Biggest changeDuring the year ended December 31, 2024, the primary sources and uses of cash from financing activities included: • Redemption of the outstanding (i) $1,050.0 million in aggregate principal amount of the 5.625% senior unsecured notes due 2024, and (ii) $750.0 in aggregate principal amount of 3.500% senior unsecured notes due 2025; • Net proceeds from the issuance of the March 2024 Notes and December 2024 Notes in the amount of $1,771.2 million; • Dividend payments of $1,753.0 million; • Proceeds of $378.7 million from the physical settlement of 13,194,739 forward shares under our ATM Program, net of equity offering costs paid in the current year; • Paydowns of $94.3 million in aggregate on our 2022 Revolving Credit Facility; • Draws of $82.2 million in aggregate on our 2022 Revolving Credit Facility; • Distributions of $31.2 million to non-controlling interests; • Repurchase of shares of common stock for tax withholding in connection with the vesting of employee stock compensation of $5.3 million; and • Payments of debt issuance costs of $5.3 million.
Biggest changeDuring the year ended December 31, 2025, the primary sources and uses of cash from financing activities included: • Dividend payments of $1,853.5 million; • Net proceeds from the issuance of the April 2025 Notes in the amount of $1,284.4 million; • Redemption of the outstanding $800.0 million in aggregate principal amount of the 4.625% senior unsecured notes due 2025 and $500.0 million in aggregate principal amount of the 4.375% senior unsecured notes due 2025; • Draws of $426.0 million and repayments of $439.9 million on our Revolving Credit Facility; • Net proceeds of $375.3 million from the physical settlement of 12,101,372 forward shares under our ATM Program; • Distributions of $32.2 million to non-controlling interests; • Payments of debt issuance costs of $19.5 million; and • Repurchase of shares of common stock for tax withholding in connection with the vesting of employee stock compensation of $7.2 million. 54 Table of Contents During the year ended December 31, 2024, the primary sources and uses of cash from financing activities included: • Redemption of the outstanding (i) $1,050.0 million in aggregate principal amount of the 5.625% senior unsecured notes due 2024, and (ii) $750.0 million in aggregate principal amount of the 3.500% senior unsecured notes due 2025; • Net proceeds from the issuance of the March 2024 Notes and December 2024 Notes in the amount of $1,771.2 million; • Dividend payments of $1,753.0 million; • Proceeds of $378.7 million from the physical settlement of 13,194,739 forward shares under our ATM Program, net of equity offering costs paid in the current year; • Draws of $82.2 million in aggregate on our Revolving Credit Facility and paydowns of $94.3 million on our Revolving Credit Facility; • Distributions of $31.2 million to non-controlling interests; • Repurchase of shares of common stock for tax withholding in connection with the vesting of employee stock compensation of $5.3 million; and • Payments of debt issuance costs of $5.3 million.
The Revolving Credit Facility includes the option to increase the revolving loan commitments by up to $1.0 billion in the aggregate to the extent that any one or more lenders (from the syndicate or otherwise) agree to provide such additional credit extension. Borrowings under the Credit Facility will bear interest, at VICI LP’s option, for U.S.
The Revolving Credit Facility includes the option to increase the revolving loan commitments by up to $1.0 billion in the aggregate to the extent that any one or more lenders (from the syndicate or otherwise) agree to provide such additional credit extension. Borrowings under the Revolving Credit Facility will bear interest, at VICI LP’s option, for U.S.
We believe that we have sufficient liquidity to meet our material cash requirements, including our contractual obligations, debt maturities and commitments as well as our additional funding requirements, primarily through currently available cash and cash equivalents, cash received under our lease agreements, existing borrowings from banks, including our undrawn capacity under our Revolving Credit Facility, net proceeds available under our outstanding forward sale agreements, and proceeds from future issuances of debt and equity securities (including issuances under any future “at-the-market” program) for the next 12 months and in future periods.
We believe that we have sufficient liquidity to meet our material cash requirements, including our contractual obligations, debt maturities and commitments as well as our additional funding requirements, primarily through currently available cash and cash equivalents, cash received under our lease agreements, existing borrowings from banks, including our undrawn capacity under our Revolving Credit Facility, net proceeds available under our outstanding forward sale agreements, and proceeds from any future issuances of debt and equity securities (including issuances under any future “at-the-market” program) for the next 12 months and in future periods.
The utilization of funding commitments under the Partner Property Growth Fund, as well as the total funding ultimately provided under such arrangements, is at the discretion of the respective tenant and will be dependent upon independent decisions made by such tenant with respect to any capital improvement projects and the source of funds for such projects.
The utilization of funding commitments under the Partner Property Growth Fund strategy, as well as the total funding ultimately provided under such arrangements, is at the discretion of the respective tenant and will be dependent upon independent decisions made by such tenant with respect to any capital improvement projects and the source of funds for such projects.
Dollar borrowings, borrowings under the Credit Facility are also available in certain specific foreign currencies, bearing interest based on rates customary for such foreign currencies and subject to the same applicable margins for U.S. Dollar borrowings.
Dollar borrowings, borrowings under the Revolving Credit Facility are also available in certain specific foreign currencies, bearing interest based on rates customary for such foreign currencies and subject to the same applicable margins for U.S. Dollar borrowings.
Impact of the Macroeconomic Environment We anticipate that we will finance our future growth with a combination of debt and equity, although no assurance can be given that we will be able to issue equity and/or debt in such amounts on favorable terms, or at all, or that we would not determine to incur more debt on a relative basis at the relevant time due to market conditions or otherwise.
Impact of the Macroeconomic Environment We anticipate that we will finance our future growth with a combination of debt and equity, although no assurance can be given that we will be able to issue equity and/or debt in such amounts on favorable terms and at a favorable cost of capital, or at all, or that we would not determine to incur more debt on a relative basis at the relevant time due to market conditions or otherwise.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of the financial condition and results of operations of VICI Properties Inc. and VICI Properties L.P. for the year ended December 31, 2024 should be read in conjunction with the audited consolidated Financial Statements and notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of the financial condition and results of operations of VICI Properties Inc. and VICI Properties L.P. for the year ended December 31, 2025 should be read in conjunction with the audited consolidated Financial Statements and notes thereto and other financial information included elsewhere in this Annual Report on Form 10-K.
The change in non-cash allowance for credit losses for a given period is dependent upon, among other things, our tenants’ and guarantors’ financial performance. For more information regarding ASC 326, refer to Note 5 - Allowance for Credit Losses included in this Annual Report on Form 10-K.
The change in non-cash allowance for credit losses for a given period is dependent upon, among other things, our tenants’ and borrowers’ financial performance. For more information regarding ASC 326, refer to Note 5 - Allowance for Credit Losses included in this Annual Report on Form 10-K.
In addition, these covenants are subject to a number of important exceptions and qualifications, including, with respect to the restricted payments covenant, the ability to make unlimited restricted payments to maintain our REIT status. At December 31, 2024, we were in compliance with all required debt-related covenants, including financial covenants.
In addition, these covenants are subject to a number of important exceptions and qualifications, including, with respect to the restricted payments covenant, the ability to make unlimited restricted payments to maintain our REIT status. At December 31, 2025, we were in compliance with all required debt-related covenants, including financial covenants.
Further fluctuation in the change in allowance for credit losses are the result of (i) changes to the long-term period PD as a result of changes in the credit ratings of our existing tenants and their parent guarantors, which are used to estimate the long-term PD and (ii) annual standard updates to the model used to estimate the CECL allowance.
Further fluctuations in the change in allowance for credit losses are the result of (i) changes to the long-term period PD as a result of changes in the credit ratings of our existing tenants and their parent guarantors, which are used to estimate the long-term PD and (ii) annual standard updates to the model used to estimate the CECL allowance.
Dollar borrowings at either (i) a rate based on SOFR plus a margin ranging from 0.70% to 1.40%, or (ii) a base rate plus a margin ranging from 0.00% to 0.40%, in each case, with the actual margin determined according to the Borrower’s debt ratings and total leverage ratio. In addition to U.S.
Dollar borrowings at either (i) a rate based on SOFR plus a margin ranging from 0.70% to 1.40%, or (ii) a base rate plus a margin ranging from 0.00% to 0.40%, in each case, with the actual margin determined according to VICI LP’s debt ratings and total leverage ratio. In addition to U.S.
Debt For a summary of our debt obligations as of December 31, 2024, refer to Note 7 - Debt . For a summary of our financing activities in 2024 refer to “Summary of Significant 2024 Activity - Financing and Capital Markets Activity” above .
Debt For a summary of our debt obligations as of December 31, 2025, refer to Note 7 - Debt . For a summary of our financing activities in 2025 refer to “Summary of Significant 2025 Activity - Financing and Capital Markets Activity” above .
Refer to Note 2 - Summary of Significant Accounting Policies for a full discussion of our accounting policies. 51 Table of Contents Lease Accounting We account for our investments in leases under ASC 842 “Leases” (“ASC 842”), which requires us to use significant estimates and judgment in applying the accounting standard.
Refer to Note 2 - Summary of Significant Accounting Policies for a full discussion of our accounting policies. Lease Accounting We account for our investments in leases under ASC 842 “Leases” (“ASC 842”), which requires us to use significant estimates and judgment in applying the accounting standard.
As a triple-net lessor, increased operational expenses at our leased properties are borne by our tenants and do not directly impact their rent obligations (other than with respect to underlying inflation as applied to the CPI-based escalators described below) or other obligations under our lease agreements.
As a triple-net lessor, increased 44 Table of Contents operational expenses at our leased properties are borne by our tenants and do not directly impact their rent obligations (other than with respect to underlying inflation as applied to the CPI-based escalators described below) or other obligations under our lease agreements.
In addition, the financial performance of our tenants (and respective guarantors, as applicable) also has a direct impact on our financial results in a given reporting period due to the impact of ASC 326 “Credit Losses” (“ASC 326”), which requires us to estimate and record non-cash expected credit losses related to our investments, including changes on a quarterly basis, that are recorded in our Statement of Operations and impact our reported net income.
In addition, the financial performance of our tenants and borrowers also has a direct impact on our financial results in a given reporting period due to the impact of ASC 326 “Credit Losses” (“ASC 326”), which requires us to estimate and record non-cash expected credit losses related to our investments, including changes on a quarterly basis, that are recorded in our Statement of Operations and impact our reported net income.
Our cash flows from operations and our ability to access capital resources could be adversely affected due to uncertain economic factors and volatility in the financial and credit markets, including as a result of the current inflationary environment, higher interest rates, equity market volatility, and changes in consumer behavior and spending.
Our cash flows from operations and our ability to access capital resources could be adversely affected due to uncertain economic factors and volatility in the financial and credit markets, including as a result of the current interest rate environment, inflationary pressures, equity market volatility, and changes in consumer behavior and spending.
Refer to Note 5 - Allowance for Credit Losses for further information on our CECL Allowance and related balances as of December 31, 2024.
Refer to Note 5 - Allowance for Credit Losses for further information on our CECL Allowance and related balances as of December 31, 2025.
As of December 31, 2024, we had $300.0 million of additional potential future funding commitments in connection with the Venetian Capital Investment entered into on May 1, 2024, pursuant to which the tenant has the option, but not the obligation, to draw such funds.
As of December 31, 2025, we had $300.0 million of additional potential future funding commitments in connection with the Venetian Capital Investment entered into on May 1, 2024, pursuant to which the tenant has the option, but not the obligation, to draw such future funds, prior to November 1, 2026.
In connection with such investments, we entered into foreign-denominated debt on the 2022 Revolving Credit Facility, of which C$188.0 million and £14.5 million is currently outstanding on the Revolving Credit Facility and, since such debt is held at entities with USD as their functional currency, certain of the related assets and liabilities are remeasured through the Statement of Operations.
In connection with such investments, we entered into foreign-denominated debt on the Revolving Credit Facility, of which C$165.0 million and £16.5 million is currently outstanding on the Revolving Credit Facility and, since such debt is held at entities with USD as their functional currency, certain of the related assets and liabilities are remeasured through the Statement of Operations.
We calculate VICI’s 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, 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 VICI’s 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 interests with respect to certain of the foregoing.
Rental payments under our lease agreements comprise, and are expected to continue to comprise, a substantial majority of our revenues.
Payments under our lease and loan agreements comprise, and are expected to continue to comprise, a substantial majority of our revenues.
Any significant variation of Long-Term PD or LGD from management’s expectations could have a material impact on our financial condition and operating results. 52 Table of Contents
Any significant variation of Long-Term PD or LGD from management’s expectations could have a material impact on our financial condition and operating results.
Further, the pricing of any acquisitions or other investments we may consummate and the terms of any leases that we may enter into will significantly impact our future results.
Further, the pricing of any acquisitions or other investments we may consummate and the terms of any leases and loan agreements that we may enter into may significantly impact our future results.
Consistent with the definition used by the National Association of Real Estate Investment Trusts (NAREIT), we define FFO as VICI’s 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.
Consistent with the definition used by the National Association of Real Estate Investment Trusts (NAREIT), we define FFO as VICI’s 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.
Business Strategy Our business prospects and future growth will be significantly influenced by the success of our business strategy, and the timing, availability and terms of financing for any acquisitions and investments that we may complete, as well as broader macroeconomic and other conditions that affect our tenants’ operating and financial performance and the gaming and other experiential industries in which they operate, including those described herein.
Business Strategy Our business prospects and future growth will be significantly influenced by the success of our business strategy, and the timing, availability and terms of financing, and overall cost of capital in connection with any acquisitions and investments that we may complete, as well as broader macroeconomic and other conditions that affect our tenants’ and borrowers’ operating and financial performance and the gaming and other experiential industries in which they operate, including those described herein.
Accordingly, we are dependent on, among other things, our tenants’ (and respective guarantors’, as applicable) financial performance, the performance of the gaming and other experiential industries and the health of the economies in the areas where our properties are located for the foreseeable future, and an event that has a material adverse effect on any of our tenant’s business, financial condition, liquidity, results of operations or prospects could have a material adverse effect on our business, financial condition, liquidity, results of operations and prospects.
Accordingly, we are dependent on, among other things, our tenants’ and borrowers’ financial performance, the performance of the gaming and other experiential industries and the health of the economies in the areas where our investments are located for the foreseeable future, and an event that has a material adverse effect on any of our tenant’s or borrowers’ business, financial condition, liquidity, results of operations or prospects could have a material adverse effect on our business, financial condition, liquidity, results of operations and prospects.
Change in Allowance for Credit Losses Change in allowance for credit losses increased $23.9 million during the year ended December 31, 2024 compared to the year ended December 31, 2023, primarily driven by changes to the reasonable and supportable period, or R&S Period probability of default, or PD, and loss given default, LGD, of our existing tenants and their parent guarantors (as applicable) as a result of market performance and changes in the macroeconomic model used to scenario condition such inputs, partially offset by lower initial CECL allowances recorded on our acquisition and loan origination activity.
Change in Allowance for Credit Losses Change in allowance for credit losses increased $51.2 million during the year ended December 31, 2025 compared to the year ended December 31, 2024, primarily driven by changes to the reasonable and supportable period, or R&S Period probability of default, or PD, and loss given default, or LGD, of our existing tenants and their parent guarantors (as applicable) as a result of market performance, changes in the macroeconomic model used to scenario condition such inputs, and higher initial CECL allowances recorded on our loan origination activity.
Competition to enter into transactions with attractive properties and desirable tenants is intense, and we can provide no assurance that any future acquisitions, investments or leases will be on terms as favorable to us as those from comparable recent or historical transactions.
Competition to enter into transactions with respect to attractive real estate, desirable tenants and appropriate terms is intense, and we can provide no assurance that any future acquisitions, investments, leases or loan agreements will be on terms as favorable to us as those from comparable recent or historical transactions.
Refer to Note 5 - Allowance for Credit Losses for further details. Transaction and Acquisition Expenses Transaction and acquisition costs decreased $3.5 million during the year ended December 31, 2024 compared to the year ended December 31, 2023.
Refer to Note 5 - Allowance for Credit Losses for further details. Transaction and Acquisition Expenses Transaction and acquisition costs increased $3.2 million during the year ended December 31, 2025 compared to the year ended December 31, 2024.
Information concerning our material contractual obligations and commitments to make future payments under contracts such as our indebtedness, future funding commitments under our loans and Partner Property Growth Fund strategy and future contractual operating commitments (such as future lease payments under our corporate lease) are included in the following table as of December 31, 2024.
Information concerning our material contractual obligations and commitments to make future payments under contracts such as our indebtedness, future funding commitments under our loans, and future contractual operating commitments (such as future lease payments under our corporate lease) are included in the following table as of December 31, 2025.
Treasury Rate Lock agreements for an aggregate notional amount of $650.0 million to hedge against changes in future cash flows resulting from changes in interest rates from the trade date through the forecasted issuance of senior unsecured notes expected to be issued in connection with the refinancing of our senior unsecured notes maturing in February 2025.
Treasury Rate Lock agreements for an aggregate notional amount of $150.0 million to hedge against changes in future cash flows resulting from changes in interest rates from the trade date through the forecasted issuance of senior unsecured notes expected to be issued in connection with the refinancing of our senior unsecured notes maturing in May 2025 and June 2025, which April 2025 Notes were issued on April 7, 2025.
Re fer to Note 7 - Debt included in this Annual Report on Form 10-K for additional information. • At-The-Market Offering Programs.
Re fer to Note 7 - Debt included in this Annual Report on Form 10-K for additional information.
($ in thousands) Long-Term PD Long-Term LGD Change Change in CECL Allowance % Change in CECL Allowance $ Change in CECL Allowance % Change in CECL Allowance $ 10% increase 0.21 % $ 91,990 0.25 % $ 110,597 10% decrease (0.21) % $ (93,927) (0.25) % $ (110,602) Although management believes its estimate of the Long-Term PD and LGD described above is reasonable, no assurance can be given that the Long-Term PD and LGD for our tenants, or other drivers of the CECL allowance, will be correct.
($ in thousands) Long-Term PD Long-Term LGD Change Change in CECL Allowance % Change in CECL Allowance $ Change in CECL Allowance % Change in CECL Allowance $ 10% increase 0.20 % $ 91,618 0.24 % $ 110,132 10% decrease (0.21) % $ (94,688) (0.25) % $ (110,137) Although management believes its estimate of the Long-Term PD and LGD described above is reasonable, no assurance can be given that the Long-Term PD and LGD for our tenants, or other drivers of the CECL allowance, will be correct.
As of December 31, 2024, we had $17.1 billion of debt obligations 48 Table of Contents outstanding of which $500.0 million matures on May 15, 2025 and $800.0 million matures on June 15, 2025. For a summary of principal debt balances and their maturity dates and principal terms, refer to Note 7 - Debt .
As of December 31, 2025, we had $17.1 billion of debt obligations outstanding, of which $500.0 million matures on September 1, 2026 and $1.25 billion matures on December 1, 2026. For a 52 Table of Contents summary of principal debt balances and their maturity dates and principal terms, refer to Note 7 - Debt .
However, the current macroeconomic environment, including heightened interest rates and market volatility, impacts our business in certain respects, such as by increasing interest expense with respect to any borrowings under our Revolving Credit Facility and refinancing of recent and upcoming debt maturities, volatility of our share price with respect to sales of common stock, and, with respect to potential transactions, evaluating asset and property values in discussions with potential counterparties and obtaining transaction financing on attractive terms, all of which could increase our cost of capital, limit the benefits of any such transactions, and negatively impact our growth prospects.
However, the current macroeconomic environment, including uncertainty around changing interest rates and inflationary or recessionary threats, impacts our business in certain respects, such as our interest expense with respect to the refinancing of recent and upcoming debt maturities, any borrowings under our Revolving Credit Facility, the impact of CPI-based annual rent escalation under certain of our leases, volatility of our share price with respect to sales of common stock, and, with respect to potential transactions, evaluating asset and property values in discussions with potential counterparties and obtaining transaction financing on attractive terms, all of which could increase our cost of capital, limit the benefits of any such transactions, and negatively impact our growth prospects and financial performance.
During the year ended December 31, 2024, we sold an aggregate of 12,015,399 shares under the ATM Program, all of which were subject to forward sale agreements, for estimated aggregate net offering value of $376.3 million based on the initial forward sale price with respect to each forward sale agreement.
During the year ended December 31, 2025, we sold an aggregate of 7,835,973 shares under the ATM Program, all of which were subject to forward sale agreements, for estimated aggregate net offering value of $252.8 million based on the initial forward sale price with respect to each forward sale agreement.
M acroeconomic volatility has introduced significant uncertainty and heightened risk for businesses, including us and our tenants, including the impact of changing interest rates, inflation, threat of recession, geopolitical uncertainty, and increased cost of capital.
The m acroeconomic environment has introduced significant uncertainty and heightened risk for businesses, including us and our tenants, including the impact of changing interest rates, inflationary and recessionary threats, geopolitical and regulatory uncertainty, and increased cost of capital.
Concurrently, we terminated our 2022 Revolving Credit Facility and 2022 Credit Agreement (each as defined in Note 7 - Debt ). The Credit Facility includes two six-month maturity extension options (or one twelve-month extension option), the exercise of which in each case is subject to customary conditions and the payment of an extension fee.
The Revolving Credit Facility includes two six-month maturity extension options (or one twelve-month extension option), the exercise of which in each case is subject to customary conditions and the payment of an extension fee.
Cash Flows from Investing Activities Net cash used in investing activities decreased $1,976.3 million for the year ended December 31, 2024 compared with the year ended December 31, 2023.
Cash Flows from Investing Activities Net cash used in investing activities decreased $18.0 million for the year ended December 31, 2025 compared with the year ended December 31, 2024.
(2) Assumes the physical settlement of the 12.0 million outstanding forward shares as of December 31, 2024 under our at-the-market forward sale agreements at a forward sales price of $31.31 calculated as of December 31, 2024.
(2) Assumes the physical settlement of the 7,750,000 outstanding forward shares as of December 31, 2025 under our at-the-market forward sale agreements at a forward sales price of $31.40 calculated as of December 31, 2025.
We calculate VICI’s 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 our proportionate share of such adjustments from our investment in unconsolidated affiliate.
We calculate VICI’s 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.
Income From Loans Income from loans increased $55.7 million during the year ended December 31, 2024 compared to the year ended December 31, 2023.
Income From Loans Income from loans increased $83.9 million during the year ended December 31, 2025 compared to the year ended December 31, 2024.
Financing and Capital Markets Activity • New Revolving Credit Facility. Subsequent to year end, on February 3, 2025, we entered into the Credit Agreement (as defined in Note 7 - Debt ) providing for the Revolving Credit Facility in the amount of $2.5 billion scheduled to mature on February 3, 2029.
On February 3, 2025, we entered into the Credit Agreement (as defined in Note 7 - Debt ) providing for the Revolving Credit Facility in the amount of $2.5 billion scheduled to mature on February 3, 2029. Concurrently, we terminated our 2022 Revolving Credit Facility and 2022 Credit Agreement (each as defined in Note 7 - Debt ).
Material Cash Requirements Contractual Obligations Our short-term obligations consist primarily of regular interest payments on our debt obligations, dividends to our common stockholders, distributions to the VICI OP Unit holders, normal recurring operating expenses, recurring expenditures for corporate and administrative needs, certain lease and other contractual commitments related to our golf operations and certain non-recurring expenditures.
Material Cash Requirements Contractual Obligations Our short-term obligations consist primarily of regular interest payments on our debt obligations, dividends to our common stockholders, distributions to the VICI OP Unit holders, the holders of the Lucky Strike OP Units (as defined in Note 2 - Summary of Significant Accounting Policies ) and to the 20% third-party owners of Harrah’s Joliet LandCo LLC, normal recurring operating expenses, recurring expenditures for corporate and administrative needs, certain lease and other contractual commitments related to our golf operations and certain non-recurring expenditures.
Interest Income Interest income decreased $7.9 million during the year ended December 31, 2024 compared to the year ended December 31, 2023. The decrease was primarily driven by an overall decrease in our cash on hand throughout the current year as compared to the prior year.
The decrease was primarily driven by an overall decrease in our cash on hand throughout the current year as compared to the prior year. Other Gains Other gains increased $2.1 million during the year ended December 31, 2025 compared to the year ended December 31, 2024.
Our tenants also face additional challenges, including potential changes in consumer confidence levels, behavior and spending and increased operational expenses, such as with respect to labor or energy costs.
Our tenants also face additional challenges, including potential changes in consumer confidence levels, behavior and spending, increasing competition from a variety of sources, and increased operational expenses, such as with respect to the impact of tariffs or trade barriers, labor, insurance or energy costs.
Subsequent to year end, on February 19, 2025, we purchased a $300.0 million interest in an existing mezzanine loan related to the development of One Beverly Hills, a landmark 17.5-acre luxury mixed-use development.
Real Estate Debt Investment Activity • One Beverly Hills Mezzanine Loan. On February 19, 2025, we purchased a $300.0 million interest in an existing mezzanine loan related to the development of One Beverly Hills, a landmark 17.5-acre luxury experiential lifestyle hub in Beverly Hills, California.
Total leasing revenue increased $176.0 million during the year ended December 31, 2024 compared to the year ended December 31, 2023. Total contractual leasing revenue increased $153.6 million during the year ended December 31, 2024 compared to the year ended December 31, 2023.
Total leasing revenue increased $73.6 million during the year ended December 31, 2025 compared to the year ended December 31, 2024. Total contractual leasing revenue increased $87.2 million during the year ended December 31, 2025 compared to the year ended December 31, 2024.
(4) The allocation of our future funding commitments is based on construction draw schedules, commitment funding dates, expiration dates or other information, as applicable; however, we may be obligated to fund these commitments earlier than such applicable date.
(2) Excludes ground and use leases which are paid directly by our tenants to the primary lease holder. (3) The allocation of our future funding commitments is based on construction draw schedules, commitment funding dates, expiration dates or other information, as applicable; however, we may be obligated to fund these commitments earlier than such applicable date.
Key 2024 Highlights Operating Results • Collected 100% of contractual rent in cash. • Total revenues increased 6.6% year-over-year to $3.8 billion. • Net income attributable to common stockholders increased 6.6% year-over-year to $2.7 billion, and net income attributable to common stockholders per diluted share increased 3.3% to $2.56. • AFFO increased 8.4% year-over-year to $2.4 billion and AFFO per diluted share increased 5.1% to $2.26.
Key 2025 Highlights Operating Results • Total revenues increased 4.1% year-over-year to $4.0 billion. • Net income attributable to common stockholders increased 3.6% year-over-year to $2.8 billion, and net income attributable to common stockholders per diluted share increased 2.1% to $2.61. • AFFO increased 6.6% year-over-year to $2.5 billion and AFFO per diluted share increased 5.1% to $2.38.
However, the full extent to which the trends set forth herein adversely affect our tenants, the industries in which they operate, and/or ultimately impact our business depends on future developments that cannot be predicted with confidence, including our tenants’ financial performance, the direct and indirect effects of such trends discussed herein (including among other things, heightened interest rates, inflation, economic recessions, consumer confidence levels and general conditions in the capital and credit markets) and the impact of any future measures taken in response to such trends on our tenants.
The full extent to which the trends described herein adversely affect our tenants and borrowers, the industries in which they operate, and/or ultimately impact our business depends on future developments that cannot be predicted with confidence, including our tenants’ and borrowers’ business strategy and financial performance, the direct and indirect effects of the trends discussed in this section and the impact of any future measures taken in response to such trends.
Allowance for Credit Losses ASC 326 “Financial Instruments-Credit Losses” (“ASC 326”) requires that we measure and record current expected credit losses (“CECL”) for the majority of our investments, the scope of which includes our Investments in leases - sales-type, Investments in leases - financing receivables and Investments in loans.
In particular a change in the estimates could have a material impact on the lease classification determination and the timing and amount of income recognized over the life of the lease. 55 Table of Contents Allowance for Credit Losses ASC 326 “Financial Instruments-Credit Losses” (“ASC 326”) requires that we measure and record current expected credit losses (“CECL”) for the majority of our investments, the scope of which includes our Investments in leases - sales-type, Investments in leases - financing receivables and Investments in loans.
For further information, refer to Note 3 – Real Estate Transactions . 49 Table of Contents Cash Flow Analysis The table below summarizes our cash flows for the years ended December 31, 2024 and 2023: (In thousands) 2024 2023 Variance ($) Cash, cash equivalents and restricted cash Provided by operating activities $ 2,381,498 $ 2,181,009 $ 200,489 Used in investing activities (922,781) (2,899,095) 1,976,314 (Used in) provided by financing activities (1,457,121) 1,031,790 (2,488,911) Net increase in cash, cash equivalents and restricted cash $ 2,041 $ 313,641 $ (311,600) Cash Flows from Operating Activities Net cash provided by operating activities increased $200.5 million for the year ended December 31, 2024 compared with the year ended December 31, 2023.
For further information, refer to Note 3 – Real Estate Transactions . 53 Table of Contents Cash Flow Analysis The table below summarizes our cash flows for the years ended December 31, 2025 and 2024: (In thousands) 2025 2024 Variance ($) Cash, cash equivalents and restricted cash Provided by operating activities $ 2,509,991 $ 2,381,498 $ 128,493 Used in investing activities (904,766) (922,781) 18,015 Used in financing activities (1,566,521) (1,457,121) (109,400) Net increase in cash, cash equivalents and restricted cash $ 38,864 $ 2,041 $ 36,823 Cash Flows from Operating Activities Net cash provided by operating activities increased $128.5 million for the year ended December 31, 2025 compared with the year ended December 31, 2024.
Overall Implications of Such Material Trends on Our Business As a triple-net lessor, we believe we are generally in a strong creditor position and structurally insulated from operational and performance impacts of our tenants, both positive and negative.
Overall Implications of Such Material Trends on Our Business As a triple-net lessor, we believe we are generally in a strong position relative to other creditors given our ownership of the real estate on and in which our tenants’ operations take place and are structurally insulated from our tenants’ short-term operational and performance fluctuations, both positive and negative.
Additionally, the weighted average annualized interest rate of our debt, net of the impact of the forward-starting interest rate swaps and treasury locks, increased to 4.34% during the year ended December 31, 2024 from 4.33% during the year ended December 31, 2023, as a result of a higher effective interest rate on (i) the draws on the 2022 Revolving Credit Facility, and (ii) the March 2024 Notes and December 2024 Notes as compared to the debt that was refinanced by such notes.
The increase was primarily driven by an increase in the weighted average annualized interest rate of our debt, net of the impact of the forward-starting interest rate swaps and treasury locks, to 4.46% during the year ended December 31, 2025 compared to 4.34% during the year ended December 31, 2024, as a result of a higher effective interest rate on the March 2024 Notes, the December 2024 Notes and the April 2025 Notes as compared to the debt that was refinanced by such notes. 48 Table of Contents Interest Income Interest income decreased $1.7 million during the year ended December 31, 2025 compared to the year ended December 31, 2024.
The increase was primarily driven by a one-time charitable contribution to facilitate the Company’s corporate giving initiatives and by an increase in compensation, including stock-based compensation. Other Expenses Other expenses increased $4.1 million during the year ended December 31, 2024 compared to the year ended December 31, 2023.
The decrease was primarily driven by a large one-time charitable contribution in 2024 to facilitate the Company’s corporate giving initiatives and by a decrease in compensation, including stock-based compensation.
For more information, refer to “ Part I – Item 1A. Risk Factors ” included in this Annual Report on Form 10-K.
Risk Factors ” included in this Annual Report on Form 10-K.
These four forward-starting interest rate swap agreements were outstanding as of December 31, 2024. KEY TRENDS THAT MAY AFFECT OUR BUSINESS Tenant and Industry Performance Our tenants (and respective guarantors, as applicable) under our lease agreements are leading gaming and experiential operators across the United States, Canada and abroad.
KEY TRENDS THAT MAY AFFECT OUR BUSINESS Tenant, Borrower and Industry Performance Our tenants and borrowers (and in each case, their respective guarantors, as applicable) under our lease and loan agreements are gaming and other experiential operators across the United States, Canada and abroad.
Our presentation of these measures does not replace the presentation of VICI’s financial results in accordance with GAAP. 46 Table of Contents Reconciliation of VICI’s Net Income to FFO, FFO per Share, AFFO, AFFO per Share and Adjusted EBITDA Year Ended December 31, (In thousands, except share data and per share data) 2024 2023 Net income attributable to common stockholders $ 2,678,810 $ 2,513,540 Real estate depreciation — — Joint venture depreciation and non-controlling interest adjustments — 1,426 FFO attributable to common stockholders 2,678,810 2,514,966 Non-cash leasing and financing adjustments (537,708) (515,488) Non-cash change in allowance for credit losses 126,720 102,824 Non-cash stock-based compensation 17,511 15,536 Transaction and acquisition expenses 4,567 8,017 Amortization of debt issuance costs and original issue discount 71,592 70,452 Other depreciation 3,428 3,741 Capital expenditures (3,007) (2,842) Other gains (1) (581) (4,456) Deferred income tax provision (benefit) 5,439 (10,426) Joint venture non-cash adjustments and non-controlling interest adjustments 4,022 4,716 AFFO attributable to common stockholders 2,370,793 2,187,040 Interest expense, net 738,410 723,634 Current income tax expense 4,265 4,285 Joint venture interest expense and non-controlling interest adjustments (8,551) (5,287) Adjusted EBITDA attributable to common stockholders $ 3,104,917 $ 2,909,672 Net income per common share Basic $ 2.56 $ 2.48 Diluted $ 2.56 $ 2.47 FFO per common share Basic $ 2.56 $ 2.48 Diluted $ 2.56 $ 2.48 AFFO per common share Basic $ 2.26 $ 2.16 Diluted $ 2.26 $ 2.15 Weighted average number of shares of common shares outstanding Basic 1,046,739,537 1,014,513,195 Diluted 1,047,675,111 1,015,776,697 ____________________ (1) Represents non-cash foreign currency remeasurement adjustments and gain on sale of land. 47 Table of Contents LIQUIDITY AND CAPITAL RESOURCES Liquidity As of December 31, 2024, our available cash and cash equivalents balance, short-term investments and capacity under our 2022 Revolving Credit Facility were as follows: (In thousands) December 31, 2024 Cash and cash equivalents $ 524,615 Capacity under 2022 Revolving Credit Facility (1) 2,351,154 Proceeds available from settlement of Forward Sale Agreements (2) 376,253 Total $ 3,252,022 ____________________ (1) Subsequent to year end, on February 3, 2025, we entered into the Credit Agreement providing for the Revolving Credit Facility in the amount of $2.5 billion and concurrently terminated our 2022 Revolving Credit Facility and 2022 Credit Agreement.
Our presentation of these measures does not replace the presentation of VICI’s financial results in accordance with GAAP. 50 Table of Contents Reconciliation of VICI’s Net Income to FFO, FFO per Share, AFFO, AFFO per Share and Adjusted EBITDA Year Ended December 31, (In thousands, except share data and per share data) 2025 2024 Net income attributable to common stockholders $ 2,775,493 $ 2,678,810 Real estate depreciation — — FFO attributable to common stockholders 2,775,493 2,678,810 Non-cash leasing and financing adjustments (524,187) (537,708) Non-cash change in allowance for credit losses 177,887 126,720 Non-cash stock-based compensation 16,195 17,511 Transaction and acquisition expenses 7,729 4,567 Amortization of debt issuance costs and original issue discount 72,337 71,592 Other depreciation 3,115 3,428 Capital expenditures (1,238) (3,007) Other gains (1) (2,658) (581) Deferred income tax (benefit) provision (1,743) 5,439 Non-cash adjustments attributable to non-controlling interests 3,326 4,022 AFFO attributable to common stockholders 2,526,256 2,370,793 Interest expense, net 756,914 738,410 Current income tax expense 4,178 4,265 Adjustments attributable to non-controlling interests (8,639) (8,551) Adjusted EBITDA attributable to common stockholders $ 3,278,709 $ 3,104,917 Net income per common share Basic $ 2.61 $ 2.56 Diluted $ 2.61 $ 2.56 FFO per common share Basic $ 2.61 $ 2.56 Diluted $ 2.61 $ 2.56 AFFO per common share Basic $ 2.38 $ 2.26 Diluted $ 2.38 $ 2.26 Weighted average number of shares of common shares outstanding Basic 1,062,006,448 1,046,739,537 Diluted 1,062,693,062 1,047,675,111 ____________________ (1) Represents non-cash foreign currency remeasurement adjustments and gain on sale of land. 51 Table of Contents LIQUIDITY AND CAPITAL RESOURCES Liquidity As of December 31, 2025, our available cash and cash equivalents balance, short-term investments and capacity under our Revolving Credit Facility were as follows: (In thousands) December 31, 2025 Cash and cash equivalents $ 563,479 Short-term investments 44,484 Capacity under Revolving Credit Facility (1) 2,357,547 Proceeds available from settlement of Forward Sale Agreements (2) 243,343 Total $ 3,208,853 ____________________ (1) The Credit Agreement includes the option (i) to increase the revolving loan commitments by up to $1.0 billion and (ii) to 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.
One Beverly Hills is being developed by Cain International and will be anchored by Aman Beverly Hills and will also include a full-scale refurbishment of The Beverly Hilton, Aman-branded hospitality and residential offerings, and 10 acres of botanical gardens and open space. The development project has already commenced construction and is expected to be completed late 2027.
One Beverly Hills is being developed by Cain and will be anchored by Aman Beverly Hills, featuring an Aman Hotel and Aman-branded residences, and include a full-scale refurbishment of The Beverly Hilton, additional retail, food and beverage offerings, and 10 acres of botanical gardens and open space.
Refer to the Explanatory Note at the beginning of this Form 10-K for additional information on the presentation of VICI and VICI LP and the differences between the two Financial Statements. 45 Table of Contents Results of Operations for the Years Ended December 31, 2023 and 2022 For a comparison of our results of operations for the fiscal years ended December 31, 2023 and 2022, see “ Part II, Item 7.
Refer to the Explanatory Note at the beginning of this Form 10-K for additional information on the presentation of VICI and VICI LP and the differences between the two Financial Statements.
Significant Achievements • Invested $411.8 million through our Partner Property Growth Fund adding $33.2 million in annualized rent to our portfolio. • Originated three debt investments totaling $365.0 million of commitments. ◦ Funded new and existing loan commitments totaling $579.1 million. • Announced an increase in our quarterly cash dividend to $0.4325 per share (or $1.73 per share on an annualized basis) in the third quarter of 2024, representing a 4.2% increase compared to our previous quarterly dividend. • Issued $1,050.0 million and $750.0 million of investment grade senior notes in March and December 2024, respectively, to refinance existing debt. • Sold 12,015,399 forward shares under our ATM Program (as defined in Note 11 - Stockholders Equity ) during the year with an estimated aggregate net offering value of $376.3 million and settled 13,194,739 forward shares outstanding under our ATM Program for aggregate net proceeds of $379.4 million. 38 Table of Contents SUMMARY OF SIGNIFICANT ACTIVITIES Acquisition and Leasing Activity • Indigenous Gaming Partners - PURE Lease Assignment .
Sartini, current chairman and chief executive officer of Golden, with an initial annual rent of $87.0 million. • Made three real estate debt investments totaling $966.0 million of commitments. ◦ Funded new and existing loan commitments totaling $883.4 million. • Announced an increase in our quarterly cash dividend to $0.45 per share (or $1.80 per share on an annualized basis) in the third quarter of 2025, representing a 4.0% increase compared to our previous quarterly dividend. • Issued $1,300.0 million of investment grade senior unsecured notes in April 2025 to refinance existing debt. • Sold 7,835,973 forward shares under our ATM Program (as defined in Note 11 - Stockholders' Equity ) during the year with an estimated aggregate net offering value of $252.8 million and settled 12,101,372 forward shares outstanding under our ATM Program for aggregate net proceeds of $375.7 million. 40 Table of Contents SUMMARY OF SIGNIFICANT ACTIVITIES Acquisition and Leasing Activity • PENN Lease Combination.
RECONCILIATION OF NON-GAAP MEASURES We present VICI’s 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”).
Management’s Discussion and Analysis of Financial Condition and Results of Operations ” of our annual report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on February 20, 2025 and incorporated by reference herein. 49 Table of Contents RECONCILIATION OF NON-GAAP MEASURES We present VICI’s 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”).
The increase was primarily driven by the acquisition of the remaining 49.9% of the MGM Grand/Mandalay Bay portfolio in January 2023, and an increase in rental payments from the addition of the Rocky Gap Casino component of the Century Master Lease in July 2023, the Canadian portfolio component of the Century Master Lease in September 2023, the Lucky Strike Master Lease in October 2023, the Chelsea Piers Lease in December 2023, the annual rent escalators on our Caesars Leases and certain of our other lease agreements, and the incremental rent increase from the Venetian Capital Investment in July and October 2024, as well as the incremental interest income associated with additional loan fundings and originations.
The increase was primarily driven by the annual rent escalators on certain of our lease agreements and the incremental rent increases from the Venetian Capital Investment (which occurred in July and October 2024 and January 2025), as well as the incremental interest income associated with additional loan fundings and originations.
In connection with our December 2024 Notes offering, we settled the outstanding forward-starting interest rate swap agreements and U.S. Treasury Rate Lock agreements resulting in net proceeds of $6.8 million. Since the forward-starting interest rate swaps and U.S.
On March 28, 2025, we settled twelve outstanding forward-starting interest rate swap agreements with an aggregate notional amount of $600.0 million and the three U.S. Treasury Rate Lock agreements with an aggregate notional amount of $150.0 million, resulting in net proceeds of $1.8 million.
Other Gains Other gains decreased $3.9 million during the year ended December 31, 2024 compared to the year ended December 31, 2023. The change primarily relates to the sale of excess land in April 2023 and foreign currency remeasurement adjustments associated with our investments in Canada and the United Kingdom.
The change primarily relates to the gain or loss from the sale of certain excess land. Additional fluctuations result from our foreign currency remeasurement adjustments associated with our investments in Canada and the United Kingdom.
The mezzanine loan has an initial maturity in March 2026 and has one 12-month extension option subject to certain conditions. We funded the investment with a combination of cash on hand and drawing down funds under our Revolving Credit Facility (as defined in Note 7 - Debt ).
We funded each of the investments with a combination of cash on hand and a draw under the Revolving Credit Facility (as defined in Note 7 - Debt ). • North Fork Casino Loan.
We used the net proceeds of the offering to redeem $750.0 million in aggregate principal amount of 3.500% Senior Notes due February 15, 2025. • Forward-Starting Interest Rate Swap Agreements. ◦ In connection with our March 2024 Notes offering, we settled seven outstanding forward-starting interest rate swap agreements with an aggregate notional amount of $500.0 million resulting in net proceeds of $2.8 million. ◦ During the year ended December 31, 2024, we entered into seven forward-starting interest rate swap agreements and five U.S.
During the year ended December 31, 2025, we entered into eight forward-starting interest rate swap agreements for an aggregate notional amount of $400.0 million and three U.S.
DISCUSSION OF OPERATING RESULTS Results of Operations for the Years Ended December 31, 2024 and December 31, 2023 (In thousands) 2024 2023 Variance Revenues Income from sales-type leases $ 2,068,443 $ 1,980,178 $ 88,265 Income from lease financing receivables, loans and securities 1,662,889 1,519,516 143,373 Other income 77,422 73,326 4,096 Golf revenues 40,451 38,968 1,483 Total revenues 3,849,205 3,611,988 237,217 Operating expenses General and administrative 69,109 59,603 9,506 Depreciation 4,125 4,298 (173) Other expenses 77,422 73,326 4,096 Golf expenses 26,895 27,089 (194) Change in allowance for credit losses 126,720 102,824 23,896 Transaction and acquisition expenses 4,567 8,017 (3,450) Total operating expenses 308,838 275,157 33,681 Income from unconsolidated affiliate — 1,280 (1,280) Interest expense (826,097) (818,056) (8,041) Interest income 16,095 23,970 (7,875) Other gains 581 4,456 (3,875) Income before income taxes 2,730,946 2,548,481 182,465 (Provision for) benefit from income taxes (9,704) 6,141 (15,845) Net income 2,721,242 2,554,622 166,620 Less: Net income attributable to non-controlling interests (42,432) (41,082) (1,350) Net income attributable to common stockholders $ 2,678,810 $ 2,513,540 $ 165,270 42 Table of Contents Revenue For the years ended December 31, 2024 and 2023, our revenue was comprised of the following items: (In thousands) 2024 2023 Variance Leasing revenue $ 3,596,884 $ 3,420,934 $ 175,950 Income from loans 134,448 78,760 55,688 Other income 77,422 73,326 4,096 Golf revenues 40,451 38,968 1,483 Total revenues $ 3,849,205 $ 3,611,988 $ 237,217 Leasing Revenue The following table details the components of our income from sales-type lease and lease financing receivables: (In thousands) 2024 2023 Variance Income from sales-type leases $ 2,068,443 $ 1,980,178 $ 88,265 Income from lease financing receivables (1) 1,528,441 1,440,756 87,685 Total leasing revenue 3,596,884 3,420,934 175,950 Non-cash adjustment (2) (537,927) (515,556) (22,371) Total contractual leasing revenue $ 3,058,957 $ 2,905,378 $ 153,579 ____________________ (1) Represents our asset acquisitions structured as sale leaseback transactions.
Risk Factors ” included in this Annual Report on Form 10-K. 45 Table of Contents DISCUSSION OF OPERATING RESULTS Results of Operations for the Years Ended December 31, 2025 and December 31, 2024 (In thousands) 2025 2024 Variance Revenues Income from sales-type leases $ 2,125,367 $ 2,068,443 $ 56,924 Income from lease financing receivables, loans and securities 1,763,494 1,662,889 100,605 Other income 77,479 77,422 57 Golf revenues 39,776 40,451 (675) Total revenues 4,006,116 3,849,205 156,911 Expenses General and administrative 65,082 69,109 (4,027) Depreciation 3,637 4,125 (488) Other expenses 77,479 77,422 57 Golf expenses 26,730 26,895 (165) Change in allowance for credit losses 177,887 126,720 51,167 Transaction and acquisition expenses 7,729 4,567 3,162 Total expenses 358,544 308,838 49,706 Interest expense (843,614) (826,097) (17,517) Interest income 14,363 16,095 (1,732) Other gains 2,658 581 2,077 Income before income taxes 2,820,979 2,730,946 90,033 Provision for income taxes (2,435) (9,704) 7,269 Net income 2,818,544 2,721,242 97,302 Less: Net income attributable to non-controlling interests (43,051) (42,432) (619) Net income attributable to common stockholders $ 2,775,493 $ 2,678,810 $ 96,683 46 Table of Contents Revenue For the years ended December 31, 2025 and 2024, our revenue was comprised of the following items: (In thousands) 2025 2024 Variance Leasing revenue $ 3,670,466 $ 3,596,884 $ 73,582 Income from loans 218,395 134,448 83,947 Other income 77,479 77,422 57 Golf revenues 39,776 40,451 (675) Total revenues $ 4,006,116 $ 3,849,205 $ 156,911 Leasing Revenue The following table details the components of our income from sales-type lease and lease financing receivables: (In thousands) 2025 2024 Variance Income from sales-type leases $ 2,125,367 $ 2,068,443 $ 56,924 Income from lease financing receivables (1) 1,545,099 1,528,441 16,658 Total leasing revenue 3,670,466 3,596,884 73,582 Non-cash adjustment (2) (524,356) (537,927) 13,571 Total contractual leasing revenue $ 3,146,110 $ 3,058,957 $ 87,153 ____________________ (1) Represents our asset acquisitions structured as sale leaseback transactions.
We used the net proceeds of the offering to redeem (i) $1,024.2 million in aggregate principal amount of 5.625% Senior Notes due May 1, 2024 and (ii) $25.8 million in aggregate principal amount of 5.625% Senior Notes due May 1, 2024. ◦ On December 19, 2024, VICI LP issued $750.0 million in aggregate principal amount of 5.125% Senior Notes due 2031, which mature on November 15, 2031 under a supplemental indenture (the “December 2024 Notes”).
On April 7, 2025, VICI LP issued $1.3 billion in aggregate principal amount of April 2025 Notes comprised of (i) $400.0 million in aggregate principal amount of 4.750% Senior Notes due 2028, which mature on April 1, 2028 and (ii) $900.0 million in aggregate principal amount of 5.625% Senior Notes due 2035, which mature on April 1, 2035, in each case under a supplemental indenture dated as of April, 7, 2025, between VICI LP and the trustee.
The following table summarizes our real estate debt investment activity (each as defined in the column titled “Real Estate Debt Investment”) for the year ended December 31, 2024: ($ in millions) Real Estate Debt Investment Date Investment Type Commitment Collateral Great Wolf Mezzanine Loan (1) May 9, 2024 Mezzanine $ 250.0 Portfolio of nine Great Wolf Lodge resorts across the United States Chelsea Piers One Madison Loan February 7, 2024 Senior Secured Loan 10.0 Certain equipment of the fitness club at the One Madison building in New York, NY Homefield Margaritaville Loan (2) January 23, 2024 Senior Secured Loan 105.0 Margaritaville Resort in Kansas City, Kansas, under development Total $ 365.0 ____________________ (1) In connection with the Great Wolf Mezzanine Loan, the $79.5 million mezzanine loan for Great Wolf Lodge Maryland was repaid in full.
The following table summarizes our real estate debt investment activity (each as defined in the column titled “Real Estate Debt Investment”) for the year ended December 31, 2025: ($ in millions) Real Estate Debt Investment Date Investment Type Commitment Collateral One Beverly Hills Loan February 19, 2025 Mezzanine $ 450.0 Luxury experiential lifestyle hub in Beverly Hills, California North Fork Casino Loan April 4, 2025 Senior Secured Loan 510.0 The personal property and revenues of the North Fork Mono Casino & Resort located near Madera, California Chelsea Piers Greenwich Village Loan October 27, 2025 Senior Secured Loan 6.0 Certain equipment of the fitness club in the Greenwich Village neighborhood in New York, NY Total $ 966.0 Financing and Capital Markets Activity • At-The-Market Offering Programs.
Amounts in this table omit, among other things, non-contractual commitments and items such as dividends and recurring or non-recurring operating expenses and other expenditures, including acquisitions and other investments: Payments Due By Period (In thousands) Total 2025 2026 2027 2028 2029 and Thereafter Long-term debt, principal Senior unsecured notes $ 13,950,000 $ 1,300,000 $ 1,750,000 $ 1,500,000 $ 1,600,000 $ 7,800,000 MGM Grand/Mandalay Bay CMBS debt 3,000,000 — — — — 3,000,000 Revolving credit facility (1) 148,846 — 148,846 — — — Scheduled interest payments (2) 5,510,383 753,796 720,368 604,785 531,894 2,899,540 Total debt contractual obligations 22,609,229 2,053,796 2,619,214 2,104,785 2,131,894 13,699,540 Leases and contracts (3) Future funding commitments – loan investments and Partner Property Growth Fund (4) 548,524 341,445 205,930 1,149 — — Golf course operating lease and contractual commitments 40,009 2,153 2,197 2,241 2,285 31,133 Corporate office lease 15,429 73 1,742 871 1,742 11,001 Total leases and contractual obligations 603,962 343,671 209,869 4,261 4,027 42,134 Total contractual commitments $ 23,213,191 $ 2,397,467 $ 2,829,083 $ 2,109,046 $ 2,135,921 $ 13,741,674 __________________ (1) Subsequent to year end, on February 3, 2025, we entered into the Credit Agreement providing for the Revolving Credit Facility in the amount of $2.5 billion scheduled to mature on February 3, 2029, and concurrently terminated the 2022 Revolving Credit Facility and 2022 Credit Agreement.
Amounts in this table omit, among other things, non-contractual commitments and items such as dividends and recurring or non-recurring operating expenses and other expenditures, including acquisitions and other investments: Payments Due By Period (In thousands) Total 2026 2027 2028 2029 2030 and Thereafter Long-term debt, principal Senior unsecured notes $ 13,950,000 $ 1,750,000 $ 1,500,000 $ 2,000,000 $ 1,750,000 $ 6,950,000 MGM Grand/Mandalay Bay CMBS debt 3,000,000 — — — — 3,000,000 Revolving credit facility 142,453 — — — 142,453 — Scheduled interest payments (1) 5,312,306 795,190 684,237 601,619 532,927 2,698,333 Total debt contractual obligations 22,404,759 2,545,190 2,184,237 2,601,619 2,425,380 12,648,333 Leases and contracts (2) Future funding commitments – loan investments (3) 623,495 606,340 17,155 — — — Golf course operating lease and contractual commitments 37,856 2,197 2,241 2,285 2,332 28,801 Corporate office lease 15,356 1,742 871 1,742 828 10,173 Total leases and contractual obligations 676,707 610,279 20,267 4,027 3,160 38,974 Total contractual commitments $ 23,081,466 $ 3,155,469 $ 2,204,504 $ 2,605,646 $ 2,428,540 $ 12,687,307 __________________ (1) Estimated interest payments on variable interest debt under our Revolving Credit Facility are based on the CORRA and SONIA rates as of December 31, 2025.
On May 1, 2024, we entered into agreements to fund the up to $700.0 million Venetian Capital Investment for extensive reinvestment projects at the Venetian Resort through our Partner Property Growth Fund strategy. The invested capital will earn a return through the addition of incremental rent to the Venetian Lease.
The increases were primarily driven by the incremental rent increase from funding $400.0 million of capital investments into the Venetian Resort for extensive reinvestment projects through our Partner Property Growth Fund strategy (the “Venetian Capital Investment”) in July and October 2024 and January 2025, as well as the annual rent escalators from certain of our other lease agreements.
The lease agreements require our tenants to cover all costs associated with such ground and use sub-leases and provide for their direct payment to the primary landlord. 43 Table of Contents Operating Expenses For the years ended December 31, 2024 and 2023, our operating expenses were comprised of the following items: (In thousands) 2024 2023 Variance General and administrative $ 69,109 $ 59,603 $ 9,506 Depreciation 4,125 4,298 (173) Other expenses 77,422 73,326 4,096 Golf expenses 26,895 27,089 (194) Change in allowance for credit losses 126,720 102,824 23,896 Transaction and acquisition expenses 4,567 8,017 (3,450) Total operating expenses $ 308,838 $ 275,157 $ 33,681 General and Administrative Expenses General and administrative expenses increased $9.5 million during the year ended December 31, 2024 compared to the year ended December 31, 2023.
The increase was driven by the origination and subsequent funding, as applicable, of our debt investments and the related interest income from the increased principal balances outstanding under such debt investments. 47 Table of Contents Expenses For the years ended December 31, 2025 and 2024, our expenses were comprised of the following items: (In thousands) 2025 2024 Variance General and administrative $ 65,082 $ 69,109 $ (4,027) Depreciation 3,637 4,125 (488) Other expenses 77,479 77,422 57 Golf expenses 26,730 26,895 (165) Change in allowance for credit losses 177,887 126,720 51,167 Transaction and acquisition expenses 7,729 4,567 3,162 Total expenses $ 358,544 $ 308,838 $ 49,706 General and Administrative Expenses General and administrative expenses decreased $4.0 million during the year ended December 31, 2025 compared to the year ended December 31, 2024.
In July, October and November 2024, we physically settled certain outstanding forward shares issued under the ATM Program in exchange for aggregate net proceeds of approximately $379.4 million. • Senior Notes Offerings. ◦ On March 18, 2024, VICI LP issued (i) $550.0 million in aggregate principal amount of 5.750% Senior Notes due 2034, which mature on April 1, 2034 and (ii) $500.0 million in aggregate principal amount of 6.125% Senior Notes due 2054, which mature on April 1, 2054, in each case under a supplemental indenture (the “March 2024 Notes”).
In July and August 2025, we physically settled certain outstanding forward shares issued under the ATM Program in exchange for aggregate net proceeds of approximately $375.7 million. • Senior Unsecured Notes Offering.
Treasury Rate Lock agreements were hedging the interest rate risk on the respective senior unsecured notes offering, the unrealized gain in Accumulated other comprehensive income is being amortized over the term of the respective derivative instruments, which matches that of the underlying notes, as a decrease in interest expense. 40 Table of Contents ◦ During the year ended December 31, 2024, we entered into four forward-starting interest rate swap agreements for an aggregate notional amount of $200.0 million to hedge against changes in future cash flows resulting from changes in interest rates from the trade date through the forecasted issuance of senior unsecured notes expected to be issued in connection with the refinancing of our senior unsecured notes maturing in May 2025.
Since the forward-starting swaps were hedging the interest rate risk on the April 2025 Notes offering, the unrealized gain in Accumulated other comprehensive income will be amortized over the term of the respective derivative instruments, which matches that of the underlying note, as a decrease in interest expense. • New Revolving Credit Facility.
Other Income Other income increased $4.1 million during the year ended December 31, 2024 compared to the year ended December 31, 2023.
Cash Flows from Financing Activities Net cash used in financing activities increased $109.4 million for the year ended December 31, 2025 compared with the year ended December 31, 2024.
During the year ended December 31, 2023, the primary sources and uses of cash from investing activities included: • Net payments of $1,266.9 million , including acquisition costs, in connection with the MGM Grand/Mandalay Bay JV Interest Acquisition; • Payments for property acquisitions during the year for a total cost of $1,373.1 million , including acquisition costs, of which $1,132.0 million was classified as investments in financing receivables and $241.1 million was classified as investments sales-type lease; • Disbursements to fund investments in our loan and securities portfolio in the amount of $959.1 million ; • Principal repayment of loans in the amount of $482.0 million, of which $400.0 million related to the full repayment of the Caesars Forum Convention Center mortgage loan ; • Maturities of short-term investments, net of investments of $217.3 million ; • Proceeds from the sale of land of $6.2 million ; and • Acquisition of property and equipment costs of $4.0 million. 50 Table of Contents Cash Flows from Financing Activities Net cash used in financing activities increased $2,488.9 million for the year ended December 31, 2024 compared with the year ended December 31, 2023.
During the year ended December 31, 2025, the primary sources and uses of cash from investing activities included: • Disbursements to fund investments in our loan and securities portfolio in the amount of $887.2 million; • Investment in short-term investments of $44.5 million ; • Proceeds from the partial repayment of certain debt investments and deferred fees in the amount of $27.5 million; • Capitalized transaction costs of $4.7 million; and • Acquisition of property and equipment costs of $1.3 million.