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), 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, 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. 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,  
     2012     2011     2012     2011  

Net revenue:

        

Lift tickets

   $ 188,712      $ 187,341      $ 342,411      $ 342,514   

Ski school

     47,040        46,522        84,292        83,818   

Dining

     31,388        31,733        61,757        62,244   

Retail/rental

     60,144        59,364        160,958        155,737   

Other

     27,302        26,458        70,776        66,161   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Mountain net revenue

     354,586        351,418        720,194        710,474   

Lodging

     53,972        57,477        155,872        160,270   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Resort net revenue

     408,558        408,895        876,066        870,744   

Real Estate

     12,587        13,221        34,784        187,629   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenue

   $ 421,145      $ 422,116      $ 910,850      $ 1,058,373   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expense:

        

Mountain

   $ 184,211      $ 182,136      $ 478,256      $ 456,496   

Lodging

     47,103        48,643        149,497        149,012   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Resort operating expense

     231,314        230,779        627,753        605,508   

Real estate

     16,069        18,309        46,479        188,716   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total segment operating expense

   $ 247,383      $ 249,088      $ 674,232      $ 794,224   
  

 

 

   

 

 

   

 

 

   

 

 

 

Mountain equity investment income, net

   $ 336      $ 406      $ 944      $ 1,324   

Reported EBITDA:

        

Mountain

   $ 170,711      $ 169,688      $ 242,882      $ 255,302   

Lodging

     6,869        8,834        6,375        11,258   
  

 

 

   

 

 

   

 

 

   

 

 

 

Resort

     177,580        178,522        249,257        266,560   

Real Estate

     (3,482     (5,088     (11,695     (1,087
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Reported EBITDA

   $ 174,098      $ 173,434      $ 237,562      $ 265,473   
  

 

 

   

 

 

   

 

 

   

 

 

 

Real estate held for sale and investment

   $ 248,262      $ 282,162      $ 248,262      $ 282,162   

Reconciliation to net income attributable to Vail Resorts, Inc:

        

Total Reported EBITDA

   $ 174,098      $ 173,434      $ 237,562      $ 265,473   

Depreciation and amortization

     (33,266     (30,937     (95,245     (88,945

Loss on disposal of fixed assets, net

     (90     (35     (1,123     (343

Asset impairment charge

     —          (2,561     —          (2,561

Investment (loss) income

     (18     114        356        578   

Interest expense, net

     (8,443     (8,515     (25,226     (25,110

Loss on extinguishment of debt

     —          (6,615     —          (6,615
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     132,281        124,885        116,324        142,477   

Provision for income taxes

     (52,753     (48,045     (46,108     (54,140
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 79,528      $ 76,840      $ 70,216      $ 88,337   

Net loss attributable to noncontrolling interests

     41        27        34        58   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Vail Resorts, Inc.

   $ 79,569      $ 76,867      $ 70,250      $ 88,395