XML 51 R40.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value Measurements (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jan. 31, 2024
Jan. 31, 2023
Jan. 31, 2024
Jan. 31, 2023
Jul. 31, 2023
Jul. 31, 2022
Contingent Consideration $ 62,700 $ 25,200 $ 62,700 $ 25,200 $ 73,300 $ 42,400
Payments for Rent     17,057 18,936    
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability     $ 6,457 1,736    
Sensitivity Analysis of Fair Value, Transferor's Interests in Transferred Financial Assets, Impact of Adverse Change in Other Assumption, Description     A change in the discount rate of 100 basis points or a 5% change in estimated subsequent year performance of the resort would result in a change in the estimated fair value within the range of approximately $10.1 million to $13.8 million.      
Contingent Consideration, Key Assumptions for Valuation     The Company estimated the fair value of the Contingent Consideration payments using an option pricing valuation model. The estimated fair value of Contingent Consideration includes future period resort operations of Park City in the calculation of EBITDA on which participating contingent payments are made, which is determined on the basis of estimated subsequent year performance, escalated by an assumed annual growth factor and discounted to present value. Other significant assumptions included a discount rate of 11.1%, and volatility of 17.0%, which together with future period Park City EBITDA, are all unobservable inputs and thus are considered Level 3 inputs.      
Money Market 102,608 614,439 $ 102,608 614,439 170,872  
Interest Rate Cash Flow Hedge Asset at Fair Value 9,115 19,270 9,115 19,270 17,229  
Net loss attributable to Vail Resorts, Inc. $ 219,299 $ 208,679 $ 43,787 $ 71,708    
Weighted-average Vail Shares outstanding 37,967 40,327 38,042 40,312    
Weighted-average Exchangeco Shares outstanding     0 1    
Weighted Average Number of Shares Outstanding, Basic 37,967 40,327 38,042 40,313    
Effect of dilutive securities 79 107 91 95    
Total shares 38,046 40,434 38,133 40,408    
Earnings Per Share, Basic $ 5.78 $ 5.17 $ 1.15 $ 1.78    
Earnings Per Share, Diluted $ 5.76 $ 5.16 $ 1.15 $ 1.77    
Canyons Obligation [Member]            
Business Combination, Contingent Consideration Arrangements, Description     The lease for Park City provides for participating contingent payments (the “Contingent Consideration”) to the landlord of 42% of the amount by which EBITDA for the Park City resort operations, as calculated under the lease, exceeds approximately $35 million, as established upon the Company’s acquisition of the resort, with such threshold amount subsequently increased annually by an inflation linked index and an adjustment equal to 10% of any capital improvements or investments made under the lease by the Company. Contingent Consideration is classified as a liability, which is remeasured to fair value at each reporting date until the contingency is resolved.      
Level 2 [Member]            
Interest Rate Cash Flow Hedge Asset at Fair Value $ 9,115 $ 19,270 $ 9,115 $ 19,270 17,229  
Fair Value, Inputs, Level 3 [Member]            
Contingent Consideration 62,700 25,200 62,700 25,200 73,300  
Money Market Funds [Member] | Fair Value, Inputs, Level 1 [Member]            
Commercial Paper 102,608 614,439 102,608 614,439 170,872  
Commercial Paper [Member]            
Commercial Paper 2,401 2,401 2,401 2,401 2,401  
Commercial Paper [Member] | Level 2 [Member]            
Commercial Paper 2,401 2,401 2,401 2,401 2,401  
Certificates of Deposit [Member]            
Commercial Paper 240,450 111,140 240,450 111,140 144,365  
Certificates of Deposit [Member] | Level 2 [Member]            
Commercial Paper $ 240,450 $ 111,140 $ 240,450 $ 111,140 $ 144,365