VICI Properties Inc(NYSE:VICI)

VICI Properties is an experiential real estate investment trust that owns one of the largest portfolios of market-leading gaming, hospitality and entertainment destinations, including the world-renowned Caesars Palace. VICI Properties' national, geographically diverse portfolio consists of 29 gaming...
Website: http://www.viciproperties.com
Founded: 2017
Full Time Employees: 140
Sector: Real Estate
Industry: REIT-Diversified
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-10-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 213,139,000 | 339,653,000 | 257,902,000 | 255,001,000 | 237,537,000 | 222,513,000 | 220,746,000 | 214,002,000 | 226,039,000 | 232,687,000 | 220,975,000 | ||||||||||||||||||||||||
income from sales-type leases | 536,717,000 | 534,650,000 | 531,765,000 | 530,348,000 | 528,604,000 | 524,691,000 | 518,691,000 | 512,289,000 | 512,772,000 | 506,217,000 | 500,212,000 | 495,355,000 | 478,394,000 | 386,293,000 | 376,048,000 | 375,169,000 | 326,735,000 | ||||||||||||||||||
income from lease financing receivables, loans and securities | 451,953,000 | 448,768,000 | 447,986,000 | 440,260,000 | 426,480,000 | 420,738,000 | 419,115,000 | 413,735,000 | 409,301,000 | 396,813,000 | 378,502,000 | 373,132,000 | 371,069,000 | ||||||||||||||||||||||
other income | 18,899,000 | 18,883,000 | 19,547,000 | 19,536,000 | 19,513,000 | 19,472,000 | 19,315,000 | 19,323,000 | 19,312,000 | 18,283,000 | 18,179,000 | 18,525,000 | 18,339,000 | 17,818,000 | 17,862,000 | 15,563,000 | 8,386,000 | 6,911,000 | 6,936,000 | 6,987,000 | 6,974,000 | 7,091,000 | 7,276,000 | 733,000 | |||||||||||
golf revenues | 10,952,000 | 10,789,000 | 8,190,000 | 11,190,000 | 9,607,000 | 11,151,000 | 7,548,000 | 11,656,000 | 10,096,000 | 10,552,000 | 7,425,000 | 11,146,000 | 9,845,000 | 10,110,000 | 6,688,000 | 10,170,000 | 8,626,000 | 8,944,000 | 6,504,000 | 8,285,000 | 6,813,000 | ||||||||||||||
total revenues | 1,018,521,000 | 1,013,090,000 | 1,007,488,000 | 1,001,334,000 | 984,204,000 | 976,052,000 | 964,669,000 | 957,003,000 | 951,481,000 | 931,865,000 | 904,318,000 | 898,158,000 | 877,647,000 | 769,906,000 | 751,543,000 | 662,623,000 | 416,625,000 | 383,154,000 | 375,704,000 | 376,400,000 | 374,310,000 | ||||||||||||||
yoy | 3.49% | 3.79% | 4.44% | 4.63% | 3.44% | 4.74% | 6.67% | 6.55% | 8.41% | 21.04% | 20.33% | 35.55% | 110.66% | 100.94% | 100.04% | 76.04% | 11.30% | ||||||||||||||||||
qoq | 0.54% | 0.56% | 0.61% | 1.74% | 0.84% | 1.18% | 0.80% | 0.58% | 2.11% | 3.05% | 0.69% | 2.34% | 13.99% | 2.44% | 13.42% | 59.05% | 8.74% | 1.98% | -0.18% | 0.56% | |||||||||||||||
expenses | |||||||||||||||||||||||||||||||||||
general and administrative | 15,976,000 | 19,317,000 | 16,344,000 | 14,561,000 | 14,860,000 | 20,691,000 | 16,458,000 | 15,768,000 | 16,192,000 | 15,256,000 | 14,422,000 | 14,920,000 | 15,005,000 | 15,029,000 | 12,063,000 | 11,782,000 | 9,466,000 | 9,030,000 | 8,379,000 | 7,628,000 | 8,085,000 | 8,101,000 | 8,047,000 | 7,498,000 | 7,015,000 | 5,109,000 | 6,717,000 | 6,518,000 | 6,225,000 | 4,284,000 | 5,678,000 | 7,160,000 | 7,308,000 | ||
depreciation | 967,000 | 963,000 | 937,000 | 741,000 | 996,000 | 992,000 | 1,008,000 | 992,000 | 1,133,000 | 1,586,000 | 1,011,000 | 887,000 | 814,000 | 811,000 | 816,000 | 779,000 | 776,000 | 771,000 | 771,000 | 757,000 | 792,000 | 741,000 | 910,000 | 1,213,000 | 867,000 | 883,000 | 1,000,000 | 1,018,000 | 930,000 | 929,000 | 929,000 | 922,000 | 906,000 | ||
other expenses | 18,899,000 | 18,883,000 | 19,547,000 | 19,536,000 | 19,513,000 | 19,472,000 | 19,315,000 | 19,323,000 | 19,312,000 | 18,283,000 | 18,179,000 | 18,525,000 | 18,339,000 | 17,818,000 | 17,862,000 | 15,563,000 | 8,386,000 | 6,911,000 | 6,936,000 | 6,987,000 | 6,974,000 | 7,091,000 | 7,263,000 | 736,000 | |||||||||||
golf expenses | 6,469,000 | 6,994,000 | 6,765,000 | 6,619,000 | 6,352,000 | 6,747,000 | 6,824,000 | 6,813,000 | 6,511,000 | 8,215,000 | 6,332,000 | 6,590,000 | 5,952,000 | 6,272,000 | 5,186,000 | 5,859,000 | 5,285,000 | 5,881,000 | 5,143,000 | 5,232,000 | 4,506,000 | ||||||||||||||
change in allowance for credit losses | -118,775,000 | 153,084,000 | -20,153,000 | -142,001,000 | 186,957,000 | 94,428,000 | -31,626,000 | -43,000,000 | 106,918,000 | -63,295,000 | 95,997,000 | -41,355,000 | 111,477,000 | -30,965,000 | 232,763,000 | 551,876,000 | 80,820,000 | 4,899,000 | 9,031,000 | -29,104,000 | -4,380,000 | -16,563,000 | 177,052,000 | -65,480,000 | 149,508,000 | ||||||||||
transaction and acquisition expenses | 167,000 | 241,000 | 9,000 | 7,434,000 | 45,000 | 2,839,000 | 1,164,000 | 259,000 | 305,000 | 4,632,000 | 3,566,000 | 777,000 | -958,000 | 3,287,000 | 1,947,000 | 16,664,000 | 755,000 | 713,000 | 177,000 | 791,000 | 8,721,000 | 981,000 | 2,026,000 | 1,160,000 | 4,517,000 | 249,000 | 993,000 | 2,867,000 | 889,000 | ||||||
total expenses | -76,297,000 | ||||||||||||||||||||||||||||||||||
interest expense | -209,362,000 | -210,233,000 | -210,333,000 | -213,797,000 | -209,251,000 | -208,121,000 | -207,317,000 | -205,777,000 | -204,882,000 | -205,175,000 | -204,927,000 | -203,594,000 | -204,360,000 | -169,329,000 | -169,354,000 | -133,128,000 | -68,142,000 | -70,437,000 | -165,099,000 | -79,806,000 | -77,048,000 | -77,420,000 | -77,399,000 | -77,693,000 | -76,093,000 | -71,448,000 | -68,531,000 | -54,819,000 | -53,586,000 | -54,298,000 | -54,051,000 | -51,440,000 | -52,875,000 | ||
interest income | 4,493,000 | 4,492,000 | 3,881,000 | 2,293,000 | 3,697,000 | 4,079,000 | 2,797,000 | 3,926,000 | 5,293,000 | 7,776,000 | 7,341,000 | 5,806,000 | 3,047,000 | 5,633,000 | 3,024,000 | 780,000 | 93,000 | 45,000 | 26,000 | 30,000 | 19,000 | 52,000 | 214,000 | 1,009,000 | 5,520,000 | 4,153,000 | 6,690,000 | 4,004,000 | 5,167,000 | 3,803,000 | 2,027,000 | 3,799,000 | 1,678,000 | ||
other losses | -21,000 | -118,000 | |||||||||||||||||||||||||||||||||
income before income taxes | 889,928,000 | 609,733,000 | 777,505,000 | 883,932,000 | 549,809,000 | 626,652,000 | 746,942,000 | 755,987,000 | 601,365,000 | 749,950,000 | 566,103,000 | 703,480,000 | 528,948,000 | 615,874,000 | 337,295,000 | -57,114,000 | 243,088,000 | 284,557,000 | 164,572,000 | 304,333,000 | 272,583,000 | 290,848,000 | 395,850,000 | 231,952,000 | -21,611,000 | 101,320,000 | 146,539,000 | 154,680,000 | 153,447,000 | 145,187,000 | 132,076,000 | 141,807,000 | 114,487,000 | ||
benefit from income taxes | -3,974,000 | 2,456,000 | |||||||||||||||||||||||||||||||||
net income | 885,954,000 | 614,291,000 | 773,620,000 | 878,368,000 | 552,265,000 | 624,205,000 | 744,481,000 | 752,753,000 | 599,803,000 | 759,721,000 | 565,459,000 | 701,581,000 | 527,861,000 | 614,842,000 | 336,878,000 | -58,141,000 | 242,688,000 | 283,798,000 | 164,184,000 | 303,077,000 | 272,099,000 | 290,412,000 | 396,218,000 | 231,643,000 | -22,065,000 | 100,713,000 | 146,515,000 | 154,127,000 | 152,926,000 | 144,630,000 | 132,024,000 | 141,359,000 | 114,103,000 | ||
yoy | 60.42% | -1.59% | 3.91% | 16.69% | -7.93% | -17.84% | 31.66% | 7.29% | 13.63% | 23.56% | 67.85% | -1306.69% | 117.51% | 116.65% | 105.18% | -119.18% | -10.81% | -2.28% | -58.56% | 30.84% | -1333.17% | 188.36% | 170.43% | 50.29% | -114.43% | -30.37% | 10.98% | 9.03% | 34.02% | ||||||
qoq | 44.22% | -20.60% | -11.93% | 59.05% | -11.53% | -16.16% | -1.10% | 25.50% | -21.05% | 34.35% | -19.40% | 32.91% | -14.15% | 82.51% | -679.42% | -123.96% | -14.49% | 72.85% | -45.83% | 11.38% | -6.31% | -26.70% | 71.05% | -1149.82% | -121.91% | -31.26% | -4.94% | 0.79% | 5.74% | 9.55% | -6.60% | 23.89% | |||
net income margin % | 86.98% | 60.64% | 76.79% | 87.72% | 56.11% | 63.95% | 77.17% | 78.66% | 63.04% | 81.53% | 62.53% | 78.11% | 60.15% | 79.86% | 44.82% | -8.77% | 58.25% | 74.07% | 43.70% | 80.52% | 72.69% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | ||
less: net income attributable to non-controlling interests | -13,564,000 | -9,524,000 | -11,580,000 | -13,289,000 | -8,658,000 | -9,611,000 | -11,583,000 | -11,451,000 | -9,787,000 | -11,952,000 | -9,130,000 | -9,121,000 | -10,789,000 | -5,973,000 | -2,078,000 | -2,077,000 | -2,089,000 | -2,112,000 | -2,315,000 | -1,981,000 | |||||||||||||||
net income attributable to common stockholders | 872,390,000 | 604,767,000 | 762,040,000 | 865,079,000 | 543,607,000 | 614,594,000 | 732,898,000 | 741,302,000 | 590,016,000 | 747,769,000 | 556,329,000 | 690,702,000 | 518,740,000 | 604,053,000 | 330,905,000 | -57,706,000 | 240,383,000 | 281,479,000 | 161,862,000 | 300,709,000 | 269,801,000 | 288,010,000 | 398,274,000 | 229,402,000 | -24,012,000 | 98,631,000 | 144,435,000 | 152,049,000 | 150,849,000 | 142,541,000 | 129,912,000 | 139,044,000 | |||
net income per common share | |||||||||||||||||||||||||||||||||||
basic | 820 | 560 | 710 | 820 | 510 | 580 | 700 | 710 | 570 | 730 | 550 | 690 | 520 | 660 | 340 | -60 | 350 | 450 | 290 | 560 | 500 | 540 | 750 | 470 | -50 | 200 | 310 | 370 | 370 | 370 | 350 | 380 | |||
diluted | 820 | 560 | 710 | 820 | 510 | 580 | 700 | 710 | 570 | 720 | 550 | 690 | 520 | 670 | 340 | -60 | 350 | 450 | 280 | 540 | 500 | 540 | 740 | 470 | -50 | 200 | 310 | 370 | 370 | 370 | 350 | 380 | |||
weighted-average number of shares of common stock outstanding | |||||||||||||||||||||||||||||||||||
basic | 1,068,399,427,000 | 1,062,006,448,000 | 1,067,253,644,000 | 1,056,222,836,000 | 1,056,012,414,000 | 1,046,739,537,000 | 1,046,626,838,000 | 1,042,650,713,000 | 1,042,404,634,000 | 1,014,513,195,000 | 1,012,986,784,000 | 1,006,893,810,000 | 1,001,526,645,000 | 877,508,388,000 | 962,573,646,000 | 896,545,880,000 | 684,341,045,000 | 564,467,362,000 | 555,153,692,000 | 536,692,167,000 | 536,480,505,000 | 506,140,642,000 | 533,407,916,000 | 489,012,165,000 | 465,177,425,000 | 435,071,096,000 | 460,666,295,000 | 412,309,577,000 | 405,733,656,000 | 367,226,395,000 | 369,935,055,000 | 369,932,843,000 | 342,900,842,000 | ||
diluted | 1,068,527,584,000 | 1,062,693,062,000 | 1,068,369,218,000 | 1,057,270,580,000 | 1,056,432,790,000 | 1,047,675,111,000 | 1,048,338,348,000 | 1,042,959,627,000 | 1,043,311,636,000 | 1,015,776,697,000 | 1,013,589,640,000 | 1,007,968,422,000 | 1,003,831,325,000 | 879,675,845,000 | 964,134,340,000 | 896,545,880,000 | 687,914,683,000 | 577,066,292,000 | 571,894,545,000 | 554,438,981,000 | 544,801,802,000 | 510,908,755,000 | 536,180,175,000 | 489,213,427,000 | 465,177,425,000 | 439,152,946,000 | 465,771,668,000 | 412,821,400,000 | 406,035,025,000 | 367,316,901,000 | 370,127,185,000 | 369,991,738,000 | 343,056,532,000 | ||
other comprehensive income | |||||||||||||||||||||||||||||||||||
reclassification of derivative gain to interest expense | -6,389,000 | -6,389,000 | -6,389,000 | -6,386,000 | -6,345,000 | -4,632,500 | -6,100,000 | -6,384,000 | -6,046,000 | -4,527,750 | -6,037,000 | -6,037,000 | -6,037,000 | -4,159,000 | |||||||||||||||||||||
unrealized gain on cash flow hedges | 6,690,000 | -5,949,000 | 17,205,000 | -2,714,000 | 12,482,000 | -29,944,000 | 20,109,000 | 7,573,000 | -7,393,000 | 91,939,000 | 108,611,000 | 884,000 | 6,576,000 | 9,328,000 | 12,378,000 | -9,795,000 | 13,007,000 | 951,000 | -13,748,000 | -7,113,000 | 1,366,250 | 10,105,000 | |||||||||||||
foreign currency translation adjustments | -2,505,000 | 2,175,000 | -4,652,000 | 10,091,000 | 35,000 | -8,203,000 | 2,258,000 | -2,173,000 | -3,644,000 | 3,232,000 | -1,348,000 | 1,732,000 | -1,664,000 | ||||||||||||||||||||||
comprehensive income | 883,750,000 | 610,077,000 | 762,579,000 | 882,073,000 | 540,006,000 | 627,075,000 | 737,925,000 | 744,196,000 | 602,595,000 | 726,972,000 | 578,183,000 | 704,849,000 | 512,767,000 | 608,805,000 | 330,841,000 | 29,639,000 | |||||||||||||||||||
comprehensive income attributable to non-controlling interests | -13,539,000 | -9,477,000 | -11,448,000 | -13,339,000 | -8,521,000 | -9,612,000 | -11,533,000 | -11,323,000 | -9,809,000 | ||||||||||||||||||||||||||
comprehensive income attributable to common stockholders | 870,211,000 | 600,600,000 | 751,131,000 | 868,734,000 | 531,485,000 | 617,463,000 | 726,392,000 | 732,873,000 | 592,786,000 | 715,398,000 | 568,900,000 | 693,931,000 | 503,828,000 | 598,092,000 | 324,944,000 | 30,126,000 | 348,994,000 | 282,363,000 | 232,677,000 | 310,037,000 | 282,179,000 | 299,747,000 | 411,281,000 | 230,353,000 | -77,150,000 | 110,669,000 | 137,322,000 | 121,361,000 | 133,658,000 | 114,952,000 | 140,017,000 | 134,404,000 | |||
operating expenses | |||||||||||||||||||||||||||||||||||
total operating expenses | 39,765,500 | 23,449,000 | -93,110,000 | 228,723,000 | 145,169,000 | 13,143,000 | 155,000 | 150,371,000 | -15,323,000 | 139,507,000 | 344,000 | 150,629,000 | 12,252,000 | 270,637,000 | 602,523,000 | 105,488,000 | 28,205,000 | 30,437,000 | -7,709,000 | 24,698,000 | 4,802,000 | 199,970,000 | -50,734,000 | 166,980,000 | 10,779,000 | 14,133,000 | 15,251,000 | 12,136,000 | 30,357,000 | 48,587,000 | 31,527,000 | 29,552,000 | |||
other gains | 1,866,000 | -82,000 | 992,000 | -189,000 | -64,000 | 990,000 | -156,000 | 161,000 | -1,122,000 | 3,454,000 | 1,963,000 | ||||||||||||||||||||||||
provision for income taxes | -1,748,250 | -3,885,000 | -5,564,000 | -1,814,250 | -2,461,000 | -3,234,000 | -1,562,000 | ||||||||||||||||||||||||||||
income from unconsolidated affiliate | 1,280,000 | 21,916,000 | 22,719,000 | 15,134,000 | |||||||||||||||||||||||||||||||
income tax expense | -907,500 | -644,000 | -1,899,000 | -1,087,000 | -1,032,000 | -417,000 | -1,027,000 | -400,000 | -1,256,000 | -484,000 | -309,000 | -454,000 | -274,500 | -24,000 | -553,000 | -521,000 | -221,000 | -52,000 | -448,000 | -384,000 | |||||||||||||||
comprehensive income attributable to non-controlling interest | -7,285,000 | -9,283,000 | -8,939,000 | -1,928,750 | -5,897,000 | ||||||||||||||||||||||||||||||
less: net loss attributable to non-controlling interests | -10,879,000 | 435,000 | |||||||||||||||||||||||||||||||||
comprehensive loss attributable to non-controlling interest | -10,918,000 | 487,000 | |||||||||||||||||||||||||||||||||
income from lease financing receivables and loans | 355,685,000 | 350,945,000 | 261,721,000 | 72,878,000 | 72,664,000 | 70,205,000 | 69,996,000 | 70,377,000 | 70,321,000 | 52,827,000 | 17,026,000 | 12,843,000 | |||||||||||||||||||||||
loss from extinguishment of debt | -15,622,000 | -39,059,000 | -23,040,000 | ||||||||||||||||||||||||||||||||
reclassification of derivative loss to interest expense | -6,037,000 | -6,037,000 | |||||||||||||||||||||||||||||||||
less: net income attributable to non-controlling interest | -2,305,000 | -2,368,000 | -2,298,000 | -2,241,000 | -1,947,000 | -1,558,750 | -2,080,000 | ||||||||||||||||||||||||||||
income from sales-type and direct financing leases | 294,635,000 | 292,059,000 | 291,132,000 | 290,146,000 | 289,087,000 | 270,274,000 | |||||||||||||||||||||||||||||
income from operating leases | 3,638,000 | 10,913,000 | 10,913,000 | 10,913,000 | 10,913,000 | 10,914,000 | 10,913,000 | 11,345,000 | 12,209,000 | 12,209,000 | |||||||||||||||||||||||||
gain upon lease modification | 333,352,000 | ||||||||||||||||||||||||||||||||||
income tax benefit | -532,000 | -388,000 | -98,750 | 368,000 | |||||||||||||||||||||||||||||||
less: net loss attributable to non-controlling interest | -1,747,000 | -2,322,000 | -533,000 | 2,056,000 | |||||||||||||||||||||||||||||||
reclassification of realized loss on cash flow hedges to net income | 64,239,000 | ||||||||||||||||||||||||||||||||||
golf operations | 4,318,250 | 5,638,000 | 5,335,000 | 6,300,000 | 7,719,000 | 5,599,000 | 8,283,000 | 7,339,000 | 7,505,000 | 5,393,000 | 7,515,000 | ||||||||||||||||||||||||
operating income | 134,085,000 | 139,683,000 | 308,636,000 | 88,021,000 | 226,758,000 | 208,380,000 | 205,495,000 | 201,866,000 | 195,682,000 | 184,100,000 | 189,448,000 | 188,724,000 | |||||||||||||||||||||||
yoy | -40.87% | -32.97% | 50.19% | -56.40% | 15.88% | 13.19% | 8.47% | 6.96% | |||||||||||||||||||||||||||
qoq | -4.01% | -54.74% | 250.64% | -61.18% | 8.82% | 1.40% | 1.80% | 3.16% | 6.29% | -2.82% | 0.38% | ||||||||||||||||||||||||
operating margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | ||
income from direct financing and sales-type leases | 223,895,000 | 224,252,000 | 218,905,000 | 206,001,000 | 201,549,000 | 195,750,000 | |||||||||||||||||||||||||||||
tenant reimbursements and other income | 693,000 | ||||||||||||||||||||||||||||||||||
tenant reimbursements and other expenses | 703,000 | ||||||||||||||||||||||||||||||||||
unrealized loss on cash flow hedges | -53,138,000 | -30,688,000 | -17,191,000 | -4,640,000 | |||||||||||||||||||||||||||||||
tenant reimbursement of property taxes | 19,918,000 | 25,147,000 | 18,932,000 | 17,243,000 | |||||||||||||||||||||||||||||||
property taxes | 20,212,000 | 25,423,000 | 18,932,000 | 17,243,000 | |||||||||||||||||||||||||||||||
loss on impairment | 12,334,000 | ||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding | |||||||||||||||||||||||||||||||||||
basic | 1,068,399,427,000 | 1,062,006,448,000 | 1,067,253,644,000 | 1,056,222,836,000 | 1,056,012,414,000 | 1,046,739,537,000 | 1,046,626,838,000 | 1,042,650,713,000 | 1,042,404,634,000 | 1,014,513,195,000 | 1,012,986,784,000 | 1,006,893,810,000 | 1,001,526,645,000 | 877,508,388,000 | 962,573,646,000 | 896,545,880,000 | 684,341,045,000 | 564,467,362,000 | 555,153,692,000 | 536,692,167,000 | 536,480,505,000 | 506,140,642,000 | 533,407,916,000 | 489,012,165,000 | 465,177,425,000 | 435,071,096,000 | 460,666,295,000 | 412,309,577,000 | 405,733,656,000 | 367,226,395,000 | 369,935,055,000 | 369,932,843,000 | 342,900,842,000 | ||
diluted | 1,068,527,584,000 | 1,062,693,062,000 | 1,068,369,218,000 | 1,057,270,580,000 | 1,056,432,790,000 | 1,047,675,111,000 | 1,048,338,348,000 | 1,042,959,627,000 | 1,043,311,636,000 | 1,015,776,697,000 | 1,013,589,640,000 | 1,007,968,422,000 | 1,003,831,325,000 | 879,675,845,000 | 964,134,340,000 | 896,545,880,000 | 687,914,683,000 | 577,066,292,000 | 571,894,545,000 | 554,438,981,000 | 544,801,802,000 | 510,908,755,000 | 536,180,175,000 | 489,213,427,000 | 465,177,425,000 | 439,152,946,000 | 465,771,668,000 | 412,821,400,000 | 406,035,025,000 | 367,316,901,000 | 370,127,185,000 | 369,991,738,000 | 343,056,532,000 | ||
dividends declared per common share | 287.5 | 177.5 | 287.5 | 262.5 | 0.16 | ||||||||||||||||||||||||||||||
income from direct financing leases | 187,271,000 | 189,938,000 | 182,319,000 | ||||||||||||||||||||||||||||||||
earned income from direct financing leases | 182,036,000 | ||||||||||||||||||||||||||||||||||
rental income from operating leases | 12,209,000 | ||||||||||||||||||||||||||||||||||
golf-related | 6,788,000 | ||||||||||||||||||||||||||||||||||
net revenues | 218,276,000 | ||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | 112,122,000 | ||||||||||||||||||||||||||||||||||
common per share data | |||||||||||||||||||||||||||||||||||
basic earnings per common share | 0.33 | ||||||||||||||||||||||||||||||||||
diluted earnings per common share | 0.33 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||
real estate portfolio: | ||||||||||||||||||||||||||||||||||
investments in leases - sales-type | 23,706,563,000 | 23,763,616,000 | 23,686,926,000 | 23,506,674,000 | 23,581,101,000 | 23,429,732,000 | 23,189,566,000 | 22,985,837,000 | 23,015,931,000 | 22,889,984,000 | 22,655,164,000 | 22,579,820,000 | 17,172,325,000 | 17,011,585,000 | 17,075,857,000 | 17,113,699,000 | 13,136,664,000 | 13,124,209,000 | 13,098,853,000 | 13,054,135,000 | ||||||||||||||
investments in leases - financing receivables | 18,697,133,000 | 18,640,073,000 | 18,577,584,000 | 18,455,017,000 | 18,430,320,000 | 18,410,105,000 | 18,337,881,000 | 18,266,712,000 | 18,211,102,000 | 17,337,665,000 | 17,144,528,000 | 17,051,187,000 | 16,740,770,000 | 16,441,616,000 | 16,486,522,000 | 2,650,633,000 | 2,644,824,000 | 2,640,399,000 | 2,643,648,000 | 2,628,422,000 | 2,618,562,000 | 2,600,228,000 | 812,636,000 | 794,055,000 | ||||||||||
investments in loans and securities | 2,525,457,000 | 2,432,999,000 | 2,369,049,000 | 2,036,533,000 | 1,651,533,000 | 1,550,680,000 | 1,461,198,000 | 1,224,987,000 | 1,144,177,000 | 973,217,000 | 627,259,000 | 886,524,000 | ||||||||||||||||||||||
land | 148,002,000 | 149,717,000 | 149,787,000 | 150,727,000 | 150,727,000 | 150,727,000 | 150,727,000 | 150,727,000 | 150,727,000 | 150,727,000 | 150,727,000 | 153,560,000 | 153,560,000 | 153,560,000 | 153,576,000 | 153,576,000 | 153,576,000 | 153,576,000 | 157,365,000 | 158,046,000 | 158,190,000 | 158,190,000 | 94,711,000 | 94,711,000 | 94,711,000 | 94,711,000 | 94,711,000 | 94,711,000 | 95,789,000 | 95,789,000 | 73,600,000 | 73,600,000 | 73,600,000 | |
cash and cash equivalents | 563,479,000 | 507,503,000 | 232,983,000 | 334,317,000 | 524,615,000 | 355,667,000 | 347,160,000 | 485,318,000 | 522,574,000 | 510,884,000 | 738,793,000 | 247,673,000 | 208,933,000 | 518,383,000 | 614,001,000 | 568,702,000 | 739,614,000 | 669,514,000 | 407,522,000 | 322,530,000 | 315,993,000 | 144,057,000 | 1,680,536,000 | 369,052,000 | 1,101,893,000 | 431,423,000 | 1,205,335,000 | 598,276,000 | 577,883,000 | 145,223,000 | 940,740,000 | 918,215,000 | 183,646,000 | |
short-term investments | 44,484,000 | 29,579,000 | 217,342,000 | 207,722,000 | 19,973,000 | 19,973,000 | 59,474,000 | 342,767,000 | 97,586,000 | 356,878,000 | 520,877,000 | 320,676,000 | 39,906,000 | |||||||||||||||||||||
other assets | 1,039,050,000 | 1,041,932,000 | 1,037,694,000 | 1,042,796,000 | 1,030,644,000 | 1,021,195,000 | 1,024,718,000 | 1,014,713,000 | 1,015,330,000 | 969,672,000 | 934,139,000 | 934,049,000 | 936,328,000 | 932,081,000 | 949,333,000 | 741,583,000 | 424,693,000 | 437,209,000 | 406,898,000 | 406,617,000 | 386,530,000 | 385,703,000 | 180,561,000 | 181,507,000 | 188,638,000 | 137,920,000 | 112,508,000 | 29,863,000 | 44,037,000 | 43,220,000 | 18,467,000 | 14,920,000 | 15,363,000 | |
total assets | 46,724,168,000 | 46,535,840,000 | 46,054,023,000 | 45,526,064,000 | 45,368,940,000 | 44,918,106,000 | 44,511,250,000 | 44,157,873,000 | 44,059,841,000 | 42,832,149,000 | 42,250,610,000 | 41,852,813,000 | 37,575,826,000 | 37,307,982,000 | 37,289,217,000 | 21,741,321,000 | 17,597,373,000 | 17,548,804,000 | 17,219,548,000 | 17,085,001,000 | 17,063,613,000 | 16,851,830,000 | 16,277,634,000 | 14,907,213,000 | 13,265,619,000 | 12,581,466,000 | 12,522,046,000 | 11,448,671,000 | 11,333,368,000 | 10,568,501,000 | 10,564,703,000 | 10,486,239,000 | 9,739,712,000 | 89,250,000 |
liabilities | ||||||||||||||||||||||||||||||||||
debt | 16,773,241,000 | 16,762,660,000 | 16,922,273,000 | 16,847,001,000 | 16,732,889,000 | 16,743,584,000 | 16,727,361,000 | 16,711,739,000 | 16,724,125,000 | 16,692,728,000 | 16,624,197,000 | 16,606,240,000 | 13,739,675,000 | 13,730,503,000 | 13,721,500,000 | 5,297,014,000 | 4,694,523,000 | 4,692,032,000 | 6,772,903,000 | 6,769,211,000 | 6,765,532,000 | 6,761,832,000 | 6,758,132,000 | 6,754,485,000 | 4,791,563,000 | 4,125,473,000 | 4,124,448,000 | 4,123,350,000 | 4,122,264,000 | 4,121,153,000 | 4,120,141,000 | 4,119,263,000 | 4,785,756,000 | |
accrued expenses and deferred revenue | 238,715,000 | 182,651,000 | 219,814,000 | 191,548,000 | 217,956,000 | 194,201,000 | 215,689,000 | 186,556,000 | 227,241,000 | 222,430,000 | 210,534,000 | 221,283,000 | 213,388,000 | 202,888,000 | 173,734,000 | 99,062,000 | 113,530,000 | |||||||||||||||||
dividends and distributions payable | 486,259,000 | 486,258,000 | 462,113,000 | 462,092,000 | 461,954,000 | 457,977,000 | 437,785,000 | 437,766,000 | 437,599,000 | 426,861,000 | 397,480,000 | 396,212,000 | 380,178,000 | 380,174,000 | ||||||||||||||||||||
other liabilities | 1,003,366,000 | 1,006,993,000 | 1,005,711,000 | 1,002,758,000 | 1,004,340,000 | 999,272,000 | 1,004,102,000 | 1,003,254,000 | 1,013,102,000 | 954,448,000 | 933,824,000 | 954,543,000 | 952,472,000 | 932,120,000 | 932,570,000 | 592,183,000 | 375,837,000 | 382,547,000 | 414,597,000 | 417,841,000 | 413,663,000 | 422,462,000 | 163,646,000 | 164,155,000 | 123,918,000 | 147,081,000 | 105,164,000 | 62,720,000 | 62,406,000 | 31,742,000 | 10,979,000 | |||
total liabilities | 18,501,581,000 | 18,438,562,000 | 18,609,911,000 | 18,503,399,000 | 18,417,139,000 | 18,395,034,000 | 18,384,937,000 | 18,339,315,000 | 18,402,067,000 | 18,296,467,000 | 18,166,035,000 | 18,178,278,000 | 15,285,713,000 | 15,245,685,000 | 15,174,330,000 | 6,257,535,000 | 5,410,199,000 | 5,420,018,000 | 7,484,479,000 | 7,485,309,000 | 7,569,868,000 | 7,482,291,000 | 7,203,223,000 | 7,183,182,000 | 5,216,630,000 | 4,507,397,000 | 4,449,623,000 | 4,402,783,000 | 4,432,346,000 | 4,361,228,000 | 4,391,760,000 | 4,351,339,000 | 4,963,348,000 | 6,255,000 |
commitments and contingent liabilities | ||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 10,688,000 | 10,688,000 | 10,567,000 | 10,567,000 | 10,564,000 | 10,472,000 | 10,432,000 | 10,431,000 | 10,427,000 | 10,168,000 | 10,074,000 | 10,042,000 | 9,631,000 | 9,631,000 | 9,631,000 | 7,484,000 | 6,289,000 | 6,289,000 | 5,370,000 | 5,370,000 | 5,367,000 | 5,367,000 | 5,337,000 | 4,686,000 | 4,610,000 | 4,610,000 | 4,610,000 | 4,110,000 | 4,047,000 | 3,702,000 | 3,701,000 | 3,701,000 | 3,003,000 | |
preferred stock, 0.01 par value... | ||||||||||||||||||||||||||||||||||
additional paid-in capital | 24,898,868,000 | 24,894,452,000 | 24,515,601,000 | 24,512,026,000 | 24,515,417,000 | 24,247,840,000 | 24,128,989,000 | 24,124,875,000 | 24,125,872,000 | 23,316,140,000 | 23,014,913,000 | 22,910,509,000 | 21,645,499,000 | 21,641,945,000 | 21,644,198,000 | 14,971,890,000 | 11,755,069,000 | 11,752,852,000 | 9,366,561,000 | 9,364,294,000 | 9,363,539,000 | 9,361,526,000 | 9,296,511,000 | 8,018,568,000 | 7,817,582,000 | 7,816,233,000 | 7,814,829,000 | 6,777,683,000 | 6,648,430,000 | 5,953,726,000 | 5,953,104,000 | |||
accumulated other comprehensive income | 121,031,000 | 125,198,000 | 136,107,000 | 132,452,000 | 144,574,000 | 141,705,000 | 148,211,000 | 156,640,000 | 153,870,000 | 186,241,000 | 173,670,000 | 170,441,000 | 185,353,000 | 191,314,000 | 197,275,000 | 109,495,000 | 884,000 | -39,315,000 | 5,465,000 | -4,640,000 | ||||||||||||||
retained earnings | 2,767,053,000 | 2,643,251,000 | 2,362,176,000 | 1,954,124,000 | 1,867,400,000 | 1,711,277,000 | 1,431,264,000 | 1,122,878,000 | 965,762,000 | 652,402,000 | 518,059,000 | 220,254,000 | 93,154,000 | 315,809,000 | 346,026,000 | 290,966,000 | 355,524,000 | 232,038,000 | 139,454,000 | 29,338,000 | 208,069,000 | 246,587,000 | 239,301,000 | 219,791,000 | 187,096,000 | 160,915,000 | 137,444,000 | 95,563,000 | 42,662,000 | 52,000 | ||||
total vici stockholders’ equity | 27,797,640,000 | 27,673,589,000 | 27,024,451,000 | 26,609,169,000 | 26,537,955,000 | 26,111,294,000 | 25,718,896,000 | 25,414,824,000 | 25,255,931,000 | 24,164,951,000 | 23,716,716,000 | 23,311,246,000 | 21,933,637,000 | 21,709,579,000 | 21,762,494,000 | 15,404,678,000 | 12,108,268,000 | 12,050,107,000 | 9,656,640,000 | 9,521,559,000 | 9,415,839,000 | 9,291,973,000 | 8,992,748,000 | 7,642,568,000 | 7,965,183,000 | 7,990,314,000 | 7,988,737,000 | 6,962,269,000 | 6,817,449,000 | 6,123,808,000 | 6,089,609,000 | |||
non-controlling interests | 424,947,000 | 423,689,000 | 419,661,000 | 413,496,000 | 413,846,000 | 411,778,000 | 407,417,000 | 403,734,000 | 401,843,000 | 370,731,000 | 367,859,000 | 363,289,000 | 356,476,000 | 352,718,000 | 352,393,000 | 83,806,000 | 83,686,000 | 83,619,000 | 83,573,000 | 83,465,000 | 83,334,000 | 83,000,000 | 84,875,000 | |||||||||||
total stockholders’ equity | 28,222,587,000 | 28,097,278,000 | 27,444,112,000 | 27,022,665,000 | 26,951,801,000 | 26,523,072,000 | 26,126,313,000 | 25,818,558,000 | 25,657,774,000 | 24,535,682,000 | 24,084,575,000 | 23,674,535,000 | 22,290,113,000 | 22,062,297,000 | 22,114,887,000 | 15,483,786,000 | 12,187,174,000 | 12,128,786,000 | 9,735,069,000 | 9,599,692,000 | 9,493,745,000 | 9,369,539,000 | 9,074,411,000 | 7,724,031,000 | 8,048,989,000 | 8,074,069,000 | 8,072,423,000 | 7,045,888,000 | 6,901,022,000 | 6,207,273,000 | 6,172,943,000 | |||
total liabilities and stockholders’ equity | 46,724,168,000 | 46,535,840,000 | 46,054,023,000 | 45,526,064,000 | 45,368,940,000 | 44,918,106,000 | 44,511,250,000 | 44,157,873,000 | 44,059,841,000 | 42,832,149,000 | 42,250,610,000 | 41,852,813,000 | 37,575,826,000 | 37,307,982,000 | 37,289,217,000 | 21,741,321,000 | 17,597,373,000 | 17,548,804,000 | 17,219,548,000 | 17,085,001,000 | 17,063,613,000 | 16,851,830,000 | 16,277,634,000 | 14,907,213,000 | 13,265,619,000 | 12,581,466,000 | 12,522,046,000 | 11,448,671,000 | 11,333,368,000 | 10,568,501,000 | 10,564,703,000 | |||
investment in unconsolidated affiliate | 1,460,775,000 | 1,463,230,000 | 1,464,766,000 | |||||||||||||||||||||||||||||||
investments in loans | 685,793,000 | 579,805,000 | 545,162,000 | 513,128,000 | 498,002,000 | 523,897,000 | 505,262,000 | 515,251,000 | 536,721,000 | 533,713,000 | 49,876,000 | 48,470,000 | ||||||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||
retained (deficit) earnings | -133,311,000 | -88,610,000 | -191,835,000 | -262,470,000 | ||||||||||||||||||||||||||||||
dividends payable | 346,526,000 | 269,276,000 | 226,309,000 | 226,300,000 | 177,114,000 | 177,089,000 | 176,992,000 | 176,982,000 | 158,659,000 | 139,304,000 | 137,056,000 | 137,048,000 | 132,441,000 | 118,056,000 | 116,287,000 | 106,356,000 | 97,107,000 | 59,221,000 | ||||||||||||||||
non-controlling interest | 79,108,000 | 78,906,000 | 78,679,000 | 78,429,000 | 78,133,000 | 77,906,000 | 77,566,000 | 81,663,000 | 81,463,000 | 83,755,000 | ||||||||||||||||||||||||
accrued interest | 45,078,000 | 45,913,000 | 47,075,000 | 46,422,000 | 47,106,000 | 48,828,000 | 51,162,000 | 20,153,000 | 23,945,000 | 13,965,000 | 24,702,000 | 14,184,000 | 23,672,000 | 14,254,000 | 25,387,000 | 21,595,000 | ||||||||||||||||||
deferred financing liability | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | 73,600,000 | ||||||||||||||||||
deferred revenue | 461,000 | 352,000 | 493,000 | 93,659,000 | 309,000 | 358,000 | 476,000 | 70,340,000 | 250,000 | 5,000 | 355,000 | 43,605,000 | 701,000 | 71,961,000 | 60,929,000 | 68,117,000 | ||||||||||||||||||
accumulated other comprehensive loss | -70,815,000 | -80,143,000 | -92,521,000 | -104,258,000 | -117,265,000 | -118,216,000 | -65,078,000 | -77,116,000 | -70,003,000 | -22,124,000 | ||||||||||||||||||||||||
investments in leases - sales-type and direct financing | 13,027,644,000 | 13,009,966,000 | ||||||||||||||||||||||||||||||||
investments in leases - operating | 1,086,658,000 | 1,086,658,000 | ||||||||||||||||||||||||||||||||
investments in leases - direct financing and sales-type | 10,372,656,000 | 10,330,728,000 | ||||||||||||||||||||||||||||||||
restricted cash | 2,000,000,000 | 2,002,032,000 | 32,087,000 | 28,217,000 | 24,366,000 | 20,564,000 | 58,000 | 13,808,000 | 13,808,000 | 13,760,000 | ||||||||||||||||||||||||
investments in direct financing and sales-type leases | 10,734,245,000 | 10,455,900,000 | 9,897,031,000 | 9,186,144,000 | ||||||||||||||||||||||||||||||
investments in operating leases | 1,086,658,000 | 1,086,658,000 | 1,086,658,000 | 1,086,658,000 | 1,086,658,000 | 1,075,691,000 | 1,110,400,000 | |||||||||||||||||||||||||||
property and equipment used in operations | 71,775,000 | 71,513,000 | 72,287,000 | 73,029,000 | 73,739,000 | 74,300,000 | ||||||||||||||||||||||||||||
investments in direct financing leases | 8,916,047,000 | 8,815,557,000 | 8,294,753,000 | |||||||||||||||||||||||||||||||
deferred income taxes | 4,004,000 | 3,718,000 | 3,718,000 | 3,718,000 | 5,043,000 | |||||||||||||||||||||||||||||
investment in direct financing leases | 8,281,557,000 | 8,268,643,000 | ||||||||||||||||||||||||||||||||
real estate investments: | ||||||||||||||||||||||||||||||||||
accounted for using the operating method | 1,110,400,000 | 1,110,400,000 | ||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 9,221,000 | 10,562,000 | ||||||||||||||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||||||||||||||
additional paid in capital | 5,952,636,000 | 4,645,824,000 | ||||||||||||||||||||||||||||||||
total vici shareholders’ equity | 6,051,900,000 | 4,691,489,000 | ||||||||||||||||||||||||||||||||
total shareholders’ equity | 6,134,900,000 | 4,776,364,000 | ||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 10,486,239,000 | 9,739,712,000 | ||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||
cash | 84,000 | |||||||||||||||||||||||||||||||||
receivables | 206,000 | |||||||||||||||||||||||||||||||||
inventories | 528,000 | |||||||||||||||||||||||||||||||||
prepayments | 85,000 | |||||||||||||||||||||||||||||||||
total current assets | 903,000 | |||||||||||||||||||||||||||||||||
property and equipment | 88,347,000 | |||||||||||||||||||||||||||||||||
liabilities and equity | ||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||
accounts payable | 194,000 | |||||||||||||||||||||||||||||||||
accrued expense | 769,000 | |||||||||||||||||||||||||||||||||
current portion of long-term debt | ||||||||||||||||||||||||||||||||||
total current liabilities | 963,000 | |||||||||||||||||||||||||||||||||
liabilities subject to compromise | 249,000 | |||||||||||||||||||||||||||||||||
equity | ||||||||||||||||||||||||||||||||||
net investment | 82,943,000 | |||||||||||||||||||||||||||||||||
total equity | 82,995,000 | |||||||||||||||||||||||||||||||||
total liabilities and equity | 89,250,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-10-06 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||
net income | 614,291,000 | 773,620,000 | 878,368,000 | 552,265,000 | 624,205,000 | 744,481,000 | 752,753,000 | 599,803,000 | 759,721,000 | 565,459,000 | 701,581,000 | 527,861,000 | 614,842,000 | 336,878,000 | -58,141,000 | 242,688,000 | 283,798,000 | 164,184,000 | 303,077,000 | 272,099,000 | 290,412,000 | 396,218,000 | 231,643,000 | -22,065,000 | 100,713,000 | 146,515,000 | 154,127,000 | 152,926,000 | 144,630,000 | 132,024,000 | 141,360,000 | 114,103,000 | |
adjustments to reconcile net income to cash flows from operating activities: | |||||||||||||||||||||||||||||||||
non-cash leasing and financing adjustments | -130,844,000 | -131,105,000 | -129,924,000 | -132,047,000 | -134,869,000 | -135,890,000 | -131,283,000 | -135,666,000 | -131,800,000 | -131,344,000 | -129,510,000 | -122,834,000 | -107,109,000 | -108,553,000 | -86,405,000 | -35,564,000 | -30,255,000 | -31,425,000 | -30,155,000 | -28,134,000 | -28,442,000 | -19,548,000 | 3,302,000 | 2,924,000 | |||||||||
stock-based compensation | 4,437,000 | 4,415,000 | 4,439,000 | 2,904,000 | 4,538,000 | 4,601,000 | 4,579,000 | 3,793,000 | 4,019,000 | 4,019,000 | 4,031,000 | 3,467,000 | 3,627,000 | 3,493,000 | 3,236,000 | 2,630,000 | 2,304,000 | 2,395,000 | 2,395,000 | 2,277,000 | 2,013,000 | 2,014,000 | 2,011,000 | 1,350,000 | 1,402,000 | 1,404,000 | 1,366,000 | 1,051,000 | 860,000 | ||||
depreciation | 963,000 | 937,000 | 741,000 | 996,000 | 992,000 | 1,008,000 | 992,000 | 1,133,000 | 1,586,000 | 1,011,000 | 887,000 | 814,000 | 811,000 | 816,000 | 779,000 | 776,000 | 771,000 | 771,000 | 757,000 | 792,000 | 741,000 | 910,000 | 1,213,000 | 867,000 | 883,000 | 1,000,000 | 1,018,000 | 930,000 | 929,000 | 929,000 | 922,000 | 906,000 | -1,651,000 |
other gains | -1,866,000 | 82,000 | 189,000 | 64,000 | |||||||||||||||||||||||||||||
amortization of debt issuance costs and original issue discount | 11,040,000 | 11,007,000 | 12,428,000 | 12,356,000 | 12,493,000 | 12,580,000 | 11,195,000 | 10,400,000 | 10,708,000 | 11,186,000 | 10,588,000 | 13,641,000 | 4,264,000 | 4,290,000 | 7,832,000 | 15,977,000 | 20,729,000 | 34,098,000 | 9,934,000 | 6,691,000 | 4,368,000 | 4,368,000 | 4,837,000 | 6,299,000 | 14,854,000 | 14,816,000 | 1,899,000 | 1,465,000 | 1,499,000 | 1,495,000 | 1,488,000 | 1,494,000 | |
change in allowance for credit losses | 153,084,000 | -20,153,000 | -142,001,000 | 186,957,000 | 94,428,000 | -31,626,000 | -43,000,000 | 106,918,000 | -63,295,000 | 95,997,000 | -41,355,000 | 111,477,000 | -30,965,000 | 232,763,000 | 551,876,000 | 80,820,000 | 4,899,000 | 9,031,000 | -29,104,000 | -4,380,000 | -16,563,000 | 177,052,000 | -65,480,000 | 149,508,000 | |||||||||
deferred income taxes | -4,591,000 | 2,776,000 | 4,048,000 | -3,976,000 | 1,205,000 | 1,945,000 | 1,854,000 | 435,000 | |||||||||||||||||||||||||
payment-in-kind interest | -13,716,000 | -13,084,000 | |||||||||||||||||||||||||||||||
net proceeds from settlement of derivatives | 0 | 0 | 0 | 1,767,000 | 6,775,000 | 0 | 0 | 2,827,000 | 1,000 | 0 | |||||||||||||||||||||||
income from unconsolidated affiliate | 0 | 0 | 0 | -1,280,000 | -21,916,000 | -22,719,000 | |||||||||||||||||||||||||||
distributions from unconsolidated affiliate | 0 | 0 | 0 | 3,273,000 | 24,371,000 | 24,255,000 | |||||||||||||||||||||||||||
change in operating assets and liabilities: | |||||||||||||||||||||||||||||||||
other assets | 8,160,000 | -2,354,000 | 419,000 | -6,666,000 | 9,338,000 | 14,095,000 | -14,979,000 | -5,026,000 | 4,990,000 | -2,114,000 | 868,000 | 1,380,000 | -1,621,000 | 1,235,000 | -3,230,000 | -2,057,000 | -1,864,000 | 10,369,000 | -6,136,000 | -1,539,000 | -3,906,000 | 245,000 | -515,000 | 1,111,000 | 317,000 | 972,000 | -3,709,000 | -3,215,000 | -3,336,000 | -15,930,000 | -3,879,000 | 200,000 | |
accrued expenses and deferred revenue | 52,247,000 | -41,871,000 | 25,508,000 | -22,898,000 | 26,130,000 | -28,903,000 | 28,840,000 | -39,510,000 | 2,585,000 | 10,016,000 | -11,964,000 | -12,282,000 | 1,585,000 | 31,909,000 | 25,937,000 | -7,170,000 | |||||||||||||||||
other liabilities | -1,261,000 | 2,019,000 | -2,388,000 | 83,000 | -1,327,000 | -3,303,000 | 4,649,000 | -1,524,000 | -1,435,000 | -3,246,000 | -1,294,000 | -1,521,000 | 29,000 | -24,000 | -220,000 | 73,000 | -1,371,000 | -3,865,000 | 5,279,000 | 433,000 | 2,830,000 | -5,112,000 | 6,492,000 | -2,752,000 | -184,000 | -3,169,000 | 5,963,000 | -2,271,000 | 4,200,000 | 25,230,000 | |||
net cash from operating activities | 691,944,000 | 586,289,000 | 639,899,000 | 591,859,000 | 644,097,000 | 579,052,000 | 614,610,000 | 543,739,000 | 576,492,000 | 552,106,000 | 530,378,000 | 522,033,000 | 487,919,000 | 504,343,000 | 652,961,000 | 298,173,000 | 285,426,000 | 200,454,000 | 254,744,000 | 155,726,000 | 344,119,000 | 221,024,000 | 181,051,000 | 137,446,000 | 244,960,000 | 174,257,000 | 147,300,000 | 115,642,000 | 175,565,000 | 81,854,000 | 124,180,000 | 122,483,000 | |
capital expenditures | -302,000 | -205,000 | -672,000 | -156,000 | -1,084,000 | -1,366,000 | -2,666,000 | -2,410,000 | -2,141,000 | -577,000 | -329,000 | -988,000 | -718,000 | -472,000 | -232,000 | -454,000 | -852,000 | -130,000 | -276,000 | -1,247,000 | -241,000 | -340,000 | -858,000 | -1,329,000 | -295,000 | -948,000 | -290,000 | -1,191,000 | -155,000 | -187,000 | -212,000 | -345,000 | |
free cash flows | 691,642,000 | 586,084,000 | 639,227,000 | 591,703,000 | 643,013,000 | 577,686,000 | 611,944,000 | 541,329,000 | 574,351,000 | 551,529,000 | 530,049,000 | 521,045,000 | 487,201,000 | 503,871,000 | 652,729,000 | 297,719,000 | 284,574,000 | 200,324,000 | 254,468,000 | 154,479,000 | 343,878,000 | 220,684,000 | 180,193,000 | 136,117,000 | 244,665,000 | 173,309,000 | 147,010,000 | 114,451,000 | 175,410,000 | 81,667,000 | 123,968,000 | 122,138,000 | |
cash flows from investing activities | |||||||||||||||||||||||||||||||||
investments in leases - sales-type | -150,000,000 | -151,900,000 | -104,000,000 | -5,900,000 | -9,924,000 | -216,215,000 | -8,900,000 | -6,100,000 | -5,006,000 | -17,000 | -732,000 | -4,012,096,000 | |||||||||||||||||||||
investments in leases - financing receivables | 0 | 0 | 0 | -248,000 | -766,169,000 | -162,555,000 | -589,000 | -202,683,000 | 0 | 0 | 0 | -6,000,000 | -12,060,000 | -1,835,284,000 | -124,000 | -847,035,000 | |||||||||||||||||
investments in loans and securities | -100,886,000 | -62,416,000 | -338,592,000 | -385,352,000 | -105,330,000 | -86,440,000 | -315,606,000 | -71,681,000 | -257,023,000 | -354,658,000 | -138,152,000 | -209,302,000 | |||||||||||||||||||||
principal repayments of loans and securities and receipts of deferred fees | 7,193,000 | 12,782,000 | |||||||||||||||||||||||||||||||
net cash paid in connection with the mgm grand/mandalay bay jv interest acquisition | 0 | 0 | 0 | -1,266,905,000 | |||||||||||||||||||||||||||||
capitalized transaction costs | -4,367,000 | -248,000 | 46,000 | -123,000 | -3,772,000 | -2,016,000 | 367,000 | -442,000 | -709,000 | -218,000 | -321,000 | -220,000 | -903,000 | 294,000 | -6,959,000 | -136,000 | -11,482,000 | -7,331,000 | -1,285,000 | -599,000 | 571,000 | 249,000 | -394,000 | -690,000 | -6,694,000 | -899,000 | -620,000 | -485,000 | |||||
investments in short-term investments | 0 | 0 | 0 | -29,579,000 | -98,810,000 | 0 | 0 | -342,767,000 | -72,803,000 | -24,783,000 | -520,877,000 | ||||||||||||||||||||||
maturities of short-term investments | 0 | 0 | 0 | 0 | 0 | 217,342,000 | 0 | 0 | 0 | 19,973,000 | 0 | 0 | 0 | 59,474,000 | 283,293,000 | 97,586,000 | 332,095,000 | 188,782,000 | 320,676,000 | ||||||||||||||
proceeds from sale of real estate | 3,540,000 | -30,000 | 11,000 | 0 | 0 | -50,000 | 9,488,000 | 18,925,000 | |||||||||||||||||||||||||
acquisition of property and equipment | -302,000 | -205,000 | -672,000 | -156,000 | -1,084,000 | -1,366,000 | -2,666,000 | -2,410,000 | -2,141,000 | -577,000 | -329,000 | -988,000 | -718,000 | -472,000 | -232,000 | -454,000 | -852,000 | -130,000 | -276,000 | -1,247,000 | -241,000 | -340,000 | -858,000 | -1,329,000 | -295,000 | -948,000 | -290,000 | -1,191,000 | |||||
net cash from investing activities | -139,306,000 | -50,117,000 | -329,762,000 | -385,581,000 | -260,175,000 | -241,572,000 | -311,874,000 | -109,160,000 | -954,210,000 | -734,123,000 | 258,094,000 | -1,468,856,000 | -414,916,000 | -246,742,000 | -4,614,111,000 | -4,028,245,000 | 21,593,000 | -22,249,000 | 9,696,000 | 32,409,000 | 7,590,000 | -3,715,918,000 | -852,000 | -839,579,000 | -5,522,000 | -806,843,000 | -447,854,000 | -101,160,000 | -308,406,000 | -792,008,000 | -40,118,000 | -345,000 | |
cash flows from financing activities | |||||||||||||||||||||||||||||||||
proceeds from offering of common stock | -1,000 | 263,575,000 | 807,688,000 | 298,680,000 | 101,467,000 | 1,272,270,000 | 0 | 0 | -22,000 | 3,219,123,000 | -350,000 | 0 | 63,031,000 | 1,276,840,000 | 199,877,000 | -53,000 | -648,000 | 1,036,923,000 | 128,085,000 | ||||||||||||||
proceeds from revolving credit facility | 0 | 2,668,000 | 175,000,000 | 248,356,000 | 10,944,000 | 55,500,000 | 0 | 352,704,000 | 0 | 0 | 0 | 600,000,000 | |||||||||||||||||||||
repayment of revolving credit facility | -7,253,000 | -174,999,000 | -105,849,000 | -151,841,000 | 0 | 0 | 0 | -250,000,000 | 0 | 0 | |||||||||||||||||||||||
proceeds from senior unsecured notes offerings | 0 | 0 | |||||||||||||||||||||||||||||||
redemption of senior unsecured notes | 0 | 0 | -750,000,000 | 0 | 0 | -1,050,000,000 | |||||||||||||||||||||||||||
debt issuance costs | -80,000 | 0 | -313,000 | -19,088,000 | -2,015,000 | -249,000 | -239,000 | -2,800,000 | -13,000 | -155,000 | -118,736,000 | -27,285,000 | -7,960,000 | -5,000 | -5,000 | -6,109,000 | -51,675,000 | -48,328,000 | -2,356,000 | 0 | -114,000 | -277,000 | -726,000 | ||||||||||
repurchase of stock for tax withholding | 0 | -11,000 | -44,000 | -7,177,000 | 0 | -9,000 | -336,000 | -4,996,000 | 0 | -9,000 | -362,000 | -4,595,000 | -38,000 | 0 | -3,406,000 | -2,712,000 | -87,000 | 0 | -128,000 | -1,519,000 | -1,000 | 0 | -41,000 | -165,000 | |||||||||
distributions to non-controlling interests | -8,239,000 | -7,989,000 | -7,995,000 | -7,986,000 | -7,990,000 | -7,770,000 | -7,768,000 | -7,707,000 | -7,102,000 | -16,894,000 | -2,278,000 | -2,278,000 | -6,991,000 | -6,546,000 | -2,011,000 | -2,031,000 | -1,981,000 | -1,981,000 | -1,982,000 | -3,856,000 | |||||||||||||
dividends paid | -480,740,000 | -456,815,000 | -456,886,000 | -459,026,000 | -452,674,000 | -432,694,000 | -432,812,000 | -434,811,000 | -422,076,000 | -382,855,000 | -396,297,000 | -382,612,000 | -375,411,000 | -346,518,000 | -269,325,000 | -227,863,000 | -226,430,000 | -177,104,000 | -177,248,000 | -178,008,000 | -177,025,000 | -158,651,000 | -139,396,000 | -137,133,000 | -137,099,000 | -132,441,000 | -118,077,000 | -116,341,000 | -106,386,000 | -97,018,000 | |||
net cash from financing activities | -496,313,000 | -261,796,000 | -411,650,000 | -396,762,000 | -214,894,000 | -329,291,000 | -441,155,000 | -471,781,000 | 389,349,000 | -45,578,000 | -297,470,000 | 985,489,000 | -382,453,000 | -353,219,000 | 4,006,449,000 | 3,559,160,000 | -236,919,000 | 83,787,000 | -179,448,000 | -181,598,000 | -179,773,000 | -41,585,000 | 1,129,253,000 | 1,971,324,000 | 398,945,000 | -137,456,000 | 911,464,000 | 9,713,000 | 586,007,000 | -99,113,000 | -61,537,000 | 612,479,000 | |
effect of exchange rate changes on cash, cash equivalents and restricted cash | -349,000 | 144,000 | 179,000 | 186,000 | -80,000 | 318,000 | 261,000 | -54,000 | 59,000 | -314,000 | 118,000 | 74,000 | |||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 168,948,000 | 8,507,000 | -138,158,000 | -37,256,000 | 11,690,000 | -227,909,000 | 491,120,000 | 38,740,000 | -309,450,000 | -95,618,000 | 45,299,000 | -170,912,000 | 70,100,000 | 261,992,000 | 84,992,000 | 6,537,000 | 171,936,000 | -3,536,479,000 | 1,309,452,000 | 1,269,191,000 | 610,910,000 | 24,195,000 | |||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 0 | 524,615,000 | 0 | 0 | 0 | 522,574,000 | 0 | 0 | 0 | 208,933,000 | 0 | 0 | 0 | 739,614,000 | 0 | 0 | 0 | 315,993,000 | 0 | 0 | 0 | 1,101,893,000 | 0 | 0 | 0 | 598,447,000 | 0 | 0 | 0 | 197,406,000 | |
cash, cash equivalents and restricted cash, end of period | 55,976,000 | 274,520,000 | -101,334,000 | 334,317,000 | 168,948,000 | 8,507,000 | -138,158,000 | 485,318,000 | 11,690,000 | -227,909,000 | 491,120,000 | 247,673,000 | -309,450,000 | -95,618,000 | 45,299,000 | 568,702,000 | 70,100,000 | 261,992,000 | 84,992,000 | 322,530,000 | 171,936,000 | -3,536,479,000 | 1,309,452,000 | 2,371,084,000 | 638,383,000 | -770,042,000 | 610,910,000 | 622,642,000 | 453,166,000 | -809,267,000 | 22,525,000 | 932,023,000 | |
supplemental cash flow information: | |||||||||||||||||||||||||||||||||
cash paid for interest | 158,015,000 | 239,005,000 | 103,444,000 | 278,329,000 | 186,010,000 | 214,075,000 | 163,349,000 | 217,967,000 | 198,675,000 | 187,242,000 | 198,646,000 | 178,047,000 | 176,687,000 | 137,325,000 | 50,645,000 | 131,836,000 | 71,034,000 | 69,704,000 | 73,736,000 | 74,754,000 | 75,190,000 | 38,784,000 | 60,387,000 | 43,508,000 | 63,883,000 | 41,601,000 | 62,902,000 | 42,585,000 | 60,687,000 | 47,135,000 | |||
cash paid for income taxes | 4,026,000 | 0 | 0 | 0 | 19,000 | 1,150,000 | 718,000 | 220,000 | 0 | 0 | 0 | 490,000 | 600,000 | 800,000 | 700,000 | 201,000 | 150,000 | ||||||||||||||||
supplemental non-cash investing and financing activity: | |||||||||||||||||||||||||||||||||
dividends and distributions declared, not paid | 1,000 | 24,153,000 | 16,000 | 462,299,000 | 3,978,000 | 20,200,000 | 14,000 | 437,978,000 | 12,426,000 | 29,393,000 | 1,257,000 | 396,410,000 | 2,000 | ||||||||||||||||||||
issuance of stock-based compensation subject to repurchase for tax withholding | 86,000 | 25,000 | 1,547,000 | 16,955,000 | |||||||||||||||||||||||||||||
accrued capitalized transaction costs | 1,632,000 | 1,339,000 | 106,000 | 414,000 | -4,848,000 | ||||||||||||||||||||||||||||
debt issuance costs payable | 305,000 | 396,000 | 240,000 | 0 | -7,711,000 | 33,375,000 | 0 | 17,341,000 | -12,857,000 | 23,140,000 | |||||||||||||||||||||||
non-cash change in investments in leases - financing receivables | 71,086,000 | 70,208,000 | 70,170,000 | 71,525,000 | 71,006,000 | 70,435,000 | 70,215,000 | 71,750,000 | 70,158,000 | 68,731,000 | 68,419,000 | 69,621,000 | 68,414,000 | 67,663,000 | 5,847,000 | 5,242,000 | 5,377,000 | 4,673,000 | 4,754,000 | ||||||||||||||
obtaining right-of-use assets in exchange for lease liabilities | 59,131,000 | ||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | 274,520,000 | -101,334,000 | -190,298,000 | ||||||||||||||||||||||||||||||
other losses | 118,000 | 156,000 | 1,122,000 | ||||||||||||||||||||||||||||||
principal repayments of loans and receipts of deferred fees | 50,000 | 0 | 150,000 | 79,500,000 | 1,100,000 | 81,756,000 | 150,000 | 1,080,000 | 0 | ||||||||||||||||||||||||
non-cash transaction costs | 0 | 0 | |||||||||||||||||||||||||||||||
net cash paid in connection with mgm growth properties acquisition | |||||||||||||||||||||||||||||||||
proceeds from 2022 revolving credit facility | |||||||||||||||||||||||||||||||||
paydown of 2022 revolving credit facility | |||||||||||||||||||||||||||||||||
proceeds from march 2024 notes offering | 0 | 0 | 1,028,533,000 | ||||||||||||||||||||||||||||||
deferred transaction costs payable | 803,000 | 2,896,000 | -2,107,000 | 1,741,000 | 1,055,000 | 1,622,000 | 1,047,000 | -2,966,000 | -8,549,000 | 5,610,000 | 3,221,000 | 3,595,000 | -34,000 | -1,775,000 | 780,000 | 1,525,000 | -4,668,000 | 1,528,000 | |||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | 0 | 39,059,000 | 0 | 0 | 0 | 23,040,000 | ||||||||||||||||||||||||
net cash paid in connection with mgp transactions | 0 | -100,000 | |||||||||||||||||||||||||||||||
principal repayments of lease financing receivables | -1,108,000 | 560,000 | 809,000 | 282,000 | 465,000 | 628,000 | 524,000 | 344,000 | |||||||||||||||||||||||||
proceeds from april 2022 notes offering | 0 | 0 | |||||||||||||||||||||||||||||||
repayment of term loan b facility | 0 | ||||||||||||||||||||||||||||||||
issuance of stock based compensation subject to repurchase for tax withholding | |||||||||||||||||||||||||||||||||
foreign currency remeasurement gain | -1,963,000 | ||||||||||||||||||||||||||||||||
gain upon lease modification | 0 | ||||||||||||||||||||||||||||||||
investments in loans | -106,567,000 | -39,805,000 | -31,802,000 | -15,559,000 | -14,453,000 | -70,000 | -485,063,000 | 0 | -50,343,000 | ||||||||||||||||||||||||
principal repayments of loan and receipts of deferred fees | |||||||||||||||||||||||||||||||||
proceeds from february 2020 senior unsecured notes | 0 | 0 | 0 | 2,500,000,000 | |||||||||||||||||||||||||||||
redemption of second lien notes | 0 | 0 | -537,538,000 | ||||||||||||||||||||||||||||||
cplv cmbs debt prepayment penalty reimbursement | 0 | ||||||||||||||||||||||||||||||||
transfer of investments in leases - operating to investments in leases - sales-type and direct financing due to modification of the caesars lease agreements in connection with the caesars transaction | |||||||||||||||||||||||||||||||||
transfer of investments in leases - operating to land due to modification of the caesars lease agreements in connection with the caesars transaction | |||||||||||||||||||||||||||||||||
equity issuance costs payable | |||||||||||||||||||||||||||||||||
lease liabilities arising from obtaining right-of-use assets | 0 | 0 | |||||||||||||||||||||||||||||||
dividends declared, not paid | -1,000 | 49,197,000 | 6,000 | 177,217,000 | 793,000 | 18,334,000 | 19,354,000 | 139,413,000 | 0 | 4,610,000 | 14,385,000 | 118,154,000 | 10,147,000 | 9,249,000 | |||||||||||||||||||
distributions to non-controlling interest | -2,103,000 | -2,092,000 | -2,072,000 | -2,072,000 | -2,071,000 | -2,742,000 | -1,361,000 | -2,041,000 | -2,042,000 | ||||||||||||||||||||||||
investments in leases - sales-type and direct financing | 0 | ||||||||||||||||||||||||||||||||
proceeds from november 2019 senior unsecured notes | |||||||||||||||||||||||||||||||||
repayment of cplv cmbs debt | |||||||||||||||||||||||||||||||||
transfer of investments in leases - operating to investments in leases - sales-type and direct financing due to modification of the caesars lease agreements in connection with the eldorado transaction | -63,479,000 | ||||||||||||||||||||||||||||||||
transfer of investments in leases - operating to land due to modification of the caesars lease agreements in connection with the eldorado transaction | 0 | ||||||||||||||||||||||||||||||||
cplv cmbs debt prepayment penalty reimbursement receivable from caesars | |||||||||||||||||||||||||||||||||
accrued interest | -835,000 | -1,162,000 | 653,000 | -684,000 | -1,722,000 | -2,334,000 | 31,009,000 | -3,792,000 | 9,980,000 | -10,737,000 | 10,518,000 | -9,488,000 | 9,418,000 | -11,133,000 | 3,792,000 | ||||||||||||||||||
deferred revenue | 109,000 | -141,000 | -93,166,000 | 93,350,000 | -49,000 | -118,000 | -69,864,000 | 70,090,000 | 245,000 | -350,000 | -43,250,000 | 42,904,000 | -71,260,000 | 11,032,000 | -7,188,000 | ||||||||||||||||||
transfer of investments in leases - operating to investments in leases - sales-type due to modification of the caesars lease agreements in connection with the eldorado transaction | |||||||||||||||||||||||||||||||||
increase in investments in leases - sales-type due to gain upon lease modification in connection with the eldorado transaction | |||||||||||||||||||||||||||||||||
principal repayments of loans | 20,000,000 | ||||||||||||||||||||||||||||||||
loss on impairment | 0 | ||||||||||||||||||||||||||||||||
lease modification fee | |||||||||||||||||||||||||||||||||
payment of second lien notes | 0 | 0 | 0 | -290,058,000 | |||||||||||||||||||||||||||||
payment of cplv cmbs debt | |||||||||||||||||||||||||||||||||
payment of term loan b facility | 0 | 0 | 0 | -100,000,000 | |||||||||||||||||||||||||||||
payment of revolving credit facility | 0 | 0 | 0 | -300,000,000 | |||||||||||||||||||||||||||||
transfer of investments in leases - operating to land | |||||||||||||||||||||||||||||||||
transfer of investments in leases - sales-type and direct financing to investments in leases - operating | |||||||||||||||||||||||||||||||||
cplv cmbs debt prepayment penalty reimbursement receivable from eldorado | |||||||||||||||||||||||||||||||||
increase in investments in leases - sales-type and direct financing due to gain upon lease modification in connection with the eldorado transaction | |||||||||||||||||||||||||||||||||
investments in leases - direct financing and sales-type | |||||||||||||||||||||||||||||||||
proceeds from sale of land | 0 | 0 | 0 | 1,044,000 | 0 | ||||||||||||||||||||||||||||
direct financing and sales-type lease adjustments | 2,534,000 | 2,494,000 | -2,277,000 | -2,512,000 | |||||||||||||||||||||||||||||
investments in direct financing and sales-type leases | -281,826,000 | -559,815,000 | -706,236,000 | -264,527,000 | |||||||||||||||||||||||||||||
proceeds from private placement of common stock | |||||||||||||||||||||||||||||||||
proceeds from issuance of term loan b facility | |||||||||||||||||||||||||||||||||
proceeds from issuance of revolving credit facility | |||||||||||||||||||||||||||||||||
payment of prior term loan | |||||||||||||||||||||||||||||||||
payment of prior first lien notes | |||||||||||||||||||||||||||||||||
repurchase of mezzanine debt | |||||||||||||||||||||||||||||||||
proceeds from unrecognized sale of real estate | |||||||||||||||||||||||||||||||||
mandatory debt conversion costs | |||||||||||||||||||||||||||||||||
transfer of investments in operating leases to land | 0 | ||||||||||||||||||||||||||||||||
transfer of investments in direct financing leases to investments in operating leases | |||||||||||||||||||||||||||||||||
right-of-use asset and lease liability | |||||||||||||||||||||||||||||||||
right-of-use asset and lease liability recorded upon adoption of asc 842 | 0 | 11,133,000 | |||||||||||||||||||||||||||||||
direct financing lease adjustments | -6,285,000 | -13,009,000 | -13,196,000 | -12,914,000 | |||||||||||||||||||||||||||||
investments in direct financing leases | -263,712,000 | ||||||||||||||||||||||||||||||||
acquisition of property and equipment, net of change in related payables | -155,000 | -187,000 | -212,000 | -345,000 | |||||||||||||||||||||||||||||
proceeds from initial public offering of common stock | 0 | 0 | 0 | 1,307,119,000 | |||||||||||||||||||||||||||||
proceeds from follow-on offering of common stock | |||||||||||||||||||||||||||||||||
changes in accruals for additions to deferred transaction costs | |||||||||||||||||||||||||||||||||
deferred transaction costs | |||||||||||||||||||||||||||||||||
share-based compensation | 468,000 | 391,000 | |||||||||||||||||||||||||||||||
investments in short-term commercial paper | |||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -1,341,000 | ||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 734,617,000 | 142,471,000 | |||||||||||||||||||||||||||||||
investment in direct financing leases | |||||||||||||||||||||||||||||||||
acquisition of investment in direct financing leases | |||||||||||||||||||||||||||||||||
proceeds from issuance of term b loan facility | |||||||||||||||||||||||||||||||||
payment of mezzanine debt | |||||||||||||||||||||||||||||||||
provisions for bad debt | |||||||||||||||||||||||||||||||||
change in current assets and liabilities: | |||||||||||||||||||||||||||||||||
receivables | |||||||||||||||||||||||||||||||||
inventories | |||||||||||||||||||||||||||||||||
prepayments | |||||||||||||||||||||||||||||||||
accounts payable | |||||||||||||||||||||||||||||||||
accrued expenses | |||||||||||||||||||||||||||||||||
acquisitions of property and equipment, net of change in related payables | |||||||||||||||||||||||||||||||||
repayments for capital leases | |||||||||||||||||||||||||||||||||
transactions with parent | |||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | |||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | |||||||||||||||||||||||||||||||||
net gain on asset sales | |||||||||||||||||||||||||||||||||
provisions for (recoveries of) bad debt | |||||||||||||||||||||||||||||||||
other current assets | |||||||||||||||||||||||||||||||||
proceeds from sale of assets | |||||||||||||||||||||||||||||||||
cash flows used in investing activities | |||||||||||||||||||||||||||||||||
cash flows used in financing activities |
