Viad Corp Reports Results for the 2023 Third Quarter
|
•
|
Third quarter performance was strong and in line with guidance as demand for international leisure travel and live events grew
|
|
•
|
Pursuit delivered record results with significant margin expansion
|
|
•
|
GES continues to see healthy same-show Exhibition growth and new client wins at Spiro
|
SCOTTSDALE, November 2, 2023 -- Viad Corp (NYSE: VVI), a leading provider of experiential leisure travel and live events and marketing experiences, today reported results for the 2023 third quarter.
Financial Highlights
| |
|
Three months ended September 30,
|
|
|
(in millions)
|
|
2023
|
|
|
2022
|
|
|
Change
|
|
|
Revenue
|
|
$
|
365.9
|
|
|
$
|
382.7
|
|
|
$
|
(16.8
|
)
|
|
Net Income Attributable to Viad
|
|
$
|
41.3
|
|
|
$
|
38.1
|
|
|
$
|
3.2
|
|
|
Net Income Before Other Items*
|
|
$
|
43.3
|
|
|
$
|
43.4
|
|
|
$
|
(0.1
|
)
|
|
Consolidated Adjusted EBITDA*
|
|
$
|
86.3
|
|
|
$
|
82.0
|
|
|
$
|
4.3
|
|
|
•
|
Net income attributable to Viad of $41.3 million increased $3.2 million. Net income before other items of $43.3 million was essentially flat primarily due to higher Adjusted EBITDA, offset by increased
interest expense and income attributable to non-controlling interests.
|
|
•
|
Consolidated adjusted EBITDA* of $86.3 million increased $4.3 million primarily due to strong growth and margin performance at Pursuit.
|
|
•
|
Revenue of $365.9 million decreased $16.8 million primarily due to the timing of major non-annual shows and the sale of our non-core audio visual business, partially offset by strong underlying growth.
|
* 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 delivered strong third quarter results in line with our
prior guidance ranges. Pursuit posted record results during our peak summer season and benefited from increased international visitation and solid demand. GES’ results were at the high-end of our guidance ranges and reflect continued strength in
live events.”
-more-
-page 2-
Moster continued, “We are thrilled with our year-to-date performance and the continued positive momentum we are experiencing at
both Pursuit and GES. We are on track to deliver strong full year growth in 2023 and are very optimistic about our growth prospects for next year.”
Pursuit Results
| |
|
Three months ended September 30,
|
|
|
(in millions)
|
|
2023
|
|
|
2022
|
|
|
Change
|
|
|
Revenue
|
|
$
|
186.9
|
|
|
$
|
163.8
|
|
|
$
|
23.1
|
|
|
Adjusted EBITDA*
|
|
$
|
91.8
|
|
|
$
|
75.1
|
|
|
$
|
16.7
|
|
* 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.
|
•
|
Pursuit revenue of $186.9 million increased $23.1 million (14.1%) from the 2022 third quarter primarily due to higher visitation and revenue management efforts to capture higher revenue per guest.
|
|
•
|
Pursuit adjusted EBITDA of $91.8 million improved by $16.7 million from the 2022 third quarter primarily due to higher revenue and improved margin.
|
Regarding Pursuit’s results, Moster commented, “Pursuit’s revenue and adjusted EBITDA, once again, reached a new all-time high for
the quarter, reflecting increased international tourism in Western Canada and Iceland, as well as the strength of our Refresh, Build, Buy growth strategy. The year-over-year revenue flow-through to adjusted EBITDA was exceptionally high and drove
significant margin expansion of about 330 basis points over the prior year.”
Moster continued, “We are very pleased with the strong demand for our iconic, unforgettable, and inspiring attractions and hotels.
Our attractions posted year-over-year visitation growth of 15% and our hotels achieved a 10% increase in same-store RevPAR compared to the prior year. We remain confident in our ability to drive significant growth at Pursuit, and we are excited
about the bright future ahead.”
GES Results
| |
|
Three months ended September 30,
|
|
|
(in millions)
|
|
2023
|
|
|
2022
|
|
|
Change
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
Spiro
|
|
$
|
58.9
|
|
|
$
|
73.3
|
|
|
$
|
(14.4
|
)
|
|
GES Exhibitions
|
|
|
122.1
|
|
|
|
147.9
|
|
|
|
(25.8
|
)
|
|
Inter-segment Eliminations
|
|
|
(2.0
|
)
|
|
|
(2.2
|
)
|
|
|
0.2
|
|
|
Total GES
|
|
$
|
179.0
|
|
|
$
|
218.9
|
|
|
$
|
(40.0
|
)
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spiro
|
|
$
|
0.8
|
|
|
$
|
4.7
|
|
|
$
|
(3.9
|
)
|
|
GES Exhibitions
|
|
|
(2.8
|
)
|
|
|
6.0
|
|
|
|
(8.8
|
)
|
|
Total GES
|
|
$
|
(2.0
|
)
|
|
$
|
10.7
|
|
|
$
|
(12.7
|
)
|
* 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-
|
•
|
Total GES revenue of $179.0 million decreased 18.3% from the 2022 third quarter primarily due to the timing of major non-annual shows and the sale of ON Services, which impacted year-over-year revenue by
approximately $64 million, partially offset by strong underlying growth. Excluding major non-annual shows and ON Services, GES’ revenue grew approximately 16% versus the 2022 third quarter.
|
|
•
|
Total GES adjusted EBITDA of negative $2.0 million decreased by $12.7 million from the 2022 third quarter primarily due to lower revenue.
|
Regarding GES’ results, Moster commented, “I am very happy with the strong underlying growth we delivered at GES that partially
offset the impact of non-annual shows and the sale of ON Services. At Spiro, our existing corporate clients’ spend grew over the prior year, and we continued to win new clients in the large, fragmented experiential marketing sector. GES
Exhibitions saw a 14 percent increase in same-show revenue from events produced in the U.S. We are encouraged by the solid momentum, and we remain committed to driving increased profitability and meaningful free cash flow at GES.”
Moster continued, “I am proud of our team’s focus on cost management and execution during this quarter of slower event activity.
Our efforts to lower our cost structure and implement margin enhancing lean initiatives have positioned us well to deliver an Adjusted EBITDA margin of about 7 percent for the 2023 full year, which we expect will grow to more than 8 percent in
2024.”
Cash Flow and Balance Sheet Highlights
Our 2023 third quarter cash flow from operations was approximately $78 million and our capital expenditures totaled approximately
$23 million. We paid approximately $2 million in cash dividends on our convertible preferred equity.
We ended the third quarter with total liquidity of $201.3 million, comprising cash and cash equivalents of $106.3 million and $95
million of capacity available on our revolving credit facility ($100 million total facility size, less $5 million in letters of credit). Our debt totaled $477.6 million, including $392 million outstanding on our Term Loan B, financing lease
obligations of approximately $64 million (which primarily comprises real estate leases at Pursuit), and approximately $22 million in other debt.
In October, we amended our credit agreement to increase the size of Viad’s revolving credit facility by $70 million and pre-pay
$70 million of the outstanding Term Loan B, which carries a credit spread that is 200 basis points higher than the current credit spread on our revolver. In addition to providing interest savings, this amendment also provides greater balance
sheet flexibility to decrease or increase borrowings in both the United States and Canada based on the seasonality of our cash flows and growth investment opportunities.
Moster commented, “We will continue to proactively identify additional opportunities to reduce the cost of our debt. Looking ahead
to next year, we expect robust operating cash flow generation from the business that will allow us to reduce our level of debt, while still selectively investing in high-return opportunities to continue scaling Pursuit through our Refresh, Build,
Buy growth strategy.”
2023 Outlook
Regarding Viad’s outlook, Moster commented, “We are encouraged by our solid performance year-to-date and anticipate continued
strong demand for Pursuit’s leisure travel markets and GES’ live events going forward. Based on this, we have raised the bottom end our full year guidance ranges.”
-more-
-page 4-
Our guidance for Viad consolidated is as follows:
|
(in millions)
|
Fourth Quarter
|
|
Full Year
|
|
Viad Consolidated
|
|
|
|
|
Revenue
|
$270 to $290
vs. $248.0 in 2022
|
|
Up high-single digits
vs. $1,127.3 in 2022
|
|
Adjusted EBITDA
|
$2 to $10
vs $(2.0) in 2022
|
|
$135 to $143
vs. $116.1 in 2022
|
|
Cash flow from Operations
|
$(37) to $(27)
|
|
$80 to $90
|
|
Capital Expenditures
|
$20 to $25
(including growth
capex of ~$10)
|
|
$75 to $80
(including growth
capex of ~$40)
|
Our guidance for Pursuit is as follows:
|
(in millions)
|
Fourth Quarter
|
|
Full Year
|
|
|
|
Key Assumptions
|
|
Pursuit
|
|
|
|
|
|
|
|
|
Revenue
|
$35 to $40
|
|
Up ~15%
|
|
•
|
Revenue growth in 2023 driven by:
|
| |
vs. $34.1 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
|
$(10) to $(6)
vs. $(11.3) in 2022
|
|
$91 to $95
vs. $67.9 in 2022
|
|
•
|
FY margin expands as visitation increases, the performance of newer experiences improves, and pandemic-era cost pressures ease
|
| |
|
|
|
|
|
|
|
Our guidance for GES is as follows:
|
(in millions)
|
Fourth Quarter
|
|
Full Year
|
|
|
|
Key Assumptions
|
|
GES
|
|
|
|
|
|
|
|
|
Revenue
|
$235 to $250
vs. $213.9 in 2022
|
|
Up mid-single digits
vs. $828.0 in 2022
|
|
•
|
FY revenue growth driven by stronger demand for exhibition and event services and new Spiro wins, partially offset by impact of non-annual shows ($30M for FY)
and the sale of ON Services ($50M for FY)
|
| |
|
|
|
|
|
o
|
Exhibitions same show revenue expected to return to
2019 levels
|
| |
|
|
|
|
|
o
|
Spiro clients’ marketing spend expected to be similar
to 2022, plus new client wins
|
|
Adjusted EBITDA
|
$16 to $20
vs. $12.7 in 2022
|
|
$58 to $62
vs. $61.3 in 2022
|
|
•
|
Higher revenue and restaffing of the workforce from pandemic levels plus select investments in talent and capabilities at Spiro to fuel growth
|
-more-
-page 5-
Conference Call Details
Management will host a conference call to review third quarter 2023 results on Thursday, November 2, 2023, at 5
p.m. (Eastern Time).
The conference call can be accessed with operator assistance by calling
(404) 975-4839 or (833) 470-1428 and entering the access code 648440.
To avoid wait time and bypass speaking with an operator to join the call, participants can pre-register using the
following registration link: https://www.netroadshow.com/events/login?show=c5603e16&confId=54687. After registering, a calendar invitation will be sent that includes dial-in information as
well as unique codes for entry into the live call. We recommend that you register in advance to ensure access for the full 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 (929) 458-6194 or (866) 813-9403 and entering the conference ID
679131.
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.
-more-
-page 6-
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:
|
•
|
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 new and emerging challenges presented by the ramifications 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.
|
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.
-more-
-page 7-
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 September 30,
|
|
|
Nine months ended September 30,
|
|
|
(in thousands, except per share data)
|
|
2023
|
|
|
2022
|
|
|
$ Change
|
|
|
% Change
|
|
|
2023
|
|
|
2022
|
|
|
$ Change
|
|
|
% Change
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pursuit
|
|
$
|
186,940
|
|
|
$
|
163,796
|
|
|
$
|
23,144
|
|
|
|
14.1
|
%
|
|
$
|
308,077
|
|
|
$
|
265,179
|
|
|
$
|
42,898
|
|
|
|
16.2
|
%
|
|
GES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spiro
|
|
|
58,887
|
|
|
|
73,277
|
|
|
|
(14,390
|
)
|
|
|
-19.6
|
%
|
|
|
199,617
|
|
|
|
205,518
|
|
|
|
(5,901
|
)
|
|
|
-2.9
|
%
|
|
GES Exhibitions
|
|
|
122,115
|
|
|
|
147,872
|
|
|
|
(25,757
|
)
|
|
|
-17.4
|
%
|
|
|
446,146
|
|
|
|
414,303
|
|
|
|
31,843
|
|
|
|
7.7
|
%
|
|
Inter-segment eliminations
|
|
|
(2,043
|
)
|
|
|
(2,224
|
)
|
|
|
181
|
|
|
|
8.1
|
%
|
|
|
(6,839
|
)
|
|
|
(5,716
|
)
|
|
|
(1,123
|
)
|
|
|
-19.6
|
%
|
|
Total GES
|
|
|
178,959
|
|
|
|
218,925
|
|
|
|
(39,966
|
)
|
|
|
-18.3
|
%
|
|
|
638,924
|
|
|
|
614,105
|
|
|
|
24,819
|
|
|
|
4.0
|
%
|
|
Total revenue
|
|
$
|
365,899
|
|
|
$
|
382,721
|
|
|
$
|
(16,822
|
)
|
|
|
-4.4
|
%
|
|
$
|
947,001
|
|
|
$
|
879,284
|
|
|
$
|
67,717
|
|
|
|
7.7
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pursuit
|
|
$
|
81,375
|
|
|
$
|
59,749
|
|
|
$
|
21,626
|
|
|
|
36.2
|
%
|
|
$
|
72,074
|
|
|
$
|
44,122
|
|
|
$
|
27,952
|
|
|
|
63.4
|
%
|
|
GES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spiro
|
|
|
179
|
|
|
|
3,720
|
|
|
|
(3,541
|
)
|
|
|
-95.2
|
%
|
|
|
11,632
|
|
|
|
18,328
|
|
|
|
(6,696
|
)
|
|
|
-36.5
|
%
|
|
GES Exhibitions
|
|
|
(5,529
|
)
|
|
|
2,870
|
|
|
|
(8,399
|
)
|
|
|
** |
|
|
|
20,235
|
|
|
|
17,788
|
|
|
|
2,447
|
|
|
|
13.8
|
%
|
|
Total GES
|
|
|
(5,350
|
)
|
|
|
6,590
|
|
|
|
(11,940
|
)
|
|
|
** |
|
|
|
31,867
|
|
|
|
36,116
|
|
|
|
(4,249
|
)
|
|
|
-11.8
|
%
|
|
Segment operating income
|
|
$
|
76,025
|
|
|
$
|
66,339
|
|
|
$
|
9,686
|
|
|
|
14.6
|
%
|
|
$
|
103,941
|
|
|
$
|
80,238
|
|
|
$
|
23,703
|
|
|
|
29.5
|
%
|
|
Corporate eliminations
|
|
|
17
|
|
|
|
17
|
|
|
|
-
|
|
|
|
0.0
|
%
|
|
|
49
|
|
|
|
51
|
|
|
|
(2
|
)
|
|
|
-3.9
|
%
|
|
Corporate activities
|
|
|
(3,579
|
)
|
|
|
(3,768
|
)
|
|
|
189
|
|
|
|
5.0
|
%
|
|
|
(10,255
|
)
|
|
|
(9,881
|
)
|
|
|
(374
|
)
|
|
|
-3.8
|
%
|
|
ON Services sale purchase price adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
** |
|
|
|
(204
|
)
|
|
|
-
|
|
|
|
(204
|
)
|
|
|
** |
|
|
Restructuring charges (Note A)
|
|
|
(480
|
)
|
|
|
(1,387
|
)
|
|
|
907
|
|
|
|
65.4
|
%
|
|
|
(1,125
|
)
|
|
|
(3,467
|
)
|
|
|
2,342
|
|
|
|
67.6
|
%
|
|
Impairment charges
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
** |
|
|
|
-
|
|
|
|
(583
|
)
|
|
|
583
|
|
|
|
-100.0
|
%
|
|
Other expense, net
|
|
|
(554
|
)
|
|
|
(280
|
)
|
|
|
(274
|
)
|
|
|
-97.9
|
%
|
|
|
(1,533
|
)
|
|
|
(1,530
|
)
|
|
|
(3
|
)
|
|
|
-0.2
|
%
|
|
Net interest expense (Note B)
|
|
|
(12,476
|
)
|
|
|
(10,252
|
)
|
|
|
(2,224
|
)
|
|
|
-21.7
|
%
|
|
|
(37,081
|
)
|
|
|
(23,890
|
)
|
|
|
(13,191
|
)
|
|
|
-55.2
|
%
|
|
Income from continuing operations before income taxes
|
|
|
58,953
|
|
|
|
50,669
|
|
|
|
8,284
|
|
|
|
16.3
|
%
|
|
|
53,792
|
|
|
|
40,938
|
|
|
|
12,854
|
|
|
|
31.4
|
%
|
|
Income tax expense (Note C)
|
|
|
(9,173
|
)
|
|
|
(8,810
|
)
|
|
|
(363
|
)
|
|
|
-4.1
|
%
|
|
|
(13,623
|
)
|
|
|
(9,587
|
)
|
|
|
(4,036
|
)
|
|
|
-42.1
|
%
|
|
Income from continuing operations
|
|
|
49,780
|
|
|
|
41,859
|
|
|
|
7,921
|
|
|
|
18.9
|
%
|
|
|
40,169
|
|
|
|
31,351
|
|
|
|
8,818
|
|
|
|
28.1
|
%
|
|
Income (loss) from discontinued operations (Note D)
|
|
|
(654
|
)
|
|
|
(42
|
)
|
|
|
(612
|
)
|
|
|
** |
|
|
|
(855
|
)
|
|
|
285
|
|
|
|
(1,140
|
)
|
|
|
** |
|
|
Net income
|
|
|
49,126
|
|
|
|
41,817
|
|
|
|
7,309
|
|
|
|
17.5
|
%
|
|
|
39,314
|
|
|
|
31,636
|
|
|
|
7,678
|
|
|
|
24.3
|
%
|
|
Net income attributable to noncontrolling interest
|
|
|
(7,716
|
)
|
|
|
(3,784
|
)
|
|
|
(3,932
|
)
|
|
|
** |
|
|
|
(8,221
|
)
|
|
|
(3,031
|
)
|
|
|
(5,190
|
)
|
|
|
** |
|
|
Net (income) loss attributable to redeemable noncontrolling interest
|
|
|
(139
|
)
|
|
|
88
|
|
|
|
(227
|
)
|
|
|
** |
|
|
|
270
|
|
|
|
354
|
|
|
|
(84
|
)
|
|
|
-23.7
|
%
|
|
Net income attributable to Viad
|
|
$
|
41,271
|
|
|
$
|
38,121
|
|
|
$
|
3,150
|
|
|
|
8.3
|
%
|
|
$
|
31,363
|
|
|
$
|
28,959
|
|
|
$
|
2,404
|
|
|
|
8.3
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts Attributable to Viad:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
41,925
|
|
|
$
|
38,163
|
|
|
$
|
3,762
|
|
|
|
9.9
|
%
|
|
$
|
32,218
|
|
|
$
|
28,674
|
|
|
$
|
3,544
|
|
|
|
12.4
|
%
|
|
Income (loss) from discontinued operations (Note D)
|
|
|
(654
|
)
|
|
|
(42
|
)
|
|
|
(612
|
)
|
|
|
** |
|
|
|
(855
|
)
|
|
|
285
|
|
|
|
(1,140
|
)
|
|
|
** |
|
|
Net income
|
|
$
|
41,271
|
|
|
$
|
38,121
|
|
|
$
|
3,150
|
|
|
|
8.3
|
%
|
|
$
|
31,363
|
|
|
$
|
28,959
|
|
|
$
|
2,404
|
|
|
|
8.3
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per common share attributable to Viad (Note E):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per common share
|
|
$
|
1.43
|
|
|
$
|
1.30
|
|
|
$
|
0.13
|
|
|
|
10.0
|
%
|
|
$
|
0.93
|
|
|
$
|
0.80
|
|
|
$
|
0.13
|
|
|
|
16.3
|
%
|
|
Diluted income per common share
|
|
$
|
1.41
|
|
|
$
|
1.29
|
|
|
$
|
0.12
|
|
|
|
9.3
|
%
|
|
$
|
0.92
|
|
|
$
|
0.79
|
|
|
$
|
0.13
|
|
|
|
16.5
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted-average outstanding common shares
|
|
|
20,885
|
|
|
|
20,612
|
|
|
|
273
|
|
|
|
1.3
|
%
|
|
|
20,825
|
|
|
|
20,567
|
|
|
|
258
|
|
|
|
1.3
|
%
|
|
Additional dilutive shares related to share-based compensation
|
|
|
289
|
|
|
|
277
|
|
|
|
12
|
|
|
|
4.3
|
%
|
|
|
200
|
|
|
|
214
|
|
|
|
(14
|
)
|
|
|
-6.5
|
%
|
|
Diluted weighted-average outstanding common shares
|
|
|
21,174
|
|
|
|
20,889
|
|
|
|
285
|
|
|
|
1.4
|
%
|
|
|
21,025
|
|
|
|
20,781
|
|
|
|
244
|
|
|
|
1.2
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA* by Reportable Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pursuit
|
|
$
|
91,788
|
|
|
$
|
75,085
|
|
|
$
|
16,703
|
|
|
|
22.2
|
%
|
|
$
|
100,955
|
|
|
$
|
79,200
|
|
|
$
|
21,755
|
|
|
|
27.5
|
%
|
|
GES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spiro
|
|
|
775
|
|
|
|
4,688
|
|
|
|
(3,913
|
)
|
|
|
-83.5
|
%
|
|
|
13,452
|
|
|
|
21,180
|
|
|
|
(7,728
|
)
|
|
|
-36.5
|
%
|
|
GES Exhibitions
|
|
|
(2,779
|
)
|
|
|
5,997
|
|
|
|
(8,776
|
)
|
|
|
** |
|
|
|
28,133
|
|
|
|
27,356
|
|
|
|
777
|
|
|
|
2.8
|
%
|
|
Total GES
|
|
|
(2,004
|
)
|
|
|
10,685
|
|
|
|
(12,689
|
)
|
|
|
** |
|
|
|
41,585
|
|
|
|
48,536
|
|
|
|
(6,951
|
)
|
|
|
-14.3
|
%
|
|
Corporate
|
|
|
(3,530
|
)
|
|
|
(3,811
|
)
|
|
|
281
|
|
|
|
7.4
|
%
|
|
|
(10,037
|
)
|
|
|
(9,613
|
)
|
|
|
(424
|
)
|
|
|
-4.4
|
%
|
|
Consolidated Adjusted EBITDA
|
|
$
|
86,254
|
|
|
$
|
81,959
|
|
|
$
|
4,295
|
|
|
|
5.2
|
%
|
|
$
|
132,503
|
|
|
$
|
118,123
|
|
|
$
|
14,380
|
|
|
|
12.2
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
As of September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalization Data:
|
|
|
2023
|
|
|
|
2022
|
|
|
$ Change
|
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
106,268
|
|
|
$
|
79,151
|
|
|
$
|
27,117
|
|
|
|
34.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt
|
|
|
477,645
|
|
|
|
484,758
|
|
|
|
(7,113
|
)
|
|
|
-1.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Viad shareholders' equity
|
|
|
51,750
|
|
|
|
5,316
|
|
|
|
46,434
|
|
|
|
** |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests (redeemable and non-redeemable)
|
|
|
94,500
|
|
|
|
86,941
|
|
|
|
7,559
|
|
|
|
8.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Series A Preferred Stock (Note F):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
Restructuring Charges – The decrease in restructuring charges during the three and nine months ended September 30, 2023 was
primarily related to our 2022 transformation and streamlining efforts at GES to significantly reduce costs and create a lower and more flexible cost structure focused on servicing our more profitable market segments.
|
| |
|
|
(B)
|
Net Interest Expense – The increase in interest expense during the three and nine months ended September 30, 2023 was
primarily due to higher interest rates in 2023, and to a lesser extent to a $1.4 million reduction in capitalized interest recorded during the nine months ended September 30, 2023 as compared to the nine months ended September 30,
2022.
|
| |
|
|
(C)
|
Income tax expense – The effective tax rate was 15.6% for the three months ended September 30, 2023 and 17.4% for the three
months ended September 30, 2022. The effective tax rate was 25.3% for the nine months ended September 30, 2023 and 23.4% for nine months ended September 30, 2022. The effective rate differed from the 21% federal rate for the three
months ended September 30, 2023 and 2022 as a result of excluding the tax benefit in jurisdictions where we have a valuation allowance and the change in income or loss in those jurisdictions. The effective rate differed from the 21%
federal rate for the nine months ended September 20, 2023 and 2022 also as a result of excluding tax benefits in certain jurisdictions, the mix of income or loss by jurisdiction, partially offset by the $2.1 million benefit taken in
the first quarter of 2023 on certain separate U.S. state jurisdictions.
|
| |
|
|
(D)
|
Income (Loss) from Discontinued Operations —The loss from discontinued operations during the three and nine months ended
September 30, 2023 was primarily due to legal matters related to previously sold operations.
|
| |
|
|
(E)
|
Income (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 income (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 income (loss) per share are as follows:
|
| |
|
Three months ended September 30,
|
|
|
Nine months ended September 30,
|
|
|
(in thousands)
|
|
2023
|
|
|
2022
|
|
|
$ Change
|
|
|
% Change
|
|
|
2023
|
|
|
2022
|
|
|
$ Change
|
|
|
% Change
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Viad
|
|
$
|
41,271
|
|
|
$
|
38,121
|
|
|
$
|
3,150
|
|
|
|
8.3
|
%
|
|
$
|
31,363
|
|
|
$
|
28,959
|
|
|
$
|
2,404
|
|
|
|
8.3
|
%
|
|
Convertible preferred stock dividends paid in cash
|
|
|
(1,950
|
)
|
|
|
(1,950
|
)
|
|
|
-
|
|
|
|
0.0
|
%
|
|
|
(5,850
|
)
|
|
|
(5,850
|
)
|
|
|
-
|
|
|
|
0.0
|
%
|
|
Adjustment to the redemption value of redeemable noncontrolling interest
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
** |
|
|
|
-
|
|
|
|
(763
|
)
|
|
|
763
|
|
|
|
-100.0
|
%
|
|
Undistributed income attributable to Viad
|
|
|
39,321
|
|
|
|
36,171
|
|
|
|
3,150
|
|
|
|
8.7
|
%
|
|
|
25,513
|
|
|
|
22,346
|
|
|
|
3,167
|
|
|
|
14.2
|
%
|
|
Less: Allocation to participating securities
|
|
|
(9,522
|
)
|
|
|
(9,368
|
)
|
|
|
(154
|
)
|
|
|
-1.6
|
%
|
|
|
(6,194
|
)
|
|
|
(5,991
|
)
|
|
|
(203
|
)
|
|
|
-3.4
|
%
|
|
Net income allocated to Viad common shareholders (basic)
|
|
$
|
29,799
|
|
|
$
|
26,803
|
|
|
$
|
2,996
|
|
|
|
11.2
|
%
|
|
$
|
19,319
|
|
|
$
|
16,355
|
|
|
$
|
2,964
|
|
|
|
18.1
|
%
|
|
Add: Allocation to participating securities
|
|
|
98
|
|
|
|
94
|
|
|
|
-
|
|
|
|
4.3
|
%
|
|
|
44
|
|
|
|
46
|
|
|
|
-
|
|
|
|
-4.3
|
%
|
|
Net income allocated to Viad common shareholders (diluted)
|
|
$
|
29,897
|
|
|
$
|
26,897
|
|
|
$
|
2,996
|
|
|
|
11.2
|
%
|
|
$
|
19,363
|
|
|
$
|
16,401
|
|
|
$
|
2,964
|
|
|
|
18.1
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted-average outstanding common shares
|
|
|
20,885
|
|
|
|
20,612
|
|
|
|
273
|
|
|
|
1.3
|
%
|
|
|
20,825
|
|
|
|
20,567
|
|
|
|
258
|
|
|
|
1.3
|
%
|
|
Additional dilutive shares related to share-based compensation
|
|
|
289
|
|
|
|
277
|
|
|
|
12
|
|
|
|
4.3
|
%
|
|
|
200
|
|
|
|
214
|
|
|
|
(14
|
)
|
|
|
-6.5
|
%
|
|
Diluted weighted-average outstanding common shares
|
|
|
21,174
|
|
|
|
20,889
|
|
|
|
285
|
|
|
|
1.4
|
%
|
|
|
21,025
|
|
|
|
20,781
|
|
|
|
244
|
|
|
|
1.2
|
%
|
|
(F)
|
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 September 30,
|
|
|
Nine months ended September 30,
|
|
|
(in thousands, except per share data)
|
|
2023
|
|
|
2022
|
|
|
$ Change
|
|
|
% Change
|
|
|
2023
|
|
|
2022
|
|
|
$ Change
|
|
|
% Change
|
|
|
Income before other items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Viad
|
|
$
|
41,271
|
|
|
$
|
38,121
|
|
|
$
|
3,150
|
|
|
|
8.3
|
%
|
|
$
|
31,363
|
|
|
$
|
28,959
|
|
|
$
|
2,404
|
|
|
|
8.3
|
%
|
|
(Income) loss from discontinued operations attributable to Viad
|
|
|
654
|
|
|
|
42
|
|
|
|
612
|
|
|
|
** |
|
|
|
855
|
|
|
|
(285
|
)
|
|
|
1,140
|
|
|
|
** |
|
|
Income from continuing operations attributable to Viad
|
|
|
41,925
|
|
|
|
38,163
|
|
|
|
3,762
|
|
|
|
9.9
|
%
|
|
|
32,218
|
|
|
|
28,674
|
|
|
|
3,544
|
|
|
|
12.4
|
%
|
|
ON Services sale purchase price adjustment, pre-tax
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
** |
|
|
|
204
|
|
|
|
-
|
|
|
|
204
|
|
|
|
** |
|
|
Restructuring charges, pre-tax
|
|
|
480
|
|
|
|
1,387
|
|
|
|
(907
|
)
|
|
|
-65.4
|
%
|
|
|
1,125
|
|
|
|
3,467
|
|
|
|
(2,342
|
)
|
|
|
-67.6
|
%
|
|
Impairment charges, pre-tax
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
** |
|
|
|
-
|
|
|
|
583
|
|
|
|
(583
|
)
|
|
|
-100.0
|
%
|
|
Acquisition-related costs and other non-recurring expenses, pre-tax (Note A)
|
|
|
924
|
|
|
|
1,454
|
|
|
|
(530
|
)
|
|
|
-36.5
|
%
|
|
|
2,235
|
|
|
|
3,312
|
|
|
|
(1,077
|
)
|
|
|
-32.5
|
%
|
|
Remeasurement of finance lease obligation attributable to Viad, pre-tax (Note B)
|
|
|
224
|
|
|
|
2,530
|
|
|
|
(2,306
|
)
|
|
|
-91.1
|
%
|
|
|
(599
|
)
|
|
|
2,530
|
|
|
|
(3,129
|
)
|
|
|
** |
|
|
Tax expense (benefit) on above items
|
|
|
(216
|
)
|
|
|
(127
|
)
|
|
|
(89
|
)
|
|
|
-70.1
|
%
|
|
|
93
|
|
|
|
(265
|
)
|
|
|
358
|
|
|
|
** |
|
|
Favorable tax matters
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
** |
|
|
|
(2,103
|
)
|
|
|
-
|
|
|
|
(2,103
|
)
|
|
|
** |
|
|
Income before other items
|
|
$
|
43,337
|
|
|
$
|
43,407
|
|
|
$
|
(70
|
)
|
|
|
-0.2
|
%
|
|
$
|
33,173
|
|
|
$
|
38,301
|
|
|
$
|
(5,128
|
)
|
|
|
-13.4
|
%
|
The components of income (loss) before other items per share are as follows:
|
Income (loss) before other items (as reconciled above)
|
|
$
|
43,337
|
|
|
$
|
43,407
|
|
|
$
|
(70
|
)
|
|
|
-0.2
|
%
|
|
$
|
33,173
|
|
|
$
|
38,301
|
|
|
$
|
(5,128
|
)
|
|
|
-13.4
|
%
|
|
Convertible preferred stock dividends paid in cash
|
|
|
(1,950
|
)
|
|
|
(1,950
|
)
|
|
|
-
|
|
|
|
0.0
|
%
|
|
|
(5,850
|
)
|
|
|
(5,850
|
)
|
|
|
-
|
|
|
|
0.0
|
%
|
|
Undistributed income (loss) before other items attributable to Viad (Note C)
|
|
|
41,387
|
|
|
|
41,457
|
|
|
|
(70
|
)
|
|
|
-0.2
|
%
|
|
|
27,323
|
|
|
|
32,451
|
|
|
|
(5,128
|
)
|
|
|
-15.8
|
%
|
|
Less: Allocation to participating securities (Note D)
|
|
|
(9,919
|
)
|
|
|
(10,066
|
)
|
|
|
147
|
|
|
|
1.5
|
%
|
|
|
(6,586
|
)
|
|
|
(7,915
|
)
|
|
|
1,329
|
|
|
|
16.8
|
%
|
|
Diluted income (loss) before other items allocated to Viad common shareholders
|
|
$
|
31,468
|
|
|
$
|
31,391
|
|
|
$
|
77
|
|
|
|
0.2
|
%
|
|
$
|
20,737
|
|
|
$
|
24,536
|
|
|
$
|
(3,799
|
)
|
|
|
-15.5
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average outstanding common shares
|
|
|
21,174
|
|
|
|
20,889
|
|
|
|
285
|
|
|
|
1.4
|
%
|
|
|
21,025
|
|
|
|
20,781
|
|
|
|
244
|
|
|
|
1.2
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before other items per common share
|
|
$
|
1.49
|
|
|
$
|
1.50
|
|
|
$
|
(0.01
|
)
|
|
|
-0.7
|
%
|
|
$
|
0.99
|
|
|
$
|
1.18
|
|
|
$
|
(0.19
|
)
|
|
|
-16.1
|
%
|
|
(A)
|
Acquisition-related costs and other non-recurring expenses include:
|
| |
|
Three months ended September 30,
|
|
|
Nine months ended September 30,
|
|
|
(in thousands)
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
Acquisition integration costs - Pursuit1
|
|
$
|
-
|
|
|
$
|
17
|
|
|
$
|
30
|
|
|
$
|
136
|
|
|
Acquisition transaction-related costs - Pursuit1
|
|
|
110
|
|
|
|
834
|
|
|
|
184
|
|
|
|
1,235
|
|
|
Acquisition transaction-related costs - Corporate2
|
|
|
14
|
|
|
|
(69
|
)
|
|
|
17
|
|
|
|
39
|
|
|
Attraction start-up costs1, 3
|
|
|
800
|
|
|
|
672
|
|
|
|
1,909
|
|
|
|
1,751
|
|
|
Other non-recurring expenses2, 4
|
|
|
-
|
|
|
|
-
|
|
|
|
95
|
|
|
|
151
|
|
|
Acquisition-related and other non-recurring expenses, pre-tax
|
|
$
|
924
|
|
|
$
|
1,454
|
|
|
$
|
2,235
|
|
|
$
|
3,312
|
|
|
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 September 30,
|
|
|
Nine months ended September 30,
|
|
|
(in thousands)
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
Weighted-average outstanding common shares
|
|
|
21,174
|
|
|
|
20,889
|
|
|
|
21,025
|
|
|
|
20,781
|
|
|
Effect of participating convertible preferred shares (if applicable)
|
|
|
6,674
|
|
|
|
6,674
|
|
|
|
6,674
|
|
|
|
6,674
|
|
|
Effect of participating non-vested shares (if applicable)
|
|
|
-
|
|
|
|
24
|
|
|
|
3
|
|
|
|
30
|
|
|
Weighted-average shares including effect of participating interests (if applicable)
|
|
|
27,848
|
|
|
|
27,587
|
|
|
|
27,702
|
|
|
|
27,485
|
|
|
** Change is greater than +/- 100 percent
|
|
VIAD CORP AND SUBSIDIARIES
|
|
|
TABLE TWO - NON-GAAP FINANCIAL MEASURES (CONTINUED)
|
|
|
(UNAUDITED)
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended September 30,
|
|
|
Nine months ended September 30,
|
|
|
($ in thousands)
|
|
2023
|
|
|
2022
|
|
|
$ Change
|
|
|
% Change
|
|
|
2023
|
|
|
2022
|
|
|
$ Change
|
|
|
% Change
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Viad Consolidated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
365,899
|
|
|
$
|
382,721
|
|
|
$
|
(16,822
|
)
|
|
|
-4.4
|
%
|
|
$
|
947,001
|
|
|
$
|
879,284
|
|
|
$
|
67,717
|
|
|
|
7.7
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Viad
|
|
$
|
41,271
|
|
|
$
|
38,121
|
|
|
$
|
3,150
|
|
|
|
8.3
|
%
|
|
$
|
31,363
|
|
|
$
|
28,959
|
|
|
$
|
2,404
|
|
|
|
8.3
|
%
|
|
Net income attributable to noncontrolling interest
|
|
|
7,716
|
|
|
|
3,784
|
|
|
|
3,932
|
|
|
|
** |
|
|
|
8,221
|
|
|
|
3,031
|
|
|
|
5,190
|
|
|
|
** |
|
|
Net income (loss) attributable to redeemable noncontrolling interest
|
|
|
139
|
|
|
|
(88
|
)
|
|
|
227
|
|
|
|
** |
|
|
|
(270
|
)
|
|
|
(354
|
)
|
|
|
84
|
|
|
|
23.7
|
%
|
|
(Income) loss from discontinued operations
|
|
|
654
|
|
|
|
42
|
|
|
|
612
|
|
|
|
** |
|
|
|
855
|
|
|
|
(285
|
)
|
|
|
1,140
|
|
|
|
** |
|
|
Net interest expense
|
|
|
12,476
|
|
|
|
10,252
|
|
|
|
2,224
|
|
|
|
21.7
|
%
|
|
|
37,081
|
|
|
|
23,890
|
|
|
|
13,191
|
|
|
|
55.2
|
%
|
|
Income tax expense
|
|
|
9,173
|
|
|
|
8,810
|
|
|
|
363
|
|
|
|
4.1
|
%
|
|
|
13,623
|
|
|
|
9,587
|
|
|
|
4,036
|
|
|
|
42.1
|
%
|
|
Depreciation and amortization
|
|
|
12,428
|
|
|
|
12,956
|
|
|
|
(528
|
)
|
|
|
-4.1
|
%
|
|
|
37,707
|
|
|
|
39,442
|
|
|
|
(1,735
|
)
|
|
|
-4.4
|
%
|
|
ON Services sale purchase price adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
** |
|
|
|
204
|
|
|
|
-
|
|
|
|
204
|
|
|
|
** |
|
|
Restructuring charges
|
|
|
480
|
|
|
|
1,387
|
|
|
|
(907
|
)
|
|
|
-65.4
|
%
|
|
|
1,125
|
|
|
|
3,467
|
|
|
|
(2,342
|
)
|
|
|
-67.6
|
%
|
|
Impairment charges
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
** |
|
|
|
-
|
|
|
|
583
|
|
|
|
(583
|
)
|
|
|
-100.0
|
%
|
|
Other expense
|
|
|
554
|
|
|
|
280
|
|
|
|
274
|
|
|
|
97.9
|
%
|
|
|
1,533
|
|
|
|
1,530
|
|
|
|
3
|
|
|
|
0.2
|
%
|
|
Start-up costs (A)
|
|
|
800
|
|
|
|
672
|
|
|
|
128
|
|
|
|
19.0
|
%
|
|
|
1,909
|
|
|
|
1,751
|
|
|
|
158
|
|
|
|
9.0
|
%
|
|
Acquisition transaction-related costs
|
|
|
124
|
|
|
|
765
|
|
|
|
(641
|
)
|
|
|
-83.8
|
%
|
|
|
201
|
|
|
|
1,274
|
|
|
|
(1,073
|
)
|
|
|
-84.2
|
%
|
|
Integration costs
|
|
|
-
|
|
|
|
17
|
|
|
|
(17
|
)
|
|
|
-100.0
|
%
|
|
|
30
|
|
|
|
136
|
|
|
|
(106
|
)
|
|
|
-77.9
|
%
|
|
Other non-recurring expenses
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
** |
|
|
|
95
|
|
|
|
151
|
|
|
|
(56
|
)
|
|
|
-37.1
|
%
|
|
Remeasurement of finance lease obligation (B)
|
|
|
439
|
|
|
|
4,961
|
|
|
|
(4,522
|
)
|
|
|
-91.2
|
%
|
|
|
(1,174
|
)
|
|
|
4,961
|
|
|
|
(6,135
|
)
|
|
|
** |
|
|
Consolidated Adjusted EBITDA
|
|
$
|
86,254
|
|
|
$
|
81,959
|
|
|
$
|
4,295
|
|
|
|
5.2
|
%
|
|
$
|
132,503
|
|
|
$
|
118,123
|
|
|
$
|
14,380
|
|
|
|
12.2
|
%
|
|
Adjusted EBITDA attributable to noncontrolling interest
|
|
|
(11,347
|
)
|
|
|
(8,300
|
)
|
|
|
(3,047
|
)
|
|
|
-36.7
|
%
|
|
|
(14,773
|
)
|
|
|
(10,704
|
)
|
|
|
(4,069
|
)
|
|
|
-38.0
|
%
|
|
Consolidated Adjusted EBITDA attributable to Viad
|
|
$
|
74,907
|
|
|
$
|
73,659
|
|
|
$
|
1,248
|
|
|
|
1.7
|
%
|
|
$
|
117,730
|
|
|
$
|
107,419
|
|
|
$
|
10,311
|
|
|
|
9.6
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Adjusted EBITDA by Business:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pursuit
|
|
$
|
91,788
|
|
|
$
|
75,085
|
|
|
$
|
16,703
|
|
|
|
22.2
|
%
|
|
$
|
100,955
|
|
|
$
|
79,200
|
|
|
$
|
21,755
|
|
|
|
27.5
|
%
|
|
Total GES
|
|
|
(2,004
|
)
|
|
|
10,685
|
|
|
|
(12,689
|
)
|
|
|
** |
|
|
|
41,585
|
|
|
|
48,536
|
|
|
|
(6,951
|
)
|
|
|
-14.3
|
%
|
|
Total Segment EBITDA
|
|
|
89,784
|
|
|
|
85,770
|
|
|
|
4,014
|
|
|
|
4.7
|
%
|
|
|
142,540
|
|
|
|
127,736
|
|
|
|
14,804
|
|
|
|
11.6
|
%
|
|
Corporate EBITDA
|
|
|
(3,530
|
)
|
|
|
(3,811
|
)
|
|
|
281
|
|
|
|
7.4
|
%
|
|
|
(10,037
|
)
|
|
|
(9,613
|
)
|
|
|
(424
|
)
|
|
|
-4.4
|
%
|
|
Consolidated Adjusted EBITDA
|
|
$
|
86,254
|
|
|
$
|
81,959
|
|
|
$
|
4,295
|
|
|
|
5.2
|
%
|
|
$
|
132,503
|
|
|
$
|
118,123
|
|
|
$
|
14,380
|
|
|
|
12.2
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pursuit Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
186,940
|
|
|
$
|
163,796
|
|
|
$
|
23,144
|
|
|
|
14.1
|
%
|
|
$
|
308,077
|
|
|
$
|
265,179
|
|
|
$
|
42,898
|
|
|
|
16.2
|
%
|
|
Cost of services and products
|
|
|
(105,565
|
)
|
|
|
(104,047
|
)
|
|
|
(1,518
|
)
|
|
|
-1.5
|
%
|
|
|
(236,003
|
)
|
|
|
(221,057
|
)
|
|
|
(14,946
|
)
|
|
|
-6.8
|
%
|
|
Segment operating income
|
|
|
81,375
|
|
|
|
59,749
|
|
|
|
21,626
|
|
|
|
36.2
|
%
|
|
|
72,074
|
|
|
|
44,122
|
|
|
|
27,952
|
|
|
|
63.4
|
%
|
|
Depreciation
|
|
|
7,708
|
|
|
|
7,501
|
|
|
|
207
|
|
|
|
2.8
|
%
|
|
|
24,121
|
|
|
|
23,149
|
|
|
|
972
|
|
|
|
4.2
|
%
|
|
Amortization
|
|
|
1,356
|
|
|
|
1,351
|
|
|
|
5
|
|
|
|
0.4
|
%
|
|
|
3,811
|
|
|
|
3,846
|
|
|
|
(35
|
)
|
|
|
-0.9
|
%
|
|
Start-up costs (A)
|
|
|
800
|
|
|
|
672
|
|
|
|
128
|
|
|
|
19.0
|
%
|
|
|
1,909
|
|
|
|
1,751
|
|
|
|
158
|
|
|
|
9.0
|
%
|
|
Acquisition transaction-related costs
|
|
|
110
|
|
|
|
834
|
|
|
|
(724
|
)
|
|
|
-86.8
|
%
|
|
|
184
|
|
|
|
1,235
|
|
|
|
(1,051
|
)
|
|
|
-85.1
|
%
|
|
Integration costs
|
|
|
-
|
|
|
|
17
|
|
|
|
(17
|
)
|
|
|
-100.0
|
%
|
|
|
30
|
|
|
|
136
|
|
|
|
(106
|
)
|
|
|
-77.9
|
%
|
|
Remeasurement of finance lease obligation (B)
|
|
|
439
|
|
|
|
4,961
|
|
|
|
(4,522
|
)
|
|
|
-91.2
|
%
|
|
|
(1,174
|
)
|
|
|
4,961
|
|
|
|
(6,135
|
)
|
|
|
** |
|
|
Adjusted EBITDA
|
|
$
|
91,788
|
|
|
$
|
75,085
|
|
|
$
|
16,703
|
|
|
|
22.2
|
%
|
|
$
|
100,955
|
|
|
$
|
79,200
|
|
|
$
|
21,755
|
|
|
|
27.5
|
%
|
|
Adjusted EBITDA attributable to noncontrolling interest
|
|
|
(11,347
|
)
|
|
|
(8,300
|
)
|
|
|
(3,047
|
)
|
|
|
-36.7
|
%
|
|
|
(14,773
|
)
|
|
|
(10,704
|
)
|
|
|
(4,069
|
)
|
|
|
-38.0
|
%
|
|
Adjusted EBITDA attributable to Viad
|
|
$
|
80,441
|
|
|
$
|
66,785
|
|
|
$
|
13,656
|
|
|
|
20.4
|
%
|
|
$
|
86,182
|
|
|
$
|
68,496
|
|
|
$
|
17,686
|
|
|
|
25.8
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pursuit Operating margin
|
|
|
43.5
|
%
|
|
|
36.5
|
%
|
|
|
|
|
|
|
7.1
|
%
|
|
|
23.4
|
%
|
|
|
16.6
|
%
|
|
|
|
|
|
|
6.8
|
%
|
|
Pursuit Adjusted EBITDA margin
|
|
|
49.1
|
%
|
|
|
45.8
|
%
|
|
|
|
|
|
|
3.3
|
%
|
|
|
32.8
|
%
|
|
|
29.9
|
%
|
|
|
|
|
|
|
2.9
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total GES Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
178,959
|
|
|
$
|
218,925
|
|
|
$
|
(39,966
|
)
|
|
|
-18.3
|
%
|
|
$
|
638,924
|
|
|
$
|
614,105
|
|
|
$
|
24,819
|
|
|
|
4.0
|
%
|
|
Cost of services and products
|
|
|
(184,309
|
)
|
|
|
(212,335
|
)
|
|
|
28,026
|
|
|
|
13.2
|
%
|
|
|
(607,057
|
)
|
|
|
(577,989
|
)
|
|
|
(29,068
|
)
|
|
|
-5.0
|
%
|
|
Segment operating income (loss)
|
|
|
(5,350
|
)
|
|
|
6,590
|
|
|
|
(11,940
|
)
|
|
|
** |
|
|
|
31,867
|
|
|
|
36,116
|
|
|
|
(4,249
|
)
|
|
|
-11.8
|
%
|
|
Depreciation
|
|
|
2,357
|
|
|
|
2,970
|
|
|
|
(613
|
)
|
|
|
-20.6
|
%
|
|
|
6,775
|
|
|
|
9,112
|
|
|
|
(2,337
|
)
|
|
|
-25.6
|
%
|
|
Amortization
|
|
|
989
|
|
|
|
1,125
|
|
|
|
(136
|
)
|
|
|
-12.1
|
%
|
|
|
2,943
|
|
|
|
3,308
|
|
|
|
(365
|
)
|
|
|
-11.0
|
%
|
|
Total GES Adjusted EBITDA
|
|
$
|
(2,004
|
)
|
|
$
|
10,685
|
|
|
$
|
(12,689
|
)
|
|
|
** |
|
|
$
|
41,585
|
|
|
$
|
48,536
|
|
|
$
|
(6,951
|
)
|
|
|
-14.3
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total GES Operating margin
|
|
|
-3.0
|
%
|
|
|
3.0
|
%
|
|
|
|
|
|
|
-6.0
|
%
|
|
|
5.0
|
%
|
|
|
5.9
|
%
|
|
|
|
|
|
|
-0.9
|
%
|
|
Total GES Adjusted EBITDA margin
|
|
|
-1.1
|
%
|
|
|
4.9
|
%
|
|
|
|
|
|
|
-6.0
|
%
|
|
|
6.5
|
%
|
|
|
7.9
|
%
|
|
|
|
|
|
|
-1.4
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GES Adjusted EBITDA by Reportable Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spiro
|
|
$
|
775
|
|
|
$
|
4,688
|
|
|
$
|
(3,913
|
)
|
|
|
-83.5
|
%
|
|
$
|
13,452
|
|
|
$
|
21,180
|
|
|
$
|
(7,728
|
)
|
|
|
-36.5
|
%
|
|
GES Exhibitions
|
|
|
(2,779
|
)
|
|
|
5,997
|
|
|
|
(8,776
|
)
|
|
|
** |
|
|
|
28,133
|
|
|
|
27,356
|
|
|
|
777
|
|
|
|
2.8
|
%
|
|
Total GES
|
|
$
|
(2,004
|
)
|
|
$
|
10,685
|
|
|
$
|
(12,689
|
)
|
|
|
** |
|
|
$
|
41,585
|
|
|
$
|
48,536
|
|
|
$
|
(6,951
|
)
|
|
|
-14.3
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spiro Revenue
|
|
$
|
58,887
|
|
|
$
|
73,277
|
|
|
$
|
(14,390
|
)
|
|
|
-19.6
|
%
|
|
$
|
199,617
|
|
|
$
|
205,518
|
|
|
$
|
(5,901
|
)
|
|
|
-2.9
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spiro Adjusted EBITDA Margin
|
|
|
1.3
|
%
|
|
|
6.4
|
%
|
|
|
|
|
|
|
-5.1
|
%
|
|
|
6.7
|
%
|
|
|
10.3
|
%
|
|
|
|
|
|
|
-3.6
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GES Exhibitions Revenue
|
|
$
|
122,115
|
|
|
$
|
147,872
|
|
|
$
|
(25,757
|
)
|
|
|
-17.4
|
%
|
|
$
|
446,146
|
|
|
$
|
414,303
|
|
|
$
|
31,843
|
|
|
|
7.7
|
%
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GES Exhibitions Adjusted EBITDA Margin
|
|
|
-2.3
|
%
|
|
|
4.1
|
%
|
|
|
|
|
|
|
-6.3
|
%
|
|
|
6.3
|
%
|
|
|
6.6
|
%
|
|
|
|
|
|
|
-0.3
|
%
|
|
(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 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.
|
