XML 39 R27.htm IDEA: XBRL DOCUMENT v3.22.0.1
Segment Information (Tables)
6 Months Ended
Jan. 31, 2022
Segment Reporting [Abstract]  
Summary Of Financial Information By Reportable Segment
The following table presents financial information by reportable segment, which is used by management in evaluating performance and allocating resources (in thousands):
Three Months Ended January 31,Six Months Ended January 31,
 2022
2021 (1)
2022
2021 (1)
Net revenue:
Mountain$834,375 $641,978 943,675 741,457 
Lodging71,980 42,351 137,941 74,404 
Total Resort net revenue906,355 684,329 1,081,616 815,861 
Real Estate180 315 495 569 
Total net revenue$906,535 $684,644 $1,082,111 $816,430 
Segment operating expense:
Mountain$446,700 $360,629 $668,478 $549,254 
Lodging62,612 48,829 126,022 90,502 
Total Resort operating expense509,312 409,458 794,500 639,756 
Real Estate1,511 1,615 2,981 3,065 
Total segment operating expense$510,823 $411,073 $797,481 $642,821 
Gain on sale of real property$931 $— $962 $— 
Mountain equity investment income, net$818 $1,180 $2,332 $5,166 
Reported EBITDA:
Mountain$388,493 $282,529 $277,529 $197,369 
Lodging9,368 (6,478)11,919 (16,098)
Resort397,861 276,051 289,448 181,271 
Real Estate(400)(1,300)(1,524)(2,496)
Total Reported EBITDA$397,461 $274,751 $287,924 $178,775 
Real estate held for sale or investment$95,331 $96,801 $95,331 $96,801 
Reconciliation from net income (loss) attributable to Vail Resorts, Inc. to Total Reported EBITDA:
Net income (loss) attributable to Vail Resorts, Inc.$223,391 $147,798 $84,059 $(5,968)
Net income (loss) attributable to noncontrolling interests10,539 1,332 7,350 (1,923)
Net income (loss)233,930 149,130 91,409 (7,891)
Provision (benefit) from income taxes52,049 27,221 (7,804)(10,257)
Income (loss) before provision (benefit) from income taxes285,979 176,351 83,605 (18,148)
Depreciation and amortization62,070 62,663 123,559 125,291 
Change in estimated fair value of contingent consideration16,780 1,000 18,780 1,802 
(Gain) loss on disposal of fixed assets and other, net(7,347)2,192 (16,214)2,761 
Investment income and other, net(257)(167)(756)(510)
Foreign currency loss (gain) on intercompany loans2,870 (5,135)2,039 (5,675)
Interest expense, net37,366 37,847 76,911 73,254 
Total Reported EBITDA$397,461 $274,751 $287,924 $178,775 
(1) Segment results for the three and six months ended January 31, 2021 have been retrospectively adjusted to reflect current period presentation.