The following Management's Discussion and Analysis of Financial Condition and
Results of Operations ("MD&A") should be read in conjunction with the
Consolidated Financial Statements and notes related thereto included in this
Form 10-K. 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. These risks include, but are not limited to,
those discussed in Item 1A. "Risk Factors" in this Form 10-K. The following
discussion and analysis should be read in conjunction with the Forward-Looking
Statements section and Item 1A. "Risk Factors" each included in this Form 10-K.

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 or minus
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 income
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
income, net change in cash and cash equivalents or other financial statement
data presented in the Consolidated 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.

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. The Mountain, Lodging and Real Estate
segments represented approximately 88%, 12% and 0%, respectively, of our net
revenue for Fiscal 2022.


                                       41

--------------------------------------------------------------------------------

Mountain Segment

In the Mountain segment, the Company operates the following 41 destination mountain resorts and regional ski areas:

[[Image Removed: mtn-20220731_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, we operate 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 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 destination mountain resorts and regional
ski areas (collectively, "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. Our largest source of Mountain segment revenue comes from the
sale of lift tickets (including pass products), which represented approximately
59%, 63% and 53% of Mountain segment net revenue for Fiscal 2022, the fiscal
year ended July 31, 2021 ("Fiscal 2021") and the fiscal year ended July 31, 2020
("Fiscal 2020"), respectively.

                                       42
--------------------------------------------------------------------------------



Lift revenue is driven by volume and pricing. Pricing is impacted by both
absolute pricing, as well as the demographic mix of guests, which impacts the
price points at which various products are purchased. The demographic mix of
guests that visit our North American Resorts is divided into two primary
categories: (i) out-of-state and international ("Destination") guests and (ii)
in-state and local ("Local") guests. For the 2021/2022 North American ski
season, Destination guests comprised approximately 58% of our North American
destination mountain resort skier visits (excluding complimentary access), while
Local guests comprised approximately 42% of our North American destination
mountain resort skier visits (excluding complimentary access), which compares to
52% and 48%, respectively, for the 2020/2021 North American ski season and
approximately 58% and 42%, respectively, for the 2019/2020 North American ski
season. Skier visitation at our regional ski areas is largely comprised of Local
guests. Destination guests generally purchase our higher-priced lift tickets
(including pass products) and utilize more ancillary services such as ski
school, dining and retail/rental, as well as lodging at or around our mountain
resorts. Additionally, Destination guest visitation is less likely to be
impacted by changes in the weather during the current season, but may be more
impacted by adverse economic conditions, the global geopolitical climate or
weather conditions in the immediately preceding ski season. Local guests tend to
be more value-oriented and weather sensitive.

We offer a variety of pass products for all of our Resorts, marketed toward both
Destination and Local guests. Our pass product offerings range from providing
access to one or a combination of our Resorts for a certain number of days to
our Epic Pass, which allows pass holders unlimited and unrestricted access to
all of our Resorts. The Epic Day Pass is a customizable one to seven day pass
product purchased in advance of the season, for those skiers and riders who
expect to ski a certain number of days during the season, and which is available
in three tiers of resort access offerings. Our pass products provide a
compelling value proposition to our guests, which in turn assists us in
developing a loyal base of customers who commit to ski at our Resorts in advance
of the ski season and typically ski more days each season at our Resorts than
those guests who do not buy pass products. Additionally, we enter into strategic
long-term pass alliance agreements with third-party mountain resorts, which
further increase the value proposition of our pass products. For the 2022/2023
ski season, our pass alliances include Telluride Ski Resort in Colorado, Hakuba
Valley and Rusutsu Resort in Japan, Resorts of the Canadian Rockies in Canada,
Les 3 Vallées in France, Verbier 4 Vallées in Switzerland, Skirama Dolomiti in
Italy and Ski Arlberg in Austria. Our pass program drives strong customer
loyalty; mitigates exposure to more weather sensitive guests; generates
additional ancillary spending; and provides cash flow in advance of winter
season operations. In addition, our pass program attracts new guests to our
Resorts. All of our pass products, including the Epic Pass and Epic Day Pass,
are predominately sold prior to the start of the ski season. Pass product
revenue, although primarily collected prior to the ski season, is recognized in
the Consolidated Statements of Operations throughout the ski season on a
straight-line basis using skiable days (see Notes to the Consolidated Financial
Statements for additional information).

Lift revenue consists of pass product lift revenue ("pass revenue") and non-pass
lift product revenue ("non-pass revenue"). Approximately 61%, 61% and 51% of
total lift revenue was derived from pass revenue for Fiscal 2022, Fiscal 2021
and Fiscal 2020, respectively (including the impact of the deferral of pass
product revenue from Fiscal 2020 to Fiscal 2021 as a result of credits offered
to 2019/2020 North American pass product holders who purchased 2020/2021 pass
products). Additionally, lift revenue for Fiscal 2021 was impacted by
restrictions which only allowed pass product holders to access our Resorts
during the early portion of the 2020/2021 North American ski season, as well as
our use of a reservation system, which limited capacity for both pass product
holders and non-pass lift tickets.

The cost structure of our mountain resort operations has a significant fixed
component with variable expenses including, but not limited to, land use permit
or lease fees, credit card fees, retail/rental cost of sales and labor, ski
school labor and expenses associated with dining operations; as such, profit
margins can fluctuate greatly based on the level of revenues.

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.

                                       43
--------------------------------------------------------------------------------



The performance of our lodging properties (including managed condominium units)
proximate to our Resorts, and our Colorado resort ground transportation company,
are closely aligned with the performance of the Mountain segment and generally
experience similar seasonal trends, particularly with respect to visitation by
Destination guests. Revenues from such properties represented approximately 73%,
67% and 75% of Lodging segment net revenue (excluding Lodging segment revenue
associated with the reimbursement of payroll costs) for Fiscal 2022, Fiscal 2021
and Fiscal 2020, respectively. 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. Revenue of the Lodging segment during our first and fourth
fiscal quarters is generated primarily by the operations of our NPS concessioner
properties (as their peak operating season generally occurs from mid-May through
the end of September); mountain resort golf operations and seasonally lower
volume from our other owned and managed properties and businesses.

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

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:



•COVID-19 has led to travel restrictions and other adverse economic impacts in
global and local economies. Our operations for Fiscal 2022 continued to be
negatively impacted by COVID-19 and associated government-mandated restrictions,
including capacity limitations, vaccination requirements and mask and social
distancing requirements. Additionally, we may impose our own COVID-19 related
restrictions in addition to what is required by state and local governments in
the interest of the safety of our guests, employees and resort communities. The
ongoing impacts of COVID-19 and associated regional shutdowns resulted in
periodic closures of our Australian ski areas during their 2021 ski seasons.
Although conditions have improved relative to the prior year, we are uncertain
as to the ultimate severity and duration of the COVID-19 pandemic as well as the
related global or other travel restrictions and other adverse impacts. We have
experienced a negative change in performance and our future performance could
also be negatively impacted. In addition, the North American economy may be
impacted by economic challenges in North America or declining or slowing growth
in economies outside of North America, accompanied by devaluation of currencies,
rising inflation, trade tariffs and fluctuating commodity prices. While we
anticipate improvements as compared to Fiscal 2022 and Fiscal 2021, we cannot
predict the ultimate impact that the global economic uncertainty as a result of
COVID-19 will have on overall travel and leisure spending or more specifically,
on our guest visitation, guest spending or other related trends for the upcoming
2022/2023 North American ski season.

•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. In March 2022, we
began our pass product sales program for the 2022/2023 North American ski
season. Pass product sales through September 23, 2022 for the upcoming 2022/2023
North American ski season increased approximately 6% in units and approximately
7% in sales dollars as compared to the prior year through September 24, 2021.
Pass product sales are adjusted to include pass product sales for the Seven
Springs Resorts in both periods and to eliminate the impact of foreign currency
by applying an exchange rate of $0.76 between the Canadian dollar and U.S.
dollar to both periods for Whistler Blackcomb pass product sales. We cannot
predict if this favorable trend will continue through the remainder of the 2022
North American pass product sales campaign or the overall impact that pass
product sales will have on lift revenue for the 2022/2023 North American ski
season.
                                       44
--------------------------------------------------------------------------------




•The 2021/2022 North American ski season got off to a slow start with
challenging early season conditions which persisted through the holiday period,
but results were strong from January through the remainder of the season. We had
particularly strong Destination visitation this year, which was further
supported by lift ticket sales at our Colorado and Utah resorts that exceeded
our expectations through the spring. Our results at Whistler Blackcomb were also
stronger than expected after the holiday period due to the easing of travel
restrictions in Canada in late February. Additionally, after the holiday period,
performance at our eastern U.S. ski areas was in-line with our expectations
while our Tahoe resorts were impacted by challenging spring conditions,
resulting in performance below our expectations. Throughout the season, our
ancillary businesses continued to be capacity constrained by staffing and, in
the case of dining, by operational restrictions associated with COVID-19. During
the fourth quarter of Fiscal 2022, our Australian resorts experienced record
visitation, driven by strong demand following two years of COVID-19 related
disruptions, continued momentum in advance commitment pass product sales
following the addition of Hotham and Falls Creek in April 2019, and favorable
early season conditions that continued throughout the quarter. We cannot predict
the impact that COVID-19 limitations and restrictions, future weather conditions
or continued staffing challenges may have on our skier visitation and results of
operations for the year ending July 31, 2023 ("Fiscal 2023") and beyond.

•As of July 31, 2022, we had $1,107.4 million of cash and cash equivalents as
well as $417.4 million available under the revolver component of our Eighth
Amended and Restated Credit Agreement, dated as of August 15, 2018 and as
amended most recently on December 18, 2020 (the "Vail Holdings Credit
Agreement"), which represents the total commitment of $500.0 million less
certain letters of credit outstanding of $82.6 million. Additionally, we have a
credit facility which supports the liquidity needs of Whistler Blackcomb (the
"Whistler Credit Agreement"). As of July 31, 2022, we had C$281.6 million
($220.0 million) available under the revolver component of the Whistler Credit
Agreement which represents the total commitment of C$300.0 million ($234.3
million) less outstanding borrowings of C$15.0 million ($11.7 million) and
letters of credit outstanding of C$3.4 million ($2.6 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.

•On December 31, 2021, through a wholly-owned subsidiary, we acquired Seven
Springs Mountain Resort, Hidden Valley Resort and Laurel Mountain Ski Area in
Pennsylvania (collectively, the "Seven Springs Resorts") from Seven Springs
Mountain Resort, Inc. and its affiliates for a purchase price of approximately
$116.5 million, after adjustments for certain agreed-upon terms, which we funded
with cash on hand. The acquisition included the mountain operations of the Seven
Springs Resorts, including base area skier services (food and beverage, retail
and rental, lift ticket offices and ski and snowboard school facilities), as
well as hotel, conference center and other related operations. We cannot predict
the ultimate impact the acquisition of the Seven Springs Resorts will have on
our future results from operations.

•On August 3, 2022, through a wholly-owned subsidiary, we acquired a 55%
controlling interest in Andermatt-Sedrun Sport AG ("Andermatt-Sedrun") from
Andermatt Swiss Alps AG ("ASA"). Andermatt-Sedrun controls and operates all of
Andermatt-Sedrun's mountain and ski-related assets, including lifts, most of the
restaurants and a ski school operation at the ski area. We invested
CHF 149.3 million ($155.7 million), comprised of a CHF 110.0 million ($114.4
million) investment into Andermatt-Sedrun for use in capital investments to
enhance the guest experience on the mountain and CHF 39.3 million ($41.3
million) paid to ASA. The proceeds paid to ASA will be fully reinvested into the
real estate developments in the base area. ASA retains a 40% ownership stake,
with a group of existing shareholders comprising the remaining 5% ownership. We
will provide unlimited and unrestricted access to Andermatt-Sedrun on the Epic
Pass for the 2022/2023 ski season, as well as provide access on other pass
products. We cannot predict the ultimate impact the acquisition of
Andermatt-Sedrun will have on our future results from operations.

                                       45
--------------------------------------------------------------------------------





Results of Operations

Summary

Shown below is a summary of operating results for Fiscal 2022, Fiscal 2021 and
Fiscal 2020 (in thousands):

                                                           Year ended July 31,
                                                   2022         2021 (1)       2020 (1)
Net income attributable to Vail Resorts, Inc.   $ 347,923      $ 127,850      $  98,833
Income before provision for income taxes        $ 457,161      $ 125,183      $ 116,433
Mountain Reported EBITDA                        $ 811,167      $ 552,753      $ 503,440
Lodging Reported EBITDA                            25,747         (8,097)           (91)
Resort Reported EBITDA                          $ 836,914      $ 544,656      $ 503,349
Real Estate Reported EBITDA                     $  (3,927)     $  (4,582)     $  (4,128)


(1) Segment results for Fiscal 2021 and Fiscal 2020 have been retrospectively
adjusted to reflect current period presentation. See Notes to the Consolidated
Financial Statements for additional information.

A discussion of segment results, including reconciliations of net income
attributable to Vail Resorts, Inc. to Total Reported EBITDA, and other items can
be found below. The consolidated results of operations, including any
consolidated financial metrics pertaining thereto, include the operations of the
Seven Springs Resorts (acquired December 31, 2021) prospectively from the date
of acquisition.

COVID-19 in general had an adverse impact on our results of operations for Fiscal 2022, Fiscal 2021 and Fiscal 2020 as further described below in our segment results of operations.



The sections titled "Fiscal 2022 compared to Fiscal 2021" and "Fiscal 2021
compared to Fiscal 2020" in each of the Mountain and Lodging segment discussions
below provide comparisons of financial and operating performance for Fiscal 2022
to Fiscal 2021 and Fiscal 2021 to Fiscal 2020, respectively, unless otherwise
noted.
                                       46
--------------------------------------------------------------------------------

Mountain Segment

Mountain segment operating results for Fiscal 2022, Fiscal 2021 and Fiscal 2020 are presented by category as follows (in thousands, except ETP):



                                                                                                                            Percentage
                                                          Year ended July 31,                                          Increase/(Decrease)
                                             2022               2021 (1)            2020 (1)                   2022/2021                      2021/2020
Mountain net revenue:
Lift                                    $ 1,310,213          $ 1,076,578          $  913,091                               21.7  %                   17.9  %
Ski school                                  223,645              144,227             189,131                               55.1  %                  (23.7) %
Dining                                      163,705               92,186             167,551                               77.6  %                  (45.0) %
Retail/rental                               311,768              227,993             270,299                               36.7  %                  (15.7) %
Other                                       203,783              161,814             186,548                               25.9  %                  (13.3) %
Total Mountain net revenue                2,213,114            1,702,798           1,726,620                               30.0  %                   (1.4) %

Mountain operating expense:
Labor and labor-related benefits            561,266              458,029             479,993                               22.5  %                   (4.6) %
Retail cost of sales                         99,024               77,217              97,052                               28.2  %                  (20.4) %
Resort related fees                          93,177               69,983              75,246                               33.1  %                   (7.0) %
General and administrative                  292,412              253,279             239,412                               15.5  %                    5.8  %
Other                                       358,648              298,235             333,167                               20.3  %                  (10.5) %
Total Mountain operating expense          1,404,527            1,156,743           1,224,870                               21.4  %                   (5.6) %
Mountain equity investment income, net        2,580                6,698               1,690                              (61.5) %                  296.3  %
Mountain Reported EBITDA                $   811,167          $   552,753          $  503,440                               46.8  %                    9.8  %
Total skier visits                           17,298               14,852              13,483                               16.5  %                   10.2  %
ETP                                     $     75.74          $     72.49          $    67.72                                4.5  %                    7.0  %


(1) Segment results for Fiscal 2021 and Fiscal 2020 have been retrospectively
adjusted to reflect current period presentation. See Notes to the Consolidated
Financial Statements for additional information.

Mountain Reported EBITDA includes $20.9 million, $20.3 million and $17.4 million of stock-based compensation expense for Fiscal 2022, Fiscal 2021 and Fiscal 2020, respectively.

Fiscal 2022 compared to Fiscal 2021



Mountain Reported EBITDA increased $258.4 million, or 46.8%, primarily due to
strong North American pass product sales growth for the 2021/2022 North American
ski season and fewer COVID-19 related limitations and restrictions on our North
American operations compared to the prior year. Visitation across our North
American Resorts increased relative to prior year levels, but was partially
offset by the negative impact of delayed Resort openings due to challenging
early season conditions. Additionally, our Australian resorts had strong
visitation during the fourth quarter of Fiscal 2022, compared to being
negatively impacted by limitations and restrictions during the 2021 Australian
ski season. These increases were partially offset by an increase in variable
expenses associated with the increase in revenue and visitation, and an increase
in general and administrative expenses primarily due to cost discipline efforts
in the prior year associated with lower levels of operations. Mountain segment
results for Fiscal 2022 also include acquisition and integration related
expenses, including expenses associated with the acquisitions of the Seven
Springs Resorts and Andermatt-Sedrun, of $7.7 million, compared to $1.0 million
of acquisition and integration related expenses for Fiscal 2021.

Lift revenue increased $233.6 million, or 21.7%, primarily due to an increase in
pass revenue and an increase in non-pass lift ticket purchases. Pass revenue
increased 21.5%, which was primarily driven by increased pass product sales for
the 2021/2022 North American ski season compared to the 2020/2021 North American
ski season, which were favorably impacted by increased pass product sales to new
pass holders and Destination guests. Non-pass revenue increased 22.0% primarily
due to an increase in visitation, which was significantly impacted by COVID-19
related capacity limitations in the prior year, as well as an increase in
non-pass ETP of 8.2%. The increase in non-pass lift revenue was partially offset
by delayed North American Resort openings as a result of challenging early
season conditions, which negatively impacted visitation.

                                       47
--------------------------------------------------------------------------------



Ski school revenue increased $79.4 million, or 55.1%; dining revenue increased
$71.5 million, or 77.6%; and retail/rental revenue increased $83.8 million, or
36.7%. Each increased primarily due to fewer COVID-19 related limitations and
restrictions on our North American winter operations as compared to the prior
year, as well as an increase in demand over the prior year.

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 $42.0 million, or
25.9%, primarily as a result of increased visitation and fewer COVID-19 related
limitations and restrictions on our North American operations as compared to the
prior year.

Operating expense increased $247.8 million, or 21.4%, which was primarily
attributable to increased variable expenses associated with increases in
revenue, and the impact of cost discipline efforts in the prior year associated
with lower levels of operations, including limitations, restrictions and
closures resulting from COVID-19. Additionally, operating expense for Fiscal
2022 includes acquisition and integration related expenses, including expenses
associated with the acquisitions of the Seven Springs Resorts and
Andermatt-Sedrun, of $7.7 million, compared to $1.0 million of acquisition and
integration related expense for Fiscal 2021.

Labor and labor-related benefits increased 22.5%, primarily due to increased
staffing associated with an increase in visitation and the impact of COVID-19
related cost actions in the prior year, including salary reductions, as well as
a decrease of $16.5 million in tax credits from COVID-19 related legislation in
Canada. Retail cost of sales increased 28.2%, compared to an increase in retail
sales of 36.3%, reflecting increased margins on a higher mix of newer,
higher-margin retail products. Resort related fees increased 33.1%, primarily
due to increases in revenue on which those fees are based. General and
administrative expense increased 15.5%, primarily due to an increase in
corporate overhead costs due to cost reduction measures in the prior year to
offset the impacts of COVID-19, as well as a decrease of $5.2 million in tax
credits associated with COVID-19 related legislation in Canada and Australia.
Other expense increased 20.3%, primarily due to increases in variable operating
expenses associated with increased revenues and visitation, as well as an
increase in acquisition and integration related expenses of $6.7 million.

Mountain equity investment income, net primarily includes our share of income
from the operations of a real estate brokerage company. Mountain equity
investment income from the real estate brokerage company decreased $4.1 million,
or 61.5%, for Fiscal 2022 compared to Fiscal 2021 primarily due to a lower
number of real estate sales.

Fiscal 2021 compared to Fiscal 2020



Mountain Reported EBITDA increased $49.3 million, or 9.8%, primarily due to the
impact of the Fiscal 2020 Resort Closures, including the deferral of
$120.9 million of pass product revenue from Fiscal 2020 to Fiscal 2021 as a
result of the Credit Offer to 2019/2020 North American pass product holders, as
well as cost discipline efforts in Fiscal 2021 associated with lower levels of
operations. These increases were partially offset by limitations and
restrictions on our North American winter operations and closures, limitations
and restrictions at Perisher, Falls Creek and Hotham during both the 2020 and
2021 Australian ski seasons. Additionally, Whistler Blackcomb's performance was
negatively impacted in Fiscal 2021 due to the continued closure of the Canadian
border to international guests and was further impacted by the resort closing
earlier than expected on March 30, 2021 following a provincial health order
issued by the government of British Columbia. Mountain segment results also
include $1.0 million and $13.6 million of acquisition and integration related
expenses for Fiscal 2021 and Fiscal 2020, respectively, which are recorded
within Mountain other operating expense. Additionally, operating results from
Whistler Blackcomb, which are translated from Canadian dollars to U.S. dollars,
were favorably affected by increases in the Canadian dollar exchange rate
relative to the U.S. dollar for Fiscal 2021 as compared to Fiscal 2020,
resulting in a decrease in Mountain Reported EBITDA of approximately
$2.0 million, which the Company calculated by applying current period foreign
exchange rates to the prior period results.

Lift revenue increased $163.5 million, or 17.9%, primarily due to the Company
operating for the full U.S. ski season in Fiscal 2021 as compared to the
shortened operating season in Fiscal 2020 as a result of the Resort Closures,
including the deferral impact of the Credit Offer from Fiscal 2020 to Fiscal
2021, partially offset by limitations and restrictions on our North American
winter operations in Fiscal 2021 due to the ongoing impacts of COVID-19, which
resulted in a decrease in non-pass visitation. Pass product revenue increased
40.6%, primarily as a result of strong North American pass sales growth for the
2020/2021 ski season, including the deferral impact of the Credit Offer which
was recognized primarily during Fiscal 2021. Non-pass revenue decreased 5.7% due
to reduced non-pass visitation to our Resorts, which were adversely impacted by
COVID-19 related capacity limitations and snowfall levels that were well below
average at our Colorado, Utah and Tahoe
                                       48
--------------------------------------------------------------------------------



resorts through the holiday season, partially offset by an increase in non-pass
ETP of 10.1%. Visitation was particularly impacted in regions where heightened
COVID-19 related restrictions were in place, including Whistler Blackcomb, Tahoe
and Vermont. Additionally, Whistler Blackcomb's results were disproportionately
impacted as compared to our broader Mountain segment performance in Fiscal 2021
due to the continued closure of the Canadian border to international guests, and
was further impacted by the resort closing earlier than expected on March 30,
2021 following a provincial health order issued by the government of British
Columbia.

Ski school revenue, dining revenue and retail/rental revenue each decreased in
Fiscal 2021 compared to Fiscal 2020 primarily due to the limitations and
restrictions on our North American operations during Fiscal 2021 as a result of
the impacts of COVID-19 on our business.

Other revenue mainly consists of summer visitation and mountain activities
revenue, employee housing revenue, guest services revenue, commercial leasing
revenue, marketing and internet advertising revenue, private club revenue (which
includes both club dues and amortization of initiation fees), municipal services
revenue and other recreation activity revenue. Other revenue is also comprised
of Australian ski area lodging and transportation revenue. For Fiscal 2021,
other revenue decreased $24.7 million, or 13.3%, primarily due to decreased
mountain activities and mountain services revenue as a result of limitations and
restrictions on our business in Fiscal 2021 due to COVID-19, as well as a
reduction in ski pass insurance revenue as a result of the replacement of our
previous ski pass insurance program with Epic Coverage for the 2020/2021 North
American ski season, which is free to all pass product holders.

Operating expense decreased $68.1 million, or 5.6%, which was primarily
attributable to cost discipline efforts in Fiscal 2021 associated with lower
levels of operations and limitations, restrictions and closures of Resort
operations resulting from COVID-19. Additionally, operating expense includes
$1.0 million and $13.6 million of acquisition and integration related expenses
for Fiscal 2021 and Fiscal 2020, respectively.

Labor and labor-related benefits decreased 4.6%%, primarily due to cost
discipline efforts in Fiscal 2021 associated with limitations, restrictions and
closures of our Resort operations as a result of COVID-19, as well as
incremental tax credits of approximately $10.3 million primarily associated with
COVID-19 related legislation passed in Canada, partially offset by an increase
in variable compensation. Retail cost of sales decreased 20.4% compared to a
decrease in retail sales of 23.5%, reflecting a higher mix of aged retail
products sold at reduced margins. Resort related fees decreased 7.0% primarily
due to decreases in revenue on which those fees are based. General and
administrative expense increased 5.8%, primarily due to a $13.2 million charge
recorded during the fourth quarter of Fiscal 2021 for a contingent obligation
with respect to employment-related litigation, as well as an increase in
variable compensation accruals, partially offset by incremental tax credits of
approximately $2.7 million primarily associated with COVID-19 related
legislation passed in Canada and Australia. Other expense decreased 10.5%
primarily due to decreases in variable operating expenses associated with
reduced revenues, as well as a decrease in acquisition and integration related
expenses of $12.6 million.

Mountain equity investment income, net primarily includes our share of income
from the operations of a real estate brokerage joint venture. Mountain equity
investment income from the real estate brokerage company increased $5.0 million
(296.3%) for Fiscal 2021 compared to Fiscal 2020 due to a significant increase
in both the number of real estate sales and the average price of those sales.
                                       49
--------------------------------------------------------------------------------

Lodging Segment



Lodging segment operating results for Fiscal 2022, Fiscal 2021 and Fiscal 2020
are presented by category as follows (in thousands, except average daily rate
("ADR") and revenue per available room ("RevPAR")):

                                                                                                                                                 Percentage
                                                                               Year ended July 31,                                          Increase/(Decrease)
                                                                  2022              2021 (1)            2020 (1)                   2022/2021                       2021/2020
Lodging net revenue:
Owned hotel rooms                                             $   80,579          $   47,509          $   44,992                               69.6  %                      5.6  %
Managed condominium rooms                                         97,704              72,217              76,480                               35.3  %                     (5.6) %
Dining                                                            48,569              17,211              31,464                              182.2  %                    (45.3) %
Transportation                                                    16,021               9,271              15,796                               72.8  %                    (41.3) %
Golf                                                              10,975               9,373               8,023                               17.1  %                     16.8  %
Other                                                             46,500              43,008              44,933                                8.1  %                     (4.3) %

Lodging net revenue (excluding payroll cost reimbursements) 300,348


         198,589             221,688                               51.2  %                    (10.4) %
Payroll cost reimbursements                                       11,742               6,553              10,549                               79.2  %                    (37.9) %
Total Lodging net revenue                                        312,090             205,142             232,237                               52.1  %                    (11.7) %
Lodging operating expense:
Labor and labor-related benefits                                 128,884              95,899             107,651                               34.4  %                    (10.9) %
General and administrative                                        55,081              43,714              39,283                               26.0  %                     11.3  %
Other                                                             90,636              67,073              74,845                               35.1  %                    (10.4) %
Lodging operating expense (excluding reimbursed payroll
costs)                                                           274,601             206,686             221,779                               32.9  %                     (6.8) %
Reimbursed payroll costs                                          11,742               6,553              10,549                               79.2  %                    (37.9) %
Total Lodging operating expense                                  286,343             213,239             232,328                               34.3  %                     (8.2) %
Lodging Reported EBITDA                                       $   25,747          $   (8,097)         $      (91)                             418.0  %                 (8,797.8) %


Owned hotel statistics
ADR                             $  309.78          $  264.83          $  266.43                 17.0  %              (0.6) %
RevPar                          $  170.84          $  122.45          $  122.34                 39.5  %               0.1  %
Managed condominium statistics
ADR                             $  410.13          $  349.08          $  328.98                 17.5  %               6.1  %
RevPar                          $  122.15          $   77.74          $   83.10                 57.1  %              (6.5) %
Owned hotel and managed
condominium statistics
(combined)
ADR                             $  373.89          $  322.15          $  310.76                 16.1  %               3.7  %
RevPar                          $  133.53          $   85.99          $   90.37                 55.3  %              (4.8) %


(1) Segment results for Fiscal 2021 and Fiscal 2020 have been retrospectively
adjusted to reflect current period presentation. See Notes to the Consolidated
Financial Statements for additional information.

Lodging Reported EBITDA includes $3.7 million, $3.8 million and $3.4 million of
stock-based compensation expense for Fiscal 2022, Fiscal 2021 and Fiscal 2020,
respectively.

Fiscal 2022 compared to Fiscal 2021



Lodging Reported EBITDA increased $33.8 million, or 418.0%, primarily as a
result of fewer COVID-19 capacity-related restrictions and limitations on our
North American operations compared to the prior year, which resulted in
increased occupancy at our lodging properties as compared to the prior year, as
well as an increase in ADR of 16.1% driven by increased pricing at our owned
hotels and managed condominiums due to an increase in demand particularly for
group visitation. Additionally we benefited from the incremental operations of
the Seven Springs Resorts (acquired in December 2021) which generated
$5.8 million of EBITDA in the current year. These increases were partially
offset by increased general and administrative expenses primarily due to
COVID-19 related cost management in the prior year.
                                       50
--------------------------------------------------------------------------------



Revenue from owned hotel rooms, managed condominium rooms, dining,
transportation, golf and other revenue each increased primarily as a result of
fewer COVID-19 related limitations and restrictions as compared to the prior
year, as well as an increase in demand over the prior year and incremental
revenue from the Seven Springs Resorts of $18.7 million.

Operating expense (excluding reimbursed payroll costs) increased 32.9%,
including incremental operating expenses from the Seven Springs Resorts of $12.9
million. Labor and labor related benefits increased 34.4%, primarily due to
increased staffing associated with improved North American operations in the
current year as a result of fewer COVID-19 related limitations and restrictions
and increased demand, as well as the impact of salary reductions in the prior
year. General and administrative expense increased 26.0% primarily due to an
increase in allocated corporate overhead costs for nearly all functions, which
were impacted in the prior year by COVID-19 related cost management. Other
expense increased 35.1%, primarily related to higher variable expenses
associated with increased revenue.

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.

Fiscal 2021 compared to Fiscal 2020



Lodging Reported EBITDA for Fiscal 2021 decreased $8.0 million or 8797.8%,
primarily as a result of limitations and restrictions on our North American
operations in Fiscal 2021 as a result of the impacts of COVID-19, which resulted
in reduced occupancy and capacity-related restrictions at our lodging properties
compared to Fiscal 2020.

Revenue from managed condominium rooms, dining, transportation and other revenue
each decreased primarily as a result of the impacts of COVID-19. These decreases
were partially offset by increases in revenue from golf, primarily due to strong
summer demand in Fiscal 2021, and owned hotel rooms, primarily as a result of
increased revenue from GTLC and partially offset by decreases at our other
lodging properties as a result of the impacts of COVID-19.

Operating expense (excluding reimbursed payroll costs) decreased 6.8%. Labor and
labor related benefits decreased 10.9% primarily due to decreased staffing
associated with COVID-19. General and administrative expense increased 11.3% due
to an increase in allocated corporate overhead costs across all functions,
including variable compensation accruals, primarily as a result of lower costs
in the prior year associated with the Resort Closures. Other expense decreased
10.4% related to lower variable expenses associated with reduced revenue as a
result of COVID-19.

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 on sale of real property and Real Estate Reported
EBITDA.

                                       51
--------------------------------------------------------------------------------

Real Estate segment operating results for Fiscal 2022, Fiscal 2021 and Fiscal 2020 are presented by category as follows (in thousands):



                                                                                                                     Percentage
                                                     Year ended July 31,                                        Increase/(Decrease)
                                          2022               2021               2020                    2022/2021                      2021/2020

Total Real Estate net revenue $ 708 $ 1,770 $ 4,847

                              (60.0) %                  (63.5) %
Real Estate operating expense:
Cost of sales (including sales
commissions)                                251              1,294              3,932                              (80.6) %                  (67.1) %
Other                                     5,660              5,382              5,250                                5.2  %                    2.5  %
Total Real Estate operating expense       5,911              6,676              9,182                              (11.5) %                  (27.3) %
Gain on sale of real property             1,276                324                207                              293.8  %                   56.5  %
Real Estate Reported EBITDA           $  (3,927)         $  (4,582)         $  (4,128)                              14.3  %                  (11.0) %



Fiscal 2022

We did not close on any significant real estate transactions during Fiscal 2022.
Other operating expense of $5.7 million was primarily comprised of general and
administrative costs, such as labor and labor-related benefits, professional
services and allocated corporate overhead costs.

Fiscal 2021



We did not close on any significant real estate transactions during Fiscal 2021.
Other operating expense of $5.4 million was primarily comprised of general and
administrative costs, such as labor and labor-related benefits, professional
services and allocated corporate overhead costs.

Fiscal 2020



During Fiscal 2020, we closed on the sale of a development land parcel for $4.1
million which was recorded within Real Estate net revenue, with a corresponding
cost of sale (including sales commission) of $3.9 million.

Other operating expense of $5.3 million was primarily comprised of general and
administrative costs, such as labor and labor-related benefits, professional
services and allocated corporate overhead costs.
                                       52
--------------------------------------------------------------------------------

Other Items

In addition to segment operating results, the following items contributed to our overall financial position and results of operations (in thousands).



                                                         Year ended July 31,                                  Percentage Increase/(Decrease)
                                            2022                2021                2020                    2022/2021                    2021/2020
Asset impairments                       $        -          $        -          $  (28,372)                                 nm               (100.0) %
Change in estimated fair value of
contingent consideration                $  (20,280)         $  (14,402)         $    2,964                            (40.8) %               (585.9) %
Gain (loss) on disposal of fixed assets
and other, net                          $   43,992          $   (5,373)         $      838                            918.8  %               (741.2) %
Interest expense, net                   $ (148,183)         $ (151,399)         $ (106,721)                             2.1  %                (41.9) %

Foreign currency (loss) gain on
intercompany loans                      $   (2,682)         $    8,282          $   (3,230)                          (132.4) %                356.4  %
Provision for income taxes              $  (88,824)         $     (726)         $   (7,378)                       (12,134.7) %                 90.2  %
Effective tax rate                           (19.4) %             (0.6) %             (6.3) %                         18.8 pts               (5.7 pts)
Net (income) loss attributable to
noncontrolling interest                 $  (20,414)         $    3,393          $  (10,222)                          (701.7) %                133.2  %


Asset impairments. We recorded an asset impairment of approximately $28.4
million during Fiscal 2020 as a result of the effects of COVID-19 on our
Colorado resort ground transportation company, with corresponding reductions to
goodwill, net of $25.7 million and intangible assets, net and property, plant
and equipment, net of $2.7 million. See Notes to the Consolidated Financial
Statements for additional information.

Change in estimated fair value of contingent consideration. We recorded losses
of $20.3 million and $14.4 million during Fiscal 2022 and Fiscal 2021,
respectively, primarily related to an increase in the estimated contingent
consideration payment for each respective year, as well as accretion resulting
from the passage of time. We recorded a gain of $3.0 million during Fiscal 2020
primarily related to a decrease in the estimated Contingent Consideration
payments for Fiscal 2020 and Fiscal 2021 as a result of a decrease in expected
results due to the anticipated impacts of COVID-19 at that time. The estimated
fair value of contingent consideration is based on assumptions for EBITDA of
Park City in future periods, as calculated under the lease on which
participating payments are determined, and was $42.4 million and $29.6 million
as of July 31, 2022 and 2021, respectively.

Gain (loss) on disposal of fixed assets and other, net. Gain on disposal of
fixed assets and other, net for Fiscal 2022 included (i) $32.2 million from the
sale of the DoubleTree at Breckenridge hotel; (ii) $10.3 million in proceeds
from the NPS related to partial payments for a leasehold surrender interest at
GTLC associated with assets that have been fully depreciated by the Company
(payments were made at the request of the NPS); and (iii) $7.9 million from the
sale of an administrative building in Avon, CO. These gains were partially
offset by losses on other annual disposals of fixed assets.

Interest expense, net. Interest expense, net for Fiscal 2021 increased compared
to Fiscal 2020 primarily due to borrowings under our 6.25% unsecured bond
offering, which was completed on May 4, 2020 (the "6.25% Notes") and generated
approximately $28.3 million of incremental interest expense in Fiscal 2021, and
$12.5 million of non-cash interest expense associated with amortization of the
debt discount for the 0.0% Convertible Notes, which were issued in December
2020.

Foreign currency (loss) gain on intercompany loans. Foreign currency (loss) gain
on intercompany loans for Fiscal 2022 decreased as compared to Fiscal 2021 and
increased for Fiscal 2021 as compared to Fiscal 2020, both as a result of the
Canadian dollar fluctuating relative to the U.S. dollar, and was associated with
an intercompany loan from Vail Holdings, Inc. to Whistler Blackcomb in the
original amount of $210.0 million that was funded, effective as of November 1,
2016, in connection with the acquisition of Whistler Blackcomb. This
intercompany loan, which had an outstanding balance of approximately $97.2
million as of July 31, 2022, requires foreign currency remeasurement to Canadian
dollars, the functional currency for Whistler Blackcomb. As a result, foreign
currency fluctuations associated with the loan are recorded within our results
of operations.
                                       53
--------------------------------------------------------------------------------



Provision for income taxes. The effective tax rate was 19.4%, 0.6% and 6.3% in
Fiscal 2022, Fiscal 2021 and Fiscal 2020, respectively. The increase in the
effective tax rate during Fiscal 2022 compared to Fiscal 2021 was primarily due
to an increase in full fiscal year pre-tax book income, which lessens the tax
rate impact from favorable permanent items and favorable discrete items, as well
as a shift in income to higher tax rate jurisdictions. The decrease in the
effective tax rate provision during Fiscal 2021 compared to Fiscal 2020 was
primarily driven by an increase in excess tax benefits from employee share
awards that were exercised (stock appreciation rights) and that vested
(restricted stock awards).

Net (income) loss attributable to noncontrolling interest. Net (income) loss
attributable to noncontrolling interest is primarily associated with the income
or loss attributable to the minority shareholder of Whistler Blackcomb, and
accordingly, fluctuations are primarily associated with changes in income or
loss from Whistler Blackcomb operations.

Reconciliation of Non-GAAP Measures



The following table reconciles net income attributable to Vail Resorts, Inc. to
Total Reported EBITDA for Fiscal 2022, Fiscal 2021 and Fiscal 2020 (in
thousands):

                                                                          Year ended July 31,
                                                             2022              2021 (1)            2020 (1)
Net income attributable to Vail Resorts, Inc.            $  347,923          $  127,850          $   98,833
Net income (loss) attributable to noncontrolling
interests                                                    20,414              (3,393)             10,222
Net income                                                  368,337             124,457             109,055
Provision for income taxes                                   88,824                 726               7,378
Income before provision for income taxes                    457,161             125,183             116,433
Depreciation and amortization                               252,391             252,585             249,572
Asset impairments                                                 -                   -              28,372

(Gain) loss on disposal of fixed assets and other, net (43,992)

       5,373                (838)
Change in estimated fair value of contingent
consideration                                                20,280              14,402              (2,964)
Investment income and other, net                             (3,718)               (586)             (1,305)
Foreign currency loss (gain) on intercompany loans            2,682              (8,282)              3,230
Interest expense, net                                       148,183             151,399             106,721
Total Reported EBITDA                                    $  832,987          $  540,074          $  499,221

Mountain Reported EBITDA                                 $  811,167          $  552,753          $  503,440
Lodging Reported EBITDA                                      25,747              (8,097)                (91)
Resort Reported EBITDA                                      836,914             544,656             503,349
Real Estate Reported EBITDA                                  (3,927)             (4,582)             (4,128)
Total Reported EBITDA                                    $  832,987

$ 540,074 $ 499,221




(1) Segment results for Fiscal 2021 and Fiscal 2020 have been retrospectively
adjusted to reflect current period presentation. See Notes to the Consolidated
Financial Statements for additional information.

The following table reconciles long-term debt, net to Net Debt (defined as
long-term debt, net plus long-term debt due within one year less cash and cash
equivalents) (in thousands):

                                                      Year ended July 31,
                                                     2022             2021
            Long-term debt, net                  $ 2,670,300      $ 2,736,175
            Long-term debt due within one year        63,749          114,117
            Total debt                             2,734,049        2,850,292
            Less: cash and cash equivalents        1,107,427        1,243,962
            Net Debt                             $ 1,626,622      $ 1,606,330



                                       54

--------------------------------------------------------------------------------

Liquidity and Capital Resources

Changes in significant sources and uses of cash for Fiscal 2022, Fiscal 2021 and Fiscal 2020 are presented by categories as follows (in thousands):



                                                                 Year ended 

July 31,


                                                        2022            2021            2020

Net cash provided by operating activities $ 710,499 $ 525,250 $ 394,950 Net cash used in investing activities

$   (347,917)   $   (103,329)   $   (492,739)
Net cash (used in) provided by financing
activities                                         $   (493,136)   $    

434,662 $ 376,233




Historically, we have lower cash available at the end of each first and fourth
fiscal quarter-end as compared to our second and third fiscal quarter-ends,
primarily due to the seasonality of our Mountain segment operations, although
our available cash balances as of July 31, 2022 and 2021 were higher than our
historical July 31 balance primarily as a result of the debt offerings we
completed in Fiscal 2021 and Fiscal 2020.

Fiscal 2022 compared to Fiscal 2021



We generated $710.5 million of cash from operating activities during Fiscal
2022, an increase of $185.2 million when compared to $525.3 million of cash
generated during Fiscal 2021. The increase in operating cash flows was primarily
a result of increased Mountain and Lodging segment operating results during
Fiscal 2022 compared to the prior year, including an increase in pass product
sales and associated accounts receivable collections, net of refunds, during
Fiscal 2022 compared to the prior year, which was impacted by the credits
offered to 2019/2020 North American pass product holders who purchased 2020/2021
pass products. These increases were partially offset by (i) a decrease in cash
flows from accounts payable and accrued liabilities, primarily associated with
the lower level of operations as of the beginning of Fiscal 2021 resulting from
COVID-19 and (ii) an increase in inventory purchases during Fiscal 2022 compared
to the prior year.

Cash used in investing activities for Fiscal 2022 increased by $244.6 million
primarily due to (i) cash payments of $116.3 million, net of cash acquired of
$0.2 million, related to the acquisition of the Seven Springs Resorts during
Fiscal 2022; (ii) a cash deposit of $114.4 million made in July 2022 related to
the acquisition of Andermatt-Sedrun, which closed on August 3, 2022; and (iii)
an increase in capital expenditures of $77.7 million as a result of the deferral
of discretionary capital projects in the prior year related to our decision to
prioritize near-term liquidity due to the effects of COVID-19. These increases
were partially offset by proceeds of $40.5 million from the sale of the
DoubleTree at Breckenridge during Fiscal 2022, as well as proceeds of $10.3
million from the NPS related to partial payments for leasehold surrender
interest at GTLC associated with assets that have been fully depreciated and the
sale of an administrative building in Avon, CO for $11.3 million.

Cash (used in) provided by financing activities decreased by $927.8 million
during Fiscal 2022 compared to Fiscal 2021, primarily due to (i) prior year
proceeds of $575.0 million from the issuance of our 0.0% Convertible Notes
during Fiscal 2021; (ii) an increase in dividends paid of $225.8 million; (iii)
an increase in repurchases of common stock of $75.0 million; (iv) a $51.5
million repayment of debt associated with the maturity of the EB-5 Development
Notes (as defined in Notes to Consolidated Financial Statements); and (v) an
increase in net payments under the revolver component of our Whistler Credit
Agreement of $14.8 million. These increases were partially offset by a decrease
in financing costs primarily associated with the issuance of the 0.0%
Convertible Notes in the prior year.

                                       55
--------------------------------------------------------------------------------

Fiscal 2021 compared to Fiscal 2020



We generated $525.3 million of cash from operating activities during Fiscal
2021, an increase of $130.3 million when compared to $395.0 million of cash
generated during Fiscal 2020. The increase in operating cash flows was primarily
a result of (i) an increase in accounts payable and accrued liabilities
(excluding accounts payable and accrued liabilities assumed through
acquisitions) primarily due to an increase in accrued trade payables, salaries
and wages in Fiscal 2021 due to a return to more normal operations, as compared
to significantly lower accruals in the prior year due to the early closure of
the 2019/2020 North American ski season for our Resorts, lodging properties and
retail stores beginning on March 15, 2020; (ii) an increase in pass product
sales and collections as compared to Fiscal 2020, primarily as a result of the
impacts of COVID-19, including the extended pass product sales deadline in the
prior year and the impact of credits offered to 2019/2020 North American pass
product holders who purchased 2020/2021 pass products; and (iii) a decrease in
inventories (excluding inventories assumed through acquisitions) as of July 31,
2021 as compared to the beginning of the fiscal year relative to an increase in
the prior year period. These increases were partially offset by an increase in
cash interest payments of $37.3 million in Fiscal 2021 as compared to the prior
year, primarily due to incremental cash interest payments on the 6.25% Notes
issued in May 2020, for which the first interest payments were made during
Fiscal 2021.

Cash used in investing activities for Fiscal 2021 decreased by $389.4 million,
primarily due to cash payments of $327.6 million, net of cash acquired, related
to the acquisition of Peak Resorts during Fiscal 2020. Additionally, capital
expenditures decreased by $57.2 million primarily as a result of the deferral of
a significant amount of discretionary capital projects related to our decision
during the outbreak of COVID-19 to prioritize near-term liquidity.

Cash provided by financing activities increased by $58.4 million during Fiscal
2021 compared to Fiscal 2020, primarily due to (i) proceeds of $575.0 million
from the issuance of our 0.0% Convertible Notes during Fiscal 2021; (ii) a
decrease in dividends paid of $212.7 million; (iii) a decrease in net payments
of $208.0 million under the revolver component of our Vail Holdings Credit
Agreement; and (iv) a decrease in repurchases of common stock of $46.4 million.
These increases in cash provided by financing activities were partially offset
by (i) proceeds of $600.0 million related to the issuance of our 6.25% Notes
during Fiscal 2020; (ii) proceeds of $335.6 million from incremental borrowings
under the term loan portion of our Vail Holdings Credit Agreement during Fiscal
2020, which were used to fund the Peak Resorts acquisition; (iii) an increase in
net payments under the revolver component of our Whistler Credit Agreement of
$23.5 million; and (iv) an increase in employee taxes paid for equity award
exercises of $19.6 million.

Significant Sources of Cash



We had $1,107.4 million of cash and cash equivalents as of July 31, 2022,
compared to $1,244.0 million as of July 31, 2021. Although we cannot predict the
future impact associated with the COVID-19 pandemic or other economic factors on
our business, we currently anticipate that our Mountain and Lodging segment
operating results will continue to provide a significant source of future
operating cash flows.

In addition to our $1,107.4 million of cash and cash equivalents at July 31,
2022, we had $417.4 million available under the revolver component of our Vail
Holdings Credit Agreement as of July 31, 2022 (which represents the total
commitment of $500.0 million less certain letters of credit outstanding of
$82.6 million). Also, to further support the liquidity needs of Whistler
Blackcomb, we had C$281.6 million ($220.0 million) available under the revolver
component of our Whistler Credit Agreement (which represents the total
commitment of C$300.0 million ($234.3 million) less outstanding borrowings of
C$15.0 million ($11.6 million) and letters of credit outstanding of
C$3.4 million ($2.6 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. On August 31, 2022, we
entered into an amendment of the Vail Holdings Credit Agreement, to extend the
maturity date by two years to September 2026. Additionally, in connection with
the amendment the reference rate changed from LIBOR to the secured overnight
financing rate ("SOFR") given the anticipated sunset of LIBOR in June of 2023.
SOFR is a broad measure of the cost of borrowing cash in the overnight U.S.
Treasury repo market and is administered by the Federal Reserve Bank of New
York. There were no other material changes in terms. The Vail Holdings Credit
Agreement and the Whistler Credit Agreement provide adequate flexibility and are
priced favorably with any new borrowings currently priced at SOFR, plus a spread
of 0.1%, plus 1.25% for the Vail Holdings Credit Agreement, and Bankers
Acceptance Rate plus 1.75% for the Whistler Credit Agreement.
                                       56
--------------------------------------------------------------------------------




Significant Uses of Cash

Capital Expenditures

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. In addition, we may incur capital expenditures for retained ownership
interests associated with third-party real estate development projects.
Currently planned capital expenditures primarily include investments that will
allow us to maintain our high-quality standards, 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 currently anticipate we will spend approximately $323 million to $333 million
on resort capital expenditures during calendar year 2022. This plan includes the
installation of 18 new or replacement lifts across 12 of our resorts, which will
meaningfully increase lift capacity at those lift locations. The capital plan
includes approximately $9 million for the addition of annual capital
expenditures associated with the recently acquired Seven Springs Resorts,
approximately $4 million related to the addition of Andermatt-Sedrun and
approximately $20 million of incremental spending to complete the one-time
capital plans associated with the Peak Resorts and Triple Peaks acquisitions.
Also included in these estimated capital expenditures are approximately $105
million to $115 million of maintenance capital expenditures, which are necessary
to maintain appearance and level of service appropriate to our resort
operations. 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.

Approximately $87 million was spent for capital expenditures in calendar year
2022 as of July 31, 2022, leaving approximately $236 million to $246 million to
spend in the remainder of calendar year 2022.

Acquisitions



On December 31, 2021, we acquired the assets of the Seven Springs Resorts for a
purchase price of approximately $116.5 million, after adjustments for certain
agreed-upon terms, which was funded with cash on hand.

On August 3, 2022, we acquired a majority stake in Andermatt-Sedrun Sport AG,
for a purchase price of CHF 149.3 million ($155.7 million), which was funded
with cash on hand. During Fiscal 2022, we made a cash deposit of
CHF 110.0 million ($114.4 million) to escrow as a required prepayment in
connection with the acquisition, and the remaining CHF 39.3 million ($41.3
million) was paid subsequent to July 31, 2022. As of August 3, 2022, the value
of the total consideration paid to the seller was $155.4 million.

Debt



As of July 31, 2022, principal payments on the majority of our long-term debt
($2.7 billion of the total $2.8 billion debt outstanding as of July 31, 2022)
are not due until fiscal year 2025 and beyond. As of July 31, 2022 and 2021,
total long-term debt, net (including long-term debt due within one year) was
$2.7 billion and $2.9 billion, respectively. Net Debt (defined as long-term
debt, net plus long-term debt due within one year less cash and cash
equivalents) was $1.6 billion as of both July 31, 2022 and 2021.

As of July 31, 2022, the Vail Holdings Credit Agreement provides for (i) a
revolving loan facility in an aggregate principal amount of $500.0 million and
(ii) a term loan facility of $1.1 billion. 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 the Vail Holdings Credit
Agreement and the Whistler Credit Agreement, if needed.

Our debt service requirements can be impacted by changing interest rates as we
had approximately $0.7 billion of net variable-rate debt outstanding as of
July 31, 2022, after consideration of $400.0 million in interest rate swaps
which convert variable-rate debt to fixed-rate debt. A 100-basis point change in
LIBOR (or its successor, SOFR) would cause our annual interest payments on our
net variable-rate debt to change by approximately $7.4 million. Additionally,
the annual payments associated with the financing of the Canyons 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, which can be mitigated by adjustments to capital expenditures, the
flexibility of investment activities and the ability to obtain favorable future
financing. 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.
                                       57
--------------------------------------------------------------------------------

Material Cash Requirements



As part of our ongoing operations, we enter into arrangements that obligate us
to make future payments under contracts such as debt agreements and construction
agreements in conjunction with our resort capital expenditures. Debt
obligations, which totaled $2.8 billion as of July 31, 2022, are recognized as
liabilities in our Consolidated Balance Sheet. Obligations under construction
contracts and other purchase commitments are not recognized as liabilities in
our Consolidated Balance Sheet until services and/or goods are received which is
in accordance with GAAP. A summary of our material cash requirements as of
July 31, 2022 (excluding obligations presented elsewhere, including Notes to
Consolidated Financial Statements) is presented below (in thousands):

                                                                           Payments Due by Period
                                                                Fiscal               2-3                 4-5             More than
                                            Total                2023               years               years             5 years
Long-term debt (1)                      $ 3,164,858            152,598            1,748,777            630,925            632,558
Service contracts                       $    26,507             24,800                1,288                419                  -
Purchase obligations and other (2)      $   698,358            597,847               77,411                  -             23,100

Total contractual cash obligations $ 3,889,723 $ 775,245

$ 1,827,476 $ 631,344 $ 655,658




(1) Long-term debt includes principal payments, fixed-rate interest payments
(including payments that are required under interest rate swaps) and estimated
variable interest payments utilizing interest rates in effect at July 31, 2022,
and assumes all debt outstanding as of July 31, 2022 will be held to maturity.
The future annual interest obligations noted herein are estimated only in
relation to debt outstanding as of July 31, 2022, and do not reflect interest
obligations on potential future debt or refinancing (including the impact of the
Fifth Amendment, which we entered into in August 2022 and which extended the
maturity date of our Vail Holdings Credit Agreement by two years to September
2026 (see Notes to Consolidated Financial Statements for additional
information)).

Long-term debt also includes $12.8 million of proceeds resulting from real
estate transactions accounted for as a financing arrangements. Fiscal 2023
payments shown above include approximately $6.2 million of proceeds, which are
expected to be recognized on the Company's Statement of Operations during Fiscal
2023 as a result of the anticipated resolution of continuing involvement, with
no associated cash outflow (see Notes to Consolidated Financial Statements for
additional information).

(2) Purchase obligations and other primarily includes amounts which are
classified as trade payables ($149.8 million), accrued payroll and benefits
($109.8 million), accrued fees and assessments ($25.7 million), contingent
consideration liability ($42.4 million) and accrued taxes (including taxes for
uncertain tax positions) ($87.5 million) on our Consolidated Balance Sheet as of
July 31, 2022. These amounts also include other commitments for goods and
services not yet received, including construction contracts and minimum
commitments under season pass alliance agreements, which are not included on our
Consolidated Balance Sheet as of July 31, 2022 in accordance with GAAP. Purchase
obligations and other does not include any amounts associated with the
acquisition of Andermatt-Sedrun, which was acquired on August 3, 2022.

Share Repurchase Program



Our share repurchase program is conducted under authorizations made from time to
time by our Board of Directors. On March 6, 2006, our Board of Directors
initially authorized the repurchase of up to 3,000,000 shares of Vail Shares and
later authorized additional repurchases of up to 3,000,000 additional Vail
Shares (July 16, 2008) and 1,500,000 Vail Shares (December 4, 2015), for a total
authorization to repurchase shares of up to 7,500,000 Vail Shares. During Fiscal
2022, we repurchased 304,567 shares of common stock at an average price of
$246.27 for a total cost of $75.0 million. Since the inception of this stock
repurchase program through July 31, 2022, we have repurchased 6,465,708 Vail
Shares at a cost of approximately $479.4 million. As of July 31, 2022, 1,034,292
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 sale at prices that we believe are
attractive. The share repurchase program has no expiration date.
                                       58
--------------------------------------------------------------------------------

Dividend Payments



During Fiscal 2022, we paid cash dividends of $5.58 per share ($225.8 million,
including cash dividends paid to Exchangeco shareholders). We did not pay cash
dividends during Fiscal 2021. On September 22, 2022, our Board of Directors
approved a cash dividend of $1.91 per share payable on October 24, 2022 to
stockholders of record as of October 5, 2022. We expect to fund the dividend
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.

Covenants and Limitations



We must abide by certain restrictive financial covenants under our credit
agreements. The most restrictive of those covenants include the following: 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). In addition, our financing arrangements limit
our ability to make certain restricted payments, pay dividends on or redeem or
repurchase stock, make certain investments, 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 July 31, 2022. We expect that we will continue to meet all
applicable financial maintenance covenants in effect in our credit agreements
throughout the year ending July 31, 2023; however, there can be no assurance
that we will continue to 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 our credit agreements. There can be no assurance that such
waiver or amendment 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



The preparation of Consolidated Financial Statements in conformity with GAAP
requires us to select appropriate accounting policies and to make judgments and
estimates affecting the application of those accounting policies. In applying
our accounting policies, different business conditions or the use of different
assumptions may result in materially different amounts reported in the
Consolidated Financial Statements.

We have identified the most critical accounting policies which were determined
by considering accounting policies that involve the most complex or subjective
decisions or assessments. We also have other policies considered key accounting
policies; however, these policies do not meet the definition of critical
accounting policies because they do not generally require us to make estimates
or judgments that are complex or subjective. We have reviewed these critical
accounting policies and related disclosures with our Audit Committee of the
Board of Directors.

Goodwill and Intangible Assets

Description



The carrying value of goodwill and indefinite-lived intangible assets are
evaluated for possible impairment on an annual basis or between annual tests if
an event occurs or circumstances change that would more likely than not reduce
the estimated fair value of a reporting unit or indefinite-lived intangible
asset below its carrying value. Other intangible assets are evaluated for
impairment only when there is evidence that events or changes in circumstances
indicate that the carrying amount of these assets may not be recoverable.
                                       59
--------------------------------------------------------------------------------

Judgments and Uncertainties



Application of the goodwill and indefinite-lived intangible asset impairment
test requires judgment, including the identification of reporting units,
assignment of assets and liabilities to reporting units, assignment of goodwill
to reporting units and determination of the estimated fair value of reporting
units and indefinite-lived intangible assets. We perform a qualitative analysis
to determine whether it is more likely than not that the fair value of a
reporting unit or indefinite-lived intangible asset exceeds the carrying amount.
If it is determined, based on qualitative factors, that the fair value of the
reporting unit or indefinite-lived intangible asset may be more likely than not
less than carrying amount, or if significant changes to macro-economic factors
related to the reporting unit or intangible asset have occurred that could
materially impact fair value since the previous quantitative analysis was
performed, a quantitative impairment test would be required, in which we would
determine the estimated fair value of our reporting units using a discounted
cash flow analysis and determine the estimated fair value of indefinite-lived
intangible assets primarily using the income approach based upon estimated
future revenue streams. These analyses require significant judgments, including
estimation of future cash flows, which is dependent on internal forecasts,
available industry/market data (to the extent available), estimation of the
long-term rate of growth for our business including expectations and assumptions
regarding the impact of general economic conditions on our business, estimation
of the useful life over which cash flows will occur (including terminal
multiples), determination of the respective weighted average cost of capital and
market participant assumptions. Changes in these estimates and assumptions could
materially affect the determination of estimated fair value and impairment for
each reporting unit or indefinite-lived intangible asset.

Effect if Actual Results Differ From Assumptions

Goodwill and indefinite-lived intangible assets are tested for impairment at
least annually as of May 1. Our testing for goodwill and indefinite-lived
intangible asset impairment consists of a comparison of the estimated fair value
of those assets with their net carrying values. If the net carrying value of the
assets exceed their estimated fair value, an impairment will be recognized for
indefinite-lived intangible assets, including goodwill, in an amount equal to
that excess; otherwise, no impairment loss is recognized. During Fiscal 2022, we
primarily performed qualitative analyses of our reporting units and
indefinite-lived intangible assets and determined that the estimated fair value
of all material reporting units and indefinite-lived intangible assets
significantly exceeded their respective carrying values.

Fair value determinations require considerable judgment and are sensitive to
changes in underlying assumptions and factors. As a result, there can be no
assurance that the estimates and assumptions made for purposes of the annual
goodwill impairment test will prove to be an accurate prediction of the future.
Examples of events or circumstances that could reasonably be expected to
negatively affect the underlying key assumptions and ultimately impact the
estimated fair value of our reporting units may include such items as:
(1) prolonged adverse weather conditions resulting in a sustained decline in
guest visitation; (2) a prolonged weakness in the general economic conditions in
which guest visitation and spending is adversely impacted (particularly with
regard to COVID-19 or other potential future pandemics); and (3) volatility in
the equity and debt markets which could result in a higher discount rate.

While historical performance and current expectations have generally resulted in
estimated fair values of our reporting units in excess of carrying values, if
our assumptions are not realized, it is possible that an impairment charge may
need to be recorded in the future. However, it is not possible at this time to
determine if an impairment charge would result or if such a charge would be
material. As of July 31, 2022, we had $1,754.9 million of goodwill and $254.2
million of indefinite-lived intangible assets recorded on our Consolidated
Balance Sheet. There can be no assurance that the estimates and assumptions made
for purposes of the annual goodwill and indefinite-lived intangible asset
impairment tests will prove to be an accurate prediction of the future.
                                       60
--------------------------------------------------------------------------------




Tax Contingencies

Description

We must make certain estimates and judgments in determining income tax expense
for financial statement purposes. These estimates and judgments occur in the
calculation of tax credits and deductions and in the calculation of certain tax
assets and liabilities, which arise from differences in the timing of
recognition of revenue and expense for tax and financial statement purposes, as
well as the interest and penalties relating to uncertain tax positions. The
calculation of our tax liabilities involves dealing with uncertainties in the
application of complex tax regulations. We recognize liabilities for uncertain
tax positions based on a two-step process. The first step is to evaluate the tax
position for recognition by determining if the weight of available evidence
indicates that it is more likely than not that the position will be sustained on
audit, including resolution of related appeals or litigation processes, if any.
The second step requires us to estimate and measure the largest tax benefit that
is cumulatively greater than 50% likely of being realized upon ultimate
settlement. It is inherently difficult and subjective to estimate such amounts,
as this requires us to determine the probability of various possible outcomes.
This evaluation is based on factors including, but not limited to, changes in
facts or circumstances, changes in tax law, interpretation of tax law,
effectively settled issues under audit and new audit activity. A significant
amount of time may pass before a particular matter, for which we may have
established a reserve, is audited and fully resolved.

Judgments and Uncertainties

The estimates of our tax contingencies reserve contain uncertainty because management must use judgment to estimate the potential exposure associated with our various filing positions.

Effect if Actual Results Differ From Assumptions



We believe the estimates and judgments discussed herein are reasonable and we
have adequate reserves for our tax contingencies for uncertain tax positions.
Our reserves for uncertain tax positions, including any income tax related
interest and penalties, are $68.8 million as of July 31, 2022. This reserve
relates to the treatment of the Canyons lease payments obligation as payments of
debt obligations and that the tax basis in Canyons goodwill is deductible.
Actual results could differ and we may be exposed to increases or decreases in
those reserves and tax provisions that could be material.

An unfavorable tax settlement could require the use of cash and could possibly
result in increased tax expense and effective tax rate and/or adjustments to our
deferred tax assets and deferred tax liabilities in the year of resolution. A
favorable tax settlement could possibly result in a reduction in our tax
expense, effective tax rate, income taxes payable, other long-term liabilities
and/or adjustments to our deferred tax assets and deferred tax liabilities in
the year of settlement or in future years.

Depreciable Lives of Assets

Description



Mountain and lodging operational assets, furniture and fixtures, computer
equipment, software, vehicles and leasehold improvements are primarily
depreciated using the straight-line method over the estimated useful life of the
asset. Assets may become obsolete or require replacement before the end of their
useful life in which the remaining book value would be written-off or we could
incur costs to remove or dispose of assets no longer in use.

Judgments and Uncertainties

The estimates of our useful lives of the assets contain uncertainty because management must use judgment to estimate the useful life of the asset.

Effect if Actual Results Differ From Assumptions



Although we believe the estimates and judgments discussed herein are reasonable,
actual results could differ, and we may be exposed to increased expense related
to depreciable assets disposed of, removed or taken out of service prior to its
originally estimated useful life, which may be material. A 10% decrease in the
estimated useful lives of depreciable assets would have increased depreciation
expense by approximately $24.0 million for Fiscal 2022.
                                       61
--------------------------------------------------------------------------------




Business Combinations

Description

A component of our growth strategy has been to acquire and integrate businesses
that complement our existing operations. We account for business combinations in
accordance with the guidance for business combinations and related literature.
Accordingly, we allocate the purchase price of acquired businesses to the
identifiable tangible and intangible assets acquired and liabilities assumed
based upon their estimated fair values at the date of acquisition. The
difference between the purchase price and the estimated fair value of the net
assets acquired or the excess of the aggregate estimated fair values of assets
acquired and liabilities assumed is recorded as goodwill. In determining the
estimated fair values of assets acquired and liabilities assumed in a business
combination, we use various recognized valuation methods including present value
modeling and referenced market values (where available). Valuations are
performed by management or independent valuation specialists under management's
supervision, where appropriate.

Judgments and Uncertainties



Accounting for business combinations requires our management to make significant
estimates and assumptions, especially at the acquisition date, including our
estimates for intangible assets, contractual obligations assumed and contingent
consideration, where applicable. Although we believe the assumptions and
estimates we have made in the past have been reasonable and appropriate, they
are based in part on historical experience and information obtained from the
management of the acquired companies and are inherently uncertain. Examples of
critical estimates in valuing certain of the intangible assets we have acquired
include, but are not limited to: determination of weighted average cost of
capital, market participant assumptions, royalty rates, terminal multiples and
estimates of future cash flows to be generated by the acquired assets. In
addition to the estimates and assumptions applied to valuing intangible assets
acquired, the determination of the estimated fair value of contingent
consideration, including estimating the likelihood and timing of achieving the
relevant thresholds for contingent consideration payments, requires the use of
subjective judgments. We estimate the fair value of the Park City contingent
consideration payments using an option pricing valuation model which
incorporates, among other factors, projected achievement of specified financial
performance measures, discounts rates and volatility for the respective
business.

Effect if Actual Results Differ From Assumptions



We believe that the estimated fair values assigned to the assets acquired and
liabilities assumed are based on reasonable assumptions that a marketplace
participant would use. While we use our best estimates and assumptions to
accurately value assets acquired and liabilities assumed at the acquisition
date, our estimates are inherently uncertain and subject to refinement. As a
result, during the measurement period, which may be up to one year from the
acquisition date, we may record adjustments to the assets acquired and
liabilities assumed with the corresponding offset to goodwill. Upon the
conclusion of the measurement period or final determination of the estimated
fair values of assets acquired or liabilities assumed, whichever comes first,
any subsequent adjustments would be recorded in our Consolidated Statements of
Operations.

We recognize the fair value of contingent consideration at the date of
acquisition as part of the consideration transferred to acquire a business. The
liability associated with contingent consideration is remeasured to fair value
at each reporting period subsequent to the date of acquisition taking into
consideration changes in financial projections and long-term growth rates, among
other factors, that may impact the timing and amount of contingent consideration
payments until the term of the agreement has expired or the contingency is
resolved. Increases in the fair value of contingent consideration are recorded
as losses in our Consolidated Statements of Operations, while decreases in fair
value are recorded as gains.

New Accounting Standards

Refer to the Summary of Significant Accounting Policies within the Notes to Consolidated Financial Statements for a discussion of new accounting standards.


                                       62
--------------------------------------------------------------------------------

Seasonality and Quarterly Results



Our mountain and lodging operations are seasonal in nature, with a typical peak
operating season in North America generally beginning in mid-December and
running through mid-April. In particular, revenue and profits for our North
America mountain and most of our lodging operations are substantially lower and
historically result in losses from late spring to late fall. Conversely, peak
operating seasons for our NPS concessioner properties, our mountain resort golf
courses and our Australian resorts' ski season generally occur during the North
American summer months while the North American winter months result in
operating losses. Revenue and profits generated by NPS concessioner properties'
summer operations, golf operations and Australian resorts' ski operations are
not sufficient to fully offset our off-season losses from our North American
mountain and other lodging operations. During Fiscal 2022, approximately 83% of
total combined Mountain and Lodging segment net revenue (excluding Lodging
segment revenue associated with reimbursement of payroll costs) was earned
during the second and third fiscal quarters. Therefore, the operating results
for any three-month period are not necessarily indicative of the results that
may be achieved for any subsequent quarter or for a full year (see Notes to
Consolidated Financial Statements).

© Edgar Online, source Glimpses