Annual Income Statements for VICI Properties
This table shows VICI Properties' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for VICI Properties
This table shows VICI Properties' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
604 |
519 |
691 |
556 |
748 |
590 |
741 |
733 |
615 |
544 |
865 |
Consolidated Net Income / (Loss) |
|
615 |
528 |
702 |
565 |
760 |
600 |
753 |
744 |
624 |
552 |
878 |
Net Income / (Loss) Continuing Operations |
|
615 |
528 |
702 |
565 |
760 |
600 |
753 |
744 |
624 |
552 |
878 |
Total Pre-Tax Income |
|
616 |
529 |
703 |
566 |
750 |
601 |
756 |
747 |
627 |
550 |
884 |
Total Revenue |
|
606 |
676 |
700 |
706 |
740 |
752 |
755 |
760 |
772 |
779 |
790 |
Net Interest Income / (Expense) |
|
-164 |
-201 |
-198 |
-198 |
-197 |
-200 |
-202 |
-205 |
-204 |
-206 |
-212 |
Total Interest Income |
|
5.63 |
3.05 |
5.81 |
7.34 |
7.78 |
5.29 |
3.93 |
2.80 |
4.08 |
3.70 |
2.29 |
Investment Securities Interest Income |
|
5.63 |
3.05 |
5.81 |
7.34 |
7.78 |
5.29 |
3.93 |
2.80 |
4.08 |
3.70 |
2.29 |
Total Interest Expense |
|
169 |
204 |
204 |
205 |
205 |
205 |
206 |
207 |
208 |
209 |
214 |
Long-Term Debt Interest Expense |
|
169 |
204 |
204 |
205 |
205 |
205 |
206 |
207 |
208 |
209 |
214 |
Total Non-Interest Income |
|
770 |
878 |
898 |
903 |
937 |
951 |
957 |
965 |
976 |
984 |
1,001 |
Other Service Charges |
|
38 |
28 |
19 |
18 |
47 |
29 |
31 |
27 |
42 |
29 |
31 |
Other Non-Interest Income |
|
732 |
849 |
880 |
886 |
884 |
922 |
926 |
938 |
934 |
955 |
971 |
Provision for Credit Losses |
|
- |
- |
- |
- |
- |
- |
-43 |
- |
- |
- |
-142 |
Total Non-Interest Expense |
|
12 |
149 |
-2.77 |
140 |
-10 |
151 |
42 |
13 |
145 |
229 |
48 |
Other Operating Expenses |
|
8.15 |
151 |
-1.32 |
135 |
-22 |
149 |
42 |
11 |
141 |
228 |
41 |
Depreciation Expense |
|
0.81 |
0.81 |
0.89 |
1.01 |
1.59 |
1.13 |
0.99 |
1.01 |
0.99 |
1.00 |
0.74 |
Restructuring Charge |
|
3.29 |
-0.96 |
0.78 |
3.57 |
4.63 |
0.31 |
0.26 |
1.16 |
2.84 |
0.05 |
7.43 |
Other Special Charges |
|
- |
-1.96 |
-3.11 |
- |
- |
0.16 |
-0.99 |
0.06 |
- |
- |
-0.99 |
Income Tax Expense |
|
1.03 |
1.09 |
1.90 |
0.64 |
-9.77 |
1.56 |
3.23 |
2.46 |
2.45 |
-2.46 |
5.56 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
11 |
9.12 |
11 |
9.13 |
12 |
9.79 |
11 |
12 |
9.61 |
8.66 |
13 |
Basic Earnings per Share |
|
$0.64 |
$0.52 |
$0.69 |
$0.55 |
$0.72 |
$0.57 |
$0.71 |
$0.70 |
$0.58 |
$0.51 |
$0.82 |
Weighted Average Basic Shares Outstanding |
|
877.51M |
1.00B |
1.01B |
1.01B |
1.01B |
1.04B |
1.04B |
1.05B |
1.05B |
1.06B |
1.06B |
Diluted Earnings per Share |
|
$0.64 |
$0.52 |
$0.69 |
$0.55 |
$0.71 |
$0.57 |
$0.71 |
$0.70 |
$0.58 |
$0.51 |
$0.82 |
Weighted Average Diluted Shares Outstanding |
|
879.68M |
1.00B |
1.01B |
1.01B |
1.02B |
1.04B |
1.04B |
1.05B |
1.05B |
1.06B |
1.06B |
Weighted Average Basic & Diluted Shares Outstanding |
|
1.00B |
1.00B |
1.01B |
1.03B |
1.04B |
1.04B |
1.05B |
1.05B |
1.06B |
1.06B |
1.07B |
Cash Dividends to Common per Share |
|
- |
$0.39 |
$0.39 |
$0.42 |
- |
$0.42 |
$0.42 |
$0.43 |
- |
$0.43 |
$0.43 |
Annual Cash Flow Statements for VICI Properties
This table details how cash moves in and out of VICI Properties' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
0.00 |
0.00 |
401 |
503 |
-786 |
424 |
-531 |
314 |
2.04 |
Net Cash From Operating Activities |
|
2.89 |
2.72 |
504 |
682 |
884 |
896 |
1,943 |
2,181 |
2,381 |
Net Cash From Continuing Operating Activities |
|
2.89 |
2.72 |
504 |
682 |
884 |
896 |
1,943 |
2,181 |
2,381 |
Net Income / (Loss) Continuing Operations |
|
0.00 |
0.00 |
532 |
554 |
896 |
1,023 |
1,136 |
2,555 |
2,721 |
Consolidated Net Income / (Loss) |
|
0.00 |
0.00 |
532 |
554 |
896 |
1,023 |
1,136 |
2,555 |
2,721 |
Depreciation Expense |
|
2.88 |
3.03 |
3.69 |
3.83 |
3.73 |
3.09 |
3.18 |
4.30 |
4.13 |
Amortization Expense |
|
0.00 |
0.00 |
5.98 |
33 |
20 |
71 |
32 |
46 |
47 |
Non-Cash Adjustments to Reconcile Net Income |
|
-0.14 |
-0.11 |
-7.69 |
64 |
-329 |
-115 |
725 |
-410 |
-379 |
Changes in Operating Assets and Liabilities, net |
|
0.11 |
-0.19 |
-30 |
27 |
292 |
-87 |
46 |
-14 |
-12 |
Net Cash From Investing Activities |
|
-0.73 |
-0.87 |
-1,141 |
-1,361 |
-4,549 |
41 |
-9,304 |
-2,899 |
-923 |
Net Cash From Continuing Investing Activities |
|
-0.73 |
-0.87 |
-1,141 |
-1,361 |
-4,549 |
41 |
-9,304 |
-2,899 |
-923 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.80 |
-0.87 |
-0.90 |
-2.72 |
-2.77 |
-2.51 |
-1.88 |
-4.04 |
-7.53 |
Purchase of Investment Securities |
|
0.00 |
0.00 |
-1,714 |
-2,253 |
-4,657 |
-40 |
-9,389 |
-3,599 |
-1,021 |
Sale and/or Maturity of Investments |
|
- |
- |
421 |
903 |
111 |
104 |
95 |
706 |
111 |
Other Investing Activities, net |
|
- |
- |
152 |
-8.70 |
-0.26 |
-21 |
-7.70 |
-1.47 |
-5.86 |
Net Cash From Financing Activities |
|
-2.03 |
-1.28 |
1,038 |
1,183 |
2,879 |
-514 |
6,830 |
1,032 |
-1,457 |
Net Cash From Continuing Financing Activities |
|
-2.03 |
-1.28 |
1,038 |
1,183 |
2,879 |
-514 |
6,830 |
1,032 |
-1,457 |
Issuance of Debt |
|
0.00 |
0.00 |
0.00 |
2,250 |
2,555 |
0.00 |
5,600 |
419 |
1,853 |
Issuance of Common Equity |
|
0.00 |
0.00 |
2,001 |
1,164 |
1,540 |
2,386 |
3,219 |
2,480 |
379 |
Repayment of Debt |
|
-0.05 |
-0.05 |
-691 |
-1,720 |
-595 |
-2,131 |
-746 |
-250 |
-1,900 |
Payment of Dividends |
|
0.00 |
0.00 |
-272 |
-512 |
-620 |
-767 |
-1,237 |
-1,612 |
-1,784 |
Other Financing Activities, Net |
|
-1.98 |
-1.23 |
0.00 |
0.00 |
-0.21 |
-1.73 |
-6.16 |
-4.97 |
-5.34 |
Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
-0.06 |
0.45 |
Cash Interest Paid |
|
0.02 |
0.01 |
- |
209 |
262 |
323 |
467 |
763 |
781 |
Cash Income Taxes Paid |
|
0.00 |
0.00 |
- |
2.59 |
0.56 |
1.79 |
3.02 |
4.92 |
3.34 |
Quarterly Cash Flow Statements for VICI Properties
This table details how cash moves in and out of VICI Properties' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-309 |
39 |
491 |
-228 |
12 |
-37 |
-138 |
8.51 |
169 |
-190 |
-101 |
Net Cash From Operating Activities |
|
488 |
522 |
530 |
552 |
576 |
544 |
615 |
579 |
644 |
592 |
640 |
Net Cash From Continuing Operating Activities |
|
488 |
522 |
530 |
552 |
576 |
544 |
615 |
579 |
644 |
592 |
640 |
Net Income / (Loss) Continuing Operations |
|
615 |
528 |
702 |
565 |
760 |
600 |
753 |
744 |
624 |
552 |
878 |
Consolidated Net Income / (Loss) |
|
615 |
528 |
702 |
565 |
760 |
600 |
753 |
744 |
624 |
552 |
878 |
Depreciation Expense |
|
0.81 |
0.81 |
0.89 |
1.01 |
1.59 |
1.13 |
0.99 |
1.01 |
0.99 |
1.00 |
0.74 |
Amortization Expense |
|
4.26 |
14 |
11 |
11 |
11 |
10 |
11 |
13 |
12 |
12 |
12 |
Non-Cash Adjustments to Reconcile Net Income |
|
-132 |
-7.86 |
-170 |
-196 |
-36 |
-22 |
-169 |
-161 |
-28 |
56 |
-320 |
Changes in Operating Assets and Liabilities, net |
|
-0.01 |
-12 |
-12 |
171 |
-160 |
-46 |
19 |
-18 |
34 |
-29 |
68 |
Net Cash From Investing Activities |
|
-415 |
-1,469 |
258 |
-734 |
-954 |
-109 |
-312 |
-242 |
-260 |
-386 |
-330 |
Net Cash From Continuing Investing Activities |
|
-415 |
-1,469 |
258 |
-734 |
-954 |
-109 |
-312 |
-242 |
-260 |
-386 |
-330 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.72 |
-0.99 |
-0.33 |
-0.58 |
-2.14 |
-2.41 |
-2.67 |
-1.37 |
-1.08 |
-0.16 |
-0.67 |
Purchase of Investment Securities |
|
-507 |
-1,685 |
-148 |
-733 |
-1,033 |
-107 |
-420 |
-238 |
-255 |
-385 |
-339 |
Sale and/or Maturity of Investments |
|
94 |
217 |
406 |
0.10 |
82 |
1.10 |
110 |
0.15 |
0.01 |
0.05 |
9.46 |
Other Investing Activities, net |
|
-0.90 |
-0.22 |
-0.32 |
-0.22 |
-0.71 |
-0.44 |
0.37 |
-2.02 |
-3.77 |
-0.12 |
0.05 |
Net Cash From Financing Activities |
|
-382 |
985 |
-297 |
-46 |
389 |
-472 |
-441 |
-329 |
-215 |
-397 |
-412 |
Net Cash From Continuing Financing Activities |
|
-382 |
985 |
-297 |
-46 |
389 |
-472 |
-441 |
-329 |
-215 |
-397 |
-412 |
Issuance of Debt |
|
- |
353 |
- |
56 |
11 |
1,029 |
- |
82 |
743 |
248 |
1,459 |
Repayment of Debt |
|
-0.01 |
-250 |
- |
- |
-0.11 |
-1,053 |
-0.24 |
-86 |
-760 |
-171 |
-1,406 |
Payment of Dividends |
|
-382 |
-385 |
-399 |
-400 |
-429 |
-443 |
-441 |
-440 |
-461 |
-467 |
-465 |
Other Financing Activities, Net |
|
-0.04 |
-4.60 |
-0.36 |
-0.01 |
- |
-5.00 |
-0.34 |
-0.01 |
- |
-7.18 |
-0.04 |
Effect of Exchange Rate Changes |
|
- |
0.07 |
0.12 |
-0.31 |
0.06 |
-0.05 |
0.26 |
0.32 |
-0.08 |
0.19 |
0.18 |
Cash Interest Paid |
|
177 |
178 |
199 |
187 |
199 |
218 |
163 |
214 |
186 |
278 |
103 |
Cash Income Taxes Paid |
|
0.72 |
0.00 |
3.75 |
1.15 |
0.02 |
0.00 |
3.34 |
- |
- |
0.00 |
3.31 |
Annual Balance Sheets for VICI Properties
This table presents VICI Properties' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
90 |
9,740 |
11,333 |
13,266 |
17,064 |
17,597 |
37,576 |
44,060 |
45,369 |
Cash and Due from Banks |
|
0.92 |
184 |
578 |
1,102 |
316 |
740 |
209 |
523 |
525 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
89 |
148 |
96 |
95 |
158 |
154 |
154 |
151 |
151 |
Other Assets |
|
0.72 |
9,394 |
10,639 |
12,069 |
16,589 |
16,704 |
35,753 |
43,387 |
44,694 |
Total Liabilities & Shareholders' Equity |
|
90 |
9,740 |
11,333 |
13,266 |
17,064 |
17,597 |
37,576 |
44,060 |
45,369 |
Total Liabilities |
|
6.33 |
4,963 |
4,432 |
5,217 |
7,570 |
5,410 |
15,286 |
18,402 |
18,417 |
Long-Term Debt |
|
0.00 |
4,786 |
4,122 |
4,865 |
6,766 |
4,695 |
13,740 |
16,724 |
16,733 |
Other Long-Term Liabilities |
|
5.31 |
160 |
183 |
194 |
804 |
716 |
1,546 |
1,678 |
1,684 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
84 |
4,776 |
6,901 |
8,049 |
9,494 |
12,187 |
22,290 |
25,658 |
26,952 |
Total Preferred & Common Equity |
|
84 |
4,691 |
6,817 |
7,965 |
9,416 |
12,108 |
21,934 |
25,256 |
26,538 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
84 |
4,691 |
6,817 |
7,965 |
9,416 |
12,108 |
21,934 |
25,256 |
26,538 |
Common Stock |
|
0.00 |
4,649 |
6,652 |
7,822 |
9,369 |
11,761 |
21,655 |
24,136 |
24,526 |
Retained Earnings |
|
0.05 |
43 |
187 |
208 |
139 |
346 |
93 |
966 |
1,867 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.00 |
0.00 |
-22 |
-65 |
-93 |
0.88 |
185 |
154 |
145 |
Noncontrolling Interest |
|
0.00 |
85 |
84 |
84 |
78 |
79 |
356 |
402 |
414 |
Quarterly Balance Sheets for VICI Properties
This table presents VICI Properties' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
37,576 |
41,853 |
42,251 |
42,832 |
44,060 |
44,158 |
44,511 |
44,918 |
45,369 |
45,526 |
46,054 |
Cash and Due from Banks |
|
209 |
248 |
739 |
511 |
523 |
485 |
347 |
356 |
525 |
334 |
233 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
154 |
154 |
151 |
151 |
151 |
151 |
151 |
151 |
151 |
151 |
150 |
Other Assets |
|
35,753 |
41,452 |
41,361 |
42,171 |
43,387 |
43,522 |
44,013 |
44,412 |
44,694 |
45,041 |
45,671 |
Total Liabilities & Shareholders' Equity |
|
37,576 |
41,853 |
42,251 |
42,832 |
44,060 |
44,158 |
44,511 |
44,918 |
45,369 |
45,526 |
46,054 |
Total Liabilities |
|
15,286 |
18,178 |
18,166 |
18,296 |
18,402 |
18,339 |
18,385 |
18,395 |
18,417 |
18,503 |
18,610 |
Long-Term Debt |
|
13,740 |
16,606 |
16,624 |
16,693 |
16,724 |
16,712 |
16,727 |
16,744 |
16,733 |
16,847 |
16,922 |
Other Long-Term Liabilities |
|
1,546 |
1,572 |
1,542 |
1,604 |
1,678 |
1,628 |
1,658 |
1,651 |
1,684 |
1,656 |
1,688 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
22,290 |
23,675 |
24,085 |
24,536 |
25,658 |
25,819 |
26,126 |
26,523 |
26,952 |
27,023 |
27,444 |
Total Preferred & Common Equity |
|
21,934 |
23,311 |
23,717 |
24,165 |
25,256 |
25,415 |
25,719 |
26,111 |
26,538 |
26,609 |
27,024 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
21,934 |
23,311 |
23,717 |
24,165 |
25,256 |
25,415 |
25,719 |
26,111 |
26,538 |
26,609 |
27,024 |
Common Stock |
|
21,655 |
22,921 |
23,025 |
23,326 |
24,136 |
24,135 |
24,139 |
24,258 |
24,526 |
24,523 |
24,526 |
Retained Earnings |
|
93 |
220 |
518 |
652 |
966 |
1,123 |
1,431 |
1,711 |
1,867 |
1,954 |
2,362 |
Accumulated Other Comprehensive Income / (Loss) |
|
185 |
170 |
174 |
186 |
154 |
157 |
148 |
142 |
145 |
132 |
136 |
Noncontrolling Interest |
|
356 |
363 |
368 |
371 |
402 |
404 |
407 |
412 |
414 |
413 |
420 |
Annual Metrics And Ratios for VICI Properties
This table displays calculated financial ratios and metrics derived from VICI Properties' official financial filings.
Metric |
|
2015 |
2016 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
3.98% |
0.00% |
2.69% |
45.44% |
24.52% |
87.92% |
36.33% |
7.68% |
EBITDA Growth |
|
0.00% |
5.14% |
0.00% |
9.14% |
-0.94% |
87.40% |
1.30% |
132.99% |
7.09% |
EBIT Growth |
|
0.00% |
0.00% |
0.00% |
4.20% |
1.39% |
82.02% |
5.20% |
135.99% |
7.21% |
NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
4.17% |
1.60% |
81.68% |
5.23% |
137.16% |
6.58% |
Net Income Growth |
|
0.00% |
0.00% |
0.00% |
4.17% |
61.69% |
14.17% |
11.05% |
124.83% |
6.52% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-13.29% |
41.13% |
0.57% |
-27.84% |
94.49% |
3.64% |
Operating Cash Flow Growth |
|
0.00% |
-5.78% |
0.00% |
35.33% |
29.54% |
1.44% |
116.81% |
12.23% |
9.19% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-108.14% |
114.40% |
-4,609.54% |
78.98% |
137.34% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
17.15% |
25.90% |
3.83% |
113.43% |
17.63% |
3.07% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.35% |
24.87% |
1.58% |
16.52% |
4.98% |
1.22% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.90% |
43.81% |
0.93% |
35.64% |
6.72% |
-4.21% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.31% |
50.65% |
-0.61% |
40.18% |
6.54% |
-4.33% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.34% |
-20.29% |
-0.64% |
33.71% |
6.99% |
-4.74% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.34% |
26.85% |
-0.64% |
41.11% |
6.01% |
-4.74% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.68% |
29.63% |
-7.85% |
18.69% |
2.92% |
-4.83% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
11.32% |
12.64% |
-6.15% |
11.63% |
4.23% |
2.92% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
15.67% |
-97.59% |
47.44% |
-24.59% |
73.30% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.86% |
0.34% |
2,686.16% |
0.66% |
2.80% |
0.97% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
15.96% |
16.14% |
91.71% |
97.46% |
66.38% |
99.90% |
53.85% |
92.04% |
91.53% |
EBIT Margin |
|
0.00% |
0.00% |
90.08% |
91.40% |
63.71% |
93.13% |
52.14% |
90.25% |
89.86% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
89.83% |
91.12% |
101.30% |
92.87% |
54.88% |
90.51% |
89.54% |
Tax Burden Percent |
|
0.00% |
0.00% |
99.73% |
99.69% |
99.91% |
99.72% |
99.75% |
100.24% |
99.64% |
Interest Burden Percent |
|
0.00% |
0.00% |
100.00% |
100.00% |
159.14% |
100.00% |
105.54% |
100.05% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.27% |
0.31% |
0.09% |
0.28% |
0.25% |
-0.24% |
0.36% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
4.83% |
4.63% |
3.86% |
6.17% |
4.07% |
6.51% |
6.32% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
4.83% |
4.63% |
9.59% |
6.17% |
4.72% |
6.52% |
6.32% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
2.88% |
2.78% |
6.36% |
3.26% |
2.52% |
4.14% |
4.02% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
7.71% |
7.42% |
10.22% |
9.44% |
6.59% |
10.66% |
10.35% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-200.00% |
0.00% |
-11.17% |
-19.07% |
2.42% |
-68.31% |
-9.69% |
3.30% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
5.06% |
4.52% |
3.72% |
5.92% |
3.91% |
6.24% |
6.11% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
5.05% |
4.51% |
5.91% |
5.90% |
4.12% |
6.26% |
6.09% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
7.60% |
7.33% |
10.12% |
9.37% |
6.51% |
10.49% |
10.18% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
7.81% |
6.96% |
9.52% |
8.45% |
5.18% |
10.11% |
10.25% |
Net Operating Profit after Tax (NOPAT) |
|
0.00 |
0.00 |
532 |
554 |
563 |
1,023 |
1,077 |
2,553 |
2,721 |
NOPAT Margin |
|
0.00% |
0.00% |
89.83% |
91.12% |
63.66% |
92.87% |
52.01% |
90.47% |
89.54% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5.73% |
0.00% |
-0.65% |
-0.01% |
0.00% |
SG&A Expenses to Revenue |
|
17.35% |
16.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
100.00% |
100.00% |
9.92% |
8.60% |
36.29% |
6.87% |
47.86% |
9.75% |
10.14% |
Earnings before Interest and Taxes (EBIT) |
|
0.00 |
0.00 |
534 |
556 |
564 |
1,026 |
1,079 |
2,547 |
2,731 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.88 |
3.03 |
543 |
593 |
587 |
1,101 |
1,115 |
2,598 |
2,782 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.49 |
0.76 |
1.17 |
1.22 |
1.37 |
1.28 |
1.23 |
1.16 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.49 |
0.76 |
1.17 |
1.22 |
1.37 |
1.28 |
1.23 |
1.16 |
Price to Revenue (P/Rev) |
|
6.92 |
6.66 |
8.80 |
15.28 |
12.96 |
15.10 |
13.53 |
11.05 |
10.13 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
9.95 |
17.02 |
12.86 |
16.41 |
25.07 |
12.40 |
11.49 |
Dividend Yield |
|
0.00% |
0.00% |
7.09% |
5.80% |
5.87% |
5.22% |
5.16% |
5.34% |
5.80% |
Earnings Yield |
|
0.00% |
0.00% |
10.05% |
5.87% |
7.78% |
6.09% |
3.99% |
8.06% |
8.70% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.47 |
0.80 |
1.02 |
1.11 |
1.22 |
1.16 |
1.13 |
1.09 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
6.62 |
14.89 |
21.60 |
20.34 |
18.76 |
20.24 |
16.93 |
15.60 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
41.06 |
16.23 |
22.17 |
30.64 |
18.78 |
37.59 |
18.39 |
17.04 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
16.53 |
23.63 |
31.93 |
20.14 |
38.83 |
18.76 |
17.36 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
16.57 |
23.71 |
31.95 |
20.20 |
38.92 |
18.71 |
17.42 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
45.72 |
17.49 |
19.26 |
20.37 |
23.06 |
21.56 |
21.91 |
19.91 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
51.58 |
0.00 |
0.00 |
33.43 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.60 |
0.60 |
0.71 |
0.39 |
0.62 |
0.65 |
0.62 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.60 |
0.60 |
0.71 |
0.39 |
0.62 |
0.65 |
0.62 |
Financial Leverage |
|
0.00 |
0.00 |
0.60 |
0.60 |
0.66 |
0.53 |
0.53 |
0.64 |
0.64 |
Leverage Ratio |
|
0.00 |
1.08 |
1.80 |
1.65 |
1.73 |
1.60 |
1.60 |
1.70 |
1.70 |
Compound Leverage Factor |
|
0.00 |
0.00 |
1.80 |
1.65 |
2.75 |
1.60 |
1.69 |
1.70 |
1.70 |
Debt to Total Capital |
|
0.00% |
0.38% |
37.40% |
37.67% |
41.61% |
27.81% |
38.13% |
39.46% |
38.30% |
Short-Term Debt to Total Capital |
|
0.00% |
0.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
37.40% |
37.67% |
41.61% |
27.81% |
38.13% |
39.46% |
38.30% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.76% |
0.65% |
0.48% |
0.47% |
0.99% |
0.95% |
0.95% |
Common Equity to Total Capital |
|
0.00% |
99.62% |
61.85% |
61.68% |
57.91% |
71.72% |
60.88% |
59.59% |
60.75% |
Debt to EBITDA |
|
0.00 |
0.11 |
7.59 |
8.21 |
11.52 |
4.27 |
12.32 |
6.44 |
6.02 |
Net Debt to EBITDA |
|
0.00 |
-0.20 |
6.49 |
6.35 |
10.98 |
3.59 |
12.14 |
6.24 |
5.83 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
7.59 |
8.21 |
11.52 |
4.27 |
12.32 |
6.44 |
6.02 |
Debt to NOPAT |
|
0.00 |
0.00 |
7.75 |
8.78 |
12.01 |
4.59 |
12.76 |
6.55 |
6.15 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
6.62 |
6.79 |
11.45 |
3.87 |
12.57 |
6.35 |
5.96 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
7.75 |
8.78 |
12.01 |
4.59 |
12.76 |
6.55 |
6.15 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
1.44% |
1.12% |
0.92% |
0.72% |
1.26% |
1.58% |
1.55% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-84 |
0.00 |
-1,337 |
-2,782 |
401 |
-18,071 |
-3,799 |
1,418 |
Operating Cash Flow to CapEx |
|
394.54% |
313.12% |
70,698.74% |
25,042.55% |
31,923.41% |
35,782.44% |
103,592.54% |
54,052.27% |
31,643.61% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-12,066.00 |
0.00 |
-5.38 |
-9.01 |
1.02 |
-33.47 |
-4.64 |
1.72 |
Operating Cash Flow to Interest Expense |
|
160.44 |
388.71 |
2.37 |
2.75 |
2.86 |
2.28 |
3.60 |
2.67 |
2.88 |
Operating Cash Flow Less CapEx to Interest Expense |
|
119.78 |
264.57 |
2.37 |
2.74 |
2.85 |
2.28 |
3.60 |
2.66 |
2.87 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.21 |
0.06 |
0.05 |
0.06 |
0.06 |
0.08 |
0.07 |
0.07 |
Fixed Asset Turnover |
|
0.00 |
0.21 |
4.86 |
6.39 |
7.00 |
7.07 |
13.48 |
18.55 |
20.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
84 |
11,023 |
12,914 |
16,259 |
16,882 |
36,030 |
42,382 |
43,685 |
Invested Capital Turnover |
|
0.00 |
0.44 |
0.05 |
0.05 |
0.06 |
0.07 |
0.08 |
0.07 |
0.07 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
84 |
0.00 |
1,891 |
3,345 |
622 |
19,148 |
6,352 |
1,303 |
Enterprise Value (EV) |
|
0.00 |
124 |
8,818 |
13,141 |
17,996 |
20,669 |
41,908 |
47,780 |
47,415 |
Market Capitalization |
|
125 |
125 |
5,211 |
9,293 |
11,468 |
16,635 |
28,021 |
31,177 |
30,792 |
Book Value per Share |
|
$0.00 |
$13.46 |
$18.41 |
$17.28 |
$17.54 |
$19.25 |
$22.77 |
$24.41 |
$25.17 |
Tangible Book Value per Share |
|
$0.00 |
$13.46 |
$18.41 |
$17.28 |
$17.54 |
$19.25 |
$22.77 |
$24.41 |
$25.17 |
Total Capital |
|
0.00 |
84 |
11,023 |
12,914 |
16,259 |
16,882 |
36,030 |
42,382 |
43,685 |
Total Debt |
|
0.00 |
0.32 |
4,122 |
4,865 |
6,766 |
4,695 |
13,740 |
16,724 |
16,733 |
Total Long-Term Debt |
|
0.00 |
0.00 |
4,122 |
4,865 |
6,766 |
4,695 |
13,740 |
16,724 |
16,733 |
Net Debt |
|
0.00 |
-0.60 |
3,524 |
3,763 |
6,450 |
3,955 |
13,531 |
16,202 |
16,208 |
Capital Expenditures (CapEx) |
|
0.73 |
0.87 |
0.71 |
2.72 |
2.77 |
2.51 |
1.88 |
4.04 |
7.53 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-333 |
0.00 |
-60 |
-1.28 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.32 |
4,122 |
4,865 |
6,766 |
4,695 |
13,740 |
16,724 |
16,733 |
Total Depreciation and Amortization (D&A) |
|
2.88 |
3.03 |
9.66 |
37 |
24 |
75 |
36 |
50 |
51 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.43 |
$1.25 |
$1.76 |
$1.80 |
$1.27 |
$2.48 |
$2.56 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
367.23M |
435.07M |
506.14M |
564.47M |
877.51M |
1.01B |
1.05B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.43 |
$1.24 |
$1.75 |
$1.76 |
$1.27 |
$2.47 |
$2.56 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
367.32M |
439.15M |
510.91M |
577.07M |
879.68M |
1.02B |
1.05B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.43 |
$1.25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
404.73M |
468.49M |
536.66M |
748.39M |
1.00B |
1.04B |
1.06B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
0.00 |
545 |
559 |
572 |
1,034 |
1,099 |
1,789 |
2,725 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
91.98% |
91.94% |
64.64% |
93.81% |
53.10% |
63.37% |
89.67% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
90.08% |
91.40% |
101.39% |
93.13% |
55.02% |
90.30% |
89.86% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
2.51 |
2.24 |
1.83 |
2.61 |
2.00 |
3.11 |
3.31 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
2.50 |
2.23 |
1.82 |
2.61 |
1.99 |
3.12 |
3.29 |
EBIT Less CapEx to Interest Expense |
|
-40.67 |
-124.14 |
2.51 |
2.23 |
1.82 |
2.61 |
2.00 |
3.11 |
3.30 |
NOPAT Less CapEx to Interest Expense |
|
-40.67 |
-124.14 |
2.50 |
2.22 |
1.82 |
2.60 |
1.99 |
3.12 |
3.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
51.21% |
92.38% |
69.22% |
74.97% |
108.85% |
63.12% |
65.57% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
51.21% |
92.38% |
69.22% |
74.97% |
108.85% |
63.12% |
65.57% |
Quarterly Metrics And Ratios for VICI Properties
This table displays calculated financial ratios and metrics derived from VICI Properties' official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
93.82% |
94.03% |
32.08% |
20.57% |
22.08% |
11.15% |
7.82% |
7.73% |
4.34% |
3.54% |
4.59% |
EBITDA Growth |
|
95.73% |
108.64% |
1,222.95% |
80.90% |
27.30% |
13.06% |
7.47% |
31.51% |
-16.04% |
-8.12% |
16.78% |
EBIT Growth |
|
108.73% |
117.07% |
1,073.23% |
79.96% |
26.32% |
13.97% |
7.49% |
31.94% |
-16.46% |
-8.57% |
16.92% |
NOPAT Growth |
|
108.94% |
116.98% |
1,487.25% |
79.98% |
28.12% |
13.90% |
7.29% |
31.66% |
-17.84% |
-7.93% |
16.69% |
Net Income Growth |
|
116.65% |
117.51% |
1,306.69% |
67.85% |
23.56% |
13.63% |
7.29% |
31.66% |
-17.84% |
-7.93% |
16.69% |
EPS Growth |
|
45.45% |
48.57% |
1,250.00% |
61.76% |
10.94% |
9.62% |
2.90% |
27.27% |
-18.31% |
-10.53% |
15.49% |
Operating Cash Flow Growth |
|
70.94% |
75.08% |
-18.77% |
9.47% |
18.15% |
4.16% |
15.88% |
4.88% |
11.73% |
8.85% |
4.11% |
Free Cash Flow Firm Growth |
|
-5,379.60% |
-363.26% |
78.40% |
86.03% |
69.86% |
91.31% |
66.62% |
73.43% |
87.87% |
52.29% |
54.43% |
Invested Capital Growth |
|
113.43% |
93.84% |
13.60% |
15.19% |
17.63% |
5.58% |
5.27% |
4.94% |
3.07% |
3.15% |
3.53% |
Revenue Q/Q Growth |
|
3.59% |
11.57% |
3.55% |
0.75% |
4.88% |
2.20% |
0.45% |
0.66% |
1.58% |
0.82% |
1.45% |
EBITDA Q/Q Growth |
|
87.38% |
-9.50% |
31.82% |
-19.07% |
31.87% |
-19.63% |
25.31% |
-0.98% |
-15.81% |
-12.05% |
59.30% |
EBIT Q/Q Growth |
|
88.81% |
-11.16% |
33.25% |
-19.49% |
32.54% |
-19.85% |
25.69% |
-1.18% |
-16.08% |
-12.28% |
60.77% |
NOPAT Q/Q Growth |
|
88.73% |
-11.19% |
33.23% |
-19.40% |
34.35% |
-21.05% |
25.50% |
-1.10% |
-16.16% |
-11.53% |
59.05% |
Net Income Q/Q Growth |
|
82.51% |
-14.15% |
32.91% |
-19.40% |
34.35% |
-21.05% |
25.50% |
-1.10% |
-16.16% |
-11.53% |
59.05% |
EPS Q/Q Growth |
|
88.24% |
-18.75% |
32.69% |
-20.29% |
29.09% |
-19.72% |
24.56% |
-1.41% |
-17.14% |
-12.07% |
60.78% |
Operating Cash Flow Q/Q Growth |
|
-3.26% |
6.99% |
1.60% |
4.10% |
4.42% |
-5.68% |
13.03% |
-5.79% |
11.23% |
-8.11% |
8.12% |
Free Cash Flow Firm Q/Q Growth |
|
46.79% |
-2.25% |
78.02% |
-16.77% |
-14.83% |
70.50% |
15.61% |
7.07% |
47.55% |
-15.99% |
19.41% |
Invested Capital Q/Q Growth |
|
0.66% |
11.80% |
1.06% |
1.28% |
2.80% |
0.35% |
0.76% |
0.96% |
0.97% |
0.42% |
1.13% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
98.82% |
80.16% |
102.03% |
81.96% |
103.05% |
81.53% |
101.70% |
100.05% |
82.92% |
72.34% |
113.58% |
EBIT Margin |
|
97.98% |
78.02% |
100.39% |
80.23% |
101.39% |
80.00% |
100.09% |
98.26% |
81.18% |
70.62% |
111.91% |
Profit (Net Income) Margin |
|
101.42% |
78.05% |
100.17% |
80.14% |
102.66% |
79.79% |
99.68% |
97.94% |
80.84% |
70.94% |
111.21% |
Tax Burden Percent |
|
99.83% |
99.79% |
99.73% |
99.89% |
101.30% |
99.74% |
99.57% |
99.67% |
99.61% |
100.45% |
99.37% |
Interest Burden Percent |
|
103.69% |
100.24% |
100.05% |
100.00% |
99.95% |
100.00% |
100.02% |
100.00% |
99.98% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.17% |
0.21% |
0.27% |
0.11% |
-1.30% |
0.26% |
0.43% |
0.33% |
0.39% |
-0.45% |
0.63% |
Return on Invested Capital (ROIC) |
|
7.65% |
6.12% |
6.72% |
5.59% |
7.39% |
5.58% |
7.03% |
6.96% |
5.71% |
5.03% |
7.91% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.89% |
6.13% |
6.72% |
5.59% |
7.39% |
5.58% |
7.03% |
6.96% |
5.71% |
5.03% |
7.91% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.22% |
3.43% |
4.42% |
3.65% |
4.70% |
3.75% |
4.67% |
4.56% |
3.63% |
3.20% |
4.97% |
Return on Equity (ROE) |
|
11.87% |
9.54% |
11.14% |
9.25% |
12.09% |
9.33% |
11.71% |
11.52% |
9.34% |
8.23% |
12.87% |
Cash Return on Invested Capital (CROIC) |
|
-68.31% |
-59.41% |
-7.15% |
-7.92% |
-9.69% |
0.91% |
1.28% |
1.94% |
3.30% |
3.09% |
2.95% |
Operating Return on Assets (OROA) |
|
7.35% |
5.88% |
6.48% |
5.38% |
7.01% |
5.38% |
6.80% |
6.72% |
5.52% |
4.83% |
7.66% |
Return on Assets (ROA) |
|
7.61% |
5.89% |
6.47% |
5.38% |
7.10% |
5.37% |
6.77% |
6.70% |
5.49% |
4.85% |
7.61% |
Return on Common Equity (ROCE) |
|
11.72% |
9.43% |
10.96% |
9.10% |
11.89% |
9.18% |
11.52% |
11.34% |
9.20% |
8.10% |
12.67% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
6.10% |
9.20% |
9.97% |
0.00% |
10.33% |
10.41% |
10.94% |
0.00% |
10.05% |
10.36% |
Net Operating Profit after Tax (NOPAT) |
|
593 |
527 |
702 |
565 |
760 |
600 |
753 |
744 |
624 |
552 |
878 |
NOPAT Margin |
|
97.81% |
77.86% |
100.17% |
80.14% |
102.66% |
79.79% |
99.68% |
97.94% |
80.84% |
70.94% |
111.21% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.24% |
-0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
2.02% |
21.98% |
-0.39% |
19.77% |
-1.39% |
20.00% |
-0.09% |
1.74% |
18.82% |
29.38% |
6.06% |
Earnings before Interest and Taxes (EBIT) |
|
594 |
528 |
703 |
566 |
750 |
601 |
756 |
747 |
627 |
550 |
884 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
599 |
542 |
715 |
578 |
763 |
613 |
768 |
761 |
640 |
563 |
897 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.28 |
1.31 |
1.26 |
1.15 |
1.23 |
1.19 |
1.16 |
1.34 |
1.16 |
1.30 |
1.27 |
Price to Tangible Book Value (P/TBV) |
|
1.28 |
1.31 |
1.26 |
1.15 |
1.23 |
1.19 |
1.16 |
1.34 |
1.16 |
1.30 |
1.27 |
Price to Revenue (P/Rev) |
|
13.53 |
12.75 |
11.62 |
10.38 |
11.05 |
10.50 |
10.13 |
11.62 |
10.13 |
11.24 |
11.11 |
Price to Earnings (P/E) |
|
25.07 |
21.91 |
13.92 |
11.77 |
12.40 |
11.75 |
11.34 |
12.40 |
11.49 |
13.09 |
12.50 |
Dividend Yield |
|
5.16% |
5.02% |
5.25% |
5.76% |
5.34% |
5.57% |
5.80% |
5.04% |
5.80% |
5.25% |
5.31% |
Earnings Yield |
|
3.99% |
4.56% |
7.18% |
8.49% |
8.06% |
8.51% |
8.82% |
8.06% |
8.70% |
7.64% |
8.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.16 |
1.17 |
1.13 |
1.08 |
1.13 |
1.11 |
1.09 |
1.19 |
1.09 |
1.17 |
1.16 |
Enterprise Value to Revenue (EV/Rev) |
|
20.24 |
19.73 |
17.95 |
16.54 |
16.93 |
16.24 |
15.83 |
17.21 |
15.60 |
16.76 |
16.63 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
37.59 |
33.86 |
21.19 |
18.26 |
18.39 |
17.61 |
17.14 |
17.80 |
17.04 |
18.81 |
18.67 |
Enterprise Value to EBIT (EV/EBIT) |
|
38.83 |
34.68 |
21.55 |
18.59 |
18.76 |
17.93 |
17.45 |
18.11 |
17.36 |
19.18 |
19.04 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
38.92 |
34.77 |
21.59 |
18.63 |
18.71 |
17.89 |
17.43 |
18.09 |
17.42 |
19.22 |
18.42 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.56 |
21.83 |
22.55 |
21.25 |
21.91 |
21.34 |
20.40 |
22.34 |
19.91 |
21.15 |
21.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
124.64 |
87.58 |
63.14 |
33.43 |
38.51 |
40.07 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.62 |
0.70 |
0.69 |
0.68 |
0.65 |
0.65 |
0.64 |
0.63 |
0.62 |
0.62 |
0.62 |
Long-Term Debt to Equity |
|
0.62 |
0.70 |
0.69 |
0.68 |
0.65 |
0.65 |
0.64 |
0.63 |
0.62 |
0.62 |
0.62 |
Financial Leverage |
|
0.53 |
0.56 |
0.66 |
0.65 |
0.64 |
0.67 |
0.66 |
0.65 |
0.64 |
0.64 |
0.63 |
Leverage Ratio |
|
1.60 |
1.62 |
1.72 |
1.72 |
1.70 |
1.74 |
1.73 |
1.72 |
1.70 |
1.70 |
1.69 |
Compound Leverage Factor |
|
1.66 |
1.63 |
1.72 |
1.72 |
1.70 |
1.74 |
1.73 |
1.72 |
1.70 |
1.70 |
1.69 |
Debt to Total Capital |
|
38.13% |
41.23% |
40.84% |
40.49% |
39.46% |
39.29% |
39.03% |
38.70% |
38.30% |
38.40% |
38.14% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
38.13% |
41.23% |
40.84% |
40.49% |
39.46% |
39.29% |
39.03% |
38.70% |
38.30% |
38.40% |
38.14% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.99% |
0.90% |
0.90% |
0.90% |
0.95% |
0.95% |
0.95% |
0.95% |
0.95% |
0.94% |
0.95% |
Common Equity to Total Capital |
|
60.88% |
57.87% |
58.26% |
58.61% |
59.59% |
59.76% |
60.02% |
60.35% |
60.75% |
60.66% |
60.91% |
Debt to EBITDA |
|
12.32 |
11.89 |
7.64 |
6.86 |
6.44 |
6.26 |
6.15 |
5.77 |
6.02 |
6.17 |
6.13 |
Net Debt to EBITDA |
|
12.14 |
11.71 |
7.30 |
6.65 |
6.24 |
6.08 |
6.02 |
5.64 |
5.83 |
6.04 |
6.04 |
Long-Term Debt to EBITDA |
|
12.32 |
11.89 |
7.64 |
6.86 |
6.44 |
6.26 |
6.15 |
5.77 |
6.02 |
6.17 |
6.13 |
Debt to NOPAT |
|
12.76 |
12.21 |
7.79 |
6.99 |
6.55 |
6.36 |
6.25 |
5.86 |
6.15 |
6.30 |
6.05 |
Net Debt to NOPAT |
|
12.57 |
12.02 |
7.44 |
6.78 |
6.35 |
6.18 |
6.12 |
5.74 |
5.96 |
6.18 |
5.96 |
Long-Term Debt to NOPAT |
|
12.76 |
12.21 |
7.79 |
6.99 |
6.55 |
6.36 |
6.25 |
5.86 |
6.15 |
6.30 |
6.05 |
Noncontrolling Interest Sharing Ratio |
|
1.26% |
1.13% |
1.56% |
1.55% |
1.58% |
1.55% |
1.54% |
1.53% |
1.55% |
1.55% |
1.54% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-18,555 |
-18,973 |
-4,171 |
-4,870 |
-5,592 |
-1,650 |
-1,392 |
-1,294 |
-679 |
-787 |
-634 |
Operating Cash Flow to CapEx |
|
67,955.29% |
52,837.35% |
161,209.12% |
95,685.62% |
26,926.30% |
22,561.78% |
23,053.64% |
42,390.34% |
59,418.54% |
379,396.79% |
95,223.07% |
Free Cash Flow to Firm to Interest Expense |
|
-109.58 |
-92.84 |
-20.49 |
-23.77 |
-27.26 |
-8.05 |
-6.77 |
-6.24 |
-3.26 |
-3.76 |
-2.97 |
Operating Cash Flow to Interest Expense |
|
2.88 |
2.55 |
2.61 |
2.69 |
2.81 |
2.65 |
2.99 |
2.79 |
3.09 |
2.83 |
2.99 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.88 |
2.55 |
2.60 |
2.69 |
2.80 |
2.64 |
2.97 |
2.79 |
3.09 |
2.83 |
2.99 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.08 |
0.08 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
Fixed Asset Turnover |
|
13.48 |
15.62 |
16.88 |
17.67 |
18.55 |
19.02 |
19.56 |
19.92 |
20.16 |
20.34 |
20.63 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
36,030 |
40,281 |
40,709 |
41,228 |
42,382 |
42,530 |
42,854 |
43,267 |
43,685 |
43,870 |
44,366 |
Invested Capital Turnover |
|
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
Increase / (Decrease) in Invested Capital |
|
19,148 |
19,500 |
4,872 |
5,436 |
6,352 |
2,250 |
2,145 |
2,038 |
1,303 |
1,339 |
1,513 |
Enterprise Value (EV) |
|
41,908 |
47,304 |
46,101 |
44,457 |
47,780 |
46,995 |
46,664 |
51,681 |
47,415 |
51,384 |
51,558 |
Market Capitalization |
|
28,021 |
30,582 |
29,848 |
27,904 |
31,177 |
30,365 |
29,877 |
34,881 |
30,792 |
34,458 |
34,449 |
Book Value per Share |
|
$22.77 |
$23.23 |
$23.62 |
$23.84 |
$24.41 |
$24.38 |
$24.65 |
$24.94 |
$25.17 |
$25.19 |
$25.57 |
Tangible Book Value per Share |
|
$22.77 |
$23.23 |
$23.62 |
$23.84 |
$24.41 |
$24.38 |
$24.65 |
$24.94 |
$25.17 |
$25.19 |
$25.57 |
Total Capital |
|
36,030 |
40,281 |
40,709 |
41,228 |
42,382 |
42,530 |
42,854 |
43,267 |
43,685 |
43,870 |
44,366 |
Total Debt |
|
13,740 |
16,606 |
16,624 |
16,693 |
16,724 |
16,712 |
16,727 |
16,744 |
16,733 |
16,847 |
16,922 |
Total Long-Term Debt |
|
13,740 |
16,606 |
16,624 |
16,693 |
16,724 |
16,712 |
16,727 |
16,744 |
16,733 |
16,847 |
16,922 |
Net Debt |
|
13,531 |
16,359 |
15,885 |
16,182 |
16,202 |
16,226 |
16,380 |
16,388 |
16,208 |
16,513 |
16,689 |
Capital Expenditures (CapEx) |
|
0.72 |
0.99 |
0.33 |
0.58 |
2.14 |
2.41 |
2.67 |
1.37 |
1.08 |
0.16 |
0.67 |
Net Nonoperating Expense (NNE) |
|
-22 |
-1.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
13,740 |
16,606 |
16,624 |
16,693 |
16,724 |
16,712 |
16,727 |
16,744 |
16,733 |
16,847 |
16,922 |
Total Depreciation and Amortization (D&A) |
|
5.08 |
14 |
11 |
12 |
12 |
12 |
12 |
14 |
13 |
13 |
13 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.64 |
$0.52 |
$0.69 |
$0.55 |
$0.72 |
$0.57 |
$0.71 |
$0.70 |
$0.58 |
$0.51 |
$0.82 |
Adjusted Weighted Average Basic Shares Outstanding |
|
877.51M |
1.00B |
1.01B |
1.01B |
1.01B |
1.04B |
1.04B |
1.05B |
1.05B |
1.06B |
1.06B |
Adjusted Diluted Earnings per Share |
|
$0.64 |
$0.52 |
$0.69 |
$0.55 |
$0.71 |
$0.57 |
$0.71 |
$0.70 |
$0.58 |
$0.51 |
$0.82 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
879.68M |
1.00B |
1.01B |
1.01B |
1.02B |
1.04B |
1.04B |
1.05B |
1.05B |
1.06B |
1.06B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.00B |
1.00B |
1.01B |
1.03B |
1.04B |
1.04B |
1.05B |
1.05B |
1.06B |
1.06B |
1.07B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
596 |
524 |
699 |
569 |
528 |
600 |
752 |
746 |
627 |
385 |
885 |
Normalized NOPAT Margin |
|
98.36% |
77.43% |
99.84% |
80.64% |
71.38% |
79.83% |
99.61% |
98.10% |
81.20% |
49.44% |
112.02% |
Pre Tax Income Margin |
|
101.59% |
78.21% |
100.44% |
80.23% |
101.34% |
80.00% |
100.11% |
98.26% |
81.16% |
70.62% |
111.91% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.51 |
2.58 |
3.45 |
2.76 |
3.66 |
2.94 |
3.67 |
3.60 |
3.01 |
2.63 |
4.13 |
NOPAT to Interest Expense |
|
3.50 |
2.58 |
3.45 |
2.76 |
3.70 |
2.93 |
3.66 |
3.59 |
3.00 |
2.64 |
4.11 |
EBIT Less CapEx to Interest Expense |
|
3.50 |
2.58 |
3.45 |
2.76 |
3.65 |
2.92 |
3.66 |
3.60 |
3.01 |
2.63 |
4.13 |
NOPAT Less CapEx to Interest Expense |
|
3.50 |
2.57 |
3.44 |
2.76 |
3.69 |
2.92 |
3.65 |
3.58 |
2.99 |
2.64 |
4.11 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
108.85% |
97.91% |
69.64% |
64.97% |
63.12% |
63.58% |
63.94% |
61.35% |
65.57% |
67.65% |
65.48% |
Augmented Payout Ratio |
|
108.85% |
97.91% |
69.64% |
64.97% |
63.12% |
63.58% |
63.94% |
61.35% |
65.57% |
67.65% |
65.48% |
Key Financial Trends
VICI Properties has demonstrated consistent revenue growth and profitability over the past four years, supported by stable operational cash flows and a solid balance sheet.
Key positive trends:
- Consolidated net income has steadily increased from approximately $337 million in Q3 2022 to $878 million in Q2 2025, indicating strong earnings growth.
- Operating cash flow showed robust performance with net cash from continuing operating activities rising from roughly $504 million in Q3 2022 to nearly $640 million in Q2 2025, reflecting healthy core business cash generation.
- Total assets grew from about $37.3 billion in Q3 2022 to $46.1 billion in Q2 2025, signaling ongoing expansion and asset acquisition.
- Common equity increased consistently, reaching approximately $27 billion in Q2 2025 from $21.7 billion in Q3 2022, indicating strengthening shareholder value.
- Dividends per share have increased modestly over time, from $0.39 in mid-2022 through the latest periods, showing commitment to returning capital to shareholders.
- Interest coverage remains solid with total revenue outpacing long-term debt interest expense, despite rising interest rates expenses.
Neutral observations:
- Net interest expense has increased over the years, with long-term debt interest expense climbing from approximately $169 million in late 2022 to over $213 million in Q2 2025, consistent with higher debt levels and interest rates.
- Depreciation and amortization expenses have stayed relatively stable, reflecting consistent property and equipment base.
- Total liabilities increased moderately alongside assets, maintaining a relatively consistent leverage profile.
- VICI maintains a high level of liquidity with cash and equivalents fluctuating but generally in a healthy range relative to operations.
Potential concerns and negative trends:
- Net cash flows used in investing activities have been substantial each quarter, mostly driven by large purchases of investment securities, indicating significant capital deployment which could pressure liquidity if not managed carefully.
- Debt levels have increased from $13.7 billion at end of 2022 to around $16.9 billion by mid-2025, adding financial risk especially given recent increases in interest expenses.
- Provision for credit losses showed variability and was negative in some recent periods (e.g., -$142 million in Q2 2025), which could signal asset quality or credit risk challenges.
- Non-cash adjustments to reconcile net income to cash flows have been volatile and in some periods large and negative, which suggests complexities in earnings quality and non-cash items impacting cash flow conversion.
- Restructuring charges and other special charges are recurring, which may raise questions about ongoing operational efficiencies.
Summary: VICI Properties exhibits a strong growth trajectory with increasing net income, steady operating cash flows, and a growing asset base. The company's disciplined dividend increases and equity growth are positive for shareholders. However, rising debt and interest expenses as well as significant investing outflows call for monitoring the balance sheet strength and debt management going forward. Investors should be aware of the occasional variability in non-cash adjustments and special charges that may affect reported earnings quality.
10/09/25 01:51 AM ETAI Generated. May Contain Errors.