XML 48 R18.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Guarantor Subsidiaries And Non-Guarantor Subsidiaries | 9 Months Ended
--- | ---
Apr. 30, 2015
Guarantor Subsidiaries And Non Guarantor Subsidiaries |
Guarantor Subsidiaries And Non-Guarantor Subsidiaries | Guarantor Subsidiaries and Non-Guarantor Subsidiaries The Company’s payment obligations under the 6.50% Notes (see Note 4, Long-Term Debt) are fully and unconditionally guaranteed on a joint and several, senior subordinated basis by substantially all of the Company’s consolidated subsidiaries (collectively, and excluding Non-Guarantor Subsidiaries (as defined below), the “Guarantor Subsidiaries”), except for Eagle Park Reservoir Company, Larkspur Restaurant & Bar, LLC, Black Diamond Insurance, Inc., Skiinfo AS and certain other insignificant entities (together, the “Non-Guarantor Subsidiaries”). APII and the Employee Housing Entities are included with the Non-Guarantor Subsidiaries for purposes of the consolidated financial information, but are not considered subsidiaries under the indenture governing the 6.50% Notes. On May 1, 2015, the Company redeemed the outstanding aggregate principal amount of its 6.50% Notes (see Note 4, Long-Term Debt) which upon redemption released the Company's consolidated subsidiary guarantees. Presented below is the consolidated financial information of the Parent Company, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries. Financial information for the Non-Guarantor Subsidiaries is presented in the column titled “Other Subsidiaries.” Balance sheets are presented as of April 30, 2015, July 31, 2014, and April 30, 2014. Statements of operations and statements of comprehensive income are presented for the three and nine months ended April 30, 2015 and 2014. Statements of cash flows are presented for the nine months ended April 30, 2015 and 2014. As of April 30, 2014, the Company revised its classification of advances to Parent in the amount of $520.1 million to properly present it as contra equity in the Supplemental Consolidating Condensed Balance Sheet from advances to Parent within total assets. The Company has determined that this revision is not material to the Supplemental Consolidating Condensed Balance Sheet. Investments in subsidiaries are accounted for by the Parent Company and Guarantor Subsidiaries using the equity method of accounting. Net income (loss) of Guarantor Subsidiaries and Non-Guarantor Subsidiaries is, therefore, reflected in the Parent Company’s and Guarantor Subsidiaries’ investments in and advances to (from) subsidiaries. Net income (loss) of the Guarantor Subsidiaries and Non-Guarantor Subsidiaries is reflected in Guarantor Subsidiaries and Parent Company as equity in consolidated subsidiaries. The elimination entries eliminate investments in Other Subsidiaries and intercompany balances and transactions for consolidated reporting purposes. Supplemental Consolidating Condensed Balance Sheet As of April 30, 2015 (in thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Current assets: |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | — |  |  | $ | 117,569 |  |  | $ | 7,645 |  |  | $ | — |  |  | $ | 125,214 |
Restricted cash |  | — |  |  | 10,672 |  |  | 2,467 |  |  | — |  |  | 13,139 |
Trade receivables, net |  | — |  |  | 102,290 |  |  | 3,327 |  |  | — |  |  | 105,617 |
Inventories, net |  | — |  |  | 62,007 |  |  | 160 |  |  | — |  |  | 62,167 |
Other current assets |  | 33,732 |  |  | 30,016 |  |  | 306 |  |  | — |  |  | 64,054 |
Total current assets |  | 33,732 |  |  | 322,554 |  |  | 13,905 |  |  | — |  |  | 370,191 |
Property, plant and equipment, net |  | — |  |  | 1,219,273 |  |  | 39,820 |  |  | — |  |  | 1,259,093 |
Real estate held for sale and investment |  | — |  |  | 137,740 |  |  | — |  |  | — |  |  | 137,740 |
Goodwill, net |  | — |  |  | 468,922 |  |  | 1,364 |  |  | — |  |  | 470,286 |
Intangible assets, net |  | — |  |  | 122,064 |  |  | 19,063 |  |  | — |  |  | 141,127 |
Other assets |  | 2,374 |  |  | 43,639 |  |  | 5,036 |  |  | (9,981 | ) |  | 41,068 |
Investments in subsidiaries |  | 2,112,937 |  |  | (8,625 | ) |  | — |  |  | (2,104,312 | ) |  | — |
Advances to affiliates |  | — |  |  | — |  |  | 4,027 |  |  | (4,027 | ) |  | — |
Total assets |  | $ | 2,149,043 |  |  | $ | 2,305,567 |  |  | $ | 83,215 |  |  | $ | (2,118,320 | ) |  | $ | 2,419,505 |
Current liabilities: |  |  |  |  |  |  |  |  |  |
Accounts payable and accrued liabilities |  | $ | 7,262 |  |  | $ | 275,979 |  |  | $ | 9,815 |  |  | $ | — |  |  | $ | 293,056 |
Income taxes payable |  | 36,161 |  |  | — |  |  | — |  |  | — |  |  | 36,161 |
Long-term debt due within one year |  | 215,000 |  |  | 41,709 |  |  | 244 |  |  | — |  |  | 256,953 |
Total current liabilities |  | 258,423 |  |  | 317,688 |  |  | 10,059 |  |  | — |  |  | 586,170 |
Advances from affiliates |  | 665,400 |  |  | 4,027 |  |  | — |  |  | (669,427 | ) |  | — |
Long-term debt |  | — |  |  | 322,533 |  |  | 57,263 |  |  | — |  |  | 379,796 |
Other long-term liabilities |  | 21,211 |  |  | 213,782 |  |  | 10,920 |  |  | (9,981 | ) |  | 235,932 |
Deferred income taxes |  | 240,519 |  |  | — |  |  | (386 | ) |  | — |  |  | 240,133 |
Total Vail Resorts, Inc. stockholders’ equity (deficit) |  | 963,490 |  |  | 2,112,937 |  |  | (8,625 | ) |  | (2,104,312 | ) |  | 963,490 |
Advances to Parent |  | — |  |  | (665,400 | ) |  | — |  |  | 665,400 |  |  | — |
Noncontrolling interests |  | — |  |  | — |  |  | 13,984 |  |  | — |  |  | 13,984 |
Total stockholders’ equity |  | 963,490 |  |  | 1,447,537 |  |  | 5,359 |  |  | (1,438,912 | ) |  | 977,474 |
Total liabilities and stockholders’ equity |  | $ | 2,149,043 |  |  | $ | 2,305,567 |  |  | $ | 83,215 |  |  | $ | (2,118,320 | ) |  | $ | 2,419,505 |
Supplemental Consolidating Condensed Balance Sheet As of July 31, 2014 (in thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Current assets: |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | — |  |  | $ | 35,070 |  |  | $ | 9,336 |  |  | $ | — |  |  | $ | 44,406 |
Restricted cash |  | — |  |  | 11,321 |  |  | 1,860 |  |  | — |  |  | 13,181 |
Trade receivables, net |  | — |  |  | 94,390 |  |  | 1,587 |  |  | — |  |  | 95,977 |
Inventories, net |  | — |  |  | 66,988 |  |  | 195 |  |  | — |  |  | 67,183 |
Other current assets |  | 29,249 |  |  | 24,736 |  |  | 314 |  |  | — |  |  | 54,299 |
Total current assets |  | 29,249 |  |  | 232,505 |  |  | 13,292 |  |  | — |  |  | 275,046 |
Property, plant and equipment, net |  | — |  |  | 1,105,830 |  |  | 42,160 |  |  | — |  |  | 1,147,990 |
Real estate held for sale and investment |  | — |  |  | 157,858 |  |  | — |  |  | — |  |  | 157,858 |
Goodwill, net |  | — |  |  | 376,491 |  |  | 1,657 |  |  | — |  |  | 378,148 |
Intangible assets, net |  | — |  |  | 98,227 |  |  | 19,296 |  |  | — |  |  | 117,523 |
Other assets |  | 2,762 |  |  | 100,365 |  |  | 4,137 |  |  | (9,980 | ) |  | 97,284 |
Investments in subsidiaries |  | 1,945,001 |  |  | (7,188 | ) |  | — |  |  | (1,937,813 | ) |  | — |
Advances to affiliates |  | — |  |  | — |  |  | 2,621 |  |  | (2,621 | ) |  | — |
Total assets |  | $ | 1,977,012 |  |  | $ | 2,064,088 |  |  | $ | 83,163 |  |  | $ | (1,950,414 | ) |  | $ | 2,173,849 |
Current liabilities: |  |  |  |  |  |  |  |  |  |
Accounts payable and accrued liabilities |  | $ | 3,803 |  |  | $ | 277,738 |  |  | $ | 7,677 |  |  | $ | — |  |  | $ | 289,218 |
Income taxes payable |  | 33,966 |  |  | — |  |  | — |  |  | — |  |  | 33,966 |
Long-term debt due within one year |  | — |  |  | 791 |  |  | 231 |  |  | — |  |  | 1,022 |
Total current liabilities |  | 37,769 |  |  | 278,529 |  |  | 7,908 |  |  | — |  |  | 324,206 |
Advances from affiliates |  | 725,839 |  |  | 2,621 |  |  | — |  |  | (728,460 | ) |  | — |
Long-term debt |  | 215,000 |  |  | 353,093 |  |  | 57,507 |  |  | — |  |  | 625,600 |
Other long-term liabilities |  | 48,875 |  |  | 210,683 |  |  | 11,103 |  |  | (9,980 | ) |  | 260,681 |
Deferred income taxes |  | 128,686 |  |  | — |  |  | (124 | ) |  | — |  |  | 128,562 |
Total Vail Resorts, Inc. stockholders’ equity (deficit) |  | 820,843 |  |  | 1,945,001 |  |  | (7,188 | ) |  | (1,937,813 | ) |  | 820,843 |
Advances to Parent |  | — |  |  | (725,839 | ) |  | — |  |  | 725,839 |  |  | — |
Noncontrolling interests |  | — |  |  | — |  |  | 13,957 |  |  | — |  |  | 13,957 |
Total stockholders’ equity |  | 820,843 |  |  | 1,219,162 |  |  | 6,769 |  |  | (1,211,974 | ) |  | 834,800 |
Total liabilities and stockholders’ equity |  | $ | 1,977,012 |  |  | $ | 2,064,088 |  |  | $ | 83,163 |  |  | $ | (1,950,414 | ) |  | $ | 2,173,849 |
Supplemental Consolidating Condensed Balance Sheet As of April 30, 2014 (in thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Current assets: |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | — |  |  | $ | 298,642 |  |  | $ | 8,789 |  |  | $ | — |  |  | $ | 307,431 |
Restricted cash |  | — |  |  | 11,285 |  |  | 1,772 |  |  | — |  |  | 13,057 |
Trade receivables, net |  | — |  |  | 77,108 |  |  | 2,707 |  |  | — |  |  | 79,815 |
Inventories, net |  | — |  |  | 60,229 |  |  | 180 |  |  | — |  |  | 60,409 |
Other current assets |  | 29,217 |  |  | 28,961 |  |  | 518 |  |  | — |  |  | 58,696 |
Total current assets |  | 29,217 |  |  | 476,225 |  |  | 13,966 |  |  | — |  |  | 519,408 |
Property, plant and equipment, net |  | — |  |  | 1,121,251 |  |  | 43,136 |  |  | — |  |  | 1,164,387 |
Real estate held for sale and investment |  | — |  |  | 170,818 |  |  | — |  |  | — |  |  | 170,818 |
Goodwill, net |  | — |  |  | 376,491 |  |  | 1,729 |  |  | — |  |  | 378,220 |
Intangible assets, net |  | — |  |  | 99,149 |  |  | 19,358 |  |  | — |  |  | 118,507 |
Other assets |  | 5,274 |  |  | 97,136 |  |  | 4,154 |  |  | (9,460 | ) |  | 97,104 |
Investments in subsidiaries |  | 2,046,019 |  |  | (4,984 | ) |  | — |  |  | (2,041,035 | ) |  | — |
Advances to affiliates |  | — |  |  | — |  |  | 3,379 |  |  | (3,379 | ) |  | — |
Total assets |  | $ | 2,080,510 |  |  | $ | 2,336,086 |  |  | $ | 85,722 |  |  | $ | (2,053,874 | ) |  | $ | 2,448,444 |
Current liabilities: |  |  |  |  |  |  |  |  |  |
Accounts payable and accrued liabilities |  | $ | 13,014 |  |  | $ | 243,284 |  |  | $ | 8,479 |  |  | $ | — |  |  | $ | 264,777 |
Income taxes payable |  | 39,043 |  |  | — |  |  | — |  |  | — |  |  | 39,043 |
Long-term debt due within one year |  | — |  |  | 648 |  |  | 231 |  |  | — |  |  | 879 |
Total current liabilities |  | 52,057 |  |  | 243,932 |  |  | 8,710 |  |  | — |  |  | 304,699 |
Advances from affiliates |  | 520,096 |  |  | 3,379 |  |  | — |  |  | (523,475 | ) |  | — |
Long-term debt |  | 390,000 |  |  | 351,716 |  |  | 57,507 |  |  | — |  |  | 799,223 |
Other long-term liabilities |  | 27,673 |  |  | 211,136 |  |  | 10,585 |  |  | (9,460 | ) |  | 239,934 |
Deferred income taxes |  | 183,535 |  |  | — |  |  | (62 | ) |  | — |  |  | 183,473 |
Total Vail Resorts, Inc. stockholders’ equity (deficit) |  | 907,149 |  |  | 2,046,019 |  |  | (4,984 | ) |  | (2,041,035 | ) |  | 907,149 |
Advances to Parent |  | — |  |  | (520,096 | ) |  | — |  |  | 520,096 |  |  | — |
Noncontrolling interests |  | — |  |  | — |  |  | 13,966 |  |  | — |  |  | 13,966 |
Total stockholders’ equity |  | 907,149 |  |  | 1,525,923 |  |  | 8,982 |  |  | (1,520,939 | ) |  | 921,115 |
Total liabilities and stockholders’ equity |  | $ | 2,080,510 |  |  | $ | 2,336,086 |  |  | $ | 85,722 |  |  | $ | (2,053,874 | ) |  | $ | 2,448,444 |
Supplemental Consolidating Condensed Statement of Operations For the three months ended April 30, 2015 (in thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Total net revenue |  | $ | — |  |  | $ | 577,461 |  |  | $ | 6,493 |  |  | $ | (4,611 | ) |  | $ | 579,343 |
Total operating expense |  | 64 |  |  | 350,193 |  |  | 5,907 |  |  | (4,573 | ) |  | 351,591 |
(Loss) income from operations |  | (64 | ) |  | 227,268 |  |  | 586 |  |  | (38 | ) |  | 227,752 |
Other expense, net |  | (3,593 | ) |  | (9,743 | ) |  | (318 | ) |  | 38 |  |  | (13,616 | )
Equity investment loss, net |  | — |  |  | (129 | ) |  | — |  |  | — |  |  | (129 | )
(Loss) income before benefit (provision) for income taxes |  | (3,657 | ) |  | 217,396 |  |  | 268 |  |  | — |  |  | 214,007 |
Benefit (provision) for income taxes |  | 1,257 |  |  | (81,823 | ) |  | (39 | ) |  | — |  |  | (80,605 | )
Net (loss) income before equity in income of consolidated subsidiaries |  | (2,400 | ) |  | 135,573 |  |  | 229 |  |  | — |  |  | 133,402 |
Equity in income of consolidated subsidiaries |  | 135,810 |  |  | 237 |  |  | — |  |  | (136,047 | ) |  | — |
Net income |  | 133,410 |  |  | 135,810 |  |  | 229 |  |  | (136,047 | ) |  | 133,402 |
Net loss attributable to noncontrolling interests |  | — |  |  | — |  |  | 8 |  |  | — |  |  | 8 |
Net income attributable to Vail Resorts, Inc. |  | $ | 133,410 |  |  | $ | 135,810 |  |  | $ | 237 |  |  | $ | (136,047 | ) |  | $ | 133,410 |
Supplemental Consolidating Condensed Statement of Operations For the three months ended April 30, 2014 (in thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Total net revenue |  | $ | — |  |  | $ | 539,704 |  |  | $ | 6,494 |  |  | $ | (3,151 | ) |  | $ | 543,047 |
Total operating expense |  | 106 |  |  | 336,623 |  |  | 6,266 |  |  | (3,113 | ) |  | 339,882 |
(Loss) income from operations |  | (106 | ) |  | 203,081 |  |  | 228 |  |  | (38 | ) |  | 203,165 |
Other expense, net |  | (6,600 | ) |  | (9,331 | ) |  | (391 | ) |  | 38 |  |  | (16,284 | )
Equity investment income, net |  | — |  |  | 665 |  |  | — |  |  | — |  |  | 665 |
(Loss) income before benefit (provision) for income taxes |  | (6,706 | ) |  | 194,415 |  |  | (163 | ) |  | — |  |  | 187,546 |
Benefit (provision) for income taxes |  | 2,564 |  |  | (72,295 | ) |  | 51 |  |  | — |  |  | (69,680 | )
Net (loss) income before equity in income (loss) of consolidated subsidiaries |  | (4,142 | ) |  | 122,120 |  |  | (112 | ) |  | — |  |  | 117,866 |
Equity in income (loss) of consolidated subsidiaries |  | 122,088 |  |  | (32 | ) |  | — |  |  | (122,056 | ) |  | — |
Net income (loss) |  | 117,946 |  |  | 122,088 |  |  | (112 | ) |  | (122,056 | ) |  | 117,866 |
Net loss attributable to noncontrolling interests |  | — |  |  | — |  |  | 80 |  |  | — |  |  | 80 |
Net income (loss) attributable to Vail Resorts, Inc. |  | $ | 117,946 |  |  | $ | 122,088 |  |  | $ | (32 | ) |  | $ | (122,056 | ) |  | $ | 117,946 |
Supplemental Consolidating Condensed Statement of Operations For the nine months ended April 30, 2015 (in thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Total net revenue |  | $ | — |  |  | $ | 1,235,712 |  |  | $ | 15,710 |  |  | $ | (13,580 | ) |  | $ | 1,237,842 |
Total operating expense |  | 285 |  |  | 956,630 |  |  | 16,352 |  |  | (13,466 | ) |  | 959,801 |
Gain on litigation settlement |  | — |  |  | 16,400 |  |  | — |  |  | — |  |  | 16,400 |
Change in fair value of contingent consideration |  | — |  |  | 4,550 |  |  | — |  |  | — |  |  | 4,550 |
(Loss) income from operations |  | (285 | ) |  | 300,032 |  |  | (642 | ) |  | (114 | ) |  | 298,991 |
Other expense, net |  | (10,871 | ) |  | (29,197 | ) |  | (1,001 | ) |  | 114 |  |  | (40,955 | )
Equity investment income, net |  | — |  |  | 396 |  |  | — |  |  | — |  |  | 396 |
(Loss) income before benefit (provision) for income taxes |  | (11,156 | ) |  | 271,231 |  |  | (1,643 | ) |  | — |  |  | 258,432 |
Benefit (provision) for income taxes |  | 27,691 |  |  | (101,406 | ) |  | 61 |  |  | — |  |  | (73,654 | )
Net income (loss) before equity in income (loss) of consolidated subsidiaries |  | 16,535 |  |  | 169,825 |  |  | (1,582 | ) |  | — |  |  | 184,778 |
Equity in income (loss) of consolidated subsidiaries |  | 168,361 |  |  | (1,464 | ) |  | — |  |  | (166,897 | ) |  | — |
Net income (loss) |  | 184,896 |  |  | 168,361 |  |  | (1,582 | ) |  | (166,897 | ) |  | 184,778 |
Net loss attributable to noncontrolling interests |  | — |  |  | — |  |  | 118 |  |  | — |  |  | 118 |
Net income (loss) attributable to Vail Resorts, Inc. |  | $ | 184,896 |  |  | $ | 168,361 |  |  | $ | (1,464 | ) |  | $ | (166,897 | ) |  | $ | 184,896 |
Supplemental Consolidating Condensed Statement of Operations For the nine months ended April 30, 2014 (in thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Total net revenue |  | $ | — |  |  | $ | 1,113,141 |  |  | $ | 15,840 |  |  | $ | (9,823 | ) |  | $ | 1,119,158 |
Total operating expense |  | 286 |  |  | 899,631 |  |  | 17,194 |  |  | (9,709 | ) |  | 907,402 |
(Loss) income from operations |  | (286 | ) |  | 213,510 |  |  | (1,354 | ) |  | (114 | ) |  | 211,756 |
Other expense, net |  | (19,802 | ) |  | (27,630 | ) |  | (1,138 | ) |  | 114 |  |  | (48,456 | )
Equity investment income, net |  | — |  |  | 1,282 |  |  | — |  |  | — |  |  | 1,282 |
(Loss) income before benefit (provision) for income taxes |  | (20,088 | ) |  | 187,162 |  |  | (2,492 | ) |  | — |  |  | 164,582 |
Benefit (provision) for income taxes |  | 7,810 |  |  | (68,971 | ) |  | 208 |  |  | — |  |  | (60,953 | )
Net (loss) income before equity in income (loss) of consolidated subsidiaries |  | (12,278 | ) |  | 118,191 |  |  | (2,284 | ) |  | — |  |  | 103,629 |
Equity in income (loss) of consolidated subsidiaries |  | 116,111 |  |  | (2,080 | ) |  | — |  |  | (114,031 | ) |  | — |
Net income (loss) |  | 103,833 |  |  | 116,111 |  |  | (2,284 | ) |  | (114,031 | ) |  | 103,629 |
Net loss attributable to noncontrolling interests |  | — |  |  | — |  |  | 204 |  |  | — |  |  | 204 |
Net income (loss) attributable to Vail Resorts, Inc. |  | $ | 103,833 |  |  | $ | 116,111 |  |  | $ | (2,080 | ) |  | $ | (114,031 | ) |  | $ | 103,833 |
Supplemental Consolidating Condensed Statement of Comprehensive Income For the three months ended April 30, 2015 (In thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Net income |  | $ | 133,410 |  |  | $ | 135,810 |  |  | $ | 229 |  |  | $ | (136,047 | ) |  | $ | 133,402 |
Foreign currency translation adjustments, net of tax |  | 23 |  |  | (23 | ) |  | (23 | ) |  | 46 |  |  | 23 |
Comprehensive income |  | 133,433 |  |  | 135,787 |  |  | 206 |  |  | (136,001 | ) |  | 133,425 |
Comprehensive loss attributable to noncontrolling interests |  | — |  |  | — |  |  | 8 |  |  | — |  |  | 8 |
Comprehensive income attributable to Vail Resorts, Inc. |  | $ | 133,433 |  |  | $ | 135,787 |  |  | $ | 214 |  |  | $ | (136,001 | ) |  | $ | 133,433 |
Supplemental Consolidating Condensed Statement of Comprehensive Income (Loss) For the three months ended April 30, 2014 (In thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Net income (loss) |  | $ | 117,946 |  |  | $ | 122,088 |  |  | $ | (112 | ) |  | $ | (122,056 | ) |  | $ | 117,866 |
Foreign currency translation adjustments, net of tax |  | 85 |  |  | 85 |  |  | 85 |  |  | (170 | ) |  | 85 |
Comprehensive income (loss) |  | 118,031 |  |  | 122,173 |  |  | (27 | ) |  | (122,226 | ) |  | 117,951 |
Comprehensive loss attributable to noncontrolling interests |  | — |  |  | — |  |  | 80 |  |  | — |  |  | 80 |
Comprehensive income attributable to Vail Resorts, Inc. |  | $ | 118,031 |  |  | $ | 122,173 |  |  | $ | 53 |  |  | $ | (122,226 | ) |  | $ | 118,031 |
Supplemental Consolidating Condensed Statement of Comprehensive Income (Loss) For the nine months ended April 30, 2015 (In thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Net income (loss) |  | $ | 184,896 |  |  | $ | 168,361 |  |  | $ | (1,582 | ) |  | $ | (166,897 | ) |  | $ | 184,778 |
Foreign currency translation adjustments, net of tax |  | (424 | ) |  | 424 |  |  | 424 |  |  | (848 | ) |  | (424 | )
Comprehensive income (loss) |  | 184,472 |  |  | 168,785 |  |  | (1,158 | ) |  | (167,745 | ) |  | 184,354 |
Comprehensive loss attributable to noncontrolling interests |  | — |  |  | — |  |  | 118 |  |  | — |  |  | 118 |
Comprehensive income (loss) attributable to Vail Resorts, Inc. |  | $ | 184,472 |  |  | $ | 168,785 |  |  | $ | (1,040 | ) |  | $ | (167,745 | ) |  | $ | 184,472 |
Supplemental Consolidating Condensed Statement of Comprehensive Income (Loss) For the nine months ended April 30, 2014 (In thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Eliminating Entries |  | Consolidated
Net income (loss) |  | $ | 103,833 |  |  | $ | 116,111 |  |  | $ | (2,284 | ) |  | $ | (114,031 | ) |  | $ | 103,629 |
Foreign currency translation adjustments, net of tax |  | (34 | ) |  | (34 | ) |  | (34 | ) |  | 68 |  |  | (34 | )
Comprehensive income (loss) |  | 103,799 |  |  | 116,077 |  |  | (2,318 | ) |  | (113,963 | ) |  | 103,595 |
Comprehensive loss attributable to noncontrolling interests |  | — |  |  | — |  |  | 204 |  |  | — |  |  | 204 |
Comprehensive income (loss) attributable to Vail Resorts, Inc. |  | $ | 103,799 |  |  | $ | 116,077 |  |  | $ | (2,114 | ) |  | $ | (113,963 | ) |  | $ | 103,799 |
Supplemental Consolidating Condensed Statement of Cash Flows For the nine months ended April 30, 2015 (in thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Consolidated
Net cash provided by (used in) operating activities |  | $ | 109,692 |  |  | $ | 285,406 |  |  | $ | (622 | ) |  | $ | 394,476 |
Cash flows from investing activities: |  |  |  |  |  |  |  |
Capital expenditures |  | — |  |  | (84,941 | ) |  | (642 | ) |  | (85,583 | )
Acquisition of business |  | — |  |  | (182,500 | ) |  | — |  |  | (182,500 | )
Other investing activities, net |  | — |  |  | 3,288 |  |  | (14 | ) |  | 3,274 |
Net cash used in investing activities |  | — |  |  | (264,153 | ) |  | (656 | ) |  | (264,809 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |
Proceeds from borrowings under long-term debt |  | — |  |  | 253,000 |  |  | — |  |  | 253,000 |
Payments of other long-term debt |  | — |  |  | (253,782 | ) |  | (231 | ) |  | (254,013 | )
Dividends paid |  | (52,778 | ) |  | — |  |  | — |  |  | (52,778 | )
Other financing activities, net |  | 3,878 |  |  | 1,018 |  |  | 145 |  |  | 5,041 |
Advances |  | (60,792 | ) |  | 60,792 |  |  | — |  |  | — |
Net cash (used in) provided by financing activities |  | (109,692 | ) |  | 61,028 |  |  | (86 | ) |  | (48,750 | )
Effect of exchange rate changes on cash and cash equivalents |  | — |  |  | 218 |  |  | (327 | ) |  | (109 | )
Net increase (decrease) in cash and cash equivalents |  | — |  |  | 82,499 |  |  | (1,691 | ) |  | 80,808 |
Cash and cash equivalents: |  |  |  |  |  |  |  |
Beginning of period |  | — |  |  | 35,070 |  |  | 9,336 |  |  | 44,406 |
End of period |  | $ | — |  |  | $ | 117,569 |  |  | $ | 7,645 |  |  | $ | 125,214 |
Supplemental Consolidating Condensed Statement of Cash Flows For the nine months ended April 30, 2014 (in thousands) (Unaudited)
|  | Parent Company |  | 100% Owned Guarantor Subsidiaries |  | Other Subsidiaries |  | Consolidated
Net cash provided by operating activities |  | $ | 52,146 |  |  | $ | 252,610 |  |  | $ | 1,441 |  |  | $ | 306,197 |
Cash flows from investing activities: |  |  |  |  |  |  |  |
Capital expenditures |  | — |  |  | (107,208 | ) |  | (892 | ) |  | (108,100 | )
Other investing activities, net |  | — |  |  | 912 |  |  | 8 |  |  | 920 |
Net cash used in investing activities |  | — |  |  | (106,296 | ) |  | (884 | ) |  | (107,180 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |
Payments of other long-term debt |  | — |  |  | (758 | ) |  | (219 | ) |  | (977 | )
Dividends paid |  | (29,998 | ) |  | — |  |  | — |  |  | (29,998 | )
Other financing activities, net |  | 3,880 |  |  | (3,891 | ) |  | 743 |  |  | 732 |
Advances |  | (26,028 | ) |  | 26,028 |  |  | — |  |  | — |
Net cash (used in) provided by financing activities |  | (52,146 | ) |  | 21,379 |  |  | 524 |  |  | (30,243 | )
Effect of exchange rate changes on cash and cash equivalents |  | — |  |  | (21 | ) |  | 74 |  |  | 53 |
Net increase in cash and cash equivalents |  | — |  |  | 167,672 |  |  | 1,155 |  |  | 168,827 |
Cash and cash equivalents: |  |  |  |  |  |  |  |
Beginning of period |  | — |  |  | 130,970 |  |  | 7,634 |  |  | 138,604 |
End of period |  | $ | — |  |  | $ | 298,642 |  |  | $ | 8,789 |  |  | $ | 307,431 |

X
- Details
Name: | mtn_GuarantorSubsidiariesAndNonGuarantorSubsidiaries
Namespace Prefix: | mtn_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Describes certain required disclosures when a company guarantee's payment obligations, the parent company need not include financial statements of the subsidiary guarantor if: 1) the guarantees are full and unconditional; 2) the guarantees are joint and several; and 3) the parent's financial statement footnotes include, condensed consolidating financial information for the same periods with a separate column for: i) the parent company; ii) the guarantor subsidiaries of the parent company on a combined basis; iii) any other subsidiaries of the parent company on a combined basis; iv) consolidating adjustments; and v) the total consolidated amounts. + References No definition available. + Details
Name: | mtn_GuarantorSubsidiariesAndNonGuarantorSubsidiariesTextBlock
Namespace Prefix: | mtn_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration