XML 31 R16.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements
12 Months Ended
Jul. 31, 2023
Fair Value Disclosures [Abstract]  
Fair Value Measurements Fair Value Measurements
The Company utilizes FASB-issued fair value guidance that establishes how reporting entities should measure fair value for measurement and disclosure purposes. The guidance establishes a common definition of fair value applicable to all assets and liabilities measured at fair value and prioritizes the inputs into valuation techniques used to measure fair value. Accordingly, the Company uses valuation techniques which maximize the use of observable inputs and minimize the use of unobservable inputs when determining fair value. The three levels of the hierarchy are as follows:
Level 1: Inputs that reflect unadjusted quoted prices in active markets that are accessible to the Company for identical assets or liabilities;
Level 2: Inputs include quoted prices for similar assets and liabilities in active and inactive markets or that are observable for the asset or liability either directly or indirectly; and
Level 3: Unobservable inputs which are supported by little or no market activity.
The table below summarizes the Company’s cash equivalents, other current assets, Interest Rate Swaps and Contingent Consideration (defined below) measured at estimated fair value (all other assets and liabilities measured at fair value are immaterial) (in thousands).
 Estimated Fair Value Measurement as of July 31, 2023
DescriptionTotalLevel 1Level 2Level 3
Assets:
Money Market$170,872 $170,872 $— $— 
Commercial Paper$2,401 $— $2,401 $— 
Certificates of Deposit$144,365 $— $144,365 $— 
Interest Rate Swaps$17,229 $— $17,229 $— 
Liabilities:
Contingent Consideration$73,300 $— $— $73,300 
 Estimated Fair Value Measurement as of July 31, 2022
DescriptionTotalLevel 1Level 2Level 3
Assets:
Money Market$505,901 $505,901 $— $— 
Commercial Paper$2,401 $— $2,401 $— 
Certificates of Deposit$9,473 $— $9,473 $— 
Interest Rate Swaps$12,301 $— $12,301 $— 
Liabilities:
Contingent Consideration $42,400 $— $— $42,400 
The Company’s cash equivalents, other current assets and Interest Rate Swaps are measured utilizing quoted market prices or pricing models whereby all significant inputs are either observable or corroborated by observable market data. The Company is party to various interest rate swap agreements which hedge the cash flows associated with the SOFR-based variable interest rate component of $400.0 million in principal amount of its Vail Holdings Credit Agreement. Changes in the estimated fair value are recognized in change in estimated fair value of hedging instruments on the Company’s Consolidated Statements of Comprehensive Income. The estimated fair value of the Interest Rate Swaps was included as an asset within deferred charges and other assets as of July 31, 2023, and 2022 in the Company’s Consolidated Balance Sheets.
The changes in Contingent Consideration during the years ended July 31, 2023 and 2022 were as follows (in thousands):
Contingent Consideration
Balance as of July 31, 2021$29,600 
Payment
(7,480)
Change in estimated fair value
20,280 
Balance as of July 31,202242,400 
Payment
(18,936)
Change in estimated fair value
49,836 
Balance as of July 31, 2023$73,300 
The Park City Lease provides for participating contingent payments (the “Contingent Consideration”) to the landlord of 42% of the amount by which EBITDA for the Park City resort operations, as calculated under the Park City Lease, exceeds approximately $35 million, as established upon the Company’s acquisition of the resort, with such threshold amount subsequently increased annually by an inflation linked index and a 10% adjustment for any capital improvements or investments made under the Park City Lease by the Company. Contingent Consideration is classified as a liability, which is remeasured to fair value at each reporting date until the contingency is resolved. The Company estimated the fair value of the Contingent Consideration payments using an option pricing valuation model. The estimated fair value of Contingent Consideration includes future period resort operations of Park City in the calculation of EBITDA on which participating contingent payments are made, which is determined on the basis of estimated subsequent year performance, escalated by an assumed annual growth factor and discounted to net present value. Other significant assumptions included a discount rate of 11.1%, and volatility of 17.0%, which together with future period Park City EBITDA, are all unobservable inputs and thus are considered Level 3 inputs. During the year ended July 31, 2023, the Company made a payment to the landlord for Contingent Consideration of approximately $18.9 million which increased compared to the prior year, primarily due to improved Park City performance for the period ended July 31, 2022.