Vail Resorts Inc
NYSE:MTN
Income Statement
Earnings Waterfall
Vail Resorts Inc
Revenue
|
2.8B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-723.4m
USD
|
Operating Income
|
487.7m
USD
|
Other Expenses
|
-247.5m
USD
|
Net Income
|
240.2m
USD
|
Income Statement
Vail Resorts Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 158
N/A
|
1 231
+6%
|
1 255
+2%
|
1 260
+0%
|
1 337
+6%
|
1 373
+3%
|
1 400
+2%
|
1 446
+3%
|
1 515
+5%
|
1 584
+5%
|
1 601
+1%
|
1 605
+0%
|
1 731
+8%
|
1 878
+8%
|
1 907
+2%
|
1 950
+2%
|
1 959
+0%
|
2 009
+3%
|
2 012
+0%
|
2 011
0%
|
2 126
+6%
|
2 239
+5%
|
2 272
+1%
|
2 319
+2%
|
2 394
+3%
|
2 131
-11%
|
1 964
-8%
|
1 828
-7%
|
1 588
-13%
|
1 783
+12%
|
1 910
+7%
|
1 954
+2%
|
2 175
+11%
|
2 463
+13%
|
2 526
+3%
|
2 630
+4%
|
2 825
+7%
|
2 887
+2%
|
2 889
+0%
|
2 868
-1%
|
2 845
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(935)
|
(969)
|
(994)
|
(1 005)
|
(1 033)
|
(1 041)
|
(1 058)
|
(1 079)
|
(1 104)
|
(1 134)
|
(1 153)
|
(1 164)
|
(1 227)
|
(1 293)
|
(1 081)
|
(1 071)
|
(1 006)
|
(953)
|
(1 144)
|
(1 156)
|
(1 216)
|
(1 271)
|
(1 297)
|
(1 339)
|
(1 380)
|
(1 299)
|
(1 146)
|
(1 089)
|
(965)
|
(991)
|
(1 041)
|
(1 116)
|
(1 200)
|
(1 320)
|
(1 294)
|
(1 409)
|
(1 581)
|
(1 633)
|
(1 618)
|
(1 681)
|
(1 634)
|
|
Gross Profit |
223
N/A
|
262
+17%
|
261
-1%
|
255
-2%
|
304
+19%
|
332
+9%
|
342
+3%
|
367
+8%
|
411
+12%
|
450
+10%
|
449
0%
|
441
-2%
|
504
+14%
|
585
+16%
|
826
+41%
|
879
+6%
|
953
+8%
|
1 056
+11%
|
867
-18%
|
855
-1%
|
910
+6%
|
969
+6%
|
974
+1%
|
981
+1%
|
1 015
+3%
|
832
-18%
|
818
-2%
|
739
-10%
|
623
-16%
|
791
+27%
|
869
+10%
|
837
-4%
|
975
+16%
|
1 143
+17%
|
1 232
+8%
|
1 221
-1%
|
1 245
+2%
|
1 254
+1%
|
1 271
+1%
|
1 187
-7%
|
1 211
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(138)
|
(140)
|
(142)
|
(139)
|
(140)
|
(143)
|
(146)
|
(153)
|
(156)
|
(159)
|
(166)
|
(168)
|
(177)
|
(200)
|
(442)
|
(508)
|
(580)
|
(634)
|
(454)
|
(465)
|
(476)
|
(483)
|
(498)
|
(515)
|
(539)
|
(531)
|
(567)
|
(514)
|
(499)
|
(529)
|
(589)
|
(569)
|
(597)
|
(610)
|
(668)
|
(644)
|
(657)
|
(701)
|
(755)
|
(722)
|
(723)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(237)
|
(295)
|
(365)
|
(432)
|
(252)
|
(258)
|
(265)
|
(267)
|
(274)
|
(285)
|
(299)
|
(292)
|
(320)
|
(263)
|
(249)
|
(262)
|
(322)
|
(302)
|
(315)
|
(334)
|
(395)
|
(369)
|
(394)
|
(392)
|
(437)
|
(399)
|
(395)
|
|
Depreciation & Amortization |
(138)
|
(140)
|
(141)
|
(143)
|
(144)
|
(146)
|
(149)
|
(152)
|
(155)
|
(158)
|
(162)
|
(163)
|
(173)
|
(181)
|
(189)
|
(197)
|
(199)
|
(203)
|
(205)
|
(207)
|
(211)
|
(212)
|
(218)
|
(225)
|
(234)
|
(243)
|
(250)
|
(254)
|
(253)
|
(253)
|
(253)
|
(252)
|
(251)
|
(253)
|
(252)
|
(256)
|
(260)
|
(263)
|
(269)
|
(271)
|
(274)
|
|
Other Operating Expenses |
0
|
0
|
(1)
|
3
|
3
|
3
|
4
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(19)
|
(16)
|
(16)
|
(16)
|
1
|
2
|
1
|
0
|
(4)
|
(5)
|
(5)
|
(6)
|
3
|
3
|
3
|
4
|
(15)
|
(14)
|
(16)
|
(31)
|
(24)
|
(20)
|
(19)
|
(3)
|
(46)
|
(50)
|
(52)
|
(55)
|
|
Operating Income |
85
N/A
|
122
+44%
|
118
-3%
|
116
-2%
|
164
+42%
|
189
+15%
|
196
+4%
|
214
+9%
|
255
+19%
|
291
+14%
|
283
-3%
|
273
-4%
|
327
+20%
|
385
+18%
|
384
0%
|
371
-3%
|
373
+1%
|
422
+13%
|
413
-2%
|
390
-6%
|
434
+11%
|
486
+12%
|
476
-2%
|
465
-2%
|
476
+2%
|
301
-37%
|
251
-17%
|
225
-10%
|
124
-45%
|
262
+112%
|
279
+6%
|
268
-4%
|
378
+41%
|
533
+41%
|
564
+6%
|
577
+2%
|
587
+2%
|
553
-6%
|
516
-7%
|
466
-10%
|
488
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(53)
|
(61)
|
(62)
|
(60)
|
(58)
|
(56)
|
(50)
|
(46)
|
(44)
|
(40)
|
(40)
|
(37)
|
(34)
|
(47)
|
(31)
|
(46)
|
(43)
|
(45)
|
(69)
|
(67)
|
(81)
|
(78)
|
(77)
|
(79)
|
(85)
|
(97)
|
(107)
|
(117)
|
(122)
|
(123)
|
(136)
|
(142)
|
(150)
|
(152)
|
(145)
|
(146)
|
(136)
|
(133)
|
(132)
|
(135)
|
(139)
|
|
Non-Reccuring Items |
5
|
5
|
(12)
|
4
|
5
|
5
|
4
|
(13)
|
(13)
|
(14)
|
(0)
|
6
|
5
|
3
|
(5)
|
(5)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(2)
|
(0)
|
3
|
1
|
(28)
|
(27)
|
(30)
|
(32)
|
(1)
|
(18)
|
(9)
|
(1)
|
(4)
|
38
|
27
|
20
|
14
|
(11)
|
(4)
|
(4)
|
|
Pre-Tax Income |
37
N/A
|
67
+82%
|
44
-34%
|
59
+35%
|
111
+88%
|
138
+24%
|
149
+8%
|
155
+4%
|
198
+28%
|
237
+20%
|
243
+2%
|
242
0%
|
297
+23%
|
341
+15%
|
348
+2%
|
320
-8%
|
328
+2%
|
375
+14%
|
340
-9%
|
318
-6%
|
348
+9%
|
406
+17%
|
399
-2%
|
390
-2%
|
392
+1%
|
177
-55%
|
116
-34%
|
78
-33%
|
(30)
N/A
|
138
N/A
|
125
-9%
|
117
-6%
|
227
+93%
|
378
+66%
|
457
+21%
|
458
+0%
|
471
+3%
|
434
-8%
|
374
-14%
|
327
-12%
|
345
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(23)
|
(16)
|
(22)
|
(18)
|
(29)
|
(35)
|
(36)
|
(78)
|
(93)
|
(93)
|
(96)
|
(109)
|
(114)
|
(117)
|
(57)
|
(40)
|
(12)
|
0
|
(57)
|
(53)
|
(74)
|
(76)
|
(65)
|
(69)
|
(2)
|
(7)
|
(16)
|
24
|
(27)
|
(1)
|
22
|
(3)
|
(44)
|
(89)
|
(91)
|
(118)
|
(124)
|
(88)
|
(81)
|
(90)
|
|
Income from Continuing Operations |
24
|
44
|
28
|
37
|
94
|
109
|
115
|
119
|
120
|
145
|
150
|
146
|
188
|
228
|
232
|
264
|
288
|
363
|
340
|
262
|
295
|
332
|
324
|
324
|
323
|
175
|
109
|
62
|
(6)
|
111
|
125
|
139
|
224
|
333
|
368
|
367
|
353
|
310
|
285
|
246
|
255
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(9)
|
(25)
|
(21)
|
(19)
|
(21)
|
(21)
|
(21)
|
(22)
|
(21)
|
(21)
|
(22)
|
(22)
|
(21)
|
(12)
|
(10)
|
(10)
|
(1)
|
4
|
3
|
3
|
(6)
|
(17)
|
(20)
|
(17)
|
(18)
|
(22)
|
(17)
|
(16)
|
(15)
|
|
Net Income (Common) |
24
N/A
|
44
+86%
|
29
-35%
|
38
+32%
|
94
+151%
|
110
+16%
|
115
+5%
|
120
+4%
|
121
+1%
|
145
+20%
|
150
+3%
|
147
-2%
|
179
+22%
|
202
+13%
|
211
+4%
|
245
+16%
|
331
+35%
|
407
+23%
|
380
-7%
|
301
-21%
|
271
-10%
|
307
+13%
|
301
-2%
|
302
+0%
|
303
+0%
|
163
-46%
|
99
-39%
|
52
-48%
|
(7)
N/A
|
115
N/A
|
128
+11%
|
142
+11%
|
218
+53%
|
316
+45%
|
348
+10%
|
350
+1%
|
336
-4%
|
288
-14%
|
268
-7%
|
230
-14%
|
240
+5%
|
|
EPS (Diluted) |
0.63
N/A
|
1.21
+92%
|
0.77
-36%
|
1.03
+34%
|
2.6
+152%
|
2.9
+12%
|
3.07
+6%
|
3.27
+7%
|
3.23
-1%
|
3.88
+20%
|
4.01
+3%
|
3.98
-1%
|
4.36
+10%
|
4.91
+13%
|
5.22
+6%
|
6.08
+16%
|
7.96
+31%
|
9.79
+23%
|
9.13
-7%
|
7.41
-19%
|
6.59
-11%
|
7.5
+14%
|
7.32
-2%
|
7.5
+2%
|
7.39
-1%
|
4
-46%
|
2.42
-40%
|
1.28
-47%
|
-0.17
N/A
|
2.81
N/A
|
3.13
+11%
|
3.52
+12%
|
5.34
+52%
|
7.76
+45%
|
8.55
+10%
|
8.69
+2%
|
8.3
-4%
|
7.24
-13%
|
6.74
-7%
|
6.02
-11%
|
6.31
+5%
|