MTN
Company Description
Vail Resorts, Inc., through its subsidiaries, operates mountain resorts and urban ski areas in the United States. It operates through three segments: Mountain, Lodging, and Real Estate. The Mountain segment operates 37 destination mountain resorts and regional ski areas. This segment is also involved in the ancillary activities, including ski school, dining, and retail/rental operations, as well as real estate brokerage activities. The Lodging segment owns and/or manages various luxury hotels and condominiums, and other lodging properties under the RockResorts brand; various condominiums located in proximity to the company's mountain resorts; destination resorts; and golf courses, as well as offers resort ground transportation services. This segment operates owned and managed hotel and condominium units. The Real Estate segment owns, develops, and sells real estate properties. The company was incorporated in 1997 and is based in Broomfield, Colorado.
Track Record
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.96B | 2.89B | 2.89B | 2.53B | 1.91B | 1.96B | 2.27B | 2.01B | 1.91B | 1.60B | 1.40B | 1.25B |
| Net Income | 280.00M | 231.10M | 265.82M | 347.92M | 127.85M | 98.83M | 301.16M | 379.90M | 210.55M | 149.75M | 114.75M | 28.48M |
| EPS | 7.54 | 6.08 | 6.70 | 8.60 | 3.17 | 2.45 | 7.46 | 9.40 | 5.36 | 4.13 | 3.16 | 0.79 |
| Free Cash Flow | 319.68M | 375.58M | 324.65M | 517.68M | 410.15M | 222.62M | 442.20M | 411.01M | 312.48M | 317.52M | N/A | N/A |
| FCF / Share | 8.60 | 9.92 | 8.19 | 12.79 | 10.18 | 5.53 | 10.96 | 10.17 | 7.96 | 8.75 | N/A | N/A |
| Operating CF | 554.87M | 586.77M | 639.56M | 710.50M | 525.25M | 394.95M | 634.23M | 551.62M | 456.91M | 426.76M | N/A | N/A |
| Total Assets | 5.78B | 5.70B | 5.95B | 6.32B | 6.25B | 5.24B | 4.43B | 4.06B | 4.11B | 2.48B | N/A | N/A |
| Total Debt | 3.44B | 3.04B | 3.03B | 2.94B | 3.08B | 2.71B | 1.60B | 1.29B | 1.30B | 727.59M | N/A | N/A |
| Cash & Equiv | 440.29M | 322.83M | 562.98M | 1.11B | 1.24B | 390.98M | 108.85M | 178.15M | 117.39M | 67.90M | N/A | N/A |
| Book Value | 424.50M | 723.54M | 1.00B | 1.61B | 1.59B | 1.32B | 1.50B | 1.59B | 1.57B | 874.54M | N/A | N/A |
| Return on Equity | 0.66 | 0.32 | 0.26 | 0.22 | 0.08 | 0.08 | 0.20 | 0.24 | 0.13 | 0.17 | N/A | N/A |
| Metric | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.08B | 271.03M | 271.29M | 1.30B | 1.14B | 260.27M | 265.39M | 1.28B | 1.08B | 258.56M | 269.77M | 1.24B |
| Net Income | 210.01M | (186.75M) | (185.46M) | 392.75M | 245.55M | (173.25M) | (175.38M) | 362.00M | 219.30M | (175.51M) | (128.57M) | 325.01M |
| EPS | 5.85 | -5.20 | -5.08 | 10.55 | 6.55 | -4.61 | -4.67 | 9.57 | 5.78 | -4.60 | -3.35 | 8.20 |
| Free Cash Flow | 185.00M | 244.27M | (227.50M) | 84.53M | 251.25M | 211.41M | (150.33M) | 85.03M | 165.75M | 275.12M | (140.97M) | 66.69M |
| FCF / Share | 5.15 | 6.80 | -6.23 | 2.27 | 6.72 | 5.64 | -4.00 | 2.25 | 4.37 | 7.22 | -3.67 | 1.68 |
| Operating CF | 259.91M | 315.94M | (171.56M) | 117.75M | 326.26M | 282.42M | (94.24M) | 109.85M | 242.66M | 328.50M | (87.32M) | 121.39M |
| Total Assets | 5.60B | 5.76B | 5.78B | 5.76B | 5.53B | 5.64B | 5.70B | 5.81B | 5.85B | 5.76B | 5.95B | 6.20B |
| Total Debt | 3.18B | 3.42B | 3.44B | 2.95B | 2.97B | 3.03B | 3.04B | 2.96B | 3.00B | 3.40B | 3.03B | 3.42B |
| Cash & Equiv | 384.74M | 581.47M | 440.29M | 467.03M | 488.21M | 403.77M | 322.83M | 716.89M | 825.49M | 728.86M | 562.98M | 896.09M |
| Book Value | 301.82M | 156.46M | 424.50M | 895.38M | 530.70M | 444.10M | 723.54M | 1.00B | 829.90M | 633.03M | 1.00B | 1.27B |
| Return on Equity | 0.70 | -1.19 | -0.44 | 0.44 | 0.46 | -0.39 | -0.24 | 0.36 | 0.26 | -0.28 | -0.13 | 0.26 |
