# EDGAR Filing Document

**Accession Number:** 0000812011
**File Stem:** 0000812011-25-000241
**Filing Date:** 2025-12
**Character Count:** 151497
**Document Hash:** f4bf46174832ff6565a2f994a7d4fe83
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000812011-25-000241.hdr.sgml**: 20251210

**ACCESSION NUMBER**: 0000812011-25-000241

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 63

**CONFORMED PERIOD OF REPORT**: 20251031

**FILED AS OF DATE**: 20251210

**DATE AS OF CHANGE**: 20251210

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** VAIL RESORTS INC
- **CENTRAL INDEX KEY:** 0000812011
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-MISCELLANEOUS AMUSEMENT & RECREATION [7990]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 510291762
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0731

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-09614
- **FILM NUMBER:** 251562044

**BUSINESS ADDRESS:**
- **STREET 1:** 390 INTERLOCKEN CRESCENT
- **STREET 2:** SUITE 1000
- **CITY:** BROOMFIELD
- **STATE:** CO
- **ZIP:** 80021
- **BUSINESS PHONE:** 303-404-1800

**MAIL ADDRESS:**
- **STREET 1:** 390 INTERLOCKEN CRESCENT
- **STREET 2:** SUITE 1000
- **CITY:** BROOMFIELD
- **STATE:** CO
- **ZIP:** 80021

?xml version='1.0' encoding='ASCII'? mtn-20251031

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**FORM 10-Q** 

☒ **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

For the quarterly period ended October 31, 2025

☐ **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

For the transition period from &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; to &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

Commission File Number: 001-09614

![vaila07.jpg](mtn-20251031_g1.jpg)

**Vail Resorts, Inc.** 

**(Exact Name of Registrant as Specified in Its Charter)**

---

| | | |
|:---|:---|:---|
| **Delaware** | **Delaware** | **51-0291762** |
| (State or Other Jurisdiction of<br>Incorporation or Organization) | (State or Other Jurisdiction of<br>Incorporation or Organization) | (I.R.S. Employer<br>Identification No.) |
| **390 Interlocken Crescent** | **390 Interlocken Crescent** |  |
| **Broomfield,** | **Colorado** | **80021** |
| (Address of Principal Executive Offices) | (Address of Principal Executive Offices) | (Zip Code) |

---

---

| | |
|:---|:---|
| **(303)** | **404-1800** |
| (Registrant's telephone number, including area code) | (Registrant's telephone number, including area code) |

---

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading Symbol | Name of each exchange on which registered |
| **Common Stock, $0.01 par value** | **MTN** | **New York Stock Exchange** |

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.&nbsp;&nbsp;&nbsp;&nbsp;☒ Yes&nbsp;&nbsp;&nbsp;&nbsp;☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).&nbsp;&nbsp;&nbsp;&nbsp;☒ Yes&nbsp;&nbsp;&nbsp;&nbsp;☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | ☒ | Accelerated filer | ☐ |
| Non-accelerated filer | ☐ | Smaller reporting company | ☐ |
| | | Emerging growth company | ☐ |

---

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes&nbsp;&nbsp;&nbsp;&nbsp;☒ No

As of December 5, 2025, 35,775,575 shares of the registrant's common stock were outstanding.

------

**Table of Contents**

---

| | | |
|:---|:---|:---|
| **PART I** | **FINANCIAL INFORMATION** | Page |
| Item 1. | Financial Statements (unaudited). |  |
|  | <u>[Consolidated Condensed Balance Sheets as of](#id29934412327447fa5dbffab88ab2f95_10)[October 3](#id29934412327447fa5dbffab88ab2f95_10)[1](#id29934412327447fa5dbffab88ab2f95_10)[, 2025, July 31, 202](#id29934412327447fa5dbffab88ab2f95_10)[5](#id29934412327447fa5dbffab88ab2f95_10)[and October 31, 2024](#id29934412327447fa5dbffab88ab2f95_10)</u> | <u>[2](#id29934412327447fa5dbffab88ab2f95_10)</u> |
|  | <u>[Consolidated Condensed Statements of Operations for the Three](#id29934412327447fa5dbffab88ab2f95_13)[Months Ended](#id29934412327447fa5dbffab88ab2f95_13)[October 31](#id29934412327447fa5dbffab88ab2f95_13)[, 2025 and 2024](#id29934412327447fa5dbffab88ab2f95_13)</u> | <u>[3](#id29934412327447fa5dbffab88ab2f95_13)</u> |
|  | <u>[Consolidated Condensed Statements of Comprehensive Loss for the Three Months Ended October 31, 2025 and 2024](#id29934412327447fa5dbffab88ab2f95_16)</u> | <u>[4](#id29934412327447fa5dbffab88ab2f95_16)</u> |
|  | <u>[Consolidated Condensed Statements of Stockholders' Equity for the Three](#id29934412327447fa5dbffab88ab2f95_19)[Months Ended](#id29934412327447fa5dbffab88ab2f95_19)[October 31](#id29934412327447fa5dbffab88ab2f95_19)[, 2025 and 2024](#id29934412327447fa5dbffab88ab2f95_19)</u> | <u>[5](#id29934412327447fa5dbffab88ab2f95_19)</u> |
|  | <u>[Consolidated Condensed Statements of Cash Flows for](#id29934412327447fa5dbffab88ab2f95_22)[the Three](#id29934412327447fa5dbffab88ab2f95_22)[Months Ended](#id29934412327447fa5dbffab88ab2f95_22)[October 31](#id29934412327447fa5dbffab88ab2f95_22)[, 2025 and 2024](#id29934412327447fa5dbffab88ab2f95_22)</u> | <u>[6](#id29934412327447fa5dbffab88ab2f95_22)</u> |
|  | <u>[Notes to Consolidated Condensed Financial Statements](#id29934412327447fa5dbffab88ab2f95_25)</u> | <u>[7](#id29934412327447fa5dbffab88ab2f95_25)</u> |
| Item 2. | <u>[Management's Discussion and Analysis of Financial Condition and Results of Operations](#id29934412327447fa5dbffab88ab2f95_61)</u> | <u>[22](#id29934412327447fa5dbffab88ab2f95_61)</u> |
| Item 3. | <u>[Quantitative and Qualitative Disclosures About Market Risk](#id29934412327447fa5dbffab88ab2f95_97)</u> | <u>[34](#id29934412327447fa5dbffab88ab2f95_97)</u> |
| Item 4. | <u>[Controls and Procedures](#id29934412327447fa5dbffab88ab2f95_100)</u> | <u>[34](#id29934412327447fa5dbffab88ab2f95_100)</u> |
| **PART II** | **OTHER INFORMATION** |  |
| Item 1. | <u>[Legal Proceedings](#id29934412327447fa5dbffab88ab2f95_106)</u> | <u>[35](#id29934412327447fa5dbffab88ab2f95_106)</u> |
| Item 1A. | <u>[Risk Factors](#id29934412327447fa5dbffab88ab2f95_109)</u> | <u>[35](#id29934412327447fa5dbffab88ab2f95_109)</u> |
| Item 2. | <u>[Unregistered Sales of Equity Securities and Use of Proceeds](#id29934412327447fa5dbffab88ab2f95_112)</u> | <u>[35](#id29934412327447fa5dbffab88ab2f95_112)</u> |
| Item 3. | <u>[Defaults Upon Senior Securities](#id29934412327447fa5dbffab88ab2f95_115)</u> | <u>[35](#id29934412327447fa5dbffab88ab2f95_115)</u> |
| Item 4. | <u>[Mine Safety Disclosures](#id29934412327447fa5dbffab88ab2f95_118)</u> | <u>[35](#id29934412327447fa5dbffab88ab2f95_118)</u> |
| Item 5. | <u>[Other Information](#id29934412327447fa5dbffab88ab2f95_121)</u> | <u>[35](#id29934412327447fa5dbffab88ab2f95_121)</u> |
| Item 6. | <u>[Exhibits](#id29934412327447fa5dbffab88ab2f95_124)</u> | <u>[36](#id29934412327447fa5dbffab88ab2f95_124)</u> |

---

------

**Vail Resorts, Inc.**

**Consolidated Condensed Balance Sheets**

**(In thousands, except per share amounts)**

**(Unaudited)**

---

| | | | |
|:---|:---|:---|:---|
| | **October 31, 2025** | **July 31, 2025** | **October 31, 2024** |
| **Assets** | | | |
| Current assets: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $581465 | $440290 | $403768 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restricted cash | 19120 | 16129 | 14675 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivables, net (Note 6) | 97530 | 382370 | 130162 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories, net | 154378 | 117178 | 152943 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current assets | 195115 | 93823 | 143108 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 1047608 | 1049790 | 844656 |
| &nbsp;&nbsp;&nbsp;&nbsp;Property, plant and equipment, net (Note 6) | 2380418 | 2374654 | 2430760 |
| &nbsp;&nbsp;&nbsp;&nbsp;Real estate held for sale or investment | 85222 | 87853 | 85317 |
| &nbsp;&nbsp;&nbsp;&nbsp;Goodwill, net | 1664522 | 1675215 | 1671080 |
| &nbsp;&nbsp;&nbsp;&nbsp;Intangible assets, net | 296035 | 298497 | 300530 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating right-of-use assets | 236527 | 242485 | 256102 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets | 53430 | 49391 | 42404 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $5763762 | $5777885 | $5630849 |
| **Liabilities and Stockholders' Equity** |  |  |  |
| Current liabilities: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities (Note 6) | $1346298 | $1056665 | $1297994 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes payable | 923 | 11452 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt due within one year (Note 5) | 589744 | 599509 | 59205 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 1936965 | 1667626 | 1357199 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt, net (Note 5) | 2583298 | 2594765 | 2720494 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | 211193 | 215085 | 234917 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other long-term liabilities | 300002 | 294464 | 310303 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes, net | 264256 | 252041 | 276661 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 5295714 | 5023981 | 4899574 |
| Commitments and contingencies (Note 8) |  |  |  |
| Stockholders' equity: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Preferred stock, $0.01 par value, 25,000 shares authorized, no shares issued and outstanding |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock, $0.01 par value, 100,000 shares authorized, 47,013, 46,945 and 46,922 shares issued, respectively | 470 | 469 | 469 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 1173902 | 1171536 | 1146518 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | (61727) | (57889) | (71436) |
| &nbsp;&nbsp;&nbsp;&nbsp;Retained earnings | 452097 | 718662 | 510426 |
| &nbsp;&nbsp;&nbsp;&nbsp;Treasury stock, at cost, 11,060, 11,060 and 9,484 shares, respectively (Note 10) | (1408279) | (1408279) | (1155902) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Vail Resorts, Inc. stockholders' equity | 156463 | 424499 | 430075 |
| &nbsp;&nbsp;&nbsp;&nbsp;Noncontrolling interests | 311585 | 329405 | 301200 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 468048 | 753904 | 731275 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and stockholders' equity | $5763762 | $5777885 | $5630849 |

---

The accompanying Notes are an integral part of these unaudited consolidated condensed financial statements.

------

**Vail Resorts, Inc.**

**Consolidated Condensed Statements of Operations**

**(In thousands, except per share amounts)**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** |
| | **2025** | **2024** |
| Net revenue: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Mountain and Lodging services and other | $198052 | $187050 |
| &nbsp;&nbsp;&nbsp;&nbsp;Mountain and Lodging retail and dining | 72897 | 73162 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Resort net revenue | 270949 | 260212 |
| &nbsp;&nbsp;&nbsp;&nbsp;Real Estate | 80 | 63 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net revenue | 271029 | 260275 |
| Operating expense (exclusive of depreciation and amortization shown separately below): |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Mountain and Lodging operating expense | 273069 | 266264 |
| &nbsp;&nbsp;&nbsp;&nbsp;Mountain and Lodging retail and dining cost of products sold | 28234 | 28947 |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 110424 | 106857 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Resort operating expense | 411727 | 402068 |
| &nbsp;&nbsp;&nbsp;&nbsp;Real Estate operating expense | 1624 | 1491 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total segment operating expense | 413351 | 403559 |
| Other operating (expense) income: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | (73117) | (71544) |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on sale of real property | 13020 | 16506 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in estimated fair value of contingent consideration (Note 7) | (4639) | (2079) |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on disposal of fixed assets and other, net | (2763) | (1529) |
| Loss from operations | (209821) | (201930) |
| &nbsp;&nbsp;&nbsp;&nbsp;Mountain equity investment income, net | 1093 | 2151 |
| &nbsp;&nbsp;&nbsp;&nbsp;Investment income and other, net | 3023 | 2493 |
| &nbsp;&nbsp;&nbsp;&nbsp;Foreign currency loss on intercompany loans | (79) | (264) |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net | (51287) | (42797) |
| Loss before benefit from income taxes | (257071) | (240347) |
| &nbsp;&nbsp;Benefit from income taxes | 60615 | 58384 |
| Net loss | (196456) | (181963) |
| &nbsp;&nbsp;Net loss attributable to noncontrolling interests | 9704 | 8708 |
| Net loss attributable to Vail Resorts, Inc. | $(186752) | $(173255) |
| Per share amounts (Note 4): |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic net loss per share attributable to Vail Resorts, Inc. | $(5.20) | $(4.62) |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted net loss per share attributable to Vail Resorts, Inc. | $(5.20) | $(4.62) |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash dividends declared per share | $2.22 | $2.22 |

---

The accompanying Notes are an integral part of these unaudited consolidated condensed financial statements.

------

**Vail Resorts, Inc.**

**Consolidated Condensed Statements of Comprehensive Loss**

**(In thousands)**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** |
| | **2025** | **2024** |
| Net loss | $(196456) | $(181963) |
| &nbsp;&nbsp;&nbsp;&nbsp;Foreign currency translation adjustments | (8396) | (3854) |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in estimated fair value of hedging instruments, net of tax |  | (1755) |
| Comprehensive loss | (204852) | (187572) |
| &nbsp;&nbsp;&nbsp;&nbsp;Comprehensive loss attributable to noncontrolling interests | 14262 | 10169 |
| Comprehensive loss attributable to Vail Resorts, Inc. | $(190590) | $(177403) |

---

The accompanying Notes are an integral part of these unaudited consolidated condensed financial statements.

------

**Vail Resorts, Inc.**

**Consolidated Condensed Statements of Stockholders' Equity**

**(In thousands)**

**(Unaudited)**

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Common Stock** | **Additional Paid in Capital** | **Accumulated Other Comprehensive Loss** | **Retained Earnings** | **Treasury Stock** | **Total Vail Resorts, Inc. Stockholders' Equity** | **Noncontrolling Interests** | **Total Stockholders' Equity** |
| | **Vail Resorts** | | | | | | | |
| Balance, July 31, 2024 | $469 | $1145610 | $(67288) | $766826 | $(1135685) | $709932 | $314946 | $1024878 |
| Comprehensive loss: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  | (173255) |  | (173255) | (8708) | (181963) |
| &nbsp;&nbsp;&nbsp;Foreign currency translation adjustments |  |  | (2393) |  |  | (2393) | (1461) | (3854) |
| &nbsp;&nbsp;&nbsp;Change in estimated fair value of hedging instruments, net of tax |  |  | (1755) |  |  | (1755) |  | (1755) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total comprehensive loss |  |  |  |  |  | (177403) | (10169) | (187572) |
| Stock-based compensation expense |  | 6691 |  |  |  | 6691 |  | 6691 |
| Issuance of shares under share award plans, net of shares withheld for employee taxes |  | (5783) |  |  |  | (5783) |  | (5783) |
| Repurchases of common stock (Note 10) |  |  |  |  | (20217) | (20217) |  | (20217) |
| Dividends (Note 4) |  |  |  | (83145) |  | (83145) |  | (83145) |
| Distributions to noncontrolling interests, net |  |  |  |  |  |  | (3577) | (3577) |
| Balance, October 31, 2024 | $469 | $1146518 | $(71436) | $510426 | $(1155902) | $430075 | $301200 | $731275 |
| Balance, July 31, 2025 | $469 | $1171536 | $(57889) | $718662 | $(1408279) | $424499 | $329405 | $753904 |
| Comprehensive loss: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  | (186752) |  | (186752) | (9704) | (196456) |
| &nbsp;&nbsp;&nbsp;Foreign currency translation adjustments |  |  | (3838) |  |  | (3838) | (4558) | (8396) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total comprehensive loss |  |  |  |  |  | (190590) | (14262) | (204852) |
| Stock-based compensation expense |  | 6242 |  |  |  | 6242 |  | 6242 |
| Issuance of shares under share award plans, net of shares withheld for employee taxes | 1 | (3876) |  |  |  | (3875) |  | (3875) |
| Dividends (Note 4) |  |  |  | (79813) |  | (79813) |  | (79813) |
| Distributions to noncontrolling interests, net |  |  |  |  |  |  | (3558) | (3558) |
| Balance, October 31, 2025 | $470 | $1173902 | $(61727) | $452097 | $(1408279) | $156463 | $311585 | $468048 |

---

The accompanying Notes are an integral part of these unaudited consolidated condensed financial statements.

------

**Vail Resorts, Inc.**

**Consolidated Condensed Statements of Cash Flows**

**(In thousands)**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** |
| | **2025** | **2024** |
| Cash flows from operating activities: |  |  |
| Net loss | $(196456) | $(181963) |
| Adjustments to reconcile net loss to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 73117 | 71544 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense | 6242 | 6691 |
| &nbsp;&nbsp;&nbsp;&nbsp;Benefit from income taxes | (60615) | (58384) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-cash income, net | (3638) | (10183) |
| Changes in assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivables, net | 284945 | 263116 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories, net | (37333) | (34117) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | (20205) | (12863) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | 325143 | 324657 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes payable | (19028) | (41959) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets and liabilities, net | (36229) | (43791) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | 315943 | 282748 |
| Cash flows from investing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Capital expenditures | (71673) | (71017) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other investing activities, net |  | 11 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (71673) | (71006) |
| Cash flows from financing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayments of borrowings under Vail Holdings Credit Agreement | (12305) | (12305) |
| &nbsp;&nbsp;&nbsp;&nbsp;Employee taxes paid for share award exercises | (3875) | (5783) |
| &nbsp;&nbsp;&nbsp;&nbsp;Dividends paid | (79813) | (83145) |
| &nbsp;&nbsp;&nbsp;&nbsp;Repurchases of common stock |  | (20000) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other financing activities, net | (4988) | (11393) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities | (100981) | (132626) |
| &nbsp;&nbsp;&nbsp;&nbsp;Effect of exchange rate changes on cash, cash equivalents and restricted cash | 877 | 2264 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net increase in cash, cash equivalents and restricted cash | 144166 | 81380 |
| Cash, cash equivalents and restricted cash: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Beginning of period | 456419 | 337063 |
| &nbsp;&nbsp;&nbsp;&nbsp;End of period | $600585 | $418443 |
| Non-cash investing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued capital expenditures | $29396 | $32791 |

---

The accompanying Notes are an integral part of these unaudited consolidated condensed financial statements.

------

**Vail Resorts, Inc.**

**Notes to Consolidated Condensed Financial Statements**

**(Unaudited)**

**1. Organization and Business**

Vail Resorts, Inc. ("Vail Resorts") is organized as a holding company and operates through various subsidiaries. Vail Resorts and its subsidiaries (collectively, the "Company") operate in three reportable segments: Mountain, Lodging and Real Estate. The Company refers to "Resort" as the combination of the Mountain and Lodging segments.

In the Mountain segment, the Company operates the following 42 destination mountain resorts and regional ski areas:

![MAPUPDATE_20240510 (1).jpg](mtn-20251031_g2.jpg)

*\*Denotes a destination mountain resort, which generally receives a meaningful portion of skier visits from long-distance travelers, as opposed to the Company's regional ski areas, which tend to generate skier visits predominantly from their respective local markets.* 

Additionally, the Mountain segment includes ancillary services, primarily including ski school, dining and retail/rental operations, and for the Company's Australian ski areas, including lodging and transportation operations.

In the Lodging segment, the Company owns and/or manages a collection of luxury hotels and condominiums under its RockResorts brand; other strategic lodging properties and a large number of condominiums located in proximity to the Company's North American mountain resorts; National Park Service ("NPS") concessioner properties including the Grand Teton Lodge Company, which operates destination resorts in Grand Teton National Park; a Colorado resort ground transportation company and mountain resort golf courses.

The Company's Real Estate segment primarily owns, develops and sells real estate in and around the Company's resort communities.

The Company's mountain business and its lodging properties at or around the Company's mountain resorts are seasonal in nature and typically experience their peak operating seasons from mid-December through mid-April in North America and Europe. The peak operating season at the Company's Australian resorts, NPS concessioner properties and golf courses generally occurs from June to early October.

**2. &nbsp;&nbsp;&nbsp;&nbsp;Summary of Significant Accounting Policies**

***Basis of Presentation***

*Consolidated Condensed Financial Statements —* In the opinion of the Company, the accompanying Consolidated Condensed Financial Statements reflect all adjustments necessary to state fairly the Company's financial position, results of operations and

------

cash flows for the interim periods presented. All such adjustments are of a normal recurring nature. Results for interim periods are not indicative of the results for the entire fiscal year, particularly given the significant seasonality to the Company's operating cycle. The accompanying Consolidated Condensed Financial Statements should be read in conjunction with the audited Consolidated Financial Statements included in the Company's Annual Report on Form 10-K for the fiscal year ended July 31, 2025. Certain information and footnote disclosures, including significant accounting policies, normally included in fiscal year financial statements prepared in accordance with accounting principles generally accepted in the U.S. ("GAAP") have been condensed or omitted. The Consolidated Condensed Balance Sheet as of July 31, 2025 was derived from audited financial statements.

*Use of Estimates* — The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the balance sheet date and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates.

*Fair Value of Financial Instruments* — The estimated fair values of the 6.50% Notes, 5.625% Notes and the 0.0% Convertible Notes (each as defined in Note 5, Long-Term Debt) are based on quoted market prices (a Level 2 input). The fair value of the EPR Secured Notes and the NRP Loan (each as defined in Note 5, Long-Term Debt) have been estimated using analyses based on current borrowing rates for comparable debt instruments with similar maturity dates (a Level 2 input). The carrying values, including any unamortized premium or discount, and estimated fair values of the 6.50% Notes, 5.625% Notes, 0.0% Convertible Notes, EPR Secured Notes and NRP Loan as of October 31, 2025 are presented below (in thousands):

---

| | | |
|:---|:---|:---|
| | **October 31, 2025** | **October 31, 2025** |
| | **Carrying<br>Value** | **Fair<br>Value** |
| 6.50% Notes | $600000 | $623082 |
| 5.625% Notes | $500000 | $506430 |
| 0.0% Convertible Notes | $525000 | $520800 |
| EPR Secured Notes | $114162 | $162404 |
| NRP Loan | $35802 | $28268 |

---

The carrying values for all other financial instruments not included in the above table approximate their respective fair value due to their short-term nature or the variable nature of their associated interest rates.

*Revision of Previously Issued Consolidated Financial Statements —* During the fourth quarter of fiscal 2025, the Company identified an immaterial error in its accounting for the EPR Secured Notes, which resulted in an understatement of non-cash interest expense, long-term debt due within one year and long-term debt, net as of and for the years ended July 31, 2024 and July 31, 2023. The Company also identified an immaterial error in its accounting for certain completed capital projects, which resulted in an understatement of depreciation expense and overstatement of property, plant and equipment, net as of and for the years ended July 31, 2024 and July 31, 2023. The Company evaluated the errors and concluded that they were not material, individually or in the aggregate, to its previously issued Consolidated Financial Statements.

To correct the immaterial errors, the Company elected to revise its previously issued Consolidated Financial Statements as of and for the years ended July 31, 2024 and July 31, 2023 and its unaudited Consolidated Condensed Financial Statements as of and for the three months ended October 31, 2024. The revision also includes the correction of other previously identified immaterial errors in its Consolidated Financial Statements as of and for the years ended July 31, 2024 and July 31, 2023 and its unaudited Consolidated Condensed Financial Statements as of and for the three months ended October 31, 2024, which the Company had evaluated or recorded as out of period adjustments in prior periods. The Company had previously determined that these errors did not, individually or in the aggregate, result in a material error of its previously issued Consolidated Financial Statements as of and for the years ended July 31, 2025, July 31, 2024 and July 31, 2023 and its unaudited Consolidated Condensed Financial Statements as of and for the three months ended October 31, 2024. Further information regarding the errors and related revisions is included in Note 11, Revision of Previously Issued Consolidated Condensed Financial Statements.

The Company presented the revision of its previously issued Consolidated Financial Statements as of and for the year ended July 31, 2024 and as of and for the year ended July 31, 2023 in connection with the filing of its 2025 Annual Report on Form 10-K. The Company is presenting the revision of its previously issued unaudited Consolidated Condensed Financial Statements

------

as of and for the three months ended October 31, 2024 in the accompanying unaudited Consolidated Financial Statements and related disclosures.

***Recently Issued Accounting Standards***

*Standards Being Evaluated*

In December 2023, the Financial Accounting Standards Board (the "FASB") issued Accounting Standards Update ("ASU") 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures," which includes amendments that further enhance the transparency and decision usefulness of income tax disclosures, primarily through standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. This update is effective for annual periods beginning after December 15, 2024 (the Company's fiscal year ending July 31, 2026). The Company will adopt the standard during the fourth quarter of its fiscal year ending July 31, 2026 and is in the process of evaluating the effect that the adoption of this standard will have on its financial statements.

In November 2024, the FASB issued ASU 2024-03, "Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses," which will expand the disclosures regarding a public entity's expenses by providing disaggregation of certain costs and expenses. The ASU primarily requires that, for each interim and annual reporting period, an entity disclose the amounts of purchases of inventory, employee compensation, depreciation, and intangible asset amortization, as well as other certain qualitative disclosures regarding costs and expenses. The ASU is effective for fiscal years beginning after December 15, 2026 (the Company's fiscal year ending July 31, 2028), and interim periods thereafter, with early adoption permitted. The Company is in the process of evaluating the effect that the adoption of this standard will have on its financial statements, including determining the timing of adoption.

In September 2025, the FASB issued ASU 2025-06, "Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40). The amendments in this Update remove all references to prescriptive and sequential software development stages (referred to as "project stages") throughout Subtopic 350-40. Therefore, an entity will start capitalizing software costs when management has authorized and committed to funding the software project and it is probable that the project will be completed and that the software will be used to perform the function intended. The ASU is effective for fiscal years beginning after December 15, 2027 (the Company's fiscal year ending July 31, 2029) and interim reporting periods within those annual periods, with early adoption permitted. The Company is in the process of evaluating the effect that the adoption of this standard will have on its financial statements, including determining the timing of adoption.

*Recently Adopted Standards*

In November 2023, the FASB issued Accounting Standards Update ASU 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures," which requires reporting entities to provide enhanced segment disclosures, including disclosures regarding significant segment expenses, on an interim and annual basis. The Company adopted the standard for the year ended July 31, 2025. Refer to Note 12, Segment and Geographic Area Information.

------

**3.&nbsp;&nbsp;&nbsp;&nbsp;Revenues**

*Disaggregation of Revenues*

The following table presents net revenues disaggregated by segment and major revenue type for the three months ended October 31, 2025 and 2024 (in thousands):

---

| | | |
|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** |
| | **2025** | **2024** |
| Mountain net revenue: |  |  |
| &nbsp;&nbsp;Lift | $49643 | $40423 |
| &nbsp;&nbsp;Ski School | 7886 | 6839 |
| &nbsp;&nbsp;Dining | 19787 | 20628 |
| &nbsp;&nbsp;Retail/Rental | 30791 | 29526 |
| &nbsp;&nbsp;Other | 77132 | 75880 |
| Total Mountain net revenue | $185239 | $173296 |
| Lodging net revenue: |  |  |
| &nbsp;&nbsp;Owned hotel rooms | $28447 | $28075 |
| &nbsp;&nbsp;Managed condominium rooms | 9690 | 11705 |
| &nbsp;&nbsp;Dining | 19382 | 19952 |
| &nbsp;&nbsp;Golf | 7772 | 7550 |
| &nbsp;&nbsp;Other | 16583 | 16501 |
|  | 81874 | 83783 |
| &nbsp;&nbsp;Payroll cost reimbursements | 3836 | 3133 |
| Total Lodging net revenue | $85710 | $86916 |
| Total Resort net revenue | $270949 | $260212 |
| Total Real Estate net revenue | 80 | 63 |
| &nbsp;&nbsp;Total net revenue | $271029 | $260275 |

---

*Contract Balances*

Deferred revenue balances of a short-term nature were $927.3 million, $602.1 million and $901.6 million as of October 31, 2025, July 31, 2025, and October 31, 2024 respectively. For the three months ended October 31, 2025, the Company recognized approximately $53.3 million of revenue that was included in the deferred revenue balance as of July 31, 2025. Deferred revenue balances of a long-term nature, comprised primarily of long-term private club initiation fee revenue, were $97.4 million, $99.4 million and $102.9 million as of October 31, 2025, July 31, 2025 and October 31, 2024, respectively. As of October 31, 2025, the weighted average remaining period over which revenue for unsatisfied performance obligations on long-term private club contracts will be recognized was approximately 14 years.

*Costs to Obtain Contracts with Customers*

Costs to obtain contracts with customers are recorded within other current assets on the Company's Consolidated Condensed Balance Sheets and were $24.5 million, $6.6 million and $22.7 million as of October 31, 2025, July 31, 2025 and October 31, 2024, respectively. The amounts capitalized are subject to amortization generally beginning in the second quarter of each fiscal year, commensurate with the recognition of revenue for related pass products, and will be recorded within Mountain and Lodging operating expense on the Company's Consolidated Condensed Statements of Operations.

**4.&nbsp;&nbsp;&nbsp;&nbsp;Net Loss per Share**

*Earnings per Share*

Basic earnings per share ("EPS") excludes dilution and is computed by dividing net loss attributable to Vail Resorts stockholders by the weighted-average shares outstanding during the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised, resulting in the issuance of shares of common stock that would then share in the earnings of Vail Resorts.

------

Presented below is basic and diluted EPS for the three months ended October 31, 2025 and 2024 (in thousands, except per share amounts):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** | **Three Months Ended October 31,** | **Three Months Ended October 31,** |
| | **2025** | **2025** | **2024** | **2024** |
| | **Basic** | **Diluted** | **Basic** | **Diluted** |
| Net loss per share: |  |  |  |  |
| Net loss attributable to Vail Resorts | $(186752) | $(186752) | $(173255) | $(173255) |
| Weighted-average shares outstanding | 35910 | 35910 | 37473 | 37473 |
| Effect of dilutive securities |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total shares | 35910 | 35910 | 37473 | 37473 |
| Net loss per share attributable to Vail Resorts | $(5.20) | $(5.20) | $(4.62) | $(4.62) |

---

The Company computes the effect of dilutive securities using the treasury stock method and average market prices during the period. The number of shares issuable upon the exercise of share-based awards excluded from the calculation of diluted EPS because the effect of their inclusion would have been anti-dilutive totaled approximately 0.3 million for both the three months ended October 31, 2025 and 2024.

In December 2020, the Company completed an offering of $575.0 million in aggregate principal amount of 0.0% Convertible Notes (as defined in Note 5, Long-Term Debt). On January 30, 2025, the Company completed separate, privately negotiated repurchases for an aggregate principal amount of $50.0 million of its 0.0% Convertible Notes with a limited number of holders. The Company is going to settle the remaining principal amount of the 0.0% Convertible Notes in cash. The Company uses the if-converted method to calculate the impact of convertible instruments on diluted EPS when the instruments may be settled in cash or shares. If the conversion value of the 0.0% Convertible Notes exceeds their conversion price, then the Company will calculate its diluted EPS as if all the notes were converted into common stock at the beginning of the period. However, if reflecting the 0.0% Convertible Notes in diluted EPS in this manner is anti-dilutive, or if the conversion value of the notes does not exceed their conversion price for a reporting period, then the shares underlying the notes will not be reflected in the Company's calculation of diluted EPS. For the three months ended October 31, 2025 and 2024, the price of Vail Resorts, Inc. common stock ("Vail Shares") did not exceed the conversion price; therefore, there was no impact to diluted EPS during those periods.

*Dividends*

During both the three months ended October 31, 2025 and 2024, the Company paid cash dividends of $2.22 per share ($79.8 million and $83.1 million, respectively). On December 9, 2025, the Company's Board of Directors approved a cash dividend of $2.22 per share payable on January 12, 2026 to stockholders of record as of December 30, 2025.

------

**5.&nbsp;&nbsp;&nbsp;&nbsp;Long-Term Debt**

Long-term debt, net as of October 31, 2025, July 31, 2025 and October 31, 2024 is summarized as follows (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Maturity** | **October 31, 2025** | **July 31, 2025** | **October 31, 2024** |
| Vail Holdings Credit Agreement term loan <sup>(a)</sup> | 2029 | $898242 | $910547 | $947461 |
| Vail Holdings Credit Agreement revolver <sup>(a)</sup> | 2029 |  |  |  |
| 6.50% Notes | 2032 | 600000 | 600000 | 600000 |
| 5.625% Notes | 2030 | 500000 | 500000 |  |
| 0.0% Convertible Notes <sup>(b)</sup> | 2026 | 525000 | 525000 | 575000 |
| Whistler Credit Agreement revolver <sup>(c)</sup> | 2030 |  |  |  |
| EPR Secured Notes <sup>(d)</sup> | 2034-2036 | 114162 | 114162 | 114162 |
| NRP Loan | 2036 | 35802 | 37109 | 36155 |
| Employee housing bonds | 2027-2039 | 52575 | 52575 | 52575 |
| Canyons obligation | 2063 | 376281 | 374864 | 370573 |
| Whistler Blackcomb employee housing leases | 2042 | 26986 | 27416 | 27577 |
| Other | 2025-2037 | 41707 | 52332 | 51537 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total debt |  | 3170755 | 3194005 | 2775040 |
| Less: Unamortized premiums, discounts and debt issuance costs |  | (2287) | (269) | (4659) |
| Less: Current maturities <sup>(e)</sup> |  | 589744 | 599509 | 59205 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt, net |  | $2583298 | $2594765 | $2720494 |

---

&nbsp;&nbsp;&nbsp;&nbsp;(a)Vail Holdings, Inc. ("VHI"), which is a wholly-owned subsidiary of the Company, along with other certain subsidiaries of VHI, and the Company, as guarantors, Bank of America, N.A., as administrative agent, and certain Lenders are party to the Ninth Amended and Restated Credit Agreement (the "Vail Holdings Credit Agreement"). The Vail Holdings Credit Agreement has a maturity date of April 24, 2029 for both the revolver facility, which was undrawn as of October 31, 2025, and the term loan facility, which had an outstanding balance of $898.2 million as of October 31, 2025. The term loan is subject to quarterly amortization of principal of approximately $12.3 million, in equal installments, for a total of 5% of principal payable in each year and the final payment of all amounts outstanding, plus accrued and unpaid interest is due upon maturity in April 2029. The proceeds of the loans made under the Vail Holdings Credit Agreement may be used to fund the Company's working capital needs, capital expenditures, acquisitions, investments and other general corporate purposes, including the issuance of letters of credit. Borrowings under the Vail Holdings Credit Agreement, including the term loan, bear interest annually at the Secured Overnight Financing Rate ("SOFR") plus a spread of 2.10% as of October 31, 2025 (6.06% as of October 31, 2025). Interest rate margins may fluctuate based upon the ratio of the Company's Net Funded Debt to Adjusted EBITDA (as defined in the Vail Holdings Credit Agreement) on a trailing four-quarter basis. The Vail Holdings Credit Agreement also includes a quarterly unused commitment fee, which is equal to a percentage determined by the Net Funded Debt to Adjusted EBITDA ratio, as each such term is defined in the Vail Holdings Credit Agreement, multiplied by the daily amount by which the Vail Holdings Credit Agreement commitment exceeds the total of outstanding loans and outstanding letters of credit (0.35% as of October 31, 2025). The Company was previously party to various interest rate swap agreements which hedged the cash flows associated with the SOFR-based variable interest rate component of $400.0 million in principal amount of its Vail Holdings Credit Agreement at an effective rate of 1.38%. These interest rate swaps expired on September 23, 2024.

On January 27, 2025, VHI entered into the First Amendment to the Vail Holdings Credit Agreement (the "First Amendment"). The First Amendment, among other things, increased the revolving credit facility by $100.0 million to an aggregate principal amount of $600.0 million and provides for an incremental term loan facility in aggregate principal amount of $450.0 million in the form of delayed draw term loans. On July 2, 2025, the Company reduced the delayed draw term loan commitment by $175.0 million pursuant to the Ninth Amended and Restated Credit Agreement. The remaining $275.0 million incremental term loan facility is available to be drawn upon at any time at the Company's option, and any undrawn capacity within the $275.0 million facility will expire on January 27, 2026. While undrawn, any unused portion of the incremental term loan facility incurs a fee equal to 0.30% per annum. Any delayed draw term loan borrowings, upon funding, would be subject to the same interest and principal payment terms and the same maturity date as the outstanding borrowings under the term loan facility. No other material terms of the Vail Holdings Credit Agreement were amended. Proceeds from any borrowings on the incremental term loan facility and the increase

------

in the revolving credit loan facility, both of which are undrawn as of October 31, 2025, are available to be used to refinance the Company's 0.0% Convertible Notes, as discussed further below.

&nbsp;&nbsp;&nbsp;&nbsp;(b)The Company issued $575.0 million in aggregate principal amount of 0.0% Convertible Notes due 2026 (the "0.0% Convertible Notes) under an indenture dated December 18, 2020. As of October 31, 2025, the conversion price of the 0.0% Convertible Notes, adjusted for cash dividends paid since the issuance date, was $345.51. On January 30, 2025, the Company completed separate, privately negotiated repurchases for an aggregate principal amount of $50.0 million of its 0.0% Convertible Notes with a limited number of holders for an aggregate cash repurchase price of approximately $48.0 million, representing a gain on extinguishment of debt of approximately $2.0 million, which the Company recorded within gain (loss) on disposal of fixed assets and other, net on its Consolidated Statements of Operations as of July 31, 2025. Following the repurchases, approximately $525.0 million aggregate principal amount of the 0.0% Convertible Notes remain outstanding, which is included within long-term debt due within one year as of October 31, 2025 given the maturity date of January 1, 2026. Proceeds from any borrowings on the incremental term loan facility and the increase in the revolving credit facility with regard to the First Amendment of the Vail Holdings Credit Agreement, both of which are undrawn as of October 31, 2025, in addition to proceeds received from the 5.625% Notes offering, are available to be used to refinance the Company's 0.0% Convertible Notes.

&nbsp;&nbsp;&nbsp;&nbsp;(c)Whistler Mountain Resort Limited Partnership ("Whistler LP") and Blackcomb Skiing Enterprises Limited Partnership ("Blackcomb LP" and together with Whistler LP, the "WB Partnerships") are party to a credit agreement consisting of a credit facility by and among Whistler LP, Blackcomb LP, certain subsidiaries of Whistler LP and Blackcomb LP and their general partner party thereto as guarantors, the financial institutions party thereto as lenders and The Toronto-Dominion Bank, as administrative agent. On September 24, 2025, we amended the Whistler Credit Agreement primarily to extend the maturity date to September 24, 2030, and to reduce the total size of the credit facility from C$300.0 million to C$250.0 million. The Whistler Credit Agreement uses rates based on SOFR with regard to borrowings under the facility made in U.S. dollars. As of October 31, 2025, there were no borrowings under the Whistler Credit Agreement. The Whistler Credit Agreement also includes a quarterly unused commitment fee based on the Consolidated Total Leverage Ratio, which as of October 31, 2025 is equal to 0.39% per annum.

&nbsp;&nbsp;&nbsp;&nbsp;(d)In September 2019, in conjunction with the acquisition of Peak Resorts, Inc. ("Peak Resorts"), the Company assumed various secured borrowings (the "EPR Secured Notes") under the master credit and security agreements and other related agreements, as amended, (collectively, the "EPR Agreements") with EPT Ski Properties, Inc. and its affiliates ("EPR"). The EPR Secured Notes include the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;i.*The Alpine Valley Secured Note.* The $4.6 million Alpine Valley Secured Note provides for interest payments through its maturity on December 1, 2034. As of October 31, 2025, interest on this note accrued at a rate of 12.07%.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;ii.*The Boston Mills/Brandywine Secured Note.* The $23.3 million Boston Mills/Brandywine Secured Note provides for interest payments through its maturity on December 1, 2034. As of October 31, 2025, interest on this note accrued at a rate of 11.75%.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iii.*The Jack Frost/Big Boulder Secured Note.* The $14.3 million Jack Frost/Big Boulder Secured Note provides for interest payments through its maturity on December 1, 2034. As of October 31, 2025, interest on this note accrued at a rate of 11.75%.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;iv.*The Mount Snow Secured Note.* The $51.1 million Mount Snow Secured Note provides for interest payments through its maturity on December 1, 2034. As of October 31, 2025, interest on this note accrued at a rate of 12.69%.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;v.*The Hunter Mountain Secured Note.* The $21.0 million Hunter Mountain Secured Note provides for interest payments through its maturity on January 5, 2036. As of October 31, 2025, interest on this note accrued at a rate of 9.35%.

In addition, Peak Resorts is required to maintain a debt service reserve account to fund interest payments and other amounts due and payable to EPR.

&nbsp;&nbsp;&nbsp;&nbsp;(e)Current maturities represent principal payments due in the next 12 months.

------

Aggregate maturities of debt outstanding as of October 31, 2025 reflected by fiscal year (August 1 through July 31) are as follows (in thousands):

---

| | |
|:---|:---|
| | **Total** |
| 2026 (November 2025 through July 2026) | $574783 |
| 2027 | 68055 |
| 2028 | 57050 |
| 2029 | 770511 |
| 2030 | 507328 |
| Thereafter | 1193028 |
| &nbsp;&nbsp;&nbsp;Total debt | $3170755 |

---

The Company recorded interest expense of $51.3 million and $42.8 million for the three months ended October 31, 2025 and 2024, respectively, of which $1.9 million and $1.4 million, respectively, was amortization of deferred financing costs. The Company was in compliance with all of its financial and operating covenants required to be maintained under its debt instruments for all periods presented.

**6.&nbsp;&nbsp;&nbsp;&nbsp;Supplementary Balance Sheet Information**

The composition of accounts receivables, net follows (in thousands):

---

| | | | |
|:---|:---|:---|:---|
| | **October 31, 2025** | **July 31, 2025** | **October 31, 2024** |
| Trade receivables | $98753 | $381187 | $129364 |
| Other receivables | 8047 | 7690 | 8143 |
| &nbsp;&nbsp;Gross accounts receivables | 106800 | 388877 | 137507 |
| Allowance for doubtful accounts | (9270) | (6507) | (7346) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivables, net | $97530 | $382370 | $130162 |

---

The composition of other current assets follows (in thousands):

---

| | | | |
|:---|:---|:---|:---|
| | **October 31, 2025** | **July 31, 2025** | **October 31, 2024** |
| Prepaid expenses | $78074 | $58089 | $75370 |
| Income tax receivable | 78255 | 1302 | 51154 |
| Other current assets | 38786 | 34432 | 16584 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other current assets | $195115 | $93823 | $143108 |

---

The composition of property, plant and equipment follows (in thousands):

---

| | | | |
|:---|:---|:---|:---|
| | **October 31, 2025** | **July 31, 2025** | **October 31, 2024** |
| Land and land improvements | $804376 | $804667 | $805227 |
| Buildings and building improvements | 1716392 | 1712138 | 1688492 |
| Machinery and equipment | 2119054 | 2117865 | 1998336 |
| Furniture and fixtures | 351748 | 349921 | 322855 |
| Software | 189751 | 189982 | 164917 |
| Vehicles | 97335 | 96504 | 94310 |
| Construction in progress | 183923 | 114357 | 166175 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross property, plant and equipment | 5462579 | 5385434 | 5240312 |
| Accumulated depreciation | (3082160) | (3010780) | (2809552) |
| &nbsp;&nbsp;&nbsp;&nbsp;Property, plant and equipment, net | $2380418 | $2374654 | $2430760 |

---

------

The composition of accounts payable and accrued liabilities follows (in thousands):

---

| | | | |
|:---|:---|:---|:---|
| | **October 31, 2025** | **July 31, 2025** | **October 31, 2024** |
| Trade payables | $143123 | $139976 | $141912 |
| Deferred revenue | 927306 | 602117 | 901586 |
| Accrued salaries, wages and deferred compensation | 20506 | 59779 | 33220 |
| Accrued benefits | 62305 | 64869 | 57785 |
| Deposits | 40562 | 42284 | 43401 |
| Operating lease liabilities | 35762 | 34883 | 34529 |
| Other liabilities | 116734 | 112757 | 85561 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total accounts payable and accrued liabilities | $1346298 | $1056665 | $1297994 |

---

The changes in the net carrying amount of goodwill by segment for the three months ended October 31, 2025 are as follows (in thousands):

---

| | | | |
|:---|:---|:---|:---|
| | **Mountain** | **Lodging** | **Goodwill, net** |
| Balance at July 31, 2025 | $1630209 | $45006 | $1675215 |
| Effects of changes in foreign currency exchange rates | (10693) |  | (10693) |
| &nbsp;&nbsp;&nbsp;&nbsp;Balance at October 31, 2025 | $1619516 | $45006 | $1664522 |

---

**7.&nbsp;&nbsp;&nbsp;&nbsp;Fair Value Measurements**

The Company uses valuation techniques which maximize the use of observable inputs and minimize the use of unobservable inputs when determining fair value. The three levels of the hierarchy are as follows:

Level 1: Inputs that reflect unadjusted quoted prices in active markets that are accessible to the Company for identical assets or liabilities;

Level 2: Inputs include quoted prices for similar assets and liabilities in active and inactive markets or that are observable for the asset or liability either directly or indirectly; and

Level 3: Unobservable inputs which are supported by little or no market activity.

------

The table below summarizes the Company's cash equivalents, restricted cash, other current assets and Contingent Consideration (defined below) measured at estimated fair value (all other assets and liabilities measured at fair value are immaterial) (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Estimated Fair Value Measurement as of October 31, 2025** | **Estimated Fair Value Measurement as of October 31, 2025** | **Estimated Fair Value Measurement as of October 31, 2025** | **Estimated Fair Value Measurement as of October 31, 2025** |
|<br>Description | **Total** | **Level 1** | **Level 2** | **Level 3** |
| Assets: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Money Market | $247270 | $247270 | $— | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Commercial Paper | $2401 | $— | $2401 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Certificates of Deposit | $52040 | $— | $52040 | $— |
| Liabilities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Contingent Consideration | $83200 | $— | $— | $83200 |
|  | **Estimated Fair Value Measurement as of July 31, 2025** | **Estimated Fair Value Measurement as of July 31, 2025** | **Estimated Fair Value Measurement as of July 31, 2025** | **Estimated Fair Value Measurement as of July 31, 2025** |
| Description | **Total** | **Level 1** | **Level 2** | **Level 3** |
| Assets: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Money Market | $80576 | $80576 | $— | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Commercial Paper | $2401 | $— | $2401 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Certificates of Deposit | $65962 | $— | $65962 | $— |
| Liabilities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Contingent Consideration | $93300 | $— | $— | $93300 |
|  | **Estimated Fair Value Measurement as of October 31, 2024** | **Estimated Fair Value Measurement as of October 31, 2024** | **Estimated Fair Value Measurement as of October 31, 2024** | **Estimated Fair Value Measurement as of October 31, 2024** |
| Description | **Total** | **Level 1** | **Level 2** | **Level 3** |
| Assets: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Money Market | $81465 | $81465 | $— | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Commercial Paper | $2401 | $— | $2401 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Certificates of Deposit | $95544 | $— | $95544 | $— |
| Liabilities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Contingent Consideration | $86000 | $— | $— | $86000 |

---

The Company's cash equivalents, restricted cash and other current assets are measured utilizing quoted market prices or pricing models whereby all significant inputs are either observable or corroborated by observable market data.

The changes in Contingent Consideration during the three months ended October 31, 2025 and 2024 were as follows (in thousands):

---

| | | |
|:---|:---|:---|
| Balance as of July 31, 2025 and 2024, respectively | $93300 | $104200 |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments | (14739) | (20279) |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in estimated fair value | 4639 | 2079 |
| Balance as of October 31, 2025 and 2024, respectively | $83200 | $86000 |

---

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 an inflation linked threshold 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.

The Company estimated the fair value of the Contingent Consideration liability 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 11.2% and volatility of 14.5%, which together with future period Park City EBITDA, are all

------

unobservable inputs. The Company prepared a sensitivity analysis to evaluate the effect that changes on certain key assumptions would have on the fair value of the Contingent Consideration. 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 fair value within the range of approximately $13.7 million to $18.8 million.

During the three months ended October 31, 2025, the Company made a payment to the landlord for Contingent Consideration of approximately $14.7 million and recorded an increase in the liability of approximately $4.6 million, primarily related to the estimated Contingent Consideration payment for the fiscal year ending July 31, 2026, which is partially offset by the impact of an increase in expected capital expenditures at Park City during the years ending July 31, 2025 and 2026. These changes resulted in an estimated fair value of the Contingent Consideration of approximately $83.2 million, which is included in accounts payable and other long-term liabilities in the Company's Consolidated Condensed Balance Sheet as of October 31, 2025.

**8.&nbsp;&nbsp;&nbsp;&nbsp;Commitments and Contingencies**

<u>Guarantees/Indemnifications</u>

As of October 31, 2025, the Company had various letters of credit outstanding totaling $96.0 million, consisting of $53.4 million to support the Employee Housing Bonds; $6.4 million to support bonds issued by Holland Creek Metropolitan District; and $36.2 million of other standby letters of credit primarily related to insurance-related deductibles, a wind energy purchase agreement, and workers' compensation. The Company also had surety bonds of $11.2 million as of October 31, 2025, primarily to provide collateral for its U.S. workers compensation self-insurance programs.

In addition to the guarantees noted above, the Company entered into contracts in the normal course of business that include certain indemnifications under which it could be required to make payments to third parties upon the occurrence or non-occurrence of certain future events. These indemnities include indemnities related to licensees in connection with third-parties' use of the Company's trademarks and logos, liabilities associated with the infringement of other parties' technology and software products, liabilities associated with the use of easements, liabilities associated with employment of contract workers and the Company's use of trustees and liabilities associated with the Company's use of public lands and environmental matters. The duration of these indemnities generally is indefinite and generally do not limit the future payments the Company could be obligated to make.

As permitted under applicable law, the Company and certain of its subsidiaries have agreed to indemnify their directors and officers over their lifetimes for certain events or occurrences while the officer or director is, or was, serving the Company or its subsidiaries in such a capacity. The maximum potential amount of future payments the Company could be required to make under these indemnification agreements is unlimited; however, the Company has a director and officer insurance policy that should enable the Company to recover a portion of any amounts paid.

Unless otherwise noted, the Company has not recorded any significant liabilities for the letters of credit, indemnities and other guarantees noted above in the accompanying Consolidated Condensed Financial Statements, either because the Company has recorded on its Consolidated Condensed Balance Sheets the underlying liability associated with the guarantee, the guarantee is with respect to the Company's own performance and is therefore not subject to the measurement requirements as prescribed by GAAP, or because the Company has estimated the fair value of the indemnification or guarantee to be immaterial based on the current facts and circumstances that would trigger a payment under the indemnification clause. In addition, with respect to certain indemnifications, it is not possible to determine the maximum potential amount of liability under these potential obligations due to the unique set of facts and circumstances likely to be involved in each claim and indemnification provision. Historically, payments made by the Company under these obligations have not been material.

As noted above, the Company makes certain indemnifications to licensees for their use of the Company's trademarks and logos. The Company does not record any liabilities with respect to these indemnifications.

Additionally, the Company is party to strategic long-term season pass alliance agreements with third-party mountain resorts in which the Company has committed to pay minimum revenue guarantees over the remaining terms of these agreements. The Company records payments under these pass alliance agreements as operating expense which are typically recognized over the course of the North American and European ski season.

<u>Self-Insurance</u>

The Company is self-insured for claims under its U.S. health benefit plans and for the majority of workers' compensation claims in the U.S. Workers compensation claims in the U.S. are subject to stop loss policies. The self-insurance liability related

------

to workers' compensation is determined actuarially based on claims filed. The self-insurance liability related to claims under the Company's U.S. health benefit plans is determined based on analysis of actual claims. The amounts related to these claims are included as a component of accrued benefits in accounts payable and accrued liabilities (see Note 6, Supplementary Balance Sheet Information).

<u>Legal</u>

The Company is a party to various lawsuits arising in the ordinary course of business. The Company will assess the probability of an unfavorable outcome of any material litigation, claims or assessments to determine whether a liability had been incurred and whether it is probable that one or more future events will occur confirming the fact of the loss. In the event that an unfavorable outcome is determined to be probable and the amount of the loss can be reasonably estimated, the Company will establish an accrual for the litigation, claim or assessment. In addition, in the event an unfavorable outcome is determined to be less than probable, but reasonably possible, the Company will disclose an estimate of the possible loss or range of such loss; however, when a reasonable estimate cannot be made, the Company will provide disclosure to that effect. Litigation is inherently uncertain and may result in adverse rulings or decisions. Additionally, the Company may enter into settlements or be subject to judgments that may, individually or in the aggregate, have a material adverse effect on its results of operations. Accordingly, actual results could differ materially. Management believes the Company has adequate insurance coverage and/or has accrued for all loss contingencies for asserted and unasserted matters deemed to be probable and estimable losses. As of October 31, 2025, July 31, 2025 and October 31, 2024, the accruals for the above loss contingencies were not material individually or in the aggregate.

**9.&nbsp;&nbsp;&nbsp;&nbsp;Segment Information**

The Company has three reportable segments: Mountain, Lodging and Real Estate. The Company refers to "Resort" as the combination of the Mountain and Lodging segments. The Mountain segment includes the operations of the Company's mountain resorts/ski areas and related ancillary activities. The Lodging segment includes the operations of the Company's owned hotels, RockResorts, NPS concessioner properties, condominium management, Colorado resort ground transportation operations and mountain resort golf operations. The Real Estate segment owns, develops and sells real estate in and around the Company's resort communities. The Company's reportable segments, although integral to the success of the others, offer distinctly different products and services and require different types of management focus. As such, these segments are managed separately.

The Company reports its segment results using Reported EBITDA (defined as segment net revenue less segment operating expenses, plus segment equity investment income or loss, and for the Real Estate segment, plus gain or loss on sale of real property). The Company reports segment results in a manner consistent with management's internal reporting of operating results to the chief operating decision maker (the "CODM"), who monitors Reported EBITDA compared to budget and prior comparable periods at the segment level to assess segment performance and make decisions regarding the investment of capital allocation of resources. The Company's CODM is the Chief Executive Officer. We believe Reported EBITDA serves as a measure that assists our CODM and our investors in comparing our segments' performance on a consistent basis.

Mountain Reported EBITDA consists of Mountain net revenue less Mountain operating expense plus Mountain equity investment income or loss. Lodging Reported EBITDA consists of Lodging net revenue less Lodging operating expense. Real Estate Reported EBITDA consists of Real Estate net revenue less Real Estate operating expense plus gain or loss on sale of real property. All segment expenses include an allocation of corporate administrative expense. Assets are not used to evaluate performance, except as shown in the table below. The accounting policies specific to each segment are the same as those described in Note 2, Summary of Significant Accounting Policies.

------

The following table presents key financial information by reportable segment (in thousands):

---

| | | |
|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** |
| | **2025** | **2024** |
| Net revenue: |  |  |
| &nbsp;&nbsp;Mountain | $185239 | $173296 |
| &nbsp;&nbsp;Lodging | 85710 | 86916 |
| Total Resort net revenue | 270949 | 260212 |
| &nbsp;&nbsp;Real Estate | 80 | 63 |
| Total net revenue | $271029 | $260275 |
| Segment operating expense: |  |  |
| &nbsp;&nbsp;Mountain |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Labor and labor-related benefits | $122079 | $118530 |
| &nbsp;&nbsp;&nbsp;&nbsp;Retail cost of sales | 14932 | 15031 |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 96491 | 92568 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other <sup>(1)</sup> | 95418 | 93380 |
| &nbsp;&nbsp;Total Mountain operating expense | 328920 | 319509 |
| &nbsp;&nbsp;Lodging |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Labor and labor-related benefits | 36679 | 37227 |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 13933 | 14289 |
| &nbsp;&nbsp;&nbsp;&nbsp;Reimbursed payroll costs | 3836 | 3133 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other <sup>(1)</sup> | 28359 | 27910 |
| &nbsp;&nbsp;Total Lodging operating expense | 82807 | 82559 |
| &nbsp;&nbsp;Total Resort operating expense | 411727 | 402068 |
| &nbsp;&nbsp;Real Estate |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other <sup>(1)</sup> | 1624 | 1491 |
| &nbsp;&nbsp;Total Real Estate operating expense | 1624 | 1491 |
| Total segment operating expense | $413351 | $403559 |
| Gain on sale of real property | $13020 | $16506 |
| Mountain equity investment income, net | $1093 | $2151 |
| Reported EBITDA: |  |  |
| &nbsp;&nbsp;Mountain | $(142588) | $(144062) |
| &nbsp;&nbsp;Lodging | 2903 | 4357 |
| Resort | (139685) | (139705) |
| &nbsp;&nbsp;Real Estate | 11476 | 15078 |
| Total Reported EBITDA | $(128209) | $(124627) |
| Real estate held for sale or investment | $85222 | $85317 |
| Reconciliation from net loss attributable to Vail Resorts, Inc. to Total Reported EBITDA: |  |  |
| Net loss attributable to Vail Resorts, Inc. | $(186752) | $(173255) |
| Net loss attributable to noncontrolling interests | (9704) | (8708) |
| &nbsp;&nbsp;Net loss | (196456) | (181963) |
| Benefit from income taxes | (60615) | (58384) |
| &nbsp;&nbsp;Loss before benefit from income taxes | (257071) | (240347) |
| Depreciation and amortization | 73117 | 71544 |
| Change in estimated fair value of contingent consideration | 4639 | 2079 |
| Loss on disposal of fixed assets and other, net | 2763 | 1529 |
| Investment income and other, net | (3023) | (2493) |
| Foreign currency loss on intercompany loans | 79 | 264 |
| Interest expense, net | 51287 | 42797 |
| &nbsp;&nbsp;Total Reported EBITDA | $(128209) | $(124627) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup> Other segment operating expense primarily includes cost of sales, fuel, supplies, repairs and maintenance, professional services, rent, utilities and property taxes. The CODM uses consolidated expense information to manage operations and is not regularly provided disaggregated other segment items.

------

**10. &nbsp;&nbsp;&nbsp;&nbsp;Share Repurchase Program**

On March 9, 2006, the Company's Board of Directors approved a share repurchase program, authorizing the Company to repurchase up to 3,000,000 Vail Shares. On July 16, 2008, December 4, 2015, March 7, 2023, September 25, 2024 and June 4, 2025, the Company's Board of Directors increased the authorization by an additional 3,000,000, 1,500,000, 2,500,000, 1,100,000 and 1,500,000 Vail Shares, respectively, for a total authorization to repurchase up to 12,600,000 Vail Shares. The Company did not repurchase any Vail Shares during the three months ended October 31, 2025. The Company repurchased 114,800 Vail Shares during the three months ended October 31, 2024 (at a total cost of $20.0 million, excluding accrued excise tax). Since inception of this stock repurchase program through October 31, 2025, the Company has repurchased 11,060,183 Vail Shares at a cost of approximately $1,399.4 million. As of October 31, 2025, 1,539,817 Vail Shares remained available to repurchase under the existing share repurchase program. Vail Shares purchased pursuant to the repurchase program will be held as treasury shares and may be used for the issuance under the Company's employee share award plan.

**11.&nbsp;&nbsp;&nbsp;&nbsp;Revision of Previously Issued Consolidated Condensed Financial Statements**

As disclosed in Note 2, Summary of Significant Accounting Policies, during the fourth quarter of the fiscal year ended July 31, 2025, the Company identified errors to the Consolidated Financial Statements as of and for the years ended July 31, 2024 and July 31, 2023, as well as its unaudited Consolidated Condensed Financial Statements as of and for the three months ended October 31, 2024 relating to the misapplication of the interest method in the accounting for the EPR Secured Notes and its accounting for certain completed capital projects. Although the Company concluded that these errors were not material, either individually or in the aggregate, to its current or previously issued Consolidated Financial Statements as of and for the years ended July 31, 2025, July 31, 2024 and July 31, 2023 and its unaudited Consolidated Condensed Financial Statements as of and for the three months ended October 31, 2024, the Company elected to revise its previously issued Consolidated Financial Statements and its unaudited Consolidated Condensed Financial Statements to correct the errors. In connection with the revision, the Company is also correcting for other previously identified immaterial errors that were previously corrected as out of period adjustments in the period of identification.

Due to certain errors originating prior to the year ended July 31, 2023, the opening retained earnings balance as of August 1, 2022 was understated by $12.0 million, primarily due to the impact of $6.9 million of non-cash interest expense that should have been recorded in prior periods.

The revisions include corrections of previously identified errors to the Consolidated Condensed Balance Sheets for operating lease liabilities and right of use assets and adjustments to the income tax payable and income tax receivable for items identified during its reconciliation of completed income tax returns to its income tax provision that impacted jurisdictional netting. The accompanying Consolidated Condensed Statements of Cash Flows have been revised to correct a misclassification between operating and financing activities related to interest on finance lease obligations, and to reflect changes related to the items discussed above.

There were no other changes to the Consolidated Condensed Statements of Stockholders' Equity that have not otherwise been reflected in the Consolidated Condensed Balance Sheets, Consolidated Condensed Statements of Operations and Consolidated Condensed Statements of Comprehensive Loss described above. The following tables present the revisions to the Consolidated Condensed Balance Sheet, Consolidated Condensed Statement of Operations, Consolidated Condensed Statement of Comprehensive Loss and Consolidated Condensed Statement of Cash Flows for the three months ended October 31, 2024 (in thousands, except per share amounts):

------

---

| | | | |
|:---|:---|:---|:---|
| | **October 31, 2024** | **October 31, 2024** | **October 31, 2024** |
|<br>***Consolidated Condensed Balance Sheet*** | **As Reported** | **Adjustment** | **As Revised** |
| Other current assets | $152071 | $(8963) | $143108 |
| Total current assets | 853619 | (8963) | 844656 |
| Property, plant and equipment, net (Note 6) | 2434776 | (4016) | 2430760 |
| Operating right-of-use assets | 254489 | 1613 | 256102 |
| Total assets | 5642215 | (11366) | 5630849 |
| Income taxes payable | 8628 | (8628) |  |
| Long-term debt due within one year (Note 5) | 57045 | 2160 | 59205 |
| Total current liabilities | 1363667 | (6468) | 1357199 |
| Long-term debt, net (Note 5) | 2709955 | 10539 | 2720494 |
| Operating lease liabilities | 233304 | 1613 | 234917 |
| Deferred income taxes, net | 279687 | (3026) | 276661 |
| Total liabilities | 4896916 | 2658 | 4899574 |
| Retained earnings | 524450 | (14024) | 510426 |
| Total Vail Resorts, Inc. stockholders' equity | 444099 | (14024) | 430075 |
| Total stockholders' equity | 745299 | (14024) | 731275 |
| Total liabilities and stockholders' equity | $5642215 | $(11366) | $5630849 |

---

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended October 31, 2024** | **Three Months Ended October 31, 2024** | **Three Months Ended October 31, 2024** |
|<br>***Consolidated Condensed Statement of Operations*** | **As Reported** | **Adjustment** | **As Revised** |
| Depreciation and amortization | $(71633) | $89 | $(71544) |
| Loss from operations | (202019) | 89 | (201930) |
| Interest expense, net | (42154) | (643) | (42797) |
| Loss before benefit from income taxes | (239793) | (554) | (240347) |
| Benefit from income taxes | 58249 | 135 | 58384 |
| Net loss | (181544) | (419) | (181963) |
| Net loss attributable to Vail Resorts, Inc. | (172836) | (419) | (173255) |
| Basic net loss per share attributable to Vail Resorts, Inc. | $(4.61) | $(0.01) | $(4.62) |
| Diluted net loss per share attributable to Vail Resorts, Inc. | $(4.61) | $(0.01) | $(4.62) |

---

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended October 31, 2024** | **Three Months Ended October 31, 2024** | **Three Months Ended October 31, 2024** |
|<br>***Consolidated Condensed Statement of Comprehensive Loss*** | **As Reported** | **Adjustment** | **As Revised** |
| Net loss | $(181544) | $(419) | $(181963) |
| Comprehensive loss | (187153) | (419) | (187572) |
| Comprehensive loss attributable to Vail Resorts, Inc. | $(176984) | $(419) | $(177403) |

---

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended October 31, 2024** | **Three Months Ended October 31, 2024** | **Three Months Ended October 31, 2024** |
|<br>***Consolidated Condensed Statement of Cash Flows*** | **As Reported** | **Adjustment** | **As Revised** |
| Net loss | $(181544) | $(419) | $(181963) |
| Depreciation and amortization | 71633 | (89) | 71544 |
| Benefit from income taxes | (58249) | (135) | (58384) |
| Other non-cash income, net | (11150) | 967 | (10183) |
| Net cash provided by operating activities | 282424 | 324 | 282748 |
| Other financing activities, net | (11069) | (324) | (11393) |
| Net cash used in financing activities | $(132302) | $(324) | $(132626) |

---

------

**ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS**

Vail Resorts, Inc., together with its subsidiaries, is referred to throughout this Quarterly Report on Form 10-Q for the period ended October 31, 2025 ("Form 10-Q") as "we," "us," "our" or the "Company."

The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") should be read in conjunction with our Annual Report on Form 10-K for the fiscal year ended July 31, 2025 ("Form 10-K") and the Consolidated Condensed Financial Statements as of October 31, 2025 and 2024 and for the three months then ended, included in Part I, Item 1 of this Form 10-Q, which provide additional information regarding our financial position, results of operations and cash flows. To the extent that the following MD&A contains statements which are not of a historical nature, such statements are forward-looking statements, which involve risks and uncertainties. See "Forward-Looking Statements" below. These risks include, but are not limited to, those discussed in our filings with the Securities and Exchange Commission ("SEC"), including the risks described in Item 1A. "Risk Factors" of Part I of our Form 10-K, which was filed on September 29, 2025.

The MD&A includes discussion of financial performance within each of our three segments. We have chosen to specifically include segment Reported EBITDA (defined as segment net revenue less segment operating expense, plus segment equity investment income or loss, and for the Real Estate segment, plus gain or loss on sale of real property) in the following discussion because we consider this measurement to be a significant indication of our financial performance. We utilize segment Reported EBITDA in evaluating our performance and in allocating resources to our segments. Net Debt (defined as long-term debt, net plus long-term debt due within one year less cash and cash equivalents) is included in the following discussion because we consider this measurement to be a significant indication of our available capital resources. We also believe that Net Debt is an important measurement as it is an indicator of our ability to obtain additional capital resources for our future cash needs. Resort Reported EBITDA (defined as the combination of segment Reported EBITDA of our Mountain and Lodging segments), Total Reported EBITDA (which is Resort Reported EBITDA plus segment Reported EBITDA from our Real Estate segment) and Net Debt are not measures of financial performance or liquidity defined under accounting principles generally accepted in the United States ("GAAP"). Refer to the end of the Results of Operations section for a reconciliation of net loss attributable to Vail Resorts, Inc. to Total Reported EBITDA and Resort Reported EBITDA, and long-term debt, net to Net Debt.

Items excluded from Resort Reported EBITDA, Total Reported EBITDA and Net Debt are significant components in understanding and assessing financial performance or liquidity. Resort Reported EBITDA, Total Reported EBITDA and Net Debt should not be considered in isolation or as an alternative to, or substitute for, net loss, net change in cash and cash equivalents or other financial statement data presented in the Consolidated Condensed Financial Statements as indicators of financial performance or liquidity. Because Resort Reported EBITDA, Total Reported EBITDA and Net Debt are not measurements determined in accordance with GAAP and are thus susceptible to varying calculations, Resort Reported EBITDA, Total Reported EBITDA and Net Debt, as presented herein, may not be comparable to other similarly titled measures of other companies. In addition, our segment Reported EBITDA (i.e., Mountain, Lodging and Real Estate), the measure of segment profit or loss required to be disclosed in accordance with GAAP, may not be comparable to other similarly titled measures of other companies.

The following discussion has been adjusted to reflect our revision of previously issued Consolidated Condensed Financial Statements to correct for prior period misstatements, which we concluded did not, either individually or in the aggregate, result in a material misstatement of our previously issued Consolidated Condensed Financial Statements. Further information regarding the revision is included in Note 2, Summary of Significant Accounting Policies and Note 11, Revision of Previously Issued Consolidated Condensed Financial Statements of the Notes to the Consolidated Condensed Financial Statements contained in this Quarterly Report on Form 10-Q.

**Overview**

Our operations are grouped into three integrated and interdependent segments: Mountain, Lodging and Real Estate. We refer to "Resort" as the combination of the Mountain and Lodging segments.

------

***Mountain Segment***

In the Mountain segment, the Company operates the following 42 destination mountain resorts and regional ski areas (collectively, "Resorts").

![MAPUPDATE_20240510 (1).jpg](mtn-20251031_g2.jpg)

*\*Denotes a destination mountain resort, which generally receives a meaningful portion of skier visits from long-distance travelers, as opposed to our regional ski areas, which tend to generate skier visits predominantly from their respective local markets.* 

Additionally, the Mountain segment includes ancillary services, primarily including ski school, dining and retail/rental operations, and for our Australian ski areas, including lodging and transportation operations. Mountain segment revenue is seasonal, with the majority of revenue earned from our North American and European ski operations occurring in our second and third fiscal quarters and the majority of revenue earned from our Australian ski operations occurring in our first and fourth fiscal quarters. Our North American and European Resorts typically experience their peak operating season for the Mountain segment from mid-December through mid-April, and our Australian ski areas typically experience their peak operating season from June to early October. Consequently, our first and fourth fiscal quarters are seasonally low periods as most of our North American and European ski operations are generally not open for business, and the activity of our Australian ski areas' peak season and our North American and European summer operating results are not sufficient to offset the losses incurred during these seasonally low periods. Revenue of the Mountain segment during the first and fourth fiscal quarters is primarily generated from summer and group related visitation at our North American and European destination mountain resorts, retail/rental operations and peak season Australian ski operations.

***Lodging Segment***

Operations within the Lodging segment include: (i) ownership/management of a group of luxury hotels through the RockResorts brand proximate to our Colorado and Utah mountain resorts; (ii) ownership/management of non-RockResorts branded hotels and condominiums proximate to our North American Resorts; (iii) National Park Service ("NPS") concessioner properties, including the Grand Teton Lodge Company ("GTLC"); (iv) a Colorado resort ground transportation company; and (v) mountain resort golf courses.

Revenue of the lodging segment during our first fiscal quarter is generated primarily by the operations of our NPS concessioner properties (as their peak operating season generally occurs during the months of June to October), as well as golf operations and seasonally low operations from our other owned and managed properties and businesses. Lodging properties (including managed condominium rooms) at or around our mountain resorts, and our Colorado resort ground transportation company, are closely aligned with the performance of the Mountain segment and generally experience similar seasonal trends. Management primarily focuses on Lodging net revenue excluding payroll cost reimbursements and Lodging operating expense excluding reimbursed payroll costs (which are not measures of financial performance under GAAP) as the reimbursements are made based upon the costs incurred with no added margin and as such, the revenue and corresponding expense do not affect our Lodging Reported EBITDA, which we use to evaluate Lodging segment performance.

------

***Real Estate Segment***

The principal activities of our Real Estate segment include the sale of land parcels to third-party developers and planning for future real estate development projects, including zoning and acquisition of applicable permits. We continue undertaking preliminary planning and design work on future projects and are pursuing opportunities with third-party developers rather than undertaking our own significant vertical development projects. Additionally, real estate development projects by third-party developers most often result in the creation of certain resort assets that provide additional benefit to the Mountain segment. We believe that, due to our low carrying cost of real estate land investments, we are well situated to promote future projects by third-party developers while limiting our financial risk. Our revenue from the Real Estate segment and associated expense can fluctuate significantly based upon the timing of closings and the type of real estate being sold, causing volatility in the Real Estate segment's operating results from period to period.

**Recent Trends, Risks and Uncertainties**

Together with those risk factors we have identified in our Form 10-K, we have identified the following important factors (as well as risks and uncertainties associated with such factors) that could impact our future financial performance or condition:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Overall weather conditions, including the timing and amount of snowfall, can have an impact on Mountain and Lodging revenue, particularly with regard to skier visits and the duration and frequency of guest visitation. To help mitigate this impact, we sell a variety of pass products prior to the beginning of the ski season, which results in a more stabilized stream of lift revenue. Additionally, our pass products provide a compelling value proposition to our guests, which in turn create a guest commitment predominately prior to the start of the ski season. North American pass product sales through December 5, 2025 for the upcoming 2025/2026 ski season decreased approximately 2% in units and increased approximately 3% in sales dollars as compared to the period in the prior year through December 3, 2024. Pass product sales are adjusted to eliminate the impact of foreign currency by applying an exchange rate of $0.72 between the Canadian dollar and U.S. dollar in both periods for Whistler Blackcomb pass sales. We cannot predict the overall impact that sales of our pass products will have on total lift revenue or effective ticket price for the fiscal year ending July 31, 2026.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The economies in the countries in which we operate and from which we attract our guests may be impacted by economic challenges associated with elevated inflation, tariffs and trade policies, prolonged elevated interest rates, geopolitical conflicts, political uncertainty, immigration policies, financial institution disruptions, and/or fluctuating commodity prices that could adversely impact our business, including decreased guest spending or visitation or increased costs of operations. Skiing, travel and tourism are discretionary recreational activities that can entail a relatively high cost of participation. As a result, economic downturns and other negative impacts to consumer discretionary spending may have a pronounced impact on visitation to our Resorts. We cannot predict the extent to which we may be impacted by such potential economic challenges, whether in North America or globally.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• As of October 31, 2025, we had $581.5 million of cash and cash equivalents, as well as $507.7 million available under the revolver component of the Vail Holdings Credit Agreement, which represents the total commitment of $600.0 million less certain letters of credit outstanding of $92.3 million. We also have $275.0 million available under a delayed draw term loan of the Vail Holdings Credit Agreement, which will remain available to draw on at any time until January 27, 2026. Additionally, we have a credit facility which supports the liquidity needs of Whistler Blackcomb (the "Whistler Credit Agreement"). As of October 31, 2025, we had C$246.6 million ($175.9 million) available under the revolver component of the Whistler Credit Agreement, which represents the total commitment of C$250.0 million ($178.3 million) less letters of credit outstanding of C$3.4 million ($2.4 million). On September 24, 2025, we amended the Whistler Credit Agreement primarily to extend the maturity date to September 24, 2030, and to reduce the total size of the credit agreement from C$300.0 million to C$250.0 million. We believe that our existing cash and cash equivalents, availability under our credit agreements and the expected positive cash flow from operating activities of our Mountain and Lodging segments less resort capital expenditures will continue to provide us with sufficient liquidity to fund our operations.

------

**RESULTS OF OPERATIONS**

***Summary***

Shown below is a summary of operating results for the three months ended October 31, 2025, compared to the three months ended October 31, 2024 (in thousands):

---

| | | |
|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** |
| | **2025** | **2024** |
| Net loss attributable to Vail Resorts, Inc. | $(186752) | $(173255) |
| Loss before benefit from income taxes | $(257071) | $(240347) |
| Mountain Reported EBITDA | $(142588) | $(144062) |
| Lodging Reported EBITDA | 2903 | 4357 |
| &nbsp;&nbsp;&nbsp;&nbsp;Resort Reported EBITDA | $(139685) | $(139705) |
| Real Estate Reported EBITDA | 11476 | 15078 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Reported EBITDA | $(128209) | $(124627) |

---

A discussion of segment results, including reconciliations of net loss attributable to Vail Resorts, Inc. to Total Reported EBITDA, and other items can be found below.

***Mountain Segment***

***Three months ended October 31, 2025 compared to the three months ended October 31, 2024***

Mountain segment operating results for the three months ended October 31, 2025 and 2024 are presented by category as follows (in thousands, except effective ticket price ("ETP")). ETP is calculated as lift revenue divided by total skier visits for each applicable period presented.

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** | **Percentage<br>Increase<br>(Decrease)** |
| | **2025** | **2024** | **Percentage<br>Increase<br>(Decrease)** |
| Mountain net revenue: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Lift | $49643 | $40423 | 22.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Ski school | 7886 | 6839 | 15.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Dining | 19787 | 20628 | (4.1)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Retail/rental | 30791 | 29526 | 4.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 77132 | 75880 | 1.6% |
| Total Mountain net revenue | 185239 | 173296 | 6.9% |
| Mountain operating expense: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Labor and labor-related benefits | 122079 | 118530 | 3.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Retail cost of sales | 14932 | 15031 | (0.7)% |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 96491 | 92568 | 4.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 95418 | 93380 | 2.2% |
| Total Mountain operating expense | 328920 | 319509 | 2.9% |
| Mountain equity investment income, net | 1093 | 2151 | (49.2)% |
| Mountain Reported EBITDA | $(142588) | $(144062) | 1.0% |
| Total skier visits | 739 | 548 | 34.9% |
| ETP | $67.18 | $73.76 | (8.9)% |

---

Mountain Reported EBITDA includes $5.4 million and $5.8 million of stock-based compensation expense for the three months ended October 31, 2025 and 2024, respectively.

Our first fiscal quarter historically results in negative Mountain Reported EBITDA, as most of our North American and European Resorts generally do not open for ski operations until our second fiscal quarter, which begins in November. The first fiscal quarter generally consists of operating and administrative expenses, North American and European summer activities

------

(including dining), retail/rental operations and the winter operations of our Australian ski areas, for which the ski season generally occurs from June through early October.

Mountain Reported EBITDA increased $1.5 million, or 1.0%, primarily driven by our Australian ski resorts from the impact of improved visitation, which was supported by improved weather conditions and the growth in pass sales for the 2025 Australian winter season, compared to the prior year, as well as savings attributable to our resource efficiency transformation plan. The increase in Mountain Reported EBITDA was partially offset by the impact of inflation and one-time operating expenses attributable to our resource efficiency transformation plan of $3.6 million and $2.0 million for the three months ended October 31, 2025 and 2024, respectively, as well as acquisition and integration related expenses of $0.1 million and $0.9 million for the three months ended October 31, 2025 and 2024, respectively.

Lift revenue increased $9.2 million, or 22.8%, primarily due to an increase in pass product revenue for the 2025 Australian winter season ($4.5 million), driven by growth in Australian pass product sales, as well as improved visitation at our Australian ski resorts, compared to the prior year, which was supported by improved weather conditions and resulted in an increase in non-pass revenue.

Ski school revenue increased $1.0 million or 15.3% primarily driven by improved visitation at our Australian resorts, as well as increased lesson pricing. Dining revenue decreased $0.8 million or (4.1)% primarily as a result of decreased group demand at our Destination resorts compared to prior year, partially offset by increased revenue at our Australian resorts a result of improved visitation. Retail/rental revenue increased $1.3 million, or 4.3%, driven by improved visitation at our Australian resorts.

Other revenue mainly consists of summer visitation and other mountain activities revenue, employee housing revenue, guest services revenue, commercial leasing revenue, marketing revenue, private club revenue (which includes both club dues and amortization of initiation fees), municipal services revenue and other recreation activity revenue. Other revenue also includes Australian ski area lodging and transportation revenue. Other revenue increased $1.3 million, or 1.6%, primarily driven by an increase in other on-mountain summer activities and sightseeing revenue from the impact of increased pricing.

Operating expense increased $9.4 million, or 2.9%, which was primarily attributable to increased variable expenses associated with increased revenue in Australia, as well as increased general and administrative expenses. Operating expense also includes one-time expenses attributable to our resource efficiency transformation plan of $3.6 million and $2.0 million for the three months ended October 31, 2025 and 2024, respectively, as well as acquisition and integration related expenses of $0.1 million and $0.9 million for the three months ended October 31, 2025 and 2024, respectively.

Labor and labor-related benefits increased 3.0%, primarily due to an increase in labor expense to support increased Australian operations as a result of improved weather conditions compared to the prior year. General and administrative expense increased 4.2%, due to an increase in corporate overhead costs, including marketing expenses, legal expenses, and information technology expenses, partially offset by savings attributable to our resource efficiency transformation plan. Other expense increased 2.2%, primarily due to an increase in one-time costs relating to the resource efficiency transformation plan ($1.7 million) partially offset by a decrease in acquisition and integration related expenses ($0.8 million), as well as an increase in variable costs associated with the increased revenue at our Australian resorts.

Mountain equity investment income, net primarily includes our share of income from the operations of a real estate brokerage company.

------

***Lodging Segment***

***Three months ended October 31, 2025 compared to the three months ended October 31, 2024***

Lodging segment operating results for the three months ended October 31, 2025 and 2024 are presented by category as follows (in thousands, except average daily rates ("ADR") and revenue per available room ("RevPAR")):

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** | **Percentage<br>Increase<br>(Decrease)** |
| | **2025** | **2024** | **Percentage<br>Increase<br>(Decrease)** |
| Lodging net revenue: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Owned hotel rooms | $28447 | $28075 | 1.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Managed condominium rooms | 9690 | 11705 | (17.2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Dining | 19382 | 19952 | (2.9)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Golf | 7772 | 7550 | 2.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 16583 | 16501 | 0.5% |
|  | 81874 | 83783 | (2.3)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Payroll cost reimbursements | 3836 | 3133 | 22.4% |
| Total Lodging net revenue | 85710 | 86916 | (1.4)% |
| Lodging operating expense: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Labor and labor-related benefits | 36679 | 37227 | (1.5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 13933 | 14289 | (2.5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 28359 | 27910 | 1.6% |
|  | 78971 | 79426 | (0.6)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Reimbursed payroll costs | 3836 | 3133 | 22.4% |
| Total Lodging operating expense | 82807 | 82559 | 0.3% |
| Lodging Reported EBITDA | $2903 | $4357 | (33.4)% |
| Owned hotel statistics: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;ADR | $325.48 | $315.97 | 3.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;RevPAR | $181.01 | $178.87 | 1.2% |
| Managed condominium statistics: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;ADR | $225.00 | $232.00 | (3.0)% |
| &nbsp;&nbsp;&nbsp;&nbsp;RevPAR | $48.36 | $53.07 | (8.9)% |
| Owned hotel and managed condominium statistics (combined): |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;ADR | $279.54 | $276.02 | 1.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;RevPAR | $90.07 | $92.03 | (2.1)% |

---

Lodging Reported EBITDA includes $0.8 million of stock-based compensation expense for each of the three months ended October 31, 2025 and 2024, respectively.

Lodging Reported EBITDA decreased $1.5 million, or 33.4%, primarily due to decreased demand for summer group lodging at our North American mountain resort properties, partially offset by increased demand for lodging and park visitation at GTLC driven by favorable weather conditions.

Revenue from managed condominium rooms decreased $2.0 million, or 17.2%, primarily due to decreased group demand, which drove a decrease in ADR, as well as a net reduction in our inventory of available managed condominium rooms proximate to our North American mountain resort properties.

Revenue from payroll cost reimbursement and the corresponding reimbursed payroll costs relate to payroll costs at managed hotel properties where we are the employer and all payroll costs are reimbursed by the owners of the properties under contractual arrangements. Since the reimbursements are made based upon the costs incurred with no added margin, the revenue and corresponding expense have no effect on our Lodging Reported EBITDA.

------

***Real Estate Segment***

Our Real Estate net revenue is primarily determined by the timing of closings and the mix of real estate sold in any given period. Different types of projects have different revenue and profit margins; therefore, as the real estate inventory mix changes, it can greatly impact Real Estate segment net revenue, operating expense, gain or loss on sale of real property and Real Estate Reported EBITDA.

***Three months ended October 31, 2025 compared to the three months ended October 31, 2024***

Real Estate segment operating results for the three months ended October 31, 2025 and 2024 are presented by category as follows (in thousands):

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** | **Percentage<br>Increase<br>(Decrease)** |
| | **2025** | **2024** | **Percentage<br>Increase<br>(Decrease)** |
| Total Real Estate net revenue | $80 | $63 | 27.0% |
| Real Estate operating expense: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 1624 | 1491 | 8.9% |
| Total Real Estate operating expense | 1624 | 1491 | 8.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on sale of real property | 13020 | 16506 | (21.1)% |
| Real Estate Reported EBITDA | $11476 | $15078 | (23.9)% |

---

During the three months ended October 31, 2025, we recorded a gain on sale of real property for $13.0 million related to the sale of a real estate parcel in Breckenridge, Colorado for proceeds of $15.4 million. The proceeds were received in prior periods, but the terms of the agreement prevented transfer of control to the buyer at the time; therefore, recognition of the gain was deferred until control was transferred during the three months ended October 31, 2025. During the three months ended October 31, 2024, we recorded a gain on sale of real property for $16.5 million related to the resolution of the October 2023 Eagle County District Court final ruling and valuation regarding the Town of Vail's condemnation of our East Vail property.

Other operating expense for both the three months ended October 31, 2025 and 2024 was primarily comprised of general and administrative costs, such as labor and labor-related benefits, professional services and allocated corporate overhead costs.

***Other Items***

In addition to segment operating results, fluctuations in the following items contributed to our overall financial results for the three months ended October 31, 2025 and 2024 (in thousands):

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** | **Increase<br>(Decrease)** |
| | **2025** | **2024** | **Increase<br>(Decrease)** |
| Interest expense, net | $(51287) | $(42797) | 19.8% |

---

*Interest expense, net.* Interest expense, net for the three months ended October 31, 2025 increased $8.5 million compared to the same period in the prior year, primarily due to the offering of $500.0 million aggregate principal amount of 5.265% senior notes due 2030, issued under an indenture dated July 2, 2025.

------

***Reconciliation of Segment Earnings and Net Debt***

The following table reconciles net loss attributable to Vail Resorts, Inc. to Total Reported EBITDA for the three months ended October 31, 2025 and 2024 (in thousands):

---

| | | |
|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** |
| | **2025** | **2024** |
| Net loss attributable to Vail Resorts, Inc. | $(186752) | $(173255) |
| Net loss attributable to noncontrolling interests | (9704) | (8708) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net loss | (196456) | (181963) |
| Benefit from income taxes | (60615) | (58384) |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss before benefit from income taxes | (257071) | (240347) |
| Depreciation and amortization | 73117 | 71544 |
| Loss on disposal of fixed assets and other, net | 2763 | 1529 |
| Change in estimated fair value of contingent consideration | 4639 | 2079 |
| Investment income and other, net | (3023) | (2493) |
| Foreign currency loss on intercompany loans | 79 | 264 |
| Interest expense, net | 51287 | 42797 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Reported EBITDA | $(128209) | $(124627) |
| Mountain Reported EBITDA | $(142588) | $(144062) |
| Lodging Reported EBITDA | 2903 | 4357 |
| &nbsp;&nbsp;&nbsp;&nbsp;Resort Reported EBITDA | (139685) | (139705) |
| Real Estate Reported EBITDA | 11476 | 15078 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Reported EBITDA | $(128209) | $(124627) |

---

The following table reconciles long-term debt, net to Net Debt (in thousands):

---

| | | |
|:---|:---|:---|
| | **October 31,** | **October 31,** |
| | **2025** | **2024** |
| Long-term debt, net | $2583298 | $2720494 |
| Long-term debt due within one year | 589744 | 59205 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total debt | 3173042 | 2779699 |
| Less: cash and cash equivalents | 581465 | 403768 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net Debt | $2591577 | $2375931 |

---

**LIQUIDITY AND CAPITAL RESOURCES**

Changes in significant sources of cash for the three months ended October 31, 2025 and 2024 are presented by category as follows (in thousands):

---

| | | |
|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** |
| | **2025** | **2024** |
| Net cash provided by operating activities | $315943 | $282748 |
| Net cash used in investing activities | $(71673) | $(71006) |
| Net cash used in financing activities | $(100981) | $(132626) |

---

***Three months ended October 31, 2025 compared to the three months ended October 31, 2024***

We generated $315.9 million of cash from operating activities during the three months ended October 31, 2025, an increase of $33.2 million compared to $282.7 million generated during the three months ended October 31, 2024. The increase in operating cash flows was primarily a result of (i) a decrease in income tax payments of approximately $22.9 million for three months ended October 31, 2025 as compared to the prior year, primarily due to a change in tax year-end to align with our fiscal year-end, and (ii) an increase in pass and other product sales and receivable collections of approximately $22.3 million, partially offset by the timing of payments for accounts payable, accrued liabilities, and inventory.

------

The increase in cash used in investing activities for the three months ended October 31, 2025 of $0.7 million was primarily due to an increase in capital expenditures of approximately $0.7 million as compared to the prior year.

Cash used in financing activities decreased by $31.6 million during the three months ended October 31, 2025 compared to the three months ended October 31, 2024, primarily due to (i) a decrease in repurchases of common stock of $20.0 million, (ii) a decrease in excise tax payments of $5.4 million, and (iii) a decrease in dividends paid of $3.3 million which was driven by repurchases of common stock that occurred throughout fiscal 2025.

***Significant Sources of Cash***

We had $581.5 million of cash and cash equivalents as of October 31, 2025, compared to $403.8 million as of October 31, 2024. The increase was primarily attributable to the proceeds received from the 5.625% Notes offering during fiscal 2025, partially offset by $200.0 million of share repurchases completed during the fourth quarter of fiscal 2025. We currently anticipate that our Mountain and Lodging segment operating results will continue to provide a significant source of future operating cash flows for at least the next 12 months and thereafter for the foreseeable future.

In addition to our $581.5 million of cash and cash equivalents at October 31, 2025, we had $507.7 million available under the revolver component of our Vail Holdings Credit Agreement as of October 31, 2025 (which represents the total commitment of $600.0 million less outstanding letters of credit of $92.3 million). Additionally, we had C$246.6 million ($175.9 million) available under the revolver component of our Whistler Credit Agreement (which represents the total commitment of C$250.0 million ($178.3 million) less certain outstanding letters of credit of C$3.4 million ($2.4 million)). On September 24, 2025, we amended the Whistler Credit Agreement primarily to extend the maturity date to September 24, 2030, and to reduce the total size of the credit facility from C$300.0 million to C$250.0 million. We also had $275.0 million available under a delayed draw term loan of the Vail Holdings Credit Agreement which will remain available to draw on at any time until January 27, 2026. Proceeds from any borrowings on the revolver component of our Vail Holdings Credit Agreement and the delayed draw term loans are available to be used to refinance our 0.0% Convertible Notes. We expect that our liquidity needs in the near term will be met by continued use of our existing cash and cash equivalents, operating cash flows and borrowings under both the Vail Holdings Credit Agreement and Whistler Credit Agreement, if needed. Under the Vail Holdings Credit Agreement and the Whistler Credit Agreement, any new borrowings would be priced at the Secured Overnight Financing Rate plus 1.60% and Canadian Overnight Repo Rate Average plus 1.75%, respectively.

***Significant Uses of Cash***

*<u>Capital Expenditures</u>*

We have historically invested significant amounts of cash in capital expenditures for our resort operations, and we expect to continue to do so, subject to operating performance particularly as it relates to discretionary projects. Currently planned capital expenditures primarily include investments that will allow us to maintain our high-quality standards for the guest experience, as well as certain incremental discretionary improvements at our Resorts, throughout our owned hotels and in technology that can impact the full network. We evaluate additional discretionary capital improvements based on an expected level of return on investment.

We expect our capital plan for calendar year 2025 will be approximately $198 million to $203 million, excluding $46 million of growth capital investments at our European resorts, comprised of $43 million at Andermatt-Sedrun and $3 million at Crans-Montana, $5 million of real estate related capital projects to complete multi-year transformational investments at the key base area portals of Breckenridge Peak 8 and Keystone River Run, and planning investments to support the development of the West Lionshead area into a fourth base village at Vail Mountain. Including European growth capital investments and real estate related capital, our total capital plan for calendar year 2025 is expected to be approximately $249 million to $254 million. Included in these estimated capital expenditures are approximately $124 million to $128 million of maintenance capital expenditures, which are necessary to maintain appearance and level of service appropriate to our resorts. We currently plan to utilize cash on hand, borrowings available under our credit agreements and/or cash flow generated from future operations to provide the cash necessary to complete our capital plans.

*<u>Debt</u>*

As of October 31, 2025, principal payments on the majority of our long-term debt ($1.7 billion of the total $3.2 billion debt outstanding as of October 31, 2025) are not due until fiscal year 2030 and beyond. As of October 31, 2025 and 2024, total long-term debt, net (including long-term debt due within one year) was $3.2 billion and $2.8 billion, respectively. Net Debt (defined as long-term debt, net plus long-term debt due within one year less cash and cash equivalents) increased from $2.4 billion as of October 31, 2024 to $2.6 billion as of October 31, 2025.

------

On January 27, 2025, we entered into the First Amendment to the Vail Holdings Credit Agreement (the "First Amendment"). The First Amendment, among other things, increased the revolving credit facility by $100.0 million to an aggregate principal amount of $600.0 million, and provided for an incremental term loan facility in an aggregate principal amount of $450.0 million in the form of delayed draw term loans. On July 2, 2025 the Company reduced the delayed draw term loan by $175.0 million pursuant to the Ninth Amended and Restated Credit Agreement and in conjunction with the 5.625% Notes offering. The remaining $275.0 million incremental term loan facility will expire on January 27, 2026. No other material terms of the Vail Holdings Credit Agreement were amended. As of October 31, 2025, the Vail Holdings Credit Agreement provides for (i) a revolving loan facility in an aggregate principal amount of $600.0 million, (ii) a term loan of $898.2 million and (iii) $275.0 million incremental term loan facility in the form of delayed draw term loans, and the Whistler Credit Agreement provides for a revolving loan facility in an aggregate principal amount of C$250.0 million. On September 24, 2025, we amended the Whistler Credit Agreement primarily to extend the maturity date to September 24, 2030, and to reduce the total size of the credit facility from C$300.0 million to C$250.0 million. We expect that our liquidity needs in the near term will be met by continued use of our existing cash and cash equivalents, operating cash flows and borrowings under both the Vail Holdings Credit Agreement and Whistler Credit Agreement, if needed.

Our 0.0% Convertible Notes due 2026 (the "0.0% Convertible Notes") mature on January 1, 2026, and are therefore reflected within long-term debt due within one year on the Company's Consolidated Condensed Balance Sheet as of October 31, 2025. On January 30, 2025, we completed separate, privately negotiated repurchases for an aggregate principal amount of $50.0 million of our 0.0% Convertible Notes with a limited number of holders for an aggregate cash repurchase price of approximately $48.0 million, representing a gain on extinguishment of debt of approximately $2.0 million, which was recorded within gain (loss) on disposal of fixed assets and other, net on the Company's Consolidated Condensed Statements of Operations as of July 31, 2025. Following the repurchases, approximately $525.0 million aggregate principal amount of the 0.0% Convertible Notes remain outstanding. Proceeds from any borrowings on the incremental term loan facility and the increase in the revolving credit facility with regard to the First Amendment of the Vail Holdings Credit Agreement, as discussed further above, remain undrawn as of October 31, 2025, and are available to be used to refinance our 0.0% Convertible Notes. Additionally, the Company intends to use a portion of the proceeds from the 5.625% Notes for the repurchase or repayment of a portion of its outstanding 0.00% Convertible Notes at or prior to their maturity on January 1, 2026.

Our debt service requirements can be impacted by changing interest rates as we had approximately $1.0 billion of variable-rate debt outstanding as of October 31, 2025. A 100-basis point change in our borrowing rates would cause our annual interest payments to change by approximately $9.5 million. Additionally, the annual payments associated with the financing of the Canyons Resort transaction increase by the greater of CPI less 1%, or 2%. The fluctuation in our debt service requirements, in addition to interest rate and inflation changes, may be impacted by future borrowings under our credit agreements or other alternative financing arrangements we may enter into. Our long-term liquidity needs depend upon operating results that impact the borrowing capacity under our credit agreements. We can respond to liquidity impacts of changes in the business and economic environment by managing our capital expenditures, variable operating expenses, the timing of new real estate development activity and the payment of cash dividends on our common stock.

*<u>Dividend Payments</u>*

On December 9, 2025, the Company's Board of Directors approved a cash dividend of $2.22 per share payable on January 12, 2026 to stockholders of record as of December 30, 2025. During the three months ended October 31, 2025, we paid cash dividends of $2.22 per share ($79.8 million). During the three months ended October 31, 2024, we paid cash dividends of $2.22 per share ($83.1 million). We funded these dividends with available cash on hand. The amount, if any, of dividends to be paid in the future will depend on our available cash on hand, anticipated cash needs, overall financial condition, restrictions contained in our Vail Holdings Credit Agreement, future prospects for earnings and cash flows, as well as other factors considered relevant by our Board of Directors.

*<u>Share Repurchase Program</u>*

On March 9, 2006, the Company's Board of Directors approved a share repurchase program, authorizing the Company to repurchase up to 3,000,000 Vail Shares. On July 16, 2008, December 4, 2015, March 7, 2023, September 25, 2024 and June 4, 2025, the Company's Board of Directors increased the authorization by an additional 3,000,000, 1,500,000, 2,500,000, 1,100,000 and 1,500,000 Vail Shares, respectively, for a total authorization to repurchase up to 12,600,000 Vail Shares. The Company did not repurchase any Vail Shares during the three months ended October 31, 2025. The Company repurchased 114,800 Vail Shares during the three months ended October 31, 2024 (at an average cost of $174.21) for a total cost of approximately $20.0 million, excluding accrued excise tax. We funded the share repurchases with available cash on hand. Since inception of this stock repurchase program through October 31, 2025, we have repurchased 11,060,183 Vail Shares at a cost of approximately $1,399.4 million. As of October 31, 2025, 1,539,817 Vail Shares remained available to repurchase under the existing repurchase authorization. Vail Shares purchased pursuant to the repurchase program will be held as treasury shares and

------

may be used for the issuance of shares under our share award plan. Repurchases under the program may be made from time to time at prevailing prices as permitted by applicable laws, and subject to market conditions and other factors. The timing as well as the number of Vail Shares that may be repurchased under the program will depend on several factors, including our future financial performance, our available cash resources and competing uses for cash that may arise in the future, the restrictions in our Vail Holdings Credit Agreement, prevailing prices of Vail Shares and the number of Vail Shares that become available for repurchase at prices that we believe are attractive. The share repurchase program has no expiration date.

***Covenants and Limitations***

We must abide by certain restrictive financial covenants under our credit agreements. The most restrictive of those covenants include the following covenants: for the Vail Holdings Credit Agreement, Net Funded Debt to Adjusted EBITDA ratio, Secured Net Funded Debt to Adjusted EBITDA ratio and the Interest Coverage ratio (each as defined in the Vail Holdings Credit Agreement); for the Whistler Credit Agreement, Consolidated Total Leverage Ratio and Consolidated Interest Coverage Ratio (each as defined in the Whistler Credit Agreement); and for the EPR Secured Notes, Maximum Leverage Ratio and Consolidated Fixed Charge Ratio (each as defined in the EPR Agreements). Additionally, the New Regional Policy loan between Andermatt-Sedrun and the Canton of Uri and Canton of Graubünden dated June 24, 2016 includes restrictive covenants requiring certain minimum financial results (as defined in the agreement). In addition, our financing arrangements limit our ability to make certain restricted payments, pay dividends on or redeem or repurchase stock, make certain investments and make certain affiliate transfers, and may limit our ability to enter into certain mergers, consolidations or sales of assets and incur certain indebtedness. Our borrowing availability under the Vail Holdings Credit Agreement is primarily determined by the Net Funded Debt to Adjusted EBITDA ratio, which is based on our segment operating performance, as defined in the Vail Holdings Credit Agreement. Our borrowing availability under the Whistler Credit Agreement is primarily determined based on the commitment size of the credit facility and our compliance with the terms of the Whistler Credit Agreement.

We were in compliance with all restrictive financial covenants in our debt instruments as of October 31, 2025. We expect that we will meet all applicable financial maintenance covenants in effect in our credit agreements through the next twelve months. However, there can be no assurance we will meet such financial covenants. If such covenants are not met, we would be required to seek a waiver or amendment from the banks participating in the credit agreements. There can be no assurance that such waivers or amendments would be granted, which could have a material adverse impact on our liquidity.

**OFF BALANCE SHEET ARRANGEMENTS**

We do not have off balance sheet transactions that are expected to have a material effect on our financial condition, revenue, expenses, results of operations, liquidity, capital expenditures or capital resources.

**CRITICAL ACCOUNTING POLICIES**

There were no significant changes to our critical accounting policies and estimates as reported in our Form 10-K for the fiscal year ended July 31, 2025.

**FORWARD-LOOKING STATEMENTS**

Except for any historical information contained herein, the matters discussed or incorporated by reference in this Form 10-Q contain certain forward-looking statements within the meaning of the federal securities laws. These statements relate to analyses and other information available as of the date hereof, which are based on forecasts of future results and estimates of amounts not yet determinable. These statements also relate to our contemplated future prospects, developments and business strategies.

These forward-looking statements are identified by their use of terms and phrases such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "predict," "project," "will" and similar terms and phrases, including references to assumptions. Although we believe that our plans, intentions and expectations reflected in or suggested by such forward-looking statements are reasonable, we cannot assure you that such plans, intentions or expectations will be achieved. Important factors that could cause actual results to differ materially from our forward-looking statements include, but are not limited to:

&nbsp;&nbsp;&nbsp;&nbsp;*• prolonged weakness in general economic conditions, including adverse effects on the overall travel and leisure related industries and our business and results of operations, including a result of changes in trade and tariff policy;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks associated with the effects of high or prolonged inflation, elevated interest rates and financial institution disruptions;*

&nbsp;&nbsp;&nbsp;&nbsp;*• unfavorable weather conditions or the impact of climate change, natural disasters or other events;*

&nbsp;&nbsp;&nbsp;&nbsp;*• the ultimate amount of refunds that we could be required to refund to our pass product holders for qualifying circumstances under our Epic Coverage program;*

------

&nbsp;&nbsp;&nbsp;&nbsp;*• the willingness or ability of our guests to travel due to terrorism, the uncertainty of military conflicts or public health emergencies, and the cost and availability of travel options and changing consumer preferences or discretionary spending habits;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to travel and airline disruptions, and other adverse impacts on the ability of our guests to travel;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to interruptions or disruptions of our information technology systems, data security or cyberattacks;*

&nbsp;&nbsp;&nbsp;&nbsp;• *risks related to our reliance on information technology, including our failure to maintain the integrity of our customer or employee data and our ability to adapt to technological developments or industry trends;*

&nbsp;&nbsp;&nbsp;&nbsp;*• our ability to acquire, develop and implement relevant technology offerings for customers and partners;*

&nbsp;&nbsp;&nbsp;&nbsp;*• the seasonality of our business combined with adverse events that may occur during our peak operating periods;*

&nbsp;&nbsp;&nbsp;&nbsp;*• competition in our mountain and lodging businesses or with other recreational and leisure activities;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to the high fixed cost structure of our business;*

&nbsp;&nbsp;&nbsp;&nbsp;*• our ability to fund resort capital expenditures, or accurately identify the need for, or anticipate the timing of certain capital expenditures;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to a disruption in our water supply that would impact our snowmaking capabilities and operations;*

&nbsp;&nbsp;&nbsp;&nbsp;*• our reliance on government permits or approvals for our use of public land or to make operational and capital improvements;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to resource efficiency transformation initiatives;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to federal, state, local and foreign government laws, rules and regulations, including environmental and health and safety laws and regulations;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to changes in security and privacy laws and regulations which could increase our operating costs and adversely affect our ability to market our products, properties and services effectively;*

&nbsp;&nbsp;&nbsp;&nbsp;*• potential failure to adapt to technological developments or industry trends regarding information technology;*

&nbsp;&nbsp;&nbsp;&nbsp;*• our ability to successfully launch and promote adoption of new products, technology, services and programs;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to our workforce, including increased labor costs, loss of key personnel and our ability to maintain adequate staffing, including hiring and retaining a sufficient seasonal workforce;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to labor disruptions or strikes from labor unions representing certain employees;*

&nbsp;&nbsp;&nbsp;&nbsp;*• our ability to successfully integrate acquired businesses, including their integration into our internal controls and infrastructure; our ability to successfully navigate new markets, including Europe; or that acquired businesses may fail to perform in accordance with expectations;*

&nbsp;&nbsp;&nbsp;&nbsp;*• a deterioration in the quality or reputation of our brands, including our ability to protect our intellectual property and the risk of accidents at our mountain resorts;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to scrutiny and changing expectations regarding our sustainability practices and reporting;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks associated with international operations, including fluctuations in foreign currency exchange rates where the Company has foreign currency exposure, primarily the Canadian and Australian dollars and the Swiss franc, as compared to the U.S. dollar;*

&nbsp;&nbsp;&nbsp;&nbsp;*• changes in tax laws, regulations or interpretations, or adverse determinations by taxing authorities;*

&nbsp;&nbsp;&nbsp;&nbsp;*• risks related to our indebtedness and our ability to satisfy our debt service requirements under our outstanding debt including our unsecured senior notes, which could reduce our ability to use our cash flow to fund our operations, capital expenditures, future business opportunities and other purposes;*

&nbsp;&nbsp;&nbsp;&nbsp;*• a materially adverse change in our financial condition;*

&nbsp;&nbsp;&nbsp;&nbsp;*• adverse consequences of current or future litigation and legal claims;*

&nbsp;&nbsp;&nbsp;&nbsp;*• changes in accounting judgments and estimates, accounting principles, policies or guidelines; and*

&nbsp;&nbsp;&nbsp;&nbsp;*• other risks and uncertainties included under Part 1. Item 1A. "Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended July 31, 2025.*

All forward-looking statements attributable to us or any persons acting on our behalf are expressly qualified in their entirety by these cautionary statements.

If one or more of these risks or uncertainties materialize, or if underlying assumptions prove incorrect, our actual results may vary materially from those expected, estimated or projected. Given these uncertainties, users of the information included or incorporated by reference in this Form 10-Q, including investors and prospective investors, are cautioned not to place undue reliance on such forward-looking statements. Actual results may differ materially from those suggested by the forward-looking statements that we make for a number of reasons including those described above and in Part I, Item 1A. "Risk Factors" of our Form 10-K. All forward-looking statements are made only as of the date hereof. Except as may be required by law, we do not intend to update these forward-looking statements, even if new information, future events or other circumstances have made them incorrect or misleading.

------

**ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK**

*Interest Rate Risk.* Our exposure to market risk is limited primarily to the fluctuating interest rates associated with variable rate indebtedness. As of October 31, 2025, we had approximately $1.0 billion of variable rate indebtedness, representing approximately 30.0% of our total debt outstanding, at an average interest rate during the three months ended October 31, 2025 of approximately 6.4%. Based on variable-rate borrowings outstanding as of October 31, 2025, a 100-basis point (or 1.0%) change in our borrowing rates would result in our annual interest payments changing by approximately $9.5 million. Our market risk exposure fluctuates based on changes in underlying interest rates.

*Foreign Currency Exchange Rate Risk.* We are exposed to currency translation risk because the results of our international entities are reported in local currency, which we then translate to U.S. dollars for inclusion in our Consolidated Condensed Financial Statements. As a result, changes between the foreign exchange rates, in particular the Canadian dollar, Australian dollar and Swiss franc compared to the U.S. dollar, affect the amounts we record for our foreign assets, liabilities, revenues and expenses, and could have a negative effect on our financial results. Additionally, we also have foreign currency transaction exposure from an intercompany loan to Whistler Blackcomb that is not deemed to be permanently invested, which has and could materially change due to fluctuations in the Canadian dollar exchange rate. The results of Whistler Blackcomb are reported in Canadian dollars, the results of our Australian resorts are reported in Australian dollars and the results of our Swiss resorts are reported in Swiss francs, each of which we then translate to U.S. dollars for inclusion in our Consolidated Condensed Financial Statements. We do not currently enter into hedging arrangements to minimize the impact of foreign currency fluctuations on our operations.

The following table summarizes the amounts of foreign currency translation adjustments, representing losses, and foreign currency loss on intercompany loans recognized in comprehensive loss (in thousands).

---

| | | |
|:---|:---|:---|
| | **Three Months Ended October 31,** | **Three Months Ended October 31,** |
| | **2025** | **2024** |
| Foreign currency translation adjustments | $(8396) | $(3854) |
| Foreign currency loss on intercompany loans | $(79) | $(264) |

---

**ITEM 4. CONTROLS AND PROCEDURES**

**Disclosure Controls and Procedures**

Management of the Company, under the supervision and with participation of the Chief Executive Officer (the "CEO") and Chief Financial Officer (the "CFO"), evaluated the effectiveness of the Company's "disclosure controls and procedures" as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Act"), as of the end of the period covered by this Quarterly Report on Form 10-Q.

Based upon their evaluation of the Company's disclosure controls and procedures, the CEO and the CFO concluded that, as of the end of the period covered by this Quarterly Report on Form 10-Q, the disclosure controls and procedures are effective to provide reasonable assurance that information required to be disclosed by the Company in the reports that it files or submits under the Act is accumulated and communicated to management, including the CEO and the CFO, as appropriate, to allow timely decisions regarding required disclosure and are effective to provide reasonable assurance that such information is recorded, processed, summarized and reported within the time periods specified by the SEC's rules and forms.

The Company, including its CEO and CFO, does not expect that the Company's controls and procedures will prevent or detect all error and all fraud. A control system, no matter how well conceived or operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.

**Changes in Internal Controls over Financial Reporting**

There were no changes in the Company's internal control over financial reporting that occurred during the three months ended October 31, 2025 that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

**PART II OTHER INFORMATION**

------

**ITEM 1. LEGAL PROCEEDINGS**

We are a party to various lawsuits arising in the ordinary course of business. We believe that we have adequate insurance coverage and/or have accrued for all loss contingencies for asserted and unasserted matters and that, although the ultimate outcome of such claims cannot be ascertained, current pending and threatened claims are not expected, individually or in the aggregate, to have a material adverse impact on our financial position, results of operations and cash flows.

**ITEM 1A. RISK FACTORS**

There have been no material changes to the risk factors we previously disclosed in our Form 10-K, which was filed on September 29, 2025 as of and for the year ended July 31, 2025.

**ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS**

None.

**ITEM 3. DEFAULTS UPON SENIOR SECURITIES**

None.

**ITEM 4. MINE SAFETY DISCLOSURES**

Not applicable.

**ITEM 5. OTHER INFORMATION**

**Director and Officer Rule 10b5-1 Trading Arrangements**

During the three months ended October 31, 2025, none of the Company's directors or "officers" (as defined in Rule 16a-1(f) under the Exchange Act) adopted, modified or terminated "Rule 10b5-1 trading arrangements" or "non-Rule 10b5-1 trading arrangements" (each as defined in Item 408 of Regulation S-K).

------

**ITEM 6. EXHIBITS**

The following exhibits are either filed or furnished herewith or, if so indicated, incorporated by reference to the documents indicated in parentheses, which have previously been filed or furnished with the Securities and Exchange Commission.

---

| | |
|:---|:---|
| **Exhibit<br>Number** | **Description** |
| 10.1\* | <u>[Executive Employment Agreement, between the Company and Robert A. Katz, dated as of September 26, 2025](https://www.sec.gov/Archives/edgar/data/812011/000081201125000105/exhibit1012025-q4.htm)[. (](https://www.sec.gov/Archives/edgar/data/812011/000081201125000105/exhibit1012025-q4.htm)[Incorporated by reference to Exhibit 10.1 of the report on Form 8-K/A of Vail Resorts, Inc. filed on September 29, 2025) (File No. 001-0](https://www.sec.gov/Archives/edgar/data/812011/000081201125000105/exhibit1012025-q4.htm)[9614).](https://www.sec.gov/Archives/edgar/data/812011/000081201125000105/exhibit1012025-q4.htm)</u> |
| 10.2\* | <u>[Executive Employment Agreement, between the Company and Celeste Burgoyne, dated as of November 17, 2025. (Incorporated by reference to Exhibit 10.1 of the report on Form 8-K of Vail Resorts, Inc. filed on November 21, 2025) (File No. 001-09614).](https://www.sec.gov/Archives/edgar/data/812011/000081201125000230/exhibit10120251121.htm)</u> |
| 10.3 | <u>[First Amending Agreement to the Whistler Second Amended and Restated Senior Credit Agreement, dated as of September 24, 2025, among Whistler Mountain Resort Limited Partnership and Blackcomb Skiing Enterprises Limited Partnership, as borrowers, the Guarantors Party hereto, the Financial Institutions named herein. The Toronto-Dominion Bank, as administrative agent, on its own behalf of the Lenders (Incorporated by reference to Exhibit 10.20 on Form 10-K of Vail Resorts, Inc. Filed on September 29, 2025) (File No. 001-09614).](https://www.sec.gov/Archives/edgar/data/812011/000081201125000104/exhibit10202025-q4.htm)</u> |
| 31.1 | <u>[Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.](exhibit3112026-q1.htm)</u> |
| 31.2 | <u>[Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.](exhibit3122026-q1.htm)</u> |
| 32 | <u>[Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.](exhibit322026-q1.htm)</u> |
| 101.INS | XBRL Instance Document - the instance document does not appear in the interactive data file as its XBRL tags are embedded within the inline XBRL document. |
| 101.SCH | XBRL Schema Document. |
| 101.CAL | XBRL Calculation Linkbase Document. |
| 101.DEF | XBRL Definition Linkbase Document. |
| 101.LAB | XBRL Label Linkbase Document. |
| 101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. |
| 104 | The cover page from this Quarterly Report on Form 10-Q, formatted in inline XBRL. |

---

\*Management contracts and compensatory plans and arrangements.

------

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

---

| | | |
|:---|:---|:---|
| | | Vail Resorts, Inc. |
| Date: December 10, 2025 | By: | /s/ Angela A. Korch |
|  |  | Angela A. Korch |
|  |  | Executive Vice President and Chief Financial Officer |
|  |  | (Principal Financial Officer) |
| Date: December 10, 2025 | By: | /s/ Nathan Gronberg |
|  |  | Nathan Gronberg |
|  |  | Vice President, Controller and <br>Chief Accounting Officer |
|  |  | (Principal Accounting Officer) |

---

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION OF THE CHIEF EXECUTIVE OFFICER**

**PURSUANT TO SECTION 302 OF THE**

**SARBANES-OXLEY ACT OF 2002**

I, Robert A. Katz, certify that:

---

| | | |
|:---|:---|:---|
| 1. | I have reviewed this quarterly report on Form 10-Q of Vail Resorts, Inc.; | I have reviewed this quarterly report on Form 10-Q of Vail Resorts, Inc.; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|  | a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|  | b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|  | c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|  | d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
| 5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
|  | a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
|  | b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |

---

---

| | |
|:---|:---|
| Date: December 10, 2025 | |
| | /s/ ROBERT A. KATZ |
| | Robert A. Katz |
| | Chief Executive Officer |

---

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION OF THE CHIEF FINANCIAL OFFICER**

**PURSUANT TO SECTION 302 OF THE**

**SARBANES-OXLEY ACT OF 2002**

I, Angela A. Korch, certify that:

---

| | | |
|:---|:---|:---|
| 1. | I have reviewed this quarterly report on Form 10-Q of Vail Resorts, Inc.; | I have reviewed this quarterly report on Form 10-Q of Vail Resorts, Inc.; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: | The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|  | a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|  | b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|  | c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|  | d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
| 5. | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): | The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
|  | a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
|  | b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |

---

---

| | |
|:---|:---|
| Date: December 10, 2025 | |
| | /s/ ANGELA A. KORCH |
| | Angela A. Korch |
| | Executive Vice President and Chief Financial Officer |

---

## Ex-32

**Exhibit 32**

**CERTIFICATION OF THE CHIEF EXECUTIVE OFFICER**

**AND THE CHIEF FINANCIAL OFFICER**

**PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED PURSUANT**

 **TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, each of the undersigned hereby certifies in their capacity as an officer of Vail Resorts, Inc. (the "Company") that the Company's Quarterly Report on Form 10-Q for the quarter ended October 31, 2025 (the "Report") fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and that the information contained in such Report fairly presents, in all material respects, the financial condition and the results of operations of the Company at the end of and for the periods covered by such Report.

---

| | |
|:---|:---|
| Date: December 10, 2025 | |
| | /s/ ROBERT A. KATZ |
| | Robert A. Katz |
| | Chief Executive Officer |

---

---

| | |
|:---|:---|
| Date: December 10, 2025 | |
| | /s/ ANGELA A. KORCH |
| | Angela A. Korch |
| | Executive Vice President and Chief Financial Officer |

---

This certification is being furnished solely pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, is not a part of the Form 10-Q to which it refers, and is, to the extent permitted by law, provided by each of the above signatories to the extent of his respective knowledge. This certification is not deemed filed with the Securities and Exchange Commission and is not to be incorporated by reference into any filing of Vail Resorts, Inc. under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended (whether made before or after the date of the Form 10-Q), irrespective of any general incorporation language contained in such filing. A signed original of this written statement required by Section 906 has been provided to Vail Resorts, Inc. and will be furnished to the Securities and Exchange Commission or its staff upon request.

<br>