UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2014
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-36286
Intrawest Resorts Holdings, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Delaware | 46-3681098 |
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) |
1621 18th Street, Suite 300 Denver, Colorado |
80202 |
(Address of Principal Executive Offices) | (Zip Code) |
(303) 749-8200
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes o No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). ☒ Yes o No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | o | Accelerated filer | o |
Non-accelerated filer | ☒ (Do not check if a smaller reporting company) | Smaller reporting company | o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). o Yes ☒ No
As of May 13, 2014, 45,032,000 shares of the registrant’s common stock were outstanding.
Table of Contents
1
CAUTIONARY NOTE ABOUT FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this Quarterly Report on Form 10-Q other than statements of historical fact, including statements regarding our future results of operations and financial position, our business strategy and plans, and our objectives for future operations, are forward-looking statements. The words believe, may, will, estimate, continue, anticipate, intend, expect, and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives, and financial needs. These forward-looking statements are subject to a number of risks, uncertainties and assumptions, including: weakness in general economic conditions; lack of adequate snowfall and unfavorable weather conditions; adverse events that occur during our peak operating periods; increased competition; regulatory risks; our operational reliance on major equipment; risks associated with our acquisition strategy; Steamboat Ski & Resort’s dependence on subsidized direct air service; risks related to information technology; our potential failure to maintain the integrity of our customer or employee data; currency risks; adverse consequences of current or future legal claims; loss of key personnel; our ability to monetize real estate assets; a partial or complete loss of Alpine Helicopters Inc’s services; the effects of climate change; our ability to successfully remediate the material weakness in our internal control over financial reporting; risks associated with Fortress’s (as defined below) ownership of a majority of our outstanding common stock and other risks described in Part II - Item 1, Risk Factors in our Quarterly Report on Form 10-Q for the period ended December 31, 2013 filed with the Securities and Exchange Commission (SEC) on March 17, 2014. Moreover, we operate in a competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, the future events and trends discussed in this Quarterly Report on Form 10-Q may not occur and actual results could differ materially and adversely from those anticipated or implied in the forward-looking statements.
We undertake no obligation to revise or publicly release the results of any revision to these forward-looking statements, except as required by law. Given these risks and uncertainties, readers are cautioned not to place undue reliance on such forward-looking statements.
2
PART I. FINANCIAL INFORMATION
INTRAWEST RESORTS HOLDINGS, INC.
Condensed Consolidated Balance Sheets
(In thousands, except unit and share data)
(Unaudited)
Fiscal Year End June 30, 2013 |
March 31, 2014 |
|||||
Assets | ||||||
Current assets: |
||||||
Cash and cash equivalents | $ | 59,775 | $ | 101,881 | ||
Restricted cash | 13,685 | 14,581 | ||||
Receivables, net of allowances of $8,333 and $8,796 | 38,298 | 35,631 | ||||
Inventories | 29,151 | 34,527 | ||||
Prepaid expenses and other assets | 20,838 | 26,703 | ||||
Total current assets | 161,747 | 213,323 | ||||
Receivables, net of allowances of $6,264 and $5,806 | 37,779 | 35,117 | ||||
Amounts due from related parties | 6,262 | — | ||||
Property, plant and equipment, net of accumulated depreciation of $347,364 and $371,011 | 475,856 | 487,669 | ||||
Real estate held for development | 164,916 | 150,288 | ||||
Deferred charges and other | 28,584 | 21,353 | ||||
Equity method investments | 86,344 | 87,695 | ||||
Intangible assets, net | 65,503 | 59,154 | ||||
Goodwill | 94,609 | 94,609 | ||||
Total assets | $ | 1,121,600 | $ | 1,149,208 | ||
Liabilities and Equity | ||||||
Current liabilities: |
||||||
Accounts payable and accrued liabilities | $ | 62,196 | $ | 73,366 | ||
Deferred revenue and deposits | 52,110 | 41,145 | ||||
Long-term debt due within one year | 8,201 | 10,565 | ||||
Total current liabilities | 122,507 | 125,076 | ||||
Deferred revenue and deposits | 22,115 | 19,665 | ||||
Long-term debt | 580,662 | 566,672 | ||||
Notes payable to affiliates | 1,358,695 | — | ||||
Other long-term liabilities | 56,367 | 51,689 | ||||
Total liabilities | 2,140,346 | 763,102 | ||||
Commitments and contingencies (Note 12) |
||||||
Partners' deficit: |
||||||
Partnership units, unlimited number authorized |
||||||
General partner: 0 units outstanding at June 30, 2013 | — | — | ||||
Limited partners: 1,352,253 units outstanding at June 30, 2013 | (1,166,797 | ) |
— | |||
Stockholders' equity: |
||||||
Preferred stock, $0.01 par value; 300,000,000 shares authorized; 0 issued and outstanding at March 31, 2014 |
— | — | ||||
Common stock, $0.01 par value; 2,000,000,000 shares authorized; 45,007,000 shares issued and outstanding at March 31, 2014 |
— | 450 | ||||
Additional paid-in capital | — | 2,893,323 | ||||
Retained deficit | — | (2,696,840 | ) |
|||
Accumulated other comprehensive income | 148,805 | 189,001 | ||||
Total partners' (deficit)/ stockholders' equity | (1,017,992 | ) |
385,934 | |||
Noncontrolling interest | (754 | ) |
172 | |||
Total (deficit) equity | (1,018,746 | ) |
386,106 | |||
Total liabilities and equity | $ | 1,121,600 | $ | 1,149,208 |
See accompanying notes to condensed consolidated financial statements.
3
INTRAWEST RESORTS HOLDINGS, INC.
Condensed Consolidated Statements of Operations
(In thousands, except share and per share data)
(Unaudited)
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||
2013 |
2014 |
2013 |
2014 |
|||||||||
Revenue | $ | 281,796 | $ | 287,216 | $ | 465,260 | $ | 469,883 | ||||
Operating expenses | 161,355 | 158,469 | 371,572 | 369,391 | ||||||||
Depreciation and amortization | 14,567 | 15,122 | 44,227 | 42,265 | ||||||||
(Gain) loss on disposal of assets | 3,065 | 212 | 4,061 | (1 | ) |
|||||||
Impairment of real estate | — | — | 62 | 633 | ||||||||
Income from operations | 102,809 | 113,413 | 45,338 | 57,595 | ||||||||
Interest income | 1,687 | 897 | 4,904 | 4,619 | ||||||||
Interest expense on third party debt | (16,101 | ) |
(10,876 | ) |
(82,534 | ) |
(42,500 | ) |
||||
Interest expense on notes payable to affiliates | (58,941 | ) |
— | (172,509 | ) |
(119,858 | ) |
|||||
Earnings (loss) from equity method investments | 8,117 | 6,670 | (2,816 | ) |
3,127 | |||||||
Gain on disposal of equity method investments | — | — | 18,923 | — | ||||||||
Loss on extinguishment of debt | — | — | (11,152 | ) |
(35,480 | ) |
||||||
Other income (expense), net | 339 | 373 | 1,437 | (514 | ) |
|||||||
Income (loss) before income taxes | 37,910 | 110,477 | (198,409 | ) |
(133,011 | ) |
||||||
Income tax (benefit) expense | (24,950 | ) |
77 | (24,608 | ) |
374 | ||||||
Net income (loss) | 62,860 | 110,400 | (173,801 | ) |
(133,385 | ) |
||||||
Income attributable to noncontrolling interest | (730 | ) |
(1,514 | ) |
(322 | ) |
(860 | ) |
||||
Net income (loss) attributable to Intrawest Resorts Holdings, Inc. | $ | 62,130 | $ | 108,886 | $ | (174,123 | ) |
$ | (134,245 | ) |
||
Weighted average shares of common stock outstanding: |
||||||||||||
Basic | 41,882,000 | 43,791,722 | 41,882,000 | 42,509,281 | ||||||||
Diluted | 41,882,000 | 43,896,000 | 41,882,000 | 42,509,281 | ||||||||
Net income (loss) attributable to Intrawest Resorts Holdings, Inc. per share: |
||||||||||||
Basic | $ | 1.48 | $ | 2.49 | $ | (4.16 | ) |
$ | (3.16 | ) |
||
Diluted | $ | 1.48 | $ | 2.48 | $ | (4.16 | ) |
$ | (3.16 | ) |
See accompanying notes to condensed consolidated financial statements.
4
INTRAWEST RESORTS HOLDINGS, INC.
Condensed Consolidated Statements of Comprehensive Income (Loss)
(In thousands)
(Unaudited)
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||
2013 |
2014 |
2013 |
2014 |
|||||||||
Net income (loss) | $ | 62,860 | $ | 110,400 | $ | (173,801 | ) |
$ | (133,385 | ) |
||
Foreign currency translation adjustments | (8,359 | ) |
(12,751 | ) |
5,176 | (15,498 | ) |
|||||
Realized portion on cash flow hedge (net of tax of $0) | 1,105 | 834 | 3,207 | 3,517 | ||||||||
Actuarial loss on pensions (net of tax of $0) | (241 | ) |
(142 | ) |
(382 | ) |
(427 | ) |
||||
Comprehensive income (loss) | 55,365 | 98,341 | (165,800 | ) |
(145,793 | ) |
||||||
Comprehensive loss attributable to noncontrolling interest | (739 | ) |
(1,563 | ) |
(330 | ) |
(926 | ) |
||||
Comprehensive income (loss) attributable to Intrawest Resorts Holdings, Inc. | $ | 54,626 | $ | 96,778 | $ | (166,130 | ) |
$ | (146,719 | ) |
See accompanying notes to condensed consolidated financial statements.
5
INTRAWEST RESORTS HOLDINGS, INC.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Nine Months Ended March 31, |
||||||
2013 |
2014 |
|||||
Cash provided by (used in): |
||||||
Operating activities: |
||||||
Net loss | $ | (173,801 | ) |
$ | (133,385 | ) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||
Depreciation and amortization | 44,227 | 42,265 | ||||
Loss (earnings) from equity method investments | 2,816 | (3,127 | ) |
|||
Distributions of earnings from equity method investments | 5,997 | 1,381 | ||||
Benefit for deferred income taxes | (26,168 | ) |
— | |||
Provision for doubtful accounts | 1,909 | 2,499 | ||||
Loss on extinguishment of debt | 11,152 | 35,480 | ||||
Amortization of deferred financing costs | 3,809 | 2,780 | ||||
Realized portion on cash flow hedge | 3,207 | 3,517 | ||||
Amortization of facility fee and discount | 21,575 | 1,878 | ||||
Share-based compensation | — | 554 | ||||
(Gain) loss on disposal of equity method investments and assets | (19,593 | ) |
116 | |||
Accrued interest on notes payable to affiliates | 172,509 | 119,858 | ||||
Other items, net | (222 | ) |
375 | |||
Changes in assets and liabilities: |
||||||
Restricted cash | (4,402 | ) |
(922 | ) |
||
Receivables | 1,192 | 789 | ||||
Inventories | 2,596 | (6,186 | ) |
|||
Prepaid expenses and other assets | (1,354 | ) |
(4,154 | ) |
||
Real estate held for development | 2,618 | 11,675 | ||||
Accounts payable and accrued liabilities | 32,352 | 12,115 | ||||
Deferred revenue and deposits | (4,829 | ) |
(10,904 | ) |
||
Net cash provided by operating activities | 75,590 | 76,604 | ||||
Investing activities: |
||||||
Capital expenditures | (21,427 | ) |
(36,929 | ) |
||
Purchase of land for development | — | (2,941 | ) |
|||
Contributions to equity method investments | (259 | ) |
(2,733 | ) |
||
Proceeds from the sale of equity method investments | 117,868 | — | ||||
Proceeds from the sale of assets | 843 | 173 | ||||
Net cash provided by (used in) investing activities | 97,025 | (42,430 | ) |
See accompanying notes to condensed consolidated financial statements.
7
INTRAWEST RESORTS HOLDINGS, INC.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Nine Months Ended March 31, |
||||||
2013 |
2014 |
|||||
Financing activities: |
||||||
Proceeds from issuance of long-term debt | 565,132 | 534,600 | ||||
Proceeds from restricted cash | 60,656 | — | ||||
Repayments of bank and other borrowings | (742,321 | ) |
(585,766 | ) |
||
Net proceeds from initial public offering | — | 28,480 | ||||
Financing costs paid | (21,717 | ) |
(17,985 | ) |
||
Contributions from affiliates | 2,667 | 49,984 | ||||
Net cash (used in) provided by financing activities | (135,583 | ) |
9,313 | |||
Effect of exchange rate changes on cash | 115 | (1,381 | ) |
|||
Increase in cash and cash equivalents | 37,147 | 42,106 | ||||
Cash and cash equivalents, beginning of period | 46,908 | 59,775 | ||||
Cash and cash equivalents, end of period | $ | 84,055 | $ | 101,881 | ||
Supplemental information: |
||||||
Cash paid for interest | $ | 39,358 | $ | 31,247 | ||
Non-cash investing and financing activities |
||||||
Property, plant and equipment financed by capital lease obligations | $ | — | $ | 19,565 | ||
Exchange of Tranche B Term Loans and Affiliate Loans for equity | $ | — | $ | 1,471,627 |
See accompanying notes to condensed consolidated financial statements.
8
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
Note 1 - Formation and Business
Note 2 - Significant Accounting Policies
Note 3 - Earnings (Loss) Per Share
Note 4 - Supplementary Balance Sheet Information
Note 5 - Intangible Assets
Note 6 - Notes Receivable
Note 7 - Long-Term Debt and Notes Payable to Affiliates
Note 8 - Fair Value of Measurements
Note 9 - Accumulated Other Comprehensive Income
Note 10 - Share-Based Compensation
Note 11 - Income Taxes
Note 12 - Commitments and Contingencies
Note 13 - Pension Plans
Note 14 - Related Party Transactions
Note 15 - Segment Information
9
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
1. Formation and Business
Formation of the Company
Intrawest Resorts Holdings, Inc. is a Delaware corporation that was formed on August 30, 2013, and had not, prior to the completion of the restructuring transactions described below under Restructuring, conducted any activities other than those incident to its formation for the preparation of its initial public offering.
Intrawest Cayman L.P. (the Partnership) was formed on February 22, 2007 as a holding company that operated through various subsidiaries primarily engaged in the operation of mountain resorts, adventure, and real estate businesses, principally throughout North America. The subsidiaries of the Partnership held substantially all of the historical assets and liabilities that were contributed pursuant to the restructuring transactions described below under Restructuring.
Unless the context suggests otherwise, references in the condensed consolidated financial statements to the Company, our, us, or we refer to the Partnership and its consolidated subsidiaries prior to the consummation of the restructuring transactions described below under Restructuring and to Intrawest Resorts Holdings, Inc. and its consolidated subsidiaries after the consummation of the restructuring transactions described below under Restructuring.
Business Operations
The Company conducts business through three reportable segments: Mountain, Adventure and Real Estate. The Mountain segment includes our mountain resorts and lodging operations at Steamboat Ski & Resort (Steamboat) and Winter Park Resort (Winter Park) in Colorado, Stratton Mountain Resort (Stratton) in Vermont, Snowshoe Mountain Resort (Snowshoe) in West Virginia, Mont Tremblant Resort (Tremblant) in Quebec, and a 50% interest in Blue Mountain Ski Resort (Blue Mountain) in Ontario. The Mountain segment derives revenue mainly from sales of lift pass products, lodging management, ski school services, retail and rental merchandise, food and beverage, and other ancillary services. The Adventure segment includes Canadian Mountain Holidays (CMH), which provides heli-skiing, mountaineering and hiking at 11 lodges in British Columbia, Canada. In support of CMH’s operations, the Company owns a fleet of Bell helicopters that are also used in the off-season for fire suppression in the United States and Canada and other commercial uses. The Company’s subsidiary, Alpine Aerotech L.P., provides helicopter maintenance, repair and overhaul services to the Company’s fleet of helicopters as well as to aircraft owned by unaffiliated third parties. The Real Estate segment is comprised of and derives revenue from Intrawest Resort Club Group (IRCG), a vacation club business, Intrawest Hospitality Management (IHM), which manages condominium hotel properties in Maui, Hawaii and in Mammoth Lakes, California, and Playground, a residential real estate sales and marketing business. The Real Estate segment is also comprised of ongoing real estate development activities, and includes costs associated with these activities, including planning activities and land carrying costs. The Company’s business is seasonal in nature generating the highest revenue in the third fiscal quarter.
Restructuring
On December 9, 2013, the Company was party to a series of transactions in which the Partnership caused its indirect subsidiaries to contribute 100% of their equity interest in both Intrawest U.S. Holdings Inc., a Delaware corporation (Intrawest U.S.), and Intrawest ULC, an unlimited liability company organized under the laws of the Province of Alberta (Intrawest Canada), to an indirect subsidiary of the Company. Concurrently, $1.1 billion of notes payable to affiliates, including $0.7 billion of accrued and unpaid interest thereon, were exchanged for 42,999,900 shares of the Company's common stock (or 41,881,903 shares after giving effect to the 0.974-for-1 reverse stock split) and subsequently canceled. The Company's subsidiaries were released from all obligations, including guarantor obligations, in respect of an additional $355.6 million of notes payable to affiliates (the Third Lien Loan),
10
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
including $145.6 million of accrued and unpaid interest thereon. These transactions are collectively referred to as the Restructuring. The condensed consolidated statements of operations include interest expense related to the Third Lien Loan of $36.2 million and $24.4 million for the nine month periods ended March 31, 2013 and 2014, respectively.
The Restructuring was accounted for as a transaction among entities under common control as Intrawest Resorts Holdings, Inc. and the Partnership were, since August 30, 2013, and continue to be, under the common control of entities managed or controlled by Fortress Investment Group, LLC, (collectively, Fortress). Intrawest Resorts Holdings, Inc. had no operations prior to the Restructuring. After the Restructuring, the Company continued to be indirectly wholly-owned by Fortress and is the parent holding company of the businesses conducted by Intrawest U.S. and Intrawest Canada and their respective subsidiaries. Due to the entities being under common control, the assets, liabilities and equity contributed to the Company were recorded at their historical carrying values on the condensed consolidated balance sheet. The condensed consolidated statements of operations include the historical results of the Partnership combined with the results of the Company since the Restructuring. The condensed consolidated statements of equity include $2.8 billion of accumulated net losses attributable to the partners, converted to and reflected as an accumulated retained deficit of the Company, and the historical contributed capital from partners of $1.4 billion, combined with the debt to equity conversion from the Restructuring, converted to and reflected as additional paid-in capital (APIC). The condensed consolidated statements of cash flows reflect the activity of the historical Partnership balances combined with those of the Company since the Restructuring. The European operations of the Partnership were not contributed to the Company in connection with the Restructuring. As a result, the condensed consolidated balance sheet as of March 31, 2014 reflects the removal of approximately $4.1 million in total assets. In addition, the condensed consolidated balance sheet as of March 31, 2014 reflects an additional $1.5 billion of APIC related to the conversion of the $1.1 billion of affiliate debt and the removal of the principal balance and accrued and unpaid interest of the Third Lien Loan.
The Company’s income tax net operating loss carryforwards were reduced due to the Restructuring. As of June 30, 2013, the Company had net operating loss carryforwards of approximately $4.0 billion, which included $2.1 billion pertaining to the European operations. Due to the Restructuring, the net operating loss carryforwards pertaining to the European operations are no longer part of the Company’s net operating loss carryforward balance. Additionally, the Restructuring resulted in cancellation of indebtedness income in the United States and Canada. In accordance with the applicable tax rules in each jurisdiction, the Company’s net operating loss carryforwards have been reduced by approximately $0.5 billion. The Company believes uncertainty exists with respect to the future realization of the remaining net operating loss carryforwards and continues to provide a full valuation allowance. As of March 31, 2014, the Company had estimated remaining net operating loss carryforwards of approximately $1.4 billion.
Following the completion of the Restructuring, Fortress indirectly owned 100% of the voting and economic equity interests of the Company.
Refinancing
In conjunction with the Restructuring on December 9, 2013, one of the Company’s subsidiaries, as borrower, entered into a new credit agreement (the New Credit Agreement) with a syndicate of lenders, Goldman Sachs Bank USA, as issuing bank, and Goldman Sachs Lending Partners LLC, as administrative agent, providing for a $540.0 million term loan facility (the Term Loan), a $25.0 million senior secured first-lien revolving loan facility (the New Revolver), and a $55.0 million senior secured first-lien letters of credit facility (the New LC Facility, together with the Term Loan and New Revolver, collectively referred to herein as the FY14 Loans).
The proceeds from the Term Loan, together with cash on hand and $48.3 million contributed to the Company by Fortress, were used to refinance and extinguish the existing debt under the First Lien Credit Agreement dated December 4, 2012 (the FY13 First Lien Loans) and the Second Lien Credit Agreement, also dated December 4, 2012 (the FY13 Second Lien Loans, together with the FY13 First Lien Loans, collectively referred to herein as
11
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
the FY13 Lien Loans). The refinancing has been accounted for as an extinguishment of debt resulting in a pre-tax loss of $35.5 million during the nine months ended March 31, 2014. For a description of the New Credit Agreement see Note 7, Long Term Debt and Notes Payable to Affiliates.
Reverse Stock Split
On January 21, 2014, the Company effected a 0.974-for-1 reverse stock split with no change in par value. This transaction was treated as a stock split for accounting purposes and all share and per share data is presented as if the reverse stock split occurred at the beginning of all periods presented.
Basic and diluted net income (loss) per share attributable to common stockholders for the three and nine months ended March 31, 2013 and 2014 were computed using the number of shares outstanding after giving effect to the Restructuring and the 0.974-for-1 reverse stock split.
Initial Public Offering
On February 5, 2014, the Company completed its initial public offering (IPO) and sold 3,125,000 shares of its common stock at an offering price of $12.00 per share. Fortress sold an additional 14,843,750 shares of the Company’s common stock, including 2,343,750 shares sold on February 18, 2014 upon exercise of an option granted to the underwriters. The Company did not receive any proceeds from the sale of common stock by Fortress.
The Company received net proceeds of $28.5 million, after deducting $2.4 million of underwriting discounts and commissions and $6.6 million of offering expenses payable by the Company. The Company intends to use such proceeds for working capital and other general corporate purposes, which may include potential investments in, and acquisitions of, ski and adventure travel businesses and assets.
Following the completion of the IPO, Fortress beneficially owns 60.1% of the voting and economic equity interests of the Company.
2. Significant Accounting Policies
Basis of Presentation
The condensed consolidated financial statements should be read in conjunction with the audited annual consolidated financial statements and related notes included in our prospectus filed with the Securities and Exchange Commission (SEC) pursuant to Rule 424(b) under the Securities Act of 1933, as amended, on January 31, 2014 (the Prospectus). The condensed consolidated financial statements have been prepared on the same basis as the annual consolidated financial statements. We have condensed or omitted certain information and footnote disclosures normally included in financial statements presented in accordance with accounting principles generally accepted in the United States of America (GAAP). We believe the disclosures made herein are adequate to prevent the information presented from being misleading. The Company’s fiscal year end is June 30.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
The Fortress contribution of Intrawest U.S. and Intrawest Canada to the Company is treated as a reorganization of entities under common control. As required by GAAP for common control transactions, all assets and liabilities transferred to the Company as part of the Restructuring were recorded in the financial statements at carryover basis. The European operations held by a wholly-owned subsidiary of the Partnership were not contributed to the Company in connection with the Restructuring. See Note 1, Formation and Business.
All significant intercompany transactions are eliminated in consolidation. Investments in which the Company does not have a controlling interest or is not the primary beneficiary, but over which the Company is able to exercise significant influence, are accounted for under the equity method. Under the equity method, the original cost of the investment is adjusted for the Company’s share of post-acquisition earnings or losses less distributions received.
12
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
In January 2013, the Canadian helicopter business was reorganized and Alpine Helicopters Inc. (Alpine Helicopters) was formed in which the Company owns a 20% equity interest. Alpine Helicopters employs all the pilots that fly the helicopters in the CMH land tenures. Alpine Helicopters leases 100% of its helicopters from Intrawest Canada, a consolidated subsidiary, creating economic dependence thus giving Intrawest Canada a variable interest in Alpine Helicopters. Alpine Helicopters is a variable interest entity for which the Company is the primary beneficiary and is consolidated in these financial statements. The remaining 80% equity interest is held by the employees of Alpine Helicopters and is reflected as a noncontrolling interest on the condensed consolidated financial statements. As of March 31, 2014, Alpine Helicopters had total assets of $9.5 million and total liabilities of $6.5 million.
In the opinion of management, the accompanying condensed consolidated financial statements reflect all adjustments, which include normal and recurring adjustments, necessary to present fairly the Company’s financial position, the results of operations and comprehensive income, and cash flows for the interim periods presented. Interim results are not necessarily indicative of full year performance because of the impact of seasonal and short-term variations. Certain previously reported amounts have been reclassified to conform to the current period financial statement presentation.
Derivative Financial Instruments
The Company engages in activities that expose it to market risks including the effects of changes in interest rates and exchange rates. Financial exposures are managed as an integral part of the Company’s risk management activities, which seeks to reduce the potentially adverse effect that the volatility of interest rates or exchange rates may have on operating results.
As of June 30, 2013 and March 31, 2014, the Company had no significant outstanding derivative instruments. Prior to October 2008, the Company had outstanding interest rate swaps that were accounted for as cash flow hedges. The outstanding swap contracts were terminated on October 11, 2008, and the deferred loss previously recorded in accumulated other comprehensive income (loss) (AOCI) is being recognized in earnings during the period that the hedge covered, which ends on March 31, 2017. Approximately $2.3 million of deferred losses related to the terminated interest rate swaps will be amortized from AOCI into interest expense in the next twelve months.
Concentration of Credit Risk
The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of cash and cash equivalents and restricted cash. The Company places its cash and temporary cash investments in high quality credit institutions, but these investments may be in excess of regulatory insurance limits. The Company does not enter into financial instruments for trading or speculative purposes. Concentration of credit risk with respect to trade and notes receivables is limited due to the large number of customers and small transactions associated with the Company’s consumer and retail operations and the wide variety of customers and markets in which the Company transacts business. Where the Company provides financing, the Company performs ongoing credit evaluations of its customers and generally does not require collateral, but does require advance deposits on certain transactions.
Receivables
Trade receivables are stated at amounts due from customers for the Company’s goods and services net of an allowance for doubtful accounts. The allowance is based on a specific reserve analysis and considers such factors as the customer’s past repayment history, the economic environment and other factors that could affect collectability. Write-offs are evaluated on a case by case basis.
For notes receivable from IRCG customers, interest income is recognized on an accrual basis when earned. Any deferred portion of contractual interest is recognized on methods that approximate the effective interest method over the term of the corresponding note.
13
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
Foreign Currency Translation
The condensed consolidated financial statements are presented in United States dollars (USD). The Company’s Canadian subsidiaries generally have Canadian dollar (CAD) functional currency.
The accounts of entities where the USD is not the functional currency are translated into USD using the exchange rate in effect at the balance sheet date for asset and liability amounts and at the monthly average rate in effect for the period for amounts included in the determination of income. Cumulative unrealized gains or losses arising from the translation of the financial position of these subsidiaries into USD are included in the condensed consolidated statements of equity as a component of AOCI.
Exchange gains or losses arising from transactions that are denominated in foreign currencies into the applicable functional currency are included in the determination of income.
Income Taxes
Deferred tax assets and liabilities are recorded for the estimated future tax effects of temporary differences between the tax basis of assets and liabilities and the book basis reported in the condensed consolidated balance sheets and for operating loss and tax credit carryforwards. The change in deferred tax assets and liabilities for the period gives rise to the deferred tax provision or benefit for the period. Effects of changes in enacted tax laws on deferred tax assets and liabilities are reflected as adjustments to the tax provision or benefit in the period of enactment. To the extent that it is not considered to be more likely than not that some or all of the deferred tax assets will not be realized, a valuation allowance is provided.
The Company recognizes interest related to uncertain tax positions as a component of income tax expense. Penalties, if incurred, are recorded in operating expenses in the condensed consolidated statements of operations.
Share-Based Compensation
On January 30, 2014, the Company’s Compensation Committee of the Board of Directors approved the terms of the 2014 Omnibus Incentive Plan (the Plan), which allows it to grant share-based compensation awards in a variety of forms such as options, stock appreciation rights, restricted stock, restricted stock units, stock bonuses, other stock-based awards and cash awards as part of the Company’s long-term incentive compensation plan.
Awards granted under the Plan generally vest based on a service condition as defined in each award. Unless otherwise determined or evidenced in an award agreement, in the event that (i) a change in control occurs, as defined in the Plan, and (ii) a participant’s employment or service is terminated without cause within twelve months following the change in control, then (a) any unvested or unexercisable portion of any award carrying a right to exercise shall become fully vested and exercisable, and (b) the restrictions, deferral limitations, payment conditions and forfeiture conditions applicable to any award will lapse and such unvested awards will be deemed fully vested and any performance conditions imposed with respect to such awards will be deemed to be fully achieved.
Compensation expense is measured based on the fair value of the award on the date of grant, net of estimated forfeitures, and is recognized as expense on a straight-line basis over the requisite service period.
Recent Accounting Pronouncements
In February 2013, the Financial Accounting Standards Board (FASB) issued ASU 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. The ASU does not change the current requirements for reporting net income or other comprehensive income in financial statements. However, the ASU requires an entity to provide information about the amounts reclassified out of AOCI by component. Specifically, the ASU requires the Company to present either in a single note or parenthetically on the face of the financial statements the effect of significant amounts reclassified from each component of AOCI based on its source and the income statement line items affected by the reclassification. If a component is not required to be reclassified to net income in its entirety,
14
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
the Company would instead cross- reference to the related note for additional information. The guidance included in ASU 2013-02 was effective for the Company beginning July 1, 2013 and was applied prospectively. The adoption of this authoritative guidance did not have an impact on the Company’s financial position, results of operations or cash flows.
In July 2012, the FASB issued ASU 2012-02, Intangibles – Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment. This update amends ASU 2011-08, Intangibles – Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment and permits an entity first to assess qualitative factors to determine whether it is more likely than not that an indefinite-lived intangible asset is impaired as a basis for determining whether it is necessary to perform the quantitative impairment test in accordance with Subtopic 350-30, Intangibles - Goodwill and Other - General Intangibles Other than Goodwill. The Company adopted the provisions of the ASU effective July 1, 2013. The adoption of ASU 2012-02 did not have a material impact on the Company’s financial position, results of operations or cash flows.
In April 2014, the FASB issued ASU 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity. This update raises the threshold for a disposal to qualify as a discontinued operation and requires new disclosures for discontinued operations as well as certain other disposals that do not meet the definition of a discontinued operation. The guidance is effective for annual periods beginning on or after December 15, 2014 with early adoption permitted only for disposals that have not been previously reported. The Company is currently in the process of evaluating the impact of the adoption on the consolidated financial statements and disclosures.
3. Earnings (Loss) Per Share
Basic earnings (loss) per share (EPS) is calculated by dividing net income (loss) attributable to the Company by the weighted average number of shares of common stock outstanding. Diluted EPS is calculated by dividing net income (loss) attributable to the Company by the weighted average number of shares of common stock outstanding, plus potentially dilutive securities. Potentially dilutive securities include unvested restricted common stock and restricted stock units, the dilutive effect of which is calculated using the treasury stock method.
The calculation of basic and diluted EPS is presented below (in thousands, except per share data).
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||
2013 |
2014 |
2013 |
2014 |
|||||||||
Basic EPS |
||||||||||||
Net income (loss) | $ | 62,130 | $ | 108,886 | $ | (174,123 | ) |
$ | (134,245 | ) |
||
Weighted average common shares outstanding | 41,882 | 43,792 | 41,882 | 42,509 | ||||||||
Basic EPS | $ | 1.48 | $ | 2.49 | $ | (4.16 | ) |
$ | (3.16 | ) |
||
Diluted EPS |
||||||||||||
Net income (loss) | $ | 62,130 | $ | 108,886 | $ | (174,123 | ) |
$ | (134,245 | ) |
||
Weighted average common shares outstanding | 41,882 | 43,792 | 41,882 | 42,509 | ||||||||
Dilutive effect of stock awards | — | 104 | — | — | ||||||||
Weighted average dilutive shares outstanding | 41,882 | 43,896 | 41,882 | 42,509 | ||||||||
Diluted EPS | $ | 1.48 | $ | 2.48 | $ | (4.16 | ) |
$ | (3.16 | ) |
The Company excluded 0.1 million anti-dilutive securities from the calculation of diluted net loss per share for the nine months ended March 31, 2014.
15
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
4. Supplementary Balance Sheet Information
Receivables
Receivables as of June 30, 2013 and March 31, 2014 consisted of the following (in thousands):
Fiscal Year End June 30, 2013 |
March 31, 2014 |
|||||
Receivables – current: |
||||||
Trade receivables | $ | 14,522 | $ | 17,111 | ||
Loans, mortgages and notes receivable | 10,467 | 10,766 | ||||
Other amounts receivable | 21,642 | 16,550 | ||||
Allowance for doubtful accounts | (8,333 | ) |
(8,796 | ) |
||
$ | 38,298 | $ | 35,631 |
Deferred charges and other
Deferred charges and other as of June 30, 2013 and March 31, 2014 consisted of the following (in thousands):
Fiscal Year End June 30, 2013 |
March 31, 2014 |
|||||
Long-term deferred financing costs, net | $ | 22,124 | $ | 17,892 | ||
Other long-term assets | 6,460 | 3,461 | ||||
$ | 28,584 | $ | 21,353 |
Accounts payable and accrued liabilities
Accounts payable and accrued liabilities as of June 30, 2013 and March 31, 2014 consisted of the following (in thousands):
Fiscal Year End June 30, 2013 |
March 31, 2014 |
|||||
Trade payables | $ | 53,390 | $ | 66,296 | ||
Other payables and accrued liabilities | 8,806 | 7,070 | ||||
$ | 62,196 | $ | 73,366 |
Deferred revenue and deposits
Deferred revenue and deposits as of June 30, 2013 and March 31, 2014 consisted of the following (in thousands):
Fiscal Year End June 30, 2013 |
March 31, 2014 |
|||||
Deferred revenue and deposits – current: |
||||||
Season pass and other | $ | 31,262 | $ | 18,931 | ||
Lodging and tour deposits | 12,147 | 13,232 | ||||
Deposits on real estate sales | 8,701 | 8,982 | ||||
$ | 52,110 | $ | 41,145 |
Fiscal Year End June 30, 2013 |
March 31, 2014 |
|||||
Deferred revenue and deposits – long term: |
||||||
Government grants | $ | 12,814 | $ | 11,340 | ||
Club initiation deposits and other | 9,301 | 8,325 | ||||
$ | 22,115 | $ | 19,665 |
16
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
Other long-term liabilities
Other long-term liabilities as of June 30, 2013 and March 31, 2014 consisted of the following (in thousands):
Fiscal Year End June 30, 2013 |
March 31, 2014 |
|||||
Other long-term liabilities: |
||||||
Pension liability | $ | 34,456 | $ | 34,105 | ||
Other long-term liabilities | 21,911 | 17,584 | ||||
$ | 56,367 | $ | 51,689 |
5. Intangible Assets
Finite-lived intangible assets as of June 30, 2013 and March 31, 2014 consisted of the following (in thousands):
Cost |
Accumulated amortization |
Net book value |
|||||||
Fiscal Year End June 30, 2013 |
|||||||||
Permits and licenses | $ | 15,747 | $ | 4,222 | $ | 11,525 | |||
Trademarks and trade names | 75,217 | 24,302 | 50,915 | ||||||
Customer relationships | 17,105 | 14,129 | 2,976 | ||||||
Other | 8,999 | 8,912 | 87 | ||||||
$ | 117,068 | $ | 51,565 | $ | 65,503 |
Cost |
Accumulated amortization |
Net book value |
|||||||
March 31, 2014 |
|||||||||
Permits and licenses | $ | 14,982 | $ | 4,454 | $ | 10,528 | |||
Trademarks and trade names | 73,901 | 26,656 | 47,245 | ||||||
Customer relationships | 16,422 | 15,098 | 1,324 | ||||||
Other | 10,038 | 9,981 | 57 | ||||||
$ | 115,343 | $ | 56,189 | $ | 59,154 |
6. Notes Receivable
IRCG, the Company’s vacation club business, allows deferred payment terms that exceed one year for customers purchasing vacation points. A note receivable exists when all contract documentation has been executed. Notes receivable primarily consist of nonrecourse installment loans. The Company performs a credit review of its notes receivable individually each reporting period to determine if an allowance for credit losses is required. As of June 30, 2013 and March 31, 2014, notes receivable were $42.1 million and $41.0 million, respectively, and are included in current receivables and long-term receivables on the condensed consolidated balance sheets. As of June 30, 2013 and March 31, 2014, the allowance for credit losses on the notes receivable was $3.4 million and $3.0 million, respectively.
17
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
7. Long-Term Debt and Notes Payable to Affiliates
Long-term debt as of June 30, 2013 and March 31, 2014 consisted of the following (in thousands):
Maturity |
Fiscal Year End June 30, 2013 |
March 31, 2014 |
|||||
FY14 First Lien Loans(a) | 2020 | $ | — | $ | 533,507 | ||
FY13 First Lien Loans(b) | 2017 | 441,669 | — | ||||
FY13 Second Lien Loans(b) | 2018 | 122,084 | — | ||||
Obligations under capital leases(c) | 2021-2052 | 20,264 | 39,238 | ||||
Other obligations(d) | 2014-2016 | 4,846 | 4,492 | ||||
588,863 | 577,237 | ||||||
Less current maturities(e) | 8,201 | 10,565 | |||||
$ | 580,662 | $ | 566,672 |
(a) | As described in Note 1, Formation and Business, the Company entered into the New Credit Agreement providing for a $540.0 million Term Loan. The Company has the ability to increase the size of the Term Loan under certain circumstances in an aggregate amount of up to $100.0 million plus an additional amount such that, after giving effect to such additional amount, it does not exceed the total secured debt leverage ratio. The proceeds from the Term Loan, together with cash on hand and $48.3 million contributed to the Company by Fortress, were used to refinance and extinguish the existing debt under the FY13 Lien Loans. |
The refinancing has been accounted for as an extinguishment of debt resulting in a pre-tax loss of $35.5 million during the nine months ended March 31, 2014, consisting of the difference between the principal value and fair value of the FY13 Lien Loans and the write-off of the related unamortized financing costs and unamortized original issue discount (OID). The following table provides detail of the calculation of the net loss on debt extinguishment for the nine months ended March 31, 2014:
Nine Months Ended March 31, 2014 |
|||
FY13 First Lien Loans | $ | 446,625 | |
FY13 Second Lien Loans | 125,000 | ||
Total FY13 Lien Loans | 571,625 | ||
Total fair value | (580,389 | ) |
|
Write off of unamortized discount and financing fees related to FY13 Lien Loans | (26,716 | ) |
|
Loss on debt extinguishment | $ | (35,480 | ) |
The Term Loan has a maturity date of December 9, 2020 and bears interest at LIBOR + 4.50% with a LIBOR floor of 1.0% (rate of 5.50% at March 31, 2014). The New Credit Agreement requires quarterly principal payments in the amount of $1.4 million that commenced on March 31, 2014 and periodic interest payments that commenced at the end of December 2013. The Company recorded interest expense related to the Term Loan of $7.4 million and $9.2 million for the three and nine months ended March 31, 2014.
The net cash proceeds from the Term Loan were reduced by an OID of 1%, or $5.4 million. The OID is amortized using a method which approximates the effective interest method over the term of the Term Loan. There was $5.1 million of unamortized OID remaining as of March 31, 2014.
The Company capitalized $18.0 million of costs in connection with the FY14 Loans included in deferred charges and other on the condensed consolidated balance sheets. These costs are amortized using a method which approximates the effective interest method over the term of the Term Loan. There was $17.1 million of unamortized costs remaining as of March 31, 2014.
The Company’s obligations under the New Credit Agreement are collateralized by guarantees of substantially all of its material U.S. subsidiaries. The guarantees are further supported by mortgages and other security interests in certain properties and assets held by U.S. subsidiaries of the Company. The collateral includes both general and specific assets.
The FY14 Loans provide for affirmative and negative covenants that restrict, among other things, the Company’s ability and the ability of its subsidiaries to incur indebtedness, dispose of property, or make investments or distributions. It also includes customary cross-default provisions with respect of certain other borrowings of the Company and its subsidiaries.
The Company was in compliance with the covenants of the New Credit Agreement at March 31, 2014.
(b) | As a result of entering into the FY14 Loans and refinancing and extinguishing the FY13 Lien Loans, the Company paid a call premium, totaling $4.4 million and $3.8 million related to the FY13 First Lien and FY13 Second Lien Loans, respectively, which is included in loss on extinguishment of debt in the condensed consolidated statement of operations during the nine months ended March 31, 2014. |
Additionally, the Company wrote off $8.3 million of unamortized discount and $18.4 million of unamortized financing costs related to the FY13 First Lien and FY13 Second Lien Loans which are included in loss on extinguishment of debt on the condensed consolidated statement of operations for the nine months ended March 31, 2014.
18
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
(c) | Capital lease obligations are primarily for equipment except for the lease of Winter Park ski resort. In the first fiscal quarter of 2014, the Winter Park capital lease was modified to remove a floor on a payment obligation in exchange for other concessions resulting in a $19.6 million increase to the capital lease obligation and related capital lease assets due to a change in the present value of the future minimum lease payments. |
Amortization of assets under capital leases is included in depreciation and amortization expense in the condensed consolidated statements of operations. The leases have remaining terms ranging from 8 years to 39 years and have a weighted average interest rate of 10%.
(d) | In addition to various other lending agreements, a subsidiary of the Company has government loan agreements with a weighted average interest rate of 5.86%. |
(e) | Current maturities represent principal payments due in the next twelve months. As of March 31, 2014, the long-term debt and capital lease obligation aggregate maturities for the twelve month periods are as follows (in thousands): |
2015 | $ | 10,565 | |
2016 | 10,381 | ||
2017 | 23,006 | ||
2018 | 7,131 | ||
2019 | 7,002 | ||
Thereafter | 519,152 | ||
$ | 577,237 |
Notes payable to affiliates as of June 30, 2013 and March 31, 2014 were as follows (in thousands):
Maturity |
Fiscal Year End June 30, 2013 |
March 31, 2014 |
|||||
Third Lien Loan(a) | 2019 | $ | 196,991 | $ | — | ||
Accrued interest on Third Lien Loan(a) | 2019 | 133,328 | — | ||||
Tranche B Term Loans(b) | 2019 | 300,000 | — | ||||
Accrued Interest on Tranche B Term Loans(b) | 2019 | 469,963 | — | ||||
Affiliate Loan(b) | 2019 | 100,000 | — | ||||
Accrued interest on Affiliate Loan(b) | 2019 | 158,413 | — | ||||
$ | 1,358,695 | $ | — |
(a) | In connection with the Restructuring, the Third Lien Loan was amended to release the Company’s subsidiaries from their obligations in respect of the Third Lien Loan and accrued and unpaid interest thereon. |
(b) | In connection with the Restructuring, the Tranche B Term Loans and Affiliate Loans, including accrued and unpaid interest thereon, were exchanged for equity interests in the Company and subsequently canceled. |
In addition to the Term Loan, the New Credit Agreement provided a $55.0 million New LC Facility and a $25.0 million New Revolver. The New LC Facility and the New Revolver each have a maturity date of December 9, 2018.
The New LC Facility carries an interest rate equal to LIBOR + 4.50%, fronting fees of 25 basis points, and a commitment fee of 37.5 basis points on the first 15% of unutilized commitments. If the total secured debt leverage ratio is less than 4.50:1.00, the interest rate is adjusted to LIBOR + 4.25%. The letters of credit issued under the FY13 Lien Loans were deemed issued under the New LC Facility. There were $48.4 million of undrawn letters of credit outstanding under the New LC Facility at March 31, 2014.
The New Revolver carries an interest rate equal to LIBOR + 4.50% and commitment fees of 37.5 basis points. If the total secured debt leverage ratio is less than 4.50:1.00, the interest rate is adjusted to LIBOR + 4.25%. The New Revolver includes a financial covenant, pursuant to which the Company cannot borrow under the New Revolver if the total secured debt leverage ratio is greater than or equal to 7.75:1.00 through the fiscal year ending June 30, 2014. The ratio decreases ratably until June 30, 2018 at which time it will remain at 4.50:1.00. There were no outstanding borrowings under the New Revolver at March 31, 2014.
The Company recorded interest expense of $75.0 million and $255.0 million in the condensed consolidated statements of operations for the three and nine months ended March 31, 2013, respectively, of which $1.0 million
19
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
and $3.8 million was amortization of deferred financing costs for the three and nine months ended March 31, 2013, respectively. The Company recorded interest expense of $10.9 million and $162.4 million for the three and nine months ended March 31, 2014, respectively, of which $0.8 million and $2.8 million was amortization of deferred financing costs for the three and nine months ended March 31, 2014, respectively.
In October 2006, the Company entered into interest rate swap contracts to minimize the impact of changes in interest rates on its cash flows for certain of the Company’s floating bank rates and other indebtedness. The outstanding swap contracts were terminated on October 11, 2008. The fair value of the swap contracts at October 11, 2008 was a liability of $111.4 million. The remaining terminated swap liability of $4.1 million as of March 31, 2014 is recorded in AOCI and will be recognized periodically through March 31, 2017 as an adjustment to interest expense consistent with hedge accounting principles. The portion included in interest expense in the condensed consolidated statements of operations for the three and nine months ended March 31, 2013 was $1.1 million and $3.2 million, respectively, and $0.8 million and $3.5 million for the three and nine months ended March 31, 2014, respectively.
8. Fair Value of Measurements
Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. A three-tier fair value hierarchy, which is described below, prioritizes the inputs used in measuring fair value:
• | Level 1 – Quoted prices for identical instruments in active markets. |
• | Level 2 – Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-derived valuations, in which all significant inputs are observable in active markets. |
• | Level 3 – Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions. |
As of June 30, 2013 and March 31, 2014, the fair value of cash and cash equivalents, restricted cash, receivables, net and accounts payable and accrued liabilities approximated their carrying value based on the net short-term nature of these instruments. Estimates of fair value may be affected by assumptions made and, accordingly, are not necessarily indicative of the amounts the Company could realize in a current market exchange.
The carrying value and fair value of the FY13 Lien Loans as of June 30, 2013 were $563.8 million and $544.7 million, respectively. As described in Note 7, Long-Term Debt and Notes Payable to Affiliates, the FY13 Lien Loans were refinanced and extinguished with the proceeds from the Term Loan, together with cash on hand and $48.3 million contributed to the Company by Fortress. The carrying value and fair value of the Term Loan as of March 31, 2014 were $533.5 million and $546.7 million, respectively.
The Company’s long-term debt obligations are not measured at fair value on a recurring basis. The Company’s debt is initially recorded based upon historical cost. At June 30, 2013, fair value was estimated based on Level 3 inputs using discounted future contractual cash flows and a market interest rate based on published corporate borrowing rates for debt instruments with similar terms and average maturities, with adjustments for credit risk. At March 31, 2014, the fair value of the Company's long-term debt was calculated using quoted prices for identical instruments in markets that are not active and was considered a Level 2 measure. The fair value of debt does not represent the amounts that will ultimately be paid upon the maturities of the loans.
Due to the debt terms received from affiliates, the Company determined that it was not practicable to estimate the fair value of the notes payable to affiliates because of the lack of market comparable terms and the inability to estimate the fair value without incurring excessive cost. None of the notes payable to affiliates were outstanding following the Restructuring.
20
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
9. Accumulated Other Comprehensive Income
The following table presents the changes in AOCI, by component, for the nine months ended March 31, 2014 (in thousands):
Nine Months Ended March 31, 2014 |
|||
Accumulated other comprehensive income, June 30, 2013 | $ | 148,805 | |
Other comprehensive income (loss): |
|||
Restructuring transactions on December 9, 2013 | 52,670 | ||
Foreign currency translation adjustments | (15,564 | ) |
|
Realized portion on cash flow hedge (net of tax of $0)(a) | 3,517 | ||
Actuarial loss on pensions (net of tax of $0)(b) | (427 | ) |
|
Accumulated other comprehensive income, March 31, 2014 | $ | 189,001 |
(a) | Amount reclassified out of AOCI is included in interest expense on third party debt in the condensed consolidated statements of operations. |
(b) | Amount reclassified out of AOCI is included in operating expenses in the condensed consolidated statements of operations. |
10. Share-Based Compensation
In connection with the Company’s IPO, 4,500,700 shares of the Company’s common stock were reserved for issuance under the Plan upon the exercise of awards that were or will be issued to the Company’s employees, non-employee directors, independent contractors and consultants. The Plan allows share-based compensation awards to be granted in a variety of forms including options, stock appreciation rights, restricted stock, restricted stock units, stock bonuses, other stock-based awards and cash awards. The terms and conditions of the awards granted are established by the Compensation Committee of the Board of Directors of the Company who administers the Plan.
A total of 3,642,361 shares of common stock are available for future grant under the Plan at March 31, 2014.
Restricted Stock Awards
Restricted stock awards generally vest ratably upon the satisfaction of a defined service condition. Upon vesting, each award is exchanged for one share of the Company’s common stock or cash, at the Company’s discretion. The grant date fair values of these awards are determined based on the closing price of the Company’s common stock on the grant date. The related compensation expense is amortized over the applicable requisite service period. During the quarter ended March 31, 2014, the Board of Directors granted 787,505 restricted stock units to the Company’s officers and employees and 25,000 shares of restricted stock to the Company’s non-employee directors. Additionally, the Board of Directors approved the grant of 45,834 restricted stock units to the Company’s officers and employees; however, these restricted stock units were not granted as of March 31, 2014.
The following table presents the compensation expense recognized related to the restricted stock awards, which is included in operating expenses in the Condensed Consolidated Statements of Operations (in thousands):
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||
2013 |
2014 |
2013 |
2014 |
|||||||||
Pretax compensation expense | $ | — | $ | 554 | $ | — | $ | 554 | ||||
Tax benefit | — | — | — | — | ||||||||
Total | $ | — | $ | 554 | $ | — | $ | 554 |
21
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
A summary of restricted stock awards activity during the nine months ended March 31, 2014 is as follows:
Number of Awards |
Weighted Average Grant Date Fair Value |
|||||
Granted | 812,505 | $ | 12.00 | |||
Vested | — | — | ||||
Forfeited | — | — | ||||
Total unvested awards - March 31, 2014 | 812,505 | $ | 12.00 |
The outstanding unvested restricted stock awards at March 31, 2014 are scheduled to vest in each fiscal year as follows:
Vesting Date |
Number of Awards |
||
2014 | 27,778 | ||
2015 | 270,835 | ||
2016 | 270,835 | ||
2017 | 243,057 | ||
2018 | — | ||
Total | 812,505 |
As of March 31, 2014, there was $8.2 million of unrecognized compensation expense related to the unvested restricted stock awards which is expected to be recognized over a weighted average period of approximately 2.8 years.
11. Income Taxes
The Company’s quarterly provision for income taxes is calculated using an estimated annual effective tax rate for the period, adjusted for discrete items that occurred within the period presented.
The consolidated income tax (benefit) expense attributable to the Company was $(25.0) million and $(24.6) million for the three and nine months ended March 31, 2013, respectively, and $0.1 million and $0.4 million for the three and nine months ended March 31, 2014, respectively. These amounts represent an effective tax rate of (67.1)% and 12.4% for the three and nine months ended March 31, 2013, respectively, and 0.1% and (0.3)% for the three and nine months ended March 31, 2014, respectively. The significant tax benefit and corresponding effective tax rate for the three and nine months ended March 31, 2013 is the result of the restructuring of certain operations in Canada.
12. Commitments and Contingencies
Letters of Credit
The Company issued letters of credit of $52.4 million and $48.4 million at June 30, 2013 and March 31, 2014, respectively, mainly to secure its commitments under self-insurance claims and the closed executive pension plans.
Legal
The Company and its subsidiaries are involved in various lawsuits arising in the ordinary course of business. In addition, the Company’s pre-2010 legacy real estate development activities, combined with the downward shift in real estate asset values that occurred in 2007 and 2008, resulted in claims being filed against the Company by owners and prospective purchasers of residences of the Company’s real estate developments. The Company was named as a defendant in lawsuits alleging construction defects at certain of the Company’s existing developments. In other lawsuits, purchasers are seeking rescission of real estate purchases and/or return of deposits paid on pre-construction purchase and sale agreements. These claims are related to alleged violations of state and federal laws that require providing purchasers with certain mandated disclosures.
22
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
The Company believes that it has adequate insurance coverage or has accrued for loss contingencies for all material matters in which it believes a loss is probable and the amount of the loss is reasonably estimable. Although the ultimate outcome of claims cannot be ascertained, current pending and threatened claims are not expected to have a material adverse effect, individually or in the aggregate, on the Company’s financial position, results of operations or cash flows.
Government Grants
The federal government of Canada and the provincial government of Quebec have granted financial assistance to a subsidiary of the Company in the form of interest-free loans and forgivable grants for the construction of specified four-season tourist facilities at Tremblant. Loans totaling CAD $3.5 million (equivalent to $3.2 million USD) as of March 31, 2014 are repayable over seven years starting in 2010. The Company is authorized to receive grants totaling CAD $118.6 million (equivalent to $107.3 million USD), of which the Company has received CAD $85.7 million (equivalent to $77.5 million USD) as of March 31, 2014. Nonrepayable government assistance relating to capital expenditures is reflected as a reduction of the cost of such assets. Reimbursable government loans are presented as long-term debt.
Capital Leases
The Company operates Winter Park under a capital lease that requires annual payments, a portion of which are contingent on future annual gross revenue levels. As such, the obligation associated with the contingent portion of the payments is not readily determinable and has not been recorded.
13. Pension Plans
The Company has three closed noncontributory defined benefit pension plans, one registered and two nonregistered, covering certain of its former executives. In addition to these plans, one of the Company’s mountain resorts has two defined benefit pension plans covering certain employees. There are no additional service costs to the Company on any of the plans.
The following details the components of net pension expense, recorded in operating expense in the condensed consolidated statements of operations, for the defined benefit plans for the three and nine months ended March 31, 2013 and 2014 (in thousands):
Executive plans |
Employee plans |
|||||||||||
Three Months Ended March 31, | Three Months Ended March 31, | |||||||||||
2013 |
2014 |
2013 |
2014 |
|||||||||
Components of pension expense: |
||||||||||||
Interest cost | $ | 448 | $ | 393 | $ | 98 | $ | 111 | ||||
Expected return on plan assets | (50 | ) |
(33 | ) |
(107 | ) |
(96 | ) |
||||
Actuarial loss | 125 | 77 | 116 | 65 | ||||||||
Settlement (gain) loss | — | — | (22 | ) |
111 | |||||||
Total pension expense | $ | 523 | $ | 437 | $ | 85 | $ | 191 |
Executive plans |
Employee plans |
|||||||||||
Nine Months Ended March 31, | Nine Months Ended March 31, | |||||||||||
2013 |
2014 |
2013 |
2014 |
|||||||||
Components of pension expense: |
||||||||||||
Interest cost | $ | 1,261 | $ | 1,179 | $ | 314 | $ | 333 | ||||
Expected return on plan assets | (125 | ) |
(99 | ) |
(304 | ) |
(288 | ) |
||||
Actuarial loss | 194 | 230 | 188 | 197 | ||||||||
Settlement loss | — | — | 134 | 333 | ||||||||
Total pension expense | $ | 1,330 | $ | 1,310 | $ | 332 | $ | 575 |
The Company expects to contribute $0.9 million to the pension plans in fiscal year 2014.
23
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
14. Related Party Transactions
As of June 30, 2013, the Company had notes payable to affiliates with principal balances totaling $597.0 million and accrued interest of $761.7 million. In connection with the Restructuring, the Tranche B Term Loans and Affiliate Loans were exchanged for equity and subsequently canceled. The Company’s subsidiary guarantors were released from their obligations in respect of the Third Lien Loan and accrued and unpaid interest thereon.
As of June 30, 2013, the Company had a receivable due from a related entity with a principal balance of $5.5 million and accrued interest of $0.8 million. Interest accrued monthly at an annually adjusted rate based on LIBOR + 1%. In connection with the Restructuring, the principal balance and accrued interest of $6.3 million were repaid.
As part of the refinancing on December 9, 2013, $48.3 million was contributed to the Company by Fortress.
In January 2014, the Company entered into a stockholder’s agreement with Fortress in which the Company agreed to continue to provide tax, accounting, and recordkeeping services for a period of up to twelve months.
In March 2014, the Company contributed $2.1 million to its equity method investment in MMSA Holdings, Inc.
15. Segment Information
The Company currently manages and reports operating results through three reportable segments: Mountain, Adventure and Real Estate. The Mountain segment includes the operations of the Company’s mountain resorts and related ancillary activities. The Adventure segment comprises CMH, which provides heli-skiing, mountaineering and hiking adventures, and ancillary aviation services, which include fire suppression, maintenance and repair of aircraft. The Real Estate segment includes a vacation club business, management of condominium hotel properties, real estate management, including marketing and sales activities, as well as ongoing real estate development activities. Each of the Company’s reportable segments, although integral to the success of the others, offers distinctly different products and services and requires different types of management focus. As such, these segments are managed separately. In deciding how to allocate resources and assess performance, the Company’s Chief Operating Decision Maker (CODM) regularly evaluates the performance of its reportable segments on the basis of revenue and segment Adjusted EBITDA. Total segment Adjusted EBITDA equals Adjusted EBITDA. The Company also evaluates segment Adjusted EBITDA as a key compensation measure. The compensation committee determines the annual variable compensation for certain members of the management team based, in part, on Adjusted EBITDA or segment Adjusted EBITDA. Segment Adjusted EBITDA assists in comparing the segment performance over various reporting periods because it removes from the operating results the impact of items that our management believes do not reflect the core operating performance.
The reportable segment measure of Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income (loss) or other measures of financial performance or liquidity derived in accordance with GAAP. Segment Adjusted EBITDA may not be comparable to similarly titled measures of other companies because other entities may not calculate segment Adjusted EBITDA in the same manner. The Company defines Adjusted EBITDA as net income (loss) attributable to Intrawest Resorts Holdings, Inc. before interest expense, net (excluding interest income earned from receivables related to IRCG operations), income tax benefit or expense, and depreciation and amortization, further adjusted to exclude certain items, including, but not limited to: (i) impairments of goodwill, real estate and long-lived assets; (ii) gains and losses on asset dispositions; (iii) earnings and losses from equity method investments; (iv) gains and losses from disposal of equity method investments; (v) gains and losses on extinguishment of debt; (vi) other income or expense; (vii) earnings and losses attributable to noncontrolling interest; (viii) discontinued operations, net of tax; and (ix) other items, which include revenue and expenses of legacy and other non-core operations, restructuring charges and associated severance expenses, non-cash compensation and other items. For purposes of calculating Adjusted EBITDA, the Company also adds back to net (income) loss attributable to Intrawest Resorts Holdings, Inc. the pro rata share of EBITDA related to equity method investments included within the reportable segments and removes from Adjusted EBITDA the Adjusted EBITDA attributable to
24
Notes to Condensed Consolidated Financial Statements
Three and Nine Months Ended March 31, 2013 and 2014
(Unaudited)
noncontrolling interests for entities consolidated within the reportable segments. Asset information by segment, except for capital expenditures as shown in the table below, is not included in reports used by the CODM in monitoring of performance and, therefore, is not disclosed.
The following table presents revenue and segment Adjusted EBITDA, reconciled to consolidated net income (loss) (in thousands):
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||
2013 |
2014 |
2013 |
2014 |
|||||||||
Revenue: |
||||||||||||
Mountain | $ | 207,674 | $ | 215,452 | $ | 312,971 | $ | 324,748 | ||||
Adventure | 52,035 | 51,372 | 94,161 | 85,526 | ||||||||
Real Estate | 19,104 | 18,876 | 51,396 | 46,048 | ||||||||
Total reportable segment revenue | 278,813 | 285,700 | 458,528 | 456,322 | ||||||||
Legacy, non-core and other revenue(a) | 2,983 | 1,516 | 6,732 | 13,561 | ||||||||
Total revenue | $ | 281,796 | $ | 287,216 | $ | 465,260 | $ | 469,883 | ||||
Segment Adjusted EBITDA |
||||||||||||
Mountain(b) | $ | 113,951 | $ | 119,578 | $ | 95,597 | $ | 100,582 | ||||
Adventure(c) | 17,642 | 18,815 | 18,759 | 19,388 | ||||||||
Real Estate(d),(e) | 5,104 | 4,279 | 11,974 | 7,420 | ||||||||
Total segment Adjusted EBITDA | 136,697 | 142,672 | 126,330 | 127,390 | ||||||||
Legacy and other non-core expenses, net(f) | (5,709 | ) |
(1,103 | ) |
(17,483 | ) |
(5,337 | ) |
||||
Other operating expenses(g) | (1,681 | ) |
(4,570 | ) |
(2,885 | ) |
(8,078 | ) |
||||
Depreciation and amortization | (14,567 | ) |
(15,122 | ) |
(44,227 | ) |
(42,265 | ) |
||||
Gain (loss) on disposal of assets | (3,065 | ) |
(212 | ) |