EX-99.1 2 viciq32024earningsrelease.htm EX-99.1 Document
附录99.1
vici properties宣布2024年第三季度业绩
- 报告营业收入同比增长6.7% -
- 宣布第7年连续年度股息增加 -
- 部署了$23000万的资本 -
- 更新2024年整年指引 -

纽约，纽交所 - 2024年10月31日 - vici properties股权房地产投资信托（NYSE: VICI）（“vici properties”，“VICI”或“公司”）今天报告了截至2024年9月30日季度的业绩。所有每股金额均以每股摊薄普通股为基础，除非另有说明。
2024年第三季度财务和运营要点
•总收入同比增长6.7％，达96470万美元
•归属于普通股东的净利润同比增长31.7%，达到73290万美元，每股基准上同比增长27.4%，达到0.70美元
•普通股股东应享有的AFFO按年增长8.4％至59390万美元，并按每股计算，按年增长4.9％至0.57美元
•宣布每股0.4325美元的季度现金股息，代表年增加4.2%
•季末现金及现金等价物总额为$35570万，预估未来出售股权收益为$63020万
•透过各种贷款和合作伙伴物业增值基金协议，投入了23000万美元的资本。
•将截至2024年全年的AFFO指引更新为在236,000万至237,000万美元之间，每股稀释后在2.25至2.26美元之间。
首席执行官评论
VICI Properties首席执行官Edward Pitoniak表示：「在第三季度，我们持续展现经济模型的效率，将每季营业收入年增约7％，AFFO每股年增约5％。透过我们先前宣布的资金承诺，我们得以在本季度内动用了$23000万资金，通过我们的多项贷款和合伙物业增长基金协议。在该季度，我们宣布股息增加了4.2％，使VICI实现了自IPO以来7％的股息年复合增长率。我们的慎重组合组合与同店租金逐年稳定增长的方法为我们的年度股息增加提供资金，创造了一个引人注目的复利机会。自成立以来100%的租金收取记录得到持久的教派性顺风，使得具有重要使命的房地产和租户透明度持续增强。我们期待我们组合的这些基石要素将在未来多年支持复利增长。
2024年第三季度财务结果
总收入
当季总收入为96470万美元，较2023年9月30日结束时的90430万美元增长6.7%。当季总收入中包括135.9百万美元的非现金租赁和融资调整以及1930万美元的其他收入。


归属于普通股股东的净利润
净利润归属于普通股股东的金额为73290万美元，每股0.70美元，较截至2023年9月30日的55630万美元或每股0.55美元有所增加。
经营活动所得资金（"FFO"）
普通股股东应占可当年度FFO为$73290万，每股$0.70，相较于2023年9月30日结束的季度为$55630万，每股$0.55。
调整后的运营基金（“AFFO”）
本季AFFO归属于普通股股东为59390万美元，较截至2023年9月30日季度的54760万美元增加了8.4%。本季AFFO每股为0.57美元，较截至2023年9月30日季度的0.54美元增加了4.9%。
2024年第三季度资本市场活动
在2024年9月30日结束的三个月内，公司根据ATm方案以每股加权平均价33.82美元的价格，共出售了1,996,483股，总价值为6750万美元，所有这些股票都是根据一项未来销售协议出售的。公司在签署此未来销售协议时，并未从出售股票中获得任何收益。
在截至2024年9月30日的三个月内，公司以总名义金额为40000万美元进行了前开始利率互换，旨在减少未来现金流量变动，以用于预期发行的长期债务。
于2024年7月1日，公司根据未来销售协议实物交割了4,000,000股，以换取约11520万美元的净收益。季度结束后，于2024年10月1日，公司根据同一未解决的ATm未来卖出协议实物交割了7,000,000股，以换取约20090万美元的净收益。
以下表格详细介绍了普通股的发行情况，包括受限制的普通股：
截至9月30日的九个月
普通股票优股20242023
1月1日开始余额1,042,702,763 963,096,563 
股票预售协议实物结算后发行普通股4,000,000 53,192,592 
按股票激励计划发行受限及非限制普通股，扣除没收部分469,718 538,728 
9月30日结束余额
1,047,172,481 1,016,827,883 
2

下表将用于计算基本每股收益的加权平均普通股份与用于计算稀释每股收益的加权平均普通股份进行了调解:
截至三个月结束
2020年9月30日		截至九个月的结束日期
2020年9月30日
（以千为单位）2024202320242023
股份的确定: 
普通股加权平均股本1,046,627 1,012,987 1,043,922 1,007,110 
假设限制股的转换681 603 467 790 
假定结算远期销售协议1,031 — 508 537 
摊薄每股普通股的加权平均股份1,048,338 1,013,590 1,044,897 1,008,437 
___________________
备注：截至2024年10月1日，公司根据一项未来市价预售协议实物结算了7,000,000股，累计净收益约$20090万美元。
资产负债表和流动性
截至2024年9月30日，公司总债务约为171亿美元，流动资金约33亿美元，其中包括现金及现金等价物35570万美元，预计在实体结算后，透过价差协议转让拥有的2085,338股股票可获得63020万美元的净收益，以及其循环信贷融资中约有23亿美元的可用余额。此外，该循环信贷设施还包括按照一位或多位贷方（来自联合组织或其他方式）同意提供这些额外信贷额度的情况下，将循环贷款承诺提高至多10亿美元的选项。
2024年7月1日，公司实物结算了400万股按ATM远期销售协议，以获得约11520万美元的总净收益。在季度结束后，即2024年10月1日，公司又根据同一未了ATM远期销售协议实物结算了700万股，以获得约20090万美元的总净收益。
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