XML 27 R17.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Information
6 Months Ended
Jan. 31, 2016
Segment Reporting [Abstract]  
Segment Information
Segment Information
The Company has three reportable segments: Mountain, Lodging and Real Estate. The Mountain segment includes the operations of the Company’s mountain resorts and Urban ski areas and related ancillary services. The Lodging segment includes the operations of all of the Company’s owned hotels in the U.S., RockResorts, NPS concessionaire properties, condominium management, CME and mountain resort 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 each other, 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, plus gain on litigation settlement 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 (the 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 plus gain on litigation settlement. 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 expenses. 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 January 31,
 
Six Months Ended January 31,
 
2016
 
2015
 
2016
 
2015
Net revenue:
 
 
 
 
 
 
 
Lift
$
287,685

 
$
239,288

 
$
307,838

 
$
239,288

Ski school
62,040

 
57,295

 
65,424

 
57,295

Dining
44,738

 
38,619

 
57,093

 
46,658

Retail/rental
102,975

 
95,012

 
135,364

 
124,485

Other
35,434

 
32,817

 
68,086

 
55,691

Total Mountain net revenue
532,872

 
463,031

 
633,805

 
523,417

Lodging
62,807

 
59,364

 
127,093

 
117,857

Total Resort net revenue
595,679

 
522,395

 
760,898

 
641,274

Real estate
3,684

 
7,842

 
13,032

 
17,225

Total net revenue
$
599,363

 
$
530,237

 
$
773,930

 
$
658,499

Operating expense:
 
 
 
 
 
 
 
Mountain
$
296,256

 
$
268,966

 
$
447,414

 
$
400,918

Lodging
57,311

 
53,927

 
118,748

 
111,681

Total Resort operating expense
353,567

 
322,893

 
566,162

 
512,599

Real estate
4,617

 
9,871

 
13,958

 
21,485

Total segment operating expense
$
358,184

 
$
332,764

 
$
580,120

 
$
534,084

Gain on litigation settlement
$

 
$

 

 
16,400

Gain on sale of real property
$
632

 
$

 
1,791

 

Mountain equity investment (loss) income, net
$
(61
)
 
$
200

 
781

 
525

Reported EBITDA:
 
 
 
 
 
 
 
Mountain
$
236,555

 
$
194,265

 
$
187,172

 
$
139,424

Lodging
5,496

 
5,437

 
8,345

 
6,176

Resort
242,051

 
199,702

 
195,517

 
145,600

Real estate
(301
)
 
(2,029
)
 
865

 
(4,260
)
Total Reported EBITDA
$
241,750

 
$
197,673

 
$
196,382

 
$
141,340

 
 
 
 
 
 
 
 
Real estate held for sale and investment
$
117,999

 
$
151,103

 
$
117,999

 
$
151,103

 
 
 
 
 
 
 
 
Reconciliation to net income attributable to Vail Resorts, Inc.:
 
 
 
 
 
 
 
Total Reported EBITDA
$
241,750

 
$
197,673

 
$
196,382

 
$
141,340

Depreciation and amortization
(40,541
)
 
(37,376
)
 
(79,241
)
 
(73,345
)
Change in fair value of Contingent Consideration

 

 

 
4,550

Loss on disposal of fixed assets and other, net
(1,206
)
 
(26
)
 
(2,985
)
 
(781
)
Investment income, net
161

 
62

 
359

 
36

Interest expense
(10,910
)
 
(13,807
)
 
(21,505
)
 
(27,375
)
Income before (provision) benefit from income taxes
189,254

 
146,526

 
93,010

 
44,425

(Provision) benefit from income taxes
(72,383
)
 
(30,826
)
 
(35,809
)
 
6,951

Net income
$
116,871

 
$
115,700

 
$
57,201

 
$
51,376

Net loss attributable to noncontrolling interests
111

 
62

 
194

 
110

Net income attributable to Vail Resorts, Inc.
$
116,982

 
$
115,762

 
$
57,395

 
$
51,486