Edgar Filing: VAIL RESORTS INC

form10q.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended April 30, 2008

¨ 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: 001-09614

Vail Resorts, Inc.

(Exact Name of Registrant as Specified in Its Charter)

Delaware		51-0291762
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

390 Interlocken Crescent, Suite 1000 Broomfield, Colorado		80021
(Address of Principal Executive Offices)		(Zip Code)

(303) 404-1800

(Registrant’s Telephone Number, Including Area Code)

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.

x Yes ¨ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer x Accelerated filer ¨

Non-accelerated filer ¨ (Do not check if a smaller reporting company) Smaller reporting company ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

¨ Yes x No

As of June 2, 2008, 38,402,203 shares of the registrant’s common stock were outstanding.

Table of Contents

PART I	FINANCIAL INFORMATION

Item 1.	Financial Statements.	F-1
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations.	1
Item 3.	Quantitative and Qualitative Disclosures About Market Risk.	12
Item 4.	Controls and Procedures.	12


PART II	OTHER INFORMATION

Item 1.	Legal Proceedings.	13
Item 1A.	Risk Factors.	13
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds.	13
Item 3.	Defaults Upon Senior Securities.	13
Item 4.	Submission of Matters to a Vote of Security Holders.	13
Item 5.	Other Information.	14
Item 6.	Exhibits.	14

PART I	FINANCIAL INFORMATION

Item 1.	Financial Statements -- Unaudited

Consolidated Condensed Balance Sheets as of April 30, 2008, July 31, 2007 and April 30, 2007		F-2
Consolidated Condensed Statements of Operations for the Three Months Ended April 30, 2008 and 2007		F-3
Consolidated Condensed Statements of Operations for the Nine Months Ended April 30, 2008 and 2007		F-4
Consolidated Condensed Statements of Cash Flows for the Nine Months Ended April 30, 2008 and 2007		F-5
Notes to Consolidated Condensed Financial Statements		F-6

Vail Resorts, Inc.

Consolidated Condensed Balance Sheets

(In thousands, except share and per share amounts)

		April 30,			July 31,			April 30,
		2008			2007			2007
		(Unaudited)						(Unaudited)
Assets
Current assets:
Cash and cash equivalents	$	304,133		$	230,819		$	316,439
Restricted cash		60,562			54,749			40,408
Trade receivables, net		39,054			43,557			35,258
Inventories, net		45,084			48,064			42,627
Other current assets		41,846			34,448			32,833
Total current assets		490,679			411,637			467,565
Property, plant and equipment, net (Note 5)		979,511			885,926			868,723
Real estate held for sale and investment		394,008			357,586			305,085
Goodwill, net		142,011			141,699			135,939
Intangible assets, net		72,597			73,507			73,199
Other assets		42,620			38,768			44,607
Total assets	$	2,121,426		$	1,909,123		$	1,895,118

Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable and accrued expenses (Note 5)	$	315,373		$	281,779		$	237,981
Income taxes payable		25,418			37,441			11,739
Long-term debt due within one year (Note 4)		74,192			377			401
Total current liabilities		414,983			319,597			250,121
Long-term debt (Note 4)		575,275			593,733			575,162
Other long-term liabilities (Note 5)		172,380			181,830			166,382
Deferred income taxes		129,487			72,213			130,212
Commitments and contingencies (Note 10)
Minority interest in net assets of consolidated subsidiaries		33,133			27,711			30,052
Stockholders’ equity:
Preferred stock, $0.01 par value, 25,000,000 shares authorized, zero shares issued and outstanding		--			--			--
Common stock, $0.01 par value, 100,000,000 shares authorized, 39,914,385 (unaudited), 39,747,976 and 39,630,543 (unaudited) shares issued as of April 30, 2008, July 31, 2007 and April 30, 2007, respectively		399			397			396
Additional paid-in capital		543,318			534,370			529,199
Retained earnings		319,165			205,118			239,440
Treasury stock (Note 12)		(66,714	)		(25,846	)		(25,846	)
Total stockholders’ equity		796,168			714,039			743,189
Total liabilities and stockholders’ equity	$	2,121,426		$	1,909,123		$	1,895,118

The accompanying Notes to Consolidated Condensed Financial Statements are an integral part of these financial statements.

Vail Resorts, Inc.

Consolidated Condensed Statements of Operations

(In thousands, except per share amounts)

(Unaudited)

	Three Months Ended
	April 30,
		2008			2007
Net revenue:
Mountain	$	325,726		$	308,712
Lodging		43,590			43,643
Real estate		54,474			17,134
Total net revenue		423,790			369,489
Segment operating expense:
Mountain		157,807			152,997
Lodging		35,513			31,126
Real estate		53,562			25,261
Total segment operating expense		246,882			209,384
Other operating (expense) income:
Depreciation and amortization		(25,471	)		(23,513	)
Relocation and separation charges (Note 7)		--			(166	)
Gain (loss) on disposal of fixed assets, net		24			(242	)
Income from operations		151,461			136,184
Mountain equity investment income, net		698			1,660
Investment income		2,459			4,334
Interest expense, net		(8,441	)		(8,039	)
Loss on sale of business (Note 8)		--			(601	)
Contract dispute charges (Note 10)		--			(184	)
Gain on put options, net (Note 9)		--			690
Minority interest in income of consolidated subsidiaries, net		(4,621	)		(5,343	)
Income before provision for income taxes		141,556			128,701
Provision for income taxes		(54,215	)		(50,193	)
Net income	$	87,341		$	78,508

Per share amounts (Note 3):
Basic net income per share	$	2.26		$	2.02
Diluted net income per share	$	2.24		$	1.99

The accompanying Notes to Consolidated Condensed Financial Statements are an integral part of these financial statements.

Vail Resorts, Inc.

Consolidated Condensed Statements of Operations

(In thousands, except per share amounts)

(Unaudited)

	Nine Months Ended
	April 30,
		2008			2007
Net revenue:
Mountain	$	647,984		$	626,902
Lodging		121,734			116,848
Real estate		111,978			100,272
Total net revenue		881,696			844,022
Segment operating expense:
Mountain		401,942			392,355
Lodging		113,530			98,233
Real estate		104,885			101,770
Total segment operating expense		620,357			592,358
Other operating income (expense):
Gain on sale of real property		709			--
Depreciation and amortization		(69,854	)		(66,857	)
Relocation and separation charges (Note 7)		--			(1,401	)
Loss on disposal of fixed assets, net		(367	)		(332	)
Income from operations		191,827			183,074
Mountain equity investment income, net		3,592			3,990
Investment income		7,697			8,815
Interest expense, net		(23,620	)		(24,885	)
Loss on sale of business (Note 8)		--			(601	)
Contract dispute credit (charges), net (Note 10)		11,920			(4,460	)
Gain on put options, net (Note 9)		--			690
Minority interest in income of consolidated subsidiaries, net		(7,468	)		(9,707	)
Income before provision for income taxes		183,948			156,916
Provision for income taxes		(69,901	)		(61,197	)
Net income	$	114,047		$	95,719

Per share amounts (Note 3):
Basic net income per share	$	2.94		$	2.47
Diluted net income per share	$	2.91		$	2.44

The accompanying Notes to Consolidated Condensed Financial Statements are an integral part of these financial statements.

Vail Resorts, Inc.

Consolidated Condensed Statements of Cash Flows

(In thousands)

(Unaudited)

	Nine Months Ended
	April 30,
	2008			2007
Cash flows from operating activities:
Net income	$	114,047		$	95,719
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		69,854			66,857
Non-cash cost of real estate sales		79,244			74,683
Non-cash stock-based compensation expense		6,194			5,448
Loss on sale of business		--			601
Deferred income taxes, net		54,935			55,094
Minority interest in income of consolidated subsidiaries, net		7,468			9,707
Other non-cash income, net		(5,913	)		(633	)
Changes in assets and liabilities:
Restricted cash		(5,813	)		(20,086	)
Accounts receivable, net		(1,222	)		(391	)
Inventories, net		2,980			(382	)
Investments in real estate		(168,964	)		(121,114	)
Accounts payable and accrued expenses		(26,503	)		(24,255	)
Deferred real estate deposits		18,869			3,737
Other assets and liabilities, net		1,902			19,326
Net cash provided by operating activities		147,078			164,311
Cash flows from investing activities:
Capital expenditures		(112,602	)		(82,012	)
Proceeds from sale of business		--			3,544
Purchase of minority interest		--			(8,387	)
Other investing activities, net		2,943			453
Net cash used in investing activities		(109,659	)		(86,402	)
Cash flows from financing activities:
Repurchases of common stock		(40,868	)		(15,007	)
Proceeds from borrowings under Non-Recourse Real Estate Financings		125,418			56,413
Payments of Non-Recourse Real Estate Financings		(70,226	)		(1,493	)
Proceeds from borrowings under other long-term debt		70,837			56,587
Payments of other long-term debt		(71,236	)		(67,171	)
Proceeds from exercise of stock options		1,771			9,594
Change in overdraft balances		21,066			13,422
Other financing activities, net		(867	)		(5,609	)
Net cash provided by financing activities		35,895			46,736
Net increase in cash and cash equivalents		73,314			124,645
Cash and cash equivalents:
Beginning of period		230,819			191,794
End of period	$	304,133		$	316,439

Cash paid for interest, net of amounts capitalized	$	21,205		$	26,713
Taxes paid, net	$	23,503		$	6,730

The accompanying Notes to Consolidated Condensed Financial Statements are an integral part of these financial statements.

Vail Resorts, Inc.

Notes to Consolidated Condensed Financial Statements

(Unaudited)

1. Organization and Business

Vail Resorts, Inc. (“Vail Resorts” or the “Parent Company”) is organized as a holding company and operates through various subsidiaries. Vail Resorts and its subsidiaries (collectively, the “Company”) currently operate in three business segments: Mountain, Lodging and Real Estate. In the Mountain segment, the Company owns and operates five world-class ski resort properties at the Vail, Breckenridge, Keystone and Beaver Creek mountain resorts in Colorado and the Heavenly Ski Resort (“Heavenly”) in the Lake Tahoe area of California and Nevada, as well as ancillary businesses, primarily including ski school, dining and retail/rental operations. These resorts operate primarily on Federal land under the terms of Special Use Permits granted by the USDA Forest Service (the “Forest Service”). The Company holds a 69.3% interest in SSI Venture, LLC (“SSV”), a retail/rental company. In the Lodging segment, the Company owns and/or manages a collection of luxury hotels under its RockResorts International, LLC (“RockResorts”) brand, as well as other strategic lodging properties and a large number of condominiums located in proximity to the Company’s ski resorts, the Grand Teton Lodge Company (“GTLC”), which operates three destination resorts at Grand Teton National Park (under a National Park Service concessionaire contract), and golf courses. Vail Resorts Development Company (“VRDC”), a wholly-owned subsidiary, conducts the operations of the Company’s Real Estate segment, which holds and develops real estate in and around the Company’s resort communities. The Company’s mountain business and its lodging properties at or around the Company’s ski resorts are seasonal in nature with peak operating seasons from mid-November through mid-April. The Company’s operations at GTLC and its golf courses generally operate from mid-May through mid-October. The Company also has non-majority owned investments in various other entities, some of which are consolidated (see Note 6, Variable Interest Entities).

In the opinion of the Company, the accompanying Consolidated Condensed Financial Statements reflect all adjustments necessary to state fairly the Company’s financial position, results of operations and cash flows for the interim periods presented. All such adjustments are of a normal recurring nature. Results for interim periods are not indicative of the results for the entire year. The accompanying Consolidated Condensed Financial Statements should be read in conjunction with the audited Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended July 31, 2007. Certain information and footnote disclosures, including significant accounting policies, normally included in fiscal year financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. The July 31, 2007 Consolidated Condensed Balance Sheet was derived from audited financial statements.

2. Summary of Significant Accounting Policies

Use of Estimates--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, the disclosure of contingent assets and liabilities at the balance sheet date and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Income Taxes--Effective August 1, 2007, the Company adopted Financial Accounting Standards Board (“FASB”) Interpretation No. 48, “Accounting for Uncertainty in Income Taxes” (“FIN 48”). Although the implementation of FIN 48 did not impact the amount of the Company’s liabilities for unrecognized tax benefits, the adoption did result in a reclassification of $2.8 million of liabilities for unrecognized tax benefits from deferred income tax liabilities to other long-term liabilities to conform with the balance sheet presentation requirements of FIN 48. As of August 1, 2007, the amount of unrecognized tax benefits was $13.0 million, of which $2.8 million would, if recognized, decrease the Company’s effective tax rate. As allowed under FIN 48, the Company is continuing its policy of accruing income tax related interest and penalties, if applicable, within income tax expense. As of August 1, 2007, accrued interest, net of tax, was $0.8 million.

During the year ended July 31, 2005, the Company amended previously filed tax returns (for tax years 1997-2002) in an effort to remove restrictions under Section 382 of the Internal Revenue Code on approximately $73.8 million of Federal net operating loss (“NOL”) carryforwards relating to fresh start accounting from the Company’s reorganization in 1992. During the year ended July 31, 2006, the Internal Revenue Service completed its examination of the Company’s filing position in these amended returns and disallowed the Company’s position to remove the restrictions. The Company has appealed the examiner’s disallowance of these NOLs to the Office of Appeals. Upon ultimate resolution, the unrecognized tax benefit related to this matter will be resolved as it will result in either payment by the Company, recognition of tax benefits through the utilization of the NOLs, or a combination of both; however, the resolution of this matter is not anticipated to materially impact the Company’s effective tax rate. The Company anticipates that this matter will be resolved in the next twelve months.

New Accounting Pronouncements--In September 2006, the FASB issued Statement of Financial Accounting Standards (“SFAS”) No. 157, “Fair Value Measurements” (“SFAS 157”), which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. SFAS 157 does not require any new fair value measurements, but provides guidance on how to measure fair value by providing a fair value hierarchy used to classify the source of the information. The requirements of SFAS 157 are effective for the Company beginning August 1, 2008 (the Company’s fiscal year ending July 31, 2009). In February 2008, the FASB issued Staff Position (“FSP”) 157-2, "Effective Date of FASB Statement No. 157". This FSP delays the effective date of FAS 157 for all nonfinancial assets and nonfinancial liabilities, except those that are recognized or disclosed at fair value on a recurring basis (at least annually), to fiscal years beginning after November 15, 2008 (the Company's fiscal year ending July 31, 2010) and interim periods within the fiscal year of adoption. The Company is in the process of evaluating this guidance and therefore has not yet determined the impact that SFAS 157 will have on the Company’s financial position or results of operations upon adoption.

In February 2007, the FASB issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities” (“SFAS 159”). SFAS 159 gives the Company the irrevocable option to carry many financial assets and liabilities at fair values, with changes in fair value recognized in earnings. The requirements of SFAS 159 are effective for the Company beginning August 1, 2008 (the Company’s fiscal year ending July 31, 2009), although early adoption is permitted. The Company is in the process of evaluating this guidance and therefore has not yet determined the impact that SFAS 159 will have on the Company’s financial position or results of operations upon adoption.

In December 2007, the FASB issued SFAS No. 141R, “Business Combinations” (“SFAS 141R”), which establishes principles and requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in an acquiree, including the recognition and measurement of goodwill acquired in a business combination. SFAS 141R also requires acquisition-related transaction expenses and restructuring costs be expensed as incurred rather than capitalized as a component of the business combination. SFAS 141R will be applicable prospectively to business combinations consummated after July 31, 2009 (the Company’s fiscal year ending July 31, 2010).

In December 2007, the FASB issued SFAS No. 160, “Noncontrolling Interest in Consolidated Financial Statements, an amendment of ARB No. 51” (“SFAS 160”), which will change the accounting and reporting for minority interests, which will be recharacterized as noncontrolling interests and classified as a component of equity within the balance sheet. Currently, noncontrolling interests (minority interests) are reported as a liability in the Company’s consolidated balance sheet and the related income (loss) attributable to minority interests is reflected as an expense (credit) in arriving at net income. Upon adoption of SFAS 160, the Company will be required to report its minority interests as a separate component of stockholders’ equity and present net income allocable to the minority interests along with net income attributable to the stockholders of the Company separately in its consolidated statement of operations. SFAS 160 requires retroactive adoption of the presentation and disclosure requirements for existing minority interests. All other requirements of SFAS 160 shall be applied prospectively. The requirements of SFAS 160 are effective for the Company beginning August 1, 2009 (the Company’s fiscal year ending July 31, 2010).

3. Net Income Per Common Share

SFAS No. 128, “Earnings Per Share” (“SFAS 128”), establishes standards for computing and presenting earnings per share (“EPS”). SFAS 128 requires the dual presentation of basic and diluted EPS on the face of the Consolidated Condensed Statements of Operations and requires a reconciliation of numerators (net income (loss)) and denominators (weighted-average shares outstanding) for both basic and diluted EPS in the footnotes. Basic EPS excludes dilution and is computed by dividing net income (loss) available to holders of common stock by the weighted-average shares outstanding. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised, resulting in the issuance of shares of common stock that would then share in the earnings of the Company. Presented below is basic and diluted EPS for the three months ended April 30, 2008 and 2007 (in thousands, except per share amounts):

	Three Months Ended April 30,
	2008				2007
	Basic		Diluted		Basic		Diluted
Net income per share:
Net income	$	87,341	$	87,341	$	78,508	$	78,508

Weighted-average shares outstanding		38,655		38,655		38,897		38,897
Effect of dilutive securities		--		274		--		532
Total shares		38,655		38,929		38,897		39,429

Net income per share	$	2.26	$	2.24	$	2.02	$	1.99

The number of shares issuable on the exercise of share based awards that were excluded from the calculation of diluted net income per share because the effect of their inclusion would have been anti-dilutive totaled 78,000 and zero for the three months ended April 30, 2008 and 2007, respectively.

Presented below is basic and diluted EPS for the nine months ended April 30, 2008 and 2007 (in thousands, except per share amounts):

	Nine months Ended April 30,
	2008				2007
	Basic		Diluted		Basic		Diluted
Net income per share:
Net income	$	114,047	$	114,047	$	95,719	$	95,719

Weighted-average shares outstanding		38,809		38,809		38,787		38,787
Effect of dilutive securities		--		327		--		502
Total shares		38,809		39,136		38,787		39,289

Net income per share	$	2.94	$	2.91	$	2.47	$	2.44

The number of shares issuable on the exercise of share based awards that were excluded from the calculation of diluted net income per share because the effect of their inclusion would have been anti-dilutive totaled 81,000 and 33,000 for the nine months ended April 30, 2008 and 2007, respectively.

4. Long-Term Debt

Long-term debt as of April 30, 2008, July 31, 2007 and April 30, 2007 is summarized as follows (in thousands):

		April 30,		July 31,		April 30,
	Maturity (a)	2008		2007		2007
Credit Facility Revolver (b)	2012	$	--	$	--	$	--
SSV Facility	2011		--		--		--
Industrial Development Bonds	2009-2020		57,700		57,700		57,700
Employee Housing Bonds	2027-2039		52,575		52,575		52,575
Non-Recourse Real Estate Financings (c)	2009-2010		142,075		86,882		68,276
6.75% Senior Subordinated Notes (“6.75% Notes”)	2014		390,000		390,000		390,000
Other	2008-2029		7,117		6,953		7,012
Total debt			649,467		594,110		575,563
Less: Current maturities (d)			74,192		377		401
Long-term debt		$	575,275	$	593,733	$	575,162


(a)	Maturities are based on the Company’s July 31 fiscal year end.

(b)	On March 20, 2008, the Company exercised the accordion feature as provided in the existing Fourth Amended and Restated Credit Agreement, dated as of January 28, 2005, as amended, between The Vail Corporation (a wholly-owned subsidiary of the Company), Bank of America, N.A. as administrative agent and the Lenders party thereto (the “Credit Agreement”), which expanded the borrowing capacity from $300 million to $400 million at the same terms existing in the Credit Agreement.

(c)	As of April 30, 2008, Non-Recourse Real Estate Financings consisted of borrowings under the original $175 million construction agreement for Arrabelle at Vail Square, LLC (“Arrabelle”) of $58.8 million and under the original $123 million construction agreement for The Chalets at The Lodge at Vail, LLC (“Chalets”) of $83.3 million. As of July 31, 2007, Non-Recourse Real Estate Financings consisted of borrowings of $60.5 million under the construction agreement for Arrabelle and $26.4 million under the construction agreement for the Chalets. As of April 30, 2007, Non-Recourse Real Estate Financings consisted of borrowings of $59.5 million under the construction agreement for Arrabelle and $8.8 million under the construction agreement for the Chalets. Borrowings under the Non-Recourse Real Estate Financings are due upon the earlier of either the closing of the applicable Arrabelle and Chalets real estate units (of which the amount due is determined by the amount of proceeds received upon closing) or the stated maturity date. The investments in the Arrabelle and Chalets real estate developments, a portion of which will be converted to proceeds upon closing of units, are recorded in Real Estate Held for Sale and Investment.

(d)	Current maturities represent principal payments due in the next 12 months.

Aggregate maturities for debt outstanding as of April 30, 2008 reflected by fiscal year are as follows (in thousands):

	Non-Recourse Real Estate Financings		All Other			Total
2008	$	--	$	80	$	80
2009		58,820		15,351		74,171
2010		83,255		349		83,604
2011		--		1,831		1,831
2012		--		305		305
Thereafter		--		489,476		489,476
Total debt	$	142,075	$	507,392	$	649,467

The Company incurred gross interest expense of $11.1 million and $10.6 million for the three months ended April 30, 2008 and 2007, respectively, of which $0.6 million and $0.6 million was amortization of deferred financing costs. The Company capitalized $2.7 million and $2.6 million of interest during the three months ended April 30, 2008 and 2007, respectively. The Company incurred gross interest expense of $33.9 million and $31.1 million for the nine months ended April 30, 2008 and 2007, respectively, of which $1.8 million and $1.5 million was amortization of deferred financing costs. The Company capitalized $10.3 million and $6.2 million of interest during the nine months ended April 30, 2008 and 2007, respectively.

5. Supplementary Balance Sheet Information

The composition of property, plant and equipment, net follows (in thousands):

		April 30,			July 31,			April 30,
		2008			2007			2007
Land and land improvements		$	254,475		$	249,291		$	248,275
Buildings and building improvements			653,964			553,958			538,530
Machinery and equipment			462,966			420,514			422,077
Furniture and fixtures			131,021			114,615			125,781
Software			35,811			27,756			33,123
Vehicles			28,260			27,179			27,051
Construction in progress			54,799			71,666			59,220
	Gross property, plant and equipment		1,621,296			1,464,979			1,454,057
Accumulated depreciation			(641,785	)		(579,053	)		(585,334	)
	Property, plant and equipment, net	$	979,511		$	885,926		$	868,723

The composition of accounts payable and accrued expenses follows (in thousands):

		April 30,		July 31,		April 30,
		2008		2007		2007
Trade payables		$	65,269	$	67,517	$	55,606
Real estate development payables			52,131		30,582		33,332
Deferred revenue			29,924		36,179		21,984
Deferred real estate and other deposits			89,740		51,351		46,348
Accrued salaries, wages and deferred compensation			23,467		30,721		25,987
Accrued benefits			27,058		23,810		29,239
Accrued interest			6,844		14,710		6,965
Liabilities to complete real estate projects, short term			7,327		8,500		5,436
Other accruals			13,613		18,409		13,084
	Total accounts payable and accrued expenses	$	315,373	$	281,779	$	237,981

The composition of other long-term liabilities follows (in thousands):

		April 30,		July 31,		April 30,
		2008		2007		2007
Private club deferred initiation fee revenue		$	93,373	$	94,205	$	94,262
Deferred real estate deposits			34,997		54,363		37,120
Private club initiation deposits			29,579		17,767		16,302
Other long-term liabilities			14,431		15,495		18,698
	Total other long-term liabilities	$	172,380	$	181,830	$	166,382

6. Variable Interest Entities

The Company is the primary beneficiary of four employee housing entities (collectively, the “Employee Housing Entities”), Breckenridge Terrace, LLC, The Tarnes at BC, LLC (“Tarnes”), BC Housing LLC and Tenderfoot Seasonal Housing, LLC, which are Variable Interest Entities (“VIEs”), and has consolidated them in its Consolidated Condensed Financial Statements. As a group, as of April 30, 2008, the Employee Housing Entities had total assets of $39.1 million (primarily recorded in property, plant and equipment, net) and total liabilities of $68.4 million (primarily recorded in long-term debt as “Employee Housing Bonds”). All of the assets ($8.1 million as of April 30, 2008) of Tarnes serve as collateral for Tarnes’ Tranche B Employee Housing Bonds. The Company has issued under its senior credit facility (the “Credit Facility”) $38.3 million letters of credit related to the Tranche A Employee Housing Bonds and $12.6 million letters of credit related to the Tranche B Employee Housing Bonds. The letters of credit would be triggered in the event that one of the entities defaults on required payments. The letters of credit have no default provisions.

The Company is the primary beneficiary of Avon Partners II, LLC (“APII”), which is a VIE. APII owns commercial space and the Company currently leases substantially all of that space. APII had total assets of $5.5 million (primarily recorded in property, plant and equipment, net) and no debt as of April 30, 2008.

The Company, through various lodging subsidiaries, manages hotels in which the Company has no ownership interest in the entities that own such hotels. The Company has extended a $2.0 million note receivable to one of these entities. These entities were formed to acquire, own, operate and realize the value in resort hotel properties. The Company managed the day-to-day operations of seven hotel properties as of April 30, 2008. The Company has determined that the entities that own the hotel properties are VIEs, and the management contracts are significant variable interests in these VIEs. The Company has also determined that it is not the primary beneficiary of these entities and, accordingly, is not required to consolidate any of these entities. These VIEs had estimated total assets of approximately $246.1 million and total liabilities of approximately $147.2 million. The Company’s maximum exposure to loss as a result of its involvement with these VIEs is limited to the note receivable and accrued interest of approximately $2.1 million and the net book value of the intangible asset associated with a management agreement in the amount of $0.7 million as of April 30, 2008.

7. Relocation and Separation Charges

In February 2006, the Company announced a plan to relocate its corporate headquarters; the plan was formally approved by the Company’s Board of Directors in April 2006. The relocation process (which also included the consolidation of certain other operations of the Company) was completed by July 31, 2007. The total charges associated with the relocation was $3.8 million of which $0.2 million and $1.4 million was recorded in the three and nine months ended April 30, 2007, respectively. The above amounts do not reflect any of the anticipated benefits expected to be realized from the relocation and consolidation of offices.

8. Sale of Business

On April 30, 2007, the Company sold its 54.5% interest in RTP, LLC (“RTP”) to RTP’s minority shareholder for approximately $3.5 million. As part of this transaction the Company retained source code rights to its internal use software and internet solutions. The Company recorded a net loss of $0.6 million on the sale of its investment in RTP, which was included in “loss on sale of business” in the accompanying Consolidated Condensed Statements of Operations for the three and nine months ended April 30, 2007. Additionally, as a result of this transaction the Company recorded a net gain of $0.7 million related to the elimination of the put option liability to RTP’s minority shareholder and the write-off of the associated put option intangible asset (see Note 9, Put and Call Options, for more information on this transaction).

9. Put and Call Options

The Company holds an approximate 69.3% ownership interest in SSV. The Company and GSSI LLC (“GSSI”), the minority shareholder in SSV, have remaining put and call rights with respect to SSV: (i) beginning August 1, 2010 and each year thereafter, each of the Company and GSSI have the right to call or put, respectively, 100% of GSSI’s ownership interest in SSV to the Company during certain periods each year and (ii) GSSI has the right to put to the Company 100% of its ownership interest in SSV at any time after GSSI has been removed as manager of SSV or after an involuntary transfer of the Company’s ownership interest in SSV has occurred. As of April 30, 2008, the estimated price at which the put/call option for the remaining interest could be expected to be settled was $36.9 million.

In March 2001, in connection with the Company’s acquisition of a 51% ownership interest in RTP, the Company and RTP’s minority shareholder entered into a put agreement whereby the minority shareholder could put up to an aggregate one-third of its original 49% interest in RTP to the Company during the period from August 1 through October 31 annually. The put price was determined primarily by the trailing twelve month EBITDA (as defined in the underlying agreement) for the period ending prior to the beginning of each put period. The Company had determined that this put option should be marked to fair value through earnings. The put period was extended in October 2006, and again in February 2007. In connection with the Company’s sale of its 54.5% interest in RTP (see Note 8, Sale of Business, for more information on this transaction) the put agreement with RTP’s minority shareholder was terminated resulting in the Company recording a net gain of $0.7 million for the three and nine months ended April 30, 2007 related to the elimination of its put option liability net of the write-off of the associated put option intangible asset.

10. Commitments and Contingencies

Metropolitan Districts

The Company credit-enhances $8.5 million of bonds issued by Holland Creek Metropolitan District (“HCMD”) through an $8.6 million letter of credit issued against the Company’s Credit Facility. HCMD’s bonds were issued and used to build infrastructure associated with the Company’s Red Sky Ranch residential development. The Company has agreed to pay capital improvement fees to Red Sky Ranch Metropolitan District (“RSRMD”) until RSRMD’s revenue streams from property taxes are sufficient to meet debt service requirements under HCMD’s bonds, and the Company has recorded a liability of $1.7 million, $1.1 million and $1.0 million, primarily within “other long-term liabilities” in the accompanying Consolidated Condensed Balance Sheets, as of April 30, 2008, July 31, 2007 and April 30, 2007, respectively, with respect to the estimated present value of future RSRMD capital improvement fees. The Company estimates that it will make capital improvement fee payments under this arrangement through the year ending July 31, 2016.

Guarantees

As of April 30, 2008, the Company had various other guarantees, primarily in the form of letters of credit in the amount of $95.7 million, consisting primarily of $51.0 million in support of the Employee Housing Bonds, $36.0 million of construction and development related guarantees and $7.6 million for workers’ compensation and general liability deductibles related to construction and development activities.

In addition to the guarantees noted above, the Company has entered into contracts in the normal course of business which include certain indemnifications within the scope of Financial Interpretations No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others” (“FIN 45”) under which it could be required to make payments to third parties upon the occurrence or non-occurrence of certain future events. These indemnities include indemnities to licensees in connection with the licensees’ use of the Company’s trademarks and logos, indemnities for liabilities associated with the infringement of other parties’ technology and software products, indemnities related to liabilities associated with the use of easements, indemnities related to employment of contract workers, the Company’s use of trustees, indemnities related to the Company’s use of public lands and environmental indemnifications. The duration of these indemnities generally is indefinite and generally do not limit the future payments the Company could be obligated to make.

As permitted under applicable law, the Company and certain of its subsidiaries indemnify their directors and officers over their lifetimes for certain events or occurrences while the officer or director is, or was, serving the Company or its subsidiaries in such a capacity. The maximum potential amount of future payments the Company could be required to make under these indemnification agreements is unlimited; however, the Company has a director and officer insurance policy that should enable the Company to recover a portion of any future amounts paid.

Unless otherwise noted, the Company has not recorded any significant liabilities for the letters of credit, indemnities and other guarantees noted above in the accompanying Consolidated Condensed Financial Statements, either because the Company has recorded on its Consolidated Condensed Balance Sheets the underlying liability associated with the guarantee, the guarantee or indemnification existed prior to January 1, 2003, the guarantee is with respect to the Company’s own performance and is therefore not subject to the measurement requirements of FIN 45, or because the Company has calculated the fair value of the indemnification or guarantee to be immaterial based upon the current facts and circumstances that would trigger a payment under the indemnification clause. In addition, with respect to certain indemnifications it is not possible to determine the maximum potential amount of liability under these guarantees due to the unique set of facts and circumstances that are likely to be involved in each particular claim and indemnification provision. Historically, payments made by the Company under these obligations have not been material.

As noted above, the Company makes certain indemnifications to licensees in connection with their use of the Company’s trademarks and logos. The Company does not record any product warranty liability with respect to these indemnifications.

Commitments

In the ordinary course of obtaining necessary zoning and other approvals for the Company’s potential real estate development projects, the Company may contingently commit to the completion of certain infrastructure improvements and other costs related to the projects. Fulfillment of such commitments is required only if the Company moves forward with the development project. The determination whether to complete a development project is entirely at the Company’s discretion, and is generally contingent upon, among other considerations, receipt of satisfactory zoning and other approvals and the current status of the Company’s analysis of the economic viability of the project, including the costs associated with the contingent commitments. The Company currently has obligations, recorded as liabilities in the accompanying Consolidated Condensed Balance Sheet, to complete or fund certain improvements with respect to real estate developments; the Company has estimated such costs to be approximately $7.6 million as of April 30, 2008 and anticipates completion of the majority of these commitments within the next two years.

Self Insurance

The Company is self-insured for claims under its health benefit plans and for workers’ compensation claims, subject to a stop loss policy. The self-insurance liability related to workers’ compensation is determined actuarially based on claims filed. The self-insurance liability related to claims under the Company’s health benefit plans is determined based on internal and external analysis of actual claims. The amounts related to these claims are included as a component of accrued benefits in accounts payable and accrued expenses (see Note 5, Supplementary Balance Sheet Information).

Legal

The Company is a party to various lawsuits arising in the ordinary course of business, including Resort (Mountain and Lodging) related cases and contractual and commercial litigation that arises from time to time in connection with the Company’s real estate operations. Management believes the Company has adequate insurance coverage or has accrued for loss contingencies for all known matters that are deemed to be probable losses and estimable. As of April 30, 2008, July 31, 2007 and April 30, 2007, the accrual for the above loss contingencies was not material individually and in the aggregate.

Cheeca Lodge & Spa Contract Dispute

In March 2006, RockResorts was notified by the ownership of Cheeca Lodge & Spa, formerly a RockResorts managed property, that its management agreement was being terminated effective immediately. RockResorts believed that the termination was in violation of the management agreement and sought monetary damages, and recovery of attorney’s fees and costs. Pursuant to the dispute resolution provisions of the management agreement, the disputed matter went before a single judge arbitrator at the JAMS Arbitration Tribunal in Chicago, Illinois. On February 28, 2007, the arbitrator rendered a decision, awarding $8.5 million in damages in favor of RockResorts and against Cheeca Holdings, LLC (“Cheeca Holdings”) and recovery of costs and attorney’s fees to be determined in the last stage of the proceedings. Prior to the ruling by the arbitrator in the last stage of the proceeding, the Company reached a comprehensive settlement with Cheeca Holdings which included damages, attorney’s fees and expenses. On October 19, 2007, RockResorts received payment of the final settlement from Cheeca Holdings in the amount of $13.5 million, of which $11.9 million (net of final attorney’s fees) is recorded in “contract dispute credit (charges), net” in the Consolidated Condensed Statement of Operations for the nine months ended April 30, 2008.

The Canyons Ski Resort Litigation

During the fourth quarter of the fiscal year ended July 31, 2007, the Company entered into an agreement with Peninsula Advisors, LLC (“Peninsula”) for the negotiation and mutual acquisition of The Canyons ski resort (“The Canyons”) and the land underlying The Canyons. On July 15, 2007, American Skiing Company (“ASC”) entered into an agreement to sell The Canyons to Talisker Corporation and Talisker Canyons Finance Company, LLC (together “Talisker”). On July 27, 2007, the Company filed a complaint in the District Court in Colorado against Peninsula and Talisker claiming, among other things, breach of contract by Peninsula and intentional interference with contractual relations and prospective business relations by Talisker and seeking damages, specific performance and injunctive relief. On October 19, 2007, the Company’s request for a preliminary injunction to prevent the closing of the acquisition by Talisker of The Canyons from ASC was denied. On November 8, 2007, Talisker filed an answer to the Company’s complaint along with three counterclaims. On November 12, 2007, Peninsula filed a motion to dismiss and for partial summary judgment. The Company believes that these counter claims and motions are without merit. These motions have been set for hearing on June 20, 2008. The Company is unable to predict the ultimate outcome of the above described actions.

11. Segment Information

The Company has three reportable segments: Mountain, Lodging and Real Estate. The Mountain segment includes the operations of the Company’s ski resorts and related ancillary activities. The Lodging segment includes the operations of all of the Company’s owned hotels, RockResorts, GTLC, condominium management and golf operations. The Resort segment is the combination of the Mountain and Lodging segments. The Real Estate segment holds and develops real estate in and around the Company’s resort communities. The Company’s reportable segments, although integral to the success of the others, offer distinctly different products and services and require different types of management focus. As such, these segments are managed separately.

The Company reports its segment results using Reported EBITDA (defined as segment net revenue less segment operating expenses, plus or minus segment equity investment income or loss, and for the Real Estate segment plus gain on sale of real property) which is a non-GAAP financial measure. SFAS No. 131, “Disclosures about Segments of an Enterprise and Related Information” requires the Company to report segment results in a manner consistent with management’s internal reporting of operating results to the chief operating decision maker (Chief Executive Officer) for purposes of evaluating segment performance. Therefore, since the Company uses Reported EBITDA to measure performance of segments for internal reporting purposes, the Company will continue to use Reported EBITDA to report segment results.

Reported EBITDA is not a measure of financial performance under GAAP. Items excluded from Reported EBITDA are significant components in understanding and assessing financial performance. Reported EBITDA should not be considered in isolation or as an alternative to, or substitute for, net income, net change in cash and cash equivalents or other financial statement data presented in the consolidated financial statements as indicators of financial performance or liquidity. Because Reported EBITDA is not a measurement determined in accordance with GAAP and thus is susceptible to varying calculations, Reported EBITDA as presented may not be comparable to other similarly titled measures of other companies.

The Company utilizes Reported EBITDA in evaluating performance of the Company and in allocating resources to its segments. Mountain Reported EBITDA consists of Mountain net revenue less Mountain operating expense plus Mountain equity investment income. Lodging Reported EBITDA consists of Lodging net revenue less Lodging operating expense. Real Estate Reported EBITDA consists of Real Estate net revenue less Real Estate operating expense plus gain on sale of real property. All segment expenses include an allocation of corporate administrative expense. Assets are not allocated between segments, or used to evaluate performance, except as shown in the table below.

Following is key financial information by reportable segment which is used by management in evaluating performance and allocating resources (in thousands):

		Three Months Ended						Nine Months Ended
		April 30,						April 30,
		2008			2007			2008			2007
Net revenue
Lift tickets		$	167,793		$	158,380		$	301,791		$	286,997
Ski school			46,229			44,650			81,384			78,848
Dining			30,344			28,624			58,002			54,978
Retail/rental			59,533			53,401			149,844			141,210
Other			21,827			23,657			56,963			64,869
Total Mountain net revenue			325,726			308,712			647,984			626,902
Lodging			43,590			43,643			121,734			116,848
Resort			369,316			352,355			769,718			743,750
Real Estate			54,474			17,134			111,978			100,272
Total net revenue		$	423,790		$	369,489		$	881,696		$	844,022
Operating expense:
Mountain		$	157,807		$	152,997		$	401,942		$	392,355
Lodging			35,513			31,126			113,530			98,233
Resort			193,320			184,123			515,472			490,588
Real estate			53,562			25,261			104,885			101,770
Total segment operating expense		$	246,882		$	209,384		$	620,357		$	592,358
Gain on sale of real property		$	--		$	--		$	709		$	--
Mountain equity investment income, net		$	698		$	1,660		$	3,592		$	3,990

Reported EBITDA:
Mountain		$	168,617		$	157,375		$	249,634		$	238,537
Lodging			8,077			12,517			8,204			18,615
Resort			176,694			169,892			257,838			257,152
Real Estate			912			(8,127	)		7,802			(1,498	)
Total Reported EBITDA		$	177,606		$	161,765		$	265,640		$	255,654

Reconciliation to net income:
Total Reported EBITDA		$	177,606		$	161,765		$	265,640		$	255,654
Depreciation and amortization			(25,471	)		(23,513	)		(69,854	)		(66,857	)
Relocation and separation charges			--			(166	)		--			(1,401	)
Gain (loss) on disposal of fixed assets, net			24			(242	)		(367	)		(332	)
Investment income			2,459			4,334			7,697			8,815
Interest expense, net			(8,441	)		(8,039	)		(23,620	)		(24,885	)
Loss on sale of business			--			(601	)		--			(601	)
Contract dispute (charges) credit, net			--			(184	)		11,920			(4,460	)
Gain on put options, net			--			690			--			690
Minority interest in income of consolidated subsidiaries, net			(4,621	)		(5,343	)		(7,468	)		(9,707	)
Income before provision for income taxes			141,556			128,701			183,948			156,916
	Provision for income taxes		(54,215	)		(50,193	)		(69,901	)		(61,197	)
Net income		$	87,341		$	78,508		$	114,047		$	95,719

Real estate held for sale and investment		$	394,008		$	305,085		$	394,008		$	305,085

12. Stock Repurchase Plan

On March 9, 2006, the Company’s Board of Directors approved the repurchase of up to 3,000,000 shares of common stock. During the three and nine months ended April 30, 2008, the Company repurchased 321,150 and 832,733 shares of common stock at a cost of $15.0 million and $40.9 million, respectively. Since inception of this stock repurchase plan, the Company has repurchased 1,506,233 shares at a cost of approximately $66.7 million, as of April 30, 2008. As of April 30, 2008, 1,493,767 shares remained available to repurchase under the existing repurchase authorization. Shares of common stock purchased pursuant to the repurchase program will be held as treasury shares and may be used for the issuance of shares under the Company’s employee share award plans.

13. Guarantor Subsidiaries and Non-Guarantor Subsidiaries

The Company’s payment obligations under the 6.75% Notes (see Note 4, Long-Term Debt) are fully and unconditionally guaranteed on a joint and several, senior subordinated basis by substantially all of the Company’s consolidated subsidiaries (collectively, and excluding Non-Guarantor Subsidiaries (as defined below), the “Guarantor Subsidiaries”) except for Colter Bay Corporation, Eagle Park Reservoir Company, Gros Ventre Utility Company, Jackson Lake Lodge Corporation, Jenny Lake Lodge, Inc., Mountain Thunder, Inc., SSV, Larkspur Restaurant & Bar, LLC, Vail Associates Investments, Inc., Arrabelle, Gore Creek Place, LLC, Chalets, RCR Vail, LLC, Crystal Peak Lodge of Breckenridge, Inc., Timber Trail, Inc., VR Holdings, Inc. and certain other insignificant entities (together, the “Non-Guarantor Subsidiaries”). APII and the Employee Housing Entities are included with the Non-Guarantor Subsidiaries for purposes of the consolidated financial information, but are not considered subsidiaries under the indentures governing the 6.75% Notes.

Presented below is the consolidated condensed financial information of the Parent Company, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries. Financial information for the Non-Guarantor subsidiaries is presented in the column titled “Other Subsidiaries.” Balance sheet data is presented as of April 30, 2008, July 31, 2007 and April 30, 2007. Statements of operations data is presented for the three and nine months ended April 30, 2008 and 2007. Statements of cash flows data is presented for the nine months ended April 30, 2008 and 2007.

Investments in subsidiaries are accounted for by the Parent Company and Guarantor Subsidiaries using the equity method of accounting. Net income (loss) of Guarantor and Non-Guarantor Subsidiaries is, therefore, reflected in the Parent Company’s and Guarantor Subsidiaries’ investments in and advances to (from) subsidiaries. Net income (loss) of the Guarantor and Non-Guarantor Subsidiaries is reflected in Guarantor Subsidiaries and Parent Company as equity in consolidated subsidiaries. The elimination entries eliminate investments in Other Subsidiaries and intercompany balances and transactions for consolidated reporting purposes.

Supplemental Condensed Consolidating Balance Sheet
As of April 30, 2008
(in thousands)
(Unaudited)

						100% Owned
				Parent		Guarantor		Other			Eliminating
				Company		Subsidiaries		Subsidiaries			Entries			Consolidated
Current assets:
	Cash and cash equivalents		$	--	$	288,205	$	15,928		$	--		$	304,133
	Restricted cash			--		10,212		50,350			--			60,562
	Trade receivables, net			--		36,711		2,343			--			39,054
	Inventories, net			--		9,611		35,473			--			45,084
	Other current assets			17,395		15,406		9,045			--			41,846
		Total current assets		17,395		360,145		113,139			--			490,679
Property, plant and equipment, net				--		798,732		180,779			--			979,511
Real estate held for sale and investment				--		98,314		295,694			--			394,008
Goodwill, net				--		123,034		18,977			--			142,011
Intangible assets, net				--		56,715		15,882			--			72,597
Other assets				4,114		27,991		10,515			--			42,620
Investments in subsidiaries and advances to (from) parent				1,327,512		527,762		(104,346	)		(1,750,928	)		--
	Total assets		$	1,349,021	$	1,992,693	$	530,640		$	(1,750,928	)	$	2,121,426

Current liabilities:
	Accounts payable and accrued expenses		$	5,859	$	186,889	$	122,625		$	--		$	315,373
	Income taxes payable			25,418		--		--			--			25,418
	Long-term debt due within one year			--		15,028		59,164			--			74,192
		Total current liabilities		31,277		201,917		181,789			--			414,983
Long-term debt				390,000		42,728		142,547			--			575,275
Other long-term liabilities				2,089		104,422		65,869			--			172,380
Deferred income taxes				129,487		--		--			--			129,487
Minority interest in net assets of consolidated subsidiaries				--		--		--			33,133			33,133
Total stockholders’ equity				796,168		1,643,626		140,435			(1,784,061	)		796,168
		Total liabilities and stockholders’ equity	$	1,349,021	$	1,992,693	$	530,640		$	(1,750,928	)	$	2,121,426

Supplemental Condensed Consolidating Balance Sheet
As of July 31, 2007
(in thousands)

			100% Owned
	Parent		Guarantor		Other			Eliminating
	Company		Subsidiaries		Subsidiaries			Entries			Consolidated
Current assets:
Cash and cash equivalents	$	--	$	225,952	$	4,867		$	--		$	230,819
Restricted cash		--		11,437		43,312			--			54,749
Trade receivables, net		--		41,804		1,753			--			43,557
Inventories, net		--		9,805		38,259			--			48,064
Other current assets		15,056		13,545		5,847			--			34,448
Total current assets		15,056		302,543		94,038			--			411,637
Property, plant and equipment, net		--		784,458		101,468			--			885,926
Real estate held for sale and investment		--		86,837		270,749			--			357,586
Goodwill, net		--		123,033		18,666			--			141,699
Intangible assets, net		--		57,087		16,420			--			73,507
Other assets		4,646		24,225		9,897			--			38,768
Investments in subsidiaries and advances to (from) parent		1,206,709		337,716		(82,219	)		(1,462,206	)		--
Total assets	$	1,226,411	$	1,715,899	$	429,019		$	(1,462,206	)	$	1,909,123

Current liabilities:
Accounts payable and accrued expenses	$	12,718	$	161,456	$	107,605		$	--		$	281,779
Income taxes payable		37,441		--		--			--			37,441
Long-term debt due within one year		--		49		328			--			377
Total current liabilities		50,159		161,505		107,933			--			319,597
Long-term debt		390,000		57,724		146,009			--			593,733
Other long-term liabilities		--		108,582		73,248			--			181,830
Deferred income taxes		72,213		--		--			--			72,213
Minority interest in net assets of consolidated subsidiaries		--		--		--			27,711			27,711
Total stockholders’ equity		714,039		1,388,088		101,829			(1,489,917	)		714,039
Total liabilities and stockholders’ equity	$	1,226,411	$	1,715,899	$	429,019		$	(1,462,206	)	$	1,909,123

Supplemental Condensed Consolidating Balance Sheet
As of April 30, 2007
(in thousands)
(Unaudited)

						100% Owned
				Parent		Guarantor		Other			Eliminating
				Company		Subsidiaries		Subsidiaries			Entries			Consolidated
Current assets:
	Cash and cash equivalents		$	--	$	273,103	$	43,336		$	--		$	316,439
	Restricted cash			--		27,673		12,735			--			40,408
	Trade receivables, net			--		32,769		2,489			--			35,258
	Inventories, net			--		7,855		34,772			--			42,627
	Other current assets			13,991		13,207		5,635			--			32,833
		Total current assets		13,991		354,607		98,967			--			467,565
Property, plant and equipment, net				--		798,591		70,132			--			868,723
Real estate held for sale and investment				--		112,253		192,832			--			305,085
Goodwill, net				--		121,611		14,328			--			135,939
Intangible assets, net				--		56,729		16,470			--			73,199
Other assets				4,824		27,691		12,092			--			44,607
Investments in subsidiaries and advances to (from) parent				1,261,952		295,497		(53,028	)		(1,504,421	)		--
	Total assets		$	1,280,767	$	1,766,979	$	351,793		$	(1,504,421	)	$	1,895,118

Current liabilities:
	Accounts payable and accrued expenses		$	5,627	$	152,999	$	79,355		$	--		$	237,981
	Income taxes payable			11,739		--		--			--			11,739
	Long-term debt due within one year			--		35		366			--			401
		Total current liabilities		17,366		153,034		79,721			--			250,121
Long-term debt				390,000		57,718		127,444			--			575,162
Other long-term liabilities				--		120,029		46,353			--			166,382
Deferred income taxes				130,212		--