|
|
|||
|
|
|
||
|
|
American Skiing Company and Subsidiaries Consolidated Financial Statements (in thousands of dollars except per share amounts) Actual Three Months Ended Year Ended Net Revenues: July 26, 1998 July 27, 1997 July 26, 1998 July 27, 1997 Resort $12,700 $9,176 $278,577 $166,923 Real estate 12,229 2,485 61,843 8,468 Total net revenues 24,929 11,661 340,420 175,391 Operating expenses: Resort 22,400 13,582 169,865 109,774 Real estate 9,810 1,933 44,292 6,813 Marketing, general and administrative 9,465 4,528 42,554 26,126 Stock compensation charge - - 14,254 - Depreciation and amortization 3,491 1,347 37,966 18,293 Total operating expenses 45,166 21,390 308,931 161,006 Income (loss) from operations (20,237) (9,729) 31,489 14,385 Interest expense 9,547 5,334 34,575 23,730 Loss before benefit for income taxes and minority interest in loss of subsidiary (29,784) (15,063) (3,086) (9,345) Benefit for income taxes (11,187) (6,162) (774) (3,613) Minority interest in (loss) gain of subsidiary 11 (250) (445) (250) Loss from continuing operations (18,608) (8,651) (1,867) (5,482) Extraordinary expense - - 5,081 - Net loss (18,608) (8,651) (6,948) (5,482) Accretion of discount and dividends accrued on mandatorily redeemable preferred stock 1,084 444 5,346 444 Net loss available to shareholders' $(19,692) $(9,095) $(12,294) $(5,926) Basic and diluted loss per share Weighted average shares outstanding 30,270 978 25,832 978 Loss per common share before extraordinary item ($0.61) ($8.85) ($0.07) ($5.61) Extraordinary expense - - ($0.20) - Net loss per share ($0.65) ($9.30) ($0.48) ($6.06) Other Data Resort EBITDA $(19,165) $(8,934) $66,158 $31,023 Real estate EBITDA 2,419 552 17,551 1,655 Total EBITDA $(16,746) $(8,382) $83,709 $32,678 American Skiing Company and Subsidiaries Consolidated Financial Statements (in thousands of dollars except per share amounts) Pro Forma Three Months Ended Year Ended Net Revenues: July 26, 1998 July 27, 1997 July 26, 1998 July 27, 1997 Resort $12,700 $12,917 $282,183 $255,455 Real estate 12,229 2,485 61,843 8,468 Total net revenues 24,929 15,402 344,026 263,923 Operating expenses: Resort 22,400 20,344 178,450 163,706 Real estate 9,810 1,933 44,292 6,813 Marketing, general and administrative 9,465 6,747 47,532 38,000 Stock compensation charge - - 14,254 - Depreciation and amortization 3,491 2,725 39,564 35,380 Total operating expenses 45,166 31,749 324,092 243,899 Income (loss) from operations (20,237) (16,347) 19,934 20,024 Interest expense 9,547 6,085 35,395 26,733 Loss before benefit for income taxes and minority interest in loss of subsidiary (29,784) (22,432) (15,461) (6,709) Benefit for income taxes (11,187) (9,036) (5,600) (2,585) Minority interest in (loss) gain of subsidiary 11 (250) (445) (250) Loss from continuing operations (18,608) (13,146) (9,416) (3,874) Extraordinary expense - - 5,081 - Net loss (18,608) (13,146) (14,497) (3,874) Accretion of discount and dividends accrued on mandatorily redeemable preferred stock 1,084 444 5,346 444 Net loss available to shareholders' $(19,692) $(13,590) $(19,843) $(4,318) Basic and diluted loss per share Weighted average shares outstanding 30,270 29,510 29,936 29,510 Loss per common share before extraordinary item ($0.61) ($0.45) ($0.31) ($0.13) Extraordinary expense - - ($0.17) - Net loss per share ($0.65) ($0.46) ($0.66) ($0.15) Other Data Resort EBITDA $(19,165) $(14,174) $56,201 $53,749 Real estate EBITDA 2,419 552 17,551 1,655 Total EBITDA $(16,746) $(13,622) $73,752 $55,404 American Skiing Company and Subsidiaries Supplemental Data (in thousands of dollars except per share amounts) Pro Forma FYE FYE July 27, 1997 July 26, 1998 % Change Lift tickets $127,231 $136,045 6.9% Food & beverage 30,188 35,709 18.3% Retail 30,713 39,563 28.8% Skier development 20,517 22,325 8.8% Lodging & property management 29,201 29,745 1.9% Summer 9,774 9,688 -0.9% Other 7,747 9,106 17.5% Total resort revenues 255,369 282,181 10.5% Real estate sales 8,468 61,843 630.3% Total revenues $263,837 $344,024 30.4% Balance Sheet Data: July 26, 1998 Real estate developed for sale $78,597 Total assets 777,883 Total resort debt 351,539 Total real estate debt 31,411 Total debt 382,950 Less: cash and cash equivalents 16,001 Net debt $366,949 |
||