Vail Resorts, Inc. (LON:0LK3)
London · Delayed Price · Currency is GBP · Price in USD 134.83
-1.05 (-0.77%)
At close: Mar 13, 2026
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 |
|---|---|---|---|---|---|---|
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 |
Net Income | 252.4 | 297.98 | 246.98 | 282.78 | 368.34 | 124.46 |
Depreciation & Amortization | 298.01 | 296.44 | 279.07 | 269.18 | 252.39 | 252.59 |
Stock-Based Compensation | 32.95 | 33.96 | 26.8 | 25.41 | 24.89 | 24.4 |
Other Adjustments | -242.1 | -47.52 | 61.55 | 78.22 | -29.59 | -3.59 |
Change in Receivables | -32.17 | -6.71 | 12.89 | 4.25 | -39.01 | -237.19 |
Changes in Inventories | -6.86 | 1.2 | 13.19 | -23.42 | -28.05 | 22.78 |
Changes in Income Taxes Payable | 16.78 | -36.28 | -43.44 | -32.27 | 81.31 | 11.85 |
Changes in Unearned Revenue | 19.55 | 26.44 | 2.65 | 60.27 | 48.97 | 199.41 |
Changes in Other Operating Activities | -10.73 | -10.64 | -10.66 | -26.56 | 31.26 | 130.55 |
Operating Cash Flow | 521.55 | 554.87 | 589.02 | 637.86 | 710.5 | 525.25 |
Operating Cash Flow Growth | -16.82% | -5.80% | -7.66% | -10.22% | 35.27% | 32.99% |
Capital Expenditures | -235.75 | -235.19 | -211.2 | -314.91 | -192.82 | -115.1 |
Sale of Property, Plant & Equipment | - | 12.37 | 0.34 | 5.67 | 66.26 | 9.71 |
Purchases of Investments | - | - | - | -86.76 | - | - |
Proceeds from Sale of Investments | - | - | 57.65 | 37.98 | - | - |
Payments for Business Acquisitions | - | - | -94.36 | -38.57 | -116.34 | - |
Other Investing Activities | 0.9 | 18.32 | 6.5 | 123.42 | -105.03 | 2.06 |
Investing Cash Flow | -222.48 | -204.5 | -241.07 | -273.17 | -347.92 | -103.33 |
Long-Term Debt Issued | 487.5 | 850 | 600 | - | - | 602.78 |
Long-Term Debt Repaid | -661.72 | -447.22 | -655.86 | -73.89 | -146.63 | -108.16 |
Net Long-Term Debt Issued (Repaid) | -174.22 | 402.78 | -55.86 | -73.89 | -146.63 | 494.62 |
Repurchase of Common Stock | -281.14 | -278.04 | -155.63 | -505.49 | -112.31 | -39.09 |
Net Common Stock Issued (Repurchased) | -281.14 | -278.04 | -155.63 | -505.49 | -112.31 | -39.09 |
Common Dividends Paid | -321.11 | -328.17 | -323.68 | -314.35 | -225.79 | - |
Other Financing Activities | -31.1 | -39.22 | -41.87 | -20.28 | -8.41 | -20.87 |
Financing Cash Flow | -432.57 | -242.65 | -577.04 | -914 | -493.14 | 434.66 |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | 34.78 | 11.63 | -6.95 | -3.7 | -1.91 | -0.1 |
Net Cash Flow | -98.72 | 119.36 | -236.03 | -553.01 | -132.47 | 856.49 |
Free Cash Flow | 285.81 | 319.68 | 377.83 | 322.94 | 517.68 | 410.15 |
Free Cash Flow Growth | -10.60% | -15.39% | 16.99% | -37.62% | 26.22% | 84.24% |
FCF Margin | 9.78% | 10.78% | 13.10% | 11.18% | 20.49% | 21.48% |
Free Cash Flow Per Share | 7.86 | 8.59 | 9.95 | 8.12 | 12.72 | 10.05 |
Levered Free Cash Flow | 137.34 | 724.75 | 204.86 | 124.22 | 394.35 | 1,125 |
Unlevered Free Cash Flow | 460.6 | 456.62 | 384.97 | 317.36 | 677.88 | 761.58 |
Updated Jan 31, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.