XML 21 R5.htm IDEA: XBRL DOCUMENT v3.25.3
VICI PROPERTIES INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED) - 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, 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 599,803 590,016       590,016 9,787
Reallocation of equity 0 255   255     (255)
Dividends and distributions declared (440,607) (432,900)       (432,900) (7,707)
Stock-based compensation, net of forfeitures (1,204) (1,248) 4 (1,252)     44
Reclassification of derivative gain to Interest expense (6,046) (5,976)     (5,976)   (70)
Unrealized gain (loss) on cash flow hedges 12,482 12,341     12,341   141
Foreign currency translation adjustments (3,644) (3,595)     (3,595)   (49)
Ending balance at Mar. 31, 2024 25,818,558 25,414,824 10,431 24,124,875 156,640 1,122,878 403,734
Beginning 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 2,097,037            
Reclassification of derivative gain to Interest expense (18,530)            
Foreign currency translation adjustments (3,559)            
Ending balance at Sep. 30, 2024 26,523,072 26,111,294 10,472 24,247,840 141,705 1,711,277 411,778
Beginning balance at Mar. 31, 2024 25,818,558 25,414,824 10,431 24,124,875 156,640 1,122,878 403,734
Increase (Decrease) in Stockholders' Equity              
Net income 752,753 741,302       741,302 11,451
Reallocation of equity 0 (79)   (79)     79
Dividends and distributions declared (440,684) (432,916)       (432,916) (7,768)
Stock-based compensation, net of forfeitures 4,243 4,194 1 4,193     49
Reclassification of derivative gain to Interest expense (6,384) (6,316)     (6,316)   (68)
Foreign currency translation adjustments (2,173) (2,113)     (2,113)   (60)
Ending balance at Jun. 30, 2024 26,126,313 25,718,896 10,432 24,128,989 148,211 1,431,264 407,417
Increase (Decrease) in Stockholders' Equity              
Net income 744,481 732,898       732,898 11,583
Issuance of common stock, net 115,111 115,111 40 115,071      
Reallocation of equity 0 (759)   (759)     759
Dividends and distributions declared (460,869) (452,885)       (452,885) (7,984)
Stock-based compensation, net of forfeitures 4,592 4,539   4,539     53
Reclassification of derivative gain to Interest expense (6,100) (6,030)     (6,030)   (70)
Unrealized gain (loss) on cash flow hedges (2,714) (2,681)     (2,681)   (33)
Foreign currency translation adjustments 2,258 2,205     2,205   53
Ending balance at Sep. 30, 2024 26,523,072 26,111,294 10,472 24,247,840 141,705 1,711,277 411,778
Beginning balance at Dec. 31, 2024 26,951,801 26,537,955 10,564 24,515,417 144,574 1,867,400 413,846
Increase (Decrease) in Stockholders' Equity              
Net income 552,265 543,607       543,607 8,658
Reallocation of equity 0 836   836     (836)
Dividends and distributions declared (464,869) (456,883)       (456,883) (7,986)
Stock-based compensation, net of forfeitures (4,273) (4,224) 3 (4,227)     (49)
Reclassification of derivative gain to Interest expense (6,345) (6,271)     (6,271)   (74)
Unrealized gain (loss) on cash flow hedges (5,949) (5,881)     (5,881)   (68)
Foreign currency translation adjustments 35 30     30   5
Ending balance at Mar. 31, 2025 27,022,665 26,609,169 10,567 24,512,026 132,452 1,954,124 413,496
Beginning balance at Dec. 31, 2024 26,951,801 26,537,955 10,564 24,515,417 144,574 1,867,400 413,846
Increase (Decrease) in Stockholders' Equity              
Net income 2,204,253            
Reclassification of derivative gain to Interest expense (19,120)            
Foreign currency translation adjustments 5,474            
Ending balance at Sep. 30, 2025 28,097,278 27,673,589 10,688 24,894,452 125,198 2,643,251 423,689
Beginning balance at Mar. 31, 2025 27,022,665 26,609,169 10,567 24,512,026 132,452 1,954,124 413,496
Increase (Decrease) in Stockholders' Equity              
Net income 878,368 865,079       865,079 13,289
Reallocation of equity 0 (770)   (770)     770
Dividends and distributions declared (465,021) (457,027)       (457,027) (7,994)
Stock-based compensation, net of forfeitures 4,395 4,345   4,345     50
Reclassification of derivative gain to Interest expense (6,386) (6,313)     (6,313)   (73)
Foreign currency translation adjustments 10,091 9,968     9,968   123
Ending balance at Jun. 30, 2025 27,444,112 27,024,451 10,567 24,515,601 136,107 2,362,176 419,661
Increase (Decrease) in Stockholders' Equity              
Net income 773,620 762,040       762,040 11,580
Issuance of common stock, net 375,350 375,350 121 375,229      
Reallocation of equity 0 (734)   (734)     734
Dividends and distributions declared (489,169) (480,965)       (480,965) (8,204)
Stock-based compensation, net of forfeitures 4,406 4,356   4,356     50
Reclassification of derivative gain to Interest expense (6,389) (6,317)     (6,317)   (72)
Foreign currency translation adjustments (4,652) (4,592)     (4,592)   (60)
Ending balance at Sep. 30, 2025 $ 28,097,278 $ 27,673,589 $ 10,688 $ 24,894,452 $ 125,198 $ 2,643,251 $ 423,689