XML 27 R11.htm IDEA: XBRL DOCUMENT v3.25.3
VICI PROPERTIES L.P. CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL (UNAUDITED) - USD ($)
$ in Thousands
Total
VICI Properties LP
VICI Properties LP
Partners’ Capital
VICI Properties LP
Accumulated Other Comprehensive Income
VICI Properties LP
Non-controlling Interests
Beginning balance at Dec. 31, 2023   $ 25,547,629 $ 25,288,647 $ 153,350 $ 105,632
Increase (Decrease) in Partners' Capital [Roll Forward]          
Net income   597,040 594,142   2,898
Distributions to Parent   (440,283) (440,283)    
Distributions to non-controlling interests   (2,630)     (2,630)
Stock-based compensation, net of forfeitures $ (1,204) (1,204) (1,204)    
Reclassification of derivative gain to Interest expense (6,046) (6,046)   (6,046)  
Unrealized gain (loss) on cash flow hedges 12,482 12,482   12,482  
Foreign currency translation adjustments (3,644) (3,644)   (3,644)  
Ending balance at Mar. 31, 2024   25,703,344 25,441,302 156,142 105,900
Beginning balance at Dec. 31, 2023   25,547,629 25,288,647 153,350 105,632
Increase (Decrease) in Partners' Capital [Roll Forward]          
Reclassification of derivative gain to Interest expense (18,530)        
Foreign currency translation adjustments (3,559)        
Ending balance at Sep. 30, 2024   26,455,447 26,208,082 141,029 106,336
Beginning balance at Mar. 31, 2024   25,703,344 25,441,302 156,142 105,900
Increase (Decrease) in Partners' Capital [Roll Forward]          
Net income   748,982 746,179   2,803
Contributions from Parent   147 147    
Distributions to Parent   (438,049) (438,049)    
Distributions to non-controlling interests   (2,693)     (2,693)
Stock-based compensation, net of forfeitures 4,243 4,243 4,243    
Reclassification of derivative gain to Interest expense (6,384) (6,384)   (6,384)  
Foreign currency translation adjustments (2,173) (2,173)   (2,173)  
Ending balance at Jun. 30, 2024   26,007,417 25,753,822 147,585 106,010
Increase (Decrease) in Partners' Capital [Roll Forward]          
Net income   744,540 741,519   3,021
Contributions from Parent   166,405 166,405    
Distributions to Parent   (458,256) (458,256)    
Distributions to non-controlling interests   (2,695)     (2,695)
Stock-based compensation, net of forfeitures 4,592 4,592 4,592    
Reclassification of derivative gain to Interest expense (6,100) (6,100)   (6,100)  
Unrealized gain (loss) on cash flow hedges (2,714) (2,714)   (2,714)  
Foreign currency translation adjustments 2,258 2,258   2,258  
Ending balance at Sep. 30, 2024   26,455,447 26,208,082 141,029 106,336
Beginning balance at Dec. 31, 2024   26,884,888 26,634,873 143,899 106,116
Increase (Decrease) in Partners' Capital [Roll Forward]          
Net income   550,217 547,827   2,390
Contributions from Parent   245 245    
Distributions to Parent   (462,174) (462,174)    
Distributions to non-controlling interests   (2,697)     (2,697)
Stock-based compensation, net of forfeitures (4,273) (4,273) (4,273)    
Reclassification of derivative gain to Interest expense (6,345) (6,345)   (6,345)  
Unrealized gain (loss) on cash flow hedges (5,949) (5,949)   (5,949)  
Foreign currency translation adjustments 35 35   35  
Ending balance at Mar. 31, 2025   26,953,947 26,716,498 131,640 105,809
Beginning balance at Dec. 31, 2024   26,884,888 26,634,873 143,899 106,116
Increase (Decrease) in Partners' Capital [Roll Forward]          
Reclassification of derivative gain to Interest expense (19,120)        
Foreign currency translation adjustments 5,474        
Ending balance at Sep. 30, 2025   28,024,963 27,794,086 124,304 106,573
Beginning balance at Mar. 31, 2025   26,953,947 26,716,498 131,640 105,809
Increase (Decrease) in Partners' Capital [Roll Forward]          
Net income   875,259 871,916   3,343
Contributions from Parent   128 128    
Distributions to Parent   (462,365) (462,365)    
Distributions to non-controlling interests   (2,704)     (2,704)
Stock-based compensation, net of forfeitures 4,395 4,395 4,395    
Reclassification of derivative gain to Interest expense (6,386) (6,386)   (6,386)  
Foreign currency translation adjustments 10,091 10,091   10,091  
Ending balance at Jun. 30, 2025   27,372,365 27,130,572 135,345 106,448
Increase (Decrease) in Partners' Capital [Roll Forward]          
Net income   773,106 770,281   2,825
Contributions from Parent   375,727 375,727    
Distributions to Parent   (486,900) (486,900)    
Distributions to non-controlling interests   (2,700)     (2,700)
Stock-based compensation, net of forfeitures 4,406 4,406 4,406    
Reclassification of derivative gain to Interest expense (6,389) (6,389)   (6,389)  
Foreign currency translation adjustments $ (4,652) (4,652)   (4,652)  
Ending balance at Sep. 30, 2025   $ 28,024,963 $ 27,794,086 $ 124,304 $ 106,573