VICI Properties Inc. (VICI)
Every figure this model derived for VICI, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 1,301,000 | PaymentsToAcquireOtherPropertyPlantAndEquipment |
2026-06-30 |
| cash | 288,063,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| equity | 29,170,749,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 839,855,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 2,638,275,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 4,097,604,000 | Revenues |
2026-06-30 |
| sbc | 17,586,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up VICI on one particular measure came for.
| Ratio | Value |
|---|---|
| dilution pct | 1.43 |
| ev owner earnings | 16.0 |
| ev sales | 10.23 |
| fcf margin | 64.35 |
| growth cv | 0.86 |
| owner earnings margin | 63.92 |
| revenue growth | 4.36 |
| revenue growth per share | 2.89 |
| sbc pct revenue | 0.43 |
Everything else this filing tags
367 more elements from VICI's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceived | 89,153,137,000 | 2026-06-30 | 25 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedThereafter | 78,024,404,000 | 2025-12-31 | 20 | USD |
SalesTypeLeaseLeaseReceivable | 64,524,789,000 | 2022-03-31 | 4 | USD |
Assets | 48,271,220,000 | 2026-06-30 | 84 | USD |
LiabilitiesAndStockholdersEquity | 48,271,220,000 | 2026-06-30 | 69 | USD |
RealEstateInvestments | 46,945,997,000 | 2026-06-30 | 66 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivable | 44,485,224,000 | 2021-12-31 | 22 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 29,602,711,000 | 2026-06-30 | 175 | USD |
DirectFinancingLeaseLeaseReceivable | 27,285,943,000 | 2018-12-31 | 9 | USD |
AdditionalPaidInCapital | 25,854,906,000 | 2026-06-30 | 69 | USD |
NetInvestmentInLeaseExcludingAccruedInterestBeforeAllowanceForCreditLoss | 25,592,117,000 | 2026-06-30 | 38 | USD |
NetInvestmentInLeaseExcludingAccruedInterestAfterAllowanceForCreditLoss | 24,577,355,000 | 2026-06-30 | 42 | USD |
DirectFinancingLeaseDeferredSellingProfit | 20,528,030,000 | 2018-12-31 | 9 | USD |
Liabilities | 18,668,509,000 | 2026-06-30 | 78 | USD |
DebtInstrumentCarryingAmount | 17,218,422,000 | 2026-06-30 | 46 | USD |
DebtInstrumentFaceAmount | 17,218,422,000 | 2026-06-30 | 46 | USD |
LongTermDebt | 16,931,155,000 | 2026-06-30 | 70 | USD |
SalesTypeLeaseUnguaranteedResidualAsset | 15,900,000,000 | 2023-12-31 | 16 | USD |
NetInvestmentInLease | 13,054,135,000 | 2021-03-31 | 20 | USD |
NetInvestmentInDirectFinancingAndSalesTypeLeases | 10,455,900,000 | 2019-09-30 | 6 | USD |
CapitalLeasesNetInvestmentInDirectFinancingLeases | 8,916,047,000 | 2018-12-31 | 5 | USD |
DirectFinancingLeaseNetInvestmentInLease | 8,916,047,000 | 2018-12-31 | 9 | USD |
FreshStartAdjustmentIncreaseDecreaseAssets | 8,439,452,000 | 2017-10-06 | 2 | USD |
FreshStartAdjustmentIncreaseDecreaseLiabilitiesAndStockholdersEquity | 8,439,452,000 | 2017-10-06 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 7,200,000,000 | 2026-06-30 | 31 | USD |
FreshStartAdjustmentIncreaseDecreaseLiabilities | 4,922,780,000 | 2017-10-06 | 2 | USD |
FreshStartAdjustmentIncreaseDecreaseLongTermDebt | 4,917,000,000 | 2017-10-06 | 2 | USD |
AssetAcquisitionConsiderationTransferredEquityInterestIssuedAndIssuable | 4,404,000,000 | 2022-04-29 | 4 | USD |
AssetAcquisitionConsiderationTransferred | 4,101,900,000 | 2023-12-31 | 1 | USD |
PaymentsToAcquireBuildings | 4,100,000,000 | 2023-12-31 | 4 | USD |
DirectFinancingLeaseUnguaranteedResidualAsset | 3,342,508,000 | 2021-06-30 | 27 | USD |
RetainedEarningsAccumulatedDeficit | 3,189,420,000 | 2026-06-30 | 69 | USD |
FinanceLeaseLiabilityPaymentsDue | 2,822,302,000 | 2023-06-30 | 14 | USD |
IncomeLossIncludingPortionAttributableToNoncontrollingInterest | 2,777,900,000 | 2025-12-31 | 1 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | 2,767,100,000 | 2025-12-31 | 1 | USD |
FreshStartAdjustmentIncreaseDecreaseStockholdersEquity | 2,674,672,000 | 2017-10-06 | 2 | USD |
FreshStartAdjustmentIncreaseDecreaseAdditionalPaidInCapital | 2,672,900,000 | 2017-10-06 | 2 | USD |
FinanceLeaseLiabilityPaymentsDueAfterYearFive | 2,496,361,000 | 2023-06-30 | 14 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 2,037,746,000 | 2023-06-30 | 14 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 2,018,422,000 | 2026-06-30 | 35 | USD |
EscrowDeposit | 2,000,000,000 | 2020-02-05 | 6 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 2,000,000,000 | 2026-06-30 | 35 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 2,000,000,000 | 2026-06-30 | 35 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedFourYears | 1,992,629,000 | 2026-06-30 | 25 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedThreeYears | 1,960,982,000 | 2026-06-30 | 25 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedTwoYears | 1,930,048,000 | 2026-06-30 | 25 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedFiveYears | 1,910,648,000 | 2025-12-31 | 20 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedNextTwelveMonths | 1,900,157,000 | 2026-06-30 | 25 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 1,750,000,000 | 2026-06-30 | 25 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 1,500,000,000 | 2026-06-30 | 29 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 1,424,778,000 | 2026-06-30 | 106 | USD |
OperatingLeasesFutureMinimumPaymentsReceivable | 1,422,367,000 | 2020-03-31 | 1 | USD |
ProfitLoss | 1,421,265,000 | 2026-06-30 | 160 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 1,415,585,000 | 2026-06-30 | 56 | USD |
LessorOperatingLeasePaymentsToBeReceived | 1,411,454,000 | 2020-06-30 | 1 | USD |
NetIncomeLoss | 1,398,911,000 | 2026-06-30 | 118 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 1,398,911,000 | 2026-06-30 | 8 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | 1,398,911,000 | 2026-06-30 | 31 | USD |
ComprehensiveIncomeNetOfTax | 1,393,292,000 | 2026-06-30 | 103 | USD |
CommonStockSharesAuthorized | 1,350,000,000 | 2026-06-30 | 85 | shares |
RealEstateAndAccumulatedDepreciationCarryingAmountOfLand | 1,181,369,000 | 2019-12-31 | 3 | USD |
RealEstateAndAccumulatedDepreciationInitialCostOfLand | 1,181,369,000 | 2019-12-31 | 3 | USD |
RealEstateGrossAtCarryingValue | 1,181,369,000 | 2019-12-31 | 9 | USD |
LessorOperatingLeasePaymentsToBeReceivedThereafter | 1,171,362,000 | 2020-06-30 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableThereafter | 1,171,362,000 | 2020-03-31 | 1 | USD |
SalesTypeAndDirectFinancingLeasesInterestIncome | 1,167,972,000 | 2021-12-31 | 39 | USD |
ProceedsFromIssuanceInitialPublicOffering | 1,164,307,000 | 2019-12-31 | 8 | USD |
CommonStockSharesIssued | 1,101,074,906 | 2026-06-30 | 73 | shares |
CommonStockSharesOutstanding | 1,101,074,906 | 2026-06-30 | 108 | shares |
PropertySubjectToOrAvailableForOperatingLeaseNet | 1,086,658,000 | 2020-06-30 | 28 | USD |
SalesTypeLeaseInterestIncome | 1,085,919,000 | 2026-06-30 | 58 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 1,079,442,313 | 2026-06-30 | 105 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 1,079,358,468 | 2026-06-30 | 105 | shares |
OtherAssets | 1,037,160,000 | 2026-06-30 | 69 | USD |
NetCashProvidedByUsedInInvestingActivities | -1,025,837,000 | 2026-06-30 | 73 | USD |
OtherLiabilities | 1,016,184,000 | 2026-06-30 | 66 | USD |
NetInvestmentInLeaseAllowanceForCreditLossExcludingAccruedInterest | 1,014,762,000 | 2026-06-30 | 42 | USD |
PaymentsOfDividends | 962,298,000 | 2026-06-30 | 72 | USD |
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent | 952,472,000 | 2022-12-31 | 37 | USD |
StockIssuedDuringPeriodValueNewIssues | 951,157,000 | 2026-06-30 | 97 | USD |
PaymentsToAcquireLoansReceivable | 943,227,000 | 2026-06-30 | 58 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedRemainderOfFiscalYear | 938,242,000 | 2026-06-30 | 19 | USD |
InterestAndDividendIncomeOperating | 930,348,000 | 2026-06-30 | 84 | USD |
FinanceLeaseLiability | 862,458,000 | 2026-06-30 | 48 | USD |
FinancingReceivableAllowanceForCreditLosses | 768,952,000 | 2026-06-30 | 3 | USD |
FreshStartAdjustmentIncreaseDecreasePreferredStock | 759,000,000 | 2017-10-06 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 750,000,000 | 2026-06-30 | 35 | USD |
CapitalLeasesIncomeStatementDirectFinancingLeaseRevenue | 741,564,000 | 2018-12-31 | 9 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | 734,617,000 | 2018-03-31 | 1 | USD |
ProceedsFromLoanOriginations1 | 698,200,000 | 2023-12-31 | 2 | USD |
RevenueFromContractWithCustomerExcludingAssessedTax | 671,938,000 | 2018-09-30 | 2 | USD |
RepaymentsOfDebt | 668,412,000 | 2018-03-31 | 1 | USD |
FinancingReceivableExcludingAccruedInterestBeforeAllowanceForCreditLossFeeAndLoanInProcess | 643,115,000 | 2023-06-30 | 8 | USD |
NetCashProvidedByUsedInFinancingActivities | -609,261,000 | 2026-06-30 | 73 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 583,363,000 | 2025-12-31 | 24 | USD |
NetInvestmentInLeaseAllowanceForCreditLoss | 582,200,000 | 2022-06-30 | 22 | USD |
LoansAndLeasesReceivableBeforeFeesGross | 535,000,000 | 2020-09-30 | 1 | USD |
LoansAndLeasesReceivableGrossCarryingAmount | 533,713,000 | 2020-09-30 | 1 | USD |
NotesReceivableNet | 515,251,000 | 2021-03-31 | 2 | USD |
FinancingReceivableBeforeAllowanceForCreditLossAndFee | 514,173,000 | 2022-03-31 | 8 | USD |
FinancingReceivableExcludingAccruedInterestAfterAllowanceForCreditLoss | 505,262,000 | 2021-06-30 | 2 | USD |
DividendsCommonStockCash | 503,751,000 | 2026-06-30 | 114 | USD |
DividendsPayableCurrentAndNoncurrent | 500,755,000 | 2026-06-30 | 68 | USD |
DerivativeNotionalAmount | 500,000,000 | 2023-12-31 | 1 | USD |
LoansAndLeasesReceivableNetOfDeferredIncome | 498,002,000 | 2021-12-31 | 3 | USD |
ProceedsFromSaleAndCollectionOfMortgageNotesReceivable | 473,016,000 | 2026-06-30 | 44 | USD |
SalesRevenueNet | 439,251,000 | 2018-06-30 | 5 | USD |
PaymentsToAcquireFinanceReceivables | 435,035,000 | 2026-06-30 | 56 | USD |
MinorityInterest | 431,962,000 | 2026-06-30 | 69 | USD |
InterestPaidNet | 397,661,000 | 2026-06-30 | 70 | USD |
OperatingCostsAndExpenses | 358,544,000 | 2025-12-31 | 73 | USD |
OperatingIncomeLoss | 321,018,000 | 2020-12-31 | 47 | USD |
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption | -309,362,000 | 2020-01-01 | 1 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 288,063,000 | 2026-06-30 | 131 | USD |
ProceedsFromLinesOfCredit | 280,185,000 | 2026-06-30 | 51 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -275,416,000 | 2026-06-30 | 71 | USD |
ProceedsFromIssuanceOfCommonStock | 241,779,000 | 2026-06-30 | 80 | USD |
AccruedLiabilitiesCurrentAndNoncurrent | 220,415,000 | 2026-06-30 | 38 | USD |
ProceedsFromSaleMaturityAndCollectionOfShorttermInvestments | 217,342,000 | 2023-03-31 | 41 | USD |
SaleOfStockNumberOfSharesIssuedInTransaction | 211,260,489 | 2024-12-31 | 1 | shares |
ProceedsFromDerivativeInstrumentFinancingActivities | 206,800,000 | 2022-04-30 | 1 | USD |
InterestExpense | 204,882,000 | 2024-03-31 | 76 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration | 151,600,000 | 2025-12-31 | 8 | USD |
RepaymentsOfLinesOfCredit | 150,000,000 | 2026-06-30 | 41 | USD |
LandAvailableForDevelopment | 148,002,000 | 2026-06-30 | 69 | USD |
PaymentsToAcquireRealEstate | 141,717,000 | 2026-06-30 | 62 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | 141,635,000 | 2017-12-31 | 1 | USD |
Dividends | 137,149,000 | 2019-12-31 | 5 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 115,412,000 | 2026-06-30 | 66 | USD |
InterestPaid | 107,822,000 | 2018-06-30 | 3 | USD |
PropertyPlantAndEquipmentGross | 96,178,000 | 2025-12-31 | 56 | USD |
IncreaseDecreaseInContractWithCustomerLiability | -93,198,000 | 2021-09-30 | 27 | USD |
FinancingReceivableExcludingAccruedInterestModifiedPeriod | 90,000,000 | 2026-06-30 | 1 | USD |
FreshStartAdjustmentIncreaseDecreasePropertyAndEquipmentNet | 75,000,000 | 2017-10-06 | 2 | USD |
ProceedsFromLinesOfCredit | 75,000,000 | 2023-09-06 | 11 | CAD |
DeferredLongTermLiabilityCharges | 73,600,000 | 2026-06-30 | 63 | USD |
DepositLiabilityCurrent | 73,600,000 | 2019-12-31 | 12 | USD |
ProceedsFromSaleOfLandHeldforinvestment | 73,600,000 | 2019-12-31 | 3 | USD |
NotesReceivableGross | 70,000,000 | 2020-07-16 | 2 | USD |
PropertyPlantAndEquipmentNet | 66,874,000 | 2026-06-30 | 74 | USD |
DeferredRevenue | 60,929,000 | 2018-03-31 | 3 | USD |
FinanceLeaseLiabilityPaymentsDueYearFive | 59,174,000 | 2023-06-30 | 14 | USD |
FinanceLeaseLiabilityPaymentsDueYearFour | 59,174,000 | 2023-06-30 | 14 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 59,174,000 | 2023-06-30 | 14 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 59,174,000 | 2023-06-30 | 14 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 59,039,000 | 2023-06-30 | 13 | USD |
FreshStartAdjustmentIncreaseDecreaseCashAndCashEquivalents | 55,771,000 | 2017-10-06 | 2 | USD |
ForwardContractIndexedToIssuersEquityShares | 50,000,000 | 2019-06-28 | 1 | shares |
PreferredStockSharesAuthorized | 50,000,000 | 2026-06-30 | 69 | shares |
UnrealizedGainLossOnCashFlowHedgingInstruments | 47,879,000 | 2019-06-30 | 10 | USD |
InterestPayableCurrentAndNoncurrent | 45,078,000 | 2021-09-30 | 32 | USD |
PaymentsToAcquireShortTermInvestments | 44,484,000 | 2025-12-31 | 55 | USD |
ProceedsFromMaturitiesPrepaymentsAndCallsOfShorttermInvestments | 44,484,000 | 2026-06-30 | 27 | USD |
LessorOperatingLeasePaymentsToBeReceivedFiveYears | 43,653,000 | 2020-06-30 | 1 | USD |
LessorOperatingLeasePaymentsToBeReceivedFourYears | 43,653,000 | 2020-06-30 | 1 | USD |
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths | 43,653,000 | 2020-06-30 | 1 | USD |
LessorOperatingLeasePaymentsToBeReceivedThreeYears | 43,653,000 | 2020-06-30 | 1 | USD |
LessorOperatingLeasePaymentsToBeReceivedTwoYears | 43,653,000 | 2020-06-30 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInFiveYears | 43,653,000 | 2020-03-31 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInFourYears | 43,653,000 | 2020-03-31 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInThreeYears | 43,653,000 | 2020-03-31 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInTwoYears | 43,653,000 | 2020-03-31 | 1 | USD |
OperatingExpenses | 41,520,000 | 2019-09-30 | 18 | USD |
OtherExpenses | 37,814,000 | 2026-06-30 | 82 | USD |
OtherIncome | 37,814,000 | 2026-06-30 | 82 | USD |
OperatingLeaseRightOfUseAsset | 36,608,000 | 2024-03-31 | 36 | USD |
StockIssuedDuringPeriodSharesNewIssues | 34,500,000 | 2019-11-19 | 17 | shares |
OperatingLeasesFutureMinimumPaymentsReceivableRemainderOfFiscalYear | 32,740,000 | 2020-03-31 | 1 | USD |
GeneralAndAdministrativeExpense | 31,405,000 | 2026-06-30 | 105 | USD |
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear | 30,206,000 | 2023-06-30 | 11 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 30,200,000 | 2026-06-30 | 35 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 30,028,000 | 2019-12-31 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 28,867,000 | 2026-06-30 | 27 | USD |
FinanceLeaseInterestExpense | 28,859,000 | 2023-06-30 | 35 | USD |
LeaseIncome | 28,859,000 | 2023-06-30 | 35 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 28,133,000 | 2025-12-31 | 56 | USD |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance | 24,390,000 | 2023-12-31 | 10 | USD |
StockIssuedDuringPeriodSharesAcquisitions | 24,296,255 | 2026-06-30 | 16 | shares |
DevelopmentInProcess | 23,272,000 | 2026-06-30 | 2 | USD |
OffBalanceSheetCreditLossLiability | 22,948,000 | 2026-06-30 | 42 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 22,354,000 | 2026-06-30 | 105 | USD |
PaymentsToDevelopRealEstateAssets | 22,317,000 | 2026-06-30 | 2 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 22,293,000 | 2026-06-30 | 39 | USD |
AmortizationOfFinancingCostsAndDiscounts | 21,912,000 | 2026-06-30 | 73 | USD |
LessorOperatingLeasePaymentsToBeReceivedRemainderOfFiscalYear | 21,827,000 | 2020-06-30 | 1 | USD |
LandAvailableForSale | 21,100,000 | 2019-09-30 | 1 | USD |
OperatingLeaseLiability | 20,755,000 | 2026-06-30 | 43 | USD |
DeferredTaxAssetsGross | 20,265,000 | 2025-12-31 | 6 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest | 19,857,000 | 2023-06-30 | 17 | USD |
InterestReceivable | 18,375,000 | 2026-06-30 | 60 | USD |
DeferredIncomeTaxLiabilities | 17,349,000 | 2025-12-31 | 17 | USD |
FinanceLeaseRightOfUseAsset | 16,811,000 | 2021-12-31 | 8 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsProvisionForLoanLosses | 16,634,000 | 2025-12-31 | 6 | USD |
PaymentsToMinorityShareholders | 16,509,000 | 2026-06-30 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsDueThereafter | 15,905,000 | 2019-06-30 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 14,912,000 | 2026-06-30 | 25 | USD |
DeferredFinanceCostsNet | 14,518,000 | 2026-06-30 | 56 | USD |
SalesRevenueGoodsNet | 14,303,000 | 2018-06-30 | 4 | USD |
CostOfGoodsAndServicesSold | 13,864,000 | 2026-06-30 | 101 | USD |
InterestIncomeOperatingPaidInKind | 13,543,000 | 2026-06-30 | 2 | USD |
IncreaseDecreaseInAccruedLiabilities | -13,458,000 | 2026-06-30 | 37 | USD |
DerivativeAssets | 12,884,000 | 2026-06-30 | 36 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax | 12,878,000 | 2026-06-30 | 65 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax | 12,778,000 | 2026-06-30 | 82 | USD |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition | 12,169,000 | 2024-12-31 | 90 | USD |
PreferredStockSharesIssued | 12,000,000 | 2018-03-31 | 3 | shares |
OtherReceivables | 11,229,000 | 2026-06-30 | 54 | USD |
CommonStockValue | 11,011,000 | 2026-06-30 | 70 | USD |
OperatingLeasesIncomeStatementLeaseRevenue | 10,913,000 | 2020-03-31 | 11 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 10,800,000 | 2025-12-31 | 1 | USD |
DeferredIncomeTaxAssetsNet | 10,521,000 | 2026-06-30 | 22 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 10,237,000 | 2022-12-31 | 6 | USD |
DeferredTaxLiabilitiesInvestments | 9,547,000 | 2025-12-31 | 6 | USD |
AllocatedShareBasedCompensationExpense | 8,734,000 | 2026-06-30 | 6 | USD |
CostOfGoodsSold | 8,608,000 | 2018-06-30 | 4 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 8,112,000 | 2026-06-30 | 30 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | -7,496,000 | 2023-12-31 | 37 | USD |
IncomeTaxesPaidNet | 7,337,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInDeferredRevenue | -7,188,000 | 2018-03-31 | 2 | USD |
DeferredIncomeTaxLiabilitiesNet | 6,862,000 | 2026-06-30 | 69 | USD |
InterestIncomeDepositsWithFinancialInstitutions | 6,795,000 | 2020-12-31 | 34 | USD |
InvestmentIncomeInterest | 6,721,000 | 2026-06-30 | 71 | USD |
AssetImpairmentCharges | 6,300,000 | 2018-09-30 | 1 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax | 6,188,000 | 2026-06-30 | 100 | USD |
EmployeeRelatedLiabilitiesCurrentAndNoncurrent | 6,156,000 | 2021-09-30 | 31 | USD |
OtherAssetImpairmentCharges | 6,000,000 | 2018-09-30 | 1 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -5,780,000 | 2026-06-30 | 62 | USD |
OperatingLeasesIncomeStatementInitialDirectCosts | 5,677,000 | 2020-06-30 | 16 | USD |
FreshStartAdjustmentIncreaseDecreaseDeferredIncomeTaxLiabilitiesCurrent | 5,631,000 | 2017-10-06 | 2 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 5,063,000 | 2025-12-31 | 17 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 4,608,000 | 2026-06-30 | 21 | USD |
IncreaseDecreaseInOtherCurrentAssets | -4,546,000 | 2026-06-30 | 75 | USD |
DeferredTaxLiabilities | 4,339,000 | 2022-12-31 | 12 | USD |
DeferredPolicyAcquisitionCosts | 4,208,000 | 2019-03-31 | 2 | USD |
CurrentIncomeTaxExpenseBenefit | 4,178,000 | 2025-12-31 | 24 | USD |
IncomeTaxesPaid | 3,963,000 | 2026-06-30 | 70 | USD |
PrepaidExpenseCurrentAndNoncurrent | 3,713,000 | 2026-06-30 | 60 | USD |
IncomeTaxExpenseBenefit | 3,513,000 | 2026-06-30 | 106 | USD |
IncreaseDecreaseInOtherDeferredLiability | -3,354,000 | 2026-06-30 | 34 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 3,200,000 | 2025-12-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 2,998,000 | 2026-06-30 | 27 | USD |
DeferredTaxAssetsLiabilitiesNet | 2,916,000 | 2025-12-31 | 16 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 2,916,000 | 2026-06-30 | 27 | USD |
SubleaseIncome | 2,900,000 | 2019-12-31 | 2 | USD |
IncomeTaxPaidForeignAfterRefundReceived | 2,900,000 | 2025-12-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 2,813,000 | 2026-06-30 | 27 | USD |
PaymentsToAcquirePropertyPlantAndEquipment | 2,724,000 | 2019-12-31 | 13 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 2,298,000 | 2026-06-30 | 58 | USD |
DeferredTaxLiabilitiesLeasingArrangements | 2,126,000 | 2025-12-31 | 10 | USD |
CurrentFederalTaxExpenseBenefit | 2,041,000 | 2025-12-31 | 24 | USD |
Depreciation | 1,965,000 | 2026-06-30 | 106 | USD |
ForeignCurrencyTransactionGainBeforeTax | 1,963,000 | 2023-03-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 1,921,000 | 2026-06-30 | 25 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 1,921,000 | 2026-06-30 | 27 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 1,919,000 | 2019-12-31 | 8 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 1,899,000 | 2019-12-31 | 8 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 1,880,000 | 2019-12-31 | 8 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 1,862,000 | 2019-12-31 | 8 | USD |
FederalIncomeTaxExpenseBenefitContinuingOperations | 1,774,000 | 2025-12-31 | 23 | USD |
FreshStartAdjustmentIncreaseDecreaseCommonStock | 1,772,000 | 2017-10-06 | 2 | USD |
CurrentForeignTaxExpenseBenefit | 1,759,000 | 2025-12-31 | 9 | USD |
DeferredIncomeTaxExpenseBenefit | -1,743,000 | 2025-12-31 | 18 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals | 1,505,000 | 2025-12-31 | 17 | USD |
DeferredForeignIncomeTaxExpenseBenefit | -1,491,000 | 2025-12-31 | 9 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 1,485,000 | 2019-12-31 | 4 | USD |
PaymentsForRent | 1,398,000 | 2026-06-30 | 82 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 1,386,000 | 2026-06-30 | 21 | USD |
IncreaseDecreaseInInterestPayableNet | -1,344,000 | 2021-09-30 | 30 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -1,341,000 | 2018-03-31 | 2 | USD |
IncomeTaxPaidStateAndLocalAfterRefundReceived | 1,300,000 | 2025-12-31 | 1 | USD |
OperatingLeaseExpense | 1,262,000 | 2026-06-30 | 82 | USD |
RealEstateCostOfRealEstateSold | 1,078,000 | 2019-12-31 | 6 | USD |
ContractualObligation | 1,012,000 | 2018-09-30 | 4 | USD |
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent | 951,000 | 2020-06-30 | 22 | USD |
ContractualObligationFutureMinimumPaymentsDueRemainderOfFiscalYear | 787,000 | 2018-09-30 | 2 | USD |
FreshStartAdjustmentIncreaseDecreaseOtherAssets | 681,000 | 2017-10-06 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear | 635,000 | 2019-06-30 | 4 | USD |
DeferredTaxLiabilitiesUnrealizedCurrencyTransactionGains | 613,000 | 2025-12-31 | 4 | USD |
AccountsPayableCurrentAndNoncurrent | 514,000 | 2021-09-30 | 31 | USD |
ContractWithCustomerLiability | 461,000 | 2021-09-30 | 29 | USD |
DeferredFederalStateAndLocalTaxExpenseBenefit | 460,000 | 2022-12-31 | 15 | USD |
BusinessCombinationAcquisitionRelatedCosts | 393,000 | 2018-12-31 | 3 | USD |
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations | 393,000 | 2025-12-31 | 23 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 378,000 | 2025-12-31 | 24 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 368,000 | 2025-12-31 | 24 | USD |
OtherNonoperatingGainsLosses | -366,000 | 2026-06-30 | 45 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -360,000 | 2026-06-30 | 31 | USD |
PaymentsForProceedsFromOtherInvestingActivities | 345,000 | 2018-03-31 | 2 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | 269,000 | 2025-12-31 | 9 | USD |
ForeignIncomeTaxExpenseBenefitContinuingOperations | 268,000 | 2025-12-31 | 9 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -267,000 | 2025-12-31 | 24 | USD |
OtherAccruedLiabilitiesCurrentAndNoncurrent | 255,000 | 2026-06-30 | 67 | USD |
IncreaseDecreaseInLeasingReceivables | -239,000 | 2019-12-31 | 15 | USD |
ContractualObligationDueInNextTwelveMonths | 225,000 | 2018-09-30 | 4 | USD |
ContractualObligationDueInSecondYear | 225,000 | 2018-03-31 | 2 | USD |
IncomeTaxReconciliationNondeductibleExpense | 205,000 | 2025-12-31 | 23 | USD |
PaymentsOfDebtIssuanceCosts | 120,000 | 2026-06-30 | 72 | USD |
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements | 84,000 | 2026-06-30 | 98 | shares |
InterestPaidCapitalized | 56,000 | 2026-06-30 | 2 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 15,000 | 2025-12-31 | 24 | USD |
ProceedsFromPaymentsForOtherFinancingActivities | -13,000 | 2017-12-31 | 1 | USD |
DeferredIncomeTaxesAndTaxCredits | 10,000 | 2026-06-30 | 25 | USD |
NumberOfRealEstateProperties | 93 | 2024-06-30 | 28 | property |
SaleOfStockPricePerShare | 29 | 2024-12-31 | 1 | USD/shares |
SharePrice | 22 | 2019-06-28 | 16 | USD/shares |
DerivativeNumberOfInstrumentsHeld | 7 | 2023-12-31 | 1 | instrument |
NumberOfRealEstateProperties | 4 | 2022-09-30 | 4 | golfCourse |
NumberOfRealEstateProperties | 4 | 2021-06-30 | 10 | golf_course |
EarningsPerShareBasic | 1 | 2026-06-30 | 105 | USD/shares |
EarningsPerShareDiluted | 1 | 2026-06-30 | 105 | USD/shares |
NumberOfReportableSegments | 1 | 2026-06-30 | 31 | segment |
NumberOfOperatingSegments | 1 | 2026-06-30 | 9 | segment |
EquityMethodInvestmentOwnershipPercentage | 0 | 2020-03-31 | 3 | pure |
CommonStockDividendsPerShareDeclared | 0 | 2026-06-30 | 196 | USD/shares |
CommonStockDividendsPerShareCashPaid | 0 | 2019-10-10 | 8 | USD/shares |
EarningsPerShareBasicAndDiluted | 0 | 2019-12-31 | 13 | USD/shares |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 24 | pure |
LesseeFinanceLeaseDiscountRate | 0 | 2019-09-30 | 3 | pure |
LesseeOperatingLeaseDiscountRate | 0 | 2019-05-10 | 4 | pure |
DebtWeightedAverageInterestRate | 0 | 2026-06-30 | 30 | pure |
DerivativeFixedInterestRate | 0 | 2023-12-31 | 3 | pure |
FinancingReceivableModificationToTotalFinancingReceivablesExcludingAccruedInterestPercent | 0 | 2026-06-30 | 1 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 79 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 69 | USD/shares |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-12-31 | 24 | pure |
DeferredTaxAssetsOperatingLossCarryforwardsDomestic | 0 | 2020-12-31 | 7 | USD |
DerivativeLiabilities | 0 | 2024-12-31 | 42 | USD |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | 0 | 2025-12-31 | 23 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 24 | pure |
GainsLossesOnExtinguishmentOfDebt | 0 | 2023-12-31 | 58 | USD |
ImpairmentOfRealEstate | 0 | 2020-12-31 | 15 | USD |
IncrementalCommonSharesAttributableToEquityForwardAgreements | 0 | 2026-06-30 | 92 | shares |
MembersEquity | 0 | 2016-12-31 | 1 | USD |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders | 0 | 2023-09-30 | 51 | USD |
OperatingLeaseLeaseIncome | 0 | 2022-12-31 | 42 | USD |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 65 | shares |
PreferredStockValue | 0 | 2026-06-30 | 65 | USD |
ProceedsFromCollectionOfFinanceReceivables | 0 | 2022-12-31 | 27 | USD |
ProceedsFromIssuanceOfLongTermDebt | 0 | 2018-12-31 | 3 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 0 | 2019-12-31 | 5 | USD |
ProceedsFromIssuanceOfUnsecuredDebt | 0 | 2026-06-30 | 55 | USD |
ProceedsFromSaleOfLandHeldForUse | 0 | 2020-06-30 | 16 | USD |
ProceedsFromSaleOfRealEstate | 0 | 2018-12-31 | 3 | USD |
ProceedsFromSaleOfRealEstateHeldforinvestment | 0 | 2026-06-30 | 38 | USD |
RealEstateAccumulatedDepreciation | 0 | 2019-12-31 | 9 | USD |
RealEstateAccumulatedDepreciationOtherAdditions | 0 | 2019-12-31 | 6 | USD |
RealEstateAccumulatedDepreciationRealEstateSold | 0 | 2019-12-31 | 6 | USD |
RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements | 0 | 2019-12-31 | 3 | USD |
RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements | 0 | 2019-12-31 | 3 | USD |
RealEstateOtherAdditions | 0 | 2019-12-31 | 6 | USD |
RealEstateTaxExpense | 0 | 2019-12-31 | 21 | USD |
RepaymentsOfLongTermDebt | 0 | 2019-09-30 | 10 | USD |
RepaymentsOfSecuredDebt | 0 | 2022-12-31 | 31 | USD |
RepaymentsOfSeniorDebt | 0 | 2023-12-31 | 13 | USD |
RepaymentsOfUnsecuredDebt | 0 | 2026-06-30 | 26 | USD |
RestrictedCash | 0 | 2026-06-30 | 52 | USD |
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability | 0 | 2025-12-31 | 47 | USD |
SECScheduleIIIRealEstateAccumulatedDepreciationDepreciationExpense | 0 | 2019-12-31 | 6 | USD |
ShortTermInvestments | 0 | 2026-06-30 | 62 | USD |
StockIssuedDuringPeriodValueConversionOfUnits | 0 | 2017-12-31 | 2 | USD |
TransferToInvestments | 0 | 2019-09-30 | 2 | USD |
EquityMethodInvestmentDividendsOrDistributions | 0 | 2025-12-31 | 28 | USD |
EquityMethodInvestments | 0 | 2023-12-31 | 14 | USD |
IncomeLossFromEquityMethodInvestments | 0 | 2025-12-31 | 40 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 0 | 2025-12-31 | 18 | USD |
DeferredTaxAssetsUnrealizedCurrencyLosses | 0 | 2024-12-31 | 4 | USD |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 0 | 2025-12-31 | 9 | pure |
What to be careful about
What this model itself distrusts about VICI's figures. Written by the derivation as it ran, not added afterwards.
- operating income last tagged 2020-12-31, 2007 days before the revenue period (2026-06-30); dropped rather than divided by current revenue
- presents no operating result; summing the costs it tags misses its own pre-tax profit by 29.1% of revenue, far more than interest can explain, so a cost line it does not tag is missing and the sum was refused rather than used
- presents no operating result, and rebuilding it from the statement missed the reported pre-tax profit by 9.80% of revenue, so it is refused rather than used
- gross profit not tagged; rebuilt from Revenues - CostOfGoodsAndServicesSold
- forward EPS growth +19.0% is analyst consensus, not a filing: consensus 2027 EPS 2.99 against trailing 2.51, over 1 year(s), from 1 analysts (taken 2026-10-11)
- quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, roic, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- valuation rests on 1 of 2 inputs; not tagged: ev ebit
- durability rests on 3 of 4 inputs; not tagged: contracted coverage
- resilience DROPPED from the total: only 1 of 3 inputs could be computed (interest cover, liquidity not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth DROPPED from the total: only 2 of 4 inputs could be computed (margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 3 of 5 dimensions could not be measured (quality, resilience, growth -- 65% of the model), so this row is not comparable with the others; its total rests on what was left