XML 29 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
VICI PROPERTIES INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
Total VICI Stockholders’ Equity
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Income
Retained Earnings
Non-controlling Interests
Beginning balance at Dec. 31, 2021 $ 12,187,174 $ 12,108,268 $ 6,289 $ 11,755,069 $ 884 $ 346,026 $ 78,906
Increase (Decrease) in Stockholders' Equity              
Net income 1,136,267 1,117,635       1,117,635 18,632
Issuance of common stock, net 9,790,328 9,790,328 3,337 9,786,991      
Issuance of units 374,769           374,769
Reallocation of equity 0 93,286   93,338 (52)   (93,286)
Dividends and distributions declared (1,392,979) (1,370,507)       (1,370,507) (22,472)
Stock-based compensation, net of forfeitures 10,237 10,106 5 10,101     131
Reclassification of derivative gain to Interest expense (16,233) (16,029)     (16,029)   (204)
Unrealized (loss) gain on cash flow hedges 200,550 200,550     200,550    
Foreign currency translation adjustments 0            
Ending balance at Dec. 31, 2022 22,290,113 21,933,637 9,631 21,645,499 185,353 93,154 356,476
Increase (Decrease) in Stockholders' Equity              
Net income 2,554,622 2,513,540       2,513,540 41,082
Issuance of common stock, net 2,479,720 2,479,720 791 2,478,929      
Issuance of units 24,390           24,390
Reallocation of equity 0 (8,993)   (8,993)     8,993
Dividends and distributions declared (1,669,790) (1,640,932)       (1,640,932) (28,858)
Stock-based compensation, net of forfeitures 10,570 10,442 5 10,437     128
Reclassification of derivative gain to Interest expense (24,148) (23,860)     (23,860)   (288)
Unrealized (loss) gain on cash flow hedges (9,655) (9,551)     (9,551)   (104)
Foreign currency translation adjustments 1,952 1,928     1,928   24
Ending balance at Dec. 31, 2023 25,657,774 25,255,931 10,427 24,125,872 153,870 965,762 401,843
Increase (Decrease) in Stockholders' Equity              
Net income 2,721,242 2,678,810       2,678,810 42,432
Issuance of common stock, net 378,686 378,686 132 378,554      
Reallocation of equity 0 (975)   (975)     975
Dividends and distributions declared (1,808,619) (1,777,172)       (1,777,172) (31,447)
Stock-based compensation, net of forfeitures 12,169 11,971 5 11,966     198
Reclassification of derivative gain to Interest expense (24,662) (24,384)     (24,384)   (278)
Unrealized (loss) gain on cash flow hedges 26,973 26,668     26,668   305
Foreign currency translation adjustments (11,762) (11,580)     (11,580)   (182)
Ending balance at Dec. 31, 2024 $ 26,951,801 $ 26,537,955 $ 10,564 $ 24,515,417 $ 144,574 $ 1,867,400 $ 413,846