Vail Resorts Reports Fiscal 2025 Fourth Quarter and Full Year Results and Provides Fiscal 2026 Outlook
Highlights
- Net income attributable to
Vail Resorts, Inc. was$280.0 million for fiscal 2025 compared to net income attributable toVail Resorts, Inc. of$231.1 million for fiscal 2024. - Resort Reported EBITDA was
$844.1 million for fiscal 2025, which included$15.2 million of one-time costs related to the previously announced two-year resource efficiency transformation plan,$8.1 million of one-time costs related to the Company's previously announced Chief Executive Officer ("CEO") transition, and$1.2 million of acquisition and integration related expenses. Resort Reported EBITDA was$825.1 million for fiscal 2024. - Pass product sales through
September 19, 2025 for the upcoming 2025/2026 North American ski season decreased approximately 3% in units and increased approximately 1% in sales dollars as compared to the prior year period throughSeptember 20, 2024 . Pass product sales are adjusted to eliminate the impact of changes in foreign currency exchange rates by applying currentU.S. dollar exchange rates to both current period and prior period sales forWhistler Blackcomb . - The Company provided its outlook for fiscal 2026 and expects net income attributable to
Vail Resorts, Inc. to be between$201 million and$276 million and Resort Reported EBITDA to be between$842 million and$898 million , which includes an estimated$14 million of one-time costs in support of the Company's resource efficiency transformation plan. - The Company's Board of Directors declared a quarterly cash dividend of
$2.22 per share ofVail Resorts' common stock that will be payable onOctober 27, 2025 to shareholders of record as ofOctober 9, 2025 . In addition, the Company repurchased approximately 1.29 million shares during the quarter at an average price of approximately$156 per share for a total of$200 million . For the full fiscal year, the Company repurchased approximately 1.69 million shares, or 4.5% of shares outstanding as of the beginning of fiscal 2025, at an average price of approximately$163 per share for a total of$270 million . - On
July 2, 2025 , the Company completed an offering of$500 million aggregate principal amount of 5.625% Senior Notes due 2030. The Company used a portion of the proceeds from the offering to repay borrowings under its revolving credit facility incurred to fund the repurchase of$200 million of its outstanding shares of common stock completed inJune 2025 and to fund off-season liquidity. The Company intends to use the remaining proceeds, together with its available liquidity, including theU.S. delayed draw term loan availability for the repurchase or repayment of a portion of its outstanding 0.00% Convertible Senior Notes due 2026 at or prior to their maturity onJanuary 1, 2026 .
Commenting on the Company's fiscal 2025 results,
Regarding the Company's fiscal 2025 fourth quarter results, Katz said, "Our fiscal fourth quarter historically operates at a loss, given that our North American and European mountain resorts are generally not open for ski season operations during the period. The quarter's results were primarily driven by winter operating results from our Australian resorts and our North American and European resorts' summer activities, dining, retail/rental and lodging operations, and administrative expenses. Fourth quarter Resort Reported EBITDA decreased 8% versus prior year primarily driven by
Operating Results
A more complete discussion of our operating results can be found within the Management's Discussion and Analysis of Financial Condition and Results of Operations section of the Company's Form 10-K for the fiscal year ended
Mountain Segment
- Total lift revenue increased
$60.4 million , or 4.2%, compared to the prior year, to$1,503.2 million , which was primarily due to an increase in pass product revenue of 4.2%, primarily driven by an increase in pass pricing for the 2024/2025 North American ski season. Non-pass product lift revenue increased 4.2% compared to the prior year as a result of an increase in non-pass effective ticket price ("ETP") (excluding Crans-Montana) of 5.1% and incremental non-pass revenue from Crans-Montana of$15.4 million , partially offset by a reduction in non-pass visitation (excluding Crans-Montana). - Ski school revenue increased
$5.3 million , or 1.7%, driven by increased lesson pricing and incremental revenue from Crans-Montana, partially offset by decreased skier visitation. - Dining revenue increased
$13.3 million , or 5.9%, driven by incremental revenue from Crans-Montana and increased guest spend per visit, partially offset by decreased skier visitation. - Retail/rental revenue decreased
$14.7 million , or 4.6%, for which retail revenues decreased$11.7 million , or 6.4%, driven by lower sales at our on-mountain retail locations, and rental revenues decreased$3.0 million , or 2.2%, driven by decreased skier visitation. - Operating expense increased
$69.1 million , or 4.0%, which was primarily attributable to increased variable expenses associated with increased revenue and incremental operating expenses from Crans-Montana. - Mountain Reported EBITDA increased
$19.3 million , or 2.4%, compared to the prior year, which includes$29.6 million of stock-based compensation expense compared to$23.2 million in the prior year. The increase in stock-based compensation was primarily driven by accelerated vesting of awards associated with the CEO transition. Mountain segment results also include the impact of one-time expenses attributable to the Company's resource efficiency transformation plan of$14.9 million , one-time expenses attributable to the CEO transition of$6.8 million and acquisition and integration related expenses of$1.2 million and$8.0 million in 2025 and 2024, respectively.
Lodging Segment
- Lodging segment net revenue (excluding payroll cost reimbursements) was
$319.7 million or approximately flat compared to the prior year, primarily due to increased summer visitation and demand for summer lodging at our North American resort properties, including theGrand Teton Lodge Company , offset by lower revenue during winter at our managed condominium rooms due to lower ADR during the peak holiday period and a net reduction in our inventory of available managed condominium rooms proximate to our mountain resorts. - Lodging Reported EBITDA decreased
$0.2 million , or 1.0% compared to the prior year, which includes$4.0 million of stock-based compensation expense compared to$3.3 million in the prior year. Lodging segment results also include the impact of one-time expenses attributable to our resource efficiency transformation plan of$1.6 million and one-time expenses attributable to the CEO transition of$1.3 million .
Resort - Combination of Mountain and Lodging Segments
- Resort net revenue was
$2,963.9 million , an increase of$83.4 million as compared to Resort net revenue of$2,880.5 million in the prior year. - Resort Reported EBITDA was
$844.1 million , an increase of$19.0 million , or 2.3%, compared to the prior year, which includes the impact of one-time expenses attributable to our resource efficiency transformation plan of$15.2 million , one-time expenses attributable to the CEO transition of$8.1 million and acquisition and integration related expenses of$1.2 million in 2025 and$8.0 million of integration expenses in 2024.
Real Estate Segment
- Real Estate Reported EBITDA increased
$17.2 million compared to the prior year, which includes a gain on sale of real property for$16.5 million related to ourEast Vail property and a gain on sale of real property for$8.5 million related to the sale of three real estate parcels in Breckenridge,Colorado .
Total Performance
- Total net revenue increased
$79.2 million , or 2.7%, to$2,964.3 million as compared to the prior year. - Net income attributable to
Vail Resorts, Inc. was$280.0 million , or$7.53 per diluted share compared to net income attributable toVail Resorts, Inc. of$231.1 million , or$6.09 per diluted share, in the prior year.
Remarking on the overall business performance, Katz said, "The results from this past season were below expectations and our season-to-date pass sales growth has been limited. We recognize that we are not yet delivering on the full growth potential that we expect from this business, in particular on revenue growth, in both this past season and in our projected guidance for fiscal year 2026. However, we are confident that we are well positioned to return to higher growth in fiscal year 2027 and beyond.
"Our approach to engaging with guests has not kept pace with shifting consumer behaviors and as a result, we have not been able to fully capitalize on our competitive advantages or adapted our execution appropriately to respond to shifting dynamics. While email was for many years our most effective channel, its impact has declined significantly in recent years, and we've been slow to shift to new and emerging marketing channels. We also believe we need to shift more focus to marketing our lift ticket business, which has not received the same level of focus, creativity, and resources as pass penetration increased. Finally, we see tremendous opportunity to continue to enhance the My Epic App, which is already effectively driving mobile engagement, with native commerce and key payment integrations to increase guest purchase conversion.
"We are fully committed to executing a multi-year strategy that unlocks the full potential of our business. This strategy is rooted in leveraging our strong competitive advantages to drive sustained, profitable growth. We own and operate 42 resorts with unmatched scale, brand strength, and direct access to guest data across all lines of business. This enables us to optimize marketing, product, and pricing strategies across lift tickets and passes, and to invest in the highest return opportunities across our network. Our integrated model also positions us to capitalize on emerging technologies that are defining the current marketing environment to drive sustained, profitable growth across lift revenue, as well as ancillary revenue, which will continue to be a focus for the Company.
"Our immediate priority is increasing guest visitation to our resorts, which is essential to driving growth in revenue and free cash flow. Consistent with our long-standing focus on delivering exceptional guest experiences, we will continue to invest in our resorts and our employees. At the same time, we are taking decisive steps that we believe will rebuild lift ticket visitation, evolve our guest engagement approach to better reach and convert guests, and reaccelerate growth of our pass program. These steps are critical to strengthening our long-term financial performance.
"On the first item, we are focused on rebuilding lift ticket visitation, an essential driver of revenue and long-term growth. We are strategically enhancing lift ticket offerings, pricing strategies, and our marketing approach aimed at bringing in new guests to our resorts in ways that complement our pass program. In August, we introduced Epic Friend Tickets, a new benefit for 2025/2026
"We are also evolving our guest engagement strategy to better connect with skiers and riders and drive stronger performance. Our focus is to broaden our reach and modernize how we engage across channels. We plan to increase our exposure within digital and social platforms, and expand our influencer partnerships. This shift will allow us to reach guests where they are, and to fully utilize our guest data to create content that resonates and drives action. In addition, we are also aiming to elevate the individual brands of our resorts by tapping into the emotional connection guests have with our unique destinations. We believe this is an important differentiator in a competitive landscape.
"In addition to increasing guest visitation and evolving our guest engagement strategy, we continue to see meaningful opportunities to expand advance commitment and grow our pass business. The pass price reset ahead of the 2021/2022 season exceeded expectations in the initial years, and despite some modest declines recently, pass units are expected to be up over 50% in fiscal 2026 compared to fiscal 2021. This growth in our pass program has significantly strengthened our financial resilience and stability.
"To further support the expansion of our pass business, we are focused on driving long-term guest loyalty by ensuring we optimize the pass offering and continue to drive retention and conversion of new guests to the program. To that end, Epic Friend Tickets are expected to drive lift ticket visitation as outlined above, while also serving as a new benefit for unlimited pass holders. We are also investing in personalized media and influencer channels to better target and convert prospective pass holders. Looking ahead to fiscal 2027, we will be evaluating all aspects of our pass portfolio, including the product offerings, pricing, and benefits, in conjunction with our lift ticket products and pricing, with a focus on driving conversion to our highest-value, highest-frequency products and optimizing our overall lift access revenue growth.
"Finally, we will continue to invest in our people and our resorts to ensure we are delivering an Experience of a Lifetime. We are uniquely positioned to capitalize on investments in new technologies and processes that make it easier for our guests to engage with each aspect of the physical and digital experience we provide. We expect these efforts will drive both more value for our guests and revenue opportunities for the Company.
"
Season Pass Sales
Pass product sales through
Commenting on the Company's season pass sales for the upcoming North American ski season, Katz said, "Season to date through
Resource Efficiency Transformation Plan
Regarding the Company's resource efficiency transformation plan, Katz said, "
Guidance
The Company is providing its initial guidance for the year ending
The guidance is based on certain assumptions, including a continuation of the current economic environment, and normal weather conditions for the 2025/2026 North American and European ski season and the 2025 and 2026 Australian ski seasons. The guidance assumes an exchange rate of
The following table reflects the forecasted guidance range for the Company's fiscal year ending
|
Fiscal 2026 Guidance |
||
|
(In thousands) |
||
|
For the Year Ending |
||
|
|
||
|
Low End |
|
High End |
|
Range |
|
Range |
Net income attributable to |
$ 201,000 |
|
$ 276,000 |
Net income attributable to noncontrolling interests |
25,000 |
|
19,000 |
Net income |
226,000 |
|
295,000 |
Provision for income taxes (1) |
79,000 |
|
104,000 |
Income before income taxes |
305,000 |
|
399,000 |
Depreciation and amortization |
307,000 |
|
291,000 |
Interest expense, net |
210,000 |
|
202,000 |
Other (2) |
22,000 |
|
14,000 |
Total Reported EBITDA |
$ 844,000 |
|
$ 906,000 |
|
|
|
|
Mountain Reported EBITDA (3) |
$ 820,000 |
|
$ 874,000 |
Lodging Reported EBITDA (4) |
18,000 |
|
28,000 |
Resort Reported EBITDA (5) |
842,000 |
|
898,000 |
Real Estate Reported EBITDA |
2,000 |
|
8,000 |
Total Reported EBITDA |
$ 844,000 |
|
$ 906,000 |
|
|
|
|
(1) The provision for income taxes may be impacted by increased or decreased tax benefits relative to what's been recorded in our financial statements to date, primarily resulting from vesting and exercises of equity awards. Our estimated provision for income taxes does not include the impact, if any, of unknown future exercises of employee equity awards, which could be materially different given fluctuations in our stock price and timing of exercises. |
|||
(2) Our guidance includes certain forward looking known changes in the fair value of the contingent consideration based solely on the passage of time and resulting impact on present value. Guidance excludes any forward looking change based upon, among other things, financial projections including long-term growth rates for Park City, which such change may be material. |
|||
(3) Mountain Reported EBITDA also includes approximately |
|||
(4) Lodging Reported EBITDA also includes approximately |
|||
(5) The Company provides Reported EBITDA ranges for the Mountain and Lodging segments, as well as for the two combined. The low and high of the expected ranges provided for the Mountain and Lodging segments, while possible, do not sum to the high or low end of the Resort Reported EBITDA range provided because we do not expect or assume that we will hit the low or high end of both ranges. |
|||
(6) Guidance estimates are predicated on an exchange rate of |
Liquidity and Return of Capital
As of
On
Regarding the return of capital to shareholders, the Company declared a quarterly cash dividend on
Commenting on capital allocation, Katz said, "We remain committed to a disciplined and balanced approach as stewards of our shareholders' capital. We continue to prioritize investments that enhance our guest and employee experience, provide high-return capital projects, and enable strategic acquisition opportunities. After these priorities, we focus on returning excess capital to shareholders. In the current environment, the Company looks to balance its approach between share repurchases and dividends. The current dividend level reflects the strong cash flow generation of the business with any future growth in the dividend dependent on a material increase in future cash flows and the Company also maintains an opportunistic approach to share repurchases based on the value of the shares."
Capital Investments
Regarding calendar year 2025 capital expenditures, as previously announced, the Company expects its capital plan to be approximately
Regarding calendar year 2026 capital expenditures, Katz said, "In addition to this year's significant investments, we are pleased to highlight some select projects from our calendar year 2026 capital plan, with the full capital investment announcement planned for
Earnings Conference Call
The Company will conduct a conference call today at
About
Forward-Looking Statements
Certain statements discussed in this press release and on the conference call, other than statements of historical information, are forward-looking statements within the meaning of the federal securities laws, including the statements regarding fiscal 2026 and calendar year 2025 and 2026 performance and the assumptions related thereto, including, but not limited to, our expected net income and Resort Reported EBITDA; our expectations regarding our liquidity; expectations related to our season pass products; our expectations regarding our ancillary lines of business; capital investment projects; our calendar year 2025 and 2026 capital plans; expectations and anticipated benefits of our capital structure; and our expectations regarding our resource efficiency transformation plan. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. All forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Such risks and uncertainties include but are not limited to risks related to a prolonged weakness in general economic conditions, including adverse effects on the overall travel and leisure related industries and our business and results of operations; risks associated with the effects of high or prolonged inflation, elevated interest rates and financial institution disruptions; unfavorable weather conditions or the impact of climate change, natural disasters or other events; the ultimate amount of refunds that we could be required to refund to our pass product holders for qualifying circumstances under our Epic Coverage program; the willingness or ability of our guests to travel due to terrorism, the uncertainty of military conflicts or public health emergencies, and the cost and availability of travel options and changing consumer preferences, discretionary spending habits; risks related to travel and airline disruptions, and other adverse impacts on the ability of our guests to travel; risks related to interruptions or disruptions of our information technology systems, data security or cyberattacks; risks related to our reliance on information technology, including our failure to maintain the integrity of our customer or employee data and our ability to adapt to technological developments or industry trends; our ability to acquire, develop and implement relevant technology offerings for customers and partners; the seasonality of our business combined with adverse events that may occur during our peak operating periods; competition in our mountain and lodging businesses or with other recreational and leisure activities; risks related to the high fixed cost structure of our business; our ability to fund resort capital expenditures, or accurately identify the need for, or anticipate the timing of certain capital expenditures; risks related to a disruption in our water supply that would impact our snowmaking capabilities and operations; our reliance on government permits or approvals for our use of public land or to make operational and capital improvements; risks related to resource efficiency transformation initiatives; risks related to federal, state, local and foreign government laws, rules and regulations, including environmental and health and safety laws and regulations; risks related to changes in security and privacy laws and regulations which could increase our operating costs and adversely affect our ability to market our products, properties and services effectively; potential failure to adapt to technological developments or industry trends regarding information technology; our ability to successfully launch and promote adoption of new products, technology, services and programs; risks related to our workforce, including increased labor costs, loss of key personnel and our ability to maintain adequate staffing, including hiring and retaining a sufficient seasonal workforce; our ability to successfully integrate acquired businesses, including their integration into our internal controls and infrastructure; our ability to successfully navigate new markets, including
All forward-looking statements attributable to us or any persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. All guidance and forward-looking statements in this press release are made as of the date hereof and we do not undertake any obligation to update any forecast or forward-looking statements whether as a result of new information, future events or otherwise, except as may be required by law.
Statement Concerning Non-GAAP Financial Measures
When reporting financial results, we use the terms Resort Reported EBITDA, Total Reported EBITDA, Resort EBITDA Margin, Net Debt and Net Real Estate Cash Flow, which are not financial measures under accounting principles generally accepted in
Reported EBITDA (and its counterpart for each of our segments) has been presented herein as a measure of the Company's performance. The Company believes that Reported EBITDA is an indicative measurement of the Company's operating performance, and is similar to performance metrics generally used by investors to evaluate other companies in the resort and lodging industries. The Company defines Resort EBITDA Margin as Resort Reported EBITDA divided by Resort net revenue. The Company believes Resort EBITDA Margin is an important measurement of operating performance. The Company believes that Net Debt is an important measurement of liquidity as it is an indicator of the Company's ability to obtain additional capital resources for its future cash needs. Additionally, the Company believes Net Real Estate Cash Flow is important as a cash flow indicator for its Real Estate segment. See the tables provided in this release for reconciliations of our measures of segment profitability and non-GAAP financial measures to the most directly comparable GAAP financial measures.
Consolidated Condensed Statements of Operations (In thousands, except per share amounts) (Unaudited)
|
||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||
|
|
2025 |
|
2024 (1) |
|
2025 (1) |
|
2024 (1) |
Net revenue: |
|
|
|
|
|
|
|
|
Mountain and Lodging services and other |
|
$ 205,738 |
|
$ 201,721 |
|
$ 2,464,910 |
|
$ 2,388,227 |
Mountain and Lodging retail and dining |
|
65,465 |
|
63,579 |
|
499,002 |
|
492,260 |
Resort net revenue |
|
271,203 |
|
265,300 |
|
2,963,912 |
|
2,880,487 |
Real Estate |
|
86 |
|
86 |
|
435 |
|
4,704 |
Total net revenue |
|
271,289 |
|
265,386 |
|
2,964,347 |
|
2,885,191 |
Segment operating expense: |
|
|
|
|
|
|
|
|
Mountain and Lodging operating expense |
|
262,983 |
|
257,441 |
|
1,507,993 |
|
1,458,369 |
Mountain and Lodging retail and dining cost of products sold |
|
25,824 |
|
27,031 |
|
181,988 |
|
188,054 |
General and administrative |
|
106,306 |
|
95,074 |
|
433,714 |
|
410,027 |
Resort operating expense |
|
395,113 |
|
379,546 |
|
2,123,695 |
|
2,056,450 |
Real Estate operating expense |
|
1,302 |
|
1,399 |
|
6,213 |
|
9,514 |
Total segment operating expense |
|
396,415 |
|
380,945 |
|
2,129,908 |
|
2,065,964 |
Other operating (expense) income: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
(77,079) |
|
(72,825) |
|
(296,437) |
|
(279,073) |
Gain on sale of real property |
|
— |
|
— |
|
24,404 |
|
6,285 |
Change in fair value of contingent consideration |
|
(5,300) |
|
(5,000) |
|
(9,379) |
|
(47,957) |
Gain (loss) on disposal of fixed assets and other, net |
|
3,902 |
|
(6,261) |
|
6,933 |
|
(9,633) |
(Loss) income from operations |
|
(203,603) |
|
(199,645) |
|
559,960 |
|
488,849 |
Interest expense, net |
|
(45,789) |
|
(41,314) |
|
(171,628) |
|
(164,599) |
Mountain equity investment income (loss), net |
|
357 |
|
(320) |
|
3,919 |
|
1,053 |
Investment income and other, net |
|
1,458 |
|
4,949 |
|
10,126 |
|
18,592 |
Foreign currency (loss) gain on intercompany loans |
|
(33) |
|
90 |
|
20 |
|
(4,140) |
(Loss) income before benefit from (provision for) income taxes |
|
(247,610) |
|
(236,240) |
|
402,397 |
|
339,755 |
Benefit from (provision for) income taxes |
|
54,703 |
|
53,189 |
|
(104,421) |
|
(92,776) |
Net (loss) income |
|
(192,907) |
|
(183,051) |
|
297,976 |
|
246,979 |
Net loss (income) attributable to noncontrolling interests |
|
7,447 |
|
6,485 |
|
(17,972) |
|
(15,874) |
Net (loss) income attributable to |
|
$ (185,460) |
|
$ (176,566) |
|
$ 280,004 |
|
$ 231,105 |
Per share amounts: |
|
|
|
|
|
|
|
|
Basic net (loss) income per share attributable to |
|
$ (5.08) |
|
$ (4.70) |
|
$ 7.54 |
|
$ 6.10 |
Diluted net (loss) income per share attributable to |
|
$ (5.08) |
|
$ (4.70) |
|
$ 7.53 |
|
$ 6.09 |
Cash dividends declared per share |
|
$ 2.22 |
|
$ 2.22 |
|
$ 8.88 |
|
$ 8.56 |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
36,524 |
|
37,548 |
|
37,155 |
|
37,868 |
Diluted |
|
36,524 |
|
37,548 |
|
37,204 |
|
37,957 |
|
||||||||
(1) Reflects the impact of immaterial revisions to the financial statements |
Consolidated Condensed Statements of Operations - Other Data (In thousands) (Unaudited)
|
|||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|||||||||
Other Data: |
|
|
|
|
|
|
|
|
|
Mountain Reported EBITDA |
|
$ (127,650) |
|
$ (117,330) |
|
$ 821,341 |
|
$ 802,072 |
|
Lodging Reported EBITDA |
|
4,097 |
|
2,764 |
|
22,795 |
|
23,018 |
|
Resort Reported EBITDA |
|
(123,553) |
|
(114,566) |
|
844,136 |
|
825,090 |
|
Real Estate Reported EBITDA |
|
(1,216) |
|
(1,313) |
|
18,626 |
|
1,475 |
|
Total Reported EBITDA |
|
$ (124,769) |
|
$ (115,879) |
|
$ 862,762 |
|
$ 826,565 |
|
Mountain stock-based compensation |
|
$ 11,208 |
|
$ 5,685 |
|
$ 29,632 |
|
$ 23,234 |
|
Lodging stock-based compensation |
|
1,439 |
|
809 |
|
4,004 |
|
3,349 |
|
Resort stock-based compensation |
|
12,647 |
|
6,494 |
|
33,636 |
|
26,583 |
|
Real Estate stock-based compensation |
|
130 |
|
58 |
|
326 |
|
220 |
|
Total stock-based compensation |
|
$ 12,777 |
|
$ 6,552 |
|
$ 33,962 |
|
$ 26,803 |
|
Mountain Segment Operating Results (In thousands, except ETP) (Unaudited)
|
||||||||||||
|
|
Three Months Ended
|
|
Percentage Increase |
|
Twelve Months Ended
|
|
Percentage Increase |
||||
|
|
2025 |
|
2024 |
|
(Decrease) |
|
2025 |
|
2024 |
|
(Decrease) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Lift |
|
$ 47,587 |
|
$ 48,258 |
|
(1.4) % |
|
|
|
|
|
4.2 % |
Ski school |
|
9,772 |
|
9,493 |
|
2.9 % |
|
309,863 |
|
304,548 |
|
1.7 % |
Dining |
|
18,393 |
|
17,964 |
|
2.4 % |
|
240,900 |
|
227,572 |
|
5.9 % |
Retail/rental |
|
24,087 |
|
24,304 |
|
(0.9) % |
|
302,450 |
|
317,196 |
|
(4.6) % |
Other |
|
81,095 |
|
75,857 |
|
6.9 % |
|
273,473 |
|
252,270 |
|
8.4 % |
|
|
180,934 |
|
175,876 |
|
2.9 % |
|
2,629,873 |
|
2,544,370 |
|
3.4 % |
Mountain operating expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Labor and labor-related benefits |
|
121,592 |
|
119,900 |
|
1.4 % |
|
760,955 |
|
731,153 |
|
4.1 % |
Retail cost of sales |
|
11,168 |
|
11,427 |
|
(2.3) % |
|
97,289 |
|
107,093 |
|
(9.2) % |
Resort related fees |
|
4,500 |
|
5,905 |
|
(23.8) % |
|
111,830 |
|
110,113 |
|
1.6 % |
General and administrative |
|
91,816 |
|
81,298 |
|
12.9 % |
|
373,404 |
|
350,788 |
|
6.4 % |
Other |
|
79,865 |
|
74,356 |
|
7.4 % |
|
468,973 |
|
444,204 |
|
5.6 % |
|
|
308,941 |
|
292,886 |
|
5.5 % |
|
1,812,451 |
|
1,743,351 |
|
4.0 % |
Mountain equity investment income (loss), net |
|
357 |
|
(320) |
|
211.6 % |
|
3,919 |
|
1,053 |
|
272.2 % |
Mountain Reported EBITDA |
|
$ (127,650) |
|
$ (117,330) |
|
(8.8) % |
|
$ 821,341 |
|
$ 802,072 |
|
2.4 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total skier visits |
|
753 |
|
699 |
|
7.7 % |
|
17,665 |
|
17,564 |
|
0.6 % |
ETP |
|
$ 63.20 |
|
$ 69.04 |
|
(8.5) % |
|
$ 85.09 |
|
$ 82.14 |
|
3.6 % |
Lodging Operating Results
(In thousands, except ADR and Revenue per (Unaudited)
|
||||||||||||
|
|
Three Months Ended
|
|
Percentage Increase |
|
Twelve Months Ended
|
|
Percentage Increase |
||||
|
|
2025 |
|
2024 |
|
(Decrease) |
|
2025 |
|
2024 |
|
(Decrease) |
Lodging net revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Owned hotel rooms |
|
$ 31,566 |
|
$ 30,239 |
|
4.4 % |
|
$ 88,184 |
|
$ 83,977 |
|
5.0 % |
Managed condominium rooms |
|
10,112 |
|
10,498 |
|
(3.7) % |
|
81,525 |
|
86,199 |
|
(5.4) % |
Dining |
|
17,798 |
|
17,081 |
|
4.2 % |
|
66,374 |
|
63,255 |
|
4.9 % |
Transportation |
|
1,069 |
|
1,249 |
|
(14.4) % |
|
14,853 |
|
16,309 |
|
(8.9) % |
Golf |
|
7,877 |
|
7,181 |
|
9.7 % |
|
16,008 |
|
13,722 |
|
16.7 % |
Other |
|
18,696 |
|
19,668 |
|
(4.9) % |
|
52,805 |
|
56,368 |
|
(6.3) % |
|
|
87,118 |
|
85,916 |
|
1.4 % |
|
319,749 |
|
319,830 |
|
— % |
Payroll cost reimbursements |
|
3,151 |
|
3,508 |
|
(10.2) % |
|
14,290 |
|
16,287 |
|
(12.3) % |
Total Lodging net revenue |
|
90,269 |
|
89,424 |
|
0.9 % |
|
334,039 |
|
336,117 |
|
(0.6) % |
Lodging operating expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Labor and labor-related benefits |
|
37,196 |
|
37,362 |
|
(0.4) % |
|
138,041 |
|
139,840 |
|
(1.3) % |
General and administrative |
|
14,490 |
|
13,776 |
|
5.2 % |
|
60,310 |
|
59,239 |
|
1.8 % |
Other |
|
31,335 |
|
32,014 |
|
(2.1) % |
|
98,603 |
|
97,733 |
|
0.9 % |
|
|
83,021 |
|
83,152 |
|
(0.2) % |
|
296,954 |
|
296,812 |
|
— % |
Reimbursed payroll costs |
|
3,151 |
|
3,508 |
|
(10.2) % |
|
14,290 |
|
16,287 |
|
(12.3) % |
Total Lodging operating expense |
|
86,172 |
|
86,660 |
|
(0.6) % |
|
311,244 |
|
313,099 |
|
(0.6) % |
Lodging Reported EBITDA |
|
$ 4,097 |
|
$ 2,764 |
|
48.2 % |
|
$ 22,795 |
|
$ 23,018 |
|
(1.0) % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Owned hotel statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
ADR |
|
$ 331.06 |
|
$ 317.21 |
|
4.4 % |
|
$ 325.65 |
|
$ 317.65 |
|
2.5 % |
RevPAR |
|
$ 185.37 |
|
$ 175.22 |
|
5.8 % |
|
$ 170.70 |
|
$ 161.82 |
|
5.5 % |
Managed condominium statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
ADR |
|
$ 261.91 |
|
$ 260.89 |
|
0.4 % |
|
$ 413.47 |
|
$ 424.13 |
|
(2.5) % |
RevPAR |
|
$ 48.62 |
|
$ 46.30 |
|
5.0 % |
|
$ 116.70 |
|
$ 118.91 |
|
(1.9) % |
Owned hotel and managed condominium statistics (combined): |
|
|
|
|
|
|
|
|
|
|
|
|
ADR |
|
$ 302.75 |
|
$ 294.21 |
|
2.9 % |
|
$ 376.95 |
|
$ 381.60 |
|
(1.2) % |
RevPAR |
|
$ 93.00 |
|
$ 87.25 |
|
6.6 % |
|
$ 131.55 |
|
$ 130.41 |
|
0.9 % |
Key Balance Sheet Data (In thousands) (Unaudited)
|
||||
|
|
As of |
||
|
|
2025 |
|
2024 |
|
|
$ 424,499 |
|
$ 709,932 |
Long-term debt, net |
|
2,594,765 |
|
2,731,492 |
Long-term debt due within one year |
|
599,509 |
|
59,314 |
Total debt |
|
3,194,274 |
|
2,790,806 |
Less: cash and cash equivalents |
|
440,290 |
|
322,827 |
Net debt |
|
$ 2,753,984 |
|
$ 2,467,979 |
Reconciliation of Measures of Segment Profitability and Non-GAAP Financial Measures
Presented below is a reconciliation of net (loss) income attributable to
|
(In thousands) (Unaudited) |
|
(In thousands) (Unaudited) |
||||
|
Three Months Ended |
|
Twelve Months Ended |
||||
|
2025 |
|
2024 (2) |
|
2025 (2) |
|
2024 (2) |
Net (loss) income attributable to |
$ (185,460) |
|
$ (176,566) |
|
$ 280,004 |
|
$ 231,105 |
Net (loss) income attributable to noncontrolling interests |
(7,447) |
|
(6,485) |
|
17,972 |
|
15,874 |
Net (loss) income |
(192,907) |
|
(183,051) |
|
297,976 |
|
246,979 |
(Benefit from) provision for income taxes |
(54,703) |
|
(53,189) |
|
104,421 |
|
92,776 |
(Loss) income before (benefit from) provision for income taxes |
(247,610) |
|
(236,240) |
|
402,397 |
|
339,755 |
Depreciation and amortization |
77,079 |
|
72,825 |
|
296,437 |
|
279,073 |
(Gain) loss on disposal of fixed assets and other, net |
(3,902) |
|
6,261 |
|
(6,933) |
|
9,633 |
Change in fair value of contingent consideration |
5,300 |
|
5,000 |
|
9,379 |
|
47,957 |
Investment income and other, net |
(1,458) |
|
(4,949) |
|
(10,126) |
|
(18,592) |
Foreign currency loss (gain) on intercompany loans |
33 |
|
(90) |
|
(20) |
|
4,140 |
Interest expense, net |
45,789 |
|
41,314 |
|
171,628 |
|
164,599 |
Total Reported EBITDA |
$ (124,769) |
|
$ (115,879) |
|
$ 862,762 |
|
$ 826,565 |
|
|
|
|
|
|
|
|
Mountain Reported EBITDA |
$ (127,650) |
|
$ (117,330) |
|
$ 821,341 |
|
$ 802,072 |
Lodging Reported EBITDA |
4,097 |
|
2,764 |
|
22,795 |
|
23,018 |
Resort Reported EBITDA (1) |
(123,553) |
|
(114,566) |
|
$ 844,136 |
|
$ 825,090 |
Real Estate Reported EBITDA |
(1,216) |
|
(1,313) |
|
18,626 |
|
1,475 |
Total Reported EBITDA |
$ (124,769) |
|
$ (115,879) |
|
$ 862,762 |
|
$ 826,565 |
|
|
|
|
|
|
|
|
(1) Resort represents the sum of Mountain and Lodging |
|||||||
(2) Reflects the impact of immaterial revisions to the financial statements |
The following table reconciles long-term debt, net to Net Debt and the calculation of Net Debt to Total Reported EBITDA for the twelve months ended
|
(In thousands) (Unaudited)
(As of |
Long-term debt, net |
$ 2,594,765 |
Long-term debt due within one year |
599,509 |
Total debt |
3,194,274 |
Less: cash and cash equivalents |
440,290 |
Net debt |
$ 2,753,984 |
Net debt to Total Reported EBITDA |
3.2 x |
The following table reconciles Real Estate Reported EBITDA to Net Real Estate Cash Flow for the three and twelve months ended
|
|
(In thousands) (Unaudited) Three Months Ended
|
|
(In thousands) (Unaudited) Twelve Months Ended
|
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
Real Estate Reported EBITDA |
|
$ (1,216) |
|
$ (1,313) |
|
$ 18,626 |
|
$ 1,475 |
|
|
— |
|
— |
|
(5,737) |
|
3,607 |
|
|
130 |
|
58 |
|
326 |
|
220 |
Change in real estate deposits and recovery of previously incurred project costs/land basis less investments in real estate |
|
(2) |
|
(2) |
|
44 |
|
159 |
Net Real Estate Cash Flow |
|
$ (1,088) |
|
$ (1,257) |
|
$ 13,259 |
|
$ 5,461 |
The following table reconciles Resort net revenue to Resort EBITDA Margin for the year ended
|
(In thousands) (Unaudited) |
(In thousands) (Unaudited) |
|
Twelve Months Ended
|
Fiscal 2026 Guidance (2) |
Resort net revenue (1) |
$ 2,963,912 |
$ 3,016,000 |
Resort Reported EBITDA (1) |
$ 844,136 |
$ 870,000 |
Resort EBITDA margin (1) |
28.5 % |
28.8 % |
|
|
|
(1) Resort represents the sum of Mountain and Lodging |
|
|
(2) Represents the mid-point of Guidance |
View original content to download multimedia:https://www.prnewswire.com/news-releases/vail-resorts-reports-fiscal-2025-fourth-quarter-and-full-year-results-and-provides-fiscal-2026-outlook-302569969.html
SOURCE