Skip to main content

Century Casinos IN(CNTY-Q)
NASDAQ

Today's Change
Real-Time Last Update Last Sale Cboe BZX Real-Time
Volume

VICI Properties Inc. Announces Third Quarter 2022 Results

Business Wire - Thu Oct 27, 2022

VICI Properties Inc. (NYSE: VICI) (“VICI Properties” or the “Company”), an experiential real estate investment trust, today reported results for the quarter ended September 30, 2022. All per share amounts included herein are on a per diluted common share basis unless otherwise stated.

Third Quarter 2022 Financial and Operating Highlights

  • Total revenues increased 100.0% year-over-year to $751.5 million
  • Net income attributable to common stockholders was $330.9 million, or $0.34 per share
  • FFO attributable to common stockholders was $340.6 million, or $0.35 per share
  • AFFO attributable to common stockholders increased 82.8% year-over-year to $470.7 million
  • AFFO per share increased 8.5% year-over-year to $0.49
  • Announced $203.9 million acquisition of Rocky Gap Casino Resort
  • Expanded our partnership with Great Wolf Resorts through two loan investments totaling up to $186.0 million
  • Declared a quarterly cash dividend of $0.39 per share, representing an 8.3% year-over-year increase
  • Subsequent to quarter end, announced partnership with Canyon Ranch

CEO Comments

Edward Pitoniak, Chief Executive Officer of VICI Properties, said, “VICI's strong third quarter financial performance reflects the full impact of our extensive acquisition and financing activity over the past two years, whereby VICI doubled its total revenue on a year-over-year basis. In Q3 2022, we also increased our dividend by 8.3%, highlighting our commitment to growing the dividend for stockholders.”

“Throughout the quarter, VICI also capitalized on the strength of our existing partnerships to drive incremental growth, including our announced acquisition of Rocky Gap Casino with our existing tenant, Century, and entry into two additional loan agreements with Great Wolf Resorts. Additionally, we are very excited to announce that subsequent to quarter end, we entered into an investment with Canyon Ranch, the global leader in place-based wellness, to fund the development of their newest wellness resort in Austin, Texas, one of the most dynamic locales in America. This transaction represents our first investment in the multi-trillion dollar place-based wellness sector and enhances our embedded growth pipeline.”

Third Quarter 2022 Financial Results

Total Revenues

Total revenues were $751.5 million for the quarter, an increase of 100.0% compared to $375.7 million for the quarter ended September 30, 2021. The year-over-year increase in total revenues was primarily related to incremental revenue from the acquisitions of MGM Growth Properties LLC, which closed on April 29, 2022, and the land and real estate assets of the Venetian Resort Las Vegas, which closed on February 23, 2022. Total revenues for the quarter included $126.4 million of non-cash items, comprised of $108.6 million of non-cash leasing and financing adjustments and $17.9 million of other income.

Net Income Attributable to Common Stockholders

Net income attributable to common stockholders was $330.9 million for the quarter, or $0.34 per share, compared to $161.9 million, or $0.28 per share, for the quarter ended September 30, 2021.

Funds from Operations (“FFO”)

FFO attributable to common stockholders was $340.6 million for the quarter, compared to $161.9 million for the quarter ended September 30, 2021. FFO per share was $0.35 for the quarter compared to $0.28 for the quarter ended September 30, 2021.

Adjusted Funds from Operations (“AFFO”)

AFFO attributable to common stockholders was $470.7 million for the quarter, an increase of 82.8% compared to $257.4 million for the quarter ended September 30, 2021. AFFO per share was $0.49 for the quarter, an increase of 8.5% compared to $0.45 for the quarter ended September 30, 2021.

Third Quarter 2022 Acquisitions and Portfolio Activity

Acquisitions and Investments

On July 1, 2022, the Company entered into a loan agreement with Great Wolf Resorts Inc. ("Great Wolf"), under which it agreed to provide up to $59.0 million of mezzanine financing, the proceeds of which will be used to fund the development of Great Wolf Lodge South Florida, a more than $250.0 million, 500-room indoor water park resort project in Collier County, Florida. The Great Wolf South Florida loan has an initial term of 4 years with one 12-month extension option, subject to certain conditions, and is expected to be funded with cash on hand in accordance with a construction draw schedule.

On August 25, 2022, the Company announced it entered into definitive agreements to acquire an interest in the land and buildings associated with Rocky Gap Casino Resort ("Rocky Gap"), located in Flintstone, Maryland, from Golden Entertainment, Inc. for approximately $203.9 million, representing a 7.6% cap rate. Century Casinos, Inc. (NASDAQ: CNTY) (“Century”) has agreed to acquire the operating assets of Rocky Gap for approximately $56.1 million. Simultaneous with the closing of the transaction, Rocky Gap will be added to the existing master lease agreement between VICI Properties and Century (the "Century Master Lease") and annual rent will increase by $15.5 million. Additionally, the terms of the Century Master Lease will be extended such that, upon closing of the transaction, the lease will have a full 15-year initial base lease term, with four 5-year tenant renewal options. The tenant’s obligations under the Century Master Lease will continue to be guaranteed by Century. The transaction is subject to customary regulatory approvals and closing conditions and is expected to close in mid-2023.

On August 30, 2022, the Company entered into a loan agreement with Great Wolf, under which it agreed to provide up to $127.0 million of mezzanine financing to fund the development of Great Wolf Lodge Gulf Coast Texas, a more than $200.0 million, 532-room indoor water park resort project in Webster, Texas. The Great Wolf Gulf Coast Texas Loan has an initial term of 3 years with two 12-month extension option, subject to certain conditions, and is expected to be funded with cash on hand in accordance with a construction draw schedule.

Subsequent to quarter end, on October 7, 2022, the Company entered into a partnership with Canyon Ranch, a pioneer in the integrative wellness space, whereby VICI will provide a delayed draw term loan facility for up to $200.0 million to fund the development of Canyon Ranch’s newest wellness-resort offering, Canyon Ranch Austin, in Austin, Texas. The Company also received a call right to acquire the real estate of Canyon Ranch Austin upon stabilization, and a purchase option for the real estate of Canyon Ranch Tucson in Tucson, Arizona and Canyon Ranch Lenox in Lenox, Massachusetts, should Canyon Ranch elect to sell the real estate of either property through a sale leaseback. If any of the call right or purchase options are exercised, Canyon Ranch would continue to operate the applicable wellness resorts subject to a long-term triple net lease with VICI Properties.

Other Activity

Subsequent to quarter end, on October 1, 2022, the Company entered into a management agreement with CDN Golf Management Inc. (“CDN”), an affiliate of Cabot, a developer, owner and operator of world-class destination golf resorts and communities, pursuant to which CDN will manage VICI's four golf courses: Cascata, Rio Secco, Grand Bear and Chariot Run. CDN has assumed all day-to-day operations of the four golf courses and all of the Company's former employees at the four golf courses are employees of CDN. The Company continues to own the golf courses within its taxable REIT subsidiary, VICI Golf LLC. The management agreement has a term of 20 years with two five-year renewal options.

Third Quarter 2022 Capital Markets Activity

During the three months ended September 30, 2022, the Company sold a total of 3,918,807 shares under its ATM program at a weighted average price per share of $34.73 for an aggregate value of $136.08 million, all of which were sold subject to a forward sale agreement (the “August 2022 ATM Forward Sale Agreement”). After fees and other adjustments calculated in accordance with the August 2022 ATM Forward Sale Agreement, aggregate net value of $134.8 million yielded a net initial forward sale price per share of $34.40 as of September 30, 2022. The Company did not receive any proceeds from the sale of shares at the time it entered into the August 2022 ATM Forward Sale Agreement.

The following table details the issuance of outstanding shares of common stock, including restricted common stock:

 

 

Nine Months Ended September 30,

Common Stock Outstanding

 

2022

 

2021

Beginning Balance January 1,

 

628,942,092

 

536,669,722

Issuance of common stock in primary follow-on offerings

 

 

65,000,000

Issuance of common stock upon physical settlement of forward sale agreements

 

119,000,000

 

26,900,000

Issuance of common stock in connection with the REIT Mergers

 

214,552,532

 

Issuance of restricted and unrestricted common stock under the stock incentive program, net of forfeitures

 

598,800

 

375,165

Ending Balance September 30,

 

963,093,424

 

628,944,887

The following table reconciles the weighted-average shares of common stock outstanding used in the calculation of basic earnings per share to the weighted-average shares of common stock outstanding used in the calculation of diluted earnings per share:

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

(In thousands)

2022

 

2021

 

2022

 

2021

Determination of shares:

 

 

 

 

 

 

 

Weighted-average shares of common stock outstanding

962,574

 

555,154

 

848,839

 

542,844

Assumed conversion of restricted stock

989

 

891

 

795

 

920

Assumed settlement of forward sale agreements

572

 

15,850

 

1,188

 

13,350

Diluted weighted-average shares of common stock outstanding

964,134

 

571,895

 

850,823

 

557,114

Balance Sheet and Liquidity

As of September 30, 2022, the Company had approximately $14.0 billion in total debt and approximately $4.7 billion in liquidity, comprised of $518.4 million in cash and cash equivalents, $207.7 million in short-term investments, $490.4 million of estimated proceeds available upon settlement of the ATM forward sale agreement entered into in June 2022 (the "June 2022 ATM Forward Sale Agreement") and August 2022 ATM Forward Sale Agreement, $2.5 billion of availability under the Revolving Credit Facility and $1.0 billion of availability under the Delayed Draw Term Loan Facility (subject to continued compliance with the financial covenants of the facilities). In addition, the credit facilities include the option to increase the Revolving Credit Facility loan commitments by up to $1.0 billion and increase the Delayed Draw Term Loan Facility commitments or add one or more new tranches of term loans by up to $1.0 billion in the aggregate, in each case, to the extent that any one or more lenders (from the syndicate or otherwise) agree to provide such additional credit extensions. In July 2022, the Revolving Credit Facility was amended to permit borrowings in certain foreign currencies in an aggregate principal amount of up to the equivalent of $1.25 billion.

The Company’s outstanding indebtedness as of September 30, 2022 was as follows:

($ in millions)

September 30, 2022

Revolving Credit Facility

$

Delayed Draw Term Loan

 

5.625% Notes due 2024

 

1,050.0

3.500% Notes Due 2025

 

750.0

4.375% Notes Due 2025

 

500.0

4.625% Notes Due 2025

 

800.0

4.500% Notes Due 2026

 

500.0

4.250% Notes Due 2026

 

1,250.0

5.750% Notes Due 2027

 

750.0

3.750% Notes Due 2027

 

750.0

4.500% Notes Due 2028

 

350.0

4.750% Notes Due 2028

 

1,250.0

3.875% Notes Due 2029

 

750.0

4.625% Notes Due 2029

 

1,000.0

4.950% Notes Due 2030

 

1,000.0

4.125% Notes Due 2030

 

1,000.0

5.125% Notes Due 2032

 

1,500.0

5.625% Notes Due 2052

 

750.0

Total Debt Outstanding, Face Value

$

13,950.0

Cash, Cash Equivalents and Short-Term Investments

$

726.1

Net Debt

$

13,223.9

Dividends

On September 8, 2022, the Company declared a regular quarterly cash dividend of $0.39 per share, representing an 8.3% year-over-year increase. The Q3 2022 dividend was paid on October 6, 2022 to stockholders of record as of the close of business on September 22, 2022 and totaled in aggregate approximately $375.6 million.

2022 Guidance

The Company is updating AFFO guidance for the full year 2022. The Company estimates AFFO for the year ending December 31, 2022 will be between $1,682.0 million and $1,692.0 million, or between $1.91 and $1.92 per diluted common share. Guidance does not include the impact on operating results from any possible future acquisitions or dispositions, capital markets activity, or other non-recurring transactions.

The following is a summary of the Company’s updated full-year 2022 guidance:

 

 

Updated Guidance

 

Prior Guidance

For the Year Ending December 31, 2022 (in millions except per share):

 

Low

 

High

 

Low

 

High

Estimated Adjusted Funds From Operations (AFFO)

 

$1,682.0

 

$1,692.0

 

$1,660.0

 

$1,690.0

Estimated Adjusted Funds From Operations (AFFO) per common diluted share

 

$1.91

 

$1.92

 

$1.89

 

$1.92

Estimated Weighted Average Common Share Count at Year End

 

879.3

 

879.3

 

879.3

 

879.3

The above per share estimates reflect the dilutive effect of the pending 11,380,980 shares related to the June 2022 Forward Sale Agreement and 3,918,807 shares related to the August 2022 Forward Sale Agreement as calculated under the treasury stock method. VICI OP Units held by a third party are reflected as non-controlling interests and the income allocable to them is deducted from net income to arrive at net income attributable to common stockholders and AFFO; accordingly, guidance represents AFFO per share attributable to common stockholders based solely on outstanding shares of VICI common stock.

In determining AFFO, the Company adjusts for certain items that are otherwise included in determining net income attributable to common stockholders, the most comparable GAAP financial measure. For more information, see “Non-GAAP Financial Measures.” The Company is unable to provide a reconciliation of its stated AFFO guidance to net income attributable to common stockholders because it is unable to predict with reasonable certainty the amount of the change in non-cash allowance for credit losses under ASU No. 2016-13 – Financial Instruments—Credit Losses (Topic 326) (“ASC 326”) for a future period. The non-cash change in allowance for credit losses under ASC 326 with respect to a future period is dependent upon future events that are entirely outside of the Company’s control and may not be reliably predicted, including its tenants’ respective financial performance, fluctuations in the trading price of their common stock, credit ratings and outlook (each to the extent applicable), as well as broader macroeconomic performance. Based on past results, the impact of these adjustments could be material, individually or in the aggregate, to the Company’s reported GAAP results.

The estimates set forth above reflect management’s view of current and future market conditions, including assumptions with respect to the earnings impact of the events referenced in this release. The estimates set forth above may be subject to fluctuations as a result of several factors and there can be no assurance that the Company’s actual results will not differ materially from the estimates set forth above.

Supplemental Information

In addition to this release, the Company has furnished Supplemental Financial Information, which is available on our website in the “Investors” section, under the menu heading “Financials”. This additional information is being provided as a supplement to the information in this release and our other filings with the SEC. The Company has no obligation to update any of the information provided to conform to actual results or changes in the Company’s portfolio, capital structure or future expectations.

Conference Call and Webcast

The Company will host a conference call and audio webcast on Friday, October 28, 2022 at 9:00 a.m. Eastern Time (ET). The conference call can be accessed by dialing 646-904-5544 (domestic) or +1 929-526-1599 (international) and entering the conference ID 780439. An audio replay of the conference call will be available from 12:00 p.m. ET on October 28, 2022 until midnight ET on November 4, 2022 and can be accessed by dialing 929-458-6194 (domestic) or +44 204 525 0658 (international) and entering the passcode 561862.

A live audio webcast of the conference call will be available in listen-only mode through the “Investors” section of the Company’s website, www.viciproperties.com, on October 28, 2022, beginning at 9:00 a.m. ET. A replay of the webcast will be available shortly after the call on the Company’s website and will continue for one year.

About VICI Properties

VICI Properties Inc. is an S&P 500® experiential real estate investment trust that owns one of the largest portfolios of market-leading gaming, hospitality and entertainment destinations, including Caesars Palace Las Vegas, MGM Grand and the Venetian Resort Las Vegas, three of the most iconic entertainment facilities on the Las Vegas Strip. VICI Properties’ national, geographically diverse portfolio consists of 43 gaming facilities comprising over 122 million square feet and features approximately 58,700 hotel rooms and more than 450 restaurants, bars, nightclubs and sportsbooks. Its properties are leased to industry leading gaming and hospitality operators, including Caesars Entertainment, Inc., Century Casinos, Inc., the Eastern Band of Cherokee Indians, Hard Rock International Inc., JACK Entertainment LLC, MGM Resorts International, PENN Entertainment, Inc., and The Venetian Las Vegas. The Company has a growing array of investing and financing partnerships with leading non-gaming experiential operators, including Great Wolf Resorts, Cabot, Canyon Ranch and Chelsea Piers. VICI Properties also owns four championship golf courses and 34 acres of undeveloped and underdeveloped land adjacent to the Las Vegas Strip. VICI Properties’ strategy is to create the nation’s highest quality and most productive experiential real estate portfolio.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the federal securities laws. You can identify these statements by our use of the words “anticipates,” “assumes,” “believes,” “estimates,” “expects,” “guidance,” “intends,” “plans,” “projects,” and similar expressions that do not relate to historical matters. All statements other than statements of historical fact are forward-looking statements. You should exercise caution in interpreting and relying on forward-looking statements because they involve known and unknown risks, uncertainties, and other factors which are, in some cases, beyond the Company’s control and could materially affect actual results, performance, or achievements. Among those risks, uncertainties and other factors are: the impact of changes in general economic conditions and market developments, including rising inflation, rising interest rates, supply chain disruptions, consumer confidence levels, unemployment levels and depressed real estate prices resulting from the severity and duration of any downturn in the U.S. or global economy; the impact of the rise in interest rates on us, including our ability to successfully pursue investments in, and acquisitions of, additional properties and to obtain debt financing for such investments at attractive interest rates, or at all; the impact of the COVID-19 pandemic on our and our tenants' financial condition, results of operations, cash flows and performance (including the impact of actions taken to contain the pandemic or mitigate its impact, the direct and indirect economic effects of the pandemic and containment measures on our tenants, and the ability of our tenants to successfully operate their businesses); risks associated with our recently completed transactions, including our ability or failure to realize the anticipated benefits thereof ; our dependence on our tenants as tenants of our properties and their guarantors as guarantors of the lease payments and the negative consequences any material adverse effect on their respective businesses could have on us; the effects of our recently completed transactions on us, including the future impact on our financial condition, financial and operating results, cash flows, strategy and plans; the anticipated benefits of certain arrangements with certain tenants relating to our funding of “same store” capital improvements in exchange for increased rent pursuant to the terms of our existing lease agreements with such tenants, which we collectively refer to as the Partner Property Growth Fund; our borrowers’ ability to repay their outstanding loan obligations to us; our dependence on the gaming industry; the impact of extensive regulation from gaming and other regulatory authorities; the ability of our tenants to obtain and maintain regulatory approvals in connection with the operation of our properties, or the imposition of conditions to such regulatory approvals; the possibility that our tenants may choose not to renew their lease agreements with us following the initial or subsequent terms of the leases; restrictions on our ability to sell our properties subject to our lease agreements; our tenants and any guarantors’ historical results may not be a reliable indicator of their future results; our substantial amount of indebtedness, including indebtedness assumed and incurred by us in connection with our recently completed transactions, and ability to service, refinance and otherwise fulfill our obligations under such indebtedness; our historical financial information may not be reliable indicators of our future results of operations, financial condition and cash flows; our inability to successfully pursue investments in, and acquisitions of, additional properties; the possibility that we identify significant environmental, tax, legal or other issues that materially and adversely impact the value of assets acquired or secured as collateral (or other benefits we expect to receive) in any of our recently completed transactions; the possibility of adverse tax consequences as a result of our recently completed transactions, including tax protection agreements to which we are a party; increased volatility in our stock price. including as a result of our pending and recently completed transactions; our inability to maintain our qualification for taxation as a REIT; our reliance on distributions received from VICI OP and its subsidiaries to make distributions to our stockholders; our ability to continue to make distributions to holders of our common stock or maintain anticipated levels of distributions over time; and competition for transaction opportunities, including from other REITs, investment companies, private equity firms and hedge funds, sovereign funds, lenders, gaming companies and other investors that may have greater resources and access to capital and a lower cost of capital or different investment parameters than us.

Although the Company believes that in making such forward-looking statements its expectations are based upon reasonable assumptions, such statements may be influenced by factors that could cause actual outcomes and results to be materially different from those projected. The Company cannot assure you that the assumptions upon which these statements are based will prove to have been correct. Additional important factors that may affect the Company’s business, results of operations and financial position are described from time to time in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, Quarterly Reports on Form 10-Q and the Company’s other filings with the Securities and Exchange Commission. The Company does not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise, except as may be required by applicable law.

Non-GAAP Financial Measures

This press release presents Funds From Operations (“FFO”), FFO per share, Adjusted Funds From Operations (“AFFO”), AFFO per share and Adjusted EBITDA, which are not required by, or presented in accordance with, generally accepted accounting principles in the United States (“GAAP”). These are non-GAAP financial measures and should not be construed as alternatives to net income or as an indicator of operating performance (as determined in accordance with GAAP). We believe FFO, FFO per share, AFFO, AFFO per share and Adjusted EBITDA provide a meaningful perspective of the underlying operating performance of our business.

FFO is a non-GAAP financial measure that is considered a supplemental measure for the real estate industry and a supplement to GAAP measures. Consistent with the definition used by The National Association of Real Estate Investment Trusts (NAREIT), we define FFO as net income (or loss) attributable to common stockholders (computed in accordance with GAAP) excluding (i) gains (or losses) from sales of certain real estate assets, (ii) depreciation and amortization related to real estate, (iii) gains and losses from change in control, (iv) impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity and (v) our proportionate share of such adjustments from our investment in unconsolidated affiliate.

AFFO is a non-GAAP financial measure that we use as a supplemental operating measure to evaluate our performance. We calculate AFFO by adding or subtracting from FFO non-cash leasing and financing adjustments, non-cash change in allowance for credit losses, non-cash stock-based compensation expense, transaction costs incurred in connection with the acquisition of real estate investments, amortization of debt issuance costs and original issue discount, other non-cash interest expense, non-real estate depreciation (which is comprised of the depreciation related to our golf course operations), capital expenditures (which are comprised of additions to property, plant and equipment related to our golf course operations), impairment charges related to non-depreciable real estate, gains (or losses) on debt extinguishment and interest rate swap settlements, other non-recurring, non-cash transactions, our proportionate share of non-cash adjustment from our investment in unconsolidated affiliate (including the amortization of any basis differences) with respect to certain of the foregoing, and non-cash adjustments attributable to non-controlling interest with respect to certain of the foregoing.

We calculate Adjusted EBITDA by adding or subtracting from AFFO contractual interest expense (including the impact of the forward-starting interest rate swap and treasury locks) and interest income (collectively, interest expense, net), income tax expense and our proportionate share of such adjustments from our investment in unconsolidated affiliate.

These non-GAAP financial measures: (i) do not represent cash flow from operations as defined by GAAP; (ii) should not be considered as an alternative to net income as a measure of operating performance or to cash flows from operating, investing and financing activities; and (iii) are not alternatives to cash flow as a measure of liquidity. In addition, these measures should not be viewed as measures of liquidity, nor do they measure our ability to fund all of our cash needs, including our ability to make cash distributions to our stockholders, to fund capital improvements, or to make interest payments on our indebtedness. Investors are also cautioned that FFO, FFO per share, AFFO, AFFO per share and Adjusted EBITDA, as presented, may not be comparable to similarly titled measures reported by other real estate companies, including REITs, due to the fact that not all real estate companies use the same definitions. Our presentation of these measures does not replace the presentation of our financial results in accordance with GAAP.

Reconciliations of net income to FFO, FFO per share, AFFO, AFFO per share and Adjusted EBITDA are included in this release.

VICI Properties Inc. 

Consolidated Balance Sheets 

(In thousands, except share and per share data) 

 

 

September 30, 2022

 

December 31, 2021

Assets

 

 

 

Real estate portfolio:

 

 

 

Investments in leases - sales-type, net

$

17,011,585

 

 

$

13,136,664

Investments in leases - financing receivables, net

 

16,441,616

 

 

 

2,644,824

Investments in loans, net

 

579,805

 

 

 

498,002

Investment in unconsolidated affiliate

 

1,463,230

 

 

 

Land

 

153,560

 

 

 

153,576

Cash and cash equivalents

 

518,383

 

 

 

739,614

Short-term investments

 

207,722

 

 

 

Other assets

 

932,081

 

 

 

424,693

Total assets

$

37,307,982

 

 

$

17,597,373

 

 

 

 

Liabilities

 

 

 

Debt, net

$

13,730,503

 

 

$

4,694,523

Accrued expenses and deferred revenue

 

202,888

 

 

 

113,530

Dividends payable

 

380,174

 

 

 

226,309

Other liabilities

 

932,120

 

 

 

375,837

Total liabilities

 

15,245,685

 

 

 

5,410,199

 

 

 

 

Stockholders’ equity

 

 

 

Common stock

 

9,631

 

 

 

6,289

Preferred stock

 

 

 

 

Additional paid-in capital

 

21,641,945

 

 

 

11,755,069

Accumulated other comprehensive income

 

191,314

 

 

 

884

Retained (deficit) earnings

 

(133,311

)

 

 

346,026

Total VICI stockholders’ equity

 

21,709,579

 

 

 

12,108,268

Non-controlling interests

 

352,718

 

 

 

78,906

Total stockholders’ equity

 

22,062,297

 

 

 

12,187,174

Total liabilities and stockholders’ equity

$

37,307,982

 

 

$

17,597,373

_______________________________________________________

Note: As of September 30, 2022 and December 31, 2021, our Investments in leases - sales-type, Investments in leases - financing receivables, Investments in loans and Other assets (sales-type sub-leases) are net of $687.4 million, $660.8 million, $6.0 million and $22.0 million, respectively, and $434.9 million, $91.1 million, $0.8 million and $6.5 million of Allowance for credit losses, respectively.

VICI Properties Inc. 

Consolidated Statement of Operations 

(In thousands, except share and per share data) 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2022

 

2021

 

2022

 

2021

Revenues

 

 

 

 

 

 

 

Income from sales-type leases

$

376,048

 

 

$

292,059

 

 

$

1,077,952

 

 

$

873,337

 

Income from lease financing receivables and loans

 

350,945

 

 

 

70,205

 

 

 

685,544

 

 

 

210,578

 

Other income

 

17,862

 

 

 

6,936

 

 

 

41,811

 

 

 

20,897

 

Golf revenues

 

6,688

 

 

 

6,504

 

 

 

25,484

 

 

 

21,602

 

Total revenues

 

751,543

 

 

 

375,704

 

 

 

1,830,791

 

 

 

1,126,414

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

General and administrative

 

12,063

 

 

 

8,379

 

 

 

33,311

 

 

 

24,092

 

Depreciation

 

816

 

 

 

771

 

 

 

2,371

 

 

 

2,320

 

Other expenses

 

17,862

 

 

 

6,936

 

 

 

41,811

 

 

 

20,897

 

Golf expenses

 

5,186

 

 

 

5,143

 

 

 

16,330

 

 

 

14,881

 

Change in allowance for credit losses

 

232,763

 

 

 

9,031

 

 

 

865,459

 

 

 

(24,453

)

Transaction and acquisition expenses

 

1,947

 

 

 

177

 

 

 

19,366

 

 

 

9,689

 

Total operating expenses

 

270,637

 

 

 

30,437

 

 

 

978,648

 

 

 

47,426

 

 

 

 

 

 

 

 

 

Income from unconsolidated affiliate

 

22,719

 

 

 

 

 

 

37,853

 

 

 

 

Interest expense

 

(169,354

)

 

 

(165,099

)

 

 

(370,624

)

 

 

(321,953

)

Interest income

 

3,024

 

 

 

26

 

 

 

3,897

 

 

 

75

 

Loss from extinguishment of debt

 

 

 

 

(15,622

)

 

 

 

 

 

(15,622

)

Income before income taxes

 

337,295

 

 

 

164,572

 

 

 

523,269

 

 

 

741,488

 

Income tax expense

 

(417

)

 

 

(388

)

 

 

(1,844

)

 

 

(2,128

)

Net income

 

336,878

 

 

 

164,184

 

 

 

521,425

 

 

 

739,360

 

Less: Net income attributable to non-controlling interests

 

(5,973

)

 

 

(2,322

)

 

 

(7,843

)

 

 

(6,988

)

Net income attributable to common stockholders

$

330,905

 

 

$

161,862

 

 

$

513,582

 

 

$

732,372

 

 

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

 

 

Basic

$

0.34

 

 

$

0.29

 

 

$

0.61

 

 

$

1.35

 

Diluted

$

0.34

 

 

$

0.28

 

 

$

0.60

 

 

$

1.31

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding

 

 

 

 

 

 

Basic

 

962,573,646

 

 

 

555,153,692

 

 

 

848,839,357

 

 

 

542,843,855

 

Diluted

 

964,134,340

 

 

 

571,894,545

 

 

 

850,823,037

 

 

 

557,113,510

 

VICI Properties Inc. 

Reconciliation of Net Income to FFO, FFO per Share, AFFO, AFFO per Share and Adjusted EBITDA 

(In thousands, except share and per share data) 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2022

 

2021

 

2022

 

2021

Net income attributable to common stockholders

$

330,905

 

 

$

161,862

 

 

$

513,582

 

 

$

732,372

 

Real estate depreciation

 

 

 

 

 

 

 

 

 

 

 

Joint venture depreciation and non-controlling interest adjustments

 

9,743

 

 

 

 

 

 

17,053

 

 

 

 

FFO attributable to common stockholders

 

340,648

 

 

 

161,862

 

 

 

530,635

 

 

 

732,372

 

Non-cash leasing and financing adjustments

 

(108,553

)

 

 

(30,865

)

 

 

(230,522

)

 

 

(88,063

)

Non-cash change in allowance for credit losses

 

232,763

 

 

 

9,031

 

 

 

865,459

 

 

 

(24,453

)

Non-cash stock-based compensation

 

3,493

 

 

 

2,395

 

 

 

9,359

 

 

 

7,067

 

Transaction and acquisition expenses

 

1,947

 

 

 

177

 

 

 

19,366

 

 

 

9,689

 

Amortization of debt issuance costs and original issue discount

 

10,326

 

 

 

34,098

 

 

 

38,294

 

 

 

50,723

 

Other depreciation

 

785

 

 

 

742

 

 

 

2,280

 

 

 

2,228

 

Capital expenditures

 

(437

)

 

 

(131

)

 

 

(1,093

)

 

 

(1,638

)

(Gain) loss on extinguishment of debt and interest rate swap settlements

 

 

 

 

79,861

 

 

 

(5,405

)

 

 

79,861

 

Joint venture non-cash adjustments and non-controlling interest adjustments

 

(10,315

)

 

 

250

 

 

 

(22,171

)

 

 

773

 

AFFO attributable to common stockholders

 

470,657

 

 

 

257,420

 

 

 

1,206,202

 

 

 

768,559

 

Interest expense, net

 

156,004

 

 

 

66,736

 

 

 

333,838

 

 

 

206,916

 

Income tax expense

 

417

 

 

 

388

 

 

 

1,844

 

 

 

2,128

 

Joint venture adjustments and non-controlling interest adjustments

 

11,536

 

 

 

 

 

 

19,187

 

 

 

 

Adjusted EBITDA attributable to common stockholders

$

638,614

 

 

$

324,544

 

 

$

1,561,071

 

 

$

977,603

 

 

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

 

 

Basic

$

0.34

 

 

$

0.29

 

 

$

0.61

 

 

$

1.35

 

Diluted

$

0.34

 

 

$

0.28

 

 

$

0.60

 

 

$

1.31

 

FFO per common share

 

 

 

 

 

 

 

Basic

$

0.35

 

 

$

0.29

 

 

$

0.63

 

 

$

1.35

 

Diluted

$

0.35

 

 

$

0.28

 

 

$

0.62

 

 

$

1.31

 

AFFO per common share

 

 

 

 

 

 

 

Basic

$

0.49

 

 

$

0.46

 

 

$

1.42

 

 

$

1.42

 

Diluted

$

0.49

 

 

$

0.45

 

 

$

1.42

 

 

$

1.38

 

Weighted average number of shares of common stock outstanding

Basic

 

962,573,646

 

 

 

555,153,692

 

 

 

848,839,357

 

 

 

542,843,855

 

Diluted

 

964,134,340

 

 

 

571,894,545

 

 

 

850,823,037

 

 

 

557,113,510

 

VICI Properties Inc.

Revenue Breakdown

(In thousands)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2022

 

2021

 

2022

 

2021

Contractual revenue from sales-type leases

 

 

 

 

 

 

 

Caesars Regional Master Lease (excluding Harrah's NOLA, AC, and Laughlin) & Joliet Lease

$

122,729

 

 

$

126,603

 

 

$

368,187

 

$

384,683

 

Caesars Las Vegas Master Lease

 

105,556

 

 

 

100,652

 

 

 

316,668

 

 

301,956

 

The Venetian Resort Las Vegas Lease

 

62,500

 

 

 

 

 

 

150,298

 

 

 

Greektown Lease

 

12,830

 

 

 

12,829

 

 

 

38,490

 

 

40,255

 

Hard Rock Lease

 

11,010

 

 

 

10,848

 

 

 

33,030

 

 

32,544

 

EBCI Lease

 

8,166

 

 

 

2,437

 

 

 

24,416

 

 

2,437

 

Century Master Lease

 

6,376

 

 

 

6,313

 

 

 

19,128

 

 

18,939

 

Margaritaville Lease

 

5,953

 

 

 

5,866

 

 

 

17,831

 

 

17,604

 

Income from sales-type leases non-cash adjustment(1)

 

40,928

 

 

 

26,511

 

 

 

109,904

 

 

74,919

 

Income from sales-type leases

 

376,048

 

 

 

292,059

 

 

 

1,077,952

 

 

873,337

 

 

 

 

 

 

 

 

 

Contractual income from lease financing receivables

 

 

 

 

 

 

 

MGM Master Lease

 

215,000

 

 

 

 

 

 

363,112

 

 

 

Harrah's NOLA, AC, and Laughlin

 

39,663

 

 

 

39,077

 

 

 

118,989

 

 

117,231

 

JACK Entertainment Master Lease

 

17,250

 

 

 

16,470

 

 

 

51,191

 

 

49,410

 

Income from lease financing receivables non-cash adjustment(1)

 

67,629

 

 

 

4,631

 

 

 

120,614

 

 

13,498

 

Income from lease financing receivables

 

339,542

 

 

 

60,178

 

 

 

653,906

 

 

180,139

 

 

 

 

 

 

 

 

 

Contractual interest income

 

 

 

 

 

 

 

Senior Secured Loans

 

9,508

 

 

 

10,033

 

 

 

27,723

 

 

30,516

 

Mezzanine Loans

 

1,898

 

 

 

271

 

 

 

3,910

 

 

276

 

Income from loans non-cash adjustment(1)

 

(3

)

 

 

(277

)

 

 

5

 

 

(353

)

Income from loans

 

11,403

 

 

 

10,027

 

 

 

31,638

 

 

30,439

 

Income from lease financing receivables and loans

 

350,945

 

 

 

70,205

 

 

 

685,544

 

 

210,578

 

 

 

 

 

 

 

 

 

Other income

 

17,862

 

 

 

6,936

 

 

 

41,811

 

 

20,897

 

Golf revenues

 

6,688

 

 

 

6,504

 

 

 

25,484

 

 

21,602

 

Total revenues

$

751,543

 

 

$

375,704

 

 

$

1,830,791

 

$

1,126,414

 

____________________

(1) Amounts represent non-cash adjustments to recognize revenue on an effective interest basis in accordance with GAAP.

 

Provided Content: Content provided by Business Wire. The Globe and Mail was not involved, and material was not reviewed prior to publication.