EX-99.1 2 viciq32024earningsrelease.htm EX-99.1 Document
展示99.1
viciプロパティーズ社は2024年第3四半期の業績を発表しました
- 売上高は前年比6.7%の成長を記録 -
- 7回連続の年次配当増額を発表しました -
- 資本の$23000万を展開しました -
- 2024年度のガイダンスを更新 -

NEW YORk、ニューヨーク – 2024年10月31日 – viciプロパティーズ株式会社（nyse: VICI）（以下「viciプロパティーズ」、「VICI」または「当社」という。）、体験型reits、は本日、2024年9月30日終了の四半期の結果を報告しました。ここに記載されているすべての1株当たり金額は、別段の記載がない限り、希薄化後の1株当たり金額に基づいています。
2024年第3四半期の財務および運営のハイライト
•総収入は前年比6.7%増の96470万ドルに増加しました
•当期純利益は、一般株主に帰属するものが前年同期比31.7%増の$73290 millionドルとなり、シェア単位で見ると、前年同期比27.4%増の$0.70となりました。
•普通株主に帰属するAFFOは、前年比8.4％増の59390万ドルとなり、株式1株当たりでは、前年比4.9％増の0.57ドルとなりました
•1株あたり$0.4325の四半期現金配当金を宣言し、前年比4.2%増となります
•四半期末には、現金及び現金同等物で$35570万、見込みの先物売却益で$63020万を終了しました。
•様々なローンやパートナープロパティ成長ファンドの契約を通じて2億3,000万ドルの資本を投入しました
•2024年のフルイヤーのAFFOガイダンスを236,000万ドルから237,000万ドル、または希薄化後1株当たり2.25ドルから2.26ドルの間に更新しました。
CEOコメント
viciプロパティーズの最高経営責任者、エドワード・ピトニアクは、「第3四半期において、当社の経済モデルのフロー効率を継続的に示し、前年比で売上高を約7%、1株当たりのAFFOを約5%増加させました。以前に発表した資本コミットメントを通じて、各種のローン契約やパートナープロパティ成長ファンド契約を経て、四半期間に$23000万の資本を配置することができました。当社は四半期に4.2%の配当増加を発表し、IPO以来7%の配当CAGRを達成しました。当社の慎重なポートフォリオ建設と同店舗賃料の年間増加による一貫した年次利益成長は、毎年の配当増加を資金調達し、魅力的な複利機会を創出しています。設立以来の100%の賃料収入集金実績は、持続的な世俗的な風下、ミッションクリティカルな不動産、テナントトランスペアレンシーに支えられています。当社のポートフォリオのこれらの要素は今後も成長を支え、複合的成長を実現すると期待しています。
2024年第3四半期の財務結果
総収益
四半期の総収入は96470万ドルで、2023年9月30日終了四半期の90430万ドルに比べて6.7%増加しました。四半期の総収益には、135.9百万ドルの非現金リース料および金融調整とその他の収入1930万ドルが含まれています。


普通株主に帰属する当期純利益
四半期の普通株主に帰属する当期純利益は73,290 millionドルで、株当たり0.70ドルで、2023年9月30日終了の四半期の55,630 millionドル、株当たり0.55ドルに比べています。
運営活動による資金（FFO）
四半期の一株当たりFFOは、2023年9月30日終了の四半期の$55,630万、株当たり$0.55に対して、当該四半期のFFOは$73,290万、株当たり$0.70でした。
調整後のすべて投信（“AFFO”）
四半期の一般株主に帰属するAFFOは$ 593.9 millionで、2023年9月30日までの四半期の$ 547.6 millionに比べて8.4％増加しました。株式1株当たりのAFFOは、四半期に$0.57で、2023年9月30日までの四半期の$0.54に比べて4.9％増加しました。
2024年第三四半期の資本市場活動
2024年9月30日までの3か月間にわたり、会社はATmプログラムの下で199万6483株を、株価1株当たり33.82ドルの加重平均価格で販売し、総額6750万ドルで売却しました。全セクターは全てフォワードセール契約の対象として販売されました。会社はこのフォワードセール契約を締結した時点で、株式の売却から受け取る売上はありませんでした。
2024年9月30日までの3か月間に、会社は40000万ドルの総名目金額を持つ先行開始金利スワップ取引を行いました。この取引は、将来の現金流動性の変動性を軽減することを目的としています。
2024年7月1日、会社は、約11520万ドルの総純収益に対するATmフォワード売却契約の未解決株式4,000,000株を実物決済しました。四半期終了後、2024年10月1日に、会社は同じ未解決ATmフォワード売却契約の下で約20090万ドルの総純収益に対する株式7,000,000株を実物決済しました。
次の表は、制限付き普通株式を含む普通株式の発行詳細を示しています。
9月30日までの9か月間
発行済みの普通株数20242023
1月1日の初期残高1,042,702,763 963,096,563 
前向き売却契約の物理的決済に伴う普通株の発行4,000,000 53,192,592 
ストックインセンティブプログラムの下で制限された普通株および制限のない普通株の発行、放棄を差し引いた額469,718 538,728 
9月30日の期末残高
1,047,172,481 1,016,827,883 
2

以下の表は、希薄化後1株当たり利益の計算に使用される普通株式の加重平均株数を基本的な1株当たり利益の計算に使用される普通株式の加重平均株数に調整しています:
年度第3四半期が終了した時点での
9月30日,		九ヶ月終了
9月30日,
(千単位で)2024202320242023
シェアの決定： 
普通株式の希釈調整済み加重平均株数1,046,627 1,012,987 1,043,922 1,007,110 
制限株式の仮定換算681 603 467 790 
先物売買契約の想定決済1,031 — 508 537 
普通株式の希薄化後加重平均株式数1,048,338 1,013,590 1,044,897 1,008,437 
___________________
注：四半期末後、2024年10月1日に、会社はATm未済のフォワード売買契約に基づき、700万株の実物清算を行い、約2億9千万ドルの純収益を得ました。
貸借対照表と流動性
2024年9月30日時点で、会社の総負債は約171億ドル、流動資産は約33億ドルで、現金及び現金同等物が35570万ドル、リボルビングローンの利用可能額が約23億ドルあります。さらに、リボルビングクレジット施設には、リボルビングローンのコミットメントを最大10億ドルまで増額するオプションがあり、そのような追加の信用延長を提供することに同意する1人以上の貸し手（シンジケートなどから）がいる場合に限ります。
2024年7月1日、会社は未処理のATmフォワード売却契約の下で400万株を実物決済し、約11520万ドルの総正味収益を受け取りました。四半期終了後、2024年10月1日、会社は同じ未処理のATmフォワード売却契約の下で700万株を実物決済し、約20090万ドルの総正味収益を受け取りました。
3

The Company’s outstanding indebtedness as of September 30, 2024 was as follows:
($ in millions USD)
September 30, 2024
Revolving Credit Facility
USD Borrowings
$— 
CAD Borrowings(1)
148.3 
GBP Borrowings(1)
19.4 
3.500% Notes Due 2025750.0 
4.375% Notes Due 2025500.0 
4.625% Notes Due 2025800.0 
4.500% Notes Due 2026500.0 
4.250% Notes Due 20261,250.0 
5.750% Notes Due 2027750.0 
3.750% Notes Due 2027750.0 
4.500% Notes Due 2028350.0 
4.750% Notes Due 20281,250.0 
3.875% Notes Due 2029750.0 
4.625% Notes Due 20291,000.0 
4.950% Notes Due 20301,000.0 
4.125% Notes Due 20301,000.0 
5.125% Notes Due 20321,500.0 
5.750% Notes Due 2034550.0 
5.625% Notes Due 2052750.0 
6.125% Notes Due 2054500.0 
Total Unsecured Debt Outstanding
$14,117.7 
CMBS Debt Due 2032$3,000.0 
Total Debt Outstanding
$17,117.7 
Cash and Cash Equivalents
$355.7 
Net Debt
$16,762.0 
___________________
(1) Based on applicable exchange rates as of September 30, 2024.
Dividends
On September 5, 2024, the Company declared a regular quarterly cash dividend of $0.4325 per share, representing a 4.2% year-over-year increase. The Q3 2024 dividend was paid on October 3, 2024 to stockholders of record as of the close of business on September 18, 2024 and totaled in aggregate approximately $452.9 million.
2024 Guidance
The Company is updating its AFFO guidance for the full year 2024. 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 2024 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,
4

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, 2024 will be between $2,360 million and $2,370 million, or between $2.25 and $2.26 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 2024 guidance:
Updated GuidancePrior Guidance
For the Year Ending December 31, 2024:LowHighLowHigh
Estimated Adjusted Funds From Operations (AFFO)$2,360$2,370$2,350$2,370
Estimated Adjusted Funds From Operations (AFFO) per diluted share$2.25$2.26$2.24$2.26
Estimated Weighted Average Share Count for the Year (in millions)
1,048.01,048.01,048.01,048.0
The above per share estimates reflect the dilutive effect of the 13,853,338 shares currently pending under the Company's outstanding forward sale agreements, 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, November 1, 2024 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 619008. An audio replay of the conference call will be available from 1:00 p.m. ET on November 1, 2024 until midnight ET on November 8, 2024 and can be accessed by dialing +1 866-813-9403 (domestic) or +44 204-525-0658 (international) and entering the passcode 535627.
5

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 November 1, 2024, 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 and entertainment 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 operators in other experiential sectors, including Bowlero, Cabot, Canyon Ranch, Chelsea Piers, Great Wolf Resorts, Homefield and Kalahari Resorts. VICI Properties also owns four championship golf courses and 33 acres of undeveloped and underdeveloped land adjacent to the Las Vegas Strip. VICI Properties’ goal is to own 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,” 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. Among those risks, uncertainties and other factors are: the impact of changes in general economic conditions and market developments, including inflation, interest rates, supply chain disruptions, consumer confidence levels, changes in consumer spending, unemployment levels and depressed real estate prices resulting from the severity and duration of any downturn in the U.S. or global economy; the impact of the changing interest rate environment on us, including our ability to successfully pursue investments in, and acquisitions of, additional properties and to obtain debt financing for such investments at attractive interest rates, or at all; risks associated with our 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; 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
6

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 completed transactions; the impact of changes to U.S. federal income tax laws or global tax laws; the possibility of adverse tax consequences as a result of our completed transactions, including tax protection agreements to which we are a party; increased volatility in our stock price, including as a result of our completed transactions; our inability to maintain our qualification for taxation as a REIT; the impact of climate change, natural disasters, war, political and public health conditions or uncertainty or civil unrest, violence or terrorist activities or threats on our properties and changes in economic conditions or heightened travel security and health 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; our reliance on distributions received from our subsidiaries, including VICI Properties OP LLC, to make distributions to our stockholders; the potential impact on the amount of our cash distributions if we were to sell any of our properties in the future; our ability to continue to make distributions to holders of our common stock or maintain anticipated levels of distributions over time; 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, 2023, 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.
7

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, (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 and (v) our proportionate share of such adjustments from our investment in unconsolidated affiliate.
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 (losses) gains, deferred income tax benefits and expenses, other non-recurring non-cash transactions, our proportionate share of non-cash adjustments from our investment in unconsolidated affiliate (including the amortization of any basis differences) with respect to certain of the foregoing 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), income tax expense and our proportionate share of such adjustments from our investment in unconsolidated affiliate.
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.
8

VICI Properties Inc.
Consolidated Balance Sheets
(In thousands)

September 30, 2024December 31, 2023
Assets
Real estate portfolio:
Investments in leases - sales-type, net$23,429,732 $23,015,931 
Investments in leases - financing receivables, net18,410,105 18,211,102 
Investments in loans and securities, net1,550,680 1,144,177 
Land150,727 150,727 
Cash and cash equivalents355,667 522,574 
Other assets1,021,195 1,015,330 
Total assets$44,918,106 $44,059,841 
Liabilities
Debt, net$16,743,584 $16,724,125 
Accrued expenses and deferred revenue194,201 227,241 
Dividends and distributions payable457,977 437,599 
Other liabilities999,272 1,013,102 
Total liabilities18,395,034 18,402,067 
Stockholders’ equity
Common stock10,472 10,427 
Preferred stock— — 
Additional paid-in capital24,247,840 24,125,872 
Accumulated other comprehensive income141,705 153,870 
Retained earnings1,711,277 965,762 
Total VICI stockholders’ equity26,111,294 25,255,931 
Non-controlling interests411,778 401,843 
Total stockholders’ equity26,523,072 25,657,774 
Total liabilities and stockholders’ equity$44,918,106 $44,059,841 
_______________________________________________________
Note: As of September 30, 2024 and December 31, 2023, 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 $740.2 million, $708.8 million, $21.8 million and $19.3 million, respectively, and $701.1 million, $703.6 million, $29.8 million and $18.7 million, respectively.
9

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,
2024202320242023
Revenues
Income from sales-type leases
$518,691 $500,212 $1,543,752 $1,473,961 
Income from lease financing receivables, loans and securities
419,115 378,502 1,242,151 1,122,703 
Other income
19,315 18,179 57,950 55,043 
Golf revenues
7,548 7,425 29,300 28,416 
Total revenues
964,669 904,318 2,873,153 2,680,123 
Operating expenses
General and administrative
16,458 14,422 48,418 44,347 
Depreciation
1,008 1,011 3,133 2,712 
Other expenses
19,315 18,179 57,950 55,043 
Golf expenses
6,824 6,332 20,148 18,874 
Change in allowance for credit losses
(31,626)95,997 32,292 166,119 
Transaction and acquisition expenses
1,164 3,566 1,728 3,385 
Total operating expenses
13,143 139,507 163,669 290,480 
Income from unconsolidated affiliate— — — 1,280 
Interest expense
(207,317)(204,927)(617,976)(612,881)
Interest income
2,797 7,341 12,016 16,194 
Other (losses) gains(64)(1,122)770 4,295 
Income before income taxes
746,942 566,103 2,104,294 1,798,531 
Provision for income taxes
(2,461)(644)(7,257)(3,630)
Net income
744,481 565,459 2,097,037 1,794,901 
Less: Net income attributable to non-controlling interests
(11,583)(9,130)(32,821)(29,130)
Net income attributable to common stockholders
$732,898 $556,329 $2,064,216 $1,765,771 
Net income per common share
Basic
$0.70 $0.55 $1.98 $1.75 
Diluted
$0.70 $0.55 $1.98 $1.75 
Weighted average number of common shares outstanding
Basic
1,046,626,838 1,012,986,784 1,043,921,660 1,007,110,068 
Diluted
1,048,338,348 1,013,589,640 1,044,897,468 1,008,437,452 
10

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,
2024202320242023
Net income attributable to common stockholders$732,898 $556,329 $2,064,216 $1,765,771 
Real estate depreciation— — — — 
Joint venture depreciation and non-controlling interest adjustments— — — 1,426 
FFO attributable to common stockholders732,898 556,329 2,064,216 1,767,197 
Non-cash leasing and financing adjustments(135,890)(131,344)(402,839)(383,688)
Non-cash change in allowance for credit losses(31,626)95,997 32,292 166,119 
Non-cash stock-based compensation4,601 4,019 12,973 11,517 
Transaction and acquisition expenses1,164 3,566 1,728 3,385 
Amortization of debt issuance costs and original issue discount18,747 17,283 52,900 53,645 
Other depreciation883 833 2,564 2,442 
Capital expenditures(878)(444)(1,943)(1,762)
Other losses (gains) (1)
64 1,122 (770)(4,295)
Deferred income tax provision1,945 — 4,233 — 
Joint venture non-cash adjustments and non-controlling interest adjustments1,950 253 4,100 2,066 
AFFO attributable to common stockholders593,858 547,614 1,769,454 1,616,626 
Interest expense, net185,773 180,303 553,060 543,042 
Income tax expense516 644 3,024 3,630 
Joint venture adjustments and non-controlling interest adjustments(2,152)(2,155)(6,420)(3,176)
Adjusted EBITDA attributable to common stockholders$777,995 $726,406 $2,319,118 $2,160,122 
Net income per common share
Basic$0.70 $0.55 $1.98 $1.75 
Diluted$0.70 $0.55 $1.98 $1.75 
FFO per common share
Basic$0.70 $0.55 $1.98 $1.75 
Diluted$0.70 $0.55 $1.98 $1.75 
AFFO per common share
Basic$0.57 $0.54 $1.70 $1.61 
Diluted$0.57 $0.54 $1.69 $1.60 
Weighted average number of shares of common stock outstanding
Basic1,046,626,838 1,012,986,784 1,043,921,660 1,007,110,068 
Diluted1,048,338,348 1,013,589,640 1,044,897,468 1,008,437,452 
____________________
(1) Represents non-cash foreign currency remeasurement adjustment and gain on sale of land.
11

VICI Properties Inc.
Revenue Breakdown
(In thousands)

Three Months Ended
September 30,		Nine Months Ended
September 30,
2024202320242023
Contractual revenue from sales-type leases
Caesars Regional Master Lease (excluding Harrah's NOLA, AC, and Laughlin) & Joliet Lease $137,624 $132,952 $412,872 $398,856 
Caesars Las Vegas Master Lease117,305 113,619 351,915 340,857 
MGM Grand/Mandalay Bay Lease79,018 77,468 236,020 224,858 
The Venetian Resort Las Vegas Lease68,118 64,375 199,443 191,875 
PENN Greektown Lease13,214 13,214 39,640 39,001 
Hard Rock Cincinnati Lease11,541 11,176 34,623 33,528 
Century Master Lease (excluding Century Canadian Portfolio)10,971 9,740 32,913 23,470 
EBCI Southern Indiana Lease8,412 8,288 25,154 24,782 
PENN Margaritaville Lease6,706 6,615 20,088 19,624 
Income from sales-type leases non-cash adjustment (1)
65,782 62,765 191,084 177,110 
Income from sales-type leases518,691 500,212 1,543,752 1,473,961 
Contractual income from lease financing receivables
MGM Master Lease189,873 186,150 564,655 558,583 
Harrah's NOLA, AC, and Laughlin44,477 42,966 133,431 128,898 
Hard Rock Mirage Lease22,950 22,500 68,850 67,500 
JACK Entertainment Master Lease17,772 17,511 53,229 52,445 
CNE Gold Strike Lease10,404 10,000 31,473 25,000 
Bowlero Master Lease7,900 — 23,700 
Foundation Gaming Master Lease6,123 6,063 18,369 18,189 
Chelsea Piers Lease6,000 — 18,000 
PURE Canadian Master Lease4,037 4,054 12,128 11,913 
Century Canadian Portfolio3,170 887 9,535 887 
Income from lease financing receivables non-cash adjustment (1)
70,162 68,586 211,906 206,625 
Income from lease financing receivables382,868 358,717 1,145,276 1,070,040 
Contractual interest income
Senior secured notes2,405 2,344 7,209 4,847 
Senior secured loans11,334 4,565 28,320 20,395 
Mezzanine loans & preferred equity22,562 12,883 61,497 27,468 
Income from loans non-cash adjustment (1)
(54)(7)(151)(47)
Income from loans and securities36,247 19,785 96,875 52,663 
Income from lease financing receivables, loans and securities419,115 378,502 1,242,151 1,122,703 
Other income19,315 18,179 57,950 55,043 
Golf revenues7,548 7,425 29,300 28,416 
Total revenues$964,669 $904,318 $2,873,153 $2,680,123 
____________________
(1) Amounts represent non-cash adjustments to recognize revenue on an effective interest basis in accordance with GAAP.
12

Investor Contacts:
Investors@viciproperties.com
(646) 949-4631

Or

David Kieske
EVP, Chief Financial Officer
DKieske@viciproperties.com

Moira McCloskey
SVP, Capital Markets
MMcCloskey@viciproperties.com

LinkedIn:
www.linkedin.com/company/vici-properties-inc
13