XML 48 R33.htm IDEA: XBRL DOCUMENT v3.21.2
Acquisitions (Tables)
12 Months Ended
Jul. 31, 2021
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, Triple Peaks and Stevens Pass 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
Pro forma net revenue$1,970,363 
Pro forma net income attributable to Vail Resorts, Inc.$100,205 
Pro forma basic net income per share attributable to Vail Resorts, Inc.$2.49 
Pro forma diluted net income per share attributable to Vail Resorts, Inc.$2.45 
 
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 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 equipment427,793 
Goodwill135,879 
Identifiable intangible assets19,221 
Other assets16,203 
Assumed long-term debt(184,668)
Other liabilities(99,275)
Net assets acquired$334,731 
 
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 equipment54,889 
Goodwill71,538 
Identifiable intangible assets and other assets5,833 
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 equipment34,865 
Goodwill28,878 
Identifiable intangible assets2,680 
Deferred income taxes, net886 
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 equipment159,799 
Goodwill51,742 
Identifiable intangible assets27,360 
Deferred income taxes, net3,093 
Liabilities(18,098)
Net assets acquired$229,093