XML 35 R12.htm IDEA: XBRL DOCUMENT v3.25.0.1
VICI PROPERTIES L.P. CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL - USD ($)
$ in Thousands
Total
VICI Properties LP
VICI Properties LP
Partners’ Capital
VICI Properties LP
Accumulated Other Comprehensive Income (Loss)
VICI Properties LP
Non-controlling Interests
Beginning balance at Dec. 31, 2021   $ 12,090,488 $ 12,010,698 $ 884 $ 78,906
Increase (Decrease) in Partners' Capital [Roll Forward]          
Net income   1,127,598 1,118,471   9,127
Contributions from Parent   10,178,426 10,178,426    
Distributions to Parent   (1,419,825) (1,419,825)    
Issuance of partnership units $ 374,769        
Distributions to non-controlling interest   (8,529)     (8,529)
Stock-based compensation, net of forfeitures 10,237 12,741 12,741    
Reclassification of derivative gain to Interest expense (16,233) (16,233)   (16,233)  
Unrealized (loss) gain on cash flow hedges 200,550 200,550   200,550  
Foreign currency translation adjustments 0        
Ending balance at Dec. 31, 2022   22,165,216 21,900,511 185,201 79,504
Increase (Decrease) in Partners' Capital [Roll Forward]          
Net income   2,545,970 2,535,066   10,904
Contributions from Parent   2,516,109 2,516,109    
Distributions to Parent   (1,673,609) (1,673,609)    
Issuance of partnership units 24,390 24,390     24,390
Distributions to non-controlling interest   (9,166)     (9,166)
Stock-based compensation, net of forfeitures 10,570 10,570 10,570    
Reclassification of derivative gain to Interest expense (24,148) (24,148)   (24,148)  
Unrealized (loss) gain on cash flow hedges (9,655) (9,655)   (9,655)  
Foreign currency translation adjustments 1,952 1,952   1,952  
Ending balance at Dec. 31, 2023   25,547,629 25,288,647 153,350 105,632
Increase (Decrease) in Partners' Capital [Roll Forward]          
Net income   2,715,455 2,704,255   11,200
Contributions from Parent   430,693 430,693    
Distributions to Parent   (1,800,891) (1,800,891)    
Distributions to non-controlling interest   (10,716)     (10,716)
Stock-based compensation, net of forfeitures 12,169 12,169 12,169    
Reclassification of derivative gain to Interest expense (24,662) (24,662)   (24,662)  
Unrealized (loss) gain on cash flow hedges 26,973 26,973   26,973  
Foreign currency translation adjustments $ (11,762) (11,762)   (11,762)  
Ending balance at Dec. 31, 2024   $ 26,884,888 $ 26,634,873 $ 143,899 $ 106,116