Delaware
|
51-0291762
|
|
(State
or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S.
Employer Identification No.)
|
|
390
Interlocken Crescent, Suite 1000
Broomfield,
Colorado
|
80021
|
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
(303)
404-1800
|
(Registrant’s
Telephone Number, Including Area
Code)
|
Table
of Contents
|
||
PART
I
|
FINANCIAL
INFORMATION
|
|
Item
1.
|
F-1
|
|
Item
2.
|
1
|
|
Item
3.
|
12
|
|
Item
4.
|
12
|
|
PART
II
|
OTHER
INFORMATION
|
|
Item
1.
|
13
|
|
Item
1A.
|
13
|
|
Item
2.
|
13
|
|
Item
3.
|
13
|
|
Item
4.
|
13
|
|
Item
5.
|
14
|
|
Item
6.
|
14
|
PART
I
|
FINANCIAL
INFORMATION
|
|
Item
1.
|
||
F-2
|
||
F-3
|
||
F-4
|
||
F-5
|
||
F-6
|
April
30,
|
July
31,
|
April
30,
|
||||||||||
2008
|
2007
|
2007
|
||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||
Assets
|
||||||||||||
Current
assets:
|
||||||||||||
Cash
and cash equivalents
|
$
|
304,133
|
$
|
230,819
|
$
|
316,439
|
||||||
Restricted
cash
|
60,562
|
54,749
|
40,408
|
|||||||||
Trade
receivables, net
|
39,054
|
43,557
|
35,258
|
|||||||||
Inventories,
net
|
45,084
|
48,064
|
42,627
|
|||||||||
Other
current assets
|
41,846
|
34,448
|
32,833
|
|||||||||
Total
current assets
|
490,679
|
411,637
|
467,565
|
|||||||||
Property,
plant and equipment, net (Note 5)
|
979,511
|
885,926
|
868,723
|
|||||||||
Real
estate held for sale and investment
|
394,008
|
357,586
|
305,085
|
|||||||||
Goodwill,
net
|
142,011
|
141,699
|
135,939
|
|||||||||
Intangible
assets, net
|
72,597
|
73,507
|
73,199
|
|||||||||
Other
assets
|
42,620
|
38,768
|
44,607
|
|||||||||
Total
assets
|
$
|
2,121,426
|
$
|
1,909,123
|
$
|
1,895,118
|
||||||
Liabilities
and Stockholders’ Equity
|
||||||||||||
Current
liabilities:
|
||||||||||||
Accounts
payable and accrued expenses (Note 5)
|
$
|
315,373
|
$
|
281,779
|
$
|
237,981
|
||||||
Income
taxes payable
|
25,418
|
37,441
|
11,739
|
|||||||||
Long-term
debt due within one year (Note 4)
|
74,192
|
377
|
401
|
|||||||||
Total
current liabilities
|
414,983
|
319,597
|
250,121
|
|||||||||
Long-term
debt (Note 4)
|
575,275
|
593,733
|
575,162
|
|||||||||
Other
long-term liabilities (Note 5)
|
172,380
|
181,830
|
166,382
|
|||||||||
Deferred
income taxes
|
129,487
|
72,213
|
130,212
|
|||||||||
Commitments
and contingencies (Note 10)
|
||||||||||||
Minority
interest in net assets of consolidated subsidiaries
|
33,133
|
27,711
|
30,052
|
|||||||||
Stockholders’
equity:
|
||||||||||||
Preferred
stock, $0.01 par value, 25,000,000 shares authorized, zero shares issued
and outstanding
|
--
|
--
|
--
|
|||||||||
Common
stock, $0.01 par value, 100,000,000 shares authorized, 39,914,385
(unaudited), 39,747,976 and 39,630,543 (unaudited) shares issued as of
April 30, 2008, July 31, 2007 and April 30, 2007,
respectively
|
399
|
397
|
396
|
|||||||||
Additional
paid-in capital
|
543,318
|
534,370
|
529,199
|
|||||||||
Retained
earnings
|
319,165
|
205,118
|
239,440
|
|||||||||
Treasury
stock (Note 12)
|
(66,714
|
)
|
(25,846
|
)
|
(25,846
|
)
|
||||||
Total
stockholders’ equity
|
796,168
|
714,039
|
743,189
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
2,121,426
|
$
|
1,909,123
|
$
|
1,895,118
|
Three
Months Ended
|
||||||||
April
30,
|
||||||||
2008
|
2007
|
|||||||
Net
revenue:
|
||||||||
Mountain
|
$
|
325,726
|
$
|
308,712
|
||||
Lodging
|
43,590
|
43,643
|
||||||
Real
estate
|
54,474
|
17,134
|
||||||
Total
net revenue
|
423,790
|
369,489
|
||||||
Segment
operating expense:
|
||||||||
Mountain
|
157,807
|
152,997
|
||||||
Lodging
|
35,513
|
31,126
|
||||||
Real
estate
|
53,562
|
25,261
|
||||||
Total
segment operating expense
|
246,882
|
209,384
|
||||||
Other
operating (expense) income:
|
||||||||
Depreciation
and amortization
|
(25,471
|
)
|
(23,513
|
)
|
||||
Relocation
and separation charges (Note 7)
|
--
|
(166
|
)
|
|||||
Gain
(loss) on disposal of fixed assets, net
|
24
|
(242
|
)
|
|||||
Income
from operations
|
151,461
|
136,184
|
||||||
Mountain
equity investment income, net
|
698
|
1,660
|
||||||
Investment
income
|
2,459
|
4,334
|
||||||
Interest
expense, net
|
(8,441
|
)
|
(8,039
|
)
|
||||
Loss
on sale of business (Note 8)
|
--
|
(601
|
)
|
|||||
Contract
dispute charges (Note 10)
|
--
|
(184
|
)
|
|||||
Gain
on put options, net (Note 9)
|
--
|
690
|
||||||
Minority
interest in income of consolidated subsidiaries, net
|
(4,621
|
)
|
(5,343
|
)
|
||||
Income
before provision for income taxes
|
141,556
|
128,701
|
||||||
Provision
for income taxes
|
(54,215
|
)
|
(50,193
|
)
|
||||
Net
income
|
$
|
87,341
|
$
|
78,508
|
||||
Per
share amounts (Note 3):
|
||||||||
Basic
net income per share
|
$
|
2.26
|
$
|
2.02
|
||||
Diluted
net income per share
|
$
|
2.24
|
$
|
1.99
|
Nine
Months Ended
|
||||||||
April 30,
|
||||||||
2008
|
2007
|
|||||||
Net
revenue:
|
||||||||
Mountain
|
$
|
647,984
|
$
|
626,902
|
||||
Lodging
|
121,734
|
116,848
|
||||||
Real
estate
|
111,978
|
100,272
|
||||||
Total
net revenue
|
881,696
|
844,022
|
||||||
Segment
operating expense:
|
||||||||
Mountain
|
401,942
|
392,355
|
||||||
Lodging
|
113,530
|
98,233
|
||||||
Real
estate
|
104,885
|
101,770
|
||||||
Total
segment operating expense
|
620,357
|
592,358
|
||||||
Other
operating income (expense):
|
||||||||
Gain
on sale of real property
|
709
|
--
|
||||||
Depreciation
and amortization
|
(69,854
|
)
|
(66,857
|
)
|
||||
Relocation
and separation charges (Note 7)
|
--
|
(1,401
|
)
|
|||||
Loss
on disposal of fixed assets, net
|
(367
|
)
|
(332
|
)
|
||||
Income
from operations
|
191,827
|
183,074
|
||||||
Mountain
equity investment income, net
|
3,592
|
3,990
|
||||||
Investment
income
|
7,697
|
8,815
|
||||||
Interest
expense, net
|
(23,620
|
)
|
(24,885
|
)
|
||||
Loss
on sale of business (Note 8)
|
--
|
(601
|
)
|
|||||
Contract
dispute credit (charges), net (Note 10)
|
11,920
|
(4,460
|
)
|
|||||
Gain
on put options, net (Note 9)
|
--
|
690
|
||||||
Minority
interest in income of consolidated subsidiaries, net
|
(7,468
|
)
|
(9,707
|
)
|
||||
Income
before provision for income taxes
|
183,948
|
156,916
|
||||||
Provision
for income taxes
|
(69,901
|
)
|
(61,197
|
)
|
||||
Net
income
|
$
|
114,047
|
$
|
95,719
|
||||
Per
share amounts (Note 3):
|
||||||||
Basic
net income per share
|
$
|
2.94
|
$
|
2.47
|
||||
Diluted
net income per share
|
$
|
2.91
|
$
|
2.44
|
Nine
Months Ended
|
||||||||
April
30,
|
||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$
|
114,047
|
$
|
95,719
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
69,854
|
66,857
|
||||||
Non-cash
cost of real estate sales
|
79,244
|
74,683
|
||||||
Non-cash
stock-based compensation expense
|
6,194
|
5,448
|
||||||
Loss
on sale of business
|
--
|
601
|
||||||
Deferred
income taxes, net
|
54,935
|
55,094
|
||||||
Minority
interest in income of consolidated subsidiaries, net
|
7,468
|
9,707
|
||||||
Other
non-cash income, net
|
(5,913
|
)
|
(633
|
)
|
||||
Changes
in assets and liabilities:
|
||||||||
Restricted
cash
|
(5,813
|
)
|
(20,086
|
)
|
||||
Accounts
receivable, net
|
(1,222
|
)
|
(391
|
)
|
||||
Inventories,
net
|
2,980
|
(382
|
)
|
|||||
Investments
in real estate
|
(168,964
|
)
|
(121,114
|
)
|
||||
Accounts
payable and accrued expenses
|
(26,503
|
)
|
(24,255
|
)
|
||||
Deferred
real estate deposits
|
18,869
|
3,737
|
||||||
Other
assets and liabilities, net
|
1,902
|
19,326
|
||||||
Net
cash provided by operating activities
|
147,078
|
164,311
|
||||||
Cash
flows from investing activities:
|
||||||||
Capital
expenditures
|
(112,602
|
)
|
(82,012
|
)
|
||||
Proceeds
from sale of business
|
--
|
3,544
|
||||||
Purchase
of minority interest
|
--
|
(8,387
|
)
|
|||||
Other
investing activities, net
|
2,943
|
453
|
||||||
Net
cash used in investing activities
|
(109,659
|
)
|
(86,402
|
)
|
||||
Cash
flows from financing activities:
|
||||||||
Repurchases
of common stock
|
(40,868
|
)
|
(15,007
|
)
|
||||
Proceeds
from borrowings under Non-Recourse Real Estate Financings
|
125,418
|
56,413
|
||||||
Payments
of Non-Recourse Real Estate Financings
|
(70,226
|
)
|
(1,493
|
)
|
||||
Proceeds
from borrowings under other long-term debt
|
70,837
|
56,587
|
||||||
Payments
of other long-term debt
|
(71,236
|
)
|
(67,171
|
)
|
||||
Proceeds
from exercise of stock options
|
1,771
|
9,594
|
||||||
Change
in overdraft balances
|
21,066
|
13,422
|
||||||
Other
financing activities, net
|
(867
|
)
|
(5,609
|
)
|
||||
Net
cash provided by financing activities
|
35,895
|
46,736
|
||||||
Net
increase in cash and cash equivalents
|
73,314
|
124,645
|
||||||
Cash
and cash equivalents:
|
||||||||
Beginning
of period
|
230,819
|
191,794
|
||||||
End
of period
|
$
|
304,133
|
$
|
316,439
|
||||
Cash
paid for interest, net of amounts capitalized
|
$
|
21,205
|
$
|
26,713
|
||||
Taxes
paid, net
|
$
|
23,503
|
$
|
6,730
|
Three
Months Ended April 30,
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
Basic
|
Diluted
|
Basic
|
Diluted
|
|||||||||||||
Net
income per share:
|
||||||||||||||||
Net
income
|
$
|
87,341
|
$
|
87,341
|
$
|
78,508
|
$
|
78,508
|
||||||||
Weighted-average
shares outstanding
|
38,655
|
38,655
|
38,897
|
38,897
|
||||||||||||
Effect
of dilutive securities
|
--
|
274
|
--
|
532
|
||||||||||||
Total
shares
|
38,655
|
38,929
|
38,897
|
39,429
|
||||||||||||
Net
income per share
|
$
|
2.26
|
$
|
2.24
|
$
|
2.02
|
$
|
1.99
|
Nine
months Ended April 30,
|
|||||||||||||||
2008
|
2007
|
||||||||||||||
Basic
|
Diluted
|
Basic
|
Diluted
|
||||||||||||
Net
income per share:
|
|||||||||||||||
Net
income
|
$
|
114,047
|
$
|
114,047
|
$
|
95,719
|
$
|
95,719
|
|||||||
Weighted-average
shares outstanding
|
38,809
|
38,809
|
38,787
|
38,787
|
|||||||||||
Effect
of dilutive securities
|
--
|
327
|
--
|
502
|
|||||||||||
Total
shares
|
38,809
|
39,136
|
38,787
|
39,289
|
|||||||||||
Net
income per share
|
$
|
2.94
|
$
|
2.91
|
$
|
2.47
|
$
|
2.44
|
April
30,
|
July
31,
|
April
30,
|
|||||
Maturity
(a)
|
2008
|
2007
|
2007
|
||||
Credit
Facility Revolver (b)
|
2012
|
$
|
--
|
$
|
--
|
$
|
--
|
SSV
Facility
|
2011
|
--
|
--
|
--
|
|||
Industrial
Development Bonds
|
2009-2020
|
57,700
|
57,700
|
57,700
|
|||
Employee
Housing Bonds
|
2027-2039
|
52,575
|
52,575
|
52,575
|
|||
Non-Recourse
Real Estate Financings (c)
|
2009-2010
|
142,075
|
86,882
|
68,276
|
|||
6.75%
Senior Subordinated Notes (“6.75% Notes”)
|
2014
|
390,000
|
390,000
|
390,000
|
|||
Other
|
2008-2029
|
7,117
|
6,953
|
7,012
|
|||
Total
debt
|
649,467
|
594,110
|
575,563
|
||||
Less: Current
maturities (d)
|
74,192
|
377
|
401
|
||||
Long-term
debt
|
$
|
575,275
|
$
|
593,733
|
$
|
575,162
|
(a)
|
Maturities
are based on the Company’s July 31 fiscal year end.
|
(b)
|
On
March 20, 2008, the Company exercised the accordion feature as provided in
the existing Fourth Amended and Restated Credit Agreement, dated as of
January 28, 2005, as amended, between The Vail Corporation (a wholly-owned
subsidiary of the Company), Bank of America, N.A. as administrative agent
and the Lenders party thereto (the “Credit Agreement”), which expanded the
borrowing capacity from $300 million to $400 million at the same terms
existing in the Credit Agreement.
|
(c)
|
As
of April 30, 2008, Non-Recourse Real Estate Financings consisted of
borrowings under the original $175 million construction agreement for
Arrabelle at Vail Square, LLC (“Arrabelle”) of $58.8 million and under the
original $123 million construction agreement for The Chalets at The Lodge
at Vail, LLC (“Chalets”) of $83.3 million. As of July 31, 2007,
Non-Recourse Real Estate Financings consisted of borrowings of $60.5
million under the construction agreement for Arrabelle and $26.4 million
under the construction agreement for the Chalets. As of April
30, 2007, Non-Recourse Real Estate Financings consisted of borrowings of
$59.5 million under the construction agreement for Arrabelle and $8.8
million under the construction agreement for the
Chalets. Borrowings under the Non-Recourse Real Estate
Financings are due upon the earlier of either the closing of the
applicable Arrabelle and Chalets real estate units (of which the amount
due is determined by the amount of proceeds received upon closing) or the
stated maturity date. The investments in the Arrabelle and Chalets real
estate developments, a portion of which will be converted to proceeds upon
closing of units, are recorded in Real Estate Held for Sale and
Investment.
|
(d)
|
Current
maturities represent principal payments due in the next 12
months.
|
Non-Recourse
Real
Estate
Financings
|
All
Other
|
Total
|
||||
2008
|
$
|
--
|
$
|
80
|
$
|
80
|
2009
|
58,820
|
15,351
|
74,171
|
|||
2010
|
83,255
|
349
|
83,604
|
|||
2011
|
--
|
1,831
|
1,831
|
|||
2012
|
--
|
305
|
305
|
|||
Thereafter
|
--
|
489,476
|
489,476
|
|||
Total
debt
|
$
|
142,075
|
$
|
507,392
|
$
|
649,467
|
April
30,
|
July
31,
|
April
30,
|
|||||||||||
2008
|
2007
|
2007
|
|||||||||||
Land
and land improvements
|
$
|
254,475
|
$
|
249,291
|
$
|
248,275
|
|||||||
Buildings
and building improvements
|
653,964
|
553,958
|
538,530
|
||||||||||
Machinery
and equipment
|
462,966
|
420,514
|
422,077
|
||||||||||
Furniture
and fixtures
|
131,021
|
114,615
|
125,781
|
||||||||||
Software
|
35,811
|
27,756
|
33,123
|
||||||||||
Vehicles
|
28,260
|
27,179
|
27,051
|
||||||||||
Construction
in progress
|
54,799
|
71,666
|
59,220
|
||||||||||
Gross
property, plant and equipment
|
1,621,296
|
1,464,979
|
1,454,057
|
||||||||||
Accumulated
depreciation
|
(641,785
|
)
|
(579,053
|
)
|
(585,334
|
)
|
|||||||
Property,
plant and equipment, net
|
$
|
979,511
|
$
|
885,926
|
$
|
868,723
|
April
30,
|
July
31,
|
April
30,
|
|||||||||||
2008
|
2007
|
2007
|
|||||||||||
Trade
payables
|
$
|
65,269
|
$
|
67,517
|
$
|
55,606
|
|||||||
Real
estate development payables
|
52,131
|
30,582
|
33,332
|
||||||||||
Deferred
revenue
|
29,924
|
36,179
|
21,984
|
||||||||||
Deferred
real estate and other deposits
|
89,740
|
51,351
|
46,348
|
||||||||||
Accrued
salaries, wages and deferred compensation
|
23,467
|
30,721
|
25,987
|
||||||||||
Accrued
benefits
|
27,058
|
23,810
|
29,239
|
||||||||||
Accrued
interest
|
6,844
|
14,710
|
6,965
|
||||||||||
Liabilities
to complete real estate projects, short term
|
7,327
|
8,500
|
5,436
|
||||||||||
Other
accruals
|
13,613
|
18,409
|
13,084
|
||||||||||
Total
accounts payable and accrued expenses
|
$
|
315,373
|
$
|
281,779
|
$
|
237,981
|
April
30,
|
July
31,
|
April
30,
|
|||||||||||
2008
|
2007
|
2007
|
|||||||||||
Private
club deferred initiation fee revenue
|
$
|
93,373
|
$
|
94,205
|
$
|
94,262
|
|||||||
Deferred
real estate deposits
|
34,997
|
54,363
|
37,120
|
||||||||||
Private
club initiation deposits
|
29,579
|
17,767
|
16,302
|
||||||||||
Other
long-term liabilities
|
14,431
|
15,495
|
18,698
|
||||||||||
Total
other long-term liabilities
|
$
|
172,380
|
$
|
181,830
|
$
|
166,382
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||||
April
30,
|
April
30,
|
|||||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||||
Net
revenue
|
||||||||||||||||||
Lift
tickets
|
$
|
167,793
|
$
|
158,380
|
$
|
301,791
|
$
|
286,997
|
||||||||||
Ski
school
|
46,229
|
44,650
|
81,384
|
78,848
|
||||||||||||||
Dining
|
30,344
|
28,624
|
58,002
|
54,978
|
||||||||||||||
Retail/rental
|
59,533
|
53,401
|
149,844
|
141,210
|
||||||||||||||
Other
|
21,827
|
23,657
|
56,963
|
64,869
|
||||||||||||||
Total Mountain
net revenue
|
325,726
|
308,712
|
647,984
|
626,902
|
||||||||||||||
Lodging
|
43,590
|
43,643
|
121,734
|
116,848
|
||||||||||||||
Resort
|
369,316
|
352,355
|
769,718
|
743,750
|
||||||||||||||
Real
Estate
|
54,474
|
17,134
|
111,978
|
100,272
|
||||||||||||||
Total
net revenue
|
$
|
423,790
|
$
|
369,489
|
$
|
881,696
|
$
|
844,022
|
||||||||||
Operating
expense:
|
||||||||||||||||||
Mountain
|
$
|
157,807
|
$
|
152,997
|
$
|
401,942
|
$
|
392,355
|
||||||||||
Lodging
|
35,513
|
31,126
|
113,530
|
98,233
|
||||||||||||||
Resort
|
193,320
|
184,123
|
515,472
|
490,588
|
||||||||||||||
Real
estate
|
53,562
|
25,261
|
104,885
|
101,770
|
||||||||||||||
Total
segment operating expense
|
$
|
246,882
|
$
|
209,384
|
$
|
620,357
|
$
|
592,358
|
||||||||||
Gain
on sale of real property
|
$
|
--
|
$
|
--
|
$
|
709
|
$
|
--
|
||||||||||
Mountain
equity investment income, net
|
$
|
698
|
$
|
1,660
|
$
|
3,592
|
$
|
3,990
|
||||||||||
Reported
EBITDA:
|
||||||||||||||||||
Mountain
|
$
|
168,617
|
$
|
157,375
|
$
|
249,634
|
$
|
238,537
|
||||||||||
Lodging
|
8,077
|
12,517
|
8,204
|
18,615
|
||||||||||||||
Resort
|
176,694
|
169,892
|
257,838
|
257,152
|
||||||||||||||
Real
Estate
|
912
|
(8,127
|
)
|
7,802
|
(1,498
|
)
|
||||||||||||
Total
Reported EBITDA
|
$
|
177,606
|
$
|
161,765
|
$
|
265,640
|
$
|
255,654
|
||||||||||
Reconciliation
to net income:
|
||||||||||||||||||
Total
Reported EBITDA
|
$
|
177,606
|
$
|
161,765
|
$
|
265,640
|
$
|
255,654
|
||||||||||
Depreciation
and amortization
|
(25,471
|
)
|
(23,513
|
)
|
(69,854
|
)
|
(66,857
|
)
|
||||||||||
Relocation
and separation charges
|
--
|
(166
|
)
|
--
|
(1,401
|
)
|
||||||||||||
Gain
(loss) on disposal of fixed assets, net
|
24
|
(242
|
)
|
(367
|
)
|
(332
|
)
|
|||||||||||
Investment
income
|
2,459
|
4,334
|
7,697
|
8,815
|
||||||||||||||
Interest
expense, net
|
(8,441
|
)
|
(8,039
|
)
|
(23,620
|
)
|
(24,885
|
)
|
||||||||||
Loss
on sale of business
|
--
|
(601
|
)
|
--
|
(601
|
)
|
||||||||||||
Contract
dispute (charges) credit, net
|
--
|
(184
|
)
|
11,920
|
(4,460
|
)
|
||||||||||||
Gain
on put options, net
|
--
|
690
|
--
|
690
|
||||||||||||||
Minority
interest in income of consolidated subsidiaries, net
|
(4,621
|
)
|
(5,343
|
)
|
(7,468
|
)
|
(9,707
|
)
|
||||||||||
Income
before provision for income taxes
|
141,556
|
128,701
|
183,948
|
156,916
|
||||||||||||||
Provision
for income taxes
|
(54,215
|
)
|
(50,193
|
)
|
(69,901
|
)
|
(61,197
|
)
|
||||||||||
Net
income
|
$
|
87,341
|
$
|
78,508
|
$
|
114,047
|
$
|
95,719
|
||||||||||
Real
estate held for sale and investment
|
$
|
394,008
|
$
|
305,085
|
$
|
394,008
|
$
|
305,085
|
Supplemental
Condensed Consolidating Balance Sheet
|
||||||||||||||||
As
of April 30, 2008
|
||||||||||||||||
(in
thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
100%
Owned
|
||||||||||||||||
Parent
|
Guarantor
|
Other
|
Eliminating
|
|||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Entries
|
Consolidated
|
||||||||||||
Current
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$
|
--
|
$
|
288,205
|
$
|
15,928
|
$
|
--
|
$
|
304,133
|
||||||
Restricted
cash
|
--
|
10,212
|
50,350
|
--
|
60,562
|
|||||||||||
Trade
receivables, net
|
--
|
36,711
|
2,343
|
--
|
39,054
|
|||||||||||
Inventories,
net
|
--
|
9,611
|
35,473
|
--
|
45,084
|
|||||||||||
Other
current assets
|
17,395
|
15,406
|
9,045
|
--
|
41,846
|
|||||||||||
Total
current assets
|
17,395
|
360,145
|
113,139
|
--
|
490,679
|
|||||||||||
Property,
plant and equipment, net
|
--
|
798,732
|
180,779
|
--
|
979,511
|
|||||||||||
Real
estate held for sale and investment
|
--
|
98,314
|
295,694
|
--
|
394,008
|
|||||||||||
Goodwill,
net
|
--
|
123,034
|
18,977
|
--
|
142,011
|
|||||||||||
Intangible
assets, net
|
--
|
56,715
|
15,882
|
--
|
72,597
|
|||||||||||
Other
assets
|
4,114
|
27,991
|
10,515
|
--
|
42,620
|
|||||||||||
Investments
in subsidiaries and advances to (from) parent
|
1,327,512
|
527,762
|
(104,346
|
)
|
(1,750,928
|
)
|
--
|
|||||||||
Total
assets
|
$
|
1,349,021
|
$
|
1,992,693
|
$
|
530,640
|
$
|
(1,750,928
|
)
|
$
|
2,121,426
|
|||||
Current
liabilities:
|
||||||||||||||||
Accounts
payable and accrued expenses
|
$
|
5,859
|
$
|
186,889
|
$
|
122,625
|
$
|
--
|
$
|
315,373
|
||||||
Income
taxes payable
|
25,418
|
--
|
--
|
--
|
25,418
|
|||||||||||
Long-term
debt due within one year
|
--
|
15,028
|
59,164
|
--
|
74,192
|
|||||||||||
Total
current liabilities
|
31,277
|
201,917
|
181,789
|
--
|
414,983
|
|||||||||||
Long-term
debt
|
390,000
|
42,728
|
142,547
|
--
|
575,275
|
|||||||||||
Other
long-term liabilities
|
2,089
|
104,422
|
65,869
|
--
|
172,380
|
|||||||||||
Deferred
income taxes
|
129,487
|
--
|
--
|
--
|
129,487
|
|||||||||||
Minority
interest in net assets of consolidated subsidiaries
|
--
|
--
|
--
|
33,133
|
33,133
|
|||||||||||
Total
stockholders’ equity
|
796,168
|
1,643,626
|
140,435
|
(1,784,061
|
)
|
796,168
|
||||||||||
Total
liabilities and stockholders’ equity
|
$
|
1,349,021
|
$
|
1,992,693
|
$
|
530,640
|
$
|
(1,750,928
|
)
|
$
|
2,121,426
|
Supplemental
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||
As
of July 31, 2007
|
||||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||
100%
Owned
|
||||||||||||||||||||
Parent
|
Guarantor
|
Other
|
Eliminating
|
|||||||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Entries
|
Consolidated
|
||||||||||||||||
Current
assets:
|
||||||||||||||||||||
Cash
and cash equivalents
|
$
|
--
|
$
|
225,952
|
$
|
4,867
|
$
|
--
|
$
|
230,819
|
||||||||||
Restricted
cash
|
--
|
11,437
|
43,312
|
--
|
54,749
|
|||||||||||||||
Trade
receivables, net
|
--
|
41,804
|
1,753
|
--
|
43,557
|
|||||||||||||||
Inventories,
net
|
--
|
9,805
|
38,259
|
--
|
48,064
|
|||||||||||||||
Other
current assets
|
15,056
|
13,545
|
5,847
|
--
|
34,448
|
|||||||||||||||
Total
current assets
|
15,056
|
302,543
|
94,038
|
--
|
411,637
|
|||||||||||||||
Property,
plant and equipment, net
|
--
|
784,458
|
101,468
|
--
|
885,926
|
|||||||||||||||
Real
estate held for sale and investment
|
--
|
86,837
|
270,749
|
--
|
357,586
|
|||||||||||||||
Goodwill,
net
|
--
|
123,033
|
18,666
|
--
|
141,699
|
|||||||||||||||
Intangible
assets, net
|
--
|
57,087
|
16,420
|
--
|
73,507
|
|||||||||||||||
Other
assets
|
4,646
|
24,225
|
9,897
|
--
|
38,768
|
|||||||||||||||
Investments
in subsidiaries and advances to (from) parent
|
1,206,709
|
337,716
|
(82,219
|
)
|
(1,462,206
|
)
|
--
|
|||||||||||||
Total
assets
|
$
|
1,226,411
|
$
|
1,715,899
|
$
|
429,019
|
$
|
(1,462,206
|
)
|
$
|
1,909,123
|
|||||||||
Current
liabilities:
|
||||||||||||||||||||
Accounts
payable and accrued expenses
|
$
|
12,718
|
$
|
161,456
|
$
|
107,605
|
$
|
--
|
$
|
281,779
|
||||||||||
Income
taxes payable
|
37,441
|
--
|
--
|
--
|
37,441
|
|||||||||||||||
Long-term
debt due within one year
|
--
|
49
|
328
|
--
|
377
|
|||||||||||||||
Total
current liabilities
|
50,159
|
161,505
|
107,933
|
--
|
319,597
|
|||||||||||||||
Long-term
debt
|
390,000
|
57,724
|
146,009
|
--
|
593,733
|
|||||||||||||||
Other
long-term liabilities
|
--
|
108,582
|
73,248
|
--
|
181,830
|
|||||||||||||||
Deferred
income taxes
|
72,213
|
--
|
--
|
--
|
72,213
|
|||||||||||||||
Minority
interest in net assets of consolidated subsidiaries
|
--
|
--
|
--
|
27,711
|
27,711
|
|||||||||||||||
Total
stockholders’ equity
|
714,039
|
1,388,088
|
101,829
|
(1,489,917
|
)
|
714,039
|
||||||||||||||
Total
liabilities and stockholders’ equity
|
$
|
1,226,411
|
$
|
1,715,899
|
$
|
429,019
|
$
|
(1,462,206
|
)
|
$
|
1,909,123
|
Supplemental
Condensed Consolidating Balance Sheet
|
||||||||||||||||
As
of April 30, 2007
|
||||||||||||||||
(in
thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
100%
Owned
|
||||||||||||||||
Parent
|
Guarantor
|
Other
|
Eliminating
|
|||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Entries
|
Consolidated
|
||||||||||||
Current
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$
|
--
|
$
|
273,103
|
$
|
43,336
|
$
|
--
|
$
|
316,439
|
||||||
Restricted
cash
|
--
|
27,673
|
12,735
|
--
|
40,408
|
|||||||||||
Trade
receivables, net
|
--
|
32,769
|
2,489
|
--
|
35,258
|
|||||||||||
Inventories,
net
|
--
|
7,855
|
34,772
|
--
|
42,627
|
|||||||||||
Other
current assets
|
13,991
|
13,207
|
5,635
|
--
|
32,833
|
|||||||||||
Total
current assets
|
13,991
|
354,607
|
98,967
|
--
|
467,565
|
|||||||||||
Property,
plant and equipment, net
|
--
|
798,591
|
70,132
|
--
|
868,723
|
|||||||||||
Real
estate held for sale and investment
|
--
|
112,253
|
192,832
|
--
|
305,085
|
|||||||||||
Goodwill,
net
|
--
|
121,611
|
14,328
|
--
|
135,939
|
|||||||||||
Intangible
assets, net
|
--
|
56,729
|
16,470
|
--
|
73,199
|
|||||||||||
Other
assets
|
4,824
|
27,691
|
12,092
|
--
|
44,607
|
|||||||||||
Investments
in subsidiaries and advances to (from) parent
|
1,261,952
|
295,497
|
(53,028
|
)
|
(1,504,421
|
)
|
--
|
|||||||||
Total
assets
|
$
|
1,280,767
|
$
|
1,766,979
|
$
|
351,793
|
$
|
(1,504,421
|
)
|
$
|
1,895,118
|
|||||
Current
liabilities:
|
||||||||||||||||
Accounts
payable and accrued expenses
|
$
|
5,627
|
$
|
152,999
|
$
|
79,355
|
$
|
--
|
$
|
237,981
|
||||||
Income
taxes payable
|
11,739
|
--
|
--
|
--
|
11,739
|
|||||||||||
Long-term
debt due within one year
|
--
|
35
|
366
|
--
|
401
|
|||||||||||
Total
current liabilities
|
17,366
|
153,034
|
79,721
|
--
|
250,121
|
|||||||||||
Long-term
debt
|
390,000
|
57,718
|
127,444
|
--
|
575,162
|
|||||||||||
Other
long-term liabilities
|
--
|
120,029
|
46,353
|
--
|
166,382
|
|||||||||||
Deferred
income taxes
|
130,212
|
--
|
--
|
--
|
130,212
|
|||||||||||
Minority
interest in net assets of consolidated subsidiaries
|
--
|
--
|
--
|
30,052
|
30,052
|
|||||||||||
Total
stockholders’ equity
|
743,189
|
1,436,198
|
98,275
|
(1,534,473
|
)
|
743,189
|
||||||||||
Total
liabilities and stockholders’ equity
|
$
|
1,280,767
|
$
|
1,766,979
|
$
|
351,793
|
$
|
(1,504,421
|
)
|
$
|
1,895,118
|
Supplemental
Condensed Consolidating Statement of Operations
|
|||||||||||||||||||
For
the three months ended April 30, 2008
|
|||||||||||||||||||
(in
thousands)
|
|||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||
100%
Owned
|
|||||||||||||||||||
Parent
|
Guarantor
|
Other
|
Eliminating
|
||||||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Entries
|
Consolidated
|
|||||||||||||||
Total
net revenue
|
$
|
--
|
$
|
311,082
|
$
|
115,593
|
$
|
(2,885
|
)
|
$
|
423,790
|
||||||||
Total
operating expense
|
27
|
181,592
|
93,557
|
(2,847
|
)
|
272,329
|
|||||||||||||
(Loss)
income from operations
|
(27
|
)
|
129,490
|
22,036
|
(38
|
)
|
151,461
|
||||||||||||
Other
(expense) income, net
|
(6,733
|
)
|
1,525
|
(812
|
)
|
38
|
(5,982
|
)
|
|||||||||||
Equity
investment income, net
|
--
|
698
|
--
|
--
|
698
|
||||||||||||||
Minority
interest in income of
consolidated
subsidiaries, net
|
--
|
--
|
--
|
(4,621
|
)
|
(4,621
|
)
|
||||||||||||
(Loss)
income before income taxes
|
(6,760
|
)
|
131,713
|
21,224
|
(4,621
|
)
|
141,556
|
||||||||||||
Benefit
(provision) for income taxes
|
2,672
|
(56,887
|
)
|
--
|
--
|
(54,215
|
)
|
||||||||||||
Net
(loss) income before equity in income
|
|||||||||||||||||||
(loss)
of consolidated subsidiaries
|
(4,088
|
)
|
74,826
|
21,224
|
(4,621
|
)
|
87,341
|
||||||||||||
Equity
in income (loss) of
consolidated
subsidiaries
|
91,429
|
--
|
--
|
(91,429
|
)
|
--
|
|||||||||||||
Net
income (loss)
|
$
|
87,341
|
$
|
74,826
|
$
|
21,224
|
$
|
(96,050
|
)
|
$
|
87,341
|
Supplemental
Condensed Consolidating Statement of Operations
|
|||||||||||||||||||
For
the three months ended April 30, 2007
|
|||||||||||||||||||
(in
thousands)
|
|||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||
100%
Owned
|
|||||||||||||||||||
Parent
|
Guarantor
|
Other
|
Eliminating
|
||||||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Entries
|
Consolidated
|
|||||||||||||||
Total
net revenue
|
$
|
--
|
$
|
304,899
|
$
|
67,994
|
$
|
(3,404
|
)
|
$
|
369,489
|
||||||||
Total
operating expense
|
175
|
181,201
|
54,789
|
(2,860
|
)
|
233,305
|
|||||||||||||
(Loss)
income from operations
|
(175
|
)
|
123,698
|
13,205
|
(544
|
)
|
136,184
|
||||||||||||
Other
(expense) income, net
|
(6,757
|
)
|
3,397
|
(1,071
|
)
|
542
|
(3,889
|
)
|
|||||||||||
Equity
investment income, net
|
--
|
1,660
|
--
|
--
|
1,660
|
||||||||||||||
Loss
on sale of business
|
--
|
(601
|
)
|
--
|
--
|
(601
|
)
|
||||||||||||
Gain
on put options, net
|
--
|
690
|
--
|
--
|
690
|
||||||||||||||
Minority
interest in income of
consolidated
subsidiaries, net
|
--
|
--
|
--
|
(5,343
|
)
|
(5,343
|
)
|
||||||||||||
(Loss)
income before income taxes
|
(6,932
|
)
|
128,844
|
12,134
|
(5,345
|
)
|
128,701
|
||||||||||||
Benefit
(provision) for income taxes
|
2,704
|
(52,901
|
)
|
4
|
--
|
(50,193
|
)
|
||||||||||||
Net
(loss) income before equity in income
|
|||||||||||||||||||
(loss)
of consolidated subsidiaries
|
(4,228
|
)
|
75,943
|
12,138
|
(5,345
|
)
|
78,508
|
||||||||||||
Equity
in income (loss) of
consolidated
subsidiaries
|
82,736
|
--
|
--
|
(82,736
|
)
|
--
|
|||||||||||||
Net
income (loss)
|
$
|
78,508
|
$
|
75,943
|
$
|
12,138
|
$
|
(88,081
|
)
|
$
|
78,508
|
Supplemental
Condensed Consolidating Statement of Operations
|
|||||||||||||||||||
For
the nine months ended April 30, 2008
|
|||||||||||||||||||
(in
thousands)
|
|||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||
100%
Owned
|
|||||||||||||||||||
Parent
|
Guarantor
|
Other
|
Eliminating
|
||||||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Entries
|
Consolidated
|
|||||||||||||||
Total
net revenue
|
$
|
--
|
$
|
641,345
|
$
|
248,494
|
$
|
(8,143
|
)
|
$
|
881,696
|
||||||||
Total
operating expense
|
(41
|
)
|
482,023
|
215,916
|
(8,029
|
)
|
689,869
|
||||||||||||
Income
(loss) from operations
|
41
|
159,322
|
32,578
|
(114
|
)
|
191,827
|
|||||||||||||
Other
(expense) income, net
|
(20,251
|
)
|
19,112
|
(2,978
|
)
|
114
|
(4,003
|
)
|
|||||||||||
Equity
investment income, net
|
--
|
3,592
|
--
|
--
|
3,592
|
||||||||||||||
Minority
interest in income of
consolidated
subsidiaries, net
|
--
|
--
|
--
|
(7,468
|
)
|
(7,468
|
)
|
||||||||||||
(Loss)
income before income taxes
|
(20,210
|
)
|
182,026
|
29,600
|
(7,468
|
)
|
183,948
|
||||||||||||
Benefit
(provision) for income taxes
|
7,985
|
(77,886
|
)
|
--
|
--
|
(69,901
|
)
|
||||||||||||
Net
(loss) income before equity in income
|
|||||||||||||||||||
(loss)
of consolidated subsidiaries
|
(12,225
|
)
|
104,140
|
29,600
|
(7,468
|
)
|
114,047
|
||||||||||||
Equity
in income (loss) of consolidated subsidiaries
|
126,272
|
--
|
--
|
(126,272
|
)
|
--
|
|||||||||||||
Net
income (loss)
|
$
|
114,047
|
$
|
104,140
|
$
|
29,600
|
$
|
(133,740
|
)
|
$
|
114,047
|
Supplemental
Condensed Consolidating Statement of Operations
|
|||||||||||||||||||
For
the nine months ended April 30, 2007
|
|||||||||||||||||||
(in
thousands)
|
|||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||
100%
Owned
|
|||||||||||||||||||
Parent
|
Guarantor
|
Other
|
Eliminating
|
||||||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Entries
|
Consolidated
|
|||||||||||||||
Total
net revenue
|
$
|
--
|
$
|
639,972
|
$
|
213,097
|
$
|
(9,047
|
)
|
$
|
844,022
|
||||||||
Total
operating expense
|
525
|
491,364
|
177,667
|
(8,608
|
)
|
660,948
|
|||||||||||||
(Loss)
income from operations
|
(525
|
)
|
148,608
|
35,430
|
(439
|
)
|
183,074
|
||||||||||||
Other
(expense) income, net
|
(20,276
|
)
|
2,319
|
(3,115
|
)
|
542
|
(20,530
|
)
|
|||||||||||
Equity
investment income, net
|
--
|
3,990
|
--
|
--
|
3,990
|
||||||||||||||
Loss
on sale of business
|
--
|
(601
|
)
|
--
|
--
|
(601
|
)
|
||||||||||||
Gain
on put options, net
|
--
|
690
|
--
|
--
|
690
|
||||||||||||||
Minority
interest in income of
consolidated
subsidiaries, net
|
--
|
--
|
--
|
(9,707
|
)
|
(9,707
|
)
|
||||||||||||
(Loss)
income before income taxes
|
(20,801
|
)
|
155,006
|
32,315
|
(9,604
|
)
|
156,916
|
||||||||||||
Benefit
(provision) for income taxes
|
8,113
|
(69,437
|
)
|
127
|
--
|
(61,197
|
)
|
||||||||||||
Net
(loss) income before equity in income
|
|||||||||||||||||||
(loss)
of consolidated subsidiaries
|
(12,688
|
)
|
85,569
|
32,442
|
(9,604
|
)
|
95,719
|
||||||||||||
Equity
in income (loss) of
consolidated
subsidiaries
|
108,407
|
--
|
--
|
(108,407
|
)
|
--
|
|||||||||||||
Net
income (loss)
|
$
|
95,719
|
$
|
85,569
|
$
|
32,442
|
$
|
(118,011
|
)
|
$
|
95,719
|
Supplemental
Condensed Consolidating Statement of Cash Flows
|
|||||||||||||||||
For
the nine months ended April 30, 2008
|
|||||||||||||||||
(in
thousands)
|
|||||||||||||||||
(Unaudited)
|
|||||||||||||||||
100%
Owned
|
|||||||||||||||||
Parent
|
Guarantor
|
Other
|
|||||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
||||||||||||||
Net
cash provided by operating activities
|
$
|
26,447
|
$
|
109,992
|
$
|
10,639
|
$
|
147,078
|
|||||||||
Cash
flows from investing activities:
|
|||||||||||||||||
Capital
expenditures
|
--
|
(68,992
|
)
|
(43,610
|
)
|
(112,602
|
)
|
||||||||||
Other
investing activities, net
|
--
|
3,300
|
(357
|
)
|
2,943
|
||||||||||||
Net
cash used in investing activities
|
--
|
(65,692
|
)
|
(43,967
|
)
|
(109,659
|
)
|
||||||||||
Cash
flows from financing activities:
|
|||||||||||||||||
Repurchases
of common stock
|
(40,868
|
)
|
--
|
--
|
(40,868
|
)
|
|||||||||||
Proceeds
from borrowings under Non-Recourse Real Estate Financings
|
--
|
--
|
125,418
|
125,418
|
|||||||||||||
Payments
of Non-Recourse Real Estate Financings
|
--
|
--
|
(70,226
|
)
|
(70,226
|
)
|
|||||||||||
Proceeds
from borrowings under other long-term debt
|
--
|
--
|
70,837
|
70,837
|
|||||||||||||
Payments
of other long-term debt
|
--
|
(53
|
)
|
(71,183
|
)
|
(71,236
|
)
|
||||||||||
Proceeds
from exercise of stock options
|
1,771
|
--
|
--
|
1,771
|
|||||||||||||
Other
financing activities, net
|
1,803
|
24,459
|
(6,063
|
)
|
20,199
|
||||||||||||
Advances
from (to) affiliates
|
10,847
|
(6,453
|
)
|
(4,394
|
)
|
--
|
|||||||||||
Net
cash (used in) provided by financing activities
|
(26,447
|
)
|
17,953
|
44,389
|
35,895
|
||||||||||||
Net
increase in cash and cash equivalents
|
--
|
62,253
|
11,061
|
73,314
|
|||||||||||||
Cash
and cash equivalents:
|
|||||||||||||||||
Beginning
of period
|
--
|
225,952
|
4,867
|
230,819
|
|||||||||||||
End
of period
|
$
|
--
|
$
|
288,205
|
$
|
15,928
|
$
|
304,133
|
Supplemental
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||
For
the nine months ended April 30, 2007
|
||||||||||||||
(in
thousands)
|
||||||||||||||
(Unaudited)
|
||||||||||||||
100%
Owned
|
||||||||||||||
Parent
|
Guarantor
|
Other
|
||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||
Net
cash (used in) provided by operating activities
|
$
|
(7,730
|
)
|
$
|
150,857
|
$
|
21,184
|
$
|
164,311
|
|||||
Cash
flows from investing activities:
|
||||||||||||||
Capital
expenditures
|
--
|
(72,270
|
)
|
(9,742
|
)
|
(82,012
|
)
|
|||||||
Proceeds
from sale of businesses
|
--
|
3,544
|
--
|
3,544
|
||||||||||
Purchase
of minority interest
|
--
|
(8,387
|
)
|
--
|
(8,387
|
)
|
||||||||
Other
investing activities, net
|
--
|
(333
|
)
|
786
|
453
|
|||||||||
Net
cash used in investing activities
|
--
|
(77,446
|
)
|
(8,956
|
)
|
(86,402
|
)
|
|||||||
Cash
flows from financing activities:
|
||||||||||||||
Repurchases
of common stock
|
(15,007
|
)
|
--
|
--
|
(15,007
|
)
|
||||||||
Proceeds
from borrowings under long-term debt
|
--
|
1,242
|
111,758
|
113,000
|
||||||||||
Payments
of long-term debt
|
--
|
(5,263
|
)
|
(63,401
|
)
|
(68,664
|
)
|
|||||||
Proceeds
from exercise of stock options
|
9,594
|
--
|
--
|
9,594
|
||||||||||
Other
financing activities, net
|
3,892
|
15,755
|
(11,834
|
)
|
7,813
|
|||||||||
Advances
(to) from affiliates
|
9,251
|
7,960
|
(17,211
|
)
|
--
|
|||||||||
Net
cash provided by financing activities
|
7,730
|
19,694
|
19,312
|
46,736
|
||||||||||
Net
increase in cash
and
cash equivalents
|
--
|
93,105
|
31,540
|
124,645
|
||||||||||
Cash
and cash equivalents:
|
||||||||||||||
Beginning
of period
|
--
|
179,998
|
11,796
|
191,794
|
||||||||||
End
of period
|
$
|
--
|
$
|
273,103
|
$
|
43,336
|
$
|
316,439
|
·
|
The
economic downturn currently affecting the U.S. economy could have a
negative impact on overall trends in the travel
industry. Consequently, visitation (particularly from
Destination guests) to the Company’s resorts and/or the amount the
Company’s guests spend at its resorts may be negatively impacted by the
weaker U.S. economy, in addition to potential lowered demand for the
Company’s real estate projects.
|
·
|
In
March 2008, the Company announced a new season pass product (the “Epic
Season Pass”) for the upcoming 2008/2009 ski season, which offers
unrestricted and unlimited access to the Company’s five ski
resorts. The Epic Season Pass will primarily be marketed
towards the Company’s Destination guests and must be purchased on or
before November 15, 2008, prior to the vast majority of the ski
season. As such, the Company expects an increase in season pass
revenue for the 2008/2009 ski season, which is primarily collected prior
to the opening of the ski season, and will be recognized ratably over the
2008/2009 ski season; however, the Company cannot predict the overall
impact the Epic Season Pass will have on overall lift revenue and
effective ticket price (“ETP”).
|
·
|
Real
Estate Reported EBITDA is highly dependent on, among other things, the
timing of closings on real estate under contract, which determines when
revenue and associated cost of sales is recognized. Changes to
the anticipated timing of closing on one or more real estate projects
could materially impact Real Estate Reported EBITDA for a particular
quarter or fiscal year. Additionally, the magnitude of real
estate projects currently under development or contemplated could result
in a significant increase in Real Estate Reported EBITDA as these projects
close. For example, the Company closed on 17 of the 67 units at
The Arrabelle at Vail Square (“Arrabelle”) during the three months ended
April 30, 2008, 29 of the 67 units at Arrabelle during the nine months
ended April 30, 2008 and expects to close on the vast majority of the
remaining condominium units during the current fiscal year. The
Company expects to close on The Lodge at Vail Chalets (“Chalets”) during
the fourth fiscal quarter in the current fiscal year and the first half of
the year ending July 31, 2009. The Company has entered into
definitive sales contracts with a value of approximately $390 million
related to these projects of which $54.1 million and $88.6 million of
revenue was recognized in the three and nine months ended April 30, 2008,
respectively, along with the associated cost of
sales.
|
·
|
The
Company has several real estate projects across its resorts under
development and has identified additional projects for
development. While the current instability in the capital
markets and slowdown in the national real estate market have not, to date,
materially impacted the Company’s real estate development, the Company
does have elevated risk associated with the selling and/or closing of its
real estate under development as a result of the current economic
climate. These risks surrounding the Company’s real estate
developments are partially mitigated by the fact that the Company’s
projects include a relatively low number of luxury and ultra luxury units
situated at the base of its resorts, which are unique due to the
relatively low supply of developable land. Additionally, the
Company’s real estate projects must meet the Company’s pre-sale
requirements, which include substantial non-refundable deposits, before
significant development begins; however, there is no guarantee that a
sustained downward trend in the capital and real estate markets would not
materially impact the Company’s real estate development activities or
operating results. The Company is moving forward with the
development of One Ski Hill Place located at the base of Peak 8 in
Breckenridge, along with the other development projects currently under
construction including Arrabelle, Chalets, Crystal Peak Lodge and The
Ritz-Carlton Residences, Vail. The Company expects to incur
between $380 million and $410 million of construction costs related to
these projects subsequent to April 30,
2008.
|
·
|
The
Company had $304.1 million in cash and cash equivalents as of April 30,
2008 with no borrowings under the revolver component of its senior credit
facility (the “Credit Facility”) and expects to generate additional cash
from operations, including future closures on real estate vertical
development projects. The Company is currently evaluating how
to utilize its excess cash, including any combination of the following
strategic options: self-fund real estate under development and/or increase
real estate investment; increase resort capital expenditures; pursue
strategic acquisitions; pay off outstanding debt; repurchase additional
common stock of the Company (see Note 12, Stock Repurchase Plan, of the
Notes to Consolidated Condensed Financial Statements for more information
regarding the Company’s stock repurchase plan); and/or other options to
return value to stockholders. The Company believes its debt
generally has favorable fixed interest rates and is long-term in
nature. In determining its uses of excess cash, the Company has
some constraints as a result of the Company’s Fourth Amended and Restated
Credit Agreement, dated as of January 28, 2005, as amended, between The
Vail Corporation (a wholly-owned subsidiary of the Company), Bank of
America, N.A. as administrative agent and the Lenders party thereto (the
“Credit Agreement”) underlying the Company’s Credit Facility and the
Indenture, dated as of January 29, 2004 among the Company, the guarantors
therein and the Bank of New York, as Trustee (“Indenture”), governing the
Senior Subordinated Notes due 2014 (“6.75% Notes”), which limit the
Company’s ability to pay dividends, repurchase stock and pay off certain
of its debt, including its 6.75%
Notes.
|
·
|
During
the fourth quarter of the fiscal year ended July 31, 2007, the Company
entered into an agreement with Peninsula Advisors, LLC (“Peninsula”) for
the negotiation and mutual acquisition of The Canyons ski resort (“The
Canyons”) and the land underlying The Canyons. On July 15,
2007, American Skiing Company (“ASC”) entered into an agreement to sell
The Canyons to Talisker Corporation and Talisker Canyons Finance Company,
LLC (together “Talisker”). On July 27, 2007, the Company filed
a complaint in the District Court in Colorado against Peninsula and
Talisker claiming, among other things, breach of contract by Peninsula and
intentional interference with contractual relations and prospective
business relations by Talisker and seeking damages, specific performance
and injunctive relief. On October 19, 2007, the Company’s
request for a preliminary injunction to prevent the closing of the
acquisition by Talisker of The Canyons from ASC was denied. On
November 8, 2007, Talisker filed an answer to the Company’s complaint
along with three counterclaims. On November 12, 2007, Peninsula
filed a motion to dismiss and for partial summary judgment. The
Company believes that these counter claims and motions are without
merit. These motions have been set for hearing on June 20,
2008. The Company is unable to predict the ultimate outcome of
the above described actions. The Company incurred legal
expenses related to The Canyons litigation of approximately $2.1 million
in the nine months ended April 30,
2008.
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||||
April
30,
|
April
30,
|
|||||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||||
Mountain
Reported EBITDA
|
$
|
168,617
|
$
|
157,375
|
$
|
249,634
|
$
|
238,537
|
||||||||||
Lodging
Reported EBITDA
|
8,077
|
12,517
|
8,204
|
18,615
|
||||||||||||||
Resort
Reported EBITDA
|
176,694
|
169,892
|
257,838
|
257,152
|
||||||||||||||
Real
Estate Reported EBITDA
|
912
|
(8,127
|
)
|
7,802
|
(1,498
|
)
|
||||||||||||
Total
Reported EBITDA
|
177,606
|
161,765
|
265,640
|
255,654
|
||||||||||||||
Income
before provision for income taxes
|
141,556
|
128,701
|
183,948
|
156,916
|
||||||||||||||
Net
income
|
$
|
87,341
|
$
|
78,508
|
$
|
114,047
|
$
|
95,719
|
Three
Months Ended
|
Percentage
|
||||||||
April
30,
|
Increase
|
||||||||
2008
|
2007
|
(Decrease)
|
|||||||
Lift
tickets
|
$
|
167,793
|
$
|
158,380
|
5.9
|
%
|
|||
Ski
school
|
46,229
|
44,650
|
3.5
|
%
|
|||||
Dining
|
30,344
|
28,624
|
6.0
|
%
|
|||||
Retail/rental
|
59,533
|
53,401
|
11.5
|
%
|
|||||
Other
|
21,827
|
23,657
|
(7.7
|
)%
|
|||||
Total
Mountain net revenue
|
325,726
|
308,712
|
5.5
|
%
|
|||||
Total
Mountain operating expense
|
157,807
|
152,997
|
3.1
|
%
|
|||||
Mountain
equity investment income, net
|
698
|
1,660
|
(58.0
|
)%
|
|||||
Total
Mountain Reported EBITDA
|
$
|
168,617
|
$
|
157,375
|
7.1
|
%
|
|||
Total
skier visits
|
3,391
|
3,307
|
2.5
|
%
|
|||||
ETP
|
$
|
49.48
|
$
|
47.89
|
3.3
|
%
|
Nine
Months Ended
|
Percentage
|
||||||||
April
30,
|
Increase
|
||||||||
2008
|
2007
|
(Decrease)
|
|||||||
Lift
tickets
|
$
|
301,791
|
$
|
286,997
|
5.2
|
%
|
|||
Ski
school
|
81,384
|
78,848
|
3.2
|
%
|
|||||
Dining
|
58,002
|
54,978
|
5.5
|
%
|
|||||
Retail/rental
|
149,844
|
141,210
|
6.1
|
%
|
|||||
Other
|
56,963
|
64,869
|
(12.2
|
)%
|
|||||
Total
Mountain net revenue
|
647,984
|
626,902
|
3.4
|
%
|
|||||
Total
Mountain operating expense
|
401,942
|
392,355
|
2.4
|
%
|
|||||
Mountain
equity investment income, net
|
3,592
|
3,990
|
(10.0
|
)%
|
|||||
Total
Mountain Reported EBITDA
|
$
|
249,634
|
$
|
238,537
|
4.7
|
%
|
|||
Total
skier visits
|
6,190
|
6,219
|
(0.5
|
)%
|
|||||
ETP
|
$
|
48.75
|
$
|
46.15
|
5.6
|
%
|
Three
Months Ended
|
Percentage
|
|||||||||
April
30,
|
Increase
|
|||||||||
2008
|
2007
|
(Decrease)
|
||||||||
Total
Lodging net revenue
|
$
|
43,590
|
$
|
43,643
|
(0.1
|
)
|
%
|
|||
Total
Lodging operating expense
|
35,513
|
31,126
|
14.1
|
%
|
||||||
Total
Lodging Reported EBITDA
|
$
|
8,077
|
$
|
12,517
|
(35.5
|
)
|
%
|
|||
ADR
|
$
|
296.29
|
$
|
271.58
|
9.1
|
%
|
||||
RevPAR
|
$
|
168.58
|
$
|
165.56
|
1.8
|
%
|
Nine
Months Ended
|
Percentage
|
|||||||||
April
30,
|
Increase
|
|||||||||
2008
|
2007
|
(Decrease)
|
||||||||
Total
Lodging net revenue
|
$
|
121,734
|
$
|
116,848
|
4.2
|
%
|
||||
Total
Lodging operating expense
|
113,530
|
98,233
|
15.6
|
%
|
||||||
Total
Lodging Reported EBITDA
|
$
|
8,204
|
$
|
18,615
|
(55.9
|
)
|
%
|
|||
ADR
|
$
|
250.84
|
$
|
234.15
|
7.1
|
%
|
||||
RevPAR
|
$
|
119.81
|
$
|
112.37
|
6.6
|
%
|
Three
Months Ended
|
||||||||||
April
30,
|
Percentage
|
|||||||||
2008
|
2007
|
Increase
|
||||||||
Total
Real Estate net revenue
|
$
|
54,474
|
$
|
17,134
|
217.9
|
%
|
||||
Total
Real Estate operating expense
|
53,562
|
25,261
|
112.0
|
%
|
||||||
Total
Real Estate Reported EBITDA
|
$
|
912
|
$
|
(8,127
|
)
|
111.2
|
%
|
Nine
Months Ended
|
||||||||||
April
30,
|
Percentage
|
|||||||||
2008
|
2007
|
Increase
|
||||||||
Total
Real Estate net revenue
|
$
|
111,978
|
$
|
100,272
|
11.7
|
%
|
||||
Total
Real Estate operating expense
|
104,885
|
101,770
|
3.1
|
%
|
||||||
Gain
on sale of real property
|
709
|
--
|
--
|
%
|
||||||
Total
Real Estate Reported EBITDA
|
$
|
7,802
|
$
|
(1,498
|
)
|
620.8
|
%
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||||
April
30,
|
April
30,
|
|||||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||||
Mountain
Reported EBITDA
|
$
|
168,617
|
$
|
157,375
|
$
|
249,634
|
$
|
238,537
|
||||||||||
Lodging
Reported EBITDA
|
8,077
|
12,517
|
8,204
|
18,615
|
||||||||||||||
Resort
Reported EBITDA
|
176,694
|
169,892
|
257,838
|
257,152
|
||||||||||||||
Real
Estate Reported EBITDA
|
912
|
(8,127
|
)
|
7,802
|
(1,498
|
)
|
||||||||||||
Total
Reported EBITDA
|
177,606
|
161,765
|
265,640
|
255,654
|
||||||||||||||
Depreciation
and amortization
|
(25,471
|
)
|
(23,513
|
)
|
(69,854
|
)
|
(66,857
|
)
|
||||||||||
Relocation
and separation charges
|
--
|
(166
|
)
|
--
|
(1,401
|
)
|
||||||||||||
Gain
(loss) on disposal of fixed assets, net
|
24
|
(242
|
)
|
(367
|
)
|
(332
|
)
|
|||||||||||
Investment
income
|
2,459
|
4,334
|
7,697
|
8,815
|
||||||||||||||
Interest
expense, net
|
(8,441
|
)
|
(8,039
|
)
|
(23,620
|
)
|
(24,885
|
)
|
||||||||||
Loss
on sale of business
|
--
|
(601
|
)
|
--
|
(601
|
)
|
||||||||||||
Contract
dispute (charges) credit, net
|
--
|
(184
|
)
|
11,920
|
(4,460
|
)
|
||||||||||||
Gain
on put options, net
|
--
|
690
|
--
|
690
|
||||||||||||||
Minority
interest in income of consolidated subsidiaries, net
|
(4,621
|
)
|
(5,343
|
)
|
(7,468
|
)
|
(9,707
|
)
|
||||||||||
Income
before provision for income taxes
|
141,556
|
128,701
|
183,948
|
156,916
|
||||||||||||||
Provision
for income taxes
|
(54,215
|
)
|
(50,193
|
)
|
(69,901
|
)
|
(61,197
|
)
|
||||||||||
Net
income
|
$
|
87,341
|
$
|
78,508
|
$
|
114,047
|
$
|
95,719
|
April
30,
|
||||||
2008
|
2007
|
|||||
Long-term
debt
|
$
|
575,275
|
$
|
575,162
|
||
Long-term
debt due within one year
|
74,192
|
401
|
||||
Total
debt
|
649,467
|
575,563
|
||||
Less:
cash and cash equivalents
|
304,133
|
316,439
|
||||
Net
debt
|
$
|
345,334
|
$
|
259,124
|
·
|
economic
downturns;
|
·
|
terrorist
acts upon the United States;
|
·
|
threat
of or actual war;
|
·
|
unfavorable
weather conditions;
|
·
|
our
ability to obtain financing on terms acceptable to us to finance our real
estate investments, capital expenditures and growth
strategy;
|
·
|
our
ability to continue to grow our resort and real estate
operations;
|
·
|
competition
in our mountain and lodging
businesses;
|
·
|
our
ability to hire and retain a sufficient seasonal
workforce;
|
·
|
our
ability to successfully initiate and/or complete real estate development
projects and achieve the anticipated financial benefits from such
projects;
|
·
|
implications
arising from new Financial Accounting Standards Board
(“FASB”)/governmental legislation, rulings or
interpretations;
|
·
|
our
reliance on government permits or approvals for our use of Federal land or
to make operational improvements;
|
·
|
our
ability to integrate and successfully operate future acquisitions;
and
|
·
|
adverse
consequences of current or future legal
claims.
|
Period
|
Total
Number of Shares Purchased
|
Average
Price Paid per Share
|
Total
Number of Shares Purchased as Part of Publicly Announced Plans or Programs
(1)
|
Maximum
Number of Shares that May Yet Be Purchased Under the Plans or Programs
(1)
|
||||||||
February
1, 2008 - February 29, 2008
|
--
|
$
|
--
|
--
|
1,814,917
|
|||||||
March
1, 2008 - March 31, 2008
|
321,150
|
46.70
|
321,150
|
1,493,767
|
||||||||
April
1, 2008 - April 30, 2008
|
--
|
--
|
--
|
1,493,767
|
||||||||
Total
|
321,150
|
$
|
46.70
|
321,150
|
(1)
|
On
March 9, 2006, the Company’s Board of Directors approved the repurchase of
up to 3,000,000 shares of common stock. Acquisitions under the
share repurchase program may be made from time to time at prevailing
prices as permitted by applicable laws, and subject to market conditions
and other factors. The stock repurchase program may be
discontinued at any time.
|
Exhibit
Number
|
Description
|
Sequentially
Numbered Page
|
3.1
|
Amended
and Restated Certificate of Incorporation of Vail Resorts, Inc., dated
January 5, 2005 (incorporated by reference to Exhibit 3.1 on Form 10-Q of
Vail Resorts, Inc. for the quarter ended January 31,
2005).
|
|
3.2
|
Amended
and Restated By-Laws (incorporated by reference to Exhibit 3.1 on Form 8-K
of Vail Resorts, Inc. filed on September 28, 2007).
|
|
4.1(a)
|
Indenture,
dated as of January 29, 2004, among Vail Resorts, Inc., the guarantors
therein and the Bank of New York as Trustee (Including Exhibit A, Form of
Global Note) (incorporated by reference to Exhibit 4.1 on Form 8-K of Vail
Resorts, Inc. filed on February 2, 2004).
|
|
4.1(b)
|
Supplemental
Indenture, dated as of March 10, 2006 to Indenture dated as of January 29,
2004 among Vail Resorts, Inc., as Issuer, the Guarantors named therein, as
Guarantors, and The Bank of New York, as Trustee (incorporated by
reference to Exhibit 10.34 on Form 10-Q of Vail Resorts, Inc. for the
quarter ended January 31, 2006).
|
|
4.1(c)
|
Form
of Global Note (incorporated by reference to Exhibit 4.1 on Form 8-K of
Vail Resorts, Inc. filed February 2, 2004).
|
|
10.1
|
Fourth
Amendment to Fourth Amended and Restated Credit Agreement, dated April 30,
2008, among The Vail Corporation (d/b/a Vail Associates, Inc.) as
borrower, the lenders party thereto and Bank of America, N.A., as
Administrative Agent.
|
15
|
31.1
|
Certifications
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
44
|
31.2
|
Certifications
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
45
|
32
|
Certifications
of Chief Executive Officer and Chief Financial Officer pursuant to 18
U.S.C. Section 1350 as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
46
|
Date: June
5, 2008
|
Vail
Resorts, Inc.
|
|
By:
|
/s/ Jeffrey W. Jones
|
|
Jeffrey
W. Jones
|
||
Senior
Executive Vice President and
|
||
Chief
Financial Officer
|
||
(Chief
Accounting Officer and
|
||
Duly
Authorized Officer)
|