Vail Resorts, Inc.
NYSE:MTN · New York Stock Exchange
+$2.98 today
Vol 2.16M · Avg 0.81M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $298.0M +21.0% | $246.3M -13.6% | $285.1M -22.6% | $368.3M +196.0% | $124.5M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $296.4M +7.2% | $276.5M +3.0% | $268.5M +6.4% | $252.4M -0.1% | $252.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$21.0M -273.2% | $12.1M -49.7% | $24.1M +356.3% | -$9.4M +41.8% | -$16.1M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $34.0M +26.7% | $26.8M +5.5% | $25.4M +2.1% | $24.9M +2.0% | $24.4M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$26.0M -5.1% | -$24.7M -39.5% | -$17.7M -118.8% | $94.5M -25.8% | $127.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$6.7M -152.1% | $12.9M +203.4% | $4.2M +110.9% | -$39.0M +83.6% | -$237.2M | $592.6M | $1.3B | $626.2M |
| Inventory | $1.2M -90.9% | $13.2M +156.3% | -$23.4M +16.5% | -$28.0M -223.1% | $22.8M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $18.4M +96.3% | $9.4M +224.8% | -$7.5M -118.3% | $41.1M -65.5% | $119.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$38.9M +35.4% | -$60.2M -772.8% | $8.9M -92.6% | $120.5M -45.9% | $222.8M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$26.6M -153.3% | $49.8M -8.1% | $54.2M +368.4% | -$20.2M -261.0% | $12.5M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $554.9M -5.4% | $586.8M -8.3% | $639.6M -10.0% | $710.5M +35.3% | $525.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$235.2M -11.4% | -$211.2M +32.9% | -$314.9M -63.3% | -$192.8M -67.5% | -$115.1M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$94.4M -224.3% | $75.9M +132.9% | -$230.8M | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 +100.0% | -$86.8M | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $57.6M +51.8% | $38.0M | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $30.7M +348.9% | $6.8M -53.1% | $14.6M -80.7% | $75.7M +542.9% | $11.8M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$204.5M +15.2% | -$241.1M +11.8% | -$273.2M +21.5% | -$347.9M -236.7% | -$103.3M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $402.8M +821.1% | -$55.9M +24.4% | -$73.9M +49.6% | -$146.6M -129.6% | $494.6M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | -$8.0M | $0 | $0 | $0 +100.0% | -$39.1M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$270.0M -80.0% | -$150.0M +70.0% | -$500.0M -566.6% | -$75.0M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$328.2M -1.4% | -$323.7M -3.0% | -$314.4M -39.2% | -$225.8M | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$39.2M +13.3% | -$45.2M -64.7% | -$27.5M -226.6% | -$8.4M +59.7% | -$20.9M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$242.6M +57.8% | -$574.8M +37.2% | -$915.7M -85.7% | -$493.1M -213.5% | $434.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $11.6M +267.4% | -$6.9M -87.7% | -$3.7M -93.5% | -$1.9M -1913.7% | -$95.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $119.4M +150.6% | -$236.0M +57.3% | -$553.0M -317.5% | -$132.5M -115.5% | $856.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $319.7M -14.9% | $375.6M +15.7% | $324.7M -37.3% | $517.7M +26.2% | $410.2M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Light & Wonder, Inc.
LNW
$8.43B
Life Time Group Holdings, Inc.
NYSE:LTH
$7.96B
Lear Corporation
NYSE:LEA
$6.98B
Super Group (SGHC) Limited
NYSE:SGHC
$6.77B
Urban Outfitters, Inc.
NASDAQ:URBN
$6.40B
Wyndham Hotels & Resorts, Inc.
NYSE:WH
$6.36B
Boyd Gaming Corporation
NYSE:BYD
$6.31B
Churchill Downs Incorporated
NASDAQ:CHDN
$6.08B
Reynolds Consumer Products Inc.
NASDAQ:REYN
$4.98B
Thor Industries, Inc.
NYSE:THO
$3.80B
SEC Filings
Recent regulatory filings
No filings found.
Does MTN generate free cash flow?
Vail Resorts, Inc. (MTN) generated $319.68M of free cash flow in fiscal 2025.
How much operating cash flow does MTN produce?
Operating cash flow was $554.87M, before capital expenditures of $235.19M.
Explore More
Continue the stock analysis
Jump to another research area for this company.