XML 43 R33.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions (Tables)
12 Months Ended
Jul. 31, 2020
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block]
Pro Forma Financial Information
The following presents the unaudited pro forma consolidated financial information of the Company as if the acquisitions of Peak Resorts, Falls Creek and Hotham, Stevens Pass and Triple Peaks were completed at the beginning of the fiscal year preceding the respective fiscal year in which each acquisition occurred. The following unaudited pro forma financial information includes adjustments for (i) depreciation on acquired property, plant and equipment; (ii) amortization of intangible assets recorded at the date of the transactions; (iii) lease expenses incurred by the prior owners which the Company will not be subject to; (iv) transaction and business integration related costs; and (v) interest expense associated with financing the transactions. This unaudited pro forma financial information is presented for informational purposes only and does not purport to be indicative of the results of future operations or the results that would have occurred had the transaction taken place at the beginning of the fiscal year preceding the fiscal year in which each acquisition occurred (in thousands, except per share amounts).
 
Year Ended July 31,
 
2020
2019
Pro forma net revenue
$
1,970,363

$
2,490,809

Pro forma net income attributable to Vail Resorts, Inc.
$
100,205

$
301,234

Pro forma basic net income per share attributable to Vail Resorts, Inc.
$
2.49

$
7.47

Pro forma diluted net income per share attributable to Vail Resorts, Inc.
$
2.45

$
7.32


Peak Resorts, Inc. [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following summarizes the purchase consideration and the preliminary purchase price allocation to estimated fair values of the identifiable assets acquired and liabilities assumed at the date the transaction was effective (in thousands):
 
Acquisition Date Estimated Fair Value
Current assets
$
19,578

Property, plant and equipment
427,793

Goodwill
135,879

Identifiable intangible assets
19,221

Other assets
16,203

Assumed long-term debt
(184,668
)
Other liabilities
(99,275
)
Net assets acquired
$
334,731

During the three months ended July 31, 2020, the Company recorded measurement period adjustments of approximately $8.6 million primarily related to the finalization of pre-acquisition period tax returns for Peak Resorts, which decreased deferred income taxes, net (included in other liabilities in the table above) with a corresponding decrease to goodwill, net.
Falls Creek and Hotham [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following summarizes the purchase consideration and the purchase price allocation to estimated fair values of the identifiable assets acquired and liabilities assumed at the date the transaction was effective (in thousands):
 
Acquisition Date Estimated Fair Value
Current assets
$
6,986

Property, plant and equipment
54,889

Goodwill
71,538

Identifiable intangible assets and other assets
5,833

Liabilities
(11,894
)
Net assets acquired
$
127,352


Stevens Pass [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following summarizes the purchase consideration and the purchase price allocation to estimated fair values of the identifiable assets acquired and liabilities assumed at the date the transaction was effective (in thousands):
 
Acquisition Date Estimated Fair Value
Current assets
$
752

Property, plant and equipment
34,865

Goodwill
28,878

Identifiable intangible assets
2,680

Deferred income taxes, net
886

Liabilities
(4,029
)
Net assets acquired
$
64,032


Triple Peaks, LLC [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following summarizes the purchase consideration and the purchase price allocation to estimated fair values of the identifiable assets acquired and liabilities assumed at the date the transaction was effective (in thousands):
 
Acquisition Date Estimated Fair Value
Current assets
$
5,197

Property, plant and equipment
159,799

Goodwill
51,742

Identifiable intangible assets
27,360

Deferred income taxes, net
3,093

Liabilities
(18,098
)
Net assets acquired
$
229,093