Vail Resorts, Inc. (MTN)
NYSE: MTN · Real-Time Price · USD
133.94
-4.82 (-3.47%)
At close: Mar 9, 2026, 4:00 PM EDT
133.94
0.00 (0.00%)
After-hours: Mar 9, 2026, 7:00 PM EDT
Vail Resorts Cash Flow Statement
Financials in millions USD. Fiscal year is August - July.
Millions USD. Fiscal year is Aug - Jul.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 31, 2026 | Jul '25 Jul 31, 2025 | Jul '24 Jul 31, 2024 | Jul '23 Jul 31, 2023 | Jul '22 Jul 31, 2022 | Jul '21 Jul 31, 2021 | 2020 - 2016 |
| Net Income | 230.97 | 280 | 231.11 | 265.83 | 347.92 | 127.85 | Upgrade
|
| Depreciation & Amortization | 299.25 | 296.44 | 279.07 | 269.18 | 252.39 | 252.59 | Upgrade
|
| Loss (Gain) From Sale of Assets | -6.93 | -6.93 | 9.63 | 9.07 | -43.99 | 5.37 | Upgrade
|
| Stock-Based Compensation | 32.95 | 33.96 | 26.8 | 25.41 | 24.89 | 24.4 | Upgrade
|
| Other Operating Activities | -21.1 | -22.62 | 67.79 | 86.11 | 34.81 | -12.36 | Upgrade
|
| Change in Accounts Receivable | -32.17 | -6.71 | 12.89 | 4.25 | -39.01 | -237.19 | Upgrade
|
| Change in Inventory | -6.86 | 1.2 | 13.19 | -23.42 | -28.05 | 22.78 | Upgrade
|
| Change in Accounts Payable | 16.51 | 18.4 | 9.37 | -7.51 | 41.08 | 118.98 | Upgrade
|
| Change in Unearned Revenue | 19.55 | 26.44 | 2.65 | 60.27 | 48.97 | 199.41 | Upgrade
|
| Change in Income Taxes | 16.78 | -36.28 | -43.44 | -32.27 | 81.31 | 11.85 | Upgrade
|
| Change in Other Net Operating Assets | -27.23 | -29.03 | -20.03 | -19.05 | -9.82 | 11.57 | Upgrade
|
| Operating Cash Flow | 521.72 | 554.87 | 589.02 | 637.86 | 710.5 | 525.25 | Upgrade
|
| Operating Cash Flow Growth | -16.77% | -5.80% | -7.66% | -10.22% | 35.27% | 32.99% | Upgrade
|
| Capital Expenditures | -235.75 | -235.19 | -211.2 | -314.91 | -192.82 | -115.1 | Upgrade
|
| Sale of Property, Plant & Equipment | 12.37 | 12.37 | 0.34 | 5.67 | 66.26 | 9.71 | Upgrade
|
| Cash Acquisitions | - | - | -94.36 | -38.57 | -116.34 | - | Upgrade
|
| Investment in Securities | - | - | 57.65 | -48.78 | - | - | Upgrade
|
| Other Investing Activities | 0.9 | 18.32 | 6.5 | 123.42 | -105.03 | 2.06 | Upgrade
|
| Investing Cash Flow | -222.48 | -204.5 | -241.07 | -273.17 | -347.92 | -103.33 | Upgrade
|
| Long-Term Debt Issued | - | 850 | 600 | - | - | 602.78 | Upgrade
|
| Long-Term Debt Repaid | - | -447.22 | -655.86 | -73.89 | -146.63 | -108.16 | Upgrade
|
| Net Debt Issued (Repaid) | 200.78 | 402.78 | -55.86 | -73.89 | -146.63 | 494.62 | Upgrade
|
| Repurchase of Common Stock | -281.14 | -278.04 | -155.63 | -505.49 | -112.31 | -39.09 | Upgrade
|
| Common Dividends Paid | -321.11 | -328.17 | -323.68 | -314.35 | -225.79 | - | Upgrade
|
| Other Financing Activities | -31.26 | -39.22 | -41.87 | -20.28 | -8.41 | -20.87 | Upgrade
|
| Financing Cash Flow | -432.73 | -242.65 | -577.04 | -914 | -493.14 | 434.66 | Upgrade
|
| Foreign Exchange Rate Adjustments | 34.78 | 11.63 | -6.95 | -3.7 | -1.91 | -0.1 | Upgrade
|
| Net Cash Flow | -98.72 | 119.36 | -236.03 | -553.01 | -132.47 | 856.49 | Upgrade
|
| Free Cash Flow | 285.97 | 319.68 | 377.83 | 322.94 | 517.68 | 410.15 | Upgrade
|
| Free Cash Flow Growth | -28.49% | -15.39% | 16.99% | -37.62% | 26.22% | 84.24% | Upgrade
|
| Free Cash Flow Margin | 9.79% | 10.78% | 13.10% | 11.18% | 20.50% | 21.48% | Upgrade
|
| Free Cash Flow Per Share | 7.86 | 8.59 | 9.95 | 8.12 | 12.72 | 10.05 | Upgrade
|
| Cash Interest Paid | 156.37 | 156.37 | 146.56 | 140.6 | 114.07 | 125.67 | Upgrade
|
| Cash Income Tax Paid | 161.66 | 161.66 | 129.35 | 94.34 | 19.69 | 5.01 | Upgrade
|
| Levered Free Cash Flow | 279.34 | 316.69 | 385.39 | 284.79 | 354.85 | 341.47 | Upgrade
|
| Unlevered Free Cash Flow | 396.36 | 423.96 | 488.26 | 381.94 | 447.46 | 436.09 | Upgrade
|
| Change in Working Capital | -13.42 | -25.99 | -25.38 | -17.73 | 94.48 | 127.41 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.