close

VICI Properties Inc. Announces Third Quarter 2025 Results

-  Announced 14th Tenant  -

-  Updates Guidance for Full Year 2025  -

-  Announced 8th Consecutive Annual Dividend Increase  -

VICI Properties Inc. (NYSE: VICI) (“VICI Properties”, "VICI" or the “Company”), an experiential real estate investment trust, today reported results for the quarter ended September 30, 2025. All per share amounts included herein are on a per diluted common share basis unless otherwise stated.

Third Quarter 2025 Financial and Operating Highlights

  • Total revenues increased 4.4% year-over-year to $1.0 billion
  • Net income attributable to common stockholders increased 4.0% year-over-year to $762.0 million and, on a per share basis, increased 2.0% year-over-year to $0.71, with the increase partially offset by the change in the CECL allowance for the quarter ended September 30, 2025
  • AFFO attributable to common stockholders increased 7.4% year-over-year to $637.6 million and, on a per share basis, increased 5.3% year-over-year to $0.60
  • Declared a quarterly cash dividend of $0.45 per share, representing a 4.0% year-over-year increase
  • Ended the quarter with $507.5 million in cash and cash equivalents and $244.9 million of estimated forward sale equity proceeds
  • Updated AFFO guidance for full year 2025 to between $2,510 million and $2,520 million, or between $2.36 and $2.37 per diluted share
  • Subsequent to quarter-end, announced agreements for entry into a lease agreement with an affiliate of funds managed by Clairvest related to the real property of MGM Northfield Park in Northfield, Ohio

CEO Comments

Edward Pitoniak, Chief Executive Officer of VICI Properties, said, “In the third quarter of 2025, the compounding nature of our business continued to demonstrate its merit with 4.4% year-over-year revenue growth and 5.3% year-over-year growth in AFFO per share, supporting our 8th consecutive annual dividend increase of $0.0175 per share, representing a 4.0% year-over-year increase. In the last twelve months, we have grown our aggregate AFFO by 7.4% while only growing our share count by 2.1%, highlighting the efficiency of our business model and the merit of our disciplined capital allocation strategy. Additionally, subsequent to quarter-end, we welcomed our 14th tenant - Clairvest - who will acquire the operations of MGM Northfield Park. Clairvest has deep experience in the gaming sector, and we look forward to adding them to our increasingly diversified tenant roster."

Third Quarter 2025 Financial Results

Total Revenues

Total revenues were $1.0 billion for the quarter, an increase of 4.4% compared to $964.7 million for the quarter ended September 30, 2024. Total revenues for the quarter included $131.2 million of non-cash leasing and financing adjustments and $19.5 million of other income.

Net Income Attributable to Common Stockholders

Net income attributable to common stockholders was $762.0 million for the quarter, or $0.71 per share, compared to $732.9 million, or $0.70 per share, for the quarter ended September 30, 2024. The year-over-year increase in net income was partially offset by the $11.5 million aggregate change in the CECL allowance from the quarter ended September 30, 2024 to the quarter ended September 30, 2025.

Funds from Operations (“FFO”)

FFO attributable to common stockholders was $762.0 million for the quarter, or $0.71 per share, compared to $732.9 million, or $0.70 per share, for the quarter ended September 30, 2024. The year-over-year increase in FFO was partially offset by the $11.5 million aggregate change in the CECL allowance from the quarter ended September 30, 2024 to the quarter ended September 30, 2025.

Adjusted Funds from Operations (“AFFO”)

AFFO attributable to common stockholders was $637.6 million for the quarter, an increase of 7.4% compared to $593.9 million for the quarter ended September 30, 2024. AFFO per share was $0.60 for the quarter, an increase of 5.3% compared to $0.57 for the quarter ended September 30, 2024.

Third Quarter 2025 and Subsequent Investment Activity

Investment Activity

Subsequent to quarter-end, on October 16, 2025, the Company announced that, in connection with MGM Resorts International's (NYSE: MGM) ("MGM Resorts") agreement to sell the operations of MGM Northfield Park ("Northfield Park") located in Northfield, Ohio, to an affiliate of funds managed by Clairvest Group, Inc. (TSX: CVG) ("Clairvest"), VICI has agreed to enter into a new triple-net lease with an affiliate of Clairvest with respect to the real property of Northfield Park (the "Northfield Park Lease") and an amendment to the Master Lease between VICI and MGM Resorts (the "MGM Master Lease") to account for MGM Resorts' divestiture of the operations of Northfield Park. The Northfield Park Lease will have an initial annual base rent of $53.0 million, (or $54.0 million, if closing occurs on or after May 1, 2026 to reflect the 2.0% annual escalation provided for in the MGM Master Lease). Upon closing, the Northfield Park Lease will begin a new 25-year lease term with three 10-year tenant renewal options, with other economic terms substantially similar to the MGM Master Lease, including escalation of 2.0% per annum (with escalation equal to the greater of 2.0% and the change in CPI (capped at 3.0%) beginning at the same time as the MGM Master Lease in 2032) and a minimum capital expenditure requirement equal to 1.0% of annual net revenue. The Northfield Park Lease will be guaranteed by an affiliate of funds managed by Clairvest that will own the operations of Northfield Park. The transaction is subject to customary closing conditions and regulatory approvals and is expected to be completed in the first half of 2026.

Third Quarter 2025 Capital Markets Activity

On July 1, 2025, the Company physically settled 9,662,116 shares under an outstanding forward sale agreement in exchange for total net settlement proceeds of approximately $296.0 million. On August 11, 2025, the Company physically settled 2,439,256 shares under an outstanding forward sale agreement in exchange for total net settlement proceeds of approximately $79.8 million.

On July 2, 2025, the Company repaid $175.0 million of the outstanding USD balance on its revolving credit facility.

The following table details the issuance of outstanding shares of common stock, including restricted common stock:

 

 

Nine Months Ended September 30,

Common Stock Outstanding

 

2025

 

2024

Beginning Balance January 1,

 

1,056,366,685

 

1,042,702,763

Issuance of common stock upon physical settlement of forward sale agreements

 

12,101,372

 

4,000,000

Issuance of restricted and unrestricted common stock under the stock incentive program, net of forfeitures

 

340,637

 

469,718

Ending Balance September 30,

 

1,068,808,694

 

1,047,172,481

The following table reconciles the weighted-average shares of common stock outstanding used in the calculation of basic earnings per share to the weighted-average shares of common stock outstanding used in the calculation of diluted earnings per share:

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Determination of shares:

 

 

 

 

 

 

 

Weighted-average shares of common stock outstanding

1,067,254

 

1,046,627

 

1,059,871

 

1,043,922

Assumed conversion of restricted stock

779

 

681

 

613

 

467

Assumed settlement of forward sale agreements

337

 

1,031

 

248

 

508

Diluted weighted-average shares of common stock outstanding

1,068,369

 

1,048,338

 

1,060,732

 

1,044,897

Balance Sheet and Liquidity

As of September 30, 2025, the Company had approximately $17.1 billion in total debt and approximately $3.1 billion in liquidity, comprised of $507.5 million in cash and cash equivalents, $244.9 million of estimated net proceeds available upon physical settlement of 7,750,000 shares outstanding under its forward sale agreement, and approximately $2.4 billion of availability under its revolving credit facility. The Company's revolving credit facility includes the option to (i) increase the revolving loan commitments by up to $1.0 billion, and (ii) add one or more tranches of term loans of up to $2.0 billion in the aggregate, in each case, to the extent that any one or more lenders (from the syndicate or otherwise) agree to provide such additional credit extensions.

The Company’s outstanding indebtedness as of September 30, 2025 was as follows:

($ in millions USD)

September 30, 2025

Revolving Credit Facility

 

USD Borrowings

$

CAD Borrowings (1)

 

125.7

GBP Borrowings (1)

 

22.2

4.500% Notes Due 2026

 

500.0

4.250% Notes Due 2026

 

1,250.0

5.750% Notes Due 2027

 

750.0

3.750% Notes Due 2027

 

750.0

4.500% Notes Due 2028

 

350.0

4.750% Notes Due 2028

 

1,250.0

4.750% Notes Due 2028

 

400.0

3.875% Notes Due 2029

 

750.0

4.625% Notes Due 2029

 

1,000.0

4.950% Notes Due 2030

 

1,000.0

4.125% Notes Due 2030

 

1,000.0

5.125% Notes Due 2031

 

750.0

5.125% Notes Due 2032

 

1,500.0

5.750% Notes Due 2034

 

550.0

5.625% Notes Due 2035

 

900.0

5.625% Notes Due 2052

 

750.0

6.125% Notes Due 2054

 

500.0

Total Unsecured Debt Outstanding

$

14,097.9

CMBS Debt Due 2032

$

3,000.0

Total Debt Outstanding

$

17,097.9

Cash and Cash Equivalents

$

507.5

Net Debt

$

16,590.4

 

(1) Based on applicable exchange rates as of September 30, 2025.

Dividends

On September 4, 2025, the Company declared a regular quarterly cash dividend of $0.45 per share, representing a 4.0% increase from the prior dividend amount. The Q3 2025 dividend was paid on October 9, 2025 to stockholders of record as of the close of business on September 18, 2025 and totaled in aggregate approximately $481.0 million.

2025 Guidance

The Company is updating its AFFO guidance for the full year 2025. In determining AFFO, the Company adjusts for certain items that are otherwise included in determining net income attributable to common stockholders, the most comparable generally accepted accounting principles in the United States (“GAAP”) financial measure. In reliance on the exception provided by applicable rules, the Company does not provide guidance for GAAP net income, the most comparable GAAP financial measure, or a reconciliation of 2025 AFFO to GAAP net income because we are unable to predict with reasonable certainty the amount of the change in non-cash allowance for credit losses under ASU No. 2016-13 - Financial Instruments—Credit Losses (Topic 326) (“ASC 326”) for a future period. The non-cash change in allowance for credit losses under ASC 326 with respect to a future period is dependent upon future events that are entirely outside of the Company’s control and may not be reliably predicted, including its tenants’ respective financial performance, fluctuations in the trading price of their common stock, credit ratings and outlook (each to the extent applicable), as well as broader macroeconomic performance. Based on past results and, as disclosed in our historical financial results, the impact of these adjustments could be material, individually or in the aggregate, to the Company’s reported GAAP results. For more information, see “Non-GAAP Financial Measures.”

The Company estimates AFFO for the year ending December 31, 2025 will be between $2,510 million and $2,520 million, or between $2.36 and $2.37 per diluted common share. Guidance does not include the impact on operating results from any pending or possible future acquisitions or dispositions, capital markets activity, or other non-recurring transactions.

The following is a summary of the Company’s updated full-year 2025 guidance:

 

 

Updated Guidance

 

Prior Guidance

For the Year Ending December 31, 2025:

 

Low

 

High

 

Low

 

High

Estimated Adjusted Funds From Operations (AFFO) (in millions)

 

$2,510

 

$2,520

 

$2,500

 

$2,520

Estimated Adjusted Funds From Operations (AFFO) per diluted share

 

$2.36

 

$2.37

 

$2.35

 

$2.37

Estimated Weighted Average Share Count for the Year (in millions)

 

1,063.0

 

1,063.0

 

1,062.4

 

1,062.4

The above per share estimates reflect the dilutive effect of the 7,750,000 shares currently pending under the Company's outstanding forward sale agreement, as calculated under the treasury stock method. VICI partnership units held by third parties are reflected as non-controlling interests and the income allocable to them is deducted from net income to arrive at net income attributable to common stockholders and AFFO; accordingly, guidance represents AFFO per share attributable to common stockholders based solely on outstanding shares of VICI common stock.

The estimates set forth above reflect management’s view of current and future market conditions, including assumptions with respect to the earnings impact of the events referenced in this release. The estimates set forth above may be subject to fluctuations as a result of several factors and there can be no assurance that the Company’s actual results will not differ materially from the estimates set forth above.

Supplemental Information

In addition to this release, the Company has furnished Supplemental Financial Information, which is available on our website in the “Investors” section, under the menu heading “Financials”. This additional information is being provided as a supplement to the information in this release and our other filings with the SEC. The Company has no obligation to update any of the information provided to conform to actual results or changes in the Company’s portfolio, capital structure or future expectations, except as may be required by applicable law.

Conference Call and Webcast

The Company will host a conference call and audio webcast on Friday, October 31, 2025 at 10:00 a.m. Eastern Time (ET). The conference call can be accessed by dialing +1 833-470-1428 (domestic) or +1 929-526-1599 (international) and entering the conference ID 158138. An audio replay of the conference call will be available from 1:00 p.m. ET on October 31, 2025 until midnight ET on November 7, 2025 and can be accessed by dialing +1 866-813-9403 (domestic) or +44 204-525-0658 (international) and entering the passcode 231278.

A live audio webcast of the conference call will be available in listen-only mode through the “Investors” section of the Company’s website, www.viciproperties.com, on October 31, 2025, beginning at 10:00 a.m. ET. A replay of the webcast will be available shortly after the call on the Company’s website and will continue for one year.

About VICI Properties

VICI Properties Inc. is an S&P 500® experiential real estate investment trust that owns one of the largest portfolios of market-leading gaming, hospitality, wellness, entertainment and leisure destinations, including Caesars Palace Las Vegas, MGM Grand and the Venetian Resort Las Vegas, three of the most iconic entertainment facilities on the Las Vegas Strip. VICI Properties owns 93 experiential assets across a geographically diverse portfolio consisting of 54 gaming properties and 39 other experiential properties across the United States and Canada. The portfolio is comprised of approximately 127 million square feet and features approximately 60,300 hotel rooms and over 500 restaurants, bars, nightclubs and sportsbooks. Its properties are occupied by industry-leading gaming, leisure and hospitality operators under long-term, triple-net lease agreements. VICI Properties has a growing array of real estate and financing partnerships with leading developers and operators in other experiential sectors, including Cabot, Cain, Canyon Ranch, Chelsea Piers, Great Wolf Resorts, Homefield, Kalahari Resorts and Lucky Strike Entertainment. VICI Properties also owns four championship golf courses and approximately 33 acres of undeveloped and underdeveloped land adjacent to the Las Vegas Strip. VICI Properties’ goal is to create the highest quality and most productive experiential real estate portfolio through a strategy of partnering with the highest quality experiential place makers and operators. For additional information, please visit www.viciproperties.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the federal securities laws. You can identify these statements by our use of the words “anticipates,” “assumes,” “believes,” “estimates,” “expects,” “guidance,” “intends,” “plans,” “projects,” "can," "could," "may," "should," "will," "would," and similar expressions that do not relate to historical matters. All statements other than statements of historical fact are forward-looking statements. You should exercise caution in interpreting and relying on forward-looking statements because they involve known and unknown risks, uncertainties, and other factors which are, in some cases, beyond the Company’s control and could materially affect actual results, performance, or achievements which could differ materially from those set forth in the forward-looking statements and may be affected by a variety of risks. Among those risks, uncertainties and other factors are: the impact of changes in general economic conditions and market developments, including inflation, interest rate changes and volatility, tariffs and trade barriers, supply chain disruptions, changes in consumer spending, consumer confidence levels, unemployment levels, governmental action (including significant layoffs or reductions in force among federal government employees or a prolonged U.S. federal government shutdown), and depressed real estate prices resulting from the severity and duration of any downturn or recession in the U.S. or global economy; our ability to successfully pursue and consummate transactions, including investments in, and acquisitions of, real estate and to obtain debt financing for such investments at attractive interest rates, or at all; risks associated with our pending and completed transactions, including our ability or failure to realize the anticipated benefits thereof; our dependence on our tenants at our properties and their affiliates that serve as guarantors of the lease payments, and the negative consequences any material adverse effect on their respective businesses could have on us; the possibility that any future transactions may not be consummated on the terms or timeframes contemplated, or at all, including our ability to obtain the financing necessary to complete any acquisitions on the terms we expect in a timely manner, or at all; the ability of the parties to satisfy the conditions set forth in the definitive transaction documents, including the receipt of, or delays in obtaining, governmental and regulatory approvals and consents required to consummate such transactions, or other delays or impediments to completing the transactions; the anticipated benefits of certain arrangements with certain tenants in connection with our funding of “same store” capital improvements in exchange for increased rent pursuant to the terms of our agreements with such tenants, which we refer to as the Partner Property Growth Fund strategy; our decision and ability to exercise our purchase rights under our put-call agreements, call agreements, right of first refusal agreements and right of first offer agreements; our borrowers’ ability to repay their outstanding loan obligations to us; our dependence on the gaming industry; our ability to pursue our business and growth strategies may be limited by the requirement that we distribute 90% of our REIT taxable income in order to qualify for taxation as a REIT and that we distribute 100% of our REIT taxable income in order to avoid current entity-level U.S. federal income taxes; the impact of extensive regulation from gaming and other regulatory authorities; the ability of our tenants to obtain and maintain regulatory approvals in connection with the operation of our properties, or the imposition of conditions to such regulatory approvals; the possibility that our tenants may choose not to renew their respective lease agreements following the initial or subsequent terms of the leases; restrictions on our ability to sell our properties subject to the lease agreements; our tenants and any guarantors’ historical results may not be a reliable indicator of their future results; our substantial amount of indebtedness and ability to service, refinance (at attractive interest rates, or at all), and otherwise fulfill our obligations under such indebtedness; our historical financial information may not be reliable indicators of our future results of operations, financial condition and cash flows; the possibility that we identify significant environmental, tax, legal or other issues, including additional costs or liabilities, that materially and adversely impact the value of assets acquired or secured as collateral (or other benefits we expect to receive) in any of our pending and completed transactions; the impact of changes to tax laws and regulations, including U.S. federal income tax laws, state tax laws or global tax laws; the impact of changes in governmental or regulatory actions and initiatives; the possibility of adverse tax consequences as a result of our pending and completed transactions, including pursuant to tax protection agreements to which we are a party; increased volatility in our stock price, including as a result of our pending and completed transactions; our inability to maintain our qualification for taxation as a REIT; the impact of climate change, natural disasters or other severe weather events, war or conflict, political and public health conditions, uncertainty or civil unrest, violence or terrorist activities or threats on our properties, or in areas where our properties are located, and changes in economic conditions or heightened travel security, and any measures instituted in response to these events; the loss of the services of key personnel; the inability to attract, retain and motivate employees; the costs and liabilities associated with environmental compliance; failure to establish and maintain an effective system of integrated internal controls; the risks related to us or our tenants not having adequate insurance to cover potential losses; the potential impact on the amount of our cash distributions if we determine to sell or divest any of our properties in the future or are unable to redeploy capital returned from investments at attractive rates, or at all; our ability to continue to make distributions to holders of our common stock or maintain anticipated levels of distributions over time, including our reliance on distributions received from our subsidiaries, including VICI Properties OP LLC, to make such distributions to our stockholders; and competition for transaction opportunities, including from other REITs, investment companies, private equity firms and hedge funds, sovereign funds, lenders, gaming companies and other investors that may have greater resources and access to capital and a lower cost of capital or different investment parameters than us.

Although the Company believes that in making such forward-looking statements its expectations are based upon reasonable assumptions, such statements may be influenced by factors that could cause actual outcomes and results to be materially different from those projected. The Company cannot assure you that the assumptions upon which these statements are based will prove to have been correct. Additional important factors that may affect the Company’s business, results of operations and financial position are described from time to time in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, Quarterly Reports on Form 10-Q and the Company’s other filings with the Securities and Exchange Commission. The Company does not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise, except as may be required by applicable law.

Non-GAAP Financial Measures

This press release presents Funds From Operations (“FFO”), FFO per share, Adjusted Funds From Operations (“AFFO”), AFFO per share and Adjusted EBITDA, which are not required by, or presented in accordance with, generally accepted accounting principles in the United States (“GAAP”). These are non-GAAP financial measures and should not be construed as alternatives to net income or as an indicator of operating performance (as determined in accordance with GAAP). We believe FFO, FFO per share, AFFO, AFFO per share and Adjusted EBITDA provide a meaningful perspective of the underlying operating performance of our business.

FFO is a non-GAAP financial measure that is considered a supplemental measure for the real estate industry and a supplement to GAAP measures. Consistent with the definition used by The National Association of Real Estate Investment Trusts (Nareit), we define FFO as net income (or loss) attributable to common stockholders (computed in accordance with GAAP) excluding (i) gains (or losses) from sales of certain real estate assets, (ii) depreciation and amortization related to real estate, (iii) gains and losses from change in control and (iv) impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity.

AFFO is a non-GAAP financial measure that we use as a supplemental operating measure to evaluate our performance. We calculate AFFO by adding or subtracting from FFO non-cash leasing and financing adjustments, non-cash change in allowance for credit losses, non-cash stock-based compensation expense, transaction costs incurred in connection with the acquisition of real estate investments, amortization of debt issuance costs and original issue discount, other non-cash interest expense, non-real estate depreciation (which is comprised of the depreciation related to our golf course operations), capital expenditures (which are comprised of additions to property, plant and equipment related to our golf course operations), impairment charges related to non-depreciable real estate, gains (or losses) on debt extinguishment and interest rate swap settlements, other gains (or losses), deferred income tax expenses and benefits, other non-recurring non-cash transactions and non-cash adjustments attributable to non-controlling interest with respect to certain of the foregoing.

We calculate Adjusted EBITDA by adding or subtracting from AFFO contractual interest expense (including the impact of the forward-starting interest rate swaps and treasury locks) and interest income (collectively, interest expense, net), current income tax expense and adjustments attributable to non-controlling interests.

These non-GAAP financial measures: (i) do not represent cash flow from operations as defined by GAAP; (ii) should not be considered as an alternative to net income as a measure of operating performance or to cash flows from operating, investing and financing activities; and (iii) are not alternatives to cash flow as a measure of liquidity. In addition, these measures should not be viewed as measures of liquidity, nor do they measure our ability to fund all of our cash needs, including our ability to make cash distributions to our stockholders, to fund capital improvements, or to make interest payments on our indebtedness. Investors are also cautioned that FFO, FFO per share, AFFO, AFFO per share and Adjusted EBITDA, as presented, may not be comparable to similarly titled measures reported by other real estate companies, including REITs, due to the fact that not all real estate companies use the same definitions. Our presentation of these measures does not replace the presentation of our financial results in accordance with GAAP.

Reconciliations of net income to FFO, FFO per share, AFFO, AFFO per share and Adjusted EBITDA are included in this release.

VICI Properties Inc.

Consolidated Balance Sheets

(In thousands)

 

 

September 30, 2025

 

December 31, 2024

Assets

 

 

 

Real estate portfolio:

 

 

 

Investments in leases - sales-type, net

$

23,763,616

 

$

23,581,101

Investments in leases - financing receivables, net

 

18,640,073

 

 

18,430,320

Investments in loans and securities, net

 

2,432,999

 

 

1,651,533

Land

 

149,717

 

 

150,727

Cash and cash equivalents

 

507,503

 

 

524,615

Other assets

 

1,041,932

 

 

1,030,644

Total assets

$

46,535,840

 

$

45,368,940

 

 

 

 

Liabilities

 

 

 

Debt, net

$

16,762,660

 

$

16,732,889

Accrued expenses and deferred revenue

 

182,651

 

 

217,956

Dividends and distributions payable

 

486,258

 

 

461,954

Other liabilities

 

1,006,993

 

 

1,004,340

Total liabilities

 

18,438,562

 

 

18,417,139

 

 

 

 

Stockholders’ equity

 

 

 

Common stock

 

10,688

 

 

10,564

Preferred stock

 

 

 

Additional paid-in capital

 

24,894,452

 

 

24,515,417

Accumulated other comprehensive income

 

125,198

 

 

144,574

Retained earnings

 

2,643,251

 

 

1,867,400

Total VICI stockholders’ equity

 

27,673,589

 

 

26,537,955

Non-controlling interests

 

423,689

 

 

413,846

Total stockholders’ equity

 

28,097,278

 

 

26,951,801

Total liabilities and stockholders’ equity

$

46,535,840

 

$

45,368,940

 

Note: As of September 30, 2025 and December 31, 2024, our Investments in leases - sales-type, Investments in leases - financing receivables, Investments in loans and securities and Other assets (sales-type sub-leases) are net of allowance for credit losses of $802.1 million, $750.7 million, $39.0 million and $20.4 million, respectively, and $802.7 million, $737.1 million, $25.0 million and $20.6 million, respectively.

VICI Properties Inc.

Consolidated Statement of Operations

(In thousands, except share and per share data)

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenues

 

 

 

 

 

 

 

Income from sales-type leases

$

531,765

 

 

$

518,691

 

 

$

1,590,717

 

 

$

1,543,752

 

Income from lease financing receivables, loans and securities

 

447,986

 

 

 

419,115

 

 

 

1,314,726

 

 

 

1,242,151

 

Other income

 

19,547

 

 

 

19,315

 

 

 

58,596

 

 

 

57,950

 

Golf revenues

 

8,190

 

 

 

7,548

 

 

 

28,987

 

 

 

29,300

 

Total revenues

 

1,007,488

 

 

 

964,669

 

 

 

2,993,026

 

 

 

2,873,153

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

General and administrative

 

16,344

 

 

 

16,458

 

 

 

45,765

 

 

 

48,418

 

Depreciation

 

937

 

 

 

1,008

 

 

 

2,674

 

 

 

3,133

 

Other expenses

 

19,547

 

 

 

19,315

 

 

 

58,596

 

 

 

57,950

 

Golf expenses

 

6,765

 

 

 

6,824

 

 

 

19,736

 

 

 

20,148

 

Change in allowance for credit losses

 

(20,153

)

 

 

(31,626

)

 

 

24,803

 

 

 

32,292

 

Transaction and acquisition expenses

 

9

 

 

 

1,164

 

 

 

7,488

 

 

 

1,728

 

Total operating expenses

 

23,449

 

 

 

13,143

 

 

 

159,062

 

 

 

163,669

 

 

 

 

 

 

 

 

 

Interest expense

 

(210,333

)

 

 

(207,317

)

 

 

(633,381

)

 

 

(617,976

)

Interest income

 

3,881

 

 

 

2,797

 

 

 

9,871

 

 

 

12,016

 

Other (losses) gains

 

(82

)

 

 

(64

)

 

 

792

 

 

 

770

 

Income before income taxes

 

777,505

 

 

 

746,942

 

 

 

2,211,246

 

 

 

2,104,294

 

Provision for income taxes

 

(3,885

)

 

 

(2,461

)

 

 

(6,993

)

 

 

(7,257

)

Net income

 

773,620

 

 

 

744,481

 

 

 

2,204,253

 

 

 

2,097,037

 

Less: Net income attributable to non-controlling interests

 

(11,580

)

 

 

(11,583

)

 

 

(33,527

)

 

 

(32,821

)

Net income attributable to common stockholders

$

762,040

 

 

$

732,898

 

 

$

2,170,726

 

 

$

2,064,216

 

 

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

 

 

Basic

$

0.71

 

 

$

0.70

 

 

$

2.05

 

 

$

1.98

 

Diluted

$

0.71

 

 

$

0.70

 

 

$

2.05

 

 

$

1.98

 

 

 

 

 

 

 

 

 

Weighted average number of shares of common stock outstanding

 

 

 

 

Basic

 

1,067,253,644

 

 

 

1,046,626,838

 

 

 

1,059,870,808

 

 

 

1,043,921,660

 

Diluted

 

1,068,369,218

 

 

 

1,048,338,348

 

 

 

1,060,732,039

 

 

 

1,044,897,468

 

VICI Properties Inc.

Reconciliation of Net Income to FFO, FFO per Share, AFFO, AFFO per Share and Adjusted EBITDA

(In thousands, except share and per share data)

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income attributable to common stockholders

$

762,040

 

 

$

732,898

 

 

$

2,170,726

 

 

$

2,064,216

 

Real estate depreciation

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common stockholders

 

762,040

 

 

 

732,898

 

 

 

2,170,726

 

 

 

2,064,216

 

Non-cash leasing and financing adjustments

 

(131,171

)

 

 

(135,890

)

 

 

(393,240

)

 

 

(402,839

)

Non-cash change in allowance for credit losses

 

(20,153

)

 

 

(31,626

)

 

 

24,803

 

 

 

32,292

 

Non-cash stock-based compensation

 

4,415

 

 

 

4,601

 

 

 

11,758

 

 

 

12,973

 

Transaction and acquisition expenses

 

9

 

 

 

1,164

 

 

 

7,488

 

 

 

1,728

 

Amortization of debt issuance costs and original issue discount

 

17,395

 

 

 

18,747

 

 

 

54,909

 

 

 

52,900

 

Other depreciation

 

806

 

 

 

883

 

 

 

2,284

 

 

 

2,564

 

Capital expenditures

 

(189

)

 

 

(878

)

 

 

(939

)

 

 

(1,943

)

Other losses (gains) (1)

 

82

 

 

 

64

 

 

 

(792

)

 

 

(770

)

Deferred income tax provision

 

2,776

 

 

 

1,945

 

 

 

2,848

 

 

 

4,233

 

Non-cash adjustments attributable to non-controlling interests

 

1,559

 

 

 

1,950

 

 

 

3,884

 

 

 

4,100

 

AFFO attributable to common stockholders

 

637,569

 

 

 

593,858

 

 

 

1,883,729

 

 

 

1,769,454

 

Interest expense, net

 

189,057

 

 

 

185,773

 

 

 

568,601

 

 

 

553,060

 

Current income tax expense

 

1,109

 

 

 

516

 

 

 

4,145

 

 

 

3,024

 

Adjustments attributable to non-controlling interests

 

(2,153

)

 

 

(2,152

)

 

 

(6,518

)

 

 

(6,420

)

Adjusted EBITDA attributable to common stockholders

$

825,582

 

 

$

777,995

 

 

$

2,449,957

 

 

$

2,319,118

 

 

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

 

 

Basic

$

0.71

 

 

$

0.70

 

 

$

2.05

 

 

$

1.98

 

Diluted

$

0.71

 

 

$

0.70

 

 

$

2.05

 

 

$

1.98

 

FFO per common share

 

 

 

 

 

 

 

Basic

$

0.71

 

 

$

0.70

 

 

$

2.05

 

 

$

1.98

 

Diluted

$

0.71

 

 

$

0.70

 

 

$

2.05

 

 

$

1.98

 

AFFO per common share

 

 

 

 

 

 

 

Basic

$

0.60

 

 

$

0.57

 

 

$

1.78

 

 

$

1.70

 

Diluted

$

0.60

 

 

$

0.57

 

 

$

1.78

 

 

$

1.69

 

Weighted average number of shares of common stock outstanding

 

 

 

 

Basic

 

1,067,253,644

 

 

 

1,046,626,838

 

 

 

1,059,870,808

 

 

 

1,043,921,660

 

Diluted

 

1,068,369,218

 

 

 

1,048,338,348

 

 

 

1,060,732,039

 

 

 

1,044,897,468

 

 

(1) Represents non-cash foreign currency remeasurement adjustment and gain on sale of certain land parcels.

VICI Properties Inc.

Revenue Breakdown

(In thousands)

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Contractual income from sales-type leases

 

 

 

 

 

 

 

Caesars Regional Master Lease (excluding Harrah's NOLA, AC, and Laughlin) & Joliet Lease

$

137,689

 

 

$

137,624

 

 

$

413,067

 

 

$

412,872

 

Caesars Las Vegas Master Lease

 

123,855

 

 

 

117,305

 

 

 

371,565

 

 

 

351,915

 

MGM Grand/Mandalay Bay Lease

 

80,598

 

 

 

79,018

 

 

 

240,740

 

 

 

236,020

 

The Venetian Resort Las Vegas Lease

 

75,545

 

 

 

68,118

 

 

 

225,309

 

 

 

199,443

 

PENN Greektown Lease

 

13,482

 

 

 

13,214

 

 

 

39,996

 

 

 

39,640

 

Century Master Lease (excluding Century Canadian Portfolio)

 

12,321

 

 

 

10,971

 

 

 

36,963

 

 

 

32,913

 

Hard Rock Cincinnati Lease

 

11,864

 

 

 

11,541

 

 

 

35,592

 

 

 

34,623

 

EBCI Southern Indiana Lease

 

8,538

 

 

 

8,412

 

 

 

25,530

 

 

 

25,154

 

PENN Margaritaville Lease

 

6,696

 

 

 

6,706

 

 

 

20,092

 

 

 

20,088

 

Income from sales-type leases non-cash adjustment (1)

 

61,177

 

 

 

65,782

 

 

 

181,863

 

 

 

191,084

 

Income from sales-type leases

 

531,765

 

 

 

518,691

 

 

 

1,590,717

 

 

 

1,543,752

 

 

 

 

 

 

 

 

 

Contractual income from lease financing receivables

 

 

 

 

 

 

 

MGM Master Lease

 

193,671

 

 

 

189,873

 

 

 

575,949

 

 

 

564,655

 

Harrah's NOLA, AC, and Laughlin

 

43,683

 

 

 

44,477

 

 

 

131,049

 

 

 

133,431

 

Hard Rock Mirage Lease

 

23,409

 

 

 

22,950

 

 

 

70,227

 

 

 

68,850

 

JACK Entertainment Master Lease

 

18,039

 

 

 

17,772

 

 

 

54,028

 

 

 

53,229

 

CNE Gold Strike Lease

 

10,612

 

 

 

10,404

 

 

 

31,559

 

 

 

31,473

 

Lucky Strike Master Lease

 

8,098

 

 

 

7,900

 

 

 

24,294

 

 

 

23,700

 

Foundation Gaming Master Lease

 

6,184

 

 

 

6,123

 

 

 

18,552

 

 

 

18,369

 

Chelsea Piers Lease

 

6,000

 

 

 

6,000

 

 

 

18,000

 

 

 

18,000

 

PURE Master Lease

 

4,047

 

 

 

4,037

 

 

 

11,946

 

 

 

12,128

 

Century Canadian Portfolio

 

3,197

 

 

 

3,170

 

 

 

9,447

 

 

 

9,535

 

Income from lease financing receivables non-cash adjustment (1)

 

70,070

 

 

 

70,162

 

 

 

211,507

 

 

 

211,906

 

Income from lease financing receivables

 

387,010

 

 

 

382,868

 

 

 

1,156,558

 

 

 

1,145,276

 

 

 

 

 

 

 

 

 

Contractual interest income

 

 

 

 

 

 

 

Senior secured notes

 

2,398

 

 

 

2,405

 

 

 

7,218

 

 

 

7,209

 

Senior secured loans

 

22,907

 

 

 

11,334

 

 

 

59,211

 

 

 

28,320

 

Mezzanine loans & preferred equity

 

35,887

 

 

 

22,562

 

 

 

92,251

 

 

 

61,497

 

Income from loans non-cash adjustment (1)

 

(216

)

 

 

(54

)

 

 

(512

)

 

 

(151

)

Income from loans and securities

 

60,976

 

 

 

36,247

 

 

 

158,168

 

 

 

96,875

 

Income from lease financing receivables, loans and securities

 

447,986

 

 

 

419,115

 

 

 

1,314,726

 

 

 

1,242,151

 

 

 

 

 

 

 

 

 

Other income

 

19,547

 

 

 

19,315

 

 

 

58,596

 

 

 

57,950

 

Golf revenues

 

8,190

 

 

 

7,548

 

 

 

28,987

 

 

 

29,300

 

Total revenues

$

1,007,488

 

 

$

964,669

 

 

$

2,993,026

 

 

$

2,873,153

 

 

(1) Amounts represent non-cash adjustments to recognize revenue on an effective interest basis in accordance with GAAP.

Press Release Category: Financial Results

Contacts

More News

View More

Recent Quotes

View More
Symbol Price Change (%)
AMZN  244.22
+21.36 (9.58%)
AAPL  270.37
-1.03 (-0.38%)
AMD  256.12
+1.28 (0.50%)
BAC  53.45
+0.42 (0.79%)
GOOG  281.82
-0.08 (-0.03%)
META  648.35
-18.12 (-2.72%)
MSFT  517.81
-7.95 (-1.51%)
NVDA  202.49
-0.40 (-0.20%)
ORCL  262.61
+5.72 (2.23%)
TSLA  456.56
+16.46 (3.74%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Starting at $3.75/week.

Subscribe Today