XML 104 R6.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
IPO
Follow-On Offering
Total VICI Stockholders’ Equity
Total VICI Stockholders’ Equity
IPO
Total VICI Stockholders’ Equity
Follow-On Offering
Common Stock
Common Stock
IPO
Common Stock
Follow-On Offering
Preferred Stock
Additional Paid-in Capital
Additional Paid-in Capital
IPO
Additional Paid-in Capital
Follow-On Offering
Accumulated Other Comprehensive Loss
Retained Earnings
Non-controlling Interest
Caesars Entertainment Outdoor
Caesars Entertainment Outdoor
Retained Earnings
Caesars Entertainment Outdoor
Net Investment
Beginning balance attributable to parent at Dec. 31, 2014                                 $ 87,353 $ 49 $ 87,304
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income                                 3 3 0
Net Income attributable to NCI                                 3    
Transactions with parent, net                                 1,981 0 1,981
Ending balance attributable to parent at Dec. 31, 2015                                 85,375 52 85,323
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income                                 0 0 0
Net Income attributable to NCI                                 0    
Transactions with parent, net                                 1,232 0 1,232
Ending balance attributable to parent at Dec. 31, 2016                                 84,143 52 84,091
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income                                 (2) (2) 0
Net Income attributable to NCI                                 (2)    
Transactions with parent, net                                 1,000 0 1,000
Ending balance attributable to parent at Oct. 05, 2017                                 $ 83,141 $ 50 $ 83,091
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income $ 42,662                                    
Net Income attributable to NCI 44,537                                    
Transactions with parent, net 0                                    
Unrealized loss on cash flow hedges 0                                    
Ending balance attributable to parent at Dec. 31, 2017       $ 4,691,489     $ 3,003     $ 0 $ 4,645,824     $ 0 $ 42,662        
Ending balance attributable to NCI at Dec. 31, 2017 4,776,364                             $ 84,875      
Beginning balance attributable to parent at Oct. 06, 2017       3,433,673     1,772     120 3,431,781     0 0        
Beginning balance attributable to NCI at Oct. 06, 2017 3,516,673                             83,000      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income       42,662                     42,662        
Net Income attributable to NCI 44,537                             1,875      
Preferred stock conversion             514     (120) (394)                
Aggregate offering value of shares 963,782     963,782     541       963,241                
Mandatory debt conversion 249,987     249,987     176       249,811                
Share-based compensation 1,385     1,385             1,385                
Ending balance attributable to parent at Dec. 31, 2017       4,691,489     3,003     0 4,645,824     0 42,662        
Ending balance attributable to NCI at Dec. 31, 2017 4,776,364                             84,875      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income 523,619     523,619                     523,619        
Net Income attributable to NCI 532,117                             8,498      
Aggregate offering value of shares   $ 1,307,119 $ 694,189   $ 1,307,119 $ 694,189   $ 695 $ 345     $ 1,306,424 $ 693,844            
Distribution to non-controlling interest (9,800)                             (9,800)      
Dividends declared (379,185)     (379,185)                     (379,185)        
Transactions with parent, net 116,503                                    
Share-based compensation 2,342     2,342     4       2,338                
Unrealized loss on cash flow hedges (22,124)     (22,124)                   (22,124)          
Ending balance attributable to parent at Dec. 31, 2018 6,817,449     6,817,449     4,047     0 6,648,430     (22,124) 187,096        
Ending balance attributable to NCI at Dec. 31, 2018 6,901,022                             83,573      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                      
Net income 545,964     545,964                     545,964        
Net Income attributable to NCI 554,281                             8,317      
Aggregate offering value of shares     $ 1,164,545     $ 1,164,545     $ 562       $ 1,163,983            
Distribution to non-controlling interest (8,084)                             (8,084)      
Dividends declared (524,991)     (524,991)                     (524,991)        
Transactions with parent, net 137,149                                    
Share-based compensation 5,170     5,170     1       5,169                
Unrealized loss on cash flow hedges (42,954)     (42,954)                   (42,954)          
Ending balance attributable to parent at Dec. 31, 2019 7,965,183     $ 7,965,183     $ 4,610     $ 0 $ 7,817,582     $ (65,078) $ 208,069        
Ending balance attributable to NCI at Dec. 31, 2019 $ 8,048,989                             $ 83,806