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.
|
12
|
|
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
|
January
31,
|
July
31,
|
January
31,
|
||||||||||
2008
|
2007
|
2007
|
||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||
Assets
|
||||||||||||
Current
assets:
|
||||||||||||
Cash
and cash equivalents
|
$
|
274,433
|
$
|
230,819
|
$
|
254,866
|
||||||
Restricted
cash
|
56,286
|
54,749
|
26,792
|
|||||||||
Trade
receivables, net
|
44,756
|
43,557
|
43,728
|
|||||||||
Inventories,
net
|
51,513
|
48,064
|
49,825
|
|||||||||
Other
current assets
|
52,603
|
34,448
|
38,918
|
|||||||||
Total
current assets
|
479,591
|
411,637
|
414,129
|
|||||||||
Property,
plant and equipment, net (Note 5)
|
983,858
|
885,926
|
868,185
|
|||||||||
Real
estate held for sale and investment
|
381,379
|
357,586
|
293,219
|
|||||||||
Goodwill,
net
|
142,011
|
141,699
|
135,811
|
|||||||||
Intangible
assets, net
|
72,658
|
73,507
|
73,715
|
|||||||||
Other
assets
|
42,318
|
38,768
|
47,557
|
|||||||||
Total
assets
|
$
|
2,101,815
|
$
|
1,909,123
|
$
|
1,832,616
|
||||||
Liabilities
and Stockholders’ Equity
|
||||||||||||
Current
liabilities:
|
||||||||||||
Accounts
payable and accrued expenses (Note 5)
|
$
|
412,872
|
$
|
281,779
|
$
|
305,690
|
||||||
Income
taxes payable
|
30,810
|
37,441
|
9,103
|
|||||||||
Long-term
debt due within one year (Note 4)
|
100,710
|
377
|
440
|
|||||||||
Total
current liabilities
|
544,392
|
319,597
|
315,233
|
|||||||||
Long-term
debt (Note 4)
|
554,411
|
593,733
|
551,866
|
|||||||||
Other
long-term liabilities (Note 5)
|
167,020
|
181,830
|
185,849
|
|||||||||
Deferred
income taxes
|
86,303
|
72,213
|
83,967
|
|||||||||
Commitments
and contingencies (Note 9)
|
||||||||||||
Put
option liabilities (Note 8)
|
--
|
--
|
1,245
|
|||||||||
Minority
interest in net assets of consolidated subsidiaries
|
28,805
|
27,711
|
36,035
|
|||||||||
Stockholders’
equity:
|
||||||||||||
Preferred
stock, $0.01 par value, 25,000,000 shares authorized, zero shares issued
and outstanding
|
--
|
--
|
--
|
|||||||||
Common
stock, $0.01, 100,000,000 shares authorized, 39,883,167 (unaudited),
39,747,976 and 38,802,817 (unaudited) shares issued as of January 31,
2008, July 31, 2007 and January 31, 2007, respectively
|
399
|
397
|
395
|
|||||||||
Additional
paid-in capital
|
540,377
|
534,370
|
522,941
|
|||||||||
Retained
earnings
|
231,824
|
205,118
|
160,931
|
|||||||||
Treasury
stock (Note 11)
|
(51,716
|
)
|
(25,846)
|
(25,846
|
)
|
|||||||
Total
stockholders’ equity
|
720,884
|
714,039
|
658,421
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
2,101,815
|
$
|
1,909,123
|
$
|
1,832,616
|
Three
Months Ended
|
||||||||
January
31,
|
||||||||
2008
|
2007
|
|||||||
Net
revenue:
|
||||||||
Mountain
|
$
|
279,722
|
$
|
272,026
|
||||
Lodging
|
34,827
|
32,796
|
||||||
Real
estate
|
45,471
|
56,216
|
||||||
Total
net revenue
|
360,020
|
361,038
|
||||||
Segment
operating expense:
|
||||||||
Mountain
|
163,188
|
159,871
|
||||||
Lodging
|
36,782
|
30,757
|
||||||
Real
estate
|
44,409
|
50,391
|
||||||
Total
segment operating expense
|
244,379
|
241,019
|
||||||
Other
operating income (expense):
|
||||||||
Gain
on sale of real property
|
709
|
--
|
||||||
Depreciation
and amortization
|
(23,621
|
)
|
(21,759
|
)
|
||||
Relocation
and separation charges (Note 7)
|
--
|
(500
|
)
|
|||||
Loss
on disposal of fixed assets, net
|
(157
|
)
|
(10
|
)
|
||||
Income
from operations
|
92,572
|
97,750
|
||||||
Mountain
equity investment income, net
|
926
|
1,496
|
||||||
Investment
income
|
2,019
|
2,417
|
||||||
Interest
expense, net
|
(7,535
|
)
|
(7,911
|
)
|
||||
Contract
dispute charges (Note 9)
|
--
|
(672
|
)
|
|||||
Minority
interest in income of consolidated subsidiaries, net
|
(4,910
|
)
|
(6,152
|
)
|
||||
Income
before provision for income taxes
|
83,072
|
86,928
|
||||||
Provision
for income taxes
|
(31,753
|
)
|
(33,902
|
)
|
||||
Net
income
|
$
|
51,319
|
$
|
53,026
|
||||
Per
share amounts (Note 3):
|
||||||||
Basic
net income per share
|
$
|
1.32
|
$
|
1.37
|
||||
Diluted
net income per share
|
$
|
1.31
|
$
|
1.35
|
Six
Months Ended
|
||||||||
January
31,
|
||||||||
2008
|
2007
|
|||||||
Net
revenue:
|
||||||||
Mountain
|
$
|
322,258
|
$
|
318,189
|
||||
Lodging
|
78,144
|
73,204
|
||||||
Real
estate
|
57,504
|
83,138
|
||||||
Total
net revenue
|
457,906
|
474,531
|
||||||
Segment
operating expense:
|
||||||||
Mountain
|
244,136
|
239,358
|
||||||
Lodging
|
78,018
|
67,106
|
||||||
Real
estate
|
51,322
|
76,509
|
||||||
Total
segment operating expense
|
373,476
|
382,973
|
||||||
Other
operating income (expense):
|
||||||||
Gain
on sale of real property
|
709
|
--
|
||||||
Depreciation
and amortization
|
(44,383
|
)
|
(43,344
|
)
|
||||
Relocation
and separation charges (Note 7)
|
--
|
(1,235
|
)
|
|||||
Loss
on disposal of fixed assets, net
|
(391
|
)
|
(91
|
)
|
||||
Income
from operations
|
40,365
|
46,888
|
||||||
Mountain
equity investment income, net
|
2,895
|
2,331
|
||||||
Investment
income
|
5,237
|
4,481
|
||||||
Interest
expense, net
|
(15,179
|
)
|
(16,847
|
)
|
||||
Contract
dispute credit (charges), net (Note 9)
|
11,920
|
(4,276
|
)
|
|||||
Minority
interest in income of consolidated subsidiaries, net
|
(2,847
|
)
|
(4,363
|
)
|
||||
Income
before provision for income taxes
|
42,391
|
28,214
|
||||||
Provision
for income taxes
|
(15,685
|
)
|
(11,004
|
)
|
||||
Net
income
|
$
|
26,706
|
$
|
17,210
|
||||
Per
share amounts (Note 3):
|
||||||||
Basic
net income per share
|
$
|
0.69
|
$
|
0.44
|
||||
Diluted
net income per share
|
$
|
0.68
|
$
|
0.44
|
Six
Months Ended
|
||||||||
January
31,
|
||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$
|
26,706
|
$
|
17,210
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
44,383
|
43,344
|
||||||
Non-cash
cost of real estate sales
|
35,757
|
59,370
|
||||||
Non-cash
stock-based compensation expense
|
4,057
|
3,724
|
||||||
Deferred
income taxes, net
|
12,560
|
9,505
|
||||||
Minority
interest in income of consolidated subsidiaries, net
|
2,847
|
4,363
|
||||||
Other
non-cash income, net
|
(3,464
|
)
|
(1,227
|
)
|
||||
Changes
in assets and liabilities:
|
||||||||
Restricted
cash
|
(1,537
|
)
|
(6,470
|
)
|
||||
Accounts
receivable, net
|
(6,824
|
)
|
(7,721
|
)
|
||||
Inventories,
net
|
(3,449
|
)
|
(7,547
|
)
|
||||
Investments
in real estate
|
(112,718
|
)
|
(88,567
|
)
|
||||
Accounts
payable and accrued expenses
|
75,837
|
85,760
|
||||||
Deferred
real estate deposits
|
23,128
|
(4,192
|
)
|
|||||
Other
assets and liabilities, net
|
(12,190
|
)
|
767
|
|||||
Net
cash provided by operating activities
|
85,093
|
108,319
|
||||||
Cash
flows from investing activities:
|
||||||||
Capital expenditures
|
(91,177
|
)
|
(62,058
|
)
|
||||
Other investing activities, net
|
3,029
|
354
|
||||||
Net cash used in investing activities
|
(88,148
|
)
|
(61,704
|
)
|
||||
Cash
flows from financing activities:
|
||||||||
Repurchases of common stock
|
(25,870
|
)
|
(15,007
|
)
|
||||
Proceeds from borrowings under Non-Recourse Real Estate
Financings
|
85,984
|
33,067
|
||||||
Payments of Non-Recourse Real Estate Financings
|
(25,201
|
)
|
(1,493
|
)
|
||||
Proceeds from borrowings under other long-term debt
|
64,145
|
48,012
|
||||||
Payments of other long-term debt
|
(64,447
|
)
|
(58,508
|
)
|
||||
Proceeds from exercise of stock options
|
1,162
|
6,803
|
||||||
Other financing activities, net
|
10,896
|
3,583
|
||||||
Net cash provided by financing activities
|
46,669
|
16,457
|
||||||
Net
increase in cash and cash equivalents
|
43,614
|
63,072
|
||||||
Cash
and cash equivalents:
|
||||||||
Beginning of period
|
230,819
|
191,794
|
||||||
End of period
|
$
|
274,433
|
$
|
254,866
|
||||
Cash
paid for interest, net of amounts capitalized
|
$
|
7,633
|
$
|
13,596
|
||||
Taxes
paid, net
|
6,473
|
6,482
|
Three
Months Ended January 31,
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
Basic
|
Diluted
|
Basic
|
Diluted
|
|||||||||||||
Net
income per share:
|
||||||||||||||||
Net
income
|
$
|
51,319
|
$
|
51,319
|
$
|
53,026
|
$
|
53,026
|
||||||||
Weighted-average
shares outstanding
|
38,796
|
38,796
|
38,753
|
38,753
|
||||||||||||
Effect
of dilutive securities
|
--
|
349
|
--
|
486
|
||||||||||||
Total
shares
|
38,796
|
39,145
|
38,753
|
39,239
|
||||||||||||
Net
income per share
|
$
|
1.32
|
$
|
1.31
|
$
|
1.37
|
$
|
1.35
|
Six
Months Ended January 31,
|
|||||||||||||||
2008
|
2007
|
||||||||||||||
Basic
|
Diluted
|
Basic
|
Diluted
|
||||||||||||
Net
income per share:
|
|||||||||||||||
Net
income
|
$
|
26,706
|
$
|
26,706
|
$
|
17,210
|
$
|
17,210
|
|||||||
Weighted-average
shares outstanding
|
38,883
|
38,883
|
38,734
|
38,734
|
|||||||||||
Effect
of dilutive securities
|
--
|
388
|
--
|
465
|
|||||||||||
Total
shares
|
38,883
|
39,271
|
38,734
|
39,199
|
|||||||||||
Net
income per share
|
$
|
0.69
|
$
|
0.68
|
$
|
0.44
|
$
|
0.44
|
January
31,
|
July
31,
|
January
31,
|
|||||
Maturity
(a)
|
2008
|
2007
|
2007
|
||||
Credit
Facility Revolver
|
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 (b)
|
2009-2010
|
147,665
|
86,882
|
44,931
|
|||
6.75%
Senior Subordinated Notes ("6.75% Notes")
|
2014
|
390,000
|
390,000
|
390,000
|
|||
Other
|
2008-2029
|
7,181
|
6,953
|
7,100
|
|||
Total
debt
|
655,121
|
594,110
|
552,306
|
||||
Less: Current
maturities (c)
|
100,710
|
377
|
440
|
||||
Long-term
debt
|
$
|
554,411
|
$
|
593,733
|
$
|
551,866
|
(a)
|
Maturities
are based on the Company's July 31 fiscal year end.
|
(b)
|
As
of January 31, 2008 Non-Recourse Real Estate Financings consist of
borrowings under the original $175 million construction agreement for
Arrabelle at Vail Square, LLC (“Arrabelle”) of $85.3 million and under the
original $123 million construction agreement for The Chalets at The Lodge
at Vail, LLC (“Chalets”) of $62.3 million. As of July 31, 2007
Non-Recourse Real Estate Financings included borrowings of $60.5 million
under the construction agreement for Arrabelle and $26.4 million under the
construction agreement for the Chalets. As of January 31, 2007
Non-Recourse Real Estate Financings consisted of borrowings only under the
construction agreement for Arrabelle. 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.
|
(c)
|
Current
maturities represent principal payments due in the next 12
months.
|
Non-Recourse
Real
Estate
Financings
|
All
Other
|
Total
|
||||
2008
|
$
|
--
|
$
|
164
|
$
|
164
|
2009
|
85,316
|
15,355
|
100,671
|
|||
2010
|
62,349
|
345
|
62,694
|
|||
2011
|
--
|
1,824
|
1,824
|
|||
2012
|
--
|
297
|
297
|
|||
Thereafter
|
--
|
489,471
|
489,471
|
|||
Total
debt
|
$
|
147,665
|
$
|
507,456
|
$
|
655,121
|
January
31,
|
July
31,
|
January
31,
|
|||||||||||
2008
|
2007
|
2007
|
|||||||||||
Land
and land improvements
|
$
|
252,552
|
$
|
249,291
|
$
|
247,997
|
|||||||
Buildings
and building improvements
|
650,694
|
553,958
|
538,426
|
||||||||||
Machinery
and equipment
|
459,427
|
420,514
|
422,119
|
||||||||||
Furniture
and fixtures
|
127,515
|
114,615
|
124,201
|
||||||||||
Software
|
34,933
|
27,756
|
33,263
|
||||||||||
Vehicles
|
28,170
|
27,179
|
27,121
|
||||||||||
Construction
in progress
|
47,408
|
71,666
|
41,035
|
||||||||||
Gross
property, plant and equipment
|
1,600,699
|
1,464,979
|
1,434,162
|
||||||||||
Accumulated
depreciation
|
(616,841
|
)
|
(579,053
|
)
|
(565,977
|
)
|
|||||||
Property,
plant and equipment, net
|
$
|
983,858
|
$
|
885,926
|
$
|
868,185
|
January
31,
|
July
31,
|
January
31,
|
|||||||||||
2008
|
2007
|
2007
|
|||||||||||
Trade
payables
|
$
|
90,948
|
$
|
67,517
|
$
|
87,619
|
|||||||
Real
estate development payables
|
36,981
|
30,582
|
16,099
|
||||||||||
Deferred
revenue
|
70,684
|
36,179
|
66,627
|
||||||||||
Deferred
real estate and other deposits
|
109,137
|
51,351
|
27,071
|
||||||||||
Accrued
salaries, wages and deferred compensation
|
25,552
|
30,721
|
34,709
|
||||||||||
Accrued
benefits
|
26,205
|
23,810
|
26,704
|
||||||||||
Accrued
interest
|
14,634
|
14,710
|
14,614
|
||||||||||
Liabilities
to complete real estate projects, short term
|
7,808
|
8,500
|
5,262
|
||||||||||
Other
accruals
|
30,923
|
18,409
|
26,985
|
||||||||||
Total
accounts payable and accrued expenses
|
$
|
412,872
|
$
|
281,779
|
$
|
305,690
|
January
31,
|
July
31,
|
January
31,
|
|||||||||||
2008
|
2007
|
2007
|
|||||||||||
Private
club deferred initiation fee revenue
|
$
|
93,217
|
$
|
94,205
|
$
|
94,110
|
|||||||
Deferred
real estate deposits
|
34,316
|
54,363
|
62,774
|
||||||||||
Private
club initiation deposits
|
24,711
|
17,767
|
9,330
|
||||||||||
Other
long-term liabilities
|
14,776
|
15,495
|
19,635
|
||||||||||
Total
other long-term liabilities
|
$
|
167,020
|
$
|
181,830
|
$
|
185,849
|
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||||
January
31,
|
January
31,
|
|||||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||||
Net
revenue
|
||||||||||||||||||
Lift
tickets
|
$
|
133,998
|
$
|
128,617
|
$
|
133,998
|
$
|
128,617
|
||||||||||
Ski
school
|
35,155
|
34,198
|
35,155
|
34,198
|
||||||||||||||
Dining
|
22,895
|
22,468
|
27,658
|
26,354
|
||||||||||||||
Retail/rental
|
66,771
|
63,291
|
90,311
|
87,809
|
||||||||||||||
Other
|
20,903
|
23,452
|
35,136
|
41,211
|
||||||||||||||
Total Mountain
net revenue
|
279,722
|
272,026
|
322,258
|
318,189
|
||||||||||||||
Lodging
|
34,827
|
32,796
|
78,144
|
73,204
|
||||||||||||||
Resort
|
314,549
|
304,822
|
400,402
|
391,393
|
||||||||||||||
Real
Estate
|
45,471
|
56,216
|
57,504
|
83,138
|
||||||||||||||
Total
net revenue
|
$
|
360,020
|
$
|
361,038
|
$
|
457,906
|
$
|
474,531
|
||||||||||
Operating
expense:
|
||||||||||||||||||
Mountain
|
$
|
163,188
|
$
|
159,871
|
$
|
244,136
|
$
|
239,358
|
||||||||||
Lodging
|
36,782
|
30,757
|
78,018
|
67,106
|
||||||||||||||
Resort
|
199,970
|
190,628
|
322,154
|
306,464
|
||||||||||||||
Real
estate
|
44,409
|
50,391
|
51,322
|
76,509
|
||||||||||||||
Total
segment operating expense
|
$
|
244,379
|
$
|
241,019
|
$
|
373,476
|
$
|
382,973
|
||||||||||
Gain
on sale of real property
|
$
|
709
|
$ |
--
|
$
|
709
|
$
|
--
|
||||||||||
Mountain
equity investment income, net
|
$
|
926
|
$
|
1,496
|
$
|
2,895
|
$
|
2,331
|
||||||||||
Reported
EBITDA:
|
||||||||||||||||||
Mountain
|
$
|
117,460
|
$
|
113,651
|
$
|
81,017
|
$
|
81,162
|
||||||||||
Lodging
|
(1,955
|
)
|
2,039
|
126
|
6,098
|
|||||||||||||
Resort
|
115,505
|
115,690
|
81,143
|
87,260
|
||||||||||||||
Real
Estate
|
1,771
|
5,825
|
6,891
|
6,629
|
||||||||||||||
Total
Reported EBITDA
|
$
|
117,276
|
$
|
121,515
|
$
|
88,034
|
$
|
93,889
|
||||||||||
Real
estate held for sale and investment
|
$
|
381,379
|
$
|
293,219
|
$
|
381,379
|
$
|
293,219
|
||||||||||
Reconciliation
to net income:
|
||||||||||||||||||
Total
Reported EBITDA
|
$
|
117,276
|
$
|
121,515
|
$
|
88,034
|
$
|
93,889
|
||||||||||
Depreciation
and amortization
|
(23,621
|
)
|
(21,759
|
)
|
(44,383
|
)
|
(43,344
|
)
|
||||||||||
Relocation
and separation charges
|
--
|
(500
|
)
|
--
|
(1,235
|
)
|
||||||||||||
Loss
on disposal of fixed assets, net
|
(157
|
)
|
(10
|
)
|
(391
|
)
|
(91
|
)
|
||||||||||
Investment
income
|
2,019
|
2,417
|
5,237
|
4,481
|
||||||||||||||
Interest
expense, net
|
(7,535
|
)
|
(7,911
|
)
|
(15,179
|
)
|
(16,847
|
)
|
||||||||||
Contract
dispute (charges) credit, net
|
--
|
(672
|
)
|
11,920
|
(4,276
|
)
|
||||||||||||
Minority
interest in income of consolidated subsidiaries, net
|
(4,910
|
)
|
(6,152
|
)
|
(2,847
|
)
|
(4,363
|
)
|
||||||||||
Income
before provision for income taxes
|
83,072
|
86,928
|
42,391
|
28,214
|
||||||||||||||
Provision
for income taxes
|
(31,753
|
)
|
(33,902
|
)
|
(15,685
|
)
|
(11,004
|
)
|
||||||||||
Net
income
|
$
|
51,319
|
$
|
53,026
|
$
|
26,706
|
$
|
17,210
|
Supplemental
Condensed Consolidating Balance Sheet
|
||||||||||||||||
As
of January 31, 2008
|
||||||||||||||||
(in
thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
100%
Owned
|
||||||||||||||||
Parent
|
Guarantor
|
Other
|
Eliminating
|
|||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Entries
|
Consolidated
|
||||||||||||
Current
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$
|
--
|
$
|
268,224
|
$
|
6,209
|
$
|
--
|
$
|
274,433
|
||||||
Restricted
cash
|
--
|
16,818
|
39,468
|
--
|
56,286
|
|||||||||||
Trade
receivables, net
|
--
|
34,825
|
9,931
|
--
|
44,756
|
|||||||||||
Inventories,
net
|
--
|
10,169
|
41,344
|
--
|
51,513
|
|||||||||||
Other
current assets
|
16,585
|
25,267
|
10,751
|
--
|
52,603
|
|||||||||||
Total
current assets
|
16,585
|
355,303
|
107,703
|
--
|
479,591
|
|||||||||||
Property,
plant and equipment, net
|
--
|
886,695
|
97,163
|
--
|
983,858
|
|||||||||||
Real
estate held for sale and investment
|
--
|
90,456
|
290,923
|
--
|
381,379
|
|||||||||||
Goodwill,
net
|
--
|
123,034
|
18,977
|
--
|
142,011
|
|||||||||||
Intangible
assets, net
|
--
|
56,779
|
15,879
|
--
|
72,658
|
|||||||||||
Other
assets
|
4,291
|
27,110
|
10,917
|
--
|
42,318
|
|||||||||||
Investments
in subsidiaries and advances to (from) parent
|
1,221,672
|
282,398
|
(5,755
|
)
|
(1,498,315
|
)
|
--
|
|||||||||
Total
assets
|
$
|
1,242,548
|
$
|
1,821,775
|
$
|
535,807
|
$
|
(1,498,315
|
)
|
$
|
2,101,815
|
|||||
Current
liabilities:
|
||||||||||||||||
Accounts
payable and accrued expenses
|
$
|
12,462
|
$
|
237,602
|
$
|
162,808
|
$
|
--
|
$
|
412,872
|
||||||
Income
taxes payable
|
30,810
|
--
|
--
|
--
|
30,810
|
|||||||||||
Long-term
debt due within one year
|
--
|
15,039
|
85,671
|
--
|
100,710
|
|||||||||||
Total
current liabilities
|
43,272
|
252,641
|
248,479
|
--
|
544,392
|
|||||||||||
Long-term
debt
|
390,000
|
42,710
|
121,701
|
--
|
554,411
|
|||||||||||
Other
long-term liabilities
|
2,089
|
104,143
|
60,788
|
--
|
167,020
|
|||||||||||
Deferred
income taxes
|
86,303
|
--
|
--
|
--
|
86,303
|
|||||||||||
Minority
interest in net assets of consolidated subsidiaries
|
--
|
--
|
--
|
28,805
|
28,805
|
|||||||||||
Total
stockholders' equity
|
720,884
|
1,422,281
|
104,839
|
(1,527,120
|
)
|
720,884
|
||||||||||
Total
liabilities and stockholders' equity
|
$
|
1,242,548
|
$
|
1,821,775
|
$
|
535,807
|
$
|
(1,498,315
|
)
|
$
|
2,101,815
|
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 January 31, 2007
|
||||||||||||||||||||
(in
thousands)
(Unaudited)
|
||||||||||||||||||||
100%
Owned
|
||||||||||||||||||||
Parent
|
Guarantor
|
Other
|
Eliminating
|
|||||||||||||||||
Company
|
Subsidiaries
|
Subsidiaries
|
Entries
|
Consolidated
|
||||||||||||||||
Current
assets:
|
||||||||||||||||||||
Cash
and cash equivalents
|
$
|
--
|
$
|
247,083
|
$
|
7,783
|
$
|
--
|
$
|
254,866
|
||||||||||
Restricted
cash
|
--
|
25,404
|
1,388
|
--
|
26,792
|
|||||||||||||||
Trade
receivables, net
|
--
|
37,578
|
6,150
|
--
|
43,728
|
|||||||||||||||
Inventories,
net
|
--
|
9,034
|
40,791
|
--
|
49,825
|
|||||||||||||||
Other
current assets
|
13,338
|
23,509
|
2,071
|
--
|
38,918
|
|||||||||||||||
Total
current assets
|
13,338
|
342,608
|
58,183
|
--
|
414,129
|
|||||||||||||||
Property,
plant and equipment, net
|
--
|
784,486
|
83,699
|
--
|
868,185
|
|||||||||||||||
Real
estate held for sale and investment
|
--
|
118,917
|
174,302
|
--
|
293,219
|
|||||||||||||||
Goodwill,
net
|
--
|
118,475
|
17,336
|
--
|
135,811
|
|||||||||||||||
Intangible
assets, net
|
--
|
57,168
|
16,547
|
--
|
73,715
|
|||||||||||||||
Other
assets
|
5,001
|
26,948
|
15,608
|
--
|
47,557
|
|||||||||||||||
Investments
in subsidiaries and advances to (from) parent
|
1,059,064
|
(535,123
|
)
|
(64,043
|
)
|
(459,898
|
)
|
--
|
||||||||||||
Total
assets
|
$
|
1,077,403
|
$
|
913,479
|
$
|
301,632
|
$
|
(459,898
|
)
|
$
|
1,832,616
|
|||||||||
Current
liabilities:
|
||||||||||||||||||||
Accounts
payable and accrued expenses
|
$
|
19,866
|
$
|
231,873
|
$
|
53,951
|
$
|
--
|
$
|
305,690
|
||||||||||
Income
taxes payable
|
9,103
|
--
|
--
|
--
|
9,103
|
|||||||||||||||
Long-term
debt due within one year
|
--
|
35
|
405
|
--
|
440
|
|||||||||||||||
Total
current liabilities
|
28,969
|
231,908
|
54,356
|
--
|
315,233
|
|||||||||||||||
Long-term
debt
|
390,000
|
57,727
|
104,139
|
--
|
551,866
|
|||||||||||||||
Other
long-term liabilities
|
13
|
124,415
|
61,421
|
--
|
185,849
|
|||||||||||||||
Deferred
income taxes
|
--
|
83,946
|
21
|
--
|
83,967
|
|||||||||||||||
Put
option liabilities
|
--
|
1,245
|
--
|
--
|
1,245
|
|||||||||||||||
Minority
interest in net assets of consolidated subsidiaries
|
--
|
--
|
36,035
|
--
|
36,035
|
|||||||||||||||
Total
stockholders’ equity
|