EX-99.1 2 a53393685_ex991.htm EXHIBIT 99.1
Exhibit 99.1




NEWS FOR IMMEDIATE RELEASE

Viad Corp Reports Results for the 2023 First Quarter

•
Year-over-year growth significantly exceeded expectations
•
Strong momentum continues for GES live event activity and leisure travel to Pursuit’s markets
•
Raising full year guidance for revenue, adjusted EBITDA, and free cash flow

SCOTTSDALE, May 4, 2023 -- Viad Corp (NYSE: VVI), a leading provider of experiential leisure travel and live events and marketing experiences, today reported results for the 2023 first quarter.
Financial Highlights
   
Three months ended March 31,
  
(in millions)
  
2023
    
2022
    
Change
  
Revenue
  
$
260.8
    
$
177.4
    
$
83.4
  
Net Loss Attributable to Viad
  
$
(20.9
)
  
$
(29.0
)
  
$
8.1
  
Net Loss Before Other Items*
  
$
(22.0
)
  
$
(27.3
)
  
$
5.3
  
Consolidated Adjusted EBITDA*
  
$
3.4
    
$
(11.3
)
  
$
14.7
  
                         
•
Revenue increased by $83.4 million driven by improvements in live event activity and leisure travel relative to the 2022 first quarter.
•
Net loss attributable to Viad improved by $8.1 million primarily due to strengthening demand for exhibitions and events and higher international tourism in Western Canada and Iceland.
•
Consolidated adjusted EBITDA* improved by $14.7 million and exceeded the high-end of our prior guidance range.
* Refer to Table Two of this press release for a discussion and reconciliation of this non-GAAP financial measure to its most directly comparable GAAP financial measure.
Steve Moster, Viad’s president and chief executive officer, commented, “We are very encouraged by the strong first quarter demand we experienced and our better than expected financial performance at both GES and Pursuit.  GES continues to see positive momentum in the live events sector with improving revenue and healthy margins.  At Pursuit, we saw ongoing acceleration of international visitation during this seasonally slow quarter that drove significant year-over-year revenue growth.”
Moster continued, “We’re off to a great start in 2023 and I am excited about the rest of the year as we expect the momentum to continue. Our actions to scale Pursuit, transform GES Exhibitions’ cost structure, and strengthen Spiro’s capabilities are positioning us for strong growth in revenue and profitability.”
-more-
-page 2-

Pursuit Results

   
Three months ended March 31,
  
(in millions)
  
2023
    
2022
    
Change
  
Revenue
  
$
32.7
    
$
23.8
    
$
8.9
  
Adjusted EBITDA*
  
$
(10.3
)
  
$
(11.5
)
  
$
1.2
  
                         



* Refer to Table Two of this press release for a discussion and reconciliation of this non-GAAP financial measure to its most directly comparable GAAP financial measure.
•
Revenue increased $8.9 million (37%) from the 2022 first quarter.
o
Same-store revenue from experiences that were owned and open prior to 2022 increased $8.2 million primarily due to stronger international visitation at Sky Lagoon, our year-round Canadian experiences, and our FlyOver locations.
o
New experiences opened or acquired from 2022 forward contributed revenue of $0.7 million, mainly reflecting the addition of the Forest Park Alpine Hotel.
•
Adjusted EBITDA improved by $1.2 million from the 2022 first quarter primarily due to the increase in revenue during the seasonally slow quarter.

Regarding Pursuit’s results, Moster commented, “Pursuit continues to post record levels of revenue, with first quarter revenue more than tripling the amount we generated in 2019. International leisure travel to our markets continues to accelerate and our new experiences continue to gain momentum.  As compared to 2022, first quarter visitation to our year-round attractions increased about 40 percent, reflecting strong growth at Sky Lagoon, the Banff Gondola, and across our FlyOver locations.”
Moster continued, “The level of visitation we experienced across Pursuit during the seasonally slower first quarter was stronger than we had previously anticipated and gives us confidence that we will continue to see higher year-over-year revenues during the remainder of 2023.  And the strong flow through of each incremental visitor is an important driver of margin expansion for Pursuit.”
GES Results
   
Three months ended March 31,
  
(in millions)
  
2023
    
2022
    
Change
  
Revenue
                  
Spiro
  
$
60.4
    
$
42.8
    
$
17.5
  
GES Exhibitions
    
169.5
      
111.8
      
57.7
  
Inter-segment Eliminations
    
(1.7
)
    
(1.1
)
    
(0.7
)
Total GES
  
$
228.1
    
$
153.6
    
$
74.6
  
                         
Adjusted EBITDA*
                        
Spiro
  
$
3.7
    
$
0.7
    
$
3.0
  
GES Exhibitions
    
13.0
      
2.0
      
11.0
  
Total GES
  
$
16.7
    
$
2.7
    
$
14.0
  







* Refer to Table Two of this press release for a discussion and reconciliation of this non-GAAP financial measure to its most directly comparable GAAP financial measure.
-more-
-page 3-

•
Revenue increased $74.6 million (49%) primarily driven by increased live event activity at both GES Exhibitions and Spiro relative to the 2022 first quarter that was impacted by cancellations and postponements due to COVID.
•
Adjusted EBITDA increased by $14.0 million primarily due to higher revenue.

Regarding GES’ results, Moster commented, “GES delivered substantial year-over-year growth from both Spiro and GES Exhibitions as live event activity continued to rebound. Unlike last year when the industry was navigating the Omicron variant during the first quarter, events were able to stage as scheduled this quarter. Additionally, same-show revenues for events produced by our U.S. Exhibitions team grew to 91 percent of 2019 pre-pandemic levels as compared to 73 percent in the 2022 first quarter. At Spiro, spend from existing corporate clients’ is near 2019 pre-pandemic levels and we continue to benefit from new wins and a healthy pipeline of additional opportunities.”
Moster continued, “Our Exhibitions and Spiro teams executed extremely well during the quarter, servicing the increased client activity and delivering solid margins and cash flow.  Our efforts to improve the cost structure within Exhibitions and to drive profitable growth at Spiro from new client wins and increased spend from existing clients are yielding great results. We remain focused on driving meaningful free cash flow through ongoing lean initiatives at GES Exhibitions and accelerated growth at Spiro.”
Cash Flow and Balance Sheet Highlights
Our 2023 first quarter cash flow from operations was an inflow of approximately $10 million and our capital expenditures totaled approximately $11 million.  We paid approximately $2 million in cash dividends on our convertible preferred equity and our net debt payments were approximately $4 million.
We ended the first quarter with total liquidity of $139.9 million, comprising cash and cash equivalents of $50.8 million and $89.1 million of capacity available on our revolving credit facility ($100 million total facility size, less $10.9 million in letters of credit). Our debt totaled $478.4 million, including $394 million outstanding on our Term Loan B, financing lease obligations of approximately $65 million (which primarily comprises real estate leases at Pursuit), and approximately $20 million in other debt.
Moster commented, “We remain committed to protecting our balance sheet, maximizing our cash flows from operations, and selectively investing in high-return opportunities to continue scaling Pursuit. During the first quarter, we entered into an interest rate cap agreement that limits our exposure to continued interest rate increases and we amended the financial covenants for our revolving credit facility to provide additional cushion on our interest coverage ratio.”
2023 Outlook
Regarding Viad’s outlook, Moster commented, “With our stronger than expected start to 2023, we are pleased to be raising our full year guidance. We continue to see strengthening demand across the exhibition and event sector and from international leisure travel to Pursuit’s markets, along with acceleration of visitation at Pursuit’s new experiences.”
-more-
-page 4-
Our guidance for Viad consolidated is as follows:
(in millions)
  Second Quarter
  Full Year
 
Viad Consolidated
         
Revenue
  
$289 to $313
vs. $319.2 in 2022
  
Up low single digits
vs. $1,127.3 in 2022
  
Adjusted EBITDA
  
$39 to $46
vs. $47.5 in 2022
  
$124 to $141
vs. $116.1 in 2022
  
Cash flow from
Operations
  
$15 to $20
  
$70 to $80
  
Capital
Expenditures
  
$25 to $30
  
$70 to $75
(including growth
capex of ~$35)
  

Our guidance for Pursuit is as follows:
(in millions)
Second Quarter
  Full Year
    Key Assumptions
Pursuit
             
Revenue
$89 to $93
  
Up ~10% to 15%
   •
Expect revenue growth in 2023 will be driven by:
  vs. $77.6 in 2022
  vs. $299.3 in 2022
    o
Lifting of all COVID restrictions at the Canadian border
            o
Acceleration of new experiences
            o
Ongoing focus on improving the guest experience
Adjusted EBITDA
$19 to $22
vs. $15.6 in 2022
  
$85 to $95
vs. $67.9 in 2022
   •
Anticipate FY margin expansion as visitation increases, the performance of newer experiences improves, and pandemic-era cost pressures ease

Our guidance for GES is as follows:
(in millions)
Second Quarter
  Full Year
    Key Assumptions
GES
             
Revenue
$200 to $220
vs. $241.6 in 2022
 
Down low
single digits
  •
Expect GES will mostly offset the headwinds of negative show rotation revenue ($30M) and the sale of ON Services ($50M) in 2023
   
   vs. $828.0 in 2022      o
Exhibitions same show revenue expected to remain at ~90% of 2019 levels
       
     o
Spiro clients’ marketing spend expected to be similar to 2022, plus new client wins
Adjusted EBITDA
$20 to $24
vs. $35.1 in 2022
 
$52 to $60
vs. $61.3 in 2022
  •
We intend to prudently invest in talent and capabilities at Spiro to fuel growth in 2023 and beyond

Conference Call Details
Management will host a conference call to review first quarter 2023 results on Thursday, May 4, 2023, at 5 p.m. (Eastern Time).
-more-
-page 5-
To join the live conference call, please register at least 10 minutes before the start of the call using the following link: https://conferencingportals.com/event/KFfVIwkJ. After registering, an email confirmation will be sent that includes dial-in information as well as unique codes for entry into the live call. Registration will be open throughout the call.
A live audio webcast of the call will also be available in listen-only mode through the “Investors" section of our website. A replay of the webcast will be available on our website shortly after the call and, for a limited time, by calling (800) 770-2030 or (647) 362-9199 and entering the conference ID 90039.
Additionally, we will post a supplemental presentation, containing highlights of our results, trends and outlook, on the “Investors” section of our website prior to the conference call.  We will refer to this presentation during the call.
About Viad
Viad (NYSE: VVI), is a leading global provider of extraordinary experiences, including hospitality and leisure activities, experiential marketing, and live events through two businesses: Pursuit and GES. Our business strategy focuses on delivering extraordinary experiences for our teams, clients and guests, and significant and sustainable growth and above-market returns for our shareholders. Viad is an S&P SmallCap 600 company.
Pursuit is a collection of inspiring and unforgettable travel experiences in Alaska, Nevada, and Montana in the United States, in and around Banff, Jasper, and Vancouver in Canada, and in Reykjavik, Iceland. Pursuit’s collection includes attractions, lodges and hotels, and sightseeing tours that connect guests with iconic places.
GES is a global, full-service live events company offering a comprehensive range of services to the world's leading brands and event organizers through two reportable segments, Spiro and GES Exhibitions. Spiro is an experiential marketing agency that partners with leading brands around the world to manage and elevate their global experiential marketing activities. GES Exhibitions is a global exhibition services company that partners with leading exhibition and conference organizers as a full-service provider of strategic and logistics solutions to manage the complexity of their shows with teams throughout North America, Europe, and the Middle East.
For more information, visit www.viad.com.
Forward-Looking Statements
This press release contains a number of forward-looking statements. Words, and variations of words, such as “will,” “may,” “expect,” “would,” “could,” “might,” “intend,” “plan,” “believe,” “estimate,” “anticipate,” “deliver,” “seek,” “aim,” “potential,” “target,” “outlook,” and similar expressions are intended to identify our forward-looking statements. Similarly, statements that describe our business strategy, outlook, objectives, plans, intentions, or goals also are forward-looking statements.  These forward-looking statements are not historical facts and are subject to a host of risks and uncertainties, many of which are beyond our control, which could cause actual results to differ materially from those in the forward-looking statements.
Important factors that could cause actual results to differ materially from those described in our forward-looking statements include, but are not limited to, the following:

-more-
-page 6-

•
general economic uncertainty in key global markets and a worsening of global economic conditions;
•
travel industry disruptions;
•
the impact of our overall level of indebtedness, as well as our financial flexibility;
•
identified material weaknesses in our internal control over financial reporting;
•
seasonality of our businesses;
•
the impact of the COVID-19 pandemic on our financial condition, liquidity, and cash flow;
•
our ability to anticipate and adjust for the impact of the COVID-19 pandemic on our businesses;
•
unanticipated delays and cost overruns of our capital projects, and our ability to achieve established financial and strategic goals for such projects;
•
our exposure to labor shortages, turnover, and labor cost increases;
•
the importance of key members of our account teams to our business relationships;
•
our ability to manage our business and continue our growth if we lose any of our key personnel;
•
the competitive nature of the industries in which we operate;
•
our dependence on large exhibition event clients;
•
adverse effects of show rotation on our periodic results and operating margins;
•
transportation disruptions and increases in transportation costs;
•
natural disasters, weather conditions, accidents, and other catastrophic events;
•
our exposure to labor cost increases and work stoppages related to unionized employees;
•
our multi-employer pension plan funding obligations;
•
our ability to successfully integrate and achieve established financial and strategic goals from acquisitions;
•
our exposure to cybersecurity attacks and threats;
•
our exposure to currency exchange rate fluctuations;
•
liabilities relating to prior and discontinued operations; and
•
compliance with laws governing the storage, collection, handling, and transfer of personal data and our exposure to legal claims and fines for data breaches or improper handling of such data.

-more-
-page 7-

For a more complete discussion of the risks and uncertainties that may affect our business or financial results, please see Item 1A, “Risk Factors,” of our most recent annual report on Form 10-K filed with the SEC. We disclaim and do not undertake any obligation to update or revise any forward-looking statement in this press release except as required by applicable law or regulation.

Forward-Looking Non-GAAP Measures
The company has not quantitatively reconciled its guidance for adjusted EBITDA to its respective most comparable GAAP financial measure because certain reconciling items that impact this metric including, provision for income taxes, interest expense, restructuring or impairment charges, acquisition-related costs, and attraction start-up costs have not occurred, are out of the company’s control, or cannot be reasonably predicted. Accordingly, reconciliations to the nearest GAAP financial measure are not available without unreasonable effort. Please note that the unavailable reconciling items could significantly impact the company’s results as reported under GAAP.

Contact
Carrie Long or Michelle Porhola
Investor Relations
(602) 207-2681
ir@viad.com

###

VIAD CORP AND SUBSIDIARIES
TABLE ONE - QUARTERLY RESULTS
(UNAUDITED)
                         
                         
   
Three months ended March 31,
  
(in thousands, except per share data)
  
2023
    
2022
    
$ Change
    
% Change
  
                         
Revenue:
                        
Pursuit
  
$
32,663
    
$
23,784
    
$
8,879
      
37.3
%
GES:
                                
Spiro
    
60,362
      
42,816
      
17,546
      
41.0
%
GES Exhibitions
    
169,497
      
111,831
      
57,666
      
51.6
%
Inter-segment eliminations
    
(1,731
)
    
(1,071
)
    
(660
)
    
-61.6
%
Total GES
    
228,128
      
153,576
      
74,552
      
48.5
%
Total revenue
  
$
260,791
    
$
177,360
    
$
83,431
      
47.0
%
                                 
Segment operating loss:
                                
Pursuit
  
$
(19,112
)
  
$
(21,198
)
    
2,086
      
9.8
%
GES:
                                
Spiro
    
3,174
      
(239
)
    
3,413
        **

GES Exhibitions
    
10,410
      
(1,355
)
    
11,765
        **

Total GES
    
13,584
      
(1,594
)
    
15,178
        **

Segment operating loss
  
$
(5,528
)
  
$
(22,792
)
  
$
17,264
      
75.7
%
Corporate eliminations
    
16
      
17
      
(1
)
    
-5.9
%
Corporate activities
    
(3,165
)
    
(2,673
)
    
(492
)
    
-18.4
%
Restructuring charges
    
(453
)
    
(654
)
    
201
      
30.7
%
Impairment charges
    
-
      
(583
)
    
583
      
-100.0
%
Other expense
    
(531
)
    
(638
)
    
107
      
16.8
%
Net interest expense (Note A)
    
(12,249
)
    
(5,877
)
    
(6,372
)
      **

Loss from continuing operations before income taxes
    
(21,910
)
    
(33,200
)
    
11,290
      
34.0
%
Income tax benefit (Note B)
    
578
      
2,582
      
(2,004
)
    
-77.6
%
Loss from continuing operations
    
(21,332
)
    
(30,618
)
    
9,286
      
30.3
%
Income (loss) from discontinued operations
    
(58
)
    
275
      
(333
)
      **

Net loss
    
(21,390
)
    
(30,343
)
    
8,953
      
29.5
%
Net loss attributable to noncontrolling interest
    
398
      
1,204
      
(806
)
    
-66.9
%
Net loss attributable to redeemable noncontrolling interest
    
123
      
138
      
(15
)
    
-10.9
%
Net loss attributable to Viad
  
$
(20,869
)
  
$
(29,001
)
  
$
8,132
      
28.0
%
                                 
Amounts Attributable to Viad:
                                
Loss from continuing operations
  
$
(20,811
)
  
$
(29,276
)
  
$
8,465
      
28.9
%
Income (loss) from discontinued operations
    
(58
)
    
275
      
(333
)
      **

Net loss
  
$
(20,869
)
  
$
(29,001
)
  
$
8,132
      
28.0
%
                                 
Loss per common share attributable to Viad (Note C):
                                
Basic loss per common share
  
$
(1.10
)
  
$
(1.53
)
  
$
0.43
      
28.1
%
Diluted loss per common share
  
$
(1.10
)
  
$
(1.53
)
  
$
0.43
      
28.1
%
                                 
Weighted-average common shares outstanding:
                                
Basic weighted-average outstanding common shares
    
20,751
      
20,518
      
233
      
1.1
%
Additional dilutive shares related to share-based compensation
    
-
      
-
      
-
        **

Diluted weighted-average outstanding common shares
    
20,751
      
20,518
      
233
      
1.1
%
                                 
Adjusted EBITDA* by Reportable Segment:
                                
Pursuit
  
$
(10,315
)
  
$
(11,498
)
  
$
1,183
      
10.3
%
GES:
                                
Spiro
    
3,737
      
742
      
2,995
        **

GES Exhibitions
    
13,007
      
1,978
      
11,029
        **

Total GES
    
16,744
      
2,720
      
14,024
        **

Corporate
    
(3,037
)
    
(2,534
)
    
(503
)
    
-19.9
%
Consolidated Adjusted EBITDA
    
3,392
      
(11,312
)
    
14,704
        **

                                 
   
As of March 31,
  
Capitalization Data:
    
2023
      
2022
    
$ Change
    
% Change
  
Cash and cash equivalents
    
50,818
      
57,902
      
(7,084
)
    
-12.2
%
Total debt
    
478,422
      
473,845
      
4,577
      
1.0
%
Viad shareholders' equity
    
(4,248
)
    
(18,169
)
    
13,921
      
76.6
%
Non-controlling interests (redeemable and non-redeemable)
    
87,452
      
90,795
      
(3,343
)
    
-3.7
%
Convertible Series A Preferred Stock (Note D):
                                
Convertible preferred stock (including accumulated dividends paid in kind)***
    
141,827
      
141,827
      
-
      
0.0
%
Equivalent number of common shares
    
6,674
      
6,674
      
-
      
0.0
%
                                 
                                 
* Refer to Table Two for a discussion and reconciliation of this non-GAAP financial measure to its most directly comparable GAAP financial measure.
  
** Change is greater than +/- 100 percent
  
*** Amount shown excludes transaction costs, which are netted against the value of the preferred shares when presented on Viad's balance sheet.
  

VIAD CORP AND SUBSIDIARIES
TABLE ONE - NOTES TO QUARTERLY RESULTS
(UNAUDITED)
 
 
(A)
Net Interest Expense — The increase in interest expense during the three months ended March 31, 2023 was primarily due to higher interest rates in 2023, and to a lesser extent to lower capitalized interest recorded during the three months ended March 31, 2023 of $0.3 million as compared to $1.9 million during the three months ended March 31, 2022. On January 4, 2023, we entered into an interest rate cap agreement with an effective date of January 31, 2023 to manage our exposure to interest rate increases on $300 million in borrowings under our 2021 Credit Facility. On February 6, 2023, we entered into the LIBOR Transition Amendment to the 2021 Credit Facility to replace LIBOR with the SOFR.
   
(B)
Income Tax Benefit – The effective tax rate was 2.6% for the three months ended March 31, 2023 and 7.8% for the three months ended March 31, 2022.  During the quarter ended March 31, 2023, we released the valuation allowance of $2.1 million that was recorded on deferred tax assets associated with certain separate states, which more than offset taxes due in jurisdictions without a valuation allowance.  The rates for both periods were lower than the 21% federal rate as a result of excluding the tax benefit in jurisdictions with a valuation allowance.
   
(C)
Loss per Common Share — We apply the two-class method in calculating income (loss) per common share as preferred stock and unvested share-based payment awards that contain nonforteitable rights to dividends are considered participating securities. Accordingly, such securities are included in the earnings allocation in calculating income per share.
   
 
Diluted loss per common share is calculated using the more dilutive of the two-class method or as-converted method.  The two-class method uses net income (loss) available to common stockholders and assumes conversion of all potential shares other than participating securities.  The as-converted method uses net income (loss) available to common shareholders and assumes conversion of all potential shares including participating securities.  Dilutive potential common shares include outstanding stock options, unvested restricted share units and convertible preferred stock.
   
 
Additionally, the adjustment to the carrying value of redeemable non-controlling interests is reflected in income (loss) per common share.
   
 
The components of basic and diluted loss per share are as follows:

   
Three months ended March 31,
  
(in thousands)
  
2023
    
2022
    
$ Change
    
% Change
  
                         
Net loss attributable to Viad
  
$
(20,869
)
  
$
(29,001
)
  
$
8,132
      
28.0
%
Convertible preferred stock dividends paid in cash
    
(1,950
)
    
(1,950
)
    
-
      
0.0
%
Adjustment to the redemption value of redeemable noncontrolling interest
    
-
      
(351
)
    
351
      
-100.0
%
Undistributed loss attributable to Viad
    
(22,819
)
    
(31,302
)
    
8,483
      
27.1
%
Less: Allocation to participating securities
    
-
      
-
      
-
        **

Net loss allocated to Viad common shareholders (basic)
  
$
(22,819
)
  
$
(31,302
)
  
$
8,483
      
27.1
%
Add: Allocation to participating securities
    
-
      
-
      
-
        **

Net loss allocated to Viad common shareholders (diluted)
  
$
(22,819
)
  
$
(31,302
)
  
$
8,483
      
27.1
%
                                 
Basic weighted-average outstanding common shares
    
20,751
      
20,518
      
233
      
1.1
%
Additional dilutive shares related to share-based compensation
    
-
      
-
      
-
        **

Diluted weighted-average outstanding common shares
    
20,751
      
20,518
      
233
      
1.1
%

(D)
Convertible Series A Preferred Stock — On August 5, 2020, we entered into an Investment Agreement with funds managed by private equity firm Crestview Partners, relating to the issuance of 135,000 shares of newly issued Convertible Series A Preferred Stock, par value $0.01 per share, for an aggregate purchase price of $135 million or $1,000 per share. The Convertible Series A Preferred Stock carries a 5.5% cumulative quarterly dividend, which is payable in cash or in-kind at Viad’s option and is convertible into shares of our common stock at a conversion price of $21.25 per share.

VIAD CORP AND SUBSIDIARIES
TABLE TWO - NON-GAAP FINANCIAL MEASURES
(UNAUDITED)
 
IMPORTANT DISCLOSURES REGARDING NON-GAAP FINANCIAL MEASURES

This document includes the presentation of "Income (Loss) Before Other Items", "Adjusted EBITDA", "Segment Operating Income (Loss)", and "Adjusted Segment Operating Income (Loss)", which are supplemental to results presented under accounting principles generally accepted in the United States of America (“GAAP”) and may not be comparable to similarly titled measures presented by other companies.  These non-GAAP measures are utilized by management to facilitate period-to-period comparisons and analysis of Viad’s operating performance and should be considered in addition to, but not as substitutes for, other similar measures reported in accordance with GAAP.  The use of these non-GAAP financial measures is limited, compared to the GAAP measure of net income attributable to Viad, because they do not consider a variety of items affecting Viad’s consolidated financial performance as reconciled below.  Because these non-GAAP measures do not consider all items affecting Viad’s consolidated financial performance, a user of Viad’s financial information should consider net income attributable to Viad as an important measure of financial performance because it provides a more complete measure of the Company’s performance.
 
Income (Loss) Before Other Items, Segment Operating Income (Loss), and Adjusted Segment Operating Income (Loss) are considered useful operating metrics, in addition to net income attributable to Viad, as potential variations arising from non-operational expenses/income are eliminated, thus resulting in additional measures considered to be indicative of Viad’s performance. Management believes that the presentation of Adjusted EBITDA provides useful information to investors regarding Viad’s results of operations for trending, analyzing and benchmarking the performance and value of Viad’s business. Management also believes that the presentation of Adjusted EBITDA for acquisitions and other major capital projects enables investors to assess how effectively management is investing capital into major corporate development projects, both from a valuation and return perspective.

   
Three months ended March 31,
  
(in thousands, except per share data)
  
2023
    
2022
    
$ Change
    
% Change
  
Loss before other items:
                        
Net loss attributable to Viad
  
$
(20,869
)
  
$
(29,001
)
  
$
8,132
      
28.0
%
(Income) loss from discontinued operations attributable to Viad
    
58
      
(275
)
    
333
        **

Loss from continuing operations attributable to Viad
    
(20,811
)
    
(29,276
)
    
8,465
      
28.9
%
Restructuring charges, pre-tax
    
453
      
654
      
(201
)
    
-30.7
%
Impairment charges, pre-tax
    
-
      
583
      
(583
)
    
-100.0
%
Acquisition-related costs and other non-recurring expenses, pre-tax (Note A)
    
846
      
857
      
(11
)
    
-1.3
%
Remeasurement of finance lease obligation attributable to Viad, pre-tax (Note B)
    
(639
)
    
-
      
(639
)
      **

Tax expense (benefit) on above items
    
249
      
(77
)
    
326
        **

Favorable tax matters
    
(2,103
)
    
-
      
(2,103
)
      **

Loss before other items
  
$
(22,005
)
  
$
(27,259
)
  
$
5,254
      
19.3
%
                                 
                                 
The components of loss before other items per share are as follows:
                                
                                 
Loss before other items (as reconciled above)
    
(22,005
)
    
(27,259
)
    
5,254
      
19.3
%
Convertible preferred stock dividends paid in cash
    
(1,950
)
    
(1,950
)
    
-
      
0.0
%
Undistributed loss before other items attributable to Viad (Note C)
    
(23,955
)
    
(29,209
)
    
5,254
      
18.0
%
Less: Allocation to participating securities (Note D)
    
-
      
-
      
-
        **

Diluted loss before other items allocated to Viad common shareholders
  
$
(23,955
)
  
$
(29,209
)
  
$
5,254
      
18.0
%
                                 
Diluted weighted-average outstanding common shares
    
20,751
      
20,518
      
233
      
1.1
%
                                 
Loss before other items per common share
  
$
(1.15
)
  
$
(1.42
)
  
$
0.27
      
19.0
%

(A)
Acquisition-related costs and other non-recurring expenses include:

   
Three months ended March 31,
              
(in thousands)
  
2023
    
2022
              
Acquisition integration costs - Pursuit1
  
$
30
    
$
-
              
Acquisition transaction-related costs - Pursuit1
    
32
      
308
      
     
 
Acquisition transaction-related costs - Corporate2
    
(3
)
    
110
                  
Attraction start-up costs1, 3
    
692
      
431
                  
Other non-recurring expenses2, 4
    
95
      
8
                  
Acquisition-related and other non-recurring expenses, pre-tax
  
$
846
    
$
857
                  

1 Included in segment operating loss
2 Included in corporate activities
3 Includes costs related to the development of Pursuit's new FlyOver attractions in Chicago and Toronto, and Forest Park Hotel in Canada.
4 Includes non-capitalizable fees and expenses related to Viad’s credit facility refinancing efforts.

(B)
Remeasurement of finance lease obligation attributable to Viad represents the non-cash foreign exchange loss/(gain) included within Cost of Services related to the periodic remeasurement of the Sky Lagoon finance lease obligation that is attributed to Viad’s 51% interest in Sky Lagoon.
   
(C)
We exclude the adjustment to the redemption value of redeemable noncontrolling interest from the calculation of income before other items per share as it is a non-cash adjustment that does not affect net income or loss attributable to Viad.
   
(D)
Preferred stock and unvested share-based payment awards that contain nonforteitable rights to dividends are considered participating securities. Accordingly, such securities are included in the earnings allocation in calculating income (loss) before other items per common share unless the effect of such inclusion is anti-dilutive.  The following table provides the share data used for calculating the allocation to participating securities if applicable:

   
Three months ended March 31,
              
(in thousands)
  
2023
    
2022
              
Weighted-average outstanding common shares
    
20,751
      
20,518
      
     
 
Effect of participating convertible preferred shares (if applicable)
    
-
      
-
                  
Effect of participating non-vested shares (if applicable)
    
-
      
-
                  
Weighted-average shares including effect of participating interests (if applicable)
    
20,751
      
20,518
                  

** Change is greater than +/- 100 percent

VIAD CORP AND SUBSIDIARIES
TABLE TWO - NON-GAAP FINANCIAL MEASURES (CONTINUED)
(UNAUDITED)
                         
                         
   
Three months ended March 31,
  
($ in thousands)
  
2023
    
2022
    
$ Change
    
% Change
  
                         
Viad Consolidated:
                        
Revenue
  
$
260,791
    
$
177,360
    
$
83,431
      
47.0
%
                                 
Net loss attributable to Viad
  
$
(20,869
)
  
$
(29,001
)
  
$
8,132
      
28.0
%
Net loss attributable to noncontrolling interest
    
(398
)
    
(1,204
)
    
806
      
66.9
%
Net loss attributable to redeemable noncontrolling interest
    
(123
)
    
(138
)
    
15
      
10.9
%
(Income) loss from discontinued operations
    
58
      
(275
)
    
333
        **

Net interest expense
    
12,249
      
5,877
      
6,372
        **

Income tax benefit
    
(578
)
    
(2,582
)
    
2,004
      
77.6
%
Depreciation and amortization
    
12,475
      
13,279
      
(804
)
    
-6.1
%
Restructuring charges
    
453
      
654
      
(201
)
    
-30.7
%
Impairment charges
    
-
      
583
      
(583
)
    
-100.0
%
Other expense
    
531
      
638
      
(107
)
    
-16.8
%
Start-up costs (A)
    
692
      
431
      
261
      
60.6
%
Acquisition transaction-related costs
    
29
      
418
      
(389
)
    
-93.1
%
Integration costs
    
30
      
-
      
30
        **

Other non-recurring expenses
    
95
      
8
      
87
        **

Remeasurement of finance lease obligation (B)
    
(1,252
)
    
-
      
(1,252
)
      **

Consolidated Adjusted EBITDA
  
$
3,392
    
$
(11,312
)
  
$
14,704
        **

Adjusted EBITDA attributable to noncontrolling interest
    
(645
)
    
(312
)
    
(333
)
      **

Consolidated Adjusted EBITDA attributable to Viad
  
$
2,747
    
$
(11,624
)
  
$
14,371
        **

                                 
Consolidated Adjusted EBITDA by Business:
                                
Pursuit
  
$
(10,315
)
  
$
(11,498
)
  
$
1,183
      
10.3
%
Total GES
    
16,744
      
2,720
      
14,024
        **

Total Segment EBITDA
    
6,429
      
(8,778
)
    
15,207
        **

Corporate EBITDA
    
(3,037
)
    
(2,534
)
    
(503
)
    
-19.9
%
Consolidated Adjusted EBITDA
  
$
3,392
    
$
(11,312
)
  
$
14,704
        **

                                 
                                 
Pursuit Adjusted EBITDA:
                                
Revenue
  
$
32,663
    
$
23,784
    
$
8,879
      
37.3
%
Cost of services and products
    
(51,775
)
    
(44,982
)
    
(6,793
)
    
-15.1
%
Segment operating loss
    
(19,112
)
    
(21,198
)
    
2,086
      
9.8
%
Depreciation
    
8,134
      
7,782
      
352
      
4.5
%
Amortization
    
1,161
      
1,179
      
(18
)
    
-1.5
%
Start-up costs (A)
    
692
      
431
      
261
      
60.6
%
Acquisition transaction-related costs
    
32
      
308
      
(276
)
    
-89.6
%
Integration costs
    
30
      
-
      
30
        **

Remeasurement of finance lease obligation (B)
    
(1,252
)
    
-
      
(1,252
)
      **

Adjusted EBITDA
  
$
(10,315
)
  
$
(11,498
)
  
$
1,183
      
10.3
%
Adjusted EBITDA attributable to noncontrolling interest
    
(645
)
    
(312
)
    
(333
)
      **

Adjusted EBITDA attributable to Viad
  
$
(10,960
)
  
$
(11,810
)
  
$
850
      
7.2
%
                                 
Pursuit Operating margin
    
-58.5
%
    
-89.1
%
            
30.6
%
Pursuit Adjusted EBITDA margin
    
-31.6
%
    
-48.3
%
            
16.8
%
                                 
                                 
Total GES Adjusted EBITDA:
                                
Revenue
  
$
228,128
    
$
153,576
    
$
74,552
      
48.5
%
Cost of services and products
    
(214,544
)
    
(155,170
)
    
(59,374
)
    
-38.3
%
Segment operating income (loss)
    
13,584
      
(1,594
)
    
15,178
        **

Depreciation
    
2,178
      
3,220
      
(1,042
)
    
-32.4
%
Amortization
    
982
      
1,094
      
(112
)
    
-10.2
%
Total GES Adjusted EBITDA
  
$
16,744
    
$
2,720
    
$
14,024
        **

                                 
Total GES Operating margin
    
6.0
%
    
-1.0
%
            
7.0
%
Total GES Adjusted EBITDA margin
    
7.3
%
    
1.8
%
            
5.6
%
                                 
GES Adjusted EBITDA by Reportable Segment:
                                
Spiro
  
$
3,737
    
$
742
    
$
2,995
        **

GES Exhibitions
    
13,007
      
1,978
      
11,029
        **

Total GES
  
$
16,744
    
$
2,720
    
$
14,024
        **

                                 
Spiro Revenue
  
$
60,362
    
$
42,816
    
$
17,546
      
41.0
%
                                 
Spiro Adjusted EBITDA Margin
    
6.2
%
    
1.7
%
            
4.5
%
                                 
GES Exhibitions Revenue
  
$
169,497
    
$
111,831
    
$
57,666
      
51.6
%
                                 
GES Exhibitions Adjusted EBITDA Margin
    
7.7
%
    
1.8
%
            
5.9
%
                                 
                                 
                                 
(A) Includes costs related to the development of Pursuit's new FlyOver attractions in Chicago and Toronto, and Forest Park Hotel in Canada.
  
(B) Remeasurement of finance lease obligation represents the non-cash foreign exchange loss/(gain) included within Cost of Services related to the periodic remeasurement of the Sky Lagoon finance lease obligation.
  

VIAD CORP AND SUBSIDIARIES
  
TABLE TWO - NON-GAAP FINANCIAL MEASURES (CONTINUED)
  
(UNAUDITED)
  
                               
                               
The following table provides 2022 revenue and Adjusted EBITDA, along with reconciliations of Adjusted EBITDA to the nearest GAAP measure, net income attributable to Viad.
  
                               
   
2022
($ in thousands)
  
First Quarter
  
Second Quarter
  
Third Quarter
  
Fourth Quarter
  
Full Year
                               
Viad Consolidated:
                              
Net income (loss) attributable to Viad
  
$
(29,001
)
  
$
19,839
    
$
38,121
    
$
(5,739
)
  
$
23,220
  
Net income (loss) attributable to noncontrolling interest
    
(1,204
)
    
451
      
3,784
      
(708
)
    
2,323
  
Net income (loss) attributable to redeemable noncontrolling interest
    
(138
)
    
(128
)
    
(88
)
    
(394
)
    
(748
)
(Income) loss from discontinued operations
    
(275
)
    
(52
)
    
42
      
137
      
(148
)
Net interest expense
    
5,877
      
7,761
      
10,252
      
11,001
      
34,891
  
Income tax expense (benefit)
    
(2,582
)
    
3,359
      
8,810
      
386
      
9,973
  
Depreciation and amortization
    
13,279
      
13,207
      
12,956
      
13,041
      
52,483
  
Gain on sale of ON Services
    
-
      
-
      
-
      
(19,637
)
    
(19,637
)
Restructuring charges (recoveries)
    
654
      
1,426
      
1,387
      
(408
)
    
3,059
  
Impairment charges
    
583
      
-
      
-
      
-
      
583
  
Other expense
    
638
      
612
      
280
      
547
      
2,077
  
Start-up costs (A)
    
431
      
648
      
672
      
418
      
2,169
  
Acquisition transaction-related costs
    
418
      
91
      
765
      
53
      
1,327
  
Integration costs
    
-
      
119
      
17
      
101
      
237
  
Remeasurement of finance lease obligation (B)
    
-
      
-
      
4,961
      
(804
)
    
4,157
  
Other non-recurring expenses (C)
    
8
      
143
      
-
      
-
      
151
  
Consolidated Adjusted EBITDA
  
$
(11,312
)
  
$
47,476
    
$
81,959
    
$
(2,006
)
  
$
116,117
  
                                         
Consolidated Adjusted EBITDA by Business:
                                        
Pursuit
  
$
(11,498
)
  
$
15,613
    
$
75,085
    
$
(11,251
)
  
$
67,949
  
Total GES
    
2,720
      
35,131
      
10,685
      
12,721
      
61,257
  
Total Segment EBITDA
    
(8,778
)
    
50,744
      
85,770
      
1,470
      
129,206
  
Corporate EBITDA
    
(2,534
)
    
(3,268
)
    
(3,811
)
    
(3,476
)
    
(13,089
)
Consolidated Adjusted EBITDA
  
$
(11,312
)
  
$
47,476
    
$
81,959
    
$
(2,006
)
  
$
116,117
  
                                         
                                         
Pursuit Adjusted EBITDA:
                                        
Revenue
  
$
23,784
    
$
77,599
    
$
163,796
    
$
34,148
    
$
299,327
  
Cost of services and products
    
(44,982
)
    
(72,028
)
    
(104,047
)
    
(54,239
)
    
(275,296
)
Segment operating income (loss)
    
(21,198
)
    
5,571
      
59,749
      
(20,091
)
    
24,031
  
Depreciation
    
7,782
      
7,866
      
7,501
      
7,926
      
31,075
  
Amortization
    
1,179
      
1,316
      
1,351
      
1,175
      
5,021
  
Start-up costs (A)
    
431
      
648
      
672
      
418
      
2,169
  
Acquisition transaction-related costs
    
308
      
93
      
834
      
24
      
1,259
  
Integration costs
    
-
      
119
      
17
      
101
      
237
  
Remeasurement of finance lease obligation (B)
    
-
      
-
      
4,961
      
(804
)
    
4,157
  
Adjusted EBITDA
  
$
(11,498
)
  
$
15,613
    
$
75,085
    
$
(11,251
)
  
$
67,949
  
                                         
Pursuit Operating margin
    
-89.1
%
    
7.2
%
    
36.5
%
    
-58.8
%
    
8.0
%
Pursuit Adjusted EBITDA margin
    
-48.3
%
    
20.1
%
    
45.8
%
    
-32.9
%
    
22.7
%
                                         
                                         
Total GES Adjusted EBITDA:
                                        
Revenue
  
$
153,576
    
$
241,604
    
$
218,925
    
$
213,879
    
$
827,984
  
Cost of services and products
    
(155,170
)
    
(210,484
)
    
(212,335
)
    
(205,082
)
    
(783,071
)
Segment operating income (loss)
    
(1,594
)
    
31,120
      
6,590
      
8,797
      
44,913
  
Depreciation
    
3,220
      
2,922
      
2,970
      
2,802
      
11,914
  
Amortization
    
1,094
      
1,089
      
1,125
      
1,122
      
4,430
  
Total GES Adjusted EBITDA
  
$
2,720
    
$
35,131
    
$
10,685
    
$
12,721
    
$
61,257
  
                                         
Total GES Operating margin
    
-1.0
%
    
12.9
%
    
3.0
%
    
4.1
%
    
5.4
%
Total GES Adjusted EBITDA margin
    
1.8
%
    
14.5
%
    
4.9
%
    
5.9
%
    
7.4
%
                                         
GES Adjusted EBITDA by Reportable Segment:
                                        
Spiro
  
$
742
    
$
15,750
    
$
4,688
    
$
5,795
    
$
26,975
  
GES Exhibitions
    
1,978
      
19,381
      
5,997
      
6,926
      
34,282
  
Total GES
  
$
2,720
    
$
35,131
    
$
10,685
    
$
12,721
    
$
61,257
  
                                         
Spiro Revenue
  
$
42,816
    
$
89,425
    
$
73,277
    
$
72,123
    
$
277,641
  
                                         
Spiro Adjusted EBITDA Margin
    
1.7
%
    
17.6
%
    
6.4
%
    
8.0
%
    
9.7
%
                                         
GES Exhibitions Revenue
  
$
111,831
    
$
154,600
    
$
147,872
    
$
143,577
    
$
557,880
  
                                         
GES Exhibitions Adjusted EBITDA Margin
    
1.8
%
    
12.5
%
    
4.1
%
    
4.8
%
    
6.1
%
                                         
                                         
(A) Includes costs related to the development of Pursuit's new FlyOver attractions in Chicago and Toronto, and Forest Park Hotel in Canada.
(B) Remeasurement of finance lease obligation represents the non-cash foreign exchange loss/(gain) included within Cost of Services related to the periodic remeasurement of the Sky Lagoon finance lease obligation.
(C) Includes non-capitalizable fees and expenses related to Viad’s credit facility refinancing efforts.