XML 56 R41.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
 3 Months Ended
Oct. 31, 2023
Oct. 31, 2022
Jul. 31, 2023
Jul. 31, 2022
Contingent Consideration $ 59,300 $ 24,100 $ 73,300 $ 42,400
Payments for Rent 17,057 18,936    
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability $ 3,057 636    
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 $13.7 million.During the three months ended October 31, 2023, the Company made a payment to the landlord for Contingent Consideration of approximately $17.1 million and recorded an increase of approximately $3.1 million, primarily related to the estimated Contingent Consideration payment for the fiscal year ending July 31, 2024. These changes resulted in an estimated fair value of the Contingent Consideration of approximately $59.3 million, which is reflected in other long-term liabilities in the Company’s Consolidated Condensed Balance Sheet.      
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 $ 101,903 509,165 170,872  
Interest Rate Cash Flow Hedge Asset at Fair Value 13,931 22,991 17,229  
Net loss attributable to Vail Resorts, Inc. $ (175,512) $ (136,971)    
Weighted-average Vail Shares outstanding 38,117 40,296    
Weighted-average Exchangeco Shares outstanding 0 2    
Weighted Average Number of Shares Outstanding, Basic 38,117 40,298    
Effect of dilutive securities 0 0    
Total shares 38,117 40,298    
Earnings Per Share, Basic $ (4.60) $ (3.40)    
Earnings Per Share, Diluted $ (4.60) $ (3.40)    
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 $ 13,931 $ 22,991 17,229  
Fair Value, Inputs, Level 3 [Member]        
Contingent Consideration 59,300 24,100 73,300  
Money Market Funds [Member] | Fair Value, Inputs, Level 1 [Member]        
Commercial Paper 101,903 509,165 170,872  
Commercial Paper [Member]        
Commercial Paper 2,401 2,401 2,401  
Commercial Paper [Member] | Level 2 [Member]        
Commercial Paper 2,401 2,401 2,401  
Certificates of Deposit [Member]        
Commercial Paper 138,614 106,790 144,365  
Certificates of Deposit [Member] | Level 2 [Member]        
Commercial Paper $ 138,614 $ 106,790 $ 144,365