{ "cik": 812011, "cik_padded": "0000812011", "entityName": "VAIL RESORTS INC", "fiscal_years": [ { "accn": "0000812011-25-000104", "filed": "2025-09-29", "fiscal_year": 2025, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 270000000.0, "capex": 235191000.0, "cash": 440290000.0, "dividends_paid": 328168000.0, "eps_diluted": 7.53, "free_cash_flow": 319679000.0, "net_income": 280004000.0, "operating_cash_flow": 554870000.0, "operating_income": 559960000.0, "revenue": 2964347000.0, "stockholders_equity": 424499000.0, "total_assets": 5777885000.0, "total_liabilities": 5023981000.0 }, "period_end": "2025-07-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 11.835083239300918, "net_margin": 0.09445722784815677, "operating_margin": 0.18889826326000297, "payout_ratio": 1.1720118284024514, "revenue_growth_yoy": 0.02743527204958008, "roa_avg2y": 0.04884731576494938, "roa_period_end": 0.04846133143875311, "roe_avg2y": 0.49364659463643007, "roe_period_end": 0.6596105055606727 } }, { "accn": "0000812011-25-000104", "filed": "2025-09-29", "fiscal_year": 2024, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 150000000.0, "capex": 211197000.0, "cash": 322827000.0, "dividends_paid": 323684000.0, "eps_diluted": 6.09, "free_cash_flow": 377825000.0, "net_income": 231105000.0, "operating_cash_flow": 589022000.0, "operating_income": 488849000.0, "revenue": 2885191000.0, "stockholders_equity": 709932000.0, "total_assets": 5686573000.0, "total_liabilities": 4661695000.0 }, "period_end": "2024-07-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 6.566396499946474, "net_margin": 0.0801004162289429, "operating_margin": 0.16943384337466744, "payout_ratio": 1.4005928041366478, "revenue_growth_yoy": -0.0014442624743715225, "roa_avg2y": 0.039728125228042845, "roa_period_end": 0.04064047010387451, "roe_avg2y": 0.26968648311811977, "roe_period_end": 0.32553117763391426 } }, { "accn": "0000812011-25-000104", "filed": "2025-09-29", "fiscal_year": 2023, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 500000000.0, "capex": 314912000.0, "cash": 562975000.0, "dividends_paid": 314350000.0, "eps_diluted": 6.69, "free_cash_flow": 322943000.0, "net_income": 265825000.0, "operating_cash_flow": 637855000.0, "operating_income": 504420000.0, "revenue": 2889364000.0, "stockholders_equity": 1003947000.0, "total_assets": 5947754000.0, "total_liabilities": 4612094000.0 }, "period_end": "2023-07-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 4.593961633432841, "net_margin": 0.09200121549240596, "operating_margin": 0.17457821167564905, "payout_ratio": 1.1825449073638672, "revenue_growth_yoy": 0.14388941499149613, "roa_avg2y": 0.04334415857056648, "roa_period_end": 0.044693341385672644, "roe_avg2y": 0.20320013942896806, "roe_period_end": 0.26477991368070225 } }, { "accn": "0000812011-24-000091", "filed": "2024-09-26", "fiscal_year": 2022, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 75006000.0, "capex": 192817000.0, "cash": 1107427000.0, "dividends_paid": 225786000.0, "eps_diluted": 8.55, "free_cash_flow": 517682000.0, "net_income": 347923000.0, "operating_cash_flow": 710499000.0, "operating_income": 601728000.0, "revenue": 2525912000.0, "stockholders_equity": 1612439000.0, "total_assets": 6318028000.0, "total_liabilities": 4470544000.0 }, "period_end": "2022-07-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 2.7725352711017286, "net_margin": 0.13774153652225413, "operating_margin": 0.23822207582845326, "payout_ratio": 0.6489539352098022, "revenue_growth_yoy": 0.32266783961962814, "roa_avg2y": 0.05536171132279807, "roa_period_end": 0.055068290295642884, "roe_avg2y": 0.2169746663432114, "roe_period_end": 0.21577436417749754 } }, { "accn": "0000812011-23-000047", "filed": "2023-09-28", "fiscal_year": 2021, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 0.0, "capex": 115097000.0, "cash": 1243962000.0, "dividends_paid": 0.0, "eps_diluted": 3.13, "free_cash_flow": 410153000.0, "net_income": 127850000.0, "operating_cash_flow": 525250000.0, "operating_income": 261016000.0, "revenue": 1909710000.0, "stockholders_equity": 1594599000.0, "total_assets": 6251056000.0, "total_liabilities": 4421988000.0 }, "period_end": "2021-07-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 2.773103457358245, "net_margin": 0.06694733755386943, "operating_margin": 0.13667834383230962, "payout_ratio": 0.0, "revenue_growth_yoy": -0.02749599736009093, "roa_avg2y": 0.022243896803629454, "roa_period_end": 0.020452544338108634, "roe_avg2y": 0.08782894205797259, "roe_period_end": 0.08017689713840284 } }, { "accn": "0000812011-22-000040", "filed": "2022-09-28", "fiscal_year": 2020, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 46422000.0, "capex": 172334000.0, "cash": 390980000.0, "dividends_paid": 212732000.0, "eps_diluted": 2.42, "free_cash_flow": 222616000.0, "net_income": 98833000.0, "operating_cash_flow": 394950000.0, "operating_income": 223389000.0, "revenue": 1963704000.0, "stockholders_equity": 1316742000.0, "total_assets": 5244232000.0, "total_liabilities": 3712565000.0 }, "period_end": "2020-07-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 2.8195083015503415, "net_margin": 0.0503298867853811, "operating_margin": 0.11375899830116962, "payout_ratio": 2.1524389626946467, "revenue_growth_yoy": -0.13553195470103344, "roa_avg2y": 0.02044050505521592, "roa_period_end": 0.018846038848014352, "roe_avg2y": 0.07015978382668368, "roe_period_end": 0.075058743474424 } }, { "accn": "0000812011-21-000069", "filed": "2021-09-23", "fiscal_year": 2019, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 85000000.0, "capex": 192035000.0, "cash": 108850000.0, "dividends_paid": 260567000.0, "eps_diluted": 7.32, "free_cash_flow": 442196000.0, "net_income": 301163000.0, "operating_cash_flow": 634231000.0, "operating_income": 476269000.0, "revenue": 2271575000.0, "stockholders_equity": 1500627000.0, "total_assets": 4426077000.0, "total_liabilities": 2699237000.0 }, "period_end": "2019-07-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 1.7987394602389535, "net_margin": 0.1325789375213233, "operating_margin": 0.2096646599826112, "payout_ratio": 0.8652025647240863, "revenue_growth_yoy": 0.1292643047436483, "roa_avg2y": 0.07093648249612151, "roa_period_end": 0.06804287408465781, "roe_avg2y": 0.19492366008308573, "roe_period_end": 0.20069144430961192 } }, { "accn": "0000812011-20-000059", "filed": "2020-09-24", "fiscal_year": 2018, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 25800000.0, "capex": 140611000.0, "cash": 178145000.0, "dividends_paid": 204161000.0, "eps_diluted": 9.13, "free_cash_flow": 407875000.0, "net_income": 379898000.0, "operating_cash_flow": 548486000.0, "operating_income": 408817000.0, "revenue": 2011553000.0, "stockholders_equity": 1589434000.0, "total_assets": 4064984000.0, "total_liabilities": 2253321000.0 }, "period_end": "2018-07-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 1.4176876800169116, "net_margin": 0.18885806140827513, "operating_margin": 0.2032345158193694, "payout_ratio": 0.5374100416427567, "revenue_growth_yoy": 0.05470533520551924, "roa_avg2y": 0.09293342638956263, "roa_period_end": 0.09345621040574821, "roe_avg2y": 0.24039688792282454, "roe_period_end": 0.2390146429483703 } }, { "accn": "0000812011-19-000077", "filed": "2019-09-26", "fiscal_year": 2017, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 210000.0, "capex": 144432000.0, "cash": 117389000.0, "dividends_paid": 146235000.0, "eps_diluted": 5.22, "free_cash_flow": 326551000.0, "net_income": 210553000.0, "operating_cash_flow": 470983000.0, "operating_income": 379256000.0, "revenue": 1907218000.0, "stockholders_equity": 1571156000.0, "total_assets": 4110718000.0, "total_liabilities": 2311759000.0 }, "period_end": "2017-07-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "revenue_growth_yoy": "ratio", "roa_avg2y": "ratio", "roa_period_end": "ratio", "roe_avg2y": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 1.4713745802453735, "net_margin": 0.1103979723345732, "operating_margin": 0.19885298901331677, "payout_ratio": 0.694528218548299, "revenue_growth_yoy": 0.19105394039540718, "roa_avg2y": 0.06387423976934614, "roa_period_end": 0.05122049238113633, "roe_avg2y": 0.17218247893442193, "roe_period_end": 0.13401151763414965 } }, { "accn": "0000812011-18-000083", "filed": "2018-09-28", "fiscal_year": 2016, "form": "10-K", "fundamental_units": { "buybacks": "USD", "capex": "USD", "cash": "USD", "dividends_paid": "USD", "eps_diluted": "USD/shares", "free_cash_flow": "USD", "net_income": "USD", "operating_cash_flow": "USD", "operating_income": "USD", "revenue": "USD", "stockholders_equity": "USD", "total_assets": "USD", "total_liabilities": "USD" }, "fundamentals": { "buybacks": 53787000.0, "capex": 109237000.0, "cash": 67897000.0, "dividends_paid": 103835000.0, "eps_diluted": 4.01, "free_cash_flow": 327740000.0, "net_income": 149754000.0, "operating_cash_flow": 436977000.0, "operating_income": 282979000.0, "revenue": 1601286000.0, "stockholders_equity": 874540000.0, "total_assets": 2482018000.0, "total_liabilities": 1593552000.0 }, "period_end": "2016-07-31", "ratio_units": { "leverage": "ratio", "net_margin": "ratio", "operating_margin": "ratio", "payout_ratio": "ratio", "roa_period_end": "ratio", "roe_period_end": "ratio" }, "ratios": { "leverage": 1.8221602213735222, "net_margin": 0.09352108242999689, "operating_margin": 0.1767198364314682, "payout_ratio": 0.6933704608891916, "roa_period_end": 0.06033558177257377, "roe_period_end": 0.1712374505454296 } } ], "latest_filing": { "accn": "0000812011-25-000104", "filed": "2025-09-29", "form": "10-K" }, "note": "Static grepcent export of verified SEC companyfacts-derived values. Monetary values are raw reported units from grepcent's resolved facts; no scaling and no FX conversion. Capex, dividends, and buybacks are reported as positive outflow magnitudes. ROE/ROA include both period-end basis (site-consistent) and average-of-two-years basis where the prior-year denominator exists.", "schema_version": "1", "sic": "7990", "sic_description": "Services-Miscellaneous Amusement & Recreation", "source_urls": { "sec_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000812011.json", "sec_submissions": "https://data.sec.gov/submissions/CIK0000812011.json" }, "ticker": "MTN" }