Vail Resorts, Inc. (FRA:VAI)
Germany · Delayed Price · Currency is EUR 108.00
-1.00 (-0.92%)
At close: Jan 30, 2026
Vail Resorts Income 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 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | 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 |
| 2,975 | 2,964 | 2,885 | 2,889 | 2,526 | 1,910 | |
Revenue Growth (YoY) | 3.06% | 2.74% | -0.14% | 14.39% | 32.27% | -2.75% |
Cost of Revenue | 1,654 | 1,648 | 1,606 | 1,621 | 1,299 | 1,041 |
Gross Profit | 1,321 | 1,316 | 1,279 | 1,268 | 1,227 | 868.65 |
Selling, General & Admin | 478.48 | 474.91 | 459.83 | 436.67 | 395.19 | 335.59 |
Operating Expenses | 776.49 | 771.35 | 738.9 | 705.84 | 647.58 | 588.18 |
Operating Income | 544.19 | 544.8 | 540.15 | 562.48 | 579.54 | 280.47 |
Interest Expense | -180.12 | -171.63 | -164.6 | -155.45 | -148.18 | -151.4 |
Interest & Investment Income | 10.66 | 10.13 | 18.59 | 23.74 | 3.72 | 0.59 |
Earnings From Equity Investments | 2.86 | 3.92 | 1.05 | 0.61 | 2.58 | 6.7 |
Currency Exchange Gain (Loss) | 0.21 | 0.02 | -4.14 | -2.91 | -2.68 | 8.28 |
EBT Excluding Unusual Items | 377.8 | 387.24 | 391.06 | 428.48 | 434.97 | 144.63 |
Merger & Restructuring Charges | - | - | - | - | -2.8 | - |
Gain (Loss) on Sale of Assets | 26.62 | 31.34 | -3.35 | -8.23 | 45.27 | -5.05 |
Other Unusual Items | -18.74 | -16.18 | -47.96 | -49.84 | -20.28 | -14.4 |
Pretax Income | 385.67 | 402.4 | 339.76 | 370.42 | 457.16 | 125.18 |
Income Tax Expense | 102.19 | 104.42 | 92.78 | 87.64 | 88.82 | 0.73 |
Earnings From Continuing Operations | 283.48 | 297.98 | 246.98 | 282.78 | 368.34 | 124.46 |
Minority Interest in Earnings | -16.98 | -17.97 | -15.87 | -16.96 | -20.41 | 3.39 |
Net Income | 266.51 | 280 | 231.11 | 265.83 | 347.92 | 127.85 |
Net Income to Common | 266.51 | 280 | 231.11 | 265.83 | 347.92 | 127.85 |
Net Income Growth | 14.20% | 21.16% | -13.06% | -23.60% | 172.13% | 29.36% |
Shares Outstanding (Basic) | 37 | 37 | 38 | 40 | 40 | 40 |
Shares Outstanding (Diluted) | 37 | 37 | 38 | 40 | 41 | 41 |
Shares Change (YoY) | -2.60% | -1.98% | -4.54% | -2.28% | -0.34% | -0.02% |
EPS (Basic) | 7.25 | 7.54 | 6.10 | 6.70 | 8.60 | 3.17 |
EPS (Diluted) | 7.24 | 7.53 | 6.09 | 6.69 | 8.55 | 3.13 |
EPS Growth | 17.26% | 23.64% | -8.97% | -21.75% | 173.16% | 29.34% |
Free Cash Flow | 352.22 | 319.68 | 377.83 | 322.94 | 517.68 | 410.15 |
Free Cash Flow Per Share | 9.57 | 8.59 | 9.95 | 8.12 | 12.72 | 10.05 |
Dividend Per Share | 8.880 | 8.880 | 8.560 | 7.940 | 5.580 | - |
Dividend Growth | 1.84% | 3.74% | 7.81% | 42.29% | - | - |
Gross Margin | 44.39% | 44.40% | 44.33% | 43.90% | 48.58% | 45.49% |
Operating Margin | 18.29% | 18.38% | 18.72% | 19.47% | 22.94% | 14.69% |
Profit Margin | 8.96% | 9.45% | 8.01% | 9.20% | 13.77% | 6.69% |
Free Cash Flow Margin | 11.84% | 10.78% | 13.10% | 11.18% | 20.50% | 21.48% |
EBITDA | 842.2 | 841.24 | 819.23 | 831.66 | 831.93 | 533.05 |
EBITDA Margin | 28.31% | 28.38% | 28.39% | 28.78% | 32.94% | 27.91% |
D&A For EBITDA | 298.01 | 296.44 | 279.07 | 269.18 | 252.39 | 252.59 |
EBIT | 544.19 | 544.8 | 540.15 | 562.48 | 579.54 | 280.47 |
EBIT Margin | 18.29% | 18.38% | 18.72% | 19.47% | 22.94% | 14.69% |
Effective Tax Rate | 26.50% | 25.95% | 27.31% | 23.66% | 19.43% | 0.58% |
Revenue as Reported | 2,975 | 2,964 | 2,885 | 2,889 | 2,526 | 1,910 |
Advertising Expenses | - | 48 | 49.8 | 47.2 | 47.7 | 38.6 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.