Vail Resorts, Inc. (MTN)
NYSE: MTN · Real-Time Price · USD
181.17
+4.40 (2.49%)
Nov 21, 2024, 4:00 PM EST - Market closed

Vail Resorts Cash Flow Statement

Millions USD. Fiscal year is Aug - Jul.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Jul '24 Jul '24 Jul '23 Jul '22 Jul '21 Jul '20 2019 - 2015
Net Income
230.41230.41268.15347.92127.8598.83
Upgrade
Depreciation & Amortization
276.49276.49268.5252.39252.59249.57
Upgrade
Loss (Gain) From Sale of Assets
9.639.639.07-43.995.37-0.84
Upgrade
Asset Writedown & Restructuring Costs
-----28.37
Upgrade
Stock-Based Compensation
26.826.825.4124.8924.421.02
Upgrade
Other Operating Activities
68.1768.1786.1734.81-12.3621.34
Upgrade
Change in Accounts Receivable
12.8912.894.25-39.01-237.19167.35
Upgrade
Change in Inventory
13.1913.19-23.42-28.0522.78-1.92
Upgrade
Change in Accounts Payable
9.379.37-7.5141.08118.98-82.39
Upgrade
Change in Unearned Revenue
2.652.6560.2748.97199.41-98
Upgrade
Change in Income Taxes
-42.79-42.79-32.2781.3111.85-4.95
Upgrade
Change in Other Net Operating Assets
-20.03-20.03-19.05-9.8211.57-3.42
Upgrade
Operating Cash Flow
586.77586.77639.56710.5525.25394.95
Upgrade
Operating Cash Flow Growth
-8.25%-8.25%-9.98%35.27%32.99%-37.73%
Upgrade
Capital Expenditures
-211.2-211.2-314.91-192.82-115.1-172.33
Upgrade
Sale of Property, Plant & Equipment
0.340.345.6766.269.716.63
Upgrade
Cash Acquisitions
-94.36-94.36-38.57-116.34--327.56
Upgrade
Investment in Securities
57.6557.65-48.78---
Upgrade
Other Investing Activities
6.56.5123.42-105.032.060.52
Upgrade
Investing Cash Flow
-241.07-241.07-273.17-347.92-103.33-492.74
Upgrade
Long-Term Debt Issued
600600--602.781,702
Upgrade
Long-Term Debt Repaid
-655.86-655.86-73.89-146.63-108.16-1,016
Upgrade
Net Debt Issued (Repaid)
-55.86-55.86-73.89-146.63494.62686.35
Upgrade
Repurchase of Common Stock
-155.63-155.63-505.49-112.31-39.09-65.9
Upgrade
Common Dividends Paid
-323.68-323.68-314.35-225.79--212.73
Upgrade
Other Financing Activities
-39.62-39.62-21.98-8.41-20.87-31.49
Upgrade
Financing Cash Flow
-574.79-574.79-915.71-493.14434.66376.23
Upgrade
Foreign Exchange Rate Adjustments
-6.95-6.95-3.7-1.91-0.15.25
Upgrade
Net Cash Flow
-236.03-236.03-553.01-132.47856.49283.7
Upgrade
Free Cash Flow
375.58375.58324.65517.68410.15222.62
Upgrade
Free Cash Flow Growth
15.69%15.69%-37.29%26.22%84.24%-49.66%
Upgrade
Free Cash Flow Margin
13.02%13.02%11.24%20.49%21.48%11.34%
Upgrade
Free Cash Flow Per Share
9.899.898.1712.7210.055.45
Upgrade
Cash Interest Paid
146.56146.56140.6114.07125.6788.4
Upgrade
Cash Income Tax Paid
129.35129.3594.3419.695.014.13
Upgrade
Levered Free Cash Flow
385.67385.67286.05354.85341.47165.89
Upgrade
Unlevered Free Cash Flow
486.82486.82381.69447.46436.09232.59
Upgrade
Change in Net Working Capital
-55.52-55.52-50.71-0.79-98.9222.45
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.