Free Trial

Vail Resorts (MTN) Financials

Vail Resorts logo
$138.21 +0.63 (+0.46%)
Closing price 04/17/2025 03:59 PM Eastern
Extended Trading
$138.32 +0.11 (+0.08%)
As of 04/17/2025 05:17 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Vail Resorts

Annual Income Statements for Vail Resorts

This table shows Vail Resorts' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
115 150 211 380 301 99 128 348 268 230
Consolidated Net Income / (Loss)
115 149 232 401 323 109 124 368 285 246
Net Income / (Loss) Continuing Operations
115 149 232 401 323 109 124 368 285 246
Total Pre-Tax Income
149 243 348 340 399 116 125 457 374 345
Total Operating Income
211 283 379 409 476 223 261 602 505 491
Total Gross Profit
521 658 821 867 974 776 830 1,177 1,221 1,229
Total Revenue
1,400 1,601 1,907 2,012 2,272 1,964 1,910 2,526 2,889 2,885
Operating Revenue
1,400 1,601 1,907 2,012 2,272 1,964 1,910 2,526 2,889 2,885
Total Cost of Revenue
879 944 1,086 1,144 1,297 1,188 1,080 1,349 1,668 1,656
Operating Cost of Revenue
879 944 1,086 1,144 1,297 1,188 1,080 1,349 1,668 1,656
Total Operating Expenses
311 375 442 459 498 553 569 575 716 738
Selling, General & Admin Expense
180 209 237 252 274 279 297 347 389 410
Depreciation Expense
149 161 189 204 218 250 253 252 269 276
Other Operating Expenses / (Income)
-3.65 4.20 16 -1.85 5.37 -2.96 14 20 50 48
Other Special Charges / (Income)
-14 0.12 -0.34 4.11 0.08 -1.05 5.05 -45 8.23 3.35
Total Other Income / (Expense), net
-61 -40 -31 -69 -77 -107 -136 -145 -132 -146
Interest Expense
62 42 54 63 79 107 151 148 153 162
Interest & Investment Income
1.07 2.01 8.00 3.47 5.05 3.00 7.28 6.30 24 20
Other Income / (Expense), net
0.00 0.00 15 -8.97 -2.85 -3.23 8.28 -2.68 -2.91 -4.14
Income Tax Expense
35 93 117 -61 75 7.38 0.73 89 88 99
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.14 -0.30 21 21 22 10 -3.39 20 17 16
Basic Earnings per Share
$3.16 $4.13 $5.36 $9.40 $7.46 $2.45 $3.17 $8.60 $6.76 $6.08
Weighted Average Basic Shares Outstanding
36.34M 36.28M 40.02M 40.40M 40.29M 40.19M 40.39M 40.28M 38.15M 37.49M
Diluted Earnings per Share
$3.07 $4.01 $5.22 $9.13 $7.32 $2.42 $3.13 $8.55 $6.74 $6.07
Weighted Average Diluted Shares Outstanding
36.34M 36.28M 40.02M 40.40M 40.29M 40.19M 40.39M 40.28M 38.15M 37.49M
Weighted Average Basic & Diluted Shares Outstanding
36.34M 36.28M 40.02M 40.40M 40.29M 40.19M 40.39M 40.28M 38.15M 37.49M
Cash Dividends to Common per Share
$2.08 $2.87 $3.73 $5.05 $6.46 $5.28 $0.00 $5.58 $7.94 $8.56

Quarterly Income Statements for Vail Resorts

This table shows Vail Resorts' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Net Income / (Loss) Attributable to Common Shareholders
-109 -137 209 325 -129 -176 219 362 -175 -173 246
Consolidated Net Income / (Loss)
-110 -144 220 343 -135 -183 230 381 -182 -182 258
Net Income / (Loss) Continuing Operations
-110 -144 220 343 -135 -183 230 381 -182 -182 258
Total Pre-Tax Income
-131 -202 299 467 -192 -248 317 511 -235 -240 344
Total Operating Income
-98 -163 328 501 -160 -207 351 547 -199 -202 384
Total Gross Profit
23 0.69 513 711 -2.89 -33 537 746 -20 -36 572
Total Revenue
267 279 1,102 1,238 270 259 1,078 1,283 265 260 1,137
Operating Revenue
267 279 1,102 1,238 270 259 1,078 1,283 265 260 1,137
Total Cost of Revenue
244 279 589 528 273 292 541 537 286 297 565
Operating Cost of Revenue
244 279 589 528 273 292 541 537 286 297 565
Total Operating Expenses
121 164 185 210 157 174 186 200 178 166 187
Selling, General & Admin Expense
87 99 117 89 85 108 113 94 95 107 115
Depreciation Expense
63 65 66 69 69 67 69 68 72 72 73
Other Operating Expenses / (Income)
-1.30 0.64 1.10 46 2.20 3.06 3.40 37 5.00 2.08 0.10
Other Special Charges / (Income)
-28 0.01 1.02 6.18 1.02 -4.24 0.76 0.57 6.26 -15 -0.29
Total Other Income / (Expense), net
-33 -38 -29 -33 -31 -41 -33 -36 -36 -38 -40
Interest Expense
36 35 38 39 40 41 41 40 41 42 42
Interest & Investment Income
2.62 3.23 7.15 7.83 6.13 4.54 4.28 6.19 4.63 4.64 3.77
Other Income / (Expense), net
0.40 -6.14 2.34 -1.77 2.66 -4.97 3.04 -2.31 0.09 -0.26 -1.39
Income Tax Expense
-22 -58 79 124 -57 -65 87 129 -53 -58 86
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.97 -6.59 11 18 -6.06 -7.54 11 19 -6.49 -8.71 13
Basic Earnings per Share
($2.65) ($3.40) $5.17 $8.20 ($3.21) ($4.60) $5.78 $9.57 ($4.67) ($4.61) $6.57
Weighted Average Basic Shares Outstanding
40.28M 40.32M 40.33M 38.55M 38.15M 37.97M 37.97M 37.62M 37.49M 37.44M 37.34M
Diluted Earnings per Share
($2.64) ($3.40) $5.16 $8.18 ($3.20) ($4.60) $5.76 $9.54 ($4.63) ($4.61) $6.56
Weighted Average Diluted Shares Outstanding
40.28M 40.32M 40.33M 38.55M 38.15M 37.97M 37.97M 37.62M 37.49M 37.44M 37.34M
Weighted Average Basic & Diluted Shares Outstanding
40.28M 40.32M 40.33M 38.55M 38.15M 37.97M 37.97M 37.62M 37.49M 37.44M 37.34M
Cash Dividends to Common per Share
$1.91 $1.91 $1.91 $2.06 $2.06 $2.06 $2.06 $2.22 $2.22 $2.22 $2.22

Annual Cash Flow Statements for Vail Resorts

This table details how cash moves in and out of Vail Resorts' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
-8.95 32 50 57 -67 284 856 -132 -553 -236
Net Cash From Operating Activities
304 437 471 548 634 395 525 710 640 587
Net Cash From Continuing Operating Activities
304 437 471 548 634 395 525 710 640 587
Net Income / (Loss) Continuing Operations
115 149 232 401 323 109 124 368 285 246
Consolidated Net Income / (Loss)
115 149 232 401 323 109 124 368 285 246
Depreciation Expense
149 161 189 204 218 250 253 252 269 276
Non-Cash Adjustments To Reconcile Net Income
23 26 -9.89 -48 6.44 37 23 -16 30 29
Changes in Operating Assets and Liabilities, net
17 100 60 -9.26 86 -0.64 126 105 56 35
Net Cash From Investing Activities
-427 -124 -677 -135 -596 -493 -103 -348 -273 -241
Net Cash From Continuing Investing Activities
-427 -124 -677 -135 -596 -493 -103 -348 -273 -241
Purchase of Property, Plant & Equipment
-124 -109 -144 -141 -192 -172 -115 -193 -315 -211
Acquisitions
-307 -20 -547 -1.36 -419 -328 0.00 -231 76 -94
Purchase of Investments
- - - - - - 0.00 0.00 -87 0.00
Sale of Property, Plant & Equipment
2.54 7.39 - - - 6.63 9.71 66 5.67 0.34
Sale and/or Maturity of Investments
- - - - - - 0.00 0.00 38 58
Other Investing Activities, net
1.33 -1.92 15 7.39 15 0.52 2.06 9.39 8.91 6.50
Net Cash From Financing Activities
115 -281 256 -351 -100 376 435 -493 -916 -575
Net Cash From Continuing Financing Activities
115 -281 256 -351 -100 376 435 -493 -916 -575
Repayment of Debt
-509 -329 -268 -288 -297 -1,047 -129 -155 -96 -95
Repurchase of Common Equity
0.00 -54 -0.21 -26 -85 -46 0.00 -75 -500 -150
Payment of Dividends
-76 -104 -146 -204 -261 -213 0.00 -226 -314 -324
Other Financing Activities, net
- -10 -16 -104 -27 -19 -39 -37 -5.49 -5.63
Other Net Changes in Cash
- - - -5.81 -5.29 5.25 -0.10 -1.91 -3.70 -6.95
Cash Interest Paid
46 33 46 54 71 88 126 114 141 147
Cash Income Taxes Paid
- 22 49 17 27 4.13 5.01 20 94 129

Quarterly Cash Flow Statements for Vail Resorts

This table details how cash moves in and out of Vail Resorts' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Net Change in Cash & Equivalents
-296 75 118 -401 -346 167 85 -109 -380 81 86
Net Cash From Operating Activities
-62 333 273 121 -87 328 243 110 -94 282 326
Net Cash From Continuing Operating Activities
-62 333 273 121 -87 328 243 110 -94 282 326
Net Income / (Loss) Continuing Operations
-110 -144 220 343 -135 -183 230 381 -182 -182 258
Consolidated Net Income / (Loss)
-110 -144 220 343 -135 -183 230 381 -182 -182 258
Depreciation Expense
63 65 66 69 69 67 69 68 72 72 73
Non-Cash Adjustments To Reconcile Net Income
-47 15 22 24 -31 15 11 185 -183 -4.46 5.29
Changes in Operating Assets and Liabilities, net
31 397 -35 -314 9.14 430 -67 -525 198 397 -10
Net Cash From Investing Activities
-92 -135 -71 -15 -52 5.57 -72 -25 -150 -71 -57
Net Cash From Continuing Investing Activities
-92 -135 -71 -15 -52 5.57 -72 -25 -150 -71 -57
Purchase of Property, Plant & Equipment
-31 -124 -82 -55 -54 -53 -77 -25 -56 -71 -75
Other Investing Activities, net
-13 0.39 11 1.49 -3.93 6.51 0.06 0.01 -0.08 0.01 18
Net Cash From Financing Activities
-140 -105 -97 -502 -213 -154 -98 -182 -141 -132 -170
Net Cash From Continuing Financing Activities
-140 -105 -97 -502 -213 -154 -98 -182 -141 -132 -170
Repayment of Debt
-26 -24 -19 -20 -34 -20 -19 -23 -33 -23 -67
Repurchase of Common Equity
-38 0.00 - -400 -100 -50 - -75 -25 -20 -20
Payment of Dividends
-77 -77 -77 -82 -79 -78 -78 -84 -83 -83 -83
Other Financing Activities, net
0.13 -4.04 -1.14 -0.17 -0.13 -5.20 -0.09 -0.31 -0.03 -5.78 -0.18
Effect of Exchange Rate Changes
- - - - - - - - - 2.26 -13

Annual Balance Sheets for Vail Resorts

This table presents Vail Resorts' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
2,487 2,482 4,111 4,065 4,426 5,244 6,251 6,318 5,948 5,698
Total Current Assets
288 323 433 539 528 665 1,746 1,792 1,208 911
Cash & Equivalents
35 68 117 178 109 391 1,244 1,107 563 323
Restricted Cash
13 6.05 10 6.90 9.54 11 15 19 10 14
Accounts Receivable
114 147 187 231 271 107 345 383 381 376
Inventories, net
73 75 85 86 97 102 80 109 133 119
Other Current Assets
24 27 34 37 42 54 61 173 121 80
Plant, Property, & Equipment, net
1,386 1,364 1,714 1,627 1,843 2,193 2,068 2,118 2,372 2,423
Total Noncurrent Assets
813 795 1,963 1,899 2,056 2,386 2,438 2,408 2,368 2,364
Goodwill
500 509 1,520 1,476 1,608 1,709 1,781 1,755 1,720 1,678
Intangible Assets
144 140 295 281 306 315 319 314 309 303
Other Noncurrent Operating Assets
168 146 149 143 141 363 337 339 338 384
Total Liabilities & Shareholders' Equity
2,487 2,482 4,111 4,065 4,426 5,244 6,251 6,318 5,948 5,698
Total Liabilities
1,607 1,594 2,312 2,253 2,699 3,713 4,422 4,471 4,612 4,660
Total Current Liabilities
399 506 605 594 719 603 978 1,111 1,131 1,113
Short-Term Debt
10 13 38 38 49 64 114 64 69 57
Accounts Payable
331 397 468 505 608 499 815 943 978 1,001
Current Deferred & Payable Income Tax Liabilities
57 96 98 51 63 41 49 104 84 55
Total Noncurrent Liabilities
1,208 1,087 1,707 1,660 1,980 3,109 3,444 3,360 3,481 3,547
Long-Term Debt
804 687 1,234 1,234 1,528 2,387 2,736 2,670 2,751 2,722
Noncurrent Deferred & Payable Income Tax Liabilities
148 130 171 134 169 234 253 268 276 280
Other Noncurrent Operating Liabilities
256 270 302 292 284 488 455 421 455 545
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
881 888 1,799 1,812 1,727 1,532 1,829 1,847 1,336 1,038
Total Preferred & Common Equity
867 875 1,571 1,589 1,501 1,317 1,595 1,612 1,004 724
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
867 875 1,571 1,589 1,501 1,317 1,595 1,612 1,004 724
Common Stock
624 636 1,223 1,138 1,131 1,132 1,197 1,185 1,125 1,146
Retained Earnings
441 487 551 727 760 646 774 896 874 780
Treasury Stock
-193 -247 -247 -273 -358 -404 -404 -479 -984 -1,136
Accumulated Other Comprehensive Income / (Loss)
-4.91 -1.55 44 -2.23 -32 -57 28 11 -10 -67
Noncontrolling Interest
14 14 228 222 226 215 234 235 332 315

Quarterly Balance Sheets for Vail Resorts

This table presents Vail Resorts' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025
Total Assets
6,397 6,281 6,565 6,199 5,760 5,848 5,809 5,642 5,531
Total Current Assets
1,845 1,622 1,760 1,482 1,135 1,179 1,231 854 844
Cash & Equivalents
1,401 1,181 1,295 896 729 812 705 404 488
Restricted Cash
21 20 24 23 12 13 11 15 16
Accounts Receivable
267 118 160 352 106 138 343 130 124
Inventories, net
93 140 122 104 158 135 108 153 132
Other Current Assets
64 162 158 109 131 80 64 152 84
Plant, Property, & Equipment, net
2,143 2,313 2,421 2,370 2,345 2,349 2,289 2,435 2,383
Total Noncurrent Assets
2,409 2,346 2,383 2,347 2,281 2,319 2,289 2,354 2,304
Goodwill
1,753 1,689 1,723 1,694 1,668 1,700 1,677 1,671 1,627
Intangible Assets
315 307 311 307 300 304 299 301 293
Other Noncurrent Operating Assets
341 350 350 346 312 315 313 382 384
Total Liabilities & Shareholders' Equity
6,397 6,281 6,565 6,199 5,760 5,848 5,809 5,642 5,531
Total Liabilities
4,332 4,729 4,788 4,600 4,832 4,697 4,487 4,897 4,715
Total Current Liabilities
830 1,343 1,288 986 1,363 1,229 1,041 1,364 1,787
Short-Term Debt
64 68 70 69 70 69 68 57 584
Accounts Payable
742 1,191 1,145 868 1,277 1,142 852 1,298 1,192
Current Deferred & Payable Income Tax Liabilities
24 84 74 49 17 18 121 8.63 10
Total Noncurrent Liabilities
3,502 3,386 3,500 3,614 3,469 3,468 3,446 3,533 2,928
Long-Term Debt
2,687 2,770 2,790 2,774 2,732 2,722 2,700 2,710 2,118
Noncurrent Deferred & Payable Income Tax Liabilities
404 206 288 401 286 287 285 280 278
Other Noncurrent Operating Liabilities
411 411 422 439 451 460 461 544 532
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,065 1,552 1,777 1,599 928 1,151 1,322 745 816
Total Preferred & Common Equity
1,829 1,265 1,463 1,274 633 830 1,004 444 531
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,829 1,265 1,463 1,274 633 830 1,004 444 531
Common Stock
1,179 1,107 1,113 1,119 1,127 1,134 1,140 1,147 1,154
Retained Earnings
1,082 706 838 1,081 620 761 1,039 524 687
Treasury Stock
-442 -479 -479 -883 -1,035 -1,035 -1,110 -1,156 -1,176
Accumulated Other Comprehensive Income / (Loss)
11 -69 -8.57 -42 -78 -30 -65 -71 -135
Noncontrolling Interest
236 287 315 326 295 321 319 301 285

Annual Metrics and Ratios for Vail Resorts

This table displays calculated financial ratios and metrics derived from Vail Resorts' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
11.58% 14.38% 19.11% 5.47% 12.93% -13.55% -2.75% 32.27% 14.39% -0.14%
EBITDA Growth
39.47% 23.59% 31.33% 3.53% 14.43% -32.07% 11.10% 63.15% -9.48% -0.90%
EBIT Growth
79.52% 34.42% 39.42% 1.35% 18.40% -53.50% 22.32% 122.45% -16.17% -2.97%
NOPAT Growth
115.29% 7.89% 44.68% 91.24% -19.93% -45.82% 24.03% 86.83% -20.48% -9.03%
Net Income Growth
306.33% 30.40% 55.04% 73.15% -19.37% -66.29% 14.12% 195.96% -22.60% -13.62%
EPS Growth
298.70% 30.62% 30.17% 74.90% -19.82% -66.94% 29.34% 173.16% -21.17% -9.94%
Operating Cash Flow Growth
23.50% 43.90% 7.78% 16.46% 15.63% -37.73% 32.99% 35.27% -9.98% -8.25%
Free Cash Flow Firm Growth
-152.47% 476.97% -484.37% 144.76% -80.86% -284.92% 324.79% 7.42% -42.57% 75.18%
Invested Capital Growth
17.29% -8.01% 94.33% -1.51% 9.84% 12.42% -4.46% 1.01% 3.67% -2.85%
Revenue Q/Q Growth
1.94% 1.12% 1.56% 0.13% 1.45% -7.83% 7.12% 2.56% 0.09% -0.15%
EBITDA Q/Q Growth
2.54% -0.46% 2.57% -4.83% 0.50% -7.89% -1.30% 9.55% -6.56% -4.75%
EBIT Q/Q Growth
2.94% -1.84% 1.67% -7.42% -0.59% -17.54% -2.50% 14.15% -10.63% -7.79%
NOPAT Q/Q Growth
-0.35% -0.77% -2.61% 0.76% -1.29% -22.55% 23.17% 3.81% -4.88% -12.48%
Net Income Q/Q Growth
4.81% 3.38% 1.77% -6.20% -1.38% -37.58% 11.69% 10.60% -8.05% -16.09%
EPS Q/Q Growth
5.14% 2.30% 13.48% -8.88% -2.14% -39.20% 11.79% 9.62% -7.67% -19.07%
Operating Cash Flow Q/Q Growth
-9.13% 19.85% -1.00% -1.61% 0.13% -9.33% 9.63% -4.90% -3.74% -1.17%
Free Cash Flow Firm Q/Q Growth
-193.35% 156.32% -17.75% 56.05% -27.23% -66.88% 65.63% -24.51% -6.39% -17.71%
Invested Capital Q/Q Growth
11.57% -1.13% 5.49% -1.10% 0.02% 0.40% -2.92% 1.80% 1.67% 3.15%
Profitability Metrics
- - - - - - - - - -
Gross Margin
37.23% 41.08% 43.06% 43.12% 42.89% 39.52% 43.46% 46.58% 42.26% 42.61%
EBITDA Margin
25.69% 27.76% 30.60% 30.04% 30.44% 23.92% 27.33% 33.71% 26.67% 26.47%
Operating Margin
15.04% 17.67% 19.89% 20.32% 20.97% 11.38% 13.67% 23.82% 17.48% 17.03%
EBIT Margin
15.04% 17.67% 20.69% 19.88% 20.84% 11.21% 14.10% 23.72% 17.38% 16.89%
Profit (Net Income) Margin
8.19% 9.33% 12.15% 19.95% 14.24% 5.55% 6.52% 14.58% 9.87% 8.54%
Tax Burden Percent
76.75% 61.60% 66.50% 117.98% 81.08% 93.66% 99.42% 80.57% 76.33% 71.37%
Interest Burden Percent
70.94% 85.74% 88.32% 85.05% 84.27% 52.89% 46.48% 76.31% 74.38% 70.82%
Effective Tax Rate
23.25% 38.40% 33.50% -17.98% 18.92% 6.34% 0.58% 19.43% 23.67% 28.63%
Return on Invested Capital (ROIC)
10.59% 11.03% 11.31% 16.51% 12.69% 6.19% 7.41% 14.10% 10.96% 9.93%
ROIC Less NNEP Spread (ROIC-NNEP)
3.56% 7.46% 9.00% 9.25% 7.77% 0.47% -0.01% 6.82% 5.75% 5.48%
Return on Net Nonoperating Assets (RNNOA)
2.77% 5.87% 5.93% 5.72% 5.59% 0.51% -0.01% 5.94% 6.96% 10.82%
Return on Equity (ROE)
13.36% 16.90% 17.24% 22.23% 18.28% 6.69% 7.41% 20.04% 17.91% 20.75%
Cash Return on Invested Capital (CROIC)
-5.32% 19.37% -52.79% 18.03% 3.31% -5.51% 11.97% 13.09% 7.35% 12.83%
Operating Return on Assets (OROA)
9.03% 11.39% 11.97% 9.78% 11.15% 4.55% 4.69% 9.53% 8.19% 8.37%
Return on Assets (ROA)
4.92% 6.02% 7.03% 9.82% 7.62% 2.26% 2.17% 5.86% 4.65% 4.23%
Return on Common Equity (ROCE)
13.14% 16.63% 15.69% 19.45% 15.97% 5.79% 6.42% 17.48% 14.72% 15.10%
Return on Equity Simple (ROE_SIMPLE)
13.23% 17.09% 14.75% 25.24% 21.56% 8.28% 7.80% 22.84% 28.40% 34.04%
Net Operating Profit after Tax (NOPAT)
162 174 252 482 386 209 260 485 386 351
NOPAT Margin
11.54% 10.89% 13.22% 23.98% 17.00% 10.66% 13.59% 19.19% 13.34% 12.16%
Net Nonoperating Expense Percent (NNEP)
7.03% 3.57% 2.31% 7.26% 4.92% 5.71% 7.42% 7.28% 5.21% 4.45%
Return On Investment Capital (ROIC_SIMPLE)
9.53% 10.97% 8.21% 15.64% 11.69% 5.25% 5.55% 10.58% 9.28% 9.19%
Cost of Revenue to Revenue
62.77% 58.92% 56.94% 56.88% 57.11% 60.48% 56.54% 53.42% 57.74% 57.39%
SG&A Expenses to Revenue
12.84% 13.05% 12.42% 12.52% 12.08% 14.19% 15.55% 13.76% 13.48% 14.21%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
22.20% 23.41% 23.17% 22.79% 21.92% 28.14% 29.80% 22.76% 24.78% 25.57%
Earnings before Interest and Taxes (EBIT)
211 283 395 400 473 220 269 599 502 487
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
360 444 584 604 692 470 522 851 771 764
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
3.56 4.68 4.33 5.80 5.61 5.11 6.73 5.28 8.35 9.11
Price to Tangible Book Value (P/TBV)
13.88 18.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.20 2.56 3.57 4.58 3.71 3.43 5.62 3.37 2.90 2.28
Price to Earnings (P/E)
26.86 27.32 32.34 24.25 27.96 68.07 83.94 24.46 31.26 28.61
Dividend Yield
2.45% 2.53% 1.71% 2.21% 3.08% 4.20% 0.00% 2.64% 3.65% 4.89%
Earnings Yield
3.72% 3.66% 3.09% 4.12% 3.58% 1.47% 1.19% 4.09% 3.20% 3.50%
Enterprise Value to Invested Capital (EV/IC)
2.35 3.12 2.78 3.63 3.17 2.51 3.67 3.00 3.06 2.69
Enterprise Value to Revenue (EV/Rev)
2.76 2.96 4.29 5.23 4.45 4.58 6.58 4.10 3.79 3.24
Enterprise Value to EBITDA (EV/EBITDA)
10.74 10.65 14.02 17.41 14.61 19.14 24.06 12.16 14.22 12.24
Enterprise Value to EBIT (EV/EBIT)
18.35 16.72 20.74 26.32 21.34 40.84 46.63 17.29 21.83 19.18
Enterprise Value to NOPAT (EV/NOPAT)
23.90 27.15 32.44 21.82 26.17 42.97 48.39 21.36 28.43 26.66
Enterprise Value to Operating Cash Flow (EV/OCF)
12.72 10.83 17.37 19.18 15.93 22.77 23.91 14.57 17.14 15.93
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 15.46 0.00 19.98 100.23 0.00 29.96 23.00 42.40 20.64
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.93 0.79 0.71 0.70 0.91 1.60 1.56 1.48 2.11 2.68
Long-Term Debt to Equity
0.91 0.77 0.69 0.68 0.88 1.56 1.50 1.45 2.06 2.62
Financial Leverage
0.78 0.79 0.66 0.62 0.72 1.08 1.08 0.87 1.21 1.97
Leverage Ratio
2.72 2.81 2.45 2.26 2.40 2.97 3.42 3.42 3.85 4.91
Compound Leverage Factor
1.93 2.41 2.17 1.93 2.02 1.57 1.59 2.61 2.87 3.47
Debt to Total Capital
48.05% 44.08% 41.43% 41.26% 47.72% 61.54% 60.91% 59.68% 67.86% 72.79%
Short-Term Debt to Total Capital
0.60% 0.84% 1.25% 1.25% 1.47% 1.60% 2.44% 1.39% 1.66% 1.50%
Long-Term Debt to Total Capital
47.45% 43.24% 40.18% 40.02% 46.25% 59.94% 58.47% 58.28% 66.19% 71.30%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.83% 0.88% 7.42% 7.20% 6.85% 5.40% 5.01% 5.13% 7.98% 8.25%
Common Equity to Total Capital
51.12% 55.05% 51.15% 51.53% 45.43% 33.06% 34.08% 35.19% 24.16% 18.95%
Debt to EBITDA
2.26 1.58 2.18 2.11 2.28 5.22 5.46 3.21 3.66 3.64
Net Debt to EBITDA
2.13 1.41 1.96 1.80 2.11 4.36 3.05 1.89 2.92 3.20
Long-Term Debt to EBITDA
2.24 1.55 2.11 2.04 2.21 5.08 5.24 3.14 3.57 3.56
Debt to NOPAT
5.04 4.02 5.05 2.64 4.08 11.71 10.98 5.64 7.31 7.92
Net Debt to NOPAT
4.74 3.59 4.54 2.26 3.78 9.79 6.13 3.32 5.83 6.96
Long-Term Debt to NOPAT
4.98 3.94 4.89 2.56 3.96 11.41 10.54 5.51 7.13 7.76
Altman Z-Score
2.19 2.75 2.69 3.51 2.93 1.79 2.22 2.18 2.08 1.79
Noncontrolling Interest Sharing Ratio
1.63% 1.58% 8.99% 12.46% 12.67% 13.54% 13.37% 12.77% 17.81% 27.24%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.72 0.64 0.72 0.91 0.73 1.10 1.78 1.61 1.07 0.82
Quick Ratio
0.37 0.42 0.50 0.69 0.53 0.82 1.62 1.34 0.83 0.63
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-81 306 -1,177 527 101 -186 419 450 259 453
Operating Cash Flow to CapEx
250.25% 429.04% 326.09% 390.07% 330.27% 238.35% 498.38% 561.42% 206.82% 278.28%
Free Cash Flow to Firm to Interest Expense
-1.30 7.23 -21.76 8.33 1.27 -1.75 2.77 3.04 1.69 2.80
Operating Cash Flow to Interest Expense
4.88 10.31 8.71 8.68 7.98 3.70 3.47 4.79 4.18 3.63
Operating Cash Flow Less CapEx to Interest Expense
2.93 7.91 6.04 6.45 5.56 2.15 2.77 3.94 2.16 2.32
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.60 0.64 0.58 0.49 0.54 0.41 0.33 0.40 0.47 0.50
Accounts Receivable Turnover
13.33 12.27 11.42 9.63 9.06 10.40 8.45 6.93 7.56 7.62
Inventory Turnover
12.49 12.74 13.63 13.43 14.25 11.97 11.85 14.28 13.83 13.17
Fixed Asset Turnover
1.10 1.16 1.24 1.20 1.31 0.97 0.90 1.21 1.29 1.20
Accounts Payable Turnover
2.83 2.59 2.51 2.35 2.33 2.15 1.64 1.53 1.74 1.67
Days Sales Outstanding (DSO)
27.37 29.76 31.96 37.90 40.31 35.09 43.20 52.66 48.29 47.87
Days Inventory Outstanding (DIO)
29.22 28.64 26.79 27.18 25.62 30.49 30.79 25.57 26.39 27.72
Days Payable Outstanding (DPO)
128.88 140.97 145.38 155.06 156.48 170.10 222.21 237.82 210.14 218.08
Cash Conversion Cycle (CCC)
-72.29 -82.57 -86.63 -89.99 -90.56 -104.52 -148.21 -159.59 -135.45 -142.49
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
1,647 1,515 2,944 2,899 3,185 3,580 3,421 3,455 3,582 3,480
Invested Capital Turnover
0.92 1.01 0.86 0.69 0.75 0.58 0.55 0.73 0.82 0.82
Increase / (Decrease) in Invested Capital
243 -132 1,429 -44 285 396 -160 35 127 -102
Enterprise Value (EV)
3,862 4,732 8,181 10,523 10,105 8,991 12,557 10,355 10,962 9,348
Market Capitalization
3,082 4,092 6,809 9,213 8,421 6,727 10,731 8,512 8,383 6,592
Book Value per Share
$23.83 $24.18 $39.27 $39.42 $37.33 $32.82 $39.60 $40.06 $26.04 $19.23
Tangible Book Value per Share
$6.10 $6.24 ($6.09) ($4.14) ($10.29) ($17.62) ($12.55) ($11.34) ($26.61) ($33.41)
Total Capital
1,695 1,589 3,071 3,084 3,303 3,982 4,679 4,582 4,155 3,817
Total Debt
815 700 1,272 1,273 1,576 2,451 2,850 2,734 2,820 2,779
Total Long-Term Debt
804 687 1,234 1,234 1,528 2,387 2,736 2,670 2,751 2,722
Net Debt
766 626 1,145 1,088 1,458 2,049 1,592 1,608 2,247 2,442
Capital Expenditures (CapEx)
121 102 144 141 192 166 105 127 309 211
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-149 -244 -261 -201 -261 -277 -377 -382 -427 -482
Debt-free Net Working Capital (DFNWC)
-100 -170 -133 -16 -143 125 881 744 147 -145
Net Working Capital (NWC)
-111 -184 -171 -55 -191 62 767 681 77 -202
Net Nonoperating Expense (NNE)
47 25 20 81 63 100 135 116 100 104
Net Nonoperating Obligations (NNO)
766 626 1,145 1,088 1,458 2,049 1,592 1,608 2,247 2,442
Total Depreciation and Amortization (D&A)
149 161 189 204 218 250 253 252 269 276
Debt-free, Cash-free Net Working Capital to Revenue
-10.63% -15.25% -13.67% -10.02% -11.49% -14.10% -19.76% -15.11% -14.76% -16.70%
Debt-free Net Working Capital to Revenue
-7.17% -10.63% -6.98% -0.82% -6.28% 6.38% 46.15% 29.47% 5.07% -5.02%
Net Working Capital to Revenue
-7.89% -11.47% -8.99% -2.73% -8.42% 3.14% 40.17% 26.95% 2.68% -7.00%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$3.16 $4.13 $5.36 $9.40 $7.46 $2.45 $3.17 $8.60 $6.76 $6.08
Adjusted Weighted Average Basic Shares Outstanding
36.55M 36.18M 40.02M 40.48M 40.29M 40.19M 40.39M 40.28M 38.15M 37.49M
Adjusted Diluted Earnings per Share
$3.07 $4.01 $5.22 $9.13 $7.32 $2.42 $3.13 $8.55 $6.74 $6.07
Adjusted Weighted Average Diluted Shares Outstanding
36.55M 36.18M 40.02M 40.48M 40.29M 40.19M 40.39M 40.28M 38.15M 37.49M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $9.40 $7.46 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
36.55M 36.18M 40.02M 40.48M 40.29M 40.19M 40.39M 40.28M 38.15M 37.49M
Normalized Net Operating Profit after Tax (NOPAT)
150 174 252 289 386 235 265 448 392 353
Normalized NOPAT Margin
10.75% 10.89% 13.21% 14.37% 17.00% 11.96% 13.85% 17.75% 13.56% 12.24%
Pre Tax Income Margin
10.67% 15.15% 18.27% 16.91% 17.56% 5.93% 6.56% 18.10% 12.93% 11.96%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
3.38 6.68 7.29 6.32 5.96 2.06 1.78 4.04 3.28 3.01
NOPAT to Interest Expense
2.60 4.11 4.66 7.63 4.86 1.96 1.71 3.27 2.52 2.17
EBIT Less CapEx to Interest Expense
1.43 4.28 4.62 4.10 3.54 0.51 1.08 3.19 1.26 1.71
NOPAT Less CapEx to Interest Expense
0.65 1.71 1.99 5.40 2.44 0.41 1.02 2.42 0.50 0.86
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
65.88% 69.48% 63.11% 50.88% 80.55% 195.07% 0.00% 61.30% 110.26% 131.43%
Augmented Payout Ratio
65.88% 105.47% 63.20% 57.31% 106.82% 237.64% 0.00% 81.66% 285.63% 192.34%

Quarterly Metrics and Ratios for Vail Resorts

This table displays calculated financial ratios and metrics derived from Vail Resorts' official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
30.82% 59.16% 21.53% 5.25% 0.99% -7.47% -2.16% 3.62% -1.62% 0.64% 5.48%
EBITDA Growth
68.24% -1.48% 3.13% -6.14% -156.61% -38.53% 6.72% 7.92% -42.97% 10.08% 7.84%
EBIT Growth
43.18% -2.82% 2.51% -7.52% -61.12% -25.09% 7.03% 9.14% -26.15% 4.59% 8.33%
NOPAT Growth
42.43% 1.40% -9.25% -11.21% -63.17% -26.75% 5.19% 11.10% -24.11% 2.43% 13.46%
Net Income Growth
24.35% -0.73% -5.90% -11.23% -22.77% -27.51% 4.40% 11.14% -35.09% 0.82% 12.31%
EPS Growth
22.12% 1.16% -5.67% -10.70% -21.21% -35.29% 11.63% 16.63% -44.69% -0.22% 13.89%
Operating Cash Flow Growth
-141.38% -4.59% 3.89% -24.91% -39.75% -1.35% -10.95% -9.50% -7.92% -14.03% 34.45%
Free Cash Flow Firm Growth
-356.48% -226.94% -86.10% -56.12% -131.37% 117.94% 738.31% 134.14% 84.58% -557.35% -14.31%
Invested Capital Growth
1.01% 6.17% 5.98% 3.80% 3.67% -6.23% -6.07% -4.25% -2.85% 3.49% -3.28%
Revenue Q/Q Growth
-77.30% 4.61% 294.25% 12.41% -78.22% -4.15% 316.90% 19.05% -79.32% -1.95% 336.97%
EBITDA Q/Q Growth
-105.71% -203.62% 477.91% 43.27% -115.61% -63.91% 391.13% 44.88% -120.68% -3.09% 449.13%
EBIT Q/Q Growth
-118.12% -73.45% 294.91% 50.97% -131.57% -34.66% 266.77% 53.94% -136.49% -1.85% 289.35%
NOPAT Q/Q Growth
-116.60% -66.49% 311.08% 52.23% -130.50% -29.33% 275.17% 60.79% -134.07% -1.67% 303.70%
Net Income Q/Q Growth
-128.37% -30.92% 253.33% 55.90% -139.23% -35.97% 225.54% 65.96% -147.68% 0.17% 242.17%
EPS Q/Q Growth
-128.82% -28.79% 251.76% 58.53% -139.12% -43.75% 225.22% 65.63% -148.53% 0.43% 242.30%
Operating Cash Flow Q/Q Growth
-138.65% 632.91% -18.17% -55.45% -171.93% 476.20% -26.13% -54.73% -185.79% 399.69% 15.52%
Free Cash Flow Firm Q/Q Growth
-119.02% -189.92% 118.14% 338.68% -200.31% 122.48% 747.39% 22.52% -106.61% -566.84% 258.77%
Invested Capital Q/Q Growth
1.80% -7.73% 4.05% 6.22% 1.67% -16.55% 4.23% 8.28% 3.15% -11.10% -2.59%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
8.62% 0.25% 46.54% 57.38% -1.07% -12.95% 49.80% 58.16% -7.72% -14.02% 50.28%
EBITDA Margin
-12.93% -37.53% 35.98% 45.85% -32.86% -56.19% 39.24% 47.75% -47.75% -50.21% 40.12%
Operating Margin
-36.73% -58.46% 29.77% 40.42% -59.35% -80.08% 32.52% 42.60% -74.87% -77.64% 33.81%
EBIT Margin
-36.58% -60.65% 29.99% 40.27% -58.36% -82.00% 32.80% 42.42% -74.84% -77.74% 33.69%
Profit (Net Income) Margin
-41.05% -51.37% 19.98% 27.71% -49.90% -70.79% 21.32% 29.72% -68.53% -69.77% 22.70%
Tax Burden Percent
83.55% 71.22% 73.58% 73.41% 70.29% 73.75% 72.43% 74.68% 77.50% 75.71% 74.94%
Interest Burden Percent
134.30% 118.92% 90.55% 93.72% 121.64% 117.07% 89.73% 93.82% 118.15% 118.54% 89.92%
Effective Tax Rate
0.00% 0.00% 26.42% 26.59% 0.00% 0.00% 27.57% 25.32% 0.00% 0.00% 25.06%
Return on Invested Capital (ROIC)
-18.89% -34.76% 19.20% 24.76% -34.11% -52.06% 20.83% 26.65% -42.82% -51.58% 24.35%
ROIC Less NNEP Spread (ROIC-NNEP)
-21.45% -36.73% 17.72% 23.27% -35.28% -54.12% 19.46% 25.30% -44.65% -53.40% 22.91%
Return on Net Nonoperating Assets (RNNOA)
-18.67% -33.93% 14.27% 20.66% -42.72% -80.69% 23.29% 34.44% -88.17% -140.71% 48.50%
Return on Equity (ROE)
-37.56% -68.69% 33.47% 45.42% -76.84% -132.75% 44.12% 61.09% -130.99% -192.29% 72.85%
Cash Return on Invested Capital (CROIC)
13.09% 9.67% 8.32% 7.98% 7.35% 17.66% 17.40% 15.96% 12.83% 8.01% 15.88%
Operating Return on Assets (OROA)
-14.70% -25.38% 13.10% 18.46% -27.50% -39.07% 15.04% 20.41% -37.08% -39.36% 17.44%
Return on Assets (ROA)
-16.50% -21.49% 8.73% 12.70% -23.51% -33.73% 9.77% 14.30% -33.95% -35.33% 11.75%
Return on Common Equity (ROCE)
-32.76% -57.58% 28.38% 38.46% -63.15% -101.60% 34.54% 47.62% -95.31% -123.77% 50.40%
Return on Equity Simple (ROE_SIMPLE)
0.00% 29.04% 24.17% 24.34% 0.00% 38.80% 30.76% 29.25% 0.00% 55.79% 52.02%
Net Operating Profit after Tax (NOPAT)
-69 -114 241 367 -112 -145 254 408 -139 -141 288
NOPAT Margin
-25.71% -40.92% 21.91% 29.67% -41.54% -56.06% 23.55% 31.81% -52.41% -54.35% 25.33%
Net Nonoperating Expense Percent (NNEP)
2.56% 1.96% 1.48% 1.49% 1.17% 2.06% 1.37% 1.35% 1.82% 1.82% 1.44%
Return On Investment Capital (ROIC_SIMPLE)
-1.50% -2.61% 5.21% 8.27% -2.70% -3.89% 6.44% 9.98% -3.64% -4.03% 8.19%
Cost of Revenue to Revenue
91.38% 99.75% 53.46% 42.62% 101.07% 112.95% 50.20% 41.84% 107.72% 114.02% 49.72%
SG&A Expenses to Revenue
32.66% 35.36% 10.58% 7.18% 31.58% 41.78% 10.46% 7.34% 35.82% 41.07% 10.07%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
45.35% 58.71% 16.77% 16.96% 58.28% 67.13% 17.28% 15.57% 67.15% 63.64% 16.49%
Earnings before Interest and Taxes (EBIT)
-98 -169 330 499 -157 -212 354 544 -199 -202 383
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-35 -105 396 568 -89 -145 423 613 -127 -131 456
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.28 6.28 6.56 6.97 8.35 11.93 9.56 6.81 9.11 13.64 11.84
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
3.37 3.02 3.40 3.08 2.90 2.63 2.79 2.37 2.28 2.10 2.13
Price to Earnings (P/E)
24.46 22.67 28.59 30.83 31.26 32.88 33.02 24.66 28.61 25.98 24.23
Dividend Yield
2.64% 3.35% 3.21% 3.54% 3.65% 4.09% 3.94% 4.67% 4.89% 5.40% 5.29%
Earnings Yield
4.09% 4.41% 3.50% 3.24% 3.20% 3.04% 3.03% 4.06% 3.50% 3.85% 4.13%
Enterprise Value to Invested Capital (EV/IC)
3.00 3.09 3.45 3.16 3.06 3.31 3.28 2.73 2.69 2.81 2.91
Enterprise Value to Revenue (EV/Rev)
4.10 3.75 4.05 3.86 3.79 3.45 3.59 3.19 3.24 3.02 2.98
Enterprise Value to EBITDA (EV/EBITDA)
12.16 11.61 13.28 13.50 14.22 13.57 13.50 11.48 12.24 11.18 10.80
Enterprise Value to EBIT (EV/EBIT)
17.29 16.60 19.00 19.81 21.83 21.55 21.16 17.42 19.18 17.52 16.65
Enterprise Value to NOPAT (EV/NOPAT)
21.36 20.36 25.14 27.46 28.43 28.57 28.54 22.97 26.66 25.02 22.79
Enterprise Value to Operating Cash Flow (EV/OCF)
14.57 14.21 16.25 16.75 17.14 15.60 16.88 15.51 15.93 16.10 14.04
Enterprise Value to Free Cash Flow (EV/FCFF)
23.00 32.97 42.67 40.30 42.40 18.17 18.26 16.73 20.64 35.74 18.01
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.48 1.83 1.61 1.78 2.11 3.02 2.43 2.09 2.68 3.71 3.31
Long-Term Debt to Equity
1.45 1.78 1.57 1.73 2.06 2.94 2.37 2.04 2.62 3.64 2.60
Financial Leverage
0.87 0.92 0.81 0.89 1.21 1.49 1.20 1.36 1.97 2.64 2.12
Leverage Ratio
3.42 3.91 3.62 3.44 3.85 4.86 4.24 4.11 4.91 6.81 5.79
Compound Leverage Factor
4.59 4.65 3.28 3.22 4.69 5.68 3.80 3.86 5.80 8.08 5.20
Debt to Total Capital
59.68% 64.65% 61.67% 63.99% 67.86% 75.12% 70.81% 67.68% 72.79% 78.78% 76.81%
Short-Term Debt to Total Capital
1.39% 1.54% 1.50% 1.55% 1.66% 1.87% 1.75% 1.67% 1.50% 1.62% 16.61%
Long-Term Debt to Total Capital
58.28% 63.10% 60.17% 62.44% 66.19% 73.25% 69.05% 66.01% 71.30% 77.16% 60.20%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
5.13% 6.54% 6.79% 7.33% 7.98% 7.91% 8.14% 7.79% 8.25% 8.58% 8.11%
Common Equity to Total Capital
35.19% 28.82% 31.54% 28.68% 24.16% 16.97% 21.06% 24.53% 18.95% 12.64% 15.08%
Debt to EBITDA
3.21 3.34 3.32 3.45 3.66 3.84 3.69 3.45 3.64 3.55 3.33
Net Debt to EBITDA
1.89 1.93 1.79 2.33 2.92 2.82 2.60 2.56 3.20 3.02 2.71
Long-Term Debt to EBITDA
3.14 3.26 3.24 3.36 3.57 3.74 3.60 3.37 3.56 3.48 2.61
Debt to NOPAT
5.64 5.86 6.28 7.01 7.31 8.08 7.79 6.91 7.92 7.95 7.03
Net Debt to NOPAT
3.32 3.38 3.38 4.75 5.83 5.95 5.49 5.12 6.96 6.75 5.71
Long-Term Debt to NOPAT
5.51 5.72 6.13 6.84 7.13 7.88 7.60 6.74 7.76 7.79 5.51
Altman Z-Score
1.82 1.55 2.06 2.23 1.71 1.42 1.87 2.01 1.39 1.16 1.53
Noncontrolling Interest Sharing Ratio
12.77% 16.18% 15.20% 15.32% 17.81% 23.47% 21.71% 22.05% 27.24% 35.64% 30.82%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.61 1.21 1.37 1.50 1.07 0.83 0.96 1.18 0.82 0.63 0.47
Quick Ratio
1.34 0.97 1.13 1.26 0.83 0.61 0.77 1.01 0.63 0.39 0.34
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-103 -300 54 238 -239 54 455 558 -37 -246 390
Operating Cash Flow to CapEx
-201.73% 268.33% 330.49% 221.90% -162.75% 615.41% 315.51% 442.60% -168.03% 397.69% 434.94%
Free Cash Flow to Firm to Interest Expense
-2.86 -8.49 1.42 6.09 -5.94 1.32 11.22 14.00 -0.91 -5.83 9.21
Operating Cash Flow to Interest Expense
-1.73 9.43 7.10 3.10 -2.17 8.07 5.98 2.76 -2.32 6.70 7.70
Operating Cash Flow Less CapEx to Interest Expense
-2.59 5.92 4.95 1.70 -3.51 6.75 4.08 2.13 -3.70 5.02 5.93
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.40 0.42 0.44 0.46 0.47 0.48 0.46 0.48 0.50 0.51 0.52
Accounts Receivable Turnover
6.93 23.12 17.25 9.33 7.56 25.61 19.05 8.32 7.62 24.50 22.50
Inventory Turnover
14.28 11.65 14.01 16.71 13.83 11.30 12.72 15.54 13.17 10.69 12.63
Fixed Asset Turnover
1.21 1.20 1.23 1.28 1.29 1.23 1.19 1.24 1.20 1.21 1.25
Accounts Payable Turnover
1.53 1.23 1.44 2.04 1.74 1.36 1.43 1.91 1.67 1.29 1.44
Days Sales Outstanding (DSO)
52.66 15.79 21.16 39.11 48.29 14.25 19.16 43.86 47.87 14.90 16.22
Days Inventory Outstanding (DIO)
25.57 31.34 26.05 21.84 26.39 32.30 28.70 23.49 27.72 34.14 28.90
Days Payable Outstanding (DPO)
237.82 295.91 254.20 179.27 210.14 267.75 255.41 191.07 218.08 282.94 252.80
Cash Conversion Cycle (CCC)
-159.59 -248.78 -207.00 -118.31 -135.45 -221.20 -207.55 -123.72 -142.49 -233.90 -207.68
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,455 3,188 3,317 3,524 3,582 2,989 3,116 3,374 3,480 3,094 3,014
Invested Capital Turnover
0.73 0.85 0.88 0.83 0.82 0.93 0.88 0.84 0.82 0.95 0.96
Increase / (Decrease) in Invested Capital
35 185 187 129 127 -199 -201 -150 -102 104 -102
Enterprise Value (EV)
10,355 9,866 11,449 11,131 10,962 9,907 10,219 9,207 9,348 8,706 8,766
Market Capitalization
8,512 7,942 9,595 8,881 8,383 7,550 7,933 6,836 6,592 6,056 6,283
Book Value per Share
$40.06 $31.40 $36.27 $31.59 $26.04 $16.59 $21.86 $26.43 $19.23 $11.85 $14.18
Tangible Book Value per Share
($11.34) ($18.15) ($14.16) ($18.02) ($26.61) ($35.01) ($30.93) ($25.61) ($33.41) ($40.75) ($37.10)
Total Capital
4,582 4,389 4,637 4,442 4,155 3,730 3,941 4,091 3,817 3,512 3,518
Total Debt
2,734 2,838 2,859 2,843 2,820 2,802 2,791 2,769 2,779 2,767 2,702
Total Long-Term Debt
2,670 2,770 2,790 2,774 2,751 2,732 2,722 2,700 2,722 2,710 2,118
Net Debt
1,608 1,636 1,540 1,924 2,247 2,061 1,965 2,052 2,442 2,349 2,198
Capital Expenditures (CapEx)
31 124 82 55 54 53 77 25 56 71 75
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-382 -854 -778 -354 -427 -899 -806 -458 -482 -871 -863
Debt-free Net Working Capital (DFNWC)
744 347 542 565 147 -159 19 259 -145 -453 -358
Net Working Capital (NWC)
681 279 472 496 77 -228 -50 191 -202 -510 -942
Net Nonoperating Expense (NNE)
41 29 21 24 23 38 24 27 43 40 30
Net Nonoperating Obligations (NNO)
1,608 1,636 1,540 1,924 2,247 2,061 1,965 2,052 2,442 2,349 2,198
Total Depreciation and Amortization (D&A)
63 65 66 69 69 67 69 68 72 72 73
Debt-free, Cash-free Net Working Capital to Revenue
-15.11% -32.49% -27.53% -12.25% -14.76% -31.34% -28.34% -15.85% -16.70% -30.19% -29.28%
Debt-free Net Working Capital to Revenue
29.47% 13.19% 19.18% 19.57% 5.07% -5.53% 0.67% 8.96% -5.02% -15.69% -12.15%
Net Working Capital to Revenue
26.95% 10.61% 16.72% 17.18% 2.68% -7.96% -1.76% 6.59% -7.00% -17.67% -31.98%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($2.65) ($3.40) $5.17 $8.20 ($3.21) ($4.60) $5.78 $9.57 ($4.67) ($4.61) $6.57
Adjusted Weighted Average Basic Shares Outstanding
40.28M 40.32M 40.33M 38.55M 38.15M 37.97M 37.97M 37.62M 37.49M 37.44M 37.34M
Adjusted Diluted Earnings per Share
($2.64) ($3.40) $5.16 $8.18 ($3.20) ($4.60) $5.76 $9.54 ($4.63) ($4.61) $6.56
Adjusted Weighted Average Diluted Shares Outstanding
40.28M 40.32M 40.33M 38.55M 38.15M 37.97M 37.97M 37.62M 37.49M 37.44M 37.34M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
40.28M 40.32M 40.33M 38.55M 38.15M 37.97M 37.97M 37.62M 37.49M 37.44M 37.34M
Normalized Net Operating Profit after Tax (NOPAT)
-88 -114 242 372 -111 -148 254 409 -135 -152 288
Normalized NOPAT Margin
-33.04% -40.92% 21.98% 30.04% -41.28% -57.20% 23.60% 31.85% -50.76% -58.37% 25.31%
Pre Tax Income Margin
-49.13% -72.13% 27.15% 37.75% -71.00% -95.99% 29.43% 39.79% -88.42% -92.15% 30.29%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-2.70 -4.80 8.61 12.74 -3.92 -5.21 8.71 13.66 -4.88 -4.80 9.04
NOPAT to Interest Expense
-1.90 -3.24 6.29 9.39 -2.79 -3.56 6.26 10.24 -3.42 -3.35 6.80
EBIT Less CapEx to Interest Expense
-3.56 -8.32 6.46 11.35 -5.25 -6.52 6.82 13.04 -6.26 -6.48 7.27
NOPAT Less CapEx to Interest Expense
-2.76 -6.75 4.14 7.99 -4.12 -4.87 4.36 9.62 -4.80 -5.04 5.03
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
61.30% 72.75% 87.27% 100.81% 110.26% 128.58% 124.16% 108.74% 131.43% 132.52% 120.61%
Augmented Payout Ratio
81.66% 72.75% 87.27% 241.91% 285.63% 352.50% 339.59% 185.39% 192.34% 180.95% 171.32%

Frequently Asked Questions About Vail Resorts' Financials

When does Vail Resorts's fiscal year end?

According to the most recent income statement we have on file, Vail Resorts' financial year ends in July. Their financial year 2024 ended on July 31, 2024.

How has Vail Resorts' net income changed over the last 9 years?

Vail Resorts' net income appears to be on an upward trend, with a most recent value of $246.28 million in 2024, rising from $114.61 million in 2015. The previous period was $285.10 million in 2023.

What is Vail Resorts's operating income?
Vail Resorts's total operating income in 2024 was $491.43 million, based on the following breakdown:
  • Total Gross Profit: $1.23 billion
  • Total Operating Expenses: $737.83 million
How has Vail Resorts revenue changed over the last 9 years?

Over the last 9 years, Vail Resorts' total revenue changed from $1.40 billion in 2015 to $2.89 billion in 2024, a change of 106.1%.

How much debt does Vail Resorts have?

Vail Resorts' total liabilities were at $4.66 billion at the end of 2024, a 1.0% increase from 2023, and a 190.0% increase since 2015.

How much cash does Vail Resorts have?

In the past 9 years, Vail Resorts' cash and equivalents has ranged from $35.46 million in 2015 to $1.24 billion in 2021, and is currently $322.83 million as of their latest financial filing in 2024.

How has Vail Resorts' book value per share changed over the last 9 years?

Over the last 9 years, Vail Resorts' book value per share changed from 23.83 in 2015 to 19.23 in 2024, a change of -19.3%.



This page (NYSE:MTN) was last updated on 4/20/2025 by MarketBeat.com Staff
From Our Partners