VICI Properties Inc. (VICI)
Growth
Revenue 5Y119.85%
Revenue 3Y3.03%
EPS 5Y-
EPS 3Y8.00%
Dividend 5Y-
Dividend 3Y23.40%
Capital Efficiency
ROIC3.34%
ROE4.48%
ROA2.13%
ROTA2.13%
Capital Structure
Market Cap35.30B
EV49.34B
Cash518.38M
Current Ratio30.48
Debt/Equity0.41
Net Debt/EBITDA11.31
VICI
Income Statement
Select a metric from the list below to chart it
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
| Income Statement | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.9 | 18.1 | 18.8 | 201.4 | 898.0 | 894.8 | 1,225.6 | 1,509.6 | 2,213.9 | |
| Revenue % Chg. | - | -4.4% | 3.9% | 972.3% | 345.8% | -0.4% | 37.0% | 23.2% | 47.7% | |
| Cost of Revenue | 14.1 | 13.4 | 13.7 | 33.8 | 99.2 | 18.9 | 33.4 | 48.6 | 47.0 | |
| Cost of Revenue % Chg. | - | -4.6% | 2.4% | 145.8% | 193.7% | -80.9% | 76.8% | 45.3% | -0.7% | |
| Gross Profit | 4.8 | 4.7 | 5.0 | 167.7 | 798.8 | 875.9 | 1,192.1 | 1,461.0 | 2,167.0 | |
| Gross Profit % Chg. | - | -3.7% | 8.3% | 3222.8% | 376.4% | 9.7% | 36.1% | 22.6% | 49.2% | |
| Gross Profit Margin | 25.6% | 25.8% | 26.9% | 83.2% | 89.0% | 97.9% | 97.3% | 96.8% | 97.9% | |
| Gross Profit Margin % Chg. | - | 0.7% | 4.2% | 209.9% | 6.9% | 10.0% | -0.6% | -0.5% | 1.1% | |
| Selling, General, & Admin Expenses | 1.9 | 1.8 | 2.0 | 11.3 | 24.4 | 24.6 | 30.7 | 33.1 | 42.3 | |
| Selling, General, & Admin Expenses % Chg. | - | -7.3% | 14.1% | 461.5% | 116.6% | 0.6% | 24.8% | 8.0% | 31.5% | |
| Other Expenses | 2.9 | 2.9 | 3.0 | 3.2 | 3.7 | 3.8 | 248.2 | -16.5 | 897.4 | |
| Other Expenses % Chg. | - | -0.8% | 5.1% | 4.1% | 16.9% | 3.9% | 6380.0% | - | - | |
| Operating Income | 0.0 | 0.0 | 0.0 | 144.2 | 758.0 | 842.5 | 913.2 | 1,444.3 | 1,227.2 | |
| Operating Income % Chg. | - | -53.8% | -61.1% | 2059842.9% | 425.6% | 11.2% | 8.4% | 58.2% | -15.8% | |
| Operating Income Margin | 0.2% | 0.1% | 0.0% | 71.6% | 84.4% | 94.2% | 74.5% | 95.7% | 55.4% | |
| Operating Income Margin % Chg. | - | -51.7% | -62.6% | 192000.8% | 17.9% | 11.5% | -20.9% | 28.4% | -43.0% | |
| Total Other Income/Expenses Net | - | - | - | -101.6 | -224.4 | -286.5 | -16.2 | -418.3 | -419.3 | |
| Total Other Income/Expenses Net % Chg. | - | - | - | - | 120.9% | 27.7% | 94.3% | 2481.9% | 1.5% | |
| Income Before Tax | - | - | - | 42.6 | 533.6 | 556.0 | 897.0 | 1,026.0 | 807.8 | |
| Income Before Tax % Chg. | - | - | - | - | 1151.4% | 4.2% | 61.3% | 14.4% | -21.7% | |
| Income Before Tax Margin | - | - | - | 21.2% | 59.4% | 62.1% | 73.2% | 68.0% | 36.5% | |
| Income Before Tax Margin % Chg. | - | - | - | - | 180.7% | 4.6% | 17.8% | -7.1% | -47.0% | |
| Income Tax Expense | -0.0 | -0.0 | - | -1.9 | 1.4 | 1.7 | 0.8 | 2.9 | 2.6 | |
| Income Tax Expense % Chg. | - | 25.0% | - | - | - | 18.3% | -51.3% | 247.4% | 1.5% | |
| Net Income | 0.0 | 0.0 | - | 42.7 | 523.6 | 546.0 | 891.7 | 1,013.9 | 795.1 | |
| Net Income % Chg. | - | -25.0% | - | - | 1127.4% | 4.3% | 63.3% | 13.7% | -22.1% | |
| Net Income Margin | 0.0% | 0.0% | - | 21.2% | 58.3% | 61.0% | 72.8% | 67.2% | 35.9% | |
| Net Income Margin % Chg. | - | -21.6% | - | - | 175.3% | 4.6% | 19.2% | -7.7% | -47.2% | |
| Weighted Avg. Shares Out | 360.8 | 360.8 | 360.8 | 327.5 | 367.2 | 435.1 | 506.1 | 564.5 | 793.0 | |
| Weighted Avg. Shares Out % Chg. | - | - | - | -9.2% | 12.1% | 18.5% | 16.3% | 11.5% | 46.5% | |
| EPS | 0.0 | 0.0 | - | 0.1 | 1.4 | 1.3 | 1.8 | 1.8 | 1.1 | |
| EPS % Chg. | - | -27.3% | - | - | 997.9% | -12.6% | 40.8% | 2.3% | -42.9% | |
| Weighted Avg. Shares Out Dil | 360.8 | 360.8 | 360.8 | 327.6 | 367.3 | 439.2 | 510.9 | 577.1 | 796.5 | |
| Weighted Avg. Shares Out Dil % Chg. | - | - | - | -9.2% | 12.1% | 19.6% | 16.3% | 12.9% | 44.0% | |
| EPS Diluted | 0.0 | 0.0 | - | 0.1 | 1.4 | 1.2 | 1.8 | 1.8 | 1.1 | |
| EPS Diluted % Chg. | - | -27.3% | - | - | 997.9% | -13.3% | 41.1% | 0.6% | -42.2% | |
| Interest Income | - | - | - | - | 11.3 | 20.0 | 6.8 | 0.1 | 3.9 | |
| Interest Income % Chg. | - | - | - | - | - | 77.0% | -66.0% | -98.2% | 3003.9% | |
| Interest Expense | 0.0 | 0.0 | 0.0 | 63.4 | 212.7 | 248.4 | 308.6 | 392.4 | 441.1 | |
| Interest Expense % Chg. | - | -53.8% | -61.1% | 904957.1% | 235.7% | 16.8% | 24.2% | 27.1% | 10.4% | |
| EBIT | -0.0 | -0.0 | -0.0 | -20.7 | 332.2 | 327.6 | 595.2 | 633.8 | 370.7 | |
| EBIT % Chg. | - | 53.8% | 61.1% | 295871.4% | - | -1.4% | 81.7% | 6.5% | -41.4% | |
| EBIT Margin | -0.2% | -0.1% | -0.0% | -10.3% | 37.0% | 36.6% | 48.6% | 42.0% | 16.7% | |
| EBIT Margin % Chg. | - | 51.7% | 62.6% | 27500.9% | - | -1.0% | 32.6% | -13.6% | -60.3% | |
| Depreciation & Amortization | 2.9 | 2.9 | 3.0 | 3.2 | 3.7 | 3.8 | 3.7 | 3.1 | 3.1 | |
| Depreciation & Amortization % Chg. | - | -0.8% | 5.1% | 4.1% | 16.9% | 3.9% | -2.6% | -17.2% | 2.6% | |
| EBITDA | 2.9 | 2.9 | 3.0 | -17.6 | 335.9 | 331.4 | 599.0 | 636.9 | 373.8 | |
| EBITDA % Chg. | - | -0.0% | 5.6% | - | - | -1.3% | 80.7% | 6.3% | -41.2% | |
| EBITDA Margin | 15.2% | 15.8% | 16.1% | -8.7% | 37.4% | 37.0% | 48.9% | 42.2% | 16.9% | |
| EBITDA Margin % Chg. | - | 4.6% | 1.6% | - | - | -1.0% | 31.9% | -13.7% | -60.2% |