Quarterlytics / Real Estate / REIT - Specialty / VICI Properties

VICI Properties

vici · NYSE Real Estate
Claim this profile
Ticker vici
Exchange NYSE
Sector Real Estate
Industry REIT - Specialty
Employees 51-200
← All annual reports
FY2021 Annual Report · VICI Properties
Sign in to download
Loading PDF…
VICI Properties Inc.

2021

Annual Report

T H E V E N E T I A N R E S O R T L A S V E G A S
L A S V E G A S , N V

C A E S A R S P A L A C E L A S V E G A S
L A S V E G A S , N V

M A R G A R I T A V I L L E B O S S I E R C I T Y
B O S S I E R C I T Y , L A

J A C K C L E V E L A N D C A S I N O
C L E V E L A N D , O H

H A R D R O C K C I N C I N N A T I
H A R D R O C K C I N C I N N A T I
C I N C I N N A T I , O H
C I N C I N N A T I , O H

C A S C A T A G O L F C L U B
B O U L D E R C I T Y , N V

Dear VICI Stockholders,

In our VICI Annual Report letter last year, we described 2020 as a year of resilience…a year in which VICI and
our operating partners demonstrated our collective ability to weather the first year of COVID-19 Pandemic
closures and subsequent reopenings.

If 2020 was a year of resilience, 2021, for VICI, was a year of transformation…a year in which our announced
growth activities will transform the size, the quality, the tenant and geographic diversity, and the earning power
of the VICI property portfolio.

2021 Overview

When 2021 began, the COVID-19 Pandemic was still significantly impacting American consumer behavior and
visitation to America’s gaming properties, especially Las Vegas gaming properties. But at VICI, we had seen
enough evidence of American gaming and experiential resurgence to begin our transition from 2020’s largely
defensive posture to a more offensive orientation. And so it was that on March 3, 2021, we were able to
announce our acquisition of the real property of The Venetian from Las Vegas Sands, with funds controlled by
Apollo simultaneously announcing the acquisition of the operations of The Venetian.1

The superlatives associated with The Venetian are manifold, including….

• The single largest hotel complex in America, at approximately 7,100 rooms

• The largest private-sector conference / convention / trade show facility in America, at 2.5 million square feet

• A total complex of 13 million square feet, making The Venetian one of the largest single commercial real
estate assets in America, and with $1.8 billion of 2019 revenue, we believe one of the most economically
productive commercial real estate assets in America, on the most economically productive street in
America, The Las Vegas Strip

And all of this was acquired at a 6.25% capitalization rate, which led an equity analyst who follows VICI to
write, upon our closing of the Venetian on February 23, 2022:

“Simply put – VICI got a pretty sweet deal. By looking past the short-term disruption in Las Vegas created by
COVID, VICI was able to get one of the most iconic real estate assets in the country for a cap rate that today
couldn’t even buy you a well-located Dollar General.”

This $4.0 billion Venetian acquisition by itself would’ve made for a very good year for most REITs in America,
but at VICI we weren’t done. When we learned in the spring of 2021 that MGM Resorts was initiating a sale
process for MGM Growth Properties (“MGP”), we believed that the quality and scale of the MGP properties
could be game changing for our portfolio, and that becoming a partner to MGM could afford us growth
opportunities for years to come.

Our subsequent due diligence confirmed this belief, and thus we were proud and excited to announce, on
August 4, 2021, our acquisition of MGP and our new partnership with MGM as our tenant at the MGP properties
following closing. This transaction, which remains on track to close in 1H 2022, will bring into the VICI
portfolio the real property of 15 MGM assets: 7 assets on the Las Vegas Strip, including the iconic MGM Grand,
Mandalay Bay and Mirage properties, and 8 market-leading regional properties, including MGM National
Harbor, The Borgata, Beau Rivage and MGM Detroit.

1 The Venetian Lease tenant is an affiliate of funds managed by affiliates of Apollo Global Management, Inc.

i

Pro forma for and pending the closings of the Venetian and MGP acquisitions, VICI’s 2021 pro forma Adjusted
EBITDA of approximately $2.57 billion, a quadrupling of portfolio Adjusted EBITDA since VICI’s emergence
in Fall 2017, would make VICI one of the Top 10 “4-Wall” REITs in America as measured by pro forma
Adjusted EBITDA.2

But since our beginnings in Fall 2017, we’ve always sought to use our transactions to not only make VICI bigger,
but also better: better in portfolio quality; better in geographic and tenant diversity; better in lease quality; and
especially better in balance sheet leverage, composition and quality. When we raised equity funding for our MGP
transaction in early September 2021, we immediately used a substantial portion of the proceeds to retire our
outstanding secured term loan. We believe the elimination of outstanding secured debt from our balance sheet
(other than CMBS debt we will inherit through MGP’s existing joint venture with Blackstone Real Estate Income
Trust with respect to MGM Grand and Mandalay Bay) puts us on track for a potential upgrade to an investment
grade credit rating, as borne out by S&P stating in August 2021:

“The [MGP] acquisition will improve VICI’s scale and tenant diversity such that it could support a greater level
of leverage at a higher rating…if the company finances the acquisition with a mix of equity and debt that leads to
pro forma leverage of about 6x or below…we [S&P] could raise our rating to BBB-”

Finally, in 2021 VICI continued to be the only gaming-origin REIT pioneering investments in non-gaming
experiential sectors. In July 2021, we announced a financing partnership with Great Wolf Resorts, the North
American leader in indoor water park resorts, with VICI providing development financing for the continued
growth of the Great Wolf portfolio. In September 2021, we announced a financing partnership with BigShots
Golf, majority owned by ClubCorp, a tech-driven golf-centered entertainment and culinary experience.

2021 Business Highlights

At VICI we believe—axiomatically—that by growing our relationships, we will grow our portfolio. But that
focus on relationships is truly productive only if it manifests itself, ultimately, in our operating results.

In 2021, our operating results continued to bear out the growth orientation and execution strength of our
organization.

2021 Financial and Operating Highlights

•

Total revenues increased 23.2% year-over-year to $1.5 billion

• Net income attributable to common stockholders was $1,013.9 million, or $1.76 per share

• AFFO increased 25.3% year-over-year to $1,047.4 million 3

• AFFO per share increased 11.0% year-over-year to $1.82 3

•

Increased annualized cash dividend by 9.1%

2

3

Comprised of Adjusted EBITDA of $1,306.9 million for the year ended December 31, 2021, adjusted to include
$250.0 million of annual rent attributable to the Venetian acquisition and $1,004.0 million of annual rent attributable to
the pending MGP acquisition (adjusted to include rent attributable to MGP’s acquisition of MGM Springfield for
January 1, 2021 - October 29, 2021, the date of MGP’s acquisition), and $12 million of expected G&A synergies. Net
income attributable to common stockholders for the period, as adjusted, would have been $2,279.9 million. Please refer
to pages 66 – 67 of this Annual Report for the definition of Adjusted EBITDA and reconciliation to the nearest GAAP
financial measure. Other companies may calculate Adjusted EBITDA differently and, accordingly, VICI’s Adjusted
EBITDA may not be comparable to such measures disclosed by other companies.
Please refer to pages 66 – 67 of this Annual Report for the definitions of these non-GAAP financial measures and
reconciliations to the nearest GAAP financial measure.

ii

2021 Balance Sheet Highlights

• Completed two equity raises with an aggregate offering value of $5.4 billion

• Repaid the $2.1 billion Term Loan Facility, eliminating all outstanding secured debt

• Ended 2021 with net leverage equal to 3.1 times Adjusted EBITDA, down from 8.4 times Adjusted

EBITDA at Emergence and 6.5 times Adjusted EBITDA prior to our IPO 4

VICI’s 2021 growth in AFFO per share of 11% lagged the average 2021 growth rate of 14.6% for our Triple Net
REIT peers, but 2021 growth for our Triple Net REIT Peers was in many cases impacted by “base effects,”
meaning that 2020 contraction in AFFO per share, because of the COVID-19 Pandemic impact, led to AFFO per
share recovery (as opposed to true growth) in 2021. This 2020 “base effect” is demonstrated when you compare
VICI’s AFFO-per-share growth of 22.7% for the two-year period of 2020-2021 against a growth rate of only
0.9% for our Triple Net REIT Peers for the same two-year period.5

Along this line, our aim is to generate sustained growth in AFFO per share. With 2018 as our base year, our AFFO
per share has grown at a compounded annual rate of 8.1% for the period of 2019 through 2021.6

VICI Total Return

The VICI Board of Directors continually evaluates VICI Management on our ability to generate total return for
VICI’s stockholders.

In 2021, VICI generated 23.8% total return for stockholders. This is strong total return in absolute terms, but it’s a total
return level that did lag the 43.1% total return generated in 2021 by the leading REIT index, the MSCI U.S. REIT
Index (the “RMZ”). The very strong performance of the RMZ was driven by factors that included (a) certain strong-
performing REIT sectors like Industrial and Data Centers continuing to benefit from secular tailwinds, and (b) other
REIT sectors benefitting from “base effects” in 2021 after poor total return performance in 2020.

VICI’s total return in 2021 of 23.8% was 100 basis points superior to the 2021 total return of our Triple Net
REIT Peer group, which posted an aggregate total return of 22.8%. Here, too, despite our outperformance, base
effects had an impact on relative performance, as VICI’s two-year total return, for the 2020-2021 period, was
31.1%, while our Triple Net REIT Peer group posted 11.4% total return for that two-year period.

And just as we strive for sustained growth in AFFO per share, we also strive for sustained excellence in absolute
and relative total return.

For the period from October 18, 2017 through December 31, 2021, VICI generated a total return of 100.5%. This
compares to the S&P 500 total return of 100.7% over that period and a total return for the RMZ of 58.9%,
meaning VICI outperformed the RMZ over that period by 41.6 percentage points. Here’s a simpler way of
looking at it: A dollar invested in VICI at the beginning of that period became $2.00, a dollar invested in the
RMZ over the same period became $1.59.

4

5

6

Net leverage is defined as total debt less cash and cash equivalents, divided by Adjusted EBITDA for the last twelve
months of the presented period. Please refer to pages 66 – 67 of this Annual Report and our previously filed Annual
Reports on Form 10-K for the definitions of these non-GAAP financial measures and reconciliations to the nearest
GAAP financial measure.
The Triple Net REIT Peer group includes: Agree Realty Corporation, EPR Properties, Four Corners Property Trust,
Gaming and Leisure Properties, Inc., MGM Growth Properties LLC, National Retail Properties, Inc., Realty Income
Corporation, Spirit Realty Capital Inc., STORE Capital Corporation and W.P. Carey Inc.
Please refer to our previously filed Annual Reports on Form 10-K for reconciliations to the nearest GAAP financial
measures for historical periods.

iii

An integral part of VICI’s compelling total return has been VICI’s dividend growth over the period, with
aggregate dividend per share growth of 37.1% since our first full quarterly dividend payment in Q2 2018, which
has been achieved with an AFFO payout ratio that has averaged below 80% for the period and as VICI has
substantially de-leveraged and upgraded its balance sheet.

Outlook

As I write this, in early March 2022, we’ve seen high volatility and general negative trending in both equity and
credit markets since the beginning of 2022. Concerns around inflation and interest rate increases initially drove
market tone and trending. Recently, the Russian invasion of Ukraine has also negatively impacted equity markets
and credit spreads against the risk-free rate.

We are fortunate that we have already raised all the equity proceeds needed to fund our acquisition of MGP. In
advance of the long-term debt we anticipate raising in connection with the closing of the MGP acquisition, we
have used Treasury swaps to mitigate a portion of our exposure to potentially rising interest rates.

We continue to be bullish on the fundamental strength and attractiveness of both gaming and non-gaming
experiential assets, but in light of current and what we expect to be ongoing market volatility, we will take care in
avoiding potential mismatches between funding needs and funding availability.

As for inflation, VICI stockholders can take a measure of comfort in VICI having, by late 2022, rent escalation
provisions tied to changes in the consumer price index (“CPI”) in over 40% of our rent roll, a percentage of CPI
protection not typically found in Triple Net REITs. When the CPI components of our Venetian Lease and
forthcoming MGM Master Lease kick in, we will ultimately achieve CPI protection in approximately 90% of our
rent roll.

Final Thoughts

In 2021, VICI once again achieved designation as a Great Place to Work®. There are many factors that we
believe contribute to making VICI a great place to work.

One key contributing factor, I believe, is that from Day One and through today, every single VICI Team Member
has been engaged in a collective adventure in continuous learning. This continuous learning is inherent and
necessary when you’re pioneering a new investment category, as we are at VICI with experiential Triple Net
leasing, each and every day. This continuous collective learning is also energizing and unifying.

Our learning started back in 2017, as we began the process of understanding and communicating gaming real
estate as a category of commercial real estate that hadn’t yet been fully institutionalized.

One of the most essential things we’ve learned over these nearly 5 years is that our real estate is truly high-
quality real estate. Our assets fit the general criteria of Class A commercial real estate: well-located; built at a
high level of quality, durability and specificity to the occupant’s needs; mission critical to the occupant; and
occupied by tenants with strong operating track records, credit quality and access to capital.

To this point, while it can be said that we have been a leader in bringing Gaming Real Estate into the Triple Net
Lease Sector, what’s more important is that we believe we are bringing the superiority of the Triple Net Lease
model to Class A Real Estate.

We firmly believe in the superiority of the Triple Net Lease model. It makes clear for all parties—tenants,
landlords, and equity and credit investors—who is responsible for what, managerially and economically. The
Triple Net Lease model gives a clear reading on the true free cash flow of a property for the landlord. When we
tell you that we bought The Venetian for a 6.25% cap rate, it means that our initial un-levered free cash flow

iv

yield on the property will be 6.25% annualized. Pure and simple. Unlike in other lease models, our yield will not
be 6.25% minus other landlord-borne costs or unrecovered charges that may not be entirely clear to investors and
that dilute the true free cash flow yield of the property.

In VICI’s first four and a half years, following the closing of the pending MGP acquisition, we believe we’ll have
built America’s biggest and best portfolio of differentiated, non-commodity Class A experiential real estate in
high-barrier-to-entry locations, bought at substantial discounts to replacement cost. And here may be the most
important portfolio attribute of all: Our real estate is occupied by, we believe, some of the best experiential
operators in the world, as evidenced by their operational resilience during the darkest days of the COVID-19
Pandemic and the strength of their recovery to profitability, in both regional and Las Vegas gaming.

And while we have been building a portfolio of Class A real estate and relationships with the world’s best leisure
/ entertainment / hospitality operators, we’ve also worked hard to make VICI a company known for rigor and
diligence in the way we manage our environmental, social and governance (ESG) obligations.

We continue to undertake sustainability measures (including utility usage monitoring) at our owned and operated
golf courses, and we continue to engage with the tenants at our triple-net leased properties to identify ways to
support their sustainability efforts, including through outreach to encourage collaboration with respect to
environmental sustainability initiatives and reporting and the inclusion of limited “green lease” provisions in
certain of our new leases.

Because our leases are Triple Net Leases, we have neither responsibility for, nor control over, the operation of
our assets, including environmental management activities such as energy and water usage reduction and impact
mitigation. Nonetheless, we have begun an initiative to understand and support the environmental management
and measurement programs of our tenants, and, when and where possible, report on the good work and results of
our tenants.

We have reaffirmed our commitment to creating a diverse and inclusive workplace, with our entire corporate
team engaging in a comprehensive DEI training initiative during 2021 and into 2022. In 2021, we also continued
our community-support initiatives in the communities in which we invest and our tenants operate.

Finally, we continue to be recognized as one of the best-governed REITs in America, as evaluated by
GreenStreet Advisors, with VICI tied for 4th, with Prologis, out of 85 American REITS for governance quality in
GreenStreet’s 2021 governance rankings.

In 2022, we will continue to work every day to build a better company for our people, our partners, our
stockholders and credit investors, and our communities. And, as well, we will continue to hope that the people of
Ukraine are soon able to enjoy the peace and freedom they deserve.

Best regards,

Edward B. Pitoniak, Chief Executive Officer

v

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K

(Mark One)

☒

☐

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal Year Ended December 31, 2021
or

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period From ________ to _________

Commission file number: 000-55791
________________________________________________
VICI PROPERTIES INC.
(Exact name of registrant as specified in its charter)
________________________________________________

Maryland
(State or other jurisdiction of incorporation or organization)

81-4177147
(I.R.S. Employer Identification No.)

535 Madison Avenue, 20th Floor New York, New York 10022
(Address of Principal Executive Offices) (Zip Code)
Registrant’s telephone number, including area code: (646) 949-4631

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

Title of each class
Common stock, $0.01 par value

Trading Symbol
VICI

Name of each exchange on which
registered
New York Stock Exchange

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☒ No ☐
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of
Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an
emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company”
in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Non-accelerated filer

☒

☐

Accelerated filer

Smaller reporting company

Emerging growth company

☐

☐

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new

or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal
control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C.7262(b)) by the registered public accounting firm that prepared or
issued its audit report. ☒

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
As of June 30, 2021 (the last business day of the registrant's most recently completed second fiscal quarter), the aggregate market value of the common
stock held by non-affiliates of the registrant was approximately $16.6 billion, based on the closing price of the common stock as reported on the NYSE on that
date.

As of February 22, 2022, the registrant had 748,390,629 shares of common stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Company’s definitive proxy statement relating to the 2022 Annual Meeting of Stockholders, to be filed with the Securities and Exchange
Commission within 120 days after the end of the calendar year to which this report relates, are incorporated by reference into Part III, Items 10-14 of this
Annual Report on Form 10-K as indicated herein.

TABLE OF CONTENTS

Page

Part I

Part II

Part III

Part IV

Item 1 – Business..............................................................................................................................................

Item 1A – Risk Factors.....................................................................................................................................
Item 1B – Unresolved Staff Comments............................................................................................................
Item 2 – Properties............................................................................................................................................
Item 3 – Legal Proceedings ..............................................................................................................................
Item 4 – Mine Safety Disclosures.....................................................................................................................

Item 5 – Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases
of Equity Securities ..........................................................................................................................................
Item 6 – [Reserved] ..........................................................................................................................................
Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations ............
Item 7A – Quantitative and Qualitative Disclosures About Market Risk ........................................................
Item 8 – Financial Statements and Supplementary Data ..................................................................................

Item 9 – Changes in and Disagreements with Accountants on Accounting and Financial Disclosure ............

Item 9A – Controls and Procedures..................................................................................................................

Item 9B – Other Information ............................................................................................................................

Item 9C - Disclosure Regarding Foreign Jurisdictions that Prevent Inspections .............................................

Item 10 – Directors, Executive Officers and Corporate Governance...............................................................

Item 11 – Executive Compensation..................................................................................................................

Item 12 – Security Ownership of Certain Beneficial Owners and Management and Related Stockholder
Matters ..............................................................................................................................................................
Item 13 – Certain Relationships and Related Transactions, and Director Independence.................................

Item 14 – Principal Accounting Fees and Services ..........................................................................................

Item 15 – Exhibits and Financial Statement Schedule .....................................................................................
Item 16 – Form 10-K Summary .......................................................................................................................
Signatures .........................................................................................................................................................................

7

23
52

52
52

52

53
55
56
73
73

73

74

74

74

75

75

75

75

75

76
76

77

Index to Consolidated Financial Statements and Schedule ..............................................................................................

F - 1

PART I

In this Annual Report on Form 10-K, the words “VICI,” the “Company,” “we,” “our,” and “us” refer to VICI Properties Inc.
and its subsidiaries, on a consolidated basis, unless otherwise stated or the context requires otherwise.

We refer to (i) our Consolidated Financial Statements as our “Financial Statements,” (ii) our Consolidated Balance Sheets as
our “Balance Sheet,” (iii) our Consolidated Statements of Operations and Comprehensive Income as our “Statement of
Operations,” and (iv) our Consolidated Statement of Cash Flows as our “Statement of Cash Flows.” References to numbered
“Notes” refer to the Notes to our Consolidated Financial Statements.

“2025 Notes” refers to $750.0 million aggregate principal amount of 3.500% senior unsecured notes due 2025 issued by the
Operating Partnership and VICI Note Co. Inc., as Co-Issuer, in February 2020.

“2026 Notes” refers to $1.25 billion aggregate principal amount of 4.250% senior unsecured notes due 2026 issued by the
Operating Partnership and VICI Note Co. Inc., as Co-Issuer, in November 2019.

“2027 Notes” refers to $750.0 million aggregate principal amount of 3.750% senior unsecured notes due 2027 issued by the
Operating Partnership and VICI Note Co. Inc., as Co-Issuer, in February 2020.

“2029 Notes” refers to $1.0 billion aggregate principal amount of 4.625% senior unsecured notes due 2029 issued by the
Operating Partnership and VICI Note Co. Inc., as Co-Issuer, in November 2019.

“2030 Notes” refers to $1.0 billion aggregate principal amount of 4.125% senior unsecured notes due 2030 issued by the
Operating Partnership and VICI Note Co. Inc., as Co-Issuer, in February 2020.

“Apollo” refers to Apollo Global Management, Inc., a Delaware corporation, and, as the context requires, certain of its
subsidiaries and affiliates.

“BREIT JV” refers to the joint venture between MGP and Blackstone Real Estate Income Trust, Inc. in which the Company will
retain MGP’s existing 50.1% ownership stake following the closing of the MGP Transactions.

“Caesars” refers to Caesars Entertainment, Inc., a Delaware corporation, formerly Eldorado, following the consummation of
the Eldorado/Caesars Merger on July 20, 2020 and Eldorado’s conversion to a Delaware corporation.

“Caesars Forum Convention Center” refers to the Caesars Forum Convention Center in Las Vegas, Nevada, and the
approximately 28 acres of land upon which the Caesars Forum Convention Center is built and/or otherwise used in connection
with or necessary for the operation of the Caesars Forum Convention Center.

“Caesars Lease Agreements” refer collectively to (i) prior to the consummation of the Eldorado Transaction, the CPLV Lease
Agreement, the Non-CPLV Lease Agreement, the Joliet Lease Agreement and the HLV Lease Agreement, and (ii) from and after
the consummation of the Eldorado Transaction, the Las Vegas Master Lease Agreement, the Regional Master Lease Agreement
and the Joliet Lease Agreement, in each case, unless the context otherwise requires.

“Caesars Southern Indiana” refers to the real estate assets associated with the Caesars Southern Indiana Casino and Hotel,
located in Elizabeth, Indiana, the operations of which were purchased by EBCI from Caesars on September 3, 2021, and which
retained the Caesars brand name in accordance with the terms of a licensing agreement negotiated between EBCI and
Caesars.

“Century Casinos” refers to Century Casinos, Inc., a Delaware corporation, and, as the context requires, its subsidiaries.

“Century Portfolio” refers to the real estate assets associated with the (i) Mountaineer Casino, Racetrack & Resort located in
New Cumberland, West Virginia, (ii) Century Casino Caruthersville located in Caruthersville, Missouri and (iii) Century
Casino Cape Girardeau located in Cape Girardeau, Missouri, which we purchased on December 6, 2019.

“Century Portfolio Lease Agreement” refers to the lease agreement for the Century Portfolio, as amended from time to time.

“CEOC” refers to Caesars Entertainment Operating Company, Inc., a Delaware corporation, and its subsidiaries, prior to
October 6, 2017 (the “Formation Date”), and following the Formation Date, CEOC, LLC, a Delaware limited liability
company and, as the context requires, its subsidiaries. CEOC was a subsidiary of Pre-Merger Caesars, and following the
consummation of the Eldorado/Caesars Merger, is a subsidiary of Caesars.

“Co-Issuer” refers to VICI Note Co. Inc., a Delaware corporation, and co-issuer of the Senior Unsecured Notes.

1

“CPLV CMBS Debt” refers to $1.55 billion of asset-level real estate mortgage financing of Caesars Palace Las Vegas,
incurred by a subsidiary of the Operating Partnership on October 6, 2017 and repaid in full on November 26, 2019.

“CPLV Lease Agreement” refers to the lease agreement for Caesars Palace Las Vegas, as amended from time to time, which
was combined with the HLV Lease Agreement into the Las Vegas Master Lease Agreement upon the consummation of the
Eldorado Transaction.

“Credit Agreement” refers to the Credit Agreement, dated as of February 8, 2022, by and among the Operating Partnership,
the lenders from time to time party thereto, and JPMorgan Chase Bank, N.A., as administrative agent, as amended from time to
time.

“Credit Facilities” refers collectively to the Delayed Draw Term Loan and the Revolving Credit Facility.

“Delayed Draw Term Loan” refers to the three-year unsecured delayed draw term loan facility of the Operating Partnership
provided under the Credit Agreement.

“EBCI” refers to the Eastern Band of Cherokee Indians, a federally recognized Tribe located in western North Carolina, and,
as the context requires, its subsidiary and affiliate entities.

“EBCI Lease Agreement” refers to the lease agreement for Caesars Southern Indiana, as amended from time to time.

“Eldorado” refers to Eldorado Resorts, Inc., a Nevada corporation, and, as the context requires, its subsidiaries. Following the
consummation of the Eldorado/Caesars Merger on July 20, 2020, Eldorado converted to a Delaware corporation and changed
its name to Caesars Entertainment, Inc.

“Eldorado Master Transaction Agreement” or “Eldorado MTA” refers to the Master Transaction Agreement dated June 24,
2019 with Eldorado relating to the Eldorado Transaction. The Eldorado MTA was previously referred to as the “Master
Transaction Agreement” or “MTA”.

“Eldorado Transaction” refers to a series of transactions between us and Eldorado in connection with the Eldorado/Caesars
Merger, including the acquisition of the Harrah’s Original Call Properties, modifications to the Caesars Lease Agreements,
and rights of first refusal.

“Eldorado/Caesars Merger” refers to the merger consummated on July 20, 2020 under an Agreement and Plan of Merger
pursuant to which a subsidiary of Eldorado merged with and into Pre-Merger Caesars, with Pre-Merger Caesars surviving as
a wholly owned subsidiary of Caesars (which changed its name from Eldorado in connection with the closing of the Eldorado/
Caesars Merger).

“February 2020 Senior Unsecured Notes” refers collectively to the 2025 Notes, the 2027 Notes and the 2030 Notes.

“Greektown” refers to the real estate assets associated with the Greektown Casino-Hotel, located in Detroit, Michigan, which
we purchased on May 23, 2019.

“Greektown Lease Agreement” refers to the lease agreement for Greektown, as amended from time to time.

“Hard Rock” means Seminole Hard Rock International, LLC, and, as the context requires, its subsidiary and affiliate entities.

“Hard Rock Cincinnati” refers to the casino-entitled land and real estate and related assets associated with the Hard Rock
Cincinnati Casino, located in Cincinnati, Ohio, which we purchased on September 20, 2019.

“Hard Rock Cincinnati Lease Agreement” refers to the lease agreement for Hard Rock Cincinnati, as amended from time to
time.

“Harrah’s Original Call Properties” refers to the land and real estate assets associated with Harrah’s New Orleans, Harrah’s
Laughlin and Harrah’s Atlantic City, which we purchased on July 20, 2020 upon the consummation of the Eldorado
Transaction. The Harrah’s Original Call Properties were previously referred to as the “MTA Properties”.

“HLV Lease Agreement” refers to the lease agreement for the Harrah’s Las Vegas facilities, as amended from time to time,
which was combined with the CPLV Lease Agreement into the Las Vegas Master Lease Agreement upon the consummation of
the Eldorado Transaction.

“JACK Entertainment” refers to JACK Ohio LLC, and, as the context requires, its subsidiary and affiliate entities.

2

“JACK Cleveland/Thistledown” refers to the casino-entitled land and real estate and related assets associated with the JACK
Cleveland Casino located in Cleveland, Ohio, and the video lottery gaming and pari-mutuel wagering authorized land and real
estate and related assets of JACK Thistledown Racino located in North Randall, Ohio, which we purchased on January 24,
2020.

“JACK Cleveland/Thistledown Lease Agreement” refers to the lease agreement for JACK Cleveland/Thistledown, as amended
from time to time.

“Joliet Lease Agreement” refers to the lease agreement for the facility in Joliet, Illinois, as amended from time to time.

“Las Vegas Master Lease Agreement” refers to the lease agreement for Caesars Palace Las Vegas and the Harrah’s Las Vegas
facilities, as amended from time to time, from and after the consummation of the Eldorado Transaction.

“Lease Agreements” refer collectively to the Caesars Lease Agreements, the Penn National Lease Agreements, the Hard Rock
Cincinnati Lease Agreement, the Century Portfolio Lease Agreement, the JACK Cleveland/Thistledown Lease Agreement, the
EBCI Lease Agreement and the Venetian Lease Agreement, unless the context otherwise requires.

“Margaritaville” refers to the real estate of Margaritaville Resort Casino, located in Bossier City, Louisiana, which we
purchased on January 2, 2019.

“Margaritaville Lease Agreement” refers to the lease agreement for Margaritaville, as amended from time to time.

“Mergers” refers to a series of transactions contemplated under the MGP Master Transaction Agreement, consisting of (i) the
contribution of our interest in the Operating Partnership to New VICI Operating Company, which will serve as our new
operating company, followed by (ii) the merger of MGP with and into REIT Merger Sub, with REIT Merger Sub surviving the
merger, followed by (iii) the distribution by REIT Merger Sub of the interests of the general partner of MGP OP to the
Operating Partnership and, (iv) the merger of REIT Merger Sub with and into MGP OP, with MGP OP surviving such merger.

“MGM” refers to MGM Resorts International, a Delaware corporation, and, as the context requires, its subsidiaries.

“MGM Master Lease Agreement” refers to the form of amended and restated triple-net master lease to be entered into by us
and MGM with respect to certain MGM properties that will be owned by us upon consummation of the MGP Transactions.

“MGM Tax Protection Agreement” refers to the form of tax protection agreement that we have agreed to enter into with MGM
upon consummation of the MGP Transactions.

“MGP” refers to MGM Growth Properties LLC, a Delaware limited liability company, and, as the context requires, its
subsidiaries.

“MGP Master Transaction Agreement” refers to that certain Master Transaction Agreement between the Company, MGP,
MGP OP, the Operating Partnership, Venus Sub LLC, a Delaware limited liability company and wholly owned subsidiary of
the Operating Partnership (“REIT Merger Sub”), VICI Properties OP LLC, a Delaware limited liability company and indirect
wholly owned subsidiary of the Company (“New VICI Operating Company”), and MGM entered into on August 4, 2021.

“MGP OP” refers to MGM Growth Properties Operating Partnership LP, a Delaware limited partnership, and, as the context
requires, its subsidiaries.

“MGP OP Notes” refers collectively to the notes issued by MGP OP and MGP Finance Co-Issuer, Inc. (“MGP Co-Issuer”
and, together with MGP OP, the “MGP Issuers”), consisting of (i) the 5.625% Senior Notes due 2024 issued pursuant to the
indenture, dated as of April 20, 2016, (ii) the 4.625% Senior Notes due 2025 issued pursuant to the indenture, dated as of June
5, 2020, (iii) the 4.500% Senior Notes due 2026 issued pursuant to the indenture, dated as of August 12, 2016, (iv) the 5.750%
Senior Notes due 2027 issued pursuant to the indenture, dated as of January 25, 2019, (v) the 4.500% Senior Notes due 2028
issued pursuant to the indenture, dated as of September 21, 2017, and (vi) the 3.875% Senior Notes due 2029 issued pursuant
to the indenture, dated as of November 19, 2020, in each case, as amended or supplemented as of the date hereof, among the
MGP Issuers,
the subsidiary guarantors party thereto (the “MGP Subsidiary Guarantors”) and U.S. Bank National
Association, as trustee (the “MGP Trustee”).

“MGP Transactions” refers collectively to a series of transactions pursuant to the MGP Master Transaction Agreement
between us, MGP and MGM and the other parties thereto in connection with our acquisition of MGP, as contemplated by the
MGP Master Transaction Agreement, including the MGM Tax Protection Agreement and the MGM Master Lease Agreement.

3

“Non-CPLV Lease Agreement” refers to the lease agreement for regional properties (other than the facility in Joliet, Illinois)
leased to Pre-Merger Caesars prior to the consummation of the Eldorado Transaction, as amended from time to time, which
was replaced by the Regional Master Lease Agreement upon the consummation of the Eldorado Transaction.

“November 2019 Senior Unsecured Notes” refers collectively to the 2026 Notes and the 2029 Notes.

“Operating Partnership” refers to VICI Properties L.P., a Delaware limited partnership and a wholly owned subsidiary of
VICI.

“Penn National” refers to Penn National Gaming, Inc., a Pennsylvania corporation, and, as the context requires, its
subsidiaries.

“Penn National Lease Agreements” refer collectively to the Margaritaville Lease Agreement and the Greektown Lease
Agreement, unless the context otherwise requires.

“Pre-Merger Caesars” refers to Caesars Entertainment Corporation, a Delaware corporation, and, as the context requires, its
subsidiaries. Following the consummation of the Eldorado/Caesars Merger on July 20, 2020, Pre-Merger Caesars became a
wholly owned subsidiary of Caesars.

“Regional Master Lease Agreement” refers to the lease agreement for the regional properties (other than the facility in Joliet,
Illinois) leased to Caesars, as amended from time to time, from and after the consummation of the Eldorado Transaction.

“Revolving Credit Facility” refers to the four-year unsecured revolving credit facility of the Operating Partnership provided
under the Credit Agreement.

“Second Lien Notes” refers to $766.9 million aggregate principal amount of 8.0% second priority senior secured notes due
2023 issued by a subsidiary of the Operating Partnership in October 2017, the remaining $498.5 million aggregate principal
amount outstanding as of December 31, 2019 of which was redeemed in full on February 20, 2020.

“Secured Revolving Credit Facility” refers to the five-year first lien revolving credit facility entered into by VICI PropCo in
December 2017, as amended, which was terminated on February 8, 2022.

“Seminole Hard Rock” means Seminole Hard Rock Entertainment, Inc.

“Term Loan B Facility” refers to the seven-year senior secured first lien term loan B facility entered into by VICI PropCo in
December 2017, as amended from time to time, which was repaid in full on September 15, 2021.

“Venetian Acquisition” refers to our acquisition of the Venetian Resort, with Apollo, which closed on February 23, 2022.

“Venetian Lease Agreement” refers to the lease agreement for the Venetian Resort.

“Venetian Resort” refers to the land and real estate assets associated with The Venetian Resort Las Vegas and Venetian Expo,
located in Las Vegas, Nevada, which we purchased on February 23, 2022.

“Venetian Tenant” refers to an affiliate of certain funds managed by affiliates of Apollo.

“VICI Golf” refers to VICI Golf LLC, a Delaware limited liability company that is the owner and operator of our golf segment
business.

“VICI Issuers” refers to VICI Properties L.P., a Delaware limited partnership and VICI Note Co. Inc., a Delaware
corporation.

“VICI PropCo” refers to VICI Properties 1 LLC, a Delaware limited liability company and an indirect wholly owned
subsidiary of VICI.

4

Summary of Risk Factors

Our business is subject to a number of risks, including risks that may prevent us from achieving our business objectives or may
adversely affect our business, financial condition, liquidity, results of operations and prospects. These risks are discussed more
fully in Item 1A. Risk Factors. These risks include, but are not limited to, the following:

Risks Related to Our Business and Operations

•

• We are and will always be significantly dependent on our tenants for our revenues, and an event that has a material
adverse effect on any of our significant tenants’ businesses, financial condition, liquidity, results of operations or
prospects could have a material adverse effect on our business, financial condition, liquidity, results of operations and
prospects;
The COVID-19 pandemic and its immediate and long-term effects, including its effect on our tenants and the gaming
industry, has adversely impacted the gaming industry and could materially and adversely impact us, including by
affecting our tenants and the gaming industry, upon which we are dependent;
Because a concentrated portion of our revenues are generated from the Las Vegas Strip, we are subject to greater risks
than a company that is more geographically diversified;
Our significant tenants and their subsidiaries are required to pay a significant portion of their cash flow from
operations to us pursuant to, and subject to the terms and conditions of, our respective Lease Agreements and loan and
other agreements with them. These lease payments, as well as interest payments on their outstanding indebtedness,
could adversely affect our significant tenants’ business and financial condition, as well as their ability to satisfy their
contractual payment obligations to us;

•

•

• We are dependent on the gaming industry and may be susceptible to the risks associated with it, which could

materially and adversely affect our business, financial condition, liquidity, results of operations and prospects;

• We and our tenants face extensive regulation from gaming and other regulatory authorities, and our charter provides
that any of our shares held by investors who are found to be unsuitable by state gaming regulatory authorities are
subject to redemption;

•

•

•

•

Required regulatory approvals can delay or prohibit transfers of our gaming properties or the consummation of other
pending transactions, including consummation of the MGP Transactions, which could result in periods in which we are
unable to receive rent for such properties or otherwise realize the benefits of such transactions;

Our long-term triple-net leases may not result in fair market lease rates over time, which could negatively impact our
results of operations and cash flows and reduce the amount of funds available to make distributions to stockholders;

Tenants may choose not to renew the Lease Agreements;

If Caesars declares bankruptcy and, as a result, a lease is re-characterized as a disguised financing transaction, we
could be materially and adversely affected;

• We may not be able to purchase properties pursuant to our rights under certain agreements, including put-call and right
of first refusal agreements, if we are unable to obtain additional financing. In addition, pursuant to one such agreement,
we may be forced to dispose of Harrah’s Las Vegas, possibly on disadvantageous terms;

•

•

The bankruptcy or insolvency of any tenant or guarantor could result in the termination of the Lease Agreements and
the related guarantees and material losses to us;

Our pursuit of investments in, and acquisitions of, additional properties may be unsuccessful or fail to meet our
expectations;

• We may sell or divest different properties or assets after an evaluation of our portfolio of businesses. Such sales or

divestitures would affect our costs, revenues, results of operations, financial condition and liquidity;

•

Our properties and the properties securing our loans are subject to risks from climate change and natural disasters, such
as earthquakes, hurricanes, and other extreme weather conditions, and terrorist attacks or other acts of violence;

• We face risks associated with security breaches through cyber-attacks, cyber-intrusions or otherwise, as well as other

significant disruptions of our information technology (IT) networks and related systems;

•

The possibility that our separation from CEOC fails to qualify as a tax-free spin-off, which could subject CEOC to
significant tax liabilities and for which we could be required to indemnify CEOC;

5

Risks Related to our Indebtedness and Financing

• We have a substantial amount of indebtedness, and expect to incur additional indebtedness in the future, that exposes
us to the risk of default under our debt obligations, limits our operating flexibility, increases the risks associated with a
downturn in our business or in the businesses of our tenants and requires us to use a substantial portion of our cash to
service our debt obligations;
Future incurrences of debt and/or issuance of preferred equity securities could adversely affect the market price of our
common stock;

•

Risks Related to the Company Following the MGP Transactions

•
•

Our anticipated level of indebtedness will increase upon completion of the MGP Transactions;
Following the Mergers, we may be unable to realize the anticipated benefits of the MGP Transactions or do so within
the anticipated timeframe;
Following the MGP Transactions, we may not continue to pay dividends at or above the rate we currently pay;

•
• We may be obligated to indemnify MGM for certain tax liabilities;

Risks Related to our Status as a REIT

• We may incur adverse tax consequences if we have failed or fail (or, after consummation of the MGP Transactions,

•

•

MGP has failed) to qualify as a REIT for U.S. federal income tax purposes;
Qualification to be taxed as a REIT involves highly technical and complex provisions of the Code, and violations of
these provisions could jeopardize our REIT qualification;

The cash available for distribution to stockholders may not be sufficient to pay dividends at expected levels, nor can
we make assurances of our ability to make distributions in the future. We may use borrowed funds to make
distributions;

Risks Related to Our Organizational Structure

•

•

Our charter and bylaws contain provisions that may delay, defer or prevent an acquisition of our common stock or a
change in control;

Certain provisions of Maryland law may limit the ability of a third party to acquire control of us; and

General Risks

•

The market price and trading volume of shares of our common stock may be volatile.

6

ITEM 1.

Business

We are a Maryland corporation that is primarily engaged in the business of owning and acquiring gaming, hospitality and
entertainment destinations, subject to long-term triple net leases. Our national, geographically diverse portfolio currently
consists of 28 market leading properties, including Caesars Palace Las Vegas, Harrah’s Las Vegas and the Venetian Resort,
three of the most iconic entertainment facilities on the Las Vegas Strip. Our entertainment facilities are leased to leading brands
that seek to drive consumer loyalty and value with guests through superior services, experiences, products and continuous
innovation. Across over 62 million square feet, our well-maintained properties are currently located across urban, destination
and drive-to markets in twelve states, contain approximately 25,000 hotel rooms and feature over 250 restaurants, bars and
nightclubs. Subsequent to the closing of the MGP Transactions, which we anticipate will occur in the first half of 2022, we will
have 43 market leading properties, 10 of which will be located on the Las Vegas Strip, consisting of 117 million square feet,
57,500 hotel rooms and featuring over 400 restaurants, bars and nightclubs across our portfolio.

Our portfolio also includes three real estate loan investments that we have originated for strategic reasons in connection with
transactions that may provide the potential to convert our investment into the ownership of certain of the underlying real estate
in the future. In addition, we own approximately 34 acres of undeveloped or underdeveloped land on and adjacent to the Las
Vegas Strip that is leased to Caesars, which we may look to monetize as appropriate. We also own and operate four
championship golf courses located near certain of our properties, two of which are in close proximity to the Las Vegas Strip.

We lease our properties to subsidiaries of, or entities managed, by Caesars, Penn National, Seminole Hard Rock, Century
Casinos, JACK Entertainment, EBCI and Apollo, with Caesars being our largest tenant (and subsequent to the MGP
Transactions, MGM and Caesars being our largest tenants). We believe we have a mutually beneficial relationship with each of
our tenants, all of which are leading owners and operators of gaming, entertainment and leisure properties. Our long-term triple-
net Lease Agreements with our tenants provide us with a highly predictable revenue stream with embedded growth potential.
We believe our geographic diversification limits the effect of changes in any one market on our overall performance. We are
focused on driving long-term total returns through managing experiential asset growth and allocating capital diligently,
maintaining a highly productive tenant base, and optimizing our capital structure to support external growth. As a growth
focused public real estate investment trust with long-term investments, we expect our relationship with our partners will
position us for the acquisition of additional properties across leisure and hospitality over the long term. Despite the ongoing
impact and uncertainty of the COVID-19 pandemic, we continue to evaluate and may opportunistically pursue accretive
acquisitions or investments that may arise in the market.

Our portfolio is competitively positioned and well-maintained. Pursuant to the terms of the Lease Agreements, which require
our tenants to invest in our properties, and in line with our tenants’ commitment to build guest loyalty, we anticipate our tenants
will continue to make strategic value-enhancing investments in our properties over time, helping to maintain their competitive
position. In addition, given our scale and deep industry knowledge, we believe we are well-positioned to execute highly
complementary single-asset and portfolio acquisitions, as well as other investments, to augment growth as market conditions
allow, with a focus on disciplined capital allocation.

We conduct our operations as a real estate investment trust (“REIT”) for U.S. federal income tax purposes. We generally will
not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable
income to stockholders and maintain our qualification as a REIT. We believe our election of REIT status, combined with the
income generation from the Lease Agreements, will enhance our ability to make distributions to our stockholders, providing
investors with current income as well as long-term growth, subject to the current macroeconomic impact of the COVID-19
pandemic and market conditions more broadly. We conduct our real property business through our Operating Partnership and
our golf course business through a taxable REIT subsidiary (a “TRS”), VICI Golf.

Impact of the COVID-19 Pandemic on Our Business

Since the emergence of the COVID-19 pandemic in early 2020, among the broader public health, societal and global impacts,
the pandemic has resulted in governmental and/or regulatory actions imposing temporary closures or restrictions from time to
time on our tenants’ operations at our properties and our golf course operations. Although all of our leased properties and our
golf courses are currently open and operating, without restriction in some jurisdictions, they remain subject to any current or
future operating limitations, restrictions or closures imposed by governmental and/or regulatory authorities. While our tenants’
recent performance at many of our leased properties has been at or above pre-pandemic levels, our tenants may continue to face
additional challenges and uncertainty due to the impact of the COVID-19 pandemic, such as complying with operational and
capacity restrictions and ensuring sufficient employee staffing and service levels, and the sustainability of maintaining
improved operating margins and financial performance. The ongoing nature of the pandemic, including the impact of emerging
variants, may further adversely affect our tenants’ businesses and, accordingly, our business and financial performance could be

7

adversely affected in the future.

All of our tenants have fulfilled their rent obligations through February 2022 and we regularly engage with our tenants in
connection with their business performance, operations, liquidity and financial results. As a triple-net lessor, we believe we are
generally in a strong creditor position and structurally insulated from operational and performance impacts of our tenants, both
positive and negative. However, the full extent to which the COVID-19 pandemic continues to adversely affect our tenants, and
ultimately impacts us, depends on future developments which cannot be predicted with confidence, including the actions taken
to contain the pandemic or mitigate its impact, including the availability, distribution, public acceptance and efficacy of
approved vaccines, new or mutated variants of COVID-19 (including vaccine-resistant variants) or a similar virus, the direct
and indirect economic effects of the pandemic and containment measures on our tenants, our tenants’ financial performance and
any future operating limitations or closures. For more information, refer to “Part I – Item 1A. Risk Factors” included in this
Annual Report on Form 10-K.

Our Competitive Strengths

We believe the following strengths effectively position us to execute our business and growth strategies:

•

•

Leading portfolio of high-quality experiential gaming, hospitality, entertainment and leisure assets. Our portfolio
features Caesars Palace Las Vegas, Harrah’s Las Vegas and the Venetian Resort and market-leading urban, destination
and regional properties with significant scale. Our properties are well-maintained and leased to leading brands such as
Venetian, Caesars, Harrah’s, Harvey’s, Horseshoe, Margaritaville, Greektown, JACK, Hard Rock, Century and
Mountaineer. These brands seek to drive loyalty and value with guests through superior service and products and
continuous innovation. Our portfolio benefits from its strong mix of demand generators, including casinos, guest
rooms, restaurants, entertainment facilities, bars and nightclubs and convention space. We believe our properties are
generally well-insulated from incremental competition as a result of high replacement costs, as well as regulatory
restrictions and long-lead times for new development. The high quality of our properties appeals to a broad base of
customers, stimulating traffic and visitation.

Our portfolio is anchored by our Las Vegas properties, Caesars Palace Las Vegas, Harrah’s Las Vegas and the
Venetian Resort, which are located at the center of the Las Vegas Strip. We believe Las Vegas is historically a market
characterized by steady economic growth and high consumer and business demand with limited new supply, although
such characteristics have been negatively impacted due to the COVID-19 pandemic. Our Las Vegas properties, which
are two of the most iconic entertainment facilities in Las Vegas, feature gaming entertainment, large-scale hotels,
extensive food and beverage options, state-of-the-art convention facilities, retail outlets and entertainment showrooms.

Our portfolio also includes market-leading regional resorts and destinations that we believe are benefiting from
significant invested capital over recent years. The regional properties we own include award-winning casinos, hotels
and entertainment facilities that are generally market leaders within their respective regions.

Subsequent to the closing of the MGP Transactions, which we anticipate will occur in the first half of 2022, we will
add 15 high-quality properties, seven of which are located on the Las Vegas Strip and eight of which are regional
gaming destinations.

Under the terms of the Lease Agreements, our tenants are required to continue to invest in our properties, which we
believe enhances the value of our properties and maintains their competitive market position.

Our properties feature diversified sources of revenue on both a business and geographic basis. Our portfolio
includes 28 geographically diverse casino resorts that serve numerous Metropolitan Statistical Areas (“MSAs”)
nationally. This diversity reduces our exposure to adverse events that may affect any single market. This also allows
our tenants to derive multiple revenue streams from an economically diverse set of customers and services to such
customers. These include gaming, food and beverage, entertainment, hospitality and other sources of revenue. We
believe that this geographic diversity and the diversity of revenue sources that our tenants derive from our leased
properties improves the stability of rental revenue. Subsequent to the closing of the MGP Transactions, we will add 15
high-quality properties to our portfolio, serving three additional MSAs nationally.

8

•

Our long-term Lease Agreements provide a highly predictable base level of rent with embedded growth potential.
Our properties are 100% occupied pursuant to our long-term triple-net Lease Agreements with subsidiaries of, or
entities managed by, Caesars, Penn National, Seminole Hard Rock, Century Casinos, JACK Entertainment, EBCI and
Apollo providing us with a predictable level of rental revenue to support future cash distributions to our stockholders.

All of our casino resort properties are established assets, in most cases with extensive operating histories. Based on
historical performance of the properties, we expect that the properties will generate sufficient revenues for our tenants
to pay to us all rent due under the Lease Agreements. While our tenants’ recent performance at many of our leased
properties has been at or above pre-pandemic levels, some of our properties have been and continue to be adversely
impacted by the COVID-19 pandemic, and the current operating results may not be indicative of long-term operating
results.

We believe our
relationships with Caesars, Penn National, Seminole Hard Rock, Century Casinos, JACK
Entertainment, EBCI and Apollo, including our contractual agreements with them and their applicable subsidiaries,
will continue to drive significant benefits and mutual alignment of strategic interests in the future.

Upon closing of the MGP Transactions, we will enter into a long-term triple-net lease agreement with a subsidiary of
MGM and we look forward to continuing to build our relationship with MGM. In addition, in connection with the
announcement of Hard Rock’s pending acquisition of the operations of the Mirage from MGM, on closing of such
acquisition, we will enter into a triple-net lease agreement with Hard Rock with respect to the land and real estate
assets of the Mirage, helping to further strengthen our relationship with Hard Rock.

The payment obligations of our tenants are guaranteed by Caesars, Penn National, Seminole Hard Rock, Century
Casinos, Rock Ohio Ventures LLC and EBCI, as applicable. All of our existing properties are leased to subsidiaries
of, or entities managed by, Caesars, Penn National, Seminole Hard Rock, Century Casinos, JACK Entertainment,
EBCI and Apollo. Caesars guarantees the payment obligations of our tenants under the Caesars Lease Agreements,
Penn National guarantees the payment obligations of our tenant under the Penn National Lease Agreements, Seminole
Hard Rock guarantees the payment obligations of our tenant under the Hard Rock Cincinnati Lease Agreement,
Century Casinos guarantees the payment obligations of our tenant under the Century Portfolio Lease Agreement, Rock
Ohio Ventures LLC guarantees the payment obligations of our tenants under the JACK Cleveland/Thistledown Lease
Agreement, and EBCI guarantees the payment obligations of our tenant under the EBCI Lease Agreement. The
Venetian Tenant’s obligations under the Venetian Lease Agreement are not guaranteed by Apollo or any of its
affiliates. However, we are a third-party beneficiary to an agreement between the Venetian Tenant and Las Vegas
Sands Corp. (“LVS”) whereby LVS provides contingent lease payment support through 2023, if certain conditions are
met. Subsequent to the closing of the MGP Transactions, MGM will guarantee the payment obligations of its tenant
under the MGM Master Lease Agreement.

In addition to the properties leased from us, our tenants operate numerous other casino resorts, collectively comprising
a nationally recognized portfolio of brands. Subsequent to the closing of our pending transactions, our portfolio will
include additional nationally recognized brands.

An experienced management team with deep real estate and industry experience. We have an experienced and
independent management team that has been actively engaged in the leadership, acquisition and investment aspects of
the hospitality, gaming, entertainment and real estate industries throughout their careers. Our Chief Executive Officer,
Edward Pitoniak, and President and Chief Operating Officer, John Payne, are industry veterans with an average of
over 30 years of experience in the REIT, gaming and experiential real estate industries, during which time they were
able to drive controlled growth and diversification of significant real estate and gaming portfolios. Mr. Pitoniak’s prior
service as an independent board member of public companies provides him with a unique and meaningful management
perspective and enables him to work with our independent board of directors as a trusted steward of our extensive
portfolio. Our Chief Financial Officer and General Counsel have an average of over 20 years of experience in the
REIT, real estate and hospitality industries and bring significant leadership and expertise to our team across capital
markets, corporate finance, acquisitions, risk management and corporate governance.

•

•

9

•

A diverse and independent board of directors with robust business and corporate governance experience. Our
diverse and independent board of directors, which is made up of highly skilled and seasoned real estate, gaming,
hospitality, consumer products and corporate professionals, was originally established to ensure no overlap between
our tenants and the companies with which our directors are affiliated and has continued to improve and mature since
our formation in 2017. For example, since formation we have increased diversity by adding three independent, female
directors to our board. As of December 31, 2021, 50% of our independent directors are women, one of whom is
racially diverse. In addition, 50% of our board of director leaders (comprised of the Chairs of the board of directors
and each committee) are women. Robust corporate governance in the best interests of our stockholders is of central
importance to the management of our company, as we have a separate, independent Chair of the board of directors, all
members of our board except for our Chief Executive Officer are independent, and all members of our audit committee
qualify as an “audit committee financial expert” as defined by the SEC. Directors are elected in uncontested elections
by the affirmative vote of a majority of the votes cast on an annual basis, and stockholder approval is required prior to,
or in certain circumstances within twelve months following, the adoption by our board of a stockholder rights plan.

Our Properties

Current Portfolio

The following tables summarize our current portfolio of properties which are diversified across a range of primary uses,
including gaming, hotel, convention, dining, entertainment, retail, golf course and other resort amenities and activities.

MSA / Property

Location

Approx.
Casino Sq.
Ft. (000’s)

Approx.
Gaming
Units

Hotel
Rooms

Lease
Agreement

Current Portfolio - Casinos

Las Vegas—Destination Gaming
Caesars Palace Las Vegas
Harrah’s Las Vegas

Venetian Resort

San Francisco / Sacramento
Harvey’s Lake Tahoe
Harrah’s Lake Tahoe

Laughlin

Harrah’s Laughlin

Philadelphia

Caesars Atlantic City
Harrah’s Atlantic City
Harrah’s Philadelphia

Chicago

Horseshoe Hammond
Harrah’s Joliet (1)

Cincinnati

Las Vegas, NV
Las Vegas, NV

Las Vegas, NV

Lake Tahoe, NV
Stateline, NV

Laughlin, NV

Atlantic City, NJ
Atlantic City, NJ
Chester, PA

Hammond, IN
Joliet, IL

124
89

225

51
54

56

113
156
111

117
39

1,660
1,340

2,200

660
830

920

2,280
2,220
2,380

2,290
1,130

3,970
2,540

7,100

740
510

Las Vegas
Las Vegas

Venetian

Regional
Regional

1,510

Regional

1,140
2,590
N/A

N/A
200

Regional
Regional
Regional

Regional
Regional

Hard Rock
Cincinnati

Hard Rock Cincinnati

Cincinnati, OH

100

1,900

N/A

Cleveland

JACK Cleveland

Cleveland, OH

JACK Thistledown Racino

North Randall, OH

Dallas

Horseshoe Bossier City
Margaritaville Resort Casino

Detroit

Bossier City, LA
Bossier City, LA

Greektown Casino Hotel

Detroit, MI

Kansas City

Harrah’s North Kansas City

North Kansas City, MO

96

57

28
30

100

60

1,450

1,480

1,220
1,270

2,660

1,300

N/A

N/A

600
395

400

390

JACK Cleveland/
Thistledown
JACK Cleveland/
Thistledown

Regional
Margaritaville

Greektown

Regional

10

MSA / Property

Location

Approx.
Casino Sq.
Ft. (000’s)

Approx.
Gaming
Units

Hotel
Rooms

Lease
Agreement

St. Louis

Century Cape Girardeau
Century Caruthersville

Pittsburgh

Cape Girardeau, MO
Caruthersville, MO

Mountaineer Casino Resort & Racetrack

New Cumberland, WV

Memphis

Horseshoe Tunica

Omaha

Harrah’s Council Bluffs
Horseshoe Council Bluffs

Nashville

Harrah’s Metropolis

New Orleans

Harrah’s Gulf Coast
Harrah’s New Orleans

Louisville

Caesars Southern Indiana
Total Casinos

Las Vegas

Cascata Golf Course
Rio Secco Golf Course

New Orleans

Grand Bear Golf Course

Louisville

Chariot Run Golf Course
Total Golf Courses

Total

42
21

72

63

21
60

24

31
101

74
2,115

Robinsonville, MS

Council Bluffs, IA
Council Bluffs, IA

Metropolis, IL

Biloxi, MS
New Orleans, LA

Elizabeth, IN
28

Current Portfolio - Golf Courses

Boulder City, NV
Henderson, NV

Saucier, MS

Laconia, IN
4

32

N/A
N/A

N/A

N/A
—

2,115

860
520

N/A
N/A

Century Portfolio
Century Portfolio

1,180

357

Century Portfolio

1,130

570
1,450

870

800
1,650

510

250
150

260

500
450

1,290
39,510

500
25,062

N/A
N/A

N/A

N/A
—

N/A
N/A

N/A

N/A
—

39,510

25,062

Regional

Regional
Regional

Regional

Regional
Regional

Regional

N/A
N/A

N/A

N/A

(1) Owned by Harrah’s Joliet Landco LLC, a joint venture of which VICI PropCo is the 80% owner and the managing member.

11

Pending Acquisitions and Put/Call Properties

The following tables summarize the properties we will acquire upon consummation of the MGP Transactions and the properties
subject to put/call agreements with Caesars.

MSA / Property

Location

Approx.
Casino Sq.
Ft. (000’s)

Approx.
Gaming
Units

Hotel
Rooms

Lease
Agreement

Pending Acquisitions (1)

94

101

94

169

81

152

66

146

87

48

137

92

126

151

Las Vegas

Excalibur

Luxor
The Mirage (2)
MGM Grand (3)
New York-New York/The Park
Mandalay Bay (3)
Park MGM

Washington D.C.

MGM National Harbor

Philadelphia

Borgata

Memphis

Gold Strike Tunica

New York City

Empire City

Cleveland

Las Vegas, NV

Las Vegas, NV

Las Vegas, NV

Las Vegas, NV

Las Vegas, NV

Las Vegas, NV

Las Vegas, NV

Prince George’s County,
MD

Atlantic City, NJ

Tunica, MS

Yonkers, NY

MGM Northfield Park

Northfield, OH

Boston

MGM Springfield

Detroit

MGM Grand Detroit

New Orleans

Beau Rivage

Total

Indianapolis

Harrah’s Hoosier Park

Horseshoe Indianapolis

Las Vegas

Springfield, MA

Detroit, MA

Biloxi, MS

15

Put/Call Properties

Shelbyville, IN

Anderson, IN

Caesars Forum Convention Center

Las Vegas, NV

Total

3

968

907

888

1,368

1,043

1,177

824

3,981

4,397

3,044

4,993

2,024

4,750

2,898

MGM

MGM
Mirage (2)
MGM

MGM

MGM

MGM

2,774

308

MGM

3,045

2,767

MGM

1,014

1,133

MGM

4,693

N/A

MGM

1,869

N/A

MGM

1,879

3,206

240

400

87

1,631

1,756

27,411

1,740

32,675

54

84

N/A

138

1,070

2,070

N/A

3,140

N/A

N/A

N/A

—

MGM

MGM

MGM

N/A

N/A

N/A

(1) Subject to closing of the MGP Transactions, which remain subject to customary closing conditions and regulatory approvals. See Item 1A “Risk Factors –
Risks Related to the Mergers.”
(2) As previously announced, in connection with MGM’s agreement to sell the operations of the Mirage to Hard Rock, the Company has agreed to enter into a
separate lease with Hard Rock related to the land and real estate assets of the Mirage. Upon closing of the transaction, the MGM Master Lease Agreement will
be amended to reflect the removal of the Mirage. Closing of the transaction remains subject to customary closing conditions and regulatory approvals, as well
as the closing of the MGP Transactions.
(3) Mandalay Bay and MGM Grand Las Vegas real estate assets are owned by BREIT JV, in which we will have a 50.1% ownership interest upon closing of
the MGP Transactions.

12

Our Lease Agreements

We derive a substantial majority of our revenues from rental revenue from the Lease Agreements for our properties, each of
which are “triple-net” leases, pursuant to which the tenant bears responsibility for all property costs and expenses associated
with ongoing maintenance and operation, including utilities, property tax and insurance. For an overview of the provisions of
our Lease Agreements and the tenant capital expenditure requirements under our Lease Agreements, refer to Note 4 - Real
Estate Portfolio included in our Financial Statements within this Annual Report on Form 10-K.

Our Loan Agreements

Our loan portfolio consists of three real estate debt investments that we have originated for strategic reasons, and may provide
the potential to convert our investment into the ownership of certain of the underlying real estate in a future period. For an
overview of the provisions of our loan agreements, refer to Note 4 - Real Estate Portfolio included in our Financial Statements
within this Annual Report on Form 10-K.

Our Embedded Growth Pipeline

We have entered into several right of first refusal and put-call agreements, as well as other strategic arrangements, which we
believe provide the opportunity for significant embedded growth as we pursue our future strategic objectives. Each of the
to the terms and conditions of the applicable
transactions contemplated by the following agreements remains subject
agreements, including with respect to due diligence, applicable regulatory approvals and customary closing conditions.

•

•

Caesars Indianapolis Put-Call Agreement. We have a put-call right agreement with Caesars (the “Caesars
Indianapolis Put-Call Agreement”) with respect to two gaming facilities in Indiana, Harrah’s Hoosier Park and
Horseshoe Indianapolis (together, the “Indianapolis Properties”), whereby (i) we have the right to acquire all of the
land and real estate assets associated with the Indianapolis Properties at a price equal to 13.0x the initial annual rent of
each facility (determined as provided below), and to simultaneously lease back each such property to a subsidiary of
Caesars for initial annual rent equal to the property’s trailing four quarters EBITDA at the time of acquisition divided
by 1.3 (i.e., the initial annual rent will be set at 1.3x rent coverage) and (ii) Caesars will have the right to require us to
acquire the Indianapolis Properties at a price equal
to 12.5x the initial annual rent of each facility, and to
simultaneously lease back each such Indianapolis Property to a subsidiary of Caesars for initial annual rent equal to the
property’s trailing four quarters EBITDA at the time of acquisition divided by 1.3 (i.e., the initial annual rent will be
set at 1.3x rent coverage). Either party will be able to trigger its respective put or call, as applicable, beginning on
January 1, 2022 and ending on December 31, 2024. The Caesars Indianapolis Put-Call Agreement provides that the
leaseback of the Indianapolis Properties will be implemented through the addition of the Indianapolis Properties to the
Regional Master Lease Agreement.

Caesars Forum Put-Call Agreement. We have a put-call agreement with Caesars with respect to the Caesars Forum
Convention Center (the “A&R Convention Center Put-Call Agreement”). The A&R Convention Center Put-Call
Agreement provides for (i) a call right in our favor, which, if exercised, would result in the sale by Caesars to us and
simultaneous leaseback by us to Caesars of the Caesars Forum Convention Center (the “Convention Center Call
Right”), at a price equal to 13.0x the initial annual rent for Caesars Forum Convention Center as proposed by Caesars
(which shall be between $25.0 million and $35.0 million), exercisable by us from September 18, 2025 (the scheduled
maturity date of the Forum Convention Center Mortgage Loan) until December 31, 2026, (ii) a put right in favor of
Caesars, which, if exercised, would result in the sale by Caesars to us and simultaneous leaseback by us to Caesars of
the Caesars Forum Convention Center (the “Convention Center Put Right”) at a price equal to 13.0x the initial annual
rent for the Caesars Forum Convention Center as proposed by Caesars (which shall be between $25.0 million and
$35.0 million), exercisable by Caesars between January 1, 2024 and December 31, 2024, and (iii) if there is an event of
default under the Forum Convention Center Mortgage Loan, the Convention Center Put Right will not be exercisable
and we, at our option, may accelerate the Convention Center Call Right so that it is exercisable from the date of such
event of default until December 31, 2026 (in addition to any other remedies available to us in connection with such
event of default).

The A&R Convention Center Put-Call Agreement also provides for, if Caesars exercises the Convention Center Put
Right and, among other things, the sale of the Caesars Forum Convention Center to us does not close for certain
reasons more particularly described in the A&R Convention Center Put-Call Agreement, a repurchase right in favor of
Caesars, which, if exercised, would result in the sale of the Harrah’s Las Vegas property by us to Caesars (the “HLV
Repurchase Right”), exercisable by Caesars during a one-year period commencing on the date upon which the closing
under the Convention Center Put Right transaction does not occur and ending on the day immediately preceding the

13

one-year anniversary thereof for a price equal to 13.0x the rent of the Harrah’s Las Vegas property for the most
recently ended annual period for which Caesars’ financial statements are available as of Caesars’ election to exercise
the HLV Repurchase Right.

•

Las Vegas Strip Assets ROFR. We have a right of first refusal agreement with Caesars in connection with the
consummation of the Eldorado Transaction (the “Las Vegas Strip ROFR Agreement”), pursuant to which we have the
first right, with respect to the first two Las Vegas Strip assets described below that Caesars proposes to sell, whether
pursuant to a sale leaseback or a sale of the real estate and operations (a “WholeCo sale”), to a third party, to acquire
any such asset (it being understood that we will have the opportunity to find an operating company should Caesars
elect to pursue a WholeCo sale). The Las Vegas Strip assets subject to the Las Vegas Strip ROFR Agreement are the
land and real estate assets associated (i) with respect to the first such asset subject to the Las Vegas Strip ROFR
Agreement, the Flamingo Las Vegas, Paris Las Vegas, Planet Hollywood and Bally’s Las Vegas gaming facilities, and
(ii) with respect to the second such asset subject to the Las Vegas Strip ROFR Agreement, the foregoing assets still
unsold plus The LINQ gaming facility. If we enter into a sale leaseback transaction with Caesars with respect to any of
these facilities, the leaseback may be implemented through the addition of such properties to the Las Vegas Master
Lease Agreement.

• Horseshoe Baltimore ROFR. We have a right of first refusal agreement with Caesars pursuant to which we have the
first right to enter into a sale leaseback transaction with respect to the land and real estate assets associated with the
Horseshoe Baltimore gaming facility (subject to any consent required from Caesars’ joint venture partners with respect
to this asset).

•

•

•

Danville ROFR. We have a right of first refusal agreement with EBCI and Caesars pursuant to which we have the first
right to enter into a sale leaseback transaction with respect to the real property associated with the development of a
new casino resort in Danville, Virginia (the “Danville ROFR Agreement”).

Great Wolf Non-Binding Letter Agreement. We entered into a non-binding letter agreement, pursuant to which we
will have the opportunity for a period of up to five years to provide up to a total of $300.0 million of mezzanine
financing, inclusive of the $79.5 million related to the Great Wolf Lodge Maryland, for the development and
construction of Great Wolf Resorts, Inc.’s extensive domestic and international indoor water park resort pipeline.

BigShots Non-Binding Strategic Arrangement. We have a non-binding, strategic arrangement with ClubCorp
Holdings, Inc. (“ClubCorp”), a portfolio company of Apollo, to grow their BigShots golf subsidiary (“BigShots
Golf”), whereby we may provide up to $80.0 million of mortgage financing for the construction of up to five new
BigShots Golf facilities throughout the United States. As part of the non-binding arrangement, we expect to have a call
right to acquire the real estate assets associated with any BigShots Golf facility financed by us, which transaction will
be structured as a sale leaseback.

Partner Property Growth Fund

As part of our ongoing dialogue with our tenants, we continually seek opportunities to further our long-term partnerships and
pursue our respective strategic objectives. We have entered into certain arrangements, which we collectively refer to as the
“Partner Property Growth Fund,” with certain tenants relating to our funding of “same-store” capital improvements, including
redevelopment, new construction projects and other property improvements, in exchange for increased rent pursuant to the
terms of our existing Lease Agreements with such tenants (and subject to the specific terms and conditions included in any such
agreement). Each of our Lease Agreements include provisions that provide a mechanic through which to pursue such
opportunities. We continue to evaluate additional Partner Property Growth Fund opportunities with our tenants and expect to
pursue further investment as one component of our strategic growth plans, consistent with our aim to work collaboratively with
our tenants to invest in growth opportunities and capital improvements that achieve mutually beneficial outcomes. Most
recently, we funded $18.0 million for the construction of a new gaming patio amenity at JACK Thistledown Racino, resulting
in the addition of $1.8 million of incremental annual rent to the JACK Cleveland/Thistledown Lease Agreement (to commence
in April 2022). The following is a summary of our potential Partner Property Growth Fund opportunities:

• Hard Rock-Mirage Redevelopment. In connection with the announcement of Hard Rock’s pending acquisition of the
operations of the Mirage from MGM (and our agreement to enter into a triple-net lease agreement with Hard Rock
with respect to the land and real estate assets of the Mirage upon closing of such acquisition), we agreed with Hard
Rock to negotiate definitive documentation (to be entered into upon closing of such acquisition) providing us the
opportunity to fund an up to $1.5 billion redevelopment of the Mirage through our Partner Property Growth Fund if
Hard Rock elects to seek third party financing for such redevelopment. The specific terms of the redevelopment and
related funding remain subject to the negotiation of definitive documentation between us and Hard Rock, and the

14

closing of the Mirage sale remains subject to customary closing conditions, including regulatory approvals, as well as
the consummation of the MGP Transactions, and there are no assurances that the redevelopment of the Hard Rock-
Mirage will occur on the contemplated terms, including through our financing, or at all.

•

Venetian Resort. In connection with the Venetian Acquisition, we entered into a Property Growth Fund Agreement
(“Venetian PGFA”) with the Venetian Tenant. Under the Venetian PGFA, we agreed to provide up to $1.0 billion for
various development and construction projects affecting the Venetian Resort to be identified by the Venetian Tenant
and that satisfy certain criteria more particularly set forth in the Venetian PGFA, in consideration of additional
incremental rent to be paid by the Venetian Tenant under the Venetian Lease Agreement and calculated in accordance
with a formula set forth in the Venetian PGFA.

The benefits of the foregoing and any future Partner Property Growth Fund opportunities will be dependent upon independent
decisions made by our tenants with respect to any capital improvement projects and the source of funds for such projects, as
well as the total funding ultimately requested under such arrangements. See Item 1A - “Risk Factors—Risks Related to Our
Business and Operations” for additional information.

Our Golf Courses

We own and operate four championship golf courses located near certain of our properties, Rio Secco in Henderson, Nevada,
Cascata in Boulder City, Nevada, Chariot Run in Laconia, Indiana and Grand Bear in Saucier, Mississippi. In addition, Rio
Secco and Cascata are in close proximity to the Las Vegas Strip. These golf courses provide ancillary revenue pursuant to their
operations and a golf course use agreement entered into with Caesars, as described below.

•

to a golf course use agreement (as amended,

Golf Course Use Agreement. Pursuant
the “Golf Course Use
Agreement”), Caesars is granted specific rights and privileges to the golf courses, including (i) preferred access to tee
times for guests of Caesars casinos and/or hotels located within the same markets as the golf courses, (ii) preferred
rates for guests of Caesars casinos and/or hotels located within the same markets as the golf courses, and
(iii) availability for golf tournaments and events at preferred rates and discounts. Payments under the Golf Course Use
Agreement are currently comprised of an approximately $10.6 million annual membership fee, $3.4 million of use fees
and $1.3 million of minimum rounds fees, subject to certain adjustments.

Our Relationship with Caesars

Caesars is a leading owner and operator of gaming, entertainment and leisure properties. Caesars maintains a diverse brand
portfolio with a wide range of options that appeal to a variety of gaming, sports betting, travel and entertainment consumers. As
of December 31, 2021, Caesars domestically operates 52 properties, consisting of 20 owned and operated properties, 6
properties that it manages or are branded on behalf of third parties, 18 properties that it leases from us and 8 properties that it
leases from other third parties.

To govern the ongoing relationship between us and Caesars and our respective subsidiaries, we entered into various agreements
with Caesars and/or its subsidiaries as described herein. The summaries presented herein are not complete and are qualified in
their entirety by reference to the full text of the applicable agreements, which are included as exhibits to this Annual Report on
Form 10-K.

•

•

Caesars Guaranty. Caesars has executed guaranties with respect to the Las Vegas Master Lease Agreement (the “Las
Vegas Lease Guaranty”), the Regional Master Lease Agreement (the “Regional Lease Guaranty”) and the Joliet Lease
Agreement (the “Joliet Lease Guaranty” and, together with the Las Vegas Lease Guaranty and the Regional Lease
Guaranty, the “Caesars Guaranties”), guaranteeing the prompt and complete payment and performance in full of: (i) all
monetary obligations of the tenants under the Caesars Lease Agreements, including all rent and other sums payable by
the tenants under the Caesars Lease Agreements and any obligation to pay monetary damages in connection with any
breach and to pay any indemnification obligations of the tenants under the Caesars Lease Agreements, (ii) the
performance when due of all other covenants, agreements and requirements to be performed and satisfied by the
tenants under the Caesars Lease Agreements, and (iii) all monetary obligations under the Golf Course Use Agreement.

Tax Matters Agreement. We have entered into a tax matters agreement (the “Tax Matters Agreement”), which
addresses matters relating to the payment of taxes and entitlement to tax refunds by Caesars, CEOC, the Operating
Partnership and us, and allocates certain liabilities, including providing for certain covenants and indemnities, relating
to the payment of such taxes, receipt of such refunds, and preparation of tax returns relating thereto. In general, the
Tax Matters Agreement provides for the preparation and filing by Caesars of tax returns relating to CEOC and for the
preparation and filing by us of tax returns relating to us and our operations. Under the Tax Matters Agreement, Caesars

15

has agreed to indemnify us for any taxes allocated to CEOC that we are required to pay pursuant to our tax returns and
we have agreed to indemnify Caesars for any taxes allocated to us that Caesars or CEOC is required to pay pursuant to
a Caesars or CEOC tax return.

Under the Tax Matters Agreement, Caesars has agreed to indemnify us for taxes attributable to acts or omissions taken
by Caesars and we have agreed to indemnify Caesars for taxes attributable to our acts or omissions, in each case that
cause a failure of the transactions entered into as part of the Plan of Reorganization (as defined to qualify as tax-free
under the code).

Competition

We compete for real property investments with other REITs, gaming companies, investment companies, private equity firms,
hedge funds, sovereign funds, lenders and other private investors. In addition, revenues from our properties are dependent on
the ability of our tenants and operators to compete with other gaming operators. The operators of our properties compete on a
local, regional, national and international basis for customers. The gaming industry is characterized by a high degree of
competition among a large number of participants, including riverboat casinos, dockside casinos, land-based casinos, video
lottery, sweepstakes and poker machines not located in casinos, Native American gaming, emerging varieties of Internet
gaming, sports betting and other forms of gaming in the United States.

As a landlord, we compete in the real estate market with numerous developers, owners and acquirors of properties. Some of our
competitors may be significantly larger, have greater financial resources and lower costs of capital than we have, have greater
economies of scale and have greater name recognition than we do. Increased competition will make it more challenging to
identify and successfully capitalize on acquisition opportunities that meet our investment objectives. Our ability to compete is
also impacted by national and local economic trends, including regional or localized impacts of the COVID-19 pandemic,
availability of investment alternatives, availability and cost of capital, construction and renovation costs, existing laws and
regulations, new legislation and population trends.

Human Capital Management

As of December 31, 2021, we employed approximately 152 employees, 105 of which are full-time. Of our total employees, 18
are employed at our Operating Partnership in support of our primary business as a triple-net lease REIT and are primarily
located at our corporate headquarters in New York, New York. Our remaining 134 employees are employed at our TRS, VICI
Golf, in support of our owned and operated golf courses. Our VICI Golf employees are located across our four golf course
locations in Laconia, Indiana; Saucier, Mississippi; Henderson, Nevada; and Boulder City, Nevada.

•

•

•

•

Corporate Culture and Engagement. We are committed to creating and sustaining a positive work environment and
corporate culture that fosters diversity and inclusion, and employee engagement, through the instillation of our core
tuition
values, as well as competitive benefit programs,
reimbursement, and community service events. To assist in fulfilling that commitment, we measure our organizational
culture, degree of inclusion and employee engagement through, among other things, an annual, independent third-party
employee satisfaction survey, which provides management with insights regarding key issues and priorities to maintain
and improve the health, well-being and satisfaction of our employees.

training and internal development opportunities,

Board Oversight. Our management reports to the board of directors on a regular basis to periodically review our
human capital management programs, including those relating to our diversity and inclusion efforts (led by our
Diversity and Inclusion Task Force formed in 2020), employee compensation and benefits, and related matters, such as
training and recruiting, retention and hiring practices.

Diversity. As of December 31, 2021, 43% of our directors (and 50% of our independent directors), 50% of our board
of director leaders (comprised of the Chairs of the board of directors and each committee), 50% of our corporate
employees and 25% of our executive officers were female. In addition, 14% of our directors and 39% of our corporate
employees identified as a member of an ethnic and/or racial minority group.

Compensation and Benefits. We offer a comprehensive employee benefits package, including a 401(k) plan, medical,
dental and vision insurance, disability insurance, life insurance, paid maternity/paternity leave for birth and foster/
adoption placements, and access to an employee assistance program. We continually evaluate existing benefits and
explore additional or new benefits to be responsive to our employee feedback and meaningfully enhance employee
benefits. For example, acting on recommendations provided by our Diversity and Inclusion Task Force, we
implemented certain expanded benefits to our corporate team in January 2022, including an enhanced paid-time off
policy, a parenthood pursuit program, expanded parental leave, and supplemental individual disability insurance.

16

•

Education, Training and Development. We invest in employee education, training and development by conducting
regular training programs to educate and advance our employees’ understanding of concepts relevant to our business,
as well as with respect to issues such as diversity and harassment and other matters outlined in our Code of Business
Conduct. In order to support our commitment to maintaining a diverse and inclusive workplace, in 2021, we
augmented our training program to include ongoing workshops focused on diversity, inclusion, implicit/unconscious
bias and related topics. We also encourage our employees to pursue professional development through external
education and certifications through a broadly applicable and flexible tuition reimbursement policy, as well as a similar
professional development program.

Governmental Regulation and Licensing

The ownership, operation and management of gaming and racing facilities are subject to pervasive regulation. Each of our
gaming and racing facilities is subject to regulation under the laws, rules, and regulations of the jurisdiction in which it is
located. Gaming laws and regulations generally require gaming industry participants to:

ensure that unsuitable individuals and organizations have no role in gaming operations;
establish and maintain responsible accounting practices and procedures;

•
•
• maintain effective controls over their financial practices, including establishment of minimum procedures for internal

fiscal affairs and the safeguarding of assets and revenues;

• maintain systems for reliable record keeping;

•

•

file periodic reports with gaming regulators; and

ensure that contracts and financial transactions are commercially reasonable, reflect fair market value and are arm’s
length transactions.

Gaming laws and regulations primarily impact our business in two respects: (1) our ownership of land and buildings in which
gaming activities are operated by our tenants; and (2) the operations of our tenants as operators in the gaming industry. Further,
many gaming and racing regulatory agencies in the jurisdictions in which our tenants operate require us and our affiliates to
apply for and maintain a license as a key business entity or supplier because of our status as landlord.

Our business and the businesses of our tenants are also subject to various federal, state and local laws and regulations in
addition to gaming regulations. These laws and regulations include, but are not limited to, restrictions and conditions
labor and employees, anti-discrimination, health care, currency
concerning alcoholic beverages, environmental matters,
transactions, taxation, zoning and building codes and marketing and advertising. Such laws and regulations could change or
could be interpreted differently in the future, or new laws and regulations could be enacted. Material changes, new laws or
regulations, or material differences in interpretations by courts or governmental authorities could adversely affect our operating
results.

•

•

Violations of Gaming Laws. If we, our subsidiaries or the tenants of our properties violate applicable gaming laws,
our gaming licenses could be limited, conditioned, suspended or revoked by gaming authorities, and we and any other
persons involved could be subject to substantial fines. Further, a supervisor or conservator can be appointed by gaming
authorities to operate our gaming properties, or in some jurisdictions, take title to our gaming assets in the jurisdiction,
and under certain circumstances, earnings generated during such appointment could be forfeited to the applicable
jurisdictions. Violations of laws in one jurisdiction could result in disciplinary action in other jurisdictions. Finally, the
loss of our gaming licenses could result in an event of default under certain of our indebtedness, and cross-default
provisions in our debt agreements could cause an event of default under one debt agreement to trigger an event of
default under our other debt agreements. As a result, violations by us of applicable gaming laws could have a material
adverse effect on us.

Review and Approval of Transactions. Substantially all material loans, leases, sales of securities and similar financing
transactions by us and our subsidiaries must be reported to and, in some cases, approved by gaming authorities.
Neither we nor any of our subsidiaries may make a public offering of securities without the prior approval of certain
gaming authorities. Changes in control through merger, consolidation, stock or asset acquisitions, management or
consulting agreements, or otherwise are subject to receipt of prior approval of gaming authorities. Entities seeking to
acquire control of us or one of our subsidiaries must satisfy gaming authorities with respect to a variety of stringent
standards prior to assuming control.

17

Environmental Matters

Our properties are subject to environmental laws regulating, among other things, air emissions, wastewater discharges and the
handling and disposal of wastes, including medical wastes. Certain of the properties we own utilize above or underground
storage tanks to store heating oil for use at the properties. Other properties were built during the time that asbestos-containing
building materials were routinely installed in residential and commercial structures. The Lease Agreements generally obligate
our tenants to comply with applicable environmental laws and to indemnify us if their noncompliance results in losses or claims
against us, and we expect that any future leases will include the same provisions for other operators. A tenant’s failure to
comply could result in fines and penalties or the requirement to undertake corrective actions which may result in significant
costs to the operator and thus adversely affect their ability to meet their obligations to us.

Pursuant to federal, state and local environmental laws and regulations, a current or previous owner or operator of real property
may be required to investigate, remove and/or remediate a release of hazardous substances or other regulated materials at, or
emanating from, such property. Further, under certain circumstances, such owners or operators of real property may be held
liable for property damage, personal injury and/or natural resource damage resulting from or arising in connection with such
releases. Certain of these laws have been interpreted to be joint and several unless the harm is divisible and there is a reasonable
basis for allocation of responsibility. We also may be liable under certain of these laws for damage that occurred prior to our
ownership of a property or at a site where we sent wastes for disposal. The failure to properly remediate a property may also
adversely affect our ability to lease, sell or rent the property or to borrow funds using the property as collateral.

In connection with the ownership of our current properties, our properties to be acquired subject to pending transactions, and
any properties that we may acquire in the future, we could be legally responsible for environmental liabilities or costs relating to
a release of hazardous substances or other regulated materials at or emanating from such property. We are not aware of any
environmental issues that are expected to have a material impact on the operations of any of our properties.

Sustainability

We continue to focus on developing our efforts relative to implementing and reporting on environmental sustainability efforts at
initiatives designed to assist us in
our properties. We have implemented and continue to pursue tenant engagement
understanding the environmental impact of our leased properties and to gather environmental sustainability data in order to
monitor sustainability metrics throughout our leased property portfolio. Our existing leased properties are leased pursuant to
long-term triple-net leases, which provide our tenants with complete control over operations at our leased properties, including
over the implementation of environmental sustainability initiatives consistent with their business strategies and revenue
objectives, and generally do not permit us to require the collection or reporting of environmental sustainability data (subject to
relevant provisions in certain of our more recent leases and lease amendments). Although not contractually required, certain of
our tenants report to us on LEED certification, water and energy use, emissions and waste diversion. In addition, we have
implemented recording and reporting protocols at our owned and operated golf courses through a third-party service provider to
facilitate the monitoring of utility data at our owned and operated golf courses in order to more fully understand the
environmental impact of our operations, key drivers and trends with respect to utility usage at each of our courses. Following
analysis of the collected data and in consultation with our third-party sustainability advisor, we expect to have a better
understanding of our performance which will help inform our ability to set meaningful performance and improvement targets in
future years. We are committed to the improvement of environmental conditions through our business activities within the
scope of our capabilities, and we periodically engage with key stakeholders with regard to environmental sustainability
priorities, among other things.

Intellectual Property

Most of the properties within our portfolio are currently operated and promoted under trademarks and brand names not owned
by us, including Caesars Palace, Harrah’s, Harvey’s, Horseshoe, Greektown, JACK, Hard Rock, Century, and Mountaineer. In
addition, properties that we may acquire in the future may be operated and promoted under these same trademarks and brand
names, or under different trademarks and brand names we do not, or will not, own. During the term that our properties are
managed by Caesars, Penn National, Seminole Hard Rock, Century Casinos, JACK Entertainment, EBCI and Venetian Tenant,
we are reliant on these parties to maintain and protect the trademarks, brand names and other licensed intellectual property used
in the operation or promotion of the leased properties. Operation of the leased properties, as well as our business and financial
condition, could be adversely impacted by infringement, invalidation, unauthorized use or litigation affecting any such
intellectual property. In addition, if any of our properties are rebranded, it could have a material adverse effect on us, as we may
not enjoy comparable recognition or status under a new brand.

18

Investment Policies

Our investment objectives are to increase cash flow from operations, achieve sustainable long-term growth and maximize
stockholder value to allow for stable dividends and stock appreciation. We have not established a specific policy regarding the
relative priority of these investment objectives. Our future investment activities will not be limited to any geographic area or to
a specific percentage of our assets. We intend to engage in such future investment activities in a manner that is consistent with
our qualification as a REIT for U.S. federal income tax purposes.

•

•

•

•

Investment in Real Estate or Interests in Real Estate. Our business is focused primarily on gaming, hospitality,
entertainment and leisure sector properties and activities directly related thereto, which we refer to as “experiential
assets”. We believe there are significant, ongoing opportunities to acquire or invest in additional gaming, hospitality,
entertainment and leisure assets, both domestically and internationally. We do not have a specific policy to acquire
assets primarily for capital gain or primarily for income. In addition, we may purchase or lease income-producing
commercial and other types of properties for long-term investment, expand and improve the properties we presently
own or other acquired properties, or sell such properties, in whole or in part, when circumstances warrant.

We may participate with third parties in property ownership,
through joint ventures or other types of co-
ownership, and we may engage in such activities in the future if we determine that doing so would be the most
effective means of owning or acquiring properties. We do not expect, however, to enter into a joint venture or other
partnership arrangement to make an investment that would not otherwise meet our investment policies. We also may
acquire real estate or interests in real estate in exchange for the issuance of common stock, preferred stock or options
to purchase stock or interests in our subsidiaries,
including our Operating Partnership. We may also pursue
opportunities to provide mortgage or mezzanine financing, preferred equity investments or other forms of financing for
investment in certain situations where such structure significantly replicates the economics of our leases, provides for
strategic growth opportunities and/or partnerships, and may provide the potential to convert our investment into the
ownership of the underlying real estate in a future period.

Equity investments in acquired properties may be subject to existing mortgage financing and other indebtedness or to
new indebtedness which may be incurred in connection with acquiring or refinancing these investments. Principal and
interest on our debt will have a priority over any dividends with respect to our common stock. Investments are also
subject to our policy not to be required to register as an investment company under the Investment Company Act of
1940, as amended.

Investments in Real Estate Debt. We have made, and may continue to make, investments in mortgages or other forms
of real estate-related debt, including, without limitation, traditional mortgages, participating or convertible mortgages,
mezzanine loans or preferred equity investments; provided, in each case, that such investment is consistent with our
qualification as a REIT. These investments are generally made for strategic purposes including (i) the potential to
convert our investment into the ownership of the underlying real estate in a future period, (ii) the opportunity to
develop relationships with owners and operators that may lead to other investments and (iii) the ability to make initial
investments in experiential asset classes outside of gaming with the goal of increasing our investment activity in these
asset classes over time. Investments in real estate-related debt run the risk that a borrower may default under certain
provisions governing the debt investment and that the collateral securing the investment may not be sufficient to
enable us to recover our full investment.

Securities of or Interests in Persons Primarily Engaged in Real Estate Activities and Other Issuers. We may invest
in securities of other REITs, other entities engaged in real estate activities or securities of other issuers, including for
the purpose of exercising control over such entities, subject to the asset tests and gross income tests necessary for
REIT qualification. We do not currently have any policy limiting the types of entities in which we may invest or the
proportion of assets to be so invested, whether through acquisition of an entity’s common stock, limited liability or
partnership interests, interests in another REIT or entry into a joint venture. We have no current plans to make
additional investments in entities that are not engaged in real estate activities. Our investment objectives are to
maximize the cash flow of our investments, acquire investments with growth potential and provide cash distributions
and long-term capital appreciation to our stockholders through increases in the value of our company. We have not
established a specific policy regarding the relative priority of these investment objectives.

Investments in Short-term Commercial Paper and Discount Notes. We may invest our excess cash in short-term
investment grade commercial paper as well as discount notes issued by government-sponsored enterprises, including
the Federal Home Loan Mortgage Corporation and certain of the Federal Home Loan Banks. These investments
generally have original maturities between 91 and 180 days.

19

Financing Policies

We expect to employ leverage in our capital structure in amounts that we determine appropriate from time to time. Our board of
directors has not adopted a policy that limits the total amount of indebtedness that we may incur, but will consider a number of
factors in evaluating our level of indebtedness from time to time, as well as the amount of such indebtedness that will be either
fixed or variable rate. We are, however, and expect to continue to be, subject to certain indebtedness limitations pursuant to the
restrictive covenants of our outstanding indebtedness. We may from time to time modify our debt policy in light of then-current
economic conditions, relative availability and costs of debt and equity capital, market values of our properties, general market
conditions for debt and equity securities, fluctuations in the market price of our shares of common stock, growth and acquisition
opportunities and other factors. If these limits are relaxed, we could potentially become more highly leveraged, resulting in an
increased risk of default on our obligations and a related increase in debt service requirements that could adversely affect our
financial condition, liquidity and results of operations and our ability to make distributions to our stockholders. To the extent
that our board of directors or management determines that it is necessary to raise additional capital, we may, without
stockholder approval, borrow money under our Revolving Credit Facility, issue debt or equity securities, including securities
senior to our shares, retain earnings (subject to the REIT distribution requirements for U.S. federal income tax purposes),
assume indebtedness, obtain mortgage financing on a portion of our owned properties, engage in a joint venture, or employ a
combination of these methods.

Corporate Information

We were initially organized as a limited liability company in the State of Delaware on July 5, 2016 as a wholly owned
subsidiary of CEOC. On May 5, 2017, we subsequently converted to a corporation under the laws of the State of Maryland and
issued shares of common stock to CEOC as part of our formation transactions, which shares were subsequently transferred by
CEOC to its creditors as part of the Third Amended Joint Plan of Reorganization of Caesars Entertainment Operating
Company, Inc. et. al. (the “Plan of Reorganization”) confirmed by the United States Bankruptcy Court for the Northern District
of Illinois (Chicago) on January 17, 2017.

Our principal executive offices are located at 535 Madison Avenue, 20th Floor, New York, New York 10022 and our main
telephone number at that location is (646) 949-4631. Our website address is www.viciproperties.com. None of the information
on, or accessible through, our website or any other website identified herein is incorporated in, or constitutes a part of, this
Annual Report on Form 10-K. Our electronic filings with the SEC (including annual reports on Form 10-K, quarterly reports on
Form 10-Q, and current reports on Form 8-K, and any amendments to these reports), including the exhibits, are available free of
charge through our website as soon as reasonably practicable after we electronically file them with or furnish them to the SEC.

20

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements in this Annual Report on Form 10-K, including statements such as “anticipate,” “believe,” “estimate,”
“expect,” “intend,” “plan,” “project,” “target,” “can,” “could,” “may,” “should,” “will,” “would” or similar expressions,
constitute “forward-looking statements” within the meaning of the federal securities law. Forward-looking statements are based
on our current plans, expectations and projections about future events. We therefore caution you against relying on any of these
forward-looking statements. They give our expectations about the future and are not guarantees. These statements involve
known and unknown risks, uncertainties and other factors that may cause our actual results, performance and achievements to
materially differ from any future results, performance and achievements expressed in or implied by such forward-looking
statements.

Currently, one of the most significant factors that could cause actual outcomes to differ materially from our forward-looking
statements is the impact of the COVID-19 pandemic on our and our tenants’ financial condition, results of operations, cash
flows and performance. The extent to which the COVID-19 pandemic continues to adversely affect our tenants, and ultimately
impacts our business and financial condition, depends on future developments which cannot be predicted with confidence,
including:

•

•

•

•

•

the impact of the actions taken to contain the pandemic or mitigate its impact, including the availability, distribution,
public acceptance and efficacy of approved vaccines, new or mutated variants of COVID-19 (including vaccine-
resistant variants) or a similar virus;
the direct and indirect economic effects of the pandemic and containment measures on our tenants;

the ability of our tenants to successfully operate their businesses, including the costs of complying with regulatory
requirements necessary to keep their respective facilities open, such as reduced capacity requirements;

the need to close any of the facilities as a result of the COVID-19 pandemic; and

the effects of the negotiated capital expenditure reductions and other amendments to the Lease Agreements that we
agreed to with certain tenants in response to the COVID-19 pandemic.

Each of the foregoing could have a material adverse effect on our tenants’ ability to satisfy their obligations under their Lease
Agreements with us, including their continued ability to pay rent in a timely manner, or at all, and/or to fund capital
expenditures or make other payments required under their leases. Investors are cautioned to interpret many of the risks
identified under the section entitled “Risk Factors” in this Annual Report on Form 10-K as being heightened as a result of the
ongoing and numerous adverse impacts of the COVID-19 pandemic.

The forward-looking statements included herein are based upon our current expectations, plans, estimates, assumptions and
beliefs that involve numerous risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to,
among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult
or impossible to predict accurately and many of which are beyond our control. Although we believe that the expectations
reflected in such forward-looking statements are based on reasonable assumptions, our actual results, performance and
achievements could differ materially from those set forth in the forward-looking statements and may be affected by a variety of
risks and other factors, including, among others:

•

•

•

•
•
•
•

risks associated with the pending MGP Transactions, including our ability or failure to complete the pending MGP
Transactions and to realize the anticipated benefits of the MGP Transactions, including as a result of delay in
completing the pending MGP Transactions;

the impact of changes in general economic conditions and market developments, including rising inflation, consumer
confidence, supply chain disruptions, unemployment levels and depressed real estate prices resulting from the severity
and duration of any downturn in the U.S. or global economy;

our dependence on our tenants (including, following the completion of the pending MGP Transactions, MGM) as
tenants of our properties and their guarantors (including, following the completion of the pending MGP Transactions,
MGM) as guarantors of the lease payments and the negative consequences any material adverse effect on their
respective businesses could have on us;

the anticipated benefits of the Partner Property Growth Fund;
our borrowers’ ability to repay their outstanding loan obligations to us;
our dependence on the gaming industry;
our ability to pursue our business and growth strategies may be limited by our substantial debt service requirements
and by the requirement that we distribute 90% of our REIT taxable income in order to qualify for taxation as a REIT

21

and that we distribute 100% of our REIT taxable income in order to avoid current entity-level U.S. federal income
taxes;
our inability to maintain our qualification for taxation as a REIT;
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
and the completion of our pending transactions on a timely basis, or at all, or the imposition of conditions to such
regulatory approvals;
the possibility that our tenants may choose not to renew the Lease Agreements following the initial or subsequent
terms of the leases;
restrictions on our ability to sell our properties subject to the 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 to be assumed and incurred by us upon consummation
of the pending MGP 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;
the impact of a rise in interest rates on us;
our inability to successfully pursue investments in, and acquisitions of, additional properties;

our ability to obtain the financing necessary to complete our pending acquisitions or related transactions on the terms
we currently expect in a timely manner, or at all;

the possibility that our pending transactions may not be completed or that completion may be unduly delayed, and the
potential adverse impact on our business, operations and stock price;

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 pending or
recently completed transactions;

the effects of our pending and recently completed transactions on us, including the future impact on our financial
condition, financial and operating results, cash flows, strategy and plans;

the impact of changes to the U.S. federal income tax laws;

the impact and outcome of previous and potential future litigation relating to the pending MGP Transactions, including
the possibility that any adverse judgment may prevent the pending MGP Transactions from being consummated on a
timely basis, or at all;

the possibility of adverse tax consequences as a result of our pending transactions; increased volatility in our stock
price as a result of our pending transactions;

the impact of climate change, natural disasters, war, political and public health conditions or uncertainty or civil unrest,
violence or terrorist activities or threats on our properties and changes in economic conditions or heightened travel
security and health measures instituted in response to these events;

the loss of the services of key personnel;

the inability to attract, retain and motivate employees;

the costs and liabilities associated with environmental compliance;

failure to establish and maintain an effective system of integrated internal controls;

our reliance on distributions received from the Operating Partnership to make distributions to our stockholders;

the potential impact on the amount of our cash distributions if we were to sell any of our properties in the future;

our ability to continue to make distributions to holders of our common stock or maintain anticipated levels of
distributions over time;

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; and
additional factors discussed herein and listed from time to time as “Risk Factors” in our filings with the SEC, including
without limitation, in our subsequent reports on Form 10-K, Form 10-Q and Form 8-K.

•
•
•

•

•
•
•

•

•
•

•

•

•

•

•

•

•

•

•

•

•

•

•

•

•

•

•

Any of the assumptions underlying forward-looking statements could be inaccurate. You are cautioned not to place undue
reliance on any forward-looking statements. All forward-looking statements are made as of the date of this Annual Report on

22

Form 10-K and the risk that actual results, performance and achievements will differ materially from the expectations expressed
herein will increase with the passage of time. Except as otherwise required by the federal securities laws, we undertake no
obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events,
changed circumstances or any other reason. In light of the significant uncertainties inherent in forward-looking statements, the
inclusion of such forward-looking statements should not be regarded as a representation by us.

ITEM 1A. Risk Factors

You should be aware that the occurrence of any of the events described in this section and elsewhere in this report or in any
other of our filings with the SEC could have a material adverse effect on our business, financial position, results of operations
and cash flows. In evaluating us, you should consider carefully, among other things, the risks described below. The risks and
uncertainties described below are not the only ones we face, but do represent those risks and uncertainties that we believe are
material to us. Additional risks and uncertainties not presently known to us or that, as of the date of this Annual Report on
Form 10-K, we deem immaterial may also harm our business. Some statements included in this Annual Report on Form 10-K,
including statements in the following risk factors, constitute forward-looking statements. Please refer to the section entitled
“Cautionary Note Regarding Forward-Looking Statements.”

Risks Related to Our Business and Operations

We are and will always be significantly dependent on our tenants for our revenues. An event that has a material adverse
effect on any of our significant tenants’ businesses, financial condition, liquidity, results of operations or prospects could
have a material adverse effect on our business, financial condition, liquidity, results of operations and prospects.

We depend on our tenants to operate the properties that we own in a manner that generates revenues sufficient to allow the
tenants to meet their obligations to us. Currently, a significant percentage of our revenue comes from Caesars, comprising 84%
of our total revenues for the year ended December 31, 2021 (and, following the closing of the Venetian Acquisition and the
completion of the pending MGP Transactions, from Caesars and MGM, with Caesars representing approximately 42% of total
estimated annualized cash rent and MGM representing approximately 36% of total estimated annualized cash rent, after taking
into account MGM’s pending sale of the operations of The Mirage Hotel & Casino in Las Vegas). Because the leases are triple-
net leases, in addition to the rent payment obligations for these tenants, we will depend on these tenants to pay substantially all
insurance, taxes, utilities and maintenance and repair expenses in connection with these leased properties and to indemnify,
defend and hold us harmless from and against various claims, litigation and liabilities arising in connection with their
businesses. There can be no assurance that our significant tenants will have sufficient assets, income or access to financing to
enable them to satisfy their payment and other obligations under their leases with us, or that the applicable guarantor will be
able to satisfy its guarantee of the applicable tenant’s obligations.

Our tenants rely on the properties they or their respective subsidiaries own and/or operate for income to satisfy their obligations,
including their debt service requirements and rental and other payments due to us or others. For example, Caesars relies on our
properties, the Caesars Forum Convention Center and their other operations to satisfy their payment obligations under the
Caesars Lease Agreements and the Forum Convention Center Mortgage Loan. If income at these properties were to decline for
any reason, including as a result of the COVID-19 pandemic, or if a tenant’s debt service requirements were to increase or if
their creditworthiness were to become impaired for any reason, a tenant or the applicable guarantor may become unable or
unwilling to satisfy its payment and other obligations under their leases or other agreements with us. The inability or
unwillingness of a significant tenant to meet its payment or other obligations under a lease or other payment obligation with us
could materially and adversely affect our business, financial condition, liquidity, results of operations and prospects, including
our ability to make distributions to our stockholders.

The gaming and entertainment industry is highly competitive and our tenants’ failure to continue to compete successfully could
adversely affect their businesses, financial conditions, results of operations, and cash flows. In particular, our tenants’
businesses may be adversely impacted by the reinvestment and expansion by competitors in existing jurisdictions, an expansion
of gaming in existing jurisdictions or into new jurisdictions in which gaming was not previously permitted, which would result
in increased competition in these jurisdictions. Additionally, the casino entertainment industry represents a significant source of
tax revenues to the various jurisdictions in which casinos operate. From time to time, various state and federal legislators and
officials have proposed changes in tax laws, or in the administration of such laws, including increases in tax rates, which would
affect the industry. If adopted, such changes could adversely impact the business, financial condition, and results of operations
of our significant tenants.

Due to our dependence on rental and other payments from our significant tenants as our primary source of revenue, we may be
limited in our ability to enforce our rights under our leases or other agreements with our significant tenants or terminate such

23

other agreements or, due to our predominantly master lease structure, certain leases with respect to any particular property.
Failure by our significant tenants to comply with the terms of their respective leases or to comply with the gaming regulations
to which the leased properties are subject could result in, among other things, the termination of an applicable ground lease,
requiring us to find another tenant for such property, to the extent possible, and there could be a decrease or cessation of rental
payments by such tenants, as the case may be. In such event, we may lose our interest in a property subject to an applicable
ground lease or be unable to locate a suitable, creditworthy tenant at similar rental rates or at all, which would have the effect of
reducing our rental revenues and could have a material adverse effect on us.

The COVID-19 pandemic has adversely impacted our tenants’ operations and financial performance, as well as global and
U.S. economic activity and market performance, which could have a material adverse impact on our business, financial
condition, liquidity, results of operations and prospects.

Since the emergence of the COVID-19 pandemic in early 2020, COVID-19 has spread globally and created considerable health
risks in the United States and around the world, resulting in severely adversely impacted global, national and regional economic
activity. Several countries, including the United States, have instituted and continue to institute various restrictions on travel
and large gatherings. In connection with these actions, state governments and/or regulatory authorities issued various directives,
mandates, orders or similar actions, which resulted in temporary closures of our tenants’ operations at all of our properties and
our golf course operations. Relevant authorities may issue additional directives, mandates, orders or similar actions, which
could result in additional closures of our tenants’ operations and our golf course operations.

In addition, our tenants have experienced a substantial number of cancellations and reductions in events and reservations in
connection with the ongoing pandemic, including as a result of the most recent emergence of new variants, and may in the
future experience similar cancellations and reductions. This reduced customer activity adversely affected our tenants’ financial
performance, and any similar future impacts could be material to us depending on the ultimate duration of the pandemic and the
magnitude of any future reductions in our tenants’ customer activity and engagement.

Although all of our leased properties and our golf courses are currently open and operating, without restriction in some
jurisdictions, they remain subject to any current or future operating limitations, restrictions or closures imposed by state and
local governments and/or regulatory authorities. While our tenants’ recent performance at many of our leased properties has
been at or above pre-pandemic levels, our tenants may continue to face additional challenges and uncertainty due to the impact
of the COVID-19 pandemic, such as complying with operational and capacity restrictions, ensuring sufficient employee staffing
and service levels, and maintaining improved operating margins and financial performance. The ongoing nature of the
pandemic, including the impact of emerging variants, may further adversely affect our tenants’ businesses and, accordingly, our
business and financial performance could be adversely affected in the future.

We cannot predict with confidence whether government or regulatory orders, or travel and other restrictions, including orders
and restrictions re-imposed in connection with the increase in the COVID-19 infection rate that began in late 2021 and early
2022 as a result of an emerging variant, will end or whether such regulations and restrictions will affect our tenants’
performance. In addition, due to the current volatility in the debt and equity markets, we may be unable to obtain financing for
future acquisitions on satisfactory terms, or at all. Increased disruption and instability in the global financial markets or a
deterioration in credit and financing conditions may affect our access to debt and equity capital in order to fund business
operations, if necessary, or address maturing liabilities on a timely basis, as well as our tenants’ ability to fund their business
operations, meet their obligations to us, and secure financing for any future or pending transactions.

The full extent to which our business and results of operations will ultimately be affected by the COVID-19 pandemic and any
resulting negative economic impacts, and the extent to which such factors continue to adversely affect our tenants, will largely
depend on future developments, including the duration of the pandemic, the actions taken to contain the pandemic or mitigate
its impact, including the availability, distribution and efficacy of one or more vaccines, new or mutated strains of COVID-19 or
a similar virus (including vaccine-resistant strains), and the direct and indirect economic effects of the pandemic and
containment measures on our tenants, including the length of time our tenants’ operations at our properties remain restricted or
whether the properties are required to partially or fully close again in the future, and our tenants’ financial performance while
open and during any such closures. In addition, new information may continue to emerge concerning the COVID-19 pandemic,
and actions required or recommended to be undertaken to contain the COVID-19 pandemic or address its future impact,
including the response of the U.S. and global economies and the short- and long-term impact of the COVID-19 pandemic on
our tenants’ operations at our properties, could further materially and adversely impact our business and results and operations.

The occurrence of any of the foregoing events or any other related matters could materially and adversely affect our business,
financial condition, liquidity, results of operations, prospects and the value of our common stock.

24

Because a concentrated portion of our revenues are generated from the Las Vegas Strip, we are subject to greater risks than
a company that is more geographically diversified.

Our properties on the Las Vegas Strip generated approximately 32% of our total revenues for the year ended December 31,
2021 (and subsequent to the Venetian Acquisition and MGP Transactions, are expected to generate approximately 45% of our
total estimated annualized cash rent) and we expect this concentration to continue in the foreseeable future. Therefore, our
business may be significantly affected by risks common to the Las Vegas tourism industry. For example, the cost and
availability of air services and the impact of any events that disrupt air travel to and from Las Vegas, including the impact of
measures implemented to address the COVID-19 pandemic, can adversely affect the business of our tenants. We cannot control
the number or frequency of flights to or from Las Vegas, but our largest tenant, Caesars, relies on air traffic for a significant
portion of their visitors to these properties. Reductions in flights by major airlines as a result of higher fuel prices, lower
demand, labor shortages or public health considerations, including as a result of the COVID-19 pandemic, has impacted and
may continue to impact the number of visitors to our properties. Additionally, there is one principal interstate highway between
Las Vegas and Southern California, where a large number of the customers that frequent our properties on the Las Vegas Strip
reside. Any limitations on travel from Southern California to our properties on the Las Vegas Strip, such as capacity constraints
of that highway or any other traffic disruptions, may also affect the number of customers who visit our facilities. Moreover, due
to the importance of our three properties (and, following the completion of the pending MGP Transactions, ten properties) on
the Las Vegas Strip, we may be disproportionately affected by general risks such as acts of terrorism, natural disasters,
including major fires, floods and earthquakes, and severe or inclement weather, including as a result of climate change, should
such developments occur in or nearby Las Vegas. In addition, a material adverse impact on Caesars (and, following the
completion of the pending MGP Transactions, MGM), even unrelated to their operations in Las Vegas, that negatively affects
their financial condition, could materially and adversely affect us, given our reliance on their performance as tenants in our
properties on the Las Vegas Strip.

Our significant tenants and their subsidiaries are required to pay a significant portion of their cash flow from operations to
us pursuant to, and subject to the terms and conditions of, our respective Lease Agreements and loan and other agreements
with them, as well as interest payments on their outstanding indebtedness, which could adversely affect our significant
tenants’ business and operating condition, as well as their ability to satisfy their contractual payment obligations to us.

Our significant tenants are obligated to pay us rent under our Lease Agreements for the duration of the respective terms. For
example, Caesars, which is our largest tenant (and, subsequent to the MGP Transactions, will be one of our largest tenants with
MGM), is obligated to pay us in the aggregate approximately $5.7 billion in fixed annual rents under the Caesars Lease
Agreements, payments under the Forum Convention Center Mortgage Loan and golf course membership fees under the Golf
Course Use Agreement over the next five years, subject to certain escalators and adjustments under the applicable agreements.

In addition, annual rent escalations under our Lease Agreements over specified periods will continue to apply regardless of the
amount of cash flows generated by the properties that are subject to such Lease Agreements. Through our Partner Property
Growth Fund, we may also agree with our tenants to fund capital improvements in exchange for increased rent under the
applicable Lease Agreement, which would increase the amount of such tenant’s rent obligations to us in accordance with the
terms of the funding. Accordingly, if the cash flows generated by such properties decrease, do not increase at the same rate as
the rent escalations, or do not increase as anticipated in connection with any such capital improvements, the rents payable under
such Lease Agreements will comprise a higher percentage of the cash flows generated by the applicable tenant and its
subsidiaries, which could make it more difficult for the applicable subsidiaries to meet their payment obligations to us under the
Lease Agreements and could ultimately adversely affect the applicable guarantor’s ability to satisfy their respective obligations
to us under the related guarantees. See Item 1 “Business-Our Lease Agreements” and Item 1 “Business-Our Relationship with
Caesars” for additional information regarding such agreements. If our significant tenants’ businesses and properties fail to
generate sufficient earnings, they may be unable to satisfy their (or their subsidiaries’) obligations under their respective Lease
Agreements and loan and other agreements, including related guarantees.

Additionally, these obligations may limit our significant tenants’ ability to fund their operations or development projects, raise
capital, make acquisitions, and otherwise respond to competitive and economic changes by making investments to maintain and
grow their portfolio of businesses and properties, which may adversely affect their competitiveness and the ability of their
applicable subsidiaries and guarantors to satisfy their obligations to us under the applicable Lease Agreements and the related
guarantees, respectively. Moreover, given the importance of our significant tenants to our business, a failure on the part of a
significant tenant to maintain its business performance or experience any deterioration of its creditworthiness could materially
and adversely affect us, even in the absence of a default under our agreements with such tenant.

In addition, our significant tenants’ indebtedness and the fact that a significant portion of their cash flow may be used to make
interest payments could adversely affect their ability to satisfy their obligations to us under the applicable Lease Agreements
and other agreements. For example, as disclosed in Caesars’ Quarterly Report on Form 10-Q for the quarter ended September

25

30, 2021, Caesars’ consolidated estimated debt service (including principal and interest) for 2022 will be approximately $880
million and $17.8 billion thereafter to maturity. As a result, a significant portion of Caesars’ liquidity needs are for debt service,
including significant interest payments. Such substantial indebtedness and the restrictive covenants under the agreements
governing such indebtedness could limit the ability of the applicable tenants and borrower to satisfy their respective obligations
to us under the applicable Lease Agreements and other agreements with us, such as the Forum Convention Center Mortgage
Loan, and the ability of the guarantors of our significant tenants to satisfy their obligations under the related guarantees.

We are dependent on the gaming industry and may be susceptible to the risks associated with it, including due to the impact
of the COVID-19 pandemic, which could materially and adversely affect our business, financial condition, liquidity, results
of operations and prospects.

As the landlord and owner of gaming facilities, we are impacted by the risks associated with the gaming industry. Therefore, so
long as our investments are concentrated in gaming-related assets, our success is dependent on the gaming industry, which
could be adversely affected by economic conditions in general, changes in consumer trends and preferences and other factors
over which we and our tenants have no control, including the ongoing effects of the COVID-19 pandemic, such as labor
shortages, travel restrictions, supply chain disruptions and property closures. As we are subject to risks inherent in substantial
investments in a single industry, a decrease in the gaming business would likely have a greater adverse effect on us than if we
owned a more diversified real estate portfolio, particularly because a component of the rent under the Lease Agreements will be
based, over time, on the performance of the gaming facilities operated by our tenants on our properties and such effect could be
material and adverse to our business, financial condition, liquidity, results of operations and prospects.

The gaming industry is characterized by a high degree of competition among a large number of participants, including land-
based casinos, riverboat casinos, dockside casinos, video lottery, sweepstakes and poker machines not located in casinos,
Native American gaming, emerging varieties of internet gaming, sports betting and other forms of gaming in the United States
and, in a broader sense, gaming operators face competition from all manner of leisure and entertainment activities. Gaming
competition is intense in most of the markets where our facilities are located. Recently, there has been additional significant
competition in the gaming industry as a result of the upgrading or expansion of facilities by existing market participants, the
entrance of new gaming participants into a market, internet gaming or legislative changes in various jurisdictions. As competing
properties and new markets are opened, we may be negatively impacted.

In addition, the COVID-19 pandemic has had a severe and unprecedented impact on the gaming industry. During this period,
many gaming companies have faced heightened financial uncertainty or generated substantially reduced revenue and have
sought or taken measures intended to maintain liquidity and solvency, including employee furloughs and layoffs, reduced
operating and capital expenditure budgets, and contractual relief or other accommodations sought with creditors, lenders and
other counterparties. There is no guarantee that existing government-imposed restrictions on travel and social gatherings,
including restrictions imposed in late 2021 in response to an emerging variant, will be lifted in the near term, that additional
government-imposed restrictions will not be implemented, or that previous restrictions that were lifted or modified will not be
reinstated. Moreover, the ultimate impact of the COVID-19 pandemic on the gaming industry, the timing and extent of
government-imposed restrictions and the performance of gaming facilities is highly uncertain and cannot be predicted with
confidence.

Historically, economic indicators such as GDP growth, consumer confidence and employment are correlated with demand for
gaming, entertainment and leisure properties, such as casinos and racetracks, and economic recessions, contractions or
slowdowns have generally led to a decrease in discretionary spending on associated leisure activities. Long-term impacts of the
COVID-19 pandemic, such as decreases in discretionary spending or changing consumer preferences brought about by global
public health concerns and instability in global, national and regional economic activity and financial markets, could have a
long-term material adverse effect on leisure and business travel, discretionary spending and other areas of economic behavior
that directly impact the gaming industry. Additionally, decreases in discretionary consumer spending brought about by
weakened general economic conditions such as, but not limited to, the impact of the COVID-19 pandemic, lackluster recoveries
from recessions, contractions, high unemployment levels, higher income taxes, inflation, low levels of consumer confidence,
weakness in the housing market, cultural and demographic changes and increased stock market volatility may negatively impact
our revenues and operating cash flows. Because we are dependent on the gaming industry, the immediate and long-term effects
of the COVID-19 pandemic on the gaming industry could be material and adverse to our business, financial condition, liquidity,
results of operations and prospects.

26

We and our tenants face extensive regulation from gaming and other regulatory authorities, and our charter provides that
any of our shares held by investors who are found to be unsuitable by state gaming regulatory authorities are subject to
redemption.

The ownership, operation, and management of gaming and racing facilities are subject to extensive regulation by one or more
gaming authorities in each applicable jurisdiction where gaming and racing facilities are permitted. These gaming and racing
regulations impact our gaming and racing tenants and persons associated with our gaming and racing facilities, which in many
jurisdictions include us as the landlord and owner of the real estate. Certain gaming authorities in the jurisdictions in which we
hold properties may require us and/or our affiliates to maintain a license as a principal, key business entity or supplier because
of our status as landlord. Gaming authorities also retain great discretion to require us to be found suitable as a landlord, and
certain of our stockholders, officers and directors may be required to be found suitable as well. Regulatory authorities also have
broad powers with respect to the licensing of casino operations, and may revoke, suspend, condition or limit the gaming or
other licenses of our tenants, impose substantial fines or take other actions, any one of which could adversely impact the
business, financial condition and results of operations of our tenants. In addition, in many jurisdictions, licenses are granted for
limited durations and require renewal from time to time.

In many jurisdictions, gaming laws can require certain of our stockholders to file an application, be investigated, and qualify or
have such person or entity’s suitability determined by gaming authorities. Gaming authorities have very broad discretion in
determining whether a stockholder is required to file an application and whether an applicant should be deemed suitable.
Subject to certain administrative proceeding requirements, the gaming regulators have the authority to deny any application or
limit, condition, restrict, revoke or suspend any license, registration, finding of suitability or approval, or fine any person
licensed, registered or found suitable or approved, for any cause deemed reasonable by the gaming authorities.

Gaming authorities may conduct investigations into the conduct or associations of our directors, officers, key employees or
investors to ensure compliance with applicable standards. If we are required to be found suitable and are found suitable as a
landlord, we will be registered as a public company with the gaming authorities and will be subject to disciplinary action if,
after we receive notice that a person is unsuitable to be a stockholder or to have any other relationship with us, we:

•

•

•

•

pay that person any distribution or interest upon any of our securities;

allow that person to exercise, directly or indirectly, any voting right conferred through securities held by that person;

pay remuneration in any form to that person for services rendered or otherwise; or

fail to pursue all lawful efforts to require such unsuitable person to relinquish his or her securities, including, if
necessary, the immediate redemption of such securities in accordance with our charter.

Many jurisdictions also require any person who acquires beneficial ownership of more than a certain percentage of voting
securities of a gaming company and, in some jurisdictions, non-voting securities, typically 5% of a publicly traded company, to
report the acquisition to gaming authorities, and gaming authorities may require such holders to apply for qualification,
licensure or a finding of suitability, subject to limited exceptions for “institutional investors” that hold a company’s securities
for passive investment purposes only. Our outstanding shares of capital stock are held subject to applicable gaming laws. Any
person owning or controlling at least 5% of the outstanding shares of any class of our capital stock is required to promptly
notify us of such person’s identity and apply for qualification, licensure, finding of suitability, or an institutional investor
waiver, as applicable. Some jurisdictions may also limit the number of gaming licenses in which a person may hold an
ownership or a controlling interest.

Further, certain of our directors, officers, key employees and investors in our shares must meet approval standards of certain
gaming regulatory authorities depending on the jurisdiction. If such gaming regulatory authorities were to find such a person or
investor unsuitable, we may be required to sever our relationship with that person or the investor may be required to dispose of
his, her or its interest in us. Our charter provides that all of our shares held by investors who are found to be unsuitable by
regulatory authorities are subject to redemption upon our receipt of notice of such finding.

Additionally, because we and our tenants are subject to regulation in numerous jurisdictions, and because regulatory agencies
within each jurisdiction review compliance with gaming laws in other jurisdictions, it is possible that gaming compliance issues
in one jurisdiction may lead to reviews and compliance issues in other jurisdictions. The loss of gaming licenses by our tenants
could result in the cessation of operations at one or more of the facilities we lease to such tenants. The loss of gaming licenses
by us could result in an event of default under certain of our indebtedness, and cross-default provisions in our debt agreements
could cause an event of default under one debt agreement to trigger an event of default under our other debt agreements.

Finally, substantially all material loans, significant acquisitions, leases, sales of securities and similar financing transactions by
us and our subsidiaries must be reported to, and in some cases approved by, gaming authorities in advance of the transaction,

27

which may include a public offering of certain securities. Changes in control through merger, consolidation, stock or asset
acquisitions, management or consulting agreements, or otherwise may be subject to receipt of prior approval of certain gaming
authorities. Entities seeking to acquire control of us or one of our subsidiaries (and certain of our affiliates) must satisfy gaming
authorities with respect to a variety of stringent standards prior to assuming control. Failure to satisfy the stringent licensing
standards may preclude entities from acquiring an ownership or a controlling interest in us or one of our subsidiaries (and
certain of our affiliates) and/or require the entities to divest such interest.

Required regulatory approvals can delay or prohibit transfers of our gaming properties or the consummation of other
pending transactions, including consummation of the Mergers, which could result in periods in which we are unable to
receive rent for such properties or otherwise realize the benefits of such transactions, which may have a material adverse
effect on our business, financial condition, liquidity, results of operations and prospects.

Our tenants are (and any pending and future tenants of our gaming properties will be) required to be licensed under applicable
law in order to operate any of our properties as gaming facilities. If the Lease Agreements, or any future lease agreement we
enter into, are terminated (which could be required by a regulatory agency) or expire, any new tenant must be licensed and
receive other regulatory approvals to operate our properties as gaming facilities. Any delay in, or inability of, the new tenant to
receive required licenses and other regulatory approvals from the applicable state and county government agencies may prolong
the period during which we are unable to collect the applicable rent. Further, in the event that the Lease Agreements or future
lease agreements are terminated or expire and a new tenant is not licensed or fails to receive other regulatory approvals, the
properties may not be operated as gaming facilities and we will not be able to collect the applicable rent. Moreover, we may be
unable to transfer or sell the affected properties as gaming facilities, which could materially and adversely affect our business,
financial condition, liquidity, results of operations and prospects. In addition, given the highly regulated nature of the gaming
industry, any future transactions we enter into are likely to be subject to regulatory approval in one or more jurisdictions,
including with respect
to any transfers in ownership, operating licensure or other regulatory considerations. If the
consummation of a pending transaction (including with respect to the future entry into a new lease agreement), such as the
consummation of the Mergers, is delayed or prohibited by regulatory authorities, we may be limited or otherwise unable to
realize the benefits of the proposed transaction.

Consummation of the Mergers is conditioned on the receipt of approvals from a number of gaming regulatory authorities. Such
gaming regulatory authorities may impose conditions on the granting of such approvals and findings. Such conditions and the
process of obtaining such regulatory approvals could have the effect of delaying or impeding consummation of the Mergers or
of imposing additional costs or limitations on us following the Mergers. In addition, to the extent any of our officers or a
member of our board of directors is found unsuitable, we would need to find a replacement, which may take time and could
adversely impact our financial and operational performance, including our ability to successfully consummate the Mergers and
integrate MGP into VICI. Any such finding of unsuitability by regulatory authorities and resulting resignation or removal of an
officer of VICI or a member of our board of directors could also impact our governance structure following the Mergers.

Our long-term, triple-net leases may not result in fair market lease rates over time, which could negatively impact our results
of operations and cash flows and reduce the amount of funds available to make distributions to stockholders.

All of our rental revenue and a substantial majority of our total revenue is generated from the Lease Agreements, which are
long-term triple-net leases and provide greater flexibility to the respective tenants related to the use of the applicable leased
property than would be the case with ordinary property leases, such as the right to sublease certain portions of each leased
property, to make alterations in the leased premises and to terminate the lease prior to its expiration under specified
circumstances. Furthermore, consistent with typical net leases, our Lease Agreements have longer lease terms and, thus, there is
an increased risk that contractual rental increases in future years will fail to result in fair market rental rates during those years.
As a result, our results of operations and cash flows and distributions to our stockholders could be lower than they would
otherwise be if we did not enter into long-term triple net leases. Inflation in December 2021 was at its highest level in
approximately 40 years. While certain of our Lease Agreements contain escalation provisions that are tied to changes in the
consumer price index (“CPI”), these escalators in some cases do not apply until the future. For example, under the Regional
Master Lease Agreement, the escalator is 1.5% for the second through fifth years of the lease and for the remainder of the term,
the escalator is CPI subject to a 2.0% floor. Certain of these escalators are subject to a maximum cap, which could result in
lower rent escalation than any such CPI increase in a single year or over a longer period. As a result, our results of operations
and cash flows and distributions to our stockholders could be lower than they would otherwise be if we did not enter into long-
term triple net leases.

Tenants may choose not to renew the Lease Agreements.

We enter into long-term lease agreements with our tenants, consisting of an initial lease term with the potential for the tenant to
extend for multiple additional terms, which may be subject to additional terms and conditions. For example, each of the Caesars

28

Lease Agreements has an initial lease term of 15 years with the potential for up to four additional five-year term extensions
thereafter (with the initial lease term under each of the Caesars Lease Agreements extended in connection with the Eldorado
Transaction to expire in July 2035). With respect to the properties under the Regional Master Lease Agreement, the aggregate
lease term, including renewals, may be cut back to the extent it would otherwise exceed 80% of the remaining useful life of the
applicable leased property, solely at the option of the tenants. At the expiration of the initial lease term or of any additional
renewal term thereafter, our tenants may choose not to renew the applicable Lease Agreement. If a Lease Agreement expires
without renewal and we are not able to find suitable, credit-worthy tenants to replace the previous tenants on the same or more
attractive terms, our business, financial condition, liquidity, results of operations and prospects may be materially and adversely
affected, including our ability to make distributions to our stockholders at the then current level, or at all. In particular with
respect to the coterminous nature of the Caesars Lease Agreements, this risk would be exacerbated if Caesars elected not to
renew all such lease agreements at any one time.

Our ability to sell or dispose of our properties may be limited by the contractual terms of our Lease Agreements or other
agreements with our tenants, or otherwise impacted by matters relating to our real estate ownership.

Our ability to sell or dispose of our properties may be hindered by, among other things, the fact that such properties are subject
to the Lease Agreements, as the terms of the Lease Agreements require that a purchaser assume the Lease Agreements or, in
certain cases, enter into a severance lease with the tenants for the sold property on substantially the same terms as contained in
the applicable Lease Agreement, which may make our properties less attractive to a potential buyer than alternative properties
that may be for sale.

In connection with the MGP Transactions, we have agreed with MGM to enter into the MGM Tax Protection Agreement upon
consummation of such transactions, pursuant to which we have agreed, subject to certain exceptions, to indemnify MGM and
certain other parties for certain tax liabilities resulting from, among other things, the sale, transfer, exchange or other disposition
of certain properties during a specified period. In addition, the BREIT JV previously entered into a tax protection agreement
with MGM with respect to built-in gain and debt maintenance related to MGM Grand Las Vegas and Mandalay Bay, which is
effective through mid-2029, and by acquiring MGP, we will bear MGP’s approximate 50.1% proportionate share in the BREIT
JV of any indemnity under this existing tax protection agreement. In the event that we breach restrictions in these agreements,
we will be liable for grossed-up tax amounts associated with the income or gain recognized as a result of such breach.
Therefore, although it may be in the best interests of our stockholders for us to sell a certain property, it may be economically
prohibitive for us to do so during the specified period because of these indemnity obligations. See “—Risks Related to an
Investment in VICI Following the MGP Transactions—The MGM Tax Protection Agreement, during its term, imposes certain
limits on our operations and could require New VICI Operating Company to indemnify MGM for certain tax liabilities.”

Any improvements to a property could also cause mechanic’s liens or similar liens to attach to, and constitute liens on, our
interests in the properties. To the extent that such liens are recorded against any of our current or future properties, they may
restrict our ability to sell or dispose of such properties while they remain in place. In addition, the holders of such liens may
enforce them by court action and courts may cause the applicable properties to be sold to satisfy such liens, which could
negatively impact our revenues, results of operations, cash flows and distributions to our stockholders. Further, holders of such
liens could have priority over our stockholders in the event of bankruptcy or liquidation, and as a result, a trustee in bankruptcy
may have difficulty realizing or foreclosing on such properties in any such bankruptcy or liquidation, and the amount of
distributions our stockholders could receive in such bankruptcy or liquidation could be reduced.

If Caesars declares bankruptcy and such action results in a lease being re-characterized as a disguised financing
transaction in its bankruptcy proceeding, our business, results of operations, financial condition and cash flows could be
materially and adversely affected.

If Caesars declares bankruptcy, our business could be materially and adversely affected if a bankruptcy court re-characterizes
the CPLV Additional Rent Acquisition or the HLV Additional Rent Acquisition as a disguised financing transaction. In the
event of re-characterization, our claim under a lease agreement with respect to the additional rent acquired in the HLV
Additional Rent Acquisition and CPLV Additional Rent Acquisition could either be secured or unsecured. Generally, the leases
permit us to take steps to create and perfect a security interest in the leased property, but such attempts could be subject to
challenge by the tenant or its creditors and, with respect to the CPLV Additional Rent Acquisition and the HLV Additional
Rent Acquisition, there is no assurance that a court would find that portion of our claim to be secured. The bankrupt lessee and
other affiliates of Caesars and their creditors under this scenario might have the ability to restructure the terms, including the
amount owed to us under the applicable lease with respect to the additional rent. If approved by the bankruptcy court, we could
be bound by the new terms and prevented from collecting such additional rent acquired in the CPLV Additional Rent
Acquisition and HLV Additional Rent Acquisition, and our business, results of operations, financial condition and cash flows
could be materially and adversely affected.

29

Properties within our portfolio are, and properties that we may acquire in the future are likely to be, operated and promoted
under certain trademarks and brand names that we do not own.

Most of the properties within our portfolio are currently operated and promoted under trademarks and brand names not owned
by us,
including Caesars, Harrah’s, Harvey’s, Horseshoe, Margaritaville, Greektown, JACK, Hard Rock, Century and
Mountaineer. In addition, properties that we may acquire in the future may be operated and promoted under these same
trademarks and brand names, or under different trademarks and brand names we do not, or will not, own. During the term that
our properties are managed by our tenants, we will be reliant on our tenants to maintain and protect the trademarks, brand
names and other licensed intellectual property used in the operation or promotion of the leased properties. Operation of the
leased properties, as well as our business and financial condition, could be adversely impacted by infringement, invalidation,
unauthorized use or litigation affecting any such intellectual property. Moreover, if any of our properties are rebranded
unsuccessfully, it could have a material adverse effect on our business, financial condition, liquidity, results of operations and
prospects, as we may not enjoy comparable recognition or status under a new brand. A transition of management away from
one of our tenants could also have a material adverse effect on our business, financial condition, liquidity, results of operations
and prospects.

We may not be able to purchase properties pursuant to our rights under certain agreements, including put-call and right of
first refusal agreements, if we are unable to obtain additional financing. In addition, pursuant to one such agreement, we
may be forced to dispose of Harrah’s Las Vegas to Caesars, possibly on disadvantageous terms.

Pursuant to the A&R Convention Center Put-Call Agreement, the Caesars Indianapolis Put-Call Agreement, the Las Vegas
Strip Assets ROFR Agreement, the Horseshoe Baltimore ROFR Agreement and the Danville ROFR Agreement, we have
certain rights to purchase the properties subject to these agreements, subject to the terms and conditions included in each
agreement with respect to each property. In order to exercise these rights and any similar rights we obtain in the future or to
fulfill our obligations with respect to certain put rights, we would likely be required to secure additional financing and our
substantial level of indebtedness or other factors could limit our ability to do so on attractive terms or at all. If we are unable to
obtain financing on terms acceptable to us, we may not be able to exercise these rights and acquire these properties, including
the Caesars Forum Convention Center, or to fulfill our obligations with respect to certain put rights. Even if financing with
acceptable terms is available to us, there can be no assurance that we will exercise any of these rights. Further, each of the
transactions remains subject to the terms and conditions of the applicable agreements, including with respect to due diligence,
applicable regulatory approvals and customary closing conditions.

These agreements are subject to additional terms and conditions that may impact our ability to acquire such properties. For
example, the A&R Convention Center Put-Call Agreement also provides that if Caesars exercises the Convention Center Put
Right and, among other things, the sale of the Caesars Forum Convention Center to us does not close, under certain
circumstances, a repurchase right in favor of Caesars, which, if exercised, would result in the sale of the Harrah’s Las Vegas
property by us to Caesars. Such a sale may be at disadvantageous terms and could have a material adverse effect on our
business, financial condition, liquidity, results of operations and prospects.

The bankruptcy or insolvency of any tenant, borrower or guarantor could result in the termination of the Lease Agreements,
the related guarantees or loan agreements and material losses to us.

We are subject to the credit risk of our tenants and borrowers. We cannot provide assurances that our tenants and borrowers will
not default on their obligations and fail to make payments to us. In particular, disruptions in the financial and credit markets,
local economic conditions and other factors affecting the gaming industry, including the COVID-19 pandemic, may affect our
tenants’ and borrowers’ ability to obtain financing to operate their businesses or continue to profitability execute their business
plans. This, in turn, may cause our tenants and borrowers to be unable to meet their financial obligations, including making
rental or loan payments to us, as applicable, which may result in their bankruptcy or insolvency. In addition, in the event of a
bankruptcy of our tenants, borrowers or their respective guarantors, any claim for damages under the applicable lease, loan
agreement or guarantee may not be paid in full. For these and other reasons, the bankruptcy of one or more of our tenants,
borrowers or their respective guarantors could have a material adverse effect on our business, financial condition, liquidity,
results of operations and prospects.

Furthermore, with respect to tenants whose obligations are guaranteed by a single guarantor (including Caesars and, following
the closing of the MGP Transactions, MGM), although the tenants’ performance and payments are guaranteed, a default by the
applicable tenant, or by the guarantor with regard to its guarantee, may cause a default under certain circumstances with regard
to the entire portfolio covered by the respective Lease Agreements. In event of such a default, there can be no assurances that
the tenants or the guarantor would assume the applicable Lease Agreements or the related guarantees, and if such Lease
Agreements or guarantees were rejected, the tenant or the guarantor, as applicable, may not have sufficient funds to pay the

30

damages that would be owed to us as a result of the rejection and we might not be able to find a replacement tenant on the same
or better terms.

Our pursuit of investments in, and acquisitions of, additional properties and other strategic opportunities may be
unsuccessful or fail to meet our expectations.

We intend to continue to pursue acquisitions of additional properties and seek acquisitions, investments and other strategic
opportunities. Accordingly, we may often be engaged in evaluating potential transactions and other strategic alternatives,
including through discussions with potential counterparties that may result in one or more transactions. In addition, from time to
time, we have entered, and may in the future enter, into strategic arrangements with counterparties, which arrangements may be
non-binding or subject to conditions, including the negotiation of definitive documentation. Although there is uncertainty that
any of these discussions or arrangements will result in definitive agreements, the completion of any transaction, or the
realization of the anticipated benefits of any transaction, we may devote a significant amount of our management resources to
such a transaction, which could negatively impact our operations. We may incur significant costs in connection with seeking
acquisitions or other strategic opportunities regardless of whether the transaction is completed and, to the extent applicable, in
combining our operations if such a transaction is completed.

We operate in a highly competitive industry and face competition from other REITs, investment companies, private equity
firms and hedge funds, sovereign funds, lenders, gaming companies and other investors, some of whom are significantly larger
and have greater resources, access to capital and lower costs of capital. Increased competition will make it more challenging to
identify and successfully capitalize on acquisition opportunities that meet our investment objectives. If we cannot identify and
purchase or make investments in a sufficient quantity of gaming properties and other experiential properties at favorable prices
or if we are unable to finance acquisitions on commercially favorable terms, our business, financial condition, liquidity, results
of operations and prospects could be materially and adversely affected. Additionally, the fact that we must distribute 90% of
our REIT taxable income in order to maintain our qualification as a REIT may limit our ability to rely upon rental payments
from our leased properties or subsequently acquired properties in order to finance acquisitions. As a result, if debt or equity
financing is not available on acceptable terms, further acquisitions might be limited or curtailed.

Investments in and acquisitions of gaming properties and other experiential properties, as well as investments in our existing
properties through our Partner Property Growth Fund, entail risks associated with real estate investments generally, including
that the investment’s performance will fail to meet expectations, that the cost estimates for necessary property improvements
will prove inaccurate or the operator or manager will underperform. In addition, we may not realize the benefits of our Partner
Property Growth Fund opportunities on a timely basis, or at all, and such opportunities may be dependent upon independent
decisions made by our tenants with respect to any capital improvement projects and the source of funds for such projects, as
well as the total funding ultimately requested under such arrangements. In addition, our Partner Property Growth Fund
opportunities may be subject to the negotiation of definitive documentation or other conditions, or additional terms and
conditions pursuant to our existing Lease Agreements or separate agreements we may enter into with our tenants with respect to
such opportunities.

Further, even if we were able to acquire or invest in additional properties in the future, there is no guarantee that such properties
would be able to maintain their historical performance or achieve their projected performance, which may prevent the ability of
our tenants to pay the partial or total amount of the required lease payments under the respective Lease Agreements or our
borrowers to fulfill their payment obligations under the applicable agreement. In addition, our financing of these acquisitions
and investments could negatively impact our cash flows and liquidity, require us to incur substantial debt or involve the
issuance of substantial new equity, which would be dilutive to existing stockholders. Due to market considerations and in light
of the timing typically required to obtain regulatory approvals for gaming transactions, any such financing may take place
substantially in advance of closing of such transaction (and the receipt of rent or other payments under a lease or other
applicable agreement) and negatively impact our operating results during such period. In addition, we cannot make assurances
that we will be successful in implementing our business and growth strategies or that any expansion will improve operating
results. The failure to identify and acquire or invest in new properties effectively, or the failure of any acquired properties to
perform as expected, could have a material adverse effect on our business, financial condition, liquidity, results of operations
and prospects and our ability to make distributions to our stockholders.

We may sell or divest different properties or assets after an evaluation of our portfolio of businesses. Such sales or
divestitures could affect our costs, revenues, results of operations, financial condition and liquidity.

From time to time, we may evaluate our properties and may, as a result, sell or attempt to sell, divest, or spin-off different
properties or assets, subject to the terms of the Lease Agreements. For example, in 2020 and 2021, we, together with Caesars,
sold Harrah’s Reno, Bally’s Atlantic City and Harrah’s Louisiana Downs. These sales or divestitures could affect our costs,
revenues, results of operations, financial condition, liquidity and our ability to comply with financial covenants. Divestitures

31

have inherent risks, including possible delays in closing transactions (including potential difficulties in obtaining regulatory
approvals), the risk of lower-than-expected sales proceeds for the divested businesses, and potential post-closing claims for
indemnification. In addition, current economic conditions at the time and relatively illiquid real estate markets may result in
fewer potential bidders and unsuccessful sales efforts.

Our properties and the properties securing our loans are subject to risks from climate change, natural disasters, such as
the
earthquakes, hurricanes and other extreme weather conditions, and terrorist attacks or other acts of violence,
occurrence of which may adversely affect our results of operations, financial condition and liquidity.

Our properties and our borrowers’ properties secured as collateral are located in areas that may be subject to climate change and
other natural disasters, such as earthquakes, and extreme weather conditions, including, but not limited to, hurricanes and
flooding. Such natural disasters or extreme weather conditions may interrupt operations at the casinos, damage our properties,
and reduce the number of customers who visit our facilities in such areas. A severe earthquake could damage or destroy our
properties. In addition, our operations could be adversely impacted by a drought or other cause of water shortage. A severe
drought of extensive duration experienced in Las Vegas or in the other regions in which we operate could adversely affect the
business and financial results at our properties located in such regions. Although the tenants and borrowers, as applicable, are
required to maintain both property and business interruption insurance coverage, such coverage is subject to deductibles and
limits on maximum benefits, including limitation on the coverage period for business interruption, and we cannot make
assurances that we or our tenants will be able to fully insure such losses or fully collect, if at all, on claims resulting from such
climate change, natural disasters and extreme weather conditions. While the Lease Agreements and loan agreements require,
and new lease agreements and loan agreements are expected to require, that comprehensive insurance and hazard insurance be
maintained by the tenants and borrowers, as applicable, there are certain types of losses, generally of a catastrophic nature, such
as earthquakes, hurricanes and floods, that may be uninsurable or not economically insurable. Insurance coverage may not be
sufficient to pay the full current market value or current replacement cost of a loss. Inflation, changes in building codes and
ordinances, environmental considerations, and other factors also might make it infeasible to use insurance proceeds to replace
the property after such property has been damaged or destroyed. Under such circumstances, the insurance proceeds received
might not be adequate to restore the economic position with respect to such property. If we experience a loss that is uninsured
or that exceeds our policy coverage limits, we could lose the capital invested in the damaged properties as well as the
anticipated future cash flows from those properties. Furthermore, under such circumstances we may be required under the terms
of our debt financing agreements to contribute all or a portion of insurance proceeds to the repayment of such debt, which may
prevent us from restoring such properties to their prior state. If the insurance proceeds (after any such required repayment) were
insufficient to make the repairs necessary to restore the damaged properties to a condition substantially equivalent to its state
immediately prior to the casualty, we may not have sufficient liquidity to otherwise fund the repairs and may be required to
obtain additional financing, which could materially and adversely affect our business, financial condition, liquidity, results of
operations and prospects.

Additionally, changes to applicable building and zoning laws, ordinances and codes since the initial construction of our
properties may limit a tenant’s ability to restore the premises of a property to its previous condition in the event of a substantial
casualty loss with respect to the property or the ability to refurbish, expand or renovate such property to remain compliant, or
increase the cost of construction in order to comply with changes in building or zoning codes and regulations. If a tenant is
unable to restore a property to its prior use after a substantial casualty loss or is required to comply with more stringent building
or zoning codes and regulations, we may be unable to re-lease the space at a comparable effective rent or sell the property at an
acceptable price, which may materially and adversely affect our business, financial condition, liquidity, results of operations
and prospects.

Terrorist attacks or other acts of violence may result in declining economic activity, which could harm the demand for services
offered by our tenants and the value of our properties or collateral, either generally or with respect to a specific region or
property, and might adversely affect the value of an investment in our common stock. Such a resulting decrease in demand
could make it difficult for us to renew or re-lease our properties to suitable, credit-worthy tenants at lease rates equal to or
above historical rates. Terrorist activities or violence also could directly affect the value of our properties through damage,
destruction or loss, and the availability of insurance for such acts, or of insurance generally, might be lower or cost more, which
could increase our operating expenses and adversely affect our results of operations and cash flows. To the extent that any of
our tenants or borrowers are affected by future terrorist attacks or violence, its business similarly could be adversely affected,
including the ability of our tenants or borrowers to continue to meet their obligations to us. These events might erode business
and consumer confidence and spending and might result in increased volatility in national and international financial markets
and economies. Any one of these events might decrease demand for real estate, decrease or delay the occupancy of our new or
redeveloped properties, and limit our access to capital or increase our cost of raising capital.

32

In addition, the Regional Master Lease Agreement and the Las Vegas Master Lease Agreement allow the tenant to remove a
property from such lease agreement, and each of our other Lease Agreements may be terminated by the applicable tenant, if: (i)
a casualty event occurs (a) in the case of the Caesars Lease Agreements, during the final two years of the term and (b) in the
case of the Hard Rock Cincinnati Lease Agreement, the Century Portfolio Lease Agreement, the JACK Cleveland/Thistledown
Lease Agreement and the EBCI Lease Agreement, the final year of the term, and (ii) the cost to rebuild or restore the applicable
property in connection with a casualty event exceeds 25% (or, in the case of the Century Portfolio Lease Agreement and the
EBCI Lease Agreement, 50%) of such property’s total property fair market value. Similarly, if a condemnation event occurs
that renders a facility unsuitable for its primary intended use, (i) the applicable tenants may remove the property from the
Regional Master Lease Agreement and may terminate the Las Vegas Master Lease Agreement, the Joliet Lease Agreement, the
Hard Rock Cincinnati Lease Agreement, the Century Portfolio Lease Agreement, or the JACK Cleveland/Thistledown Lease
Agreement, as the case may be, and (ii) the EBCI Lease Agreement shall terminate as of the date before the date of such
condemnation. The Penn National Lease Agreements allows the tenants to terminate their respective leases during the final year
of the lease term if 50% or more of the square feet of the improvements are destroyed by a casualty event such that the
improvements are rendered substantially untenantable. If a condemnation event occurs that renders Margaritaville or Greektown
reasonably uneconomical for the operation of the improvements thereon on a commercially practicable basis for their permitted
use as rentable facilities capable of producing a fair and reasonable net income therefrom, the tenant may terminate the
Margaritaville Lease Agreement or the Greektown Lease Agreement, respectively. If a property is removed from the Regional
Master Lease Agreement or if the Las Vegas Master Lease Agreement, the Joliet Lease Agreement, the Penn National Lease
Agreements, the Hard Rock Cincinnati Lease Agreement, the Century Portfolio Lease Agreement, the JACK Thistledown/
Cleveland Lease Agreement, or the EBCI Lease Agreement, as the case may be, is terminated, we will lose the rent associated
with the related facility, which would have a negative impact on our financial results. In this event, following termination of the
lease of a property, even if we are able to restore the affected property, we could be limited to selling or leasing such property to
a new tenant in order to obtain an alternate source of revenue, which may not happen on comparable terms or at all.

Climate change may adversely affect our business.

Climate change, including rising sea levels, extreme weather and changes in precipitation and temperature, may result in
physical damage to, a decrease in demand for and/or a decrease in rent from and value of our properties located in the areas
affected by these conditions. For example, we own a number of assets in low-lying areas close to sea level, making those assets
susceptible to damage or other negative effects resulting from a rise in sea level or acute extreme weather events, such as storms
or floods. We also currently own three properties in Las Vegas (and, following the completion of the pending MGP
Transactions, will own ten properties in Las Vegas), which are susceptible to any droughts, water shortages or similar
conditions that may arise in the region. If either of these or other relevant eventualities were to occur, we may incur material
costs to address these conditions and protect such assets (to the extent not covered by our tenants under the terms of our leases)
or may sustain damage, a decrease in value or total loss of such assets.

In addition, climate change may result in reduced economic activity in these areas, which could harm the operations of our
tenants and reduce the demand at our properties, which could reduce the rent payable to us under our triple-net leases and make
it difficult for us to renew or re-lease our properties on favorable lease terms, or at all. Furthermore, our insurance premiums
may increase as a result of the threat of climate change or the effects of climate change may not be covered by our insurance
policies. In addition, changes in federal and state legislation and regulations on climate change could result in increased capital
expenditures to improve the energy efficiency of our existing properties or other related aspects of our properties in order to
comply with such regulations or otherwise adapt to climate change. Any of the above could have a material and adverse effect
on our business, financial condition, liquidity, results of operations and prospects.

Certain properties are subject to restrictions pursuant to reciprocal easement agreements, operating agreements or similar
agreements.

Many of the properties that we own or that serve as collateral under our loan agreements are, and properties that we may
acquire or lend against in the future may be, subject to use restrictions and/or operational requirements imposed pursuant to
ground leases, restrictive covenants or conditions, reciprocal easement agreements or operating agreements or other instruments
that could, among other things, adversely affect our ability to lease space to third parties, enforce our rights as a lender and
otherwise realize additional value from these properties. Such property restrictions could include the following: limitations on
alterations, changes, expansions, or reconfiguration of properties; limitations on use of properties; limitations affecting parking
requirements; or restrictions on exterior or interior signage or facades. In certain cases, consent of the other party or parties to
such agreements may be required when altering, reconfiguring, expanding or redeveloping. Failure to secure such consents
when necessary may harm our ability to execute leasing strategies, which could adversely affect us.

33

The loss of the services of key personnel could have a material adverse effect on our business.

Our success and ability to grow depends, in large part, upon the leadership and performance of our executive management
team, particularly our Chief Executive Officer, our President and Chief Operating Officer, our Chief Financial Officer and our
General Counsel. Any unforeseen loss of our executive officers’ services, or any negative market or industry perception with
respect to them or arising from their loss, could have a material adverse effect on our business. We do not have key man or
similar life insurance policies covering members of our senior management. We have employment agreements with our
executive officers, but these agreements do not guarantee that any given executive will remain with us, and there can be no
assurance that any such officers will remain with us. In addition, the appointment or replacement of certain key members of our
executive management team is subject to regulatory approvals based upon suitability determinations by gaming regulatory
authorities in the jurisdictions where our properties are located. If any of our executive officers is found unsuitable by any such
gaming regulatory authorities, or if we otherwise lose their services, we would have to find alternative candidates and may not
be able to successfully manage our business or achieve our business objectives, which could materially and adversely affect our
financial condition, liquidity, results of operations and prospects.

Environmental compliance costs and liabilities associated with real estate properties owned by us may materially impair the
value of those investments.

As an owner of real property, we are subject to various federal, state and local environmental and health and safety laws and
regulations. Although we do not operate or manage most of our properties, as they are subject to triple-net leases, we may be
held primarily or jointly and severally liable for costs relating to the investigation and clean-up of any property from which
there has been a release or threatened release of a regulated material as well as other affected properties, regardless of whether
we knew of or caused the release, and to preserve claims for damages. Further, some environmental laws create a lien on a
contaminated site in favor of the government for damages and the costs the government incurs in connection with such
contamination.

Although under the Lease Agreements the tenants are required to indemnify us for certain environmental liabilities, including
environmental liabilities they cause, the amount of such liabilities could exceed the financial ability of the applicable tenants or
guarantors to indemnify us. In addition, the presence of contamination or the failure to remediate contamination may adversely
affect our ability to sell or lease our properties or to borrow using our properties as collateral.

If our separation from CEOC, together with certain related transactions, does not qualify as a transaction that is generally
tax-free for U.S. federal income tax purposes, CEOC could be subject to significant tax liabilities and, in certain
circumstances, we could be required to indemnify CEOC for material taxes pursuant to indemnification obligations under
the Tax Matters Agreement.

In connection with our separation from CEOC in 2017, the IRS issued a private letter ruling with respect to certain relevant
issues, including relating to the separation and certain related transactions as tax-free for U.S. federal income tax purposes
under certain provisions of the Code. The IRS ruling does not address certain requirements for tax-free treatment of the
separation. CEOC received from its tax advisors a tax opinion substantially to the effect that, with respect to such requirements
on which the IRS did not rule, such requirements should be satisfied. The IRS ruling and the tax opinion that CEOC received
relied on (among other things) certain representations, assumptions and undertakings, including those relating to the past and
future conduct of our business, and the IRS ruling, and the opinion would not be valid if such representations, assumptions and
undertakings were incorrect in any material respect.

Notwithstanding the IRS ruling and the tax opinion, the IRS could determine the separation should be treated as a taxable
transaction for U.S. federal income tax purposes if it determines any of the representations, assumptions or undertakings that
were included in the request for the IRS ruling are false or have been violated or if it disagrees with the conclusions in the
opinion that are not covered by the IRS ruling.

If the reorganization fails to qualify for tax-free treatment, in general, CEOC would be subject to tax as if it had sold our assets
to us in a taxable sale for their fair market value, and CEOC’s creditors who received shares of our common stock pursuant to
the Plan of Reorganization would be subject to tax as if they had received a taxable distribution in respect of their claims equal
to the fair market value of such shares.

Under the Tax Matters Agreement that we entered into with Caesars, we generally are required to indemnify Caesars against
any tax resulting from the separation to the extent that such tax resulted from certain of our representations or undertakings
being incorrect or violated. Our indemnification obligations to Caesars are not limited by any maximum amount. As a result, if
we are required to indemnify Caesars or such other persons under the circumstances set forth in the Tax Matters Agreement, we
may be subject to substantial liabilities.

34

Risks Related to Our Indebtedness and Financing

We have a substantial amount of indebtedness, and expect to incur additional indebtedness in the future (including in
connection with the consummation of the MGP Transactions). Our substantial indebtedness exposes us to the risk of default
under our debt obligations, limits our operating flexibility, increases the risks associated with a downturn in our business or
in the businesses of our tenants, and requires us to use a substantial portion of our cash to service our debt obligations.

We have a substantial amount of indebtedness and debt service requirements. As of December 31, 2021, we had approximately
$4.75 billion in long-term indebtedness, consisting of:

•
•
•
•
•

$750.0 million of outstanding 2025 Notes;
$1.25 billion of outstanding 2026 Notes;
$750.0 million of outstanding 2027 Notes;
$1.0 billion of outstanding 2029 Notes; and
$1.0 billion of outstanding 2030 Notes.

In connection with the MGP Transactions, we have agreed to assume approximately $5.7 billion of MGP’s outstanding
indebtedness upon closing of the transaction, including the $1.5 billion pro rata share of the BREIT JV’s outstanding
indebtedness. We also anticipate incurring approximately $4.4 billion in debt in connection with the redemption of a majority of
New VICI Operating Company units held by MGM and/or its subsidiaries in connection with the closing of the MGP
Transactions. See “Risks Related to the Company Following the MGP Transactions – Our anticipated level of indebtedness will
increase upon completion of the MGP Transactions and will increase the related risks we now face.”

As of December 31, 2021, we also had $1.0 billion of available capacity to borrow under our Secured Revolving Credit
Facility. Subsequent to year end, on February 8, 2022, we terminated the Secured Revolving Credit Facility and entered into the
Revolving Credit Facility in an amount of $2.5 billion, which matures on March 31, 2026, and the Delayed Draw Term Loan in
the amount of $1.0 billion, which matures on March 31, 2025. On February 18, 2022, we drew on the Revolving Credit Facility
in the amount of $600.0 million to fund a portion of the purchase price of the Venetian Acquisition. In addition, the Credit
Facilities include the option to increase commitments by up to $1.0 billion in the aggregate, for both the Revolving Credit
Facility and Delayed Draw Term Loan, to the extent that any one or more lenders (from the syndicate or otherwise) agree to
provide such additional credit extensions.

Payments of principal and interest under this indebtedness, or any other instruments governing debt we may incur in the future,
may leave us with insufficient cash resources to pursue our business and growth strategies or to pay the distributions currently
contemplated or necessary to qualify or maintain qualification as a REIT. Our substantial outstanding indebtedness or future
indebtedness, and the limitations imposed on us by our debt agreements, could have other significant adverse consequences,
including the following:

•

•

•

•

•

•

•

•

our cash flow may be insufficient to meet our required principal and interest payments;

our vulnerability to adverse economic, industry or competitive developments, including as a result of COVID-19, may
be increased;

we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things,
adversely affect our ability to capitalize upon emerging acquisition opportunities, including exercising our rights of
first refusal and call rights described herein, or meet operational needs;

we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the
terms of our original indebtedness;

we may be forced to dispose of one or more of our properties if permitted under the Lease Agreements, possibly on
disadvantageous terms or at a loss;

the ability of the Operating Partnership to distribute cash to us may be limited or prohibited, which would materially
and adversely affect our ability to make distributions on our common stock;

we may fail to comply with the payment and restrictive covenants in our loan documents, which would entitle the
lenders to accelerate payment of outstanding loans; and
we may be unable to hedge floating rate debt, counterparties may fail to honor their obligations under our hedge
agreements and these agreements may not effectively hedge interest rate fluctuation risk.

If any one of these events were to occur, our financial condition, results of operations, cash flows, the market price of our
common stock and our ability to satisfy our debt service obligations, pay distributions to our stockholders or refinancing

35

existing or future indebtedness could be materially and adversely affected. In addition, the foreclosure on our properties could
create REIT taxable income without accompanying cash proceeds, which could result in entity level taxes to us or could
adversely affect our ability to meet the distribution requirements necessary to qualify or maintain qualification as a REIT.

In addition, the Code generally requires that a REIT distribute annually to its stockholders at least 90% of its REIT taxable
income (with certain adjustments), determined without regard to the deduction for dividends paid and excluding net capital
gains, and that it pay tax at regular corporate rates to the extent that it distributes annually less than 100% of its REIT taxable
income, including capital gains. VICI Golf is also subject to U.S. federal income tax at regular corporate rates on any of its
taxable income. In order to maintain our status as a REIT and avoid or otherwise minimize current entity-level U.S. federal
income taxes, a substantial portion of our cash flow after operating expenses and debt service will be required to be distributed
to our stockholders.

Because of the limitations on the amount of cash available to us after satisfying our debt service obligations and our distribution
obligations to maintain our status as a REIT and avoid or otherwise minimize current entity-level U.S. federal income taxes, our
ability to pursue our business and growth strategies may be limited.

Adverse changes in our credit rating may affect our borrowing capacity and borrowing terms.

Our outstanding debt is periodically rated by nationally recognized credit rating agencies. The credit ratings are based upon our
operating performance, liquidity and leverage ratios, overall financial condition, and other factors viewed by the credit rating
agencies as relevant to both our industry and the economic outlook. Our credit rating may affect the amount of capital we can
access, as well as the terms of any financing we obtain. Because we rely in part on debt financing to fund growth, the absence
of an investment grade credit rating or any credit rating downgrade or negative outlook may have a negative effect on our future
growth by increasing our financing costs or limiting our access to financing sources. In the event that we are rated investment
grade by one or more nationally recognized credit rating agencies, there is no guarantee that we will realize increased access to
capital or improved terms with respect to any financing we obtain, or that we will be able to maintain such investment grade
credit rating.

We will have future capital needs and may not be able to obtain additional financing on favorable terms, if at all.

We expect to incur additional indebtedness in the future to refinance our existing indebtedness, to finance newly acquired assets
or investments in our existing properties through our Partner Property Growth Fund, or for general corporate or other purposes.
Any significant additional indebtedness could require a substantial portion of our cash flow to make interest and principal
payments due on our indebtedness. Greater demands on our cash resources may reduce funds available to us to pay
distributions, make capital expenditures and acquisitions, or carry out other aspects of our business and growth strategies.
Increased indebtedness can also limit our ability to adjust rapidly to changing market, industry or economic conditions, limit
our ability to access the capital markets to refinance maturing debt or to fund acquisitions or emerging businesses, make us
more vulnerable to general adverse economic and industry conditions, including interest rate increases, and create competitive
disadvantages for us compared to other companies with relatively lower debt levels. Increased future debt service obligations
may limit our operational and financial flexibility. Further, to the extent we were required to incur indebtedness, our future
interest costs would increase, thereby reducing our earnings and cash flows from what they otherwise would have been. The
impact of any of these potential adverse consequences could have a material adverse effect on our results of operations,
financial condition and liquidity

Moreover, our ability to obtain additional financing and satisfy our financial obligations under indebtedness outstanding from
time to time will depend upon our future operating performance, which is subject to then prevailing general economic and
credit market conditions, including interest rate levels and the availability of credit generally, and financial, business and other
factors, many of which are beyond our control. The prolonged continuation or worsening of current credit market conditions
would have a material adverse effect on our ability to obtain financing on favorable terms, if at all.

We may be unable to obtain additional financing or financing on favorable terms or our operating cash flow may be insufficient
to satisfy our financial obligations under indebtedness outstanding from time to time (if any). Among other things, the absence
of an investment grade credit rating or any credit rating downgrade or negative outlook could increase our financing costs and
could limit our access to financing sources. If financing is not available when needed, or is available on unfavorable terms, we
may be unable to pursue our business and growth strategies or otherwise take advantage of new business opportunities or
respond to competitive pressures, any of which could have a material adverse effect on our business, financial condition,
liquidity, results of operations and prospects. We may raise additional funds in the future through the issuance of equity
securities and, as a result, our stockholders may experience significant dilution, which may adversely affect the market price of
our common stock and make it more difficult for our stockholders to sell our shares at a time and price that they deem
appropriate and could impair our future ability to raise capital through an offering of our equity securities.

36

Covenants in our debt agreements limit our operational flexibility, and a covenant breach or default could materially and
adversely affect our business, financial condition, liquidity, results of operations and prospects.

The agreements governing our indebtedness contain customary covenants, including restrictions on our ability to grant liens on
our assets, incur indebtedness, sell assets, make investments, engage in acquisitions, mergers or consolidations, engage in
transactions with affiliates and pay certain dividends and other restricted payments. In addition, we are required to comply with
certain financial maintenance covenants. A breach of any of these covenants or covenants under any other agreements
governing our indebtedness could result in an event of default. Cross-default provisions in our debt agreements could cause an
event of default under one debt agreement to trigger an event of default under our other debt agreements. Upon the occurrence
of an event of default under any of our debt agreements, our debt holders could elect to declare all outstanding debt under such
agreements to be immediately due and payable. Defaults under our debt instruments could have a material adverse effect on our
business, financial condition, liquidity, results of operations and prospects.

A rise in interest rates may increase our overall interest rate expense and could adversely affect our stock price.

In 2022, interest rates are expected to rise from historic lows. A rise in interest rates may increase our overall interest rate
expense and have an adverse impact on our ability to pay distributions to our stockholders. This risk can be managed or
mitigated by utilizing interest rate protection products including interest rate swaps and forward starting interest rate swaps.
Although we have previously used and currently use such products with respect to a portion of our indebtedness, there is no
assurance that we will use such products in the future, we will utilize any of these products effectively or that such products will
be available to us. In addition, in the event of a rise in interest rates, new debt, whether fixed or variable, is likely to be more
expensive, which could, among other things, make the financing of any acquisition or investment more expensive, and we may
be unable to incur new debt or replace maturing debt with new debt at equal or better interest rates.

Further, the dividend yield on our common stock (i.e., the annualized distributions per share of our common stock as a
percentage of the market price per share of our common stock), will influence the market price of such common stock. Thus, an
increase in market interest rates may lead prospective purchasers of our common stock to expect a higher dividend yield. In
addition, higher interest rates would likely increase our borrowing costs and potentially decrease our cash available for
distribution. Thus, higher market interest rates could also cause the market price of shares of our common stock to decline.

We have engaged and may engage in hedging or other derivative transactions that may limit gains or result in losses.

We use derivatives from time to time to hedge certain of our liabilities and anticipated liabilities. Although the counterparties of
these arrangements are major financial institutions, we are exposed to credit risk in the event of non-performance by the
counterparties. This has certain risks, including losses on a hedge position, which may reduce the return on our investments.
Such losses may exceed the amount invested in such instruments. In addition, counterparties to a hedging arrangement could
default on their obligations. We may have to pay certain costs, such as transaction fees or breakage costs, related to hedging
transactions. Any such reduced gains or losses from these derivatives may adversely affect our business or financial condition.

Future incurrences of debt, which would be senior to our shares of common stock upon liquidation, and/or issuance of
preferred equity securities, which may be senior to our shares of common stock for purposes of distributions or upon
liquidation, could adversely affect the market price of our common stock.

Upon the consummation of the MGP Transactions, we anticipate incurring approximately $4.4 billion in debt in connection
with the redemption of a majority of New VICI Operating Company units held by MGM and/or its subsidiaries, as a result of
which we anticipate that our total pro forma consolidated indebtedness will be, after consummation of the MGP Transactions,
approximately $15.5 billion, inclusive of $1.5 billion of our pro rata share of indebtedness of BREIT JV. We may in the future
attempt to increase our capital resources by incurring additional debt, including medium-term notes, trust preferred securities
and senior or subordinated notes, or issuing preferred shares. If a liquidation event were to occur, holders of our debt securities
and preferred shares and lenders with respect to other borrowings will receive distributions of our available assets prior to the
holders of our shares of common stock. In addition, our preferred stock, if issued, would likely limit our ability to make
liquidating or other distributions to the holders of shares of our common stock under certain circumstances. Any future common
stock offerings may dilute the holdings of our existing stockholders or reduce the market price of our common stock, or both.
Holders of shares of our common stock are not entitled to preemptive rights or other protections against dilution. Since our
decision to issue debt securities, incur other forms of indebtedness or to issue additional common stock or preferred stock in the
future will depend on future developments, market conditions and other factors beyond our control, we cannot predict or
estimate the amount, timing, nature or success of our future offerings. Thus, our stockholders bear the risk of our issuing senior
securities, incurring other senior obligations or issuing additional common stock in the future, which may reduce the market
price of shares of our common stock, reduce cash available for distribution to common stockholders or dilute their
stockholdings in us.

37

Risks Related to the Company Following the MGP Transactions

Our anticipated level of indebtedness will increase upon completion of the MGP Transactions and will increase the related
risks we now face.

Contemporaneously with the execution of the MGP Master Transaction Agreement, we entered into the MGP Transactions
Commitment Letter with the MGP Transactions Bridge Lender pursuant to which it has committed to provide the Operating
Partnership with bridge financing for the MGP Transactions in the amount of $5.0 billion, after taking into account the
termination of $4.2 billion in committed financing representing the second tranche of the MGP Transactions Bridge Facility in
accordance with the terms of the MGP Transactions Commitment Letter. In connection with the MGP Transactions, we will
also assume and/or refinance approximately $5.7 billion of outstanding indebtedness of MGP, including its pro rata share of
$1.5 billion in indebtedness of BREIT JV. Upon the consummation of the MGP Transactions, we also anticipate incurring
approximately $4.4 billion in debt in connection with the redemption of a majority of New VICI Operating Company units held
by MGM and/or its subsidiaries, and as a result, we anticipate that our total pro forma consolidated indebtedness will be, after
consummation of the MGP Transactions, approximately $15.5 billion, inclusive of our pro rata share of $1.5 billion in
indebtedness of BREIT JV, and we will be subject to increased risks associated with debt financing, including an increased risk
that our cash flow could be insufficient to meet required payments on our debt.

Our increased indebtedness could have important consequences to holders of our common stock, including:

•

•

•

•

•

•

•

increasing our vulnerability to general adverse economic and industry conditions;

limiting our ability to obtain additional financing to fund future working capital, capital expenditures and other general
corporate requirements;

with respect to floating rate indebtedness, risks associated with increases in interest rates;

requiring the use of a substantial portion of our cash flow from operations for the payment of principal and interest on
our indebtedness, thereby reducing our ability to use our cash flow to fund working capital, acquisitions, capital
expenditures and general corporate requirements;

limiting our ability to pay dividends to our stockholders;

limiting our flexibility in planning for, or reacting to, changes in our business and our industry; and

putting us at a disadvantage compared to our competitors with less indebtedness.

Following the Mergers, we may be unable to realize the anticipated benefits of the MGP Transactions or do so within the
anticipated timeframe.

In connection with the MGP Transactions, the Mergers involve the cessation of MGP as an independent public company and
the integration of MGP’s assets into our existing operations. We are expected to benefit from the elimination of duplicative
costs associated with general and administrative expenses, including those related to supporting a public company platform and
the leveraging of technology and systems. However, we will be required to devote significant management attention and
resources to integrating the assets and asset management functions of MGP into VICI. Potential difficulties we may encounter
in the integration process include, among others, the following:

•

•

•

•

the inability to successfully integrate the assets, and associated management oversight of such assets, of MGP in a
manner that permits us to realize the anticipated benefits of the MGP Transactions in the timeframe currently
anticipated or at all;

the additional complexities of increasing the number of properties owned by us, all of which are operated by a new
tenant, including additional time and attention required by management;

failure to retain key employees of VICI; and

additional complexities of integrating two companies with different histories, regulatory restrictions, markets and
tenants.

For all these reasons, it is possible that the integration process could result in the distraction of our management, the disruption
of our ongoing business or inconsistencies in our operations, services, standards, controls, procedures and policies, any of
which could adversely affect our ability to maintain relationships with tenants, partners, borrowers, and employees or to achieve
the anticipated benefits of the Mergers, could otherwise adversely affect our business and financial results and may cause the
market price of our stock to decline.

In addition, we have incurred and expect to incur substantial expenses in completing the MGP Transactions and integrating the
assets, business, operations and systems of MGP with our own. While we have assumed that a certain level of expenses would

38

be incurred, there are a number of factors beyond our control that could affect the total amount or the timing of the expenses
relating to the completion of the MGP Transactions and the integration of our and MGP’s operations. Many of the expenses that
will be incurred, by their nature, are difficult to estimate accurately at the present time. As a result, the expenses associated with
the MGP Transactions could, particularly in the near term, reduce the savings that we expect to achieve from the elimination of
duplicative expenses and the realization of economies of scale and cost savings following the completion of the MGP
Transactions and impact our business and operations and the market price of our common stock.

Counterparties to certain significant agreements with MGP may exercise contractual rights under such agreements in
connection with the Mergers.

MGP is a party to certain agreements that give the applicable counterparty certain rights following a “change in control,” such
as debt instruments and derivative arrangements. In certain of these agreements, such rights may be triggered upon the closing
of the Mergers and may trigger a consent or the right to terminate the agreement. It is not a condition to completion of the
Mergers that the counterparties consent to the Mergers or waive their contractual rights. Certain counterparties may also require
modifications to their respective agreements or the execution of new agreements as a condition to granting a waiver or consent
under their agreement. The pursuit of such rights by the counterparties may result in us suffering a loss of potential future
revenue or incurring liabilities and may result in the loss or modification of rights that are material to our business. There can be
no assurances that such counterparties will not exercise their rights under these agreements, including termination rights where
available, or that the exercise of any such rights under, or modification of, these agreements will not adversely affect our
business or operations.

Risks Related to an Investment in VICI Following the MGP Transactions

Following the MGP Transactions, we may not continue to pay dividends at or above the rate we currently pay.

Following the MGP Transactions, our stockholders may not receive dividends at the same rate they received dividends as our
stockholders prior to the MGP Transactions for various reasons, including the following:

•

•

•

•

we may not have enough cash to pay such dividends due to changes in our cash requirements, capital spending plans,
cash flow or financial position;

decisions on whether, when and in which amounts to make any future distributions will remain at all times entirely at
the discretion of our board of directors, which reserves the right to change our current dividend practices at any time
and for any reason;

we may desire to retain cash to maintain or improve our credit ratings; and

the amount of dividends that our subsidiaries may distribute to us may be subject to restrictions imposed by state law
and restrictions imposed by the terms of any current or future indebtedness that these subsidiaries may incur.

Our stockholders will have no contractual or other legal right to dividends that have not been declared by our board of directors.

The MGM Tax Protection Agreement, during its term, imposes certain limits on our operations and could require New VICI
Operating Company to indemnify MGM for certain tax liabilities.

We have agreed with MGM to enter into the MGM Tax Protection Agreement pursuant to which New VICI Operating
Company will agree, subject to certain exceptions, to indemnify the Protected Parties (as defined in the MGM Tax Protection
Agreement) for certain tax liabilities resulting from, during the Protected Period (as defined in the MGM Tax Protection
Agreement), (1) the sale, transfer, exchange or other disposition of Protected Property (as defined in the MGM Tax Protection
Agreement), (2) a merger, consolidation, or transfer of all of the assets of, or certain other transactions undertaken by, New
VICI Operating Company pursuant to which the ownership interests of the Protected Parties in New VICI Operating Company
are required to be exchanged in whole or in part for cash or other property, (3) the failure of New VICI Operating Company to
maintain approximately $8.5 billion of nonrecourse indebtedness allocable to the Protected Parties, which amount may be
reduced over time in accordance with the MGM Tax Protection Agreement, and (4) the failure of New VICI Operating
Company or us to comply with certain tax covenants that would impact the tax liabilities of the Protected Parties. In the event
that we or New VICI Operating Company breach restrictions in the MGM Tax Protection Agreement, New VICI Operating
Company will be liable for grossed-up tax amounts (based on an assumed effective tax rate) associated with the income or gain
recognized as a result of such breach. In addition, the BREIT JV previously entered into a tax protection agreement with MGM
with respect to built-in gain and debt maintenance related to MGM Grand Las Vegas and Mandalay Bay, which is effective

39

through mid-2029, and by acquiring MGP, we will bear MGP’s approximate 50.1% proportionate share in the BREIT JV of any
indemnity under this existing tax protection agreement.

Therefore, although it may be in the best interests of our stockholders for us to sell a Protected Property, enter into certain
significant transactions involving New VICI Operating Company, reduce nonrecourse indebtedness of New VICI Operating
Company allocable to MGM or otherwise not comply with certain tax covenants, it may be economically prohibitive for us to
do so during the Protected Period because of these indemnity obligations.

Risks Related to the Mergers

Failure to complete the Mergers in a timely manner or at all could adversely affect our business and operations and
negatively affect our stock price.

Under the MGP Master Transaction Agreement, we are subject to certain restrictions on the conduct of our business prior to
completing the Mergers. These restrictions, the waiver of which are subject to the written consent of the other party, and subject
to certain exceptions and qualifications, may prevent us from pursuing certain strategic transactions, acquiring and disposing of
assets, undertaking certain capital expenditure projects, undertaking certain financing transactions and otherwise pursuing other
actions that are not in the ordinary course of business, even if such actions could prove beneficial. Additionally, the pendency
of the Mergers may cause distractions from our strategies and day-to-day operations for employees and management.

Delays in completing the Mergers or the failure to complete the Mergers at all could adversely affect our business and
operations, and, in that event, the market price of shares of our common stock may decline significantly, particularly to the
extent that the current market price reflects a market assumption that the Mergers will be completed. If the Mergers are not
completed for any reason, we will not achieve the expected benefits thereof. In addition, we will be required to pay certain costs
relating to the Mergers, whether or not the Mergers are completed.

The Exchange Ratio is fixed and will not be adjusted in the event of any change in the stock price of either us or MGP.

At the effective time of the REIT Merger, each outstanding MGP Common Share (other than shares held by MGP or any
wholly-owned subsidiary of MGP) will be converted into the right to receive the REIT Merger Consideration, consisting of
1.366 shares of our common stock, plus the right, if any, to receive cash in lieu of fractional shares of our common stock into
which such MGP Common Shares would have been converted pursuant to the terms and subject to the conditions set forth in
the MGP Master Transaction Agreement.

The Exchange Ratio of 1.366 shares of our common stock per MGP Common Share was fixed in the MGP Master Transaction
Agreement and, except for certain adjustments on account of changes in the capitalization of us or MGP, or the payment of
certain dividends by us or MGP that are necessary to maintain our or MGP’s respective status as a REIT, will not be adjusted
for changes in the market prices of our common stock or MGP Common Shares. Changes in the market price of shares of our
common stock prior to the Mergers will affect the market value of the REIT Merger Consideration that MGP shareholders will
be entitled to receive on the closing date of the Mergers. Stock price changes may result from a variety of factors (many of
which are beyond the control of us and MGP), including the following:

•

•

changes in the respective businesses, operations, assets, liabilities and prospects of us and MGP;

changes in market assessments of the business, operations, financial position and prospects of us or MGP;

• market assessments of the likelihood that the Mergers will be completed;

•

•

•

interest rates, general market and economic conditions and other factors generally affecting the market prices of our
common stock and MGP Common Shares;

federal, state and local legislation, governmental regulation and legal developments in the business in which we and
MGP operate; and

other factors, including those described or referred to elsewhere under this Item 1A “Risk Factors.”

The market price of our common stock at the closing of the Mergers may vary from its price on the date the MGP Master
Transaction Agreement was executed and on the date of the special meeting of our stockholders in connection with the
Mergers, which was held on October 29, 2021, and may be greater than, less than or the same as the price per share of our
common stock at each of the aforementioned times. As a result, the market value of the REIT Merger Consideration represented
by the Exchange Ratio will also vary.

40

Because the Exchange Ratio is fixed:

•

•

if the price of our common stock increases between the date the MGP Master Transaction Agreement was executed
and the closing of the Mergers, MGP shareholders will receive shares of our common stock that have a market value
upon completion of the Mergers that is greater than the market value of such shares calculated pursuant to the
Exchange Ratio on the date the MGP Master Transaction Agreement was executed; and

if the price of our common stock declines between the date the MGP Master Transaction Agreement was executed and
the closing of the Mergers, MGP shareholders will receive shares of our common stock that have a market value upon
the completion of the Mergers that is less than the market value of such shares calculated pursuant to the Exchange
Ratio on the date the MGP Master Transaction Agreement was executed.

Therefore, while the number of shares of our common stock to be issued per MGP Common Share is fixed, VICI stockholders
cannot be sure of the market value of the REIT Merger Consideration that MGP shareholders will receive upon the closing of
the REIT Merger. The market price of our common stock is subject to general price fluctuations in the market for publicly
traded equity securities and has experienced volatility in the past.

There may be unexpected delays in the completion of the Mergers or the Mergers may not be completed at all.

The Mergers are currently expected to close in the first half of 2022, assuming that all of the conditions in the MGP Master
Transaction Agreement are either satisfied or waived. The MGP Master Transaction Agreement provides that either we or MGP
may terminate the MGP Master Transaction Agreement, subject to certain conditions set forth in the MGP Master Transaction
Agreement, if the Mergers have not occurred on or before the fifteen month anniversary of the date of the MGP Master
Transaction Agreement, which is November 4, 2022 (the “Outside Date”). Certain events may delay the completion of the
Mergers or result in a termination of the MGP Master Transaction Agreement. Some of these events are outside the control of
VICI and MGP.

We may incur significant additional costs in connection with any delay in completing the Mergers or the termination of the
MGP Master Transaction Agreement, in addition to significant transaction costs, including legal, financial advisory, accounting
and other costs we have already incurred. In addition, if the Mergers are terminated under certain circumstances specified in the
MGP Master Transaction Agreement, we will be required to pay to MGP a termination fee of up to $709.0 million. We cannot
make assurances that the conditions to the completion of the MGP Master Transaction Agreement will be satisfied or waived or
that any adverse change, effect, event, circumstance, occurrence or state of facts that could give rise to the termination of the
MGP Master Transaction Agreement will not occur.

Our stockholders will have a substantially smaller ownership and voting interest in VICI upon completion of the Mergers,
compared to their ownership and voting interest in VICI prior to the Mergers.

Upon completion of the Mergers, based on the number of MGP Common Shares and shares of our common stock outstanding
on December 31, 2021, we estimate that, after giving effect to the settlement of the March 2021 Forward Sale Agreements and
the September 2021 Forward Sale Agreements (each as defined in Note 11 - Stockholders Equity) on February 18, 2022,
continuing stockholders will own approximately 78% of the issued and outstanding shares of our common stock, and former
MGP shareholders will own approximately 22% of the issued and outstanding shares of our common stock. Accordingly, our
current stockholders will exercise significantly less influence over us after the Mergers relative to their influence over us prior
to the Mergers, and thus will have a less significant impact on the approval or rejection of our future proposals submitted to a
stockholder vote.

There can be no assurance that we will be able to secure the financing in connection with the Redemption on acceptable
terms, in a timely manner, or at all, and therefore may be compelled to consummate the MGP Transactions without
obtaining financing on attractive terms.

We are required to finance the cash required in connection with the Redemption with long-term debt financing or proceeds from
the MGP Transactions Bridge Facility in accordance with the terms of the MGP Transactions Commitment Letter. The MGP
Transactions Commitment Letter provides for funding to the Operating Partnership of up to $5,008.0 million, which can be
used to fund the Redemption and pay transaction costs, following the termination of $4,242.0 million in committed financing
representing the second tranche of the MGP Transactions Bridge Facility in accordance with the terms of the MGP Transactions
Commitment Letter. Additionally, we may continue to evaluate alternative financing structures and amounts based on our needs
and capital markets conditions. The availability of the borrowings under the MGP Transactions Bridge Facility is subject to the
satisfaction of certain customary conditions, including the substantially concurrent consummation of the Mergers.

41

The consummation of the MGP Transactions is not conditioned on our ability to obtain financing or on the consummation of
the transactions contemplated by the MGP Transactions Commitment Letter. If we are unable to obtain funding contemplated
by the MGP Transactions Commitment Letter from our financing sources for the cash required in connection with the
Redemption, we may be compelled to specifically perform our obligations to consummate the MGP Transactions with
financing that is not on attractive terms or could otherwise be subject to claims under the MGP Master Transaction Agreement,
each of which could have a material adverse effect on us.

The MGP Master Transaction Agreement contains provisions that could discourage a potential acquirer of the Company
from making a favorable proposal, could result in any such proposal being at a lower price than it might otherwise be and,
in specified circumstances, could require us to make a substantial termination payment to MGP.

Pursuant to the MGP Master Transaction Agreement, we and MGP have, subject to certain exceptions, agreed not to (i) solicit
proposals relating to certain alternative transactions, (ii) enter into discussions or negotiations or provide non-public
information concerning proposals relating to an alternative business combination transaction, (iii) approve or recommend any
agreements providing for any such alternative business combination transaction, (iv) enter into any letter of intent, agreement in
principle, merger agreement or other similar definitive agreements related to an alternative business combination transaction,
(v) grant any waiver, amendment or release of any standstill under any standstill or confidentiality agreement or any takeover
statute, or (vi) agree to do any of the foregoing. The MGP Master Transaction Agreement also provides that, in connection with
the termination of the MGP Master Transaction Agreement by us under certain specified circumstances, we will be required to
pay to MGP a termination fee of up to $709.0 million. These provisions could discourage a potential acquirer that might have
an interest in acquiring all or a significant part of the Company from considering or proposing such an acquisition, or might
result in a potential acquirer proposing to pay a lower per share value than it might otherwise have proposed to pay because of
the added expense of the termination fee that may become payable in certain circumstances under the MGP Master Transaction
Agreement.

If the Mergers are not consummated by the Outside Date, either we or MGP may terminate the MGP Master Transaction
Agreement.

Either we or MGP may terminate the MGP Master Transaction Agreement if the Mergers have not been consummated by the
Outside Date, which is November 4, 2022. However, this termination right will not be available to a party if that party’s failure
to comply with any provision of the MGP Master Transaction Agreement has been the principal cause of, or resulted in, the
failure of the Mergers to occur by the Outside Date. In the event the MGP Master Transaction Agreement is terminated by
either party due to the failure of the Mergers to close by the Outside Date, we will have incurred significant costs and will have
diverted significant management focus and resources from other strategic opportunities without realizing the anticipated
benefits of the Mergers.

An adverse judgment in any litigation challenging the Mergers may prevent the Mergers from becoming effective or from
becoming effective within the expected timeframe.

Securities class action lawsuits and derivative lawsuits are often brought against companies that have entered into merger
agreements or other agreements similar to the MGP Master Transaction Agreement. As of the date of this Annual Report on
Form 10-K, three lawsuits were filed by purported MGP shareholders and six lawsuits were filed by purported VICI
stockholders challenging the disclosures made, as applicable, in the Registration Statement on Form S-4 filed on September 8,
2021 and the Prospectus filed on September 23, 2021, each in connection with the Mergers. Additional lawsuits arising out of
the Mergers may be filed in the future. For a more detailed description of this litigation, see “Item 3 – Legal Proceedings” and
“Litigation” in Note 10 - Commitments and Contingent Liabilities to our Financial Statements included in this Annual Report.

Although these nine lawsuits have each been dismissed, the parties have not resolved plaintiffs’ requests for attorneys’ fees, and
thus we cannot make assurances as to the ultimate outcome of these lawsuits, or any other lawsuits that may be filed, including
the amount of costs associated with defending these claims or any other liabilities that may be incurred in connection with the
litigation of these claims. If any of the plaintiffs in future lawsuits are successful in obtaining an injunction prohibiting the
parties from completing the MGP Transactions on the agreed-upon terms, such an injunction may delay the consummation of
the MGP Transactions in the expected timeframe, or could indefinitely enjoin the MGP Transactions from being consummated
altogether. Whether or not any plaintiff’s claim is successful, this type of litigation may result in significant costs and divert
management’s attention and resources, which could adversely affect the operation of our business.

If the REIT Merger does not qualify as a reorganization there may be adverse tax consequences.

The parties intend that the REIT Merger will be treated as a reorganization within the meaning of Section 368(a) of the Code,
and it is a condition to the consummation of the Mergers that we and MGP receive opinions from Hogan Lovells US LLP and

42

Weil, Gotshal & Manges LLP, respectively, to the effect that, for U.S. federal income tax purposes, the REIT Merger will
constitute a reorganization within the meaning of Section 368(a) of the Code. These tax opinions represent the legal judgment
of counsel rendering the opinion and are not binding on the Internal Revenue Service (the “IRS”) or the courts. If the REIT
Merger were to fail to qualify as a reorganization, U.S. holders of MGP Common Shares generally would recognize gain or
loss, as applicable, equal to the difference between (i) the sum of the fair market value of our common stock and the cash in lieu
of fraction shares, if any, received by such holder in the REIT Merger; and (ii) such holder’s adjusted tax basis in its MGP
Common Shares.

Risks Related to our Status as a REIT

We may incur adverse tax consequences if we have failed or fail (or, after consummation of the MGP Transactions, MGP
has failed), to qualify as a REIT for U.S. federal income tax purposes.

The Code generally requires that a REIT distribute annually to its stockholders at least 90% of its REIT taxable income (with
certain adjustments), determined without regard to the deduction for dividends paid and excluding net capital gains, and that it
pay tax at regular corporate rates to the extent that it distributes annually less than 100% of its REIT taxable income, including
capital gains. In addition, a REIT is required to pay a 4% nondeductible excise tax on the amount, if any, by which the
distributions it makes in a calendar year are less than the sum of 85% of its ordinary income, 95% of its capital gain net income
and 100% of its undistributed income from prior years. As a result, in order to avoid or otherwise minimize current entity level
U.S. federal income taxes, a substantial portion of our cash flow after operating expenses and debt service will be required to be
distributed to our stockholders.

We have operated in a manner that we believe has allowed us to qualify as a REIT for U.S. federal income tax purposes under
the Code and intend to continue to do so through the time of the REIT Merger. Furthermore, we intend to operate in a manner
that we believe allows us to qualify as a REIT after the REIT Merger. Neither we nor MGP have requested or plan to request a
ruling from the IRS that we or MGP qualify as a REIT. Qualification as a REIT involves the application of highly technical and
complex Code provisions for which there are only limited judicial and administrative interpretations. The complexity of these
provisions and of the applicable treasury regulations that have been promulgated under the Code is greater in the case of a REIT
that holds its assets through a partnership (such as we will after the Mergers). The determination of various factual matters and
circumstances not entirely within the control of us or MGP may affect its ability to qualify as a REIT. In order to qualify as a
REIT, each of us and MGP must satisfy a number of requirements, including requirements regarding the ownership of its stock
and the composition of its gross income and assets. Also, a REIT must make distributions to stockholders aggregating annually
at least 90% of its net taxable income, excluding any net capital gains.

If we lose our REIT status, or are determined to have lost our REIT status in a prior year, such loss or failure would have a
material and adverse effect on us. Additionally, we will face material tax consequences that would substantially reduce our cash
available for distribution, including cash available to pay dividends to our stockholders, because:

•

•

•

•

we would be subject to U.S. federal income tax and state and local income taxes on our net income at regular corporate
rates for the years we did not qualify for taxation as a REIT (and, for such years, would not be allowed a deduction for
dividends paid to stockholders in computing our taxable income);

unless we are entitled to relief under applicable statutory provisions, neither we nor any “successor” corporation, trust
or association could elect to be taxed as a REIT until the fifth taxable year following the year during which we were
disqualified;

if we were to re-elect REIT status, we would have to distribute all earnings and profits from non-REIT years before the
end of the first new REIT taxable year; and

for the five years following re-election of REIT status, upon a taxable disposition of an asset owned as of such re-
election, we would be subject to corporate-level tax with respect to any built-in gain inherent in such asset at the time
of re-election.

Even if we retain our REIT status, if MGP loses its REIT status for a taxable year ending on or before the effective time of the
REIT Merger, we would be subject to adverse tax consequences that would substantially reduce our cash available for
distribution, including cash available to pay dividends to our stockholders, because:

•

•

unless we are entitled to relief under applicable statutory provisions, VICI, as the “successor” by merger to MGP for
U.S. federal income tax purposes, could not elect to be taxed as a REIT until the fifth taxable year following the year
during which MGP was disqualified;

VICI, as the successor by merger to MGP, would be subject to any corporate income tax liabilities of MGP, including
penalties and interest;

43

•

•

assuming that we otherwise maintained our REIT qualification, we would be subject to corporate-level tax on the
built-in gain in each asset of MGP existing at the time of the REIT Merger if we were to dispose of such MGP asset
during the five-year period following the REIT Merger; and
assuming that we otherwise maintained our REIT qualification, we would succeed to any earnings and profits
accumulated by MGP for taxable periods that it did not qualify as a REIT, and we would have to pay a special
dividend and/or employ applicable deficiency dividend procedures (including interest payments to the IRS) to
eliminate such earnings and profits (or if we do not timely distribute those earnings and profits, we could fail to qualify
as a REIT).

In addition, if there is an adjustment to MGP’s taxable income or dividends paid deductions, we could elect to use the
deficiency dividend procedure in order to maintain MGP’s REIT status. That deficiency dividend procedure could require us to
make significant distributions to our stockholders and to pay significant interest to the IRS.

As a result of these factors, our failure (before or after the REIT Merger) or MGP’s failure (before the REIT Merger) to qualify
as a REIT could impair our ability after the REIT Merger to expand our business and raise capital, and would materially
adversely affect the market value of our common stock.

Qualification to be taxed as a REIT involves highly technical and complex provisions of the Code, and violations of these
provisions could jeopardize our REIT qualification.

Qualification as a REIT involves the application of highly technical and complex Code provisions for which only limited
judicial and administrative authorities exist. Even a technical or inadvertent violation could jeopardize our REIT qualification.
Our qualification as a REIT depends on our satisfaction of certain asset, income, organizational, distribution, stockholder
ownership and other requirements on a continuing basis. In addition, our ability to satisfy the requirements to qualify as a REIT
may depend in part on the actions of third parties over which we have no control or only limited influence, including in cases
where we own an equity interest in an entity that is classified as a partnership for U.S. federal income tax purposes.

We may in the future choose to pay dividends in the form of our own common stock, in which case stockholders may be
required to pay income taxes in excess of the cash dividends they receive.

We may seek in the future to distribute taxable dividends that are payable in cash or our common stock. Taxable stockholders
receiving such dividends will be required to include the full amount of the dividend as ordinary income to the extent of our
current and accumulated earnings and profits for U.S. federal income tax purposes as to which non-corporate stockholders will
generally be eligible for a deduction equal to 20% of such distributions. As a result, stockholders receiving dividends in the
form of common stock may be required to pay income taxes with respect to such dividends in excess of the cash dividends
received, if any. If a U.S. stockholder sells the common stock that it receives as a dividend in order to pay this tax, the sales
proceeds may be less than the amount included in income with respect to the dividend, depending on the market price of our
common stock at the time of the sale. In addition, in such case, a U.S. stockholder could have a capital loss with respect to the
common stock sold that could not be used to offset such dividend income. Moreover, with respect to certain non-U.S.
stockholders, we may be required to withhold U.S. federal income tax with respect to such dividends, including in respect of all
or a portion of such dividend that is payable in common stock. Furthermore, such a taxable share dividend could be viewed as
equivalent to a reduction in our cash distributions, and that factor, as well as the possibility that a significant number of our
stockholders determine to sell our common stock in order to pay taxes owed on dividends, may put downward pressure on the
market price of our common stock.

Changes to the U.S. federal income tax laws, including the enactment of certain tax reform measures, could have a material
and adverse effect on us.

U.S. federal income tax laws governing REITs and other corporations and the administrative interpretations of those laws may
be amended at any time, potentially with retroactive effect. Changes to the U.S. federal income tax laws, including the
possibility of major tax legislation, could have a material and adverse effect on us or our stockholders. We cannot predict
whether, when, to what extent or with what effective dates new U.S. federal tax laws, regulations, interpretations or rulings will
be issued. Prospective investors are urged to consult their tax advisors regarding the effect of potential changes to the U.S.
federal tax laws on an investment in our common stock.

We could fail to qualify to be taxed as a REIT if income we receive from our tenants is not treated as qualifying income.

Under applicable provisions of the Code, we will not be treated as a REIT unless we satisfy various requirements, including
requirements relating to the sources of our gross income. The complexity of these provisions of the Code and of the applicable
treasury regulations that have been promulgated under the Code is greater in the case of a REIT that holds its assets through a

44

partnership (such as we will after the Mergers). Rents received or accrued by us from our tenants will not be treated as
qualifying rent for purposes of these requirements if the leases are not respected as true leases for U.S. federal income tax
purposes and instead are treated as service contracts, joint ventures, financings or some other type of arrangement. If some or all
of our leases are not respected as true leases for U.S. federal income tax purposes, we may fail to qualify to be taxed as a REIT.
Furthermore, our qualification as a REIT will depend on our satisfaction of certain asset, income, organizational, distribution,
stockholder ownership and other requirements on a continuing basis. Our ability to satisfy the asset tests depends upon our
analysis of the characterization and fair market values of our assets, some of which are not susceptible to a precise
determination, and for which we may not obtain independent appraisals.

In addition, subject to certain exceptions, rents received or accrued by us from any tenant (or affiliated tenants) will not be
treated as qualifying rent for purposes of these requirements if we (or an actual or constructive owner of 10% or more of our
stock) actually or constructively owns 10% or more of the total combined voting power of all classes of such tenant’s stock
entitled to vote or 10% or more of the total value of all classes of such tenant’s stock. Our charter provides restrictions on
ownership and transfer of our shares of stock, including restrictions on such ownership or transfer that would cause the rents
received or accrued by us from tenants to be treated as non-qualifying rent for purposes of the REIT gross income requirements.
Nevertheless, there can be no assurance that such restrictions will be effective in ensuring that rents received or accrued by us
from tenants will not be treated as qualifying rent for purposes of REIT qualification requirements.

REIT distribution requirements could adversely affect our ability to execute our business plan.

We generally must distribute annually to our stockholders at least 90% of our REIT taxable income (with certain adjustments),
determined without regard to the dividends paid deduction and excluding any net capital gains, in order for us to qualify as a
REIT so that U.S. federal corporate income tax does not apply to our earnings that we distribute. To the extent that we satisfy
this distribution requirement and qualify for taxation as a REIT but distribute less than 100% of our REIT taxable income,
determined without regard to the dividends paid deduction and including any net capital gains, we will be subject to U.S.
federal corporate income tax on any undistributed portion of such taxable income. In addition, we will be subject to a 4%
nondeductible excise tax if the actual amount that we distribute to our stockholders in a calendar year is less than a minimum
amount specified under U.S. federal tax laws. We intend to make distributions to our stockholders to comply with the REIT
requirements of the Code and to avoid or otherwise minimize paying entity level federal or excise tax (other than at any taxable
REIT subsidiary of ours). We may generate taxable income greater than our income for financial reporting purposes prepared in
accordance with GAAP. Further, we may generate taxable income greater than our cash flow from operations after operating
expenses and debt service as a result of differences in timing between the recognition of taxable income and the actual receipt
of cash or the effect of nondeductible capital expenditures, the creation of reserves or required debt or amortization payments.
In order to avoid or otherwise minimize current entity level U.S. federal income taxes, we will generally be required to
distribute sufficient cash flow after operating expenses and debt service payments to satisfy the REIT distribution requirements.
While we intend to make distributions to our stockholders to comply with the REIT requirements of the Code, we may not have
sufficient liquidity to meet the REIT distribution requirements. If our cash flow is insufficient to satisfy the REIT distribution
requirements, we could be required to raise capital on unfavorable terms, sell assets at disadvantageous prices, distribute
amounts that would otherwise be invested in future acquisitions or issue dividends in the form of shares of our common stock to
make distributions sufficient to enable us to pay out enough of our REIT taxable income to satisfy the REIT distribution
requirement and to avoid or otherwise minimize corporate income tax and the 4% excise tax in a particular year. These
alternatives could increase our costs or change the value of our equity. Thus, compliance with the REIT requirements may
hinder our ability to grow, which could adversely affect the market price of our common stock.

Even if we qualify as a REIT, we may face other tax liabilities that reduce our cash flow.

Even if we qualify for taxation as a REIT, we may be subject to certain U.S. federal, state and local taxes on our income and
assets, including taxes on any undistributed income and state or local income, property and transfer taxes. For example, in order
to meet the REIT qualification requirements, we currently hold and expect in the future to hold some of our assets and conduct
certain of our activities through one or more taxable REIT subsidiaries or other subsidiary corporations that will be subject to
federal, state, and local corporate-level income taxes as regular C corporations (i.e., corporations generally subject to corporate-
level income tax under Subchapter C of Chapter 1 the Code). In addition, we may incur a 100% excise tax on transactions with
a taxable REIT subsidiary if they are not conducted on an arm’s length basis. Any of these taxes would decrease cash available
for distribution to our stockholders.

Complying with REIT requirements may cause us to liquidate or forgo otherwise attractive opportunities and limit our
expansion opportunities.

To qualify as a REIT for U.S. federal income tax purposes, we must continually satisfy tests concerning, among other things,
our sources of income, the nature of our investments in real estate and related assets, the amounts we distribute to our

45

stockholders and the ownership of our stock. We may also be required to make distributions to stockholders at disadvantageous
times or when we do not have funds readily available for distribution.

As a REIT, we must ensure that, at the end of each calendar quarter, at least 75% of the value of our assets consists of cash,
cash items, government securities and “real estate assets” (as defined in the Code), including certain mortgage loans and
securities. The remainder of our investments (other than government securities, qualified real estate assets and securities issued
by a taxable REIT subsidiary) generally cannot include more than 10% of the outstanding voting securities of any one issuer or
more than 10% of the total value of the outstanding securities of any one issuer. In addition, in general, no more than 5% of the
value of our total assets (other than government securities, qualified real estate assets and securities issued by a taxable REIT
subsidiary) can consist of the securities of any one issuer, and no more than 20% of the value of our total assets can be
represented by securities of one or more taxable REIT subsidiaries. In addition, not more than 25% of our total assets may be
represented by debt instruments issued by publicly offered REITs that are “nonqualified” debt instruments. If we fail to comply
with these requirements at the end of any calendar quarter, we must correct the failure within 30 days after the end of the
calendar quarter or qualify for certain statutory relief provisions to avoid losing our REIT qualification and suffering adverse
tax consequences. As a result, we may be required to liquidate from our portfolio, or contribute to a taxable REIT subsidiary, or
forgo otherwise attractive investments in order to maintain our qualification as a REIT. These actions could have the effect of
reducing our income and amounts available for distribution to our stockholders. In addition to the asset tests set forth above, to
qualify as a REIT we must continually satisfy tests concerning, among other things, the sources of our income, the amounts we
distribute to our stockholders and the ownership of our stock. We may be unable to pursue investments that would be otherwise
advantageous to us in order to satisfy the source-of-income or asset-diversification requirements for qualifying as a REIT. Thus,
compliance with the REIT requirements may hinder our ability to make certain attractive investments.

We may be subject to built-in gains tax on the disposition of certain of our properties.

If we acquire certain properties in tax-deferred transactions, which properties were held by one or more C corporations before
they were held by us, we may be subject to a built-in gain tax on future disposition of such properties. This is the case with
respect to all or substantially all of the properties acquired from CEOC pursuant to the formation transactions as well as certain
other properties we have acquired and may acquire in the future. If we dispose of any such properties during the five-year
period following acquisition of the properties from the respective C corporation (i.e., during the five-year period following
ownership of such properties by a REIT), we will be subject to U.S. federal income tax (and applicable state and local taxes) at
the highest corporate tax rates on any gain recognized from the disposition of such properties to the extent of the excess of the
fair market value of the properties on the date that they were contributed to or acquired by us in a tax-deferred transaction over
the adjusted tax basis of such properties on such date, which are referred to as built-in gains. Similarly, if we recognize certain
other income considered to be built-in income during the five-year period following the property acquisitions described above,
we could be subject to U.S. federal tax under the built-in-gains tax rules. We would be subject to this corporate-level tax
liability (without the benefit of the deduction for dividends paid) even if we qualify and maintain our status as a REIT. Any
recognized built-in gain will retain its character as ordinary income or capital gain and will be taken into account in determining
REIT taxable income and the REIT distribution requirements. Any tax on the recognized built-in gain will reduce REIT taxable
income. We may choose to forego otherwise attractive opportunities to sell assets in a taxable transaction during the five-year
built-in-gain recognition period in order to avoid this built-in-gain tax. However, there can be no assurance that such a taxable
transaction will not occur. The amount of any such built-in-gain tax could be material and the resulting tax liability could have a
negative effect on our cash flow and limit our ability to pay distributions required to qualify and maintain our status as a REIT.

Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities.

The REIT provisions of the Code substantially limit our ability to hedge our assets and liabilities. Income from certain hedging
transactions that we may enter into to manage risk of interest rate changes with respect to borrowings made or to be made to
acquire or carry real estate assets or from transactions to manage risk of currency fluctuations with respect to any item of
income or gain that satisfy the REIT gross income tests (including gain from the termination of such a transaction) does not
constitute “gross income” for purposes of the 75% or 95% gross income tests that apply to REITs, provided that certain
identification requirements are met. To the extent that we enter into other types of hedging transactions or fail to properly
identify such transaction as a hedge, the income is likely to be treated as non-qualifying income for purposes of both of the
gross income tests. As a result of these rules, we may be required to limit our use of advantageous hedging techniques or
implement those hedges through a taxable REIT subsidiary. This could increase the cost of our hedging activities because the
taxable REIT subsidiary may be subject to tax on gains or expose us to greater risks associated with changes in interest rates
that we would otherwise want to bear. In addition, losses in the taxable REIT subsidiary will generally not provide any tax
benefit, except that such losses could theoretically be carried back or forward against past or future taxable income of the
taxable REIT subsidiary.

46

If we are required to make a purging distribution, we may pay such purging distribution in a combination of common stock
and cash.

In order to qualify as a REIT, we must distribute any “earnings and profits,” as defined in the Code, accumulated by us during
any period for which we did not qualify as a REIT or by any entity whose accumulated earnings and profits we acquire during
any period for which such entity did not qualify as a REIT. Such distribution requirement applied to any earnings and profits
that were allocated from CEOC to us in connection with the formation transactions by the end of the first taxable year in which
we elected REIT status. Based on our analysis, we do not believe that any earnings and profits were allocated to us in
connection with the formation transactions or any other transaction to which we are party and therefore did not make a purging
distribution and do not currently intend to make any purging distribution, with respect to transactions to which we are a party. If
we are required to make a purging distribution in the future, we may pay the purging distribution to our stockholders in a
combination of cash and shares of our common stock. Each of our stockholders will be permitted to elect to receive the
stockholder’s entire entitlement under the purging distribution in either cash or shares of our common stock, subject to a cash
limitation. If our stockholders elect to receive a portion of cash in excess of the cash limitation, each such electing stockholder
will receive a pro rata portion of cash corresponding to the stockholder’s respective entitlement under the purging distribution
declaration. The IRS has issued a revenue procedure that provides that, so long as a REIT complied with certain provisions
therein, certain distributions that are paid partly in cash and partly in stock will be treated as taxable dividends that would
satisfy the REIT distribution requirements and qualify for the dividends paid deduction for U.S. federal income tax purposes. In
a purging distribution, if any, a stockholder of our common stock will be required to report dividend income equal to the
amount of cash and common stock received as a result of the purging distribution even though we may distribute no cash or
only nominal amounts of cash to such stockholder.

The cash available for distribution to stockholders may not be sufficient to pay dividends at expected levels, nor can we make
assurances of our ability to make distributions in the future. We may use borrowed funds to make distributions.

If cash available for distribution is less than the amount necessary to make cash distributions, our inability to make the expected
distributions could result in a decrease in the market price of our common stock. All distributions will be made at the discretion
of our board of directors and will depend upon various factors, including, but not limited to: our historical and projected
financial condition, cash flows, results of operations and REIT taxable income, limitations contained in financing instruments,
debt service requirements, operating cash inflows and outflows, including capital expenditures and acquisitions, limitations on
our ability to use cash generated in one or more taxable REIT subsidiaries, if any, to fund distributions and applicable law. We
may not be able to make distributions in the future. In addition, some of our distributions may include a return of capital. To the
extent that we decide to make distributions in excess of our current and accumulated earnings and profits in the future, such
distributions would generally be considered a return of capital for federal income tax purposes to the extent of the holder’s
adjusted tax basis in their shares. A return of capital is not taxable, but it has the effect of reducing the holder’s adjusted tax
basis in our common stock. To the extent that such distributions exceed the adjusted tax basis of a holder’s shares, they will be
treated as gain from the sale or exchange of such stock. If we borrow to fund distributions, our future interest costs would
increase, thereby reducing our earnings and cash available for distribution from what they otherwise would have been.

For purposes of satisfying the minimum distribution requirement to qualify for and maintain REIT status, our REIT taxable
income will be calculated without reference to our cash flow. Consequently, under certain circumstances, we may not have
available cash to make our required distributions, and we may need to raise additional equity or debt in order to fund our
intended distributions, or we may distribute a portion of our distributions in the form of our common stock or debt instruments,
which could result in dilution or higher leverage. While the IRS has issued a revenue procedure indicating that certain
distributions that are made partly in cash and partly in stock will be treated as taxable dividends that would satisfy that REIT
annual distribution requirement and qualify for the dividends paid deduction for U.S. federal income tax purposes, no assurance
can be provided that we will be able to satisfy the requirements of the revenue procedure. Therefore, it is unclear whether and to
what extent we will be able to make taxable dividends payable in-kind. In addition, to the extent we were to make distributions
that include our common stock or debt instruments, a stockholder of ours will be required to report dividend income as a result
of such distributions even though we distributed no cash or only nominal amounts of cash to such stockholder.

The U.S. federal income tax treatment of the cash that we might receive from cash settlement of a forward sale agreement is
unclear and could jeopardize our ability to meet the REIT qualification requirements.

We enter into forward sale agreements from time to time and, subject to certain conditions, we have the right to elect physical,
cash or net share settlement under these agreements at any time and from time to time, in part or in full. In the event that we
elect to settle a forward sale agreement for cash and the settlement price is below the forward sale price, we would be entitled to
receive a cash payment from the applicable forward purchaser(s). Under Section 1032 of the Code, generally, no gains and
losses are recognized by a corporation in dealing in its own shares, including pursuant to a “securities futures contract,” as
defined in the Code by reference to the Exchange Act. Although we believe that any amount received by us in exchange for our

47

shares of common stock would qualify for the exemption under Section 1032 of the Code, because it is not entirely clear
whether a forward sale agreement qualifies as “securities futures contracts,” the U.S. federal income tax treatment of any cash
settlement payment we receive is uncertain. In the event that we recognize a significant gain from the cash settlement of a
forward sale agreement, we might not be able to satisfy the gross income requirements applicable to REITs under the Code. If
we were to fail to satisfy one or both of the gross income tests for any taxable year, we may nevertheless qualify as a REIT for
such year if we were entitled to relief under certain provisions of the Code. If these relief provisions were inapplicable, we
would not qualify to be taxed as a REIT.

Risks Related to Our Organizational Structure

VICI is a holding company with no direct operations and relies on distributions received from the Operating Partnership to
make distributions to its stockholders.

VICI is a holding company and conducts its operations through subsidiaries, including the Operating Partnership and VICI
Golf. VICI does not have, apart from the units that it owns in the Operating Partnership and VICI Golf, any independent
operations. As a result, VICI relies on distributions from its Operating Partnership to make any distributions to its stockholders
it might declare on its common stock and to meet any of its obligations, including any tax liability on taxable income allocated
to it from the Operating Partnership (which might not be able to make distributions to VICI equal to the tax on such allocated
taxable income). In turn, the ability of subsidiaries of the Operating Partnership to make distributions to the Operating
Partnership, and therefore, the ability of the Operating Partnership to make distributions to VICI, depends on the operating
results of these subsidiaries and the Operating Partnership and on the terms of any financing arrangements they have entered
into. In addition, because VICI is a holding company, claims of common stockholders of VICI are structurally subordinated to
all existing and future liabilities and other obligations (whether or not for borrowed money) and any preferred equity of the
Operating Partnership and its subsidiaries. Therefore, in the event of our bankruptcy, liquidation or reorganization, VICI’s
assets and those of the Operating Partnership and its subsidiaries will be available to satisfy the claims of VICI common
stockholders only after all of VICI’s, the Operating Partnership’s and its subsidiaries’ liabilities and other obligations and any
preferred equity of any of them have been paid in full.

The Operating Partnership may, in connection with its acquisition of additional properties or otherwise, issue additional
common units or preferred units to third parties. Such issuances would reduce VICI’s ownership in the Operating Partnership.
Because stockholders of VICI do not directly own common units or preferred units of the Operating Partnership, they do not
have any voting rights with respect to any such issuances or other partnership level activities of the Operating Partnership.

Our rights and the rights of our stockholders to take action against our directors and officers are limited.

The Maryland General Corporation Law (the “MGCL”) provides that a director has no liability in any action based on an act of
the director if he or she has acted in good faith, in a manner he or she reasonably believes to be in the corporation’s best
interests and with the care that an ordinarily prudent person in a like position would use under similar circumstances. As
permitted by the MGCL, our charter limits the liability of our directors and officers to our company and our stockholders for
money damages, to the maximum extent permitted by Maryland law. Under Maryland law, our present directors and officers
will not have any liability to us or our stockholders for money damages other than liability resulting from:

•

•

actual receipt of an improper benefit or profit in money, property or services; or

a final judgment based upon a finding that his or her action or failure to act was the result of active and deliberate
dishonesty by the director or officer and was material to the cause of action adjudicated.

Our charter provides that we have the power to obligate ourselves, and our amended and restated bylaws obligate us, to
indemnify our directors and officers for actions taken by them in those capacities and to pay or reimburse their reasonable
expenses in advance of final disposition of a proceeding to the maximum extent permitted by Maryland law. In addition, we
have entered into indemnification agreements with our directors and executive officers that provide for indemnification and
advancement of expenses to the maximum extent permitted by Maryland law. As a result, we and our stockholders may have
more limited rights against our directors and officers than might otherwise exist under common law.

Our charter and bylaws contain provisions that may delay, defer or prevent an acquisition of our common stock or a change
in control.

Our charter and bylaws contain provisions, the exercise or existence of which could delay, defer or prevent a transaction or a
change in control that might involve a premium price for our stockholders or otherwise be in their best interests, including the
following:

• Our charter contains restrictions on the ownership and transfer of our stock.

48

In order for us to qualify as a REIT, no more than 50% of the value of outstanding shares of our stock may be owned,
beneficially or constructively, by five or fewer individuals (or certain other persons) at any time during the last half of each
taxable year (“closely held”). Subject to certain exceptions, our charter prohibits any stockholder from owning beneficially or
constructively, with respect to any class or series of our capital stock, more than 9.8% (in value or by number of shares,
whichever is more restrictive) of the aggregate of the outstanding shares of such class or series of our capital stock.

The constructive ownership rules under the Code are complex and may cause the outstanding stock owned by a group of related
individuals or entities to be deemed to be constructively owned by one individual or entity. As a result, the acquisition of 9.8%
or less of the outstanding shares of a class or series of our stock by an individual or entity could cause that individual or entity
or another individual or entity to own constructively in excess of the relevant ownership limits.

Among other restrictions on ownership and transfer of shares, our charter also prohibits any person from owning shares of our
stock that would result in our being “closely held” under Section 856(h) of the Code or otherwise cause us to fail to qualify as a
REIT. Any attempt to own or transfer shares of our common stock or of any of our other capital stock in violation of these
restrictions may result in the shares being automatically transferred to a charitable trust or may be void.

Our charter provides that our board may grant exceptions to the 9.8% ownership limit, subject in each case to certain initial and
ongoing conditions designed to protect our status as a REIT. These ownership limits may prevent a third-party from acquiring
control of us if our board of directors does not grant an exemption from the ownership limits, even if our stockholders believe
the change in control is in their best interests. An exemption from the 9.8% ownership limit has previously been granted to
certain stockholders, and our board may in the future provide exceptions to the ownership limit for other stockholders, subject
to the aforementioned initial and ongoing conditions designed to protect our status as a REIT.

• Our board of directors has the power to cause us to issue and authorize additional shares of our capital stock without
stockholder approval.

Our charter authorizes us to issue authorized but unissued shares of common or preferred stock in addition to the shares of
common stock issued and outstanding. In addition, our board of directors may, without stockholder approval, amend our charter
to increase the aggregate number of our shares of stock or the number of shares of stock of any class or series that we have
authority to issue and classify or reclassify any unissued shares of common or preferred stock and set the preferences, rights and
other terms of the classified or reclassified shares. As a result, our board of directors may establish a class or series of shares of
common or preferred stock that could delay or prevent a transaction or a change in control that might involve a premium price
for our shares of common stock or otherwise be in the best interests of our stockholders.

Certain provisions of Maryland law may limit the ability of a third party to acquire control of us.

Certain provisions of the MGCL may have the effect of inhibiting a third party from acquiring us or of impeding a change of
control under circumstances that otherwise could provide our common stockholders with the opportunity to realize a premium
over the then prevailing market price of such shares, including:

•

•

“business combination” provisions that, subject to limitations, (a) prohibit certain business combinations between an
“interested stockholder” (defined generally as any person who beneficially owns 10% or more of the voting power of
our outstanding shares of voting stock or an affiliate or associate of ours who, at any time within the two-year period
immediately prior to the date in question, was the beneficial owner of 10% or more of the voting power of our then
outstanding shares of our common stock) or an affiliate of any interested stockholder and us for five years after the
most recent date on which the stockholder becomes an interested stockholder, and (b) thereafter impose two super-
majority stockholder voting requirements on these combinations; and

“control share” provisions that provide that holders of “control shares” of our company (defined as voting shares of
stock that, if aggregated with all other shares of stock owned or controlled by the acquirer (except solely by virtue of a
revocable proxy), would entitle the acquirer to exercise one of three increasing ranges of voting power in electing
directors) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of ownership or control
of “control shares”) have no voting rights with respect to “control shares” except to the extent approved by our
stockholders by the affirmative vote of at least two-thirds of all of the votes entitled to be cast on the matter, excluding
all votes entitled to be cast by the acquirer of control shares, and by any of our officers and employees who are also
our directors.

Our charter provides that, notwithstanding any other provision of our charter or our bylaws,
the Maryland Business
Combination Act (Title 3, Subtitle 6 of the MGCL) does not apply to any business combination between us and any interested
stockholder or any affiliate of any interested stockholder of ours and that we expressly elect not to be governed by the
provisions of Section 3-602 of the MGCL in whole or in part. Pursuant to the MGCL, our bylaws contain a provision

49

exempting from the Maryland Control Share Acquisition Act any and all acquisitions by any person of shares of our stock.
There can be no assurance that any of these provisions of our charter or bylaws will not be amended or eliminated at any time in
the future.

Additionally, provisions of Title 3, Subtitle 8 of the MGCL permit a Maryland corporation such as the Company, by action of
its board of directors and without stockholder approval and regardless of what is provided in the charter or bylaws, to elect to
avail itself of certain takeover defenses, such as a classified board, unless the charter or a resolution adopted by the board of
directors prohibits such election. Our charter provides that we are prohibited from making any such election unless first
approved by our stockholders by the affirmative vote of a majority of all votes entitled to be cast on the matter.

General Risk Factors

We face risks associated with security breaches through cyber-attacks, cyber-intrusions or otherwise, as well as other
significant disruptions of our information technology (IT) networks and related systems.

We face risks associated with security breaches, whether through cyber-attacks or cyber-intrusions over the internet, malware,
computer viruses, attachments to e-mails, persons inside our organization or persons with access to systems inside our
organization, and other significant disruptions of our IT networks and related systems. The risk of a security breach or
disruption, particularly through cyber-attack or cyber-intrusion, including by computer hackers, foreign governments and cyber
terrorists, has generally increased as the number, intensity and sophistication of attempted attacks and intrusions from around
the world have increased. Our IT networks and related systems are essential to the operation of our business and our ability to
perform day-to-day operations, including due to increased remote access and operations of our employees and our service
providers due to the impact of the COVID-19 pandemic. Although we make efforts to maintain the security and integrity of
these types of IT networks and related systems and we have implemented various measures to manage the risk of a security
breach or disruption, there can be no assurance that our security efforts and measures will be effective or that attempted security
breaches or disruptions would not be successful or damaging. A security breach or other significant disruption involving our IT
networks and related systems could, among other things, disrupt the proper functioning of our networks and systems; result in
misstated financial reports, violations of loan covenants and/or missed reporting deadlines; result in our inability to monitor our
compliance with the rules and regulations regarding our qualification as a REIT; result in the unauthorized access to, and
destruction, loss, theft, misappropriation or release of proprietary, confidential, sensitive or otherwise valuable information of
ours or others, which such unauthorized parties could use to compete against us or for disruptive, destructive or otherwise
harmful purposes and outcomes; require significant management attention and resources to address or remedy any damages that
result; subject us to claims for breach of contract, damages, credits, penalties or termination of certain agreements; or damage
our reputation among our tenants and investors generally. Any or all of the foregoing could have a material adverse effect on
our financial condition, results of operations, cash flow and ability to make distributions with respect to, and the market price
of, our common stock.

Our board of directors may change our major corporate policies without stockholder approval and those changes may
materially and adversely affect us.

Our board of directors will determine and may eliminate or otherwise change our major corporate policies, including our
acquisition, investment, financing, growth, operations and distribution policies. While our stockholders have the power to elect
or remove directors, changes in our major corporate policies may be made by our board of directors without stockholder
approval and those changes could adversely affect our business, financial condition, liquidity, results of operations and
prospects, the market price of our common stock and our ability to make distributions to our stockholders and to satisfy our
debt service requirements.

The market price and trading volume of shares of our common stock may be volatile.

The market price of our common stock may be volatile. In addition, the stock markets generally may experience significant
volatility, often unrelated to the operating performance of the individual companies whose securities are publicly traded. The
trading volume in our common stock may fluctuate and cause significant price variations to occur. We cannot make assurances
that the market price of our common stock will not fluctuate or decline significantly in the future. If the market price or trading
volume of our common stock declines, you may be unable to resell your shares at a profit, or at all.

Some of the factors, many of which are beyond our control, that could negatively affect the market price of our common stock
or result in fluctuations in the price or trading volume of our common stock include:

•

•

actual or anticipated variations in our quarterly results of operations or distributions;

the annual yield from distributions on our common stock as compared to yields on other financial instruments;

50

•
•
•
•
•

changes in our earnings, revenues or adjusted funds from operations per share estimates;
the ongoing adverse impact of the COVID-19 pandemic and responses thereto on us and our tenants;
publication of research reports about us, our tenants or the real estate or gaming industries;
adverse developments involving our tenants;
changes in market interest rates or a decrease in our distributions to stockholders that may cause purchasers of our
shares to demand a higher yield;
changes in market valuations of similar companies;

•
• market reaction to any additional capital we raise in the future, including availability and attractiveness of long-term

debt financing in connection with future acquisitions;
our operating performance and the performance of other similar companies;
our failure to achieve the anticipated benefits of future and pending acquisitions and other transactions, including the
pending transactions described herein within the timeframe or to the extent anticipated by financial or industry
analysts;
additions or departures of key personnel;
changes to major corporate policies made by our board of directors without stockholder approval;
failure to achieve the perceived benefits of the MGP Transactions as anticipated;
the issuance of common stock in connection with the consummation of the Mergers;

risks relating to any existing or future forward sale agreements;

equity issuances by us, or future sales of substantial amounts of our common stock by our existing or future
stockholders, or the perception that such issuances or future sales may occur;

our stockholders after the consummation of the MGP Transactions may be different than our stockholders prior to
consummation;

other actions by institutional stockholders;

securities class action litigation which could result in substantial costs and divert our management’s attention and
resources;

strategic actions taken by us or our competitors, such as acquisitions, divestments, spin-offs, joint ventures, strategic
investments or changes in business strategy;

speculation in the press or investment community about us, our tenants, our industry or the economy in general;

publication of research reports about us or our industry by securities analysts;

new laws or regulations or new interpretations of existing laws or regulations applicable to our business and operations
or the gaming industry;

changes in tax or accounting standards, policies, guidance, interpretations or principles;

failure to qualify as a REIT for U.S. federal income tax purposes;

failure to satisfy the listing requirements of the NYSE or the requirements of the Sarbanes Oxley Act of 2002, as
amended;

adverse conditions in the financial markets or general U.S. or international economic conditions, including those
unrelated to our performance and those resulting from war, acts of terrorism, public health crises, and responses to
such events; and

the occurrence of any of the other risk factors presented in this Annual Report on Form 10-K or our other SEC filings.

•
•

•
•
•
•

•

•

•

•

•

•

•

•

•

•

•

•

•

•

51

ITEM 1B. Unresolved Staff Comments

None.

ITEM 2.

Properties

Our geographically diverse portfolio consists of 28 market-leading properties, including Caesars Palace Las Vegas, Harrah’s
Las Vegas and the Venetian Resort, three of the most iconic entertainment facilities on the Las Vegas Strip, approximately 34
acres of undeveloped or underdeveloped land on and adjacent to the Las Vegas Strip that is leased to Caesars and four
championship golf courses located near certain of our properties, two of which are in close proximity to the Las Vegas Strip.

See Item 1 - “Business - Our Properties” for further information pertaining to our properties.

ITEM 3.

Legal Proceedings

In the ordinary course of business, from time to time, we may be subject to legal claims and administrative proceedings. As of
December 31, 2021, we are not subject to any litigation that we believe could have, individually or in the aggregate, a material
adverse effect on our business, financial condition or results of operations, liquidity or cash flows.

In connection with the Mergers, three lawsuits were filed by purported MGP shareholders and six lawsuits were filed by
purported VICI stockholders challenging the disclosures made, as applicable, in the Registration Statement on Form S-4 filed
on September 8, 2021 and the Prospectus filed on September 23, 2021. The plaintiffs in each action sought, among other things,
to enjoin the Mergers and the transactions contemplated by the MGP Master Transaction Agreement and an award of costs and
attorneys’ fees. Each of the lawsuits has been dismissed pursuant to applicable litigation procedure, although additional lawsuits
arising out of the MGP Transactions may be filed in the future.

ITEM 4.

Mine Safety Disclosures

Not applicable.

52

PART II

ITEM 5.

Market for the Company’s Common Equity, Related Stockholder Matters and
Issuer Purchases of Equity Securities

Market Information

On February 1, 2018, in connection with our initial registered public offering, our common stock began trading on the New
York Stock Exchange (“NYSE”) under the symbol “VICI.”

Holders

As of February 22, 2022, there were 748,390,629 shares of common stock issued and outstanding that were held by 120
stockholders of record, not including beneficial owners of shares registered in nominee or street name.

Distribution Policy

We intend to make regular quarterly distributions to holders of shares of our common stock. We cannot make assurances that
our estimated distributions will be made or sustained or that our board of directors will not change our distribution policy in the
future. Any distributions will be at the sole discretion of our board of directors, and their form, timing and amount, if any, will
depend upon a number of factors, including our actual and projected results of operations, FFO, AFFO, liquidity, cash flows
and financial condition, the revenue we actually receive from our properties, our operating expenses, our debt service
requirements, our capital expenditures, prohibitions and other limitations under our financing arrangements, our REIT taxable
income, the annual REIT distribution requirements, applicable law and such other factors as our board of directors deems
relevant. For more information regarding risk factors that could materially and adversely affect us and our ability to make cash
distributions, see Item 1A “Risk Factors”. If our operations do not generate sufficient cash flow to enable us to pay our intended
or required distributions, we may be required either to fund distributions from working capital, borrow or raise equity or to
reduce such distributions. In addition, our charter allows us to issue preferred stock that could have a preference on distributions
and could limit our ability to make distributions to our common stockholders. Additionally, under certain circumstances,
agreements relating to our indebtedness could limit our ability to make distributions to our common stockholders.

Federal income tax law requires that a REIT distribute annually at least 90% of its REIT taxable income (with certain
adjustments), determined without regard to the dividends paid deduction and excluding any net capital gains, and that it pay tax
at regular corporate rates to the extent that it annually distributes less than 100% of its REIT taxable income, determined
without regard to the dividends paid deduction and including any net capital gains. In addition, a REIT will be required to pay a
4% nondeductible excise tax on the amount, if any, by which the distributions it makes in a calendar year are less than the sum
of 85% of its ordinary income, 95% of its capital gain net income and 100% of its undistributed income from prior years.

We intend to make distributions to our stockholders to comply with the REIT requirements of the Code and to avoid or
otherwise minimize paying entity level federal or excise tax (other than at any TRS of ours). We may generate taxable income
greater than our income for financial reporting purposes prepared in accordance with GAAP. Further, we may generate REIT
taxable income greater than our cash flow from operations after operating expenses and debt service as a result of differences in
timing between the recognition of REIT taxable income and the actual receipt of cash or the effect of nondeductible capital
expenditures, the creation of reserves or required debt or amortization payments.

Recent Sales of Unregistered Securities

We did not sell any unregistered equity securities during the year ended December 31, 2021.

53

Issuer Repurchases of Equity Securities

During the three months ended December 31, 2021, certain employees surrendered shares of common stock owned by them to
us to satisfy their statutory minimum federal and state income tax obligations associated with the vesting of shares of restricted
common stock issued under our 2017 Stock Incentive Plan.

The following table summarizes such common stock repurchases during the three months ended December 31, 2021:

Period

October 1, 2021 through October 31, 2021

November 1, 2021 through November 30,
2021
December 1, 2021 through December 31,
2021
Total

Total Number of
Shares Purchased

Average Price
Paid per Share (1)
—

— $

3,123

—
3,123 $

27.81

—
27.81

Total Number Of
Shares Purchased
As Part Of
Publicly
Announced Plans
Or Programs

Maximum Number
Of Shares That
May Yet Be
Purchased Under
The Plans Or
Programs

—

—

—
—

—

—

—
—

(1) The price paid per share is based on the closing price of our common stock as of the date of the determination of the statutory minimum federal income tax.

We did not otherwise repurchase any equity securities registered pursuant to Section 12 of the Exchange Act during the three
months ended December 31, 2021.

Registered Offering of Securities - Use of Proceeds

Not applicable.

54

Stock Performance Graph

The graph below compares our cumulative total stockholder return for the period from October 18, 2017 to December 31, 2021
on our common stock with the cumulative total returns of the S&P 500 index and the MSCI US REIT index. The graph tracks
the performance of a $100 investment in our common stock and in each index (with the reinvestment of all dividends as
required by the SEC) from October 18, 2017 until December 31, 2021. The return shown on the graph is not necessarily
indicative of future performance.

The following performance graph shall not be deemed to be "filed" for purposes of Section 18 of the Exchange Act, nor shall
this information be incorporated by reference into any future filing under the Securities Act or the Exchange Act, except to the
extent that we specifically incorporate it by reference into a filing.

Comparison of Cumulative Total Returns
for the Period from October 18, 2017 to December 31, 2021

e
u
l
a
V
x
e
d
n
I

$210
$200
$190
$180
$170
$160
$150
$140
$130
$120
$110
$100
$90

10/18/17

12/31/17

12/31/18

12/31/19

12/31/20

12/31/21

Period

VICI Properties Inc

MSCI US REIT Index

S&P 500

Company / Index

10/18/17

12/31/17

12/31/18

12/31/19

12/31/20

12/31/21

VICI Properties Inc.
MSCI US REIT Index

S&P 500

$
$

$

100.0 $
100.0 $

100.0 $

110.8 $
99.9 $

104.8 $

106.8 $
95.4 $

100.2 $

152.9 $
120.1 $

131.7 $

162.0 $
111.0 $

156.0 $

200.5
158.9

200.7

ITEM 6.

Selected Financial Data

[Reserved.]

55

ITEM 7.

Management’s Discussion and Analysis of Financial Condition and Results of
Operations

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with
the audited consolidated Financial Statements and notes thereto of VICI Properties Inc. and other financial information
included elsewhere in this Annual Report on Form 10-K. Some of the information contained in this discussion and analysis or
set forth elsewhere in this Annual Report on Form 10-K, including information with respect to our business and growth
strategies, statements regarding the industry outlook and our expectations regarding the future performance of our business
contained herein are forward-looking statements. See “Cautionary Note Regarding Forward-Looking Statements.” You should
also review the “Risk Factors” section in Item 1A of this Annual Report on Form 10-K for a discussion of important factors
that could cause actual results to differ materially from the results described in or implied by such forward-looking statements.

OVERVIEW

We are an owner and acquirer of experiential real estate assets across leading gaming, hospitality, entertainment and leisure
destinations. Our national, geographically diverse portfolio currently consists of 28 market-leading properties, including
Caesars Palace Las Vegas, Harrah’s Las Vegas and the Venetian Resort, three of the most iconic entertainment facilities on the
Las Vegas Strip. Our entertainment facilities are leased to leading brands that seek to drive consumer loyalty and value with
guests through superior services, experiences, products and continuous innovation. Across over 62 million square feet, our well-
maintained properties are currently located across urban, destination and drive-to markets in twelve states, contain
approximately 25,000 hotel rooms and feature over 250 restaurants, bars and nightclubs. Subsequent to the closing of the MGP
Transactions, which we anticipate will occur in the first half of 2022, we will have 43 market leading properties, 10 of which
will be located on the Las Vegas Strip, consisting of 117 million square feet, 57,500 hotel rooms and featuring over 730
restaurants, bars and nightclubs across our portfolio.

Our portfolio also includes three real estate loans, which we have originated for strategic reasons in connection with
transactions that may provide the potential to convert our investment into the ownership of certain of the underlying real estate
in the future. In addition, we own approximately 34 acres of undeveloped or underdeveloped land on and adjacent to the Las
Vegas Strip that is leased to Caesars, which we may look to monetize as appropriate. We also own and operate four
championship golf courses located near certain of our properties, two of which are in close proximity to the Las Vegas Strip.

We conduct our operations as a REIT for U.S. federal income tax purposes. We generally will not be subject to U.S. federal
income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders and
maintain our qualification as a REIT. We believe our election of REIT status, combined with the income generation from the
Lease Agreements, will enhance our ability to make distributions to our stockholders, providing investors with current income
as well as long-term growth, subject to the macroeconomic impact of the COVID-19 pandemic and market conditions more
broadly. We conduct our real property business through our Operating Partnership and our golf course business through a TRS,
VICI Golf.

Impact of the COVID-19 Pandemic on Our Business

Since the emergence of the COVID-19 pandemic in early 2020, among the broader public health, societal and global impacts,
the pandemic has resulted in governmental and/or regulatory actions imposing temporary closures or restrictions from time to
time on our tenants’ operations at our properties and our golf course operations. Although all of our leased properties and our
golf courses are currently open and operating, without restriction in some jurisdictions, they remain subject to any current or
future operating limitations, restrictions or closures imposed by governments and/or regulatory authorities. While our tenants’
recent performance at many of our leased properties has been at or above pre-pandemic levels, our tenants may continue to face
challenges and additional uncertainty due to the impact of the COVID-19 pandemic, such as complying with operational and
capacity restrictions and ensuring sufficient employee staffing and service levels, and the sustainability of maintaining
improved operating margins and financial performance. The ongoing nature of the pandemic, including the impact of emerging
variants, may further adversely affect our tenants’ businesses and, accordingly, our business and financial performance could be
adversely affected in the future.

All of our tenants have fulfilled their rent obligations through February 2022 and we regularly engage with our tenants in
connection with their business performance, operations, liquidity and financial results. As a triple-net lessor, we believe we are
generally in a strong creditor position and structurally insulated from operational and performance impacts of our tenants, both
positive and negative. However, the full extent to which the COVID-19 pandemic continues to adversely affect our tenants, and
ultimately impacts us, depends on future developments which cannot be predicted with confidence, including the actions taken
to contain the pandemic or mitigate its impact, including the availability, distribution, public acceptance and efficacy of

56

approved vaccines, new or mutated variants of COVID-19 (including vaccine-resistant variants) or a similar virus, the direct
and indirect economic effects of the pandemic and containment measures on our tenants, our tenants’ financial performance and
any future operating limitations or closures. For more information, refer to “Part I – Item 1A. Risk Factors” included in this
Annual Report on Form 10-K.

Key 2021 Highlights

Operating Results

•
•
•
•

Collected 100% of rent in cash.
Total revenues increased 23.2% year-over-year to $1.5 billion.
Net income attributable to common stockholders was $1,013.9 million, or $1.76 per diluted share.
AFFO increased 25.3% year-over-year to $1,047.4 million and AFFO per diluted share increased 11.0% to $1.82.

Significant Achievements

•

Announced over $21.3 billion in transaction activity, including:

◦

◦

◦

The MGP Transactions for approximately $17.2 billion, which upon closing will add $1,009.0 million of
annualized rent to our portfolio;
The Venetian Acquisition for total consideration of $4.0 billion, which upon closing on February 23, 2022,
added $250.0 million of annualized rent to our portfolio; and

The Great Wolf Mezzanine Loan, with a total commitment of $79.5 million and interest rate of 8.0%.

Announced an increase in our quarterly cash dividend to $0.36 per share (or $1.44 per share on an annualized basis),
representing a 9.1% increase compared to our previous quarterly dividend.

Completed two equity offerings with an aggregate offering value of $5.4 billion.

Settled the remaining 26,900,000 shares of the June 2020 Forward Sale Agreement for net proceeds of approximately
$526.9 million.

Used the proceeds from the September 2021 equity offering and settlement of the June 2020 Forward Sale Agreement
to repay in full the $2.1 billion secured Term Loan B Facility and settle the outstanding interest rate swap agreements.

•

•

•

•

Acquisition and Investment Activity

SUMMARY OF SIGNIFICANT 2021 ACTIVITIES

• MGP Transactions. On August 4, 2021, we, MGP and MGM, MGP’s controlling shareholder, announced that we
entered into the MGP Master Transaction Agreement, pursuant to which we will acquire MGP for total consideration
of $17.2 billion, inclusive of the assumption of approximately $5.7 billion of debt. MGP is a publicly traded gaming
REIT and the transaction will add $1,009.0 million of annualized rent to our portfolio from 15 Class A entertainment
casino resort properties (including the Mirage) spread across nine regions and comprising 33,000 hotel rooms, 3.6
million square feet of meeting and convention space and hundreds of food, beverage and entertainment venues. Under
the terms of the MGP Master Transaction Agreement, holders of MGP Common Shares will receive 1.366 shares of
our newly issued common stock in exchange for each Class A common share of MGP. The fixed Exchange Ratio
represents an agreed upon price of $43.00 per share of MGP Class A common shares based on our trailing 5-day
volume weighted average price of $31.47 as of July 30, 2021. MGM will receive $43.00 per unit in cash for the
redemption of the majority of its MGP Operating Partnership units that it holds for total cash consideration of
approximately $4.404 billion and will also retain approximately 12.0 million units in a newly formed operating
partnership of VICI Properties. The MGP Class B share that is held by MGM will be cancelled and cease to exist.

Simultaneous with the closing of the transaction, we will enter into the MGM Master Lease Agreement with MGM.
The MGM Master Lease Agreement will have an initial term of 25 years, with three 10-year tenant renewal options
and will have an initial total annual rent of $860.0 million, which will be reduced by $90.0 million to $770.0 million,
subject to the pending sale of the Mirage (although, in connection with such sale, we agreed to enter into a new
separate lease with Hard Rock related to the land and real estate assets of the Mirage which will have initial annual
base rent of $90.0 million with other economic terms substantially similar to the MGM Master Lease Agreement, as
further described below). Rent under the MGM Master Lease Agreement will escalate at a rate of 2.0% per annum for
the first 10 years and thereafter at the greater of 2.0% per annum and the annual increase in the CPI, subject to a 3.0%
cap. Additionally, we will retain MGP’s existing 50.1% ownership stake in the BREIT JV, which owns the real estate

57

assets of MGM Grand Las Vegas and Mandalay Bay. The BREIT JV lease will remain unchanged and provides for
current annual base rent of approximately $298.0 million, of which approximately $149.0 million is attributable to
MGP’s investment in the BREIT JV, and an initial term of 30 years, with two 10-year tenant renewal options. Rent
under the BREIT JV lease escalates at a rate of 2.0% per annum for the first 15 years and thereafter at the greater of
2.0% per annum and the annual increase in CPI, subject to a 3.0% cap. On a combined basis, the MGM Master Lease
Agreement and BREIT JV lease will deliver initial attributable rent to us of approximately $1,009.0 million (which
will be reduced to approximately $919.0 million upon closing of the sale of the Mirage). The tenant’s obligations
under the MGM Master Lease and BREIT JV lease will continue to be guaranteed by MGM.

We expect the MGP Transactions, subject to regulatory approvals and customary closing conditions, to be completed
in the first half of 2022. However, we can provide no assurances that the MGP Transactions will close in the
anticipated timeframe, on the contemplated terms or at all.

Venetian Acquisition. Subsequent to year end, on February 23, 2022, we closed on the previously announced
transaction to acquire all of the land and real estate assets associated with the Venetian Resort from LVS for $4.0
billion in cash, and the Venetian Tenant acquired the operating assets of the Venetian Resort for $2.25 billion, of
which $1.2 billion is in the form of a secured term loan from LVS and the remainder was paid in cash. We funded the
Venetian Acquisition with (i) $3.2 billion in net proceeds from the physical settlement of the March 2021 Forward
Sale Agreements and the September 2021 Forward Sale Agreements, (ii) an initial draw on the Revolving Credit
Facility of $600.0 million, and (iii) cash on hand. Simultaneous with the closing of the Venetian Acquisition, we
entered into the Venetian Lease Agreement with the Venetian Tenant. The Venetian Lease Agreement has an initial
total annual rent of $250.0 million and an initial term of 30 years, with two ten-year tenant renewal options. The
annual rent is subject to escalation equal to the greater of 2.0% and the increase in the CPI, capped at 3.0%, beginning
in the earlier of (i) the beginning of the third lease year, and (ii) the month following the month in which the net
revenue generated by the Venetian Resort returns to its 2019 level (the year immediately prior to the onset of the
COVID-19 pandemic) on a trailing twelve-month basis.

In connection with the Venetian Acquisition, we entered into a Property Growth Fund Agreement (“Venetian PGFA”)
with the Venetian Tenant. Under the Venetian PGFA, we agreed to provide up to $1.0 billion for various development
and construction projects affecting the Venetian Resort to be identified by the Venetian Tenant and that satisfy certain
criteria more particularly set forth in the Venetian PGFA, in consideration of additional incremental rent to be paid by
the Venetian Tenant under the Venetian Lease Agreement and calculated in accordance with a formula set forth in the
Venetian PGFA.

In addition, LVS agreed with the Venetian Tenant pursuant to an agreement (the “Contingent Lease Support
Agreement”) entered into simultaneously with the closing of the Venetian Acquisition to provide lease payment
support designed to guarantee the Venetian Tenant’s rent obligations under the Venetian Lease Agreement through
2023, subject to early termination if EBITDAR (as defined in such agreement) generated by the Venetian Resort in
2022 equals or exceeds $550.0 million, or a tenant change of control occurs. We are a third-party beneficiary of the
Contingent Lease Support Agreement and have certain enforcement rights pursuant thereto. The Contingent Lease
Support Agreement is limited to coverage of the Venetian Tenant’s rent obligations and does not cover any
environmental expenses, litigation claims, or any cure or enforcement costs. The obligations of the Venetian Tenant
under the Venetian Lease Agreement are not guaranteed by Apollo or any of its affiliates. After the termination of the
Contingent Lease Support Agreement, the Venetian Tenant will be required to provide a letter of credit to secure seven
and one-half months of the rent, real estate taxes and assessments and insurance obligations of the Venetian Tenant if
the operating results from the Venetian Resort do not exceed certain thresholds.

BigShots Strategic Arrangement. On September 15, 2021, we and ClubCorp Holdings, Inc. (“ClubCorp”), a portfolio
company of Apollo, announced that we entered into a strategic arrangement to grow their BigShots golf subsidiary
(“BigShots Golf”), whereby we may provide up to $80.0 million of mortgage financing for the construction of up to 5
new BigShots Golf facilities throughout the United States. As part of the non-binding arrangement, we will have a call
right to acquire the real estate assets associated with any BigShots Golf facility financed by us, which transaction will
be structured as a sale leaseback. In addition, for so long as the mortgage financing remains outstanding and we
continue to hold a majority interest therein, we will have a right of first offer on any additional mortgage, mezzanine,
preferred equity, or other similar financing that is treated as debt to be obtained by BigShots Golf (or any of its
affiliates) for any multisite financing related to the development of BigShots Golf’s extensive existing and growing
pipeline of facilities. Pursuant to the non-binding letter agreement, the terms and conditions of any transaction between
the parties will be set forth in definitive documentation.

•

•

58

•

Great Wolf Mezzanine Loan. On June 16, 2021, we entered into a mezzanine loan agreement (the “Great Wolf
Mezzanine Loan”) with an affiliate of Great Wolf Resorts, Inc. (“Great Wolf”) to provide up to $79.5 million to
partially fund the development of the Great Wolf Lodge Maryland, a 48-acre indoor water park resort located in
Perryville, MD. The Great Wolf Mezzanine Loan bears interest at a rate of 8.0% per annum and has an initial term of 3
years with two successive 12-month extension options, subject to certain conditions. Our commitment will be funded
subject
to customary terms and conditions in disbursements to the borrower based upon construction of the
development and, as of December 31, 2021, approximately $33.6 million of funds have been disbursed. We expect to
fund our entire $79.5 million commitment by mid-2022.

In addition, pursuant to a non-binding letter agreement, we will have the opportunity for a period of up to five years to
provide up to a total of $300.0 million of mezzanine financing, inclusive of the $79.5 million related to the Great Wolf
Lodge Maryland, for the development and construction of Great Wolf’s extensive domestic and international indoor
water park resort pipeline.

Disposition Activity

•

Sale of Louisiana Downs. On November 1, 2021, we and Caesars closed on the previously announced transaction to
sell Harrah’s Louisiana Downs to Rubico Acquisition Corp. for proceeds of $5.5 million to us. The annual base rent
payments under the Regional Master Lease Agreement remained unchanged following completion of the disposition.

Other Portfolio Activity

• Mirage Severance Lease. On December 13, 2021, we announced that in connection with MGM’s agreement to sell the
operations of the Mirage Hotel & Casino to Hard Rock, we agreed to enter into a new separate lease with Hard Rock
related to the land and real estate assets of the Mirage (the “Mirage Lease”), and enter into an amendment to the MGM
Master Lease Agreement to reflect the sale of the Mirage. The Mirage Lease will have initial annual base rent of $90.0
million with other economic terms substantially similar to the MGM Master Lease Agreement, including a base term
of 25 years with three 10-year tenant renewal options, escalation of 2.0% per annum (with escalation of the greater of
2.0% and the increase in the CPI, capped at 3.0%, beginning in lease year 11) and minimum capital expenditure
requirements of 1.0% of annual net revenue. Upon closing of the transaction, the MGM Master Lease Agreement will
be amended to account for MGM’s divestiture of the Mirage operations and will result in a reduction of the initial
annual base rent under the MGM Master Lease Agreement by $90.0 million. We expect these transactions to be
completed in the second half of 2022, and they remain subject to customary closing conditions, regulatory approvals
and the closing of the MGP Transactions. Additionally, subject to certain conditions, we may fund up to $1.5 billion of
improvements for the Mirage through our Partner Property Growth Fund in connection with Hard Rock’s
redevelopment plan if Hard Rock elects to seek third-party financing for such redevelopment. Specific terms of the
redevelopment and related funding remain under discussion and subject to final documentation.

•

Caesars Southern Indiana Lease Agreement. On September 3, 2021, in connection and concurrent with EBCI’s
acquisition of the operations of Caesars Southern Indiana from Caesars, we entered into the EBCI Lease Agreement
with a subsidiary of EBCI with respect to the real property associated with Caesars Southern Indiana. Initial total
annual rent under the lease with EBCI is $32.5 million. The lease has an initial term of 15 years, with four 5-year
tenant renewal options. The tenant’s obligations under the lease are guaranteed by EBCI. Annual base rent payments
under the Regional Master Lease Agreement were reduced by $32.5 million upon completion of EBCI’s acquisition of
the operations of Caesars Southern Indiana and the execution of the EBCI Lease between us and the tenant. In
addition, as part of the transaction, we, EBCI and Caesars entered into the Danville ROFR Agreement pursuant to
which we have the first right to enter into a sale leaseback transaction with respect to the real property associated with
the development of a new casino resort in Danville, Virginia.

Financing and Capital Markets Activity

•

Entry into New Unsecured Credit Agreement. Subsequent to year end, on February 8, 2022, we entered into the
Credit Facilities pursuant to the Credit Agreement, comprised of (i) the Revolving Credit Facility in the amount of
$2.5 billion scheduled to mature on March 31, 2026 and (ii) the Delayed Draw Term Loan in the amount of $1.0
billion scheduled to mature on March 31, 2025. Concurrently, we terminated our Secured Revolving Credit Facility
(including the first priority lien on substantially all of VICI PropCo’s and its existing and subsequently acquired
wholly owned material domestic restricted subsidiaries’ material assets) and Existing Credit Agreement (as defined in
Note 7 - Debt). The Credit Facilities include the option to increase the revolving loan commitments by up to $1.0
billion in the aggregate and increase the delayed draw term loan 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. Borrowings under the Credit Facilities will

59

bear interest, at the Operating Partnership’s option, (i) with respect to the Revolving Credit Facility, at a rate based on
SOFR (including a credit spread adjustment) plus a margin ranging from 0.775% to 1.325% or a base rate plus a
margin ranging from 0.00% to 0.325%, in each case, with the actual margin determined according to the Operating
Partnership’s debt ratings, and (ii) with respect to the Delayed Draw Term Loan, at a rate based on SOFR (including a
credit spread adjustment) plus a margin ranging from 0.85% to 1.60% or a base rate plus a margin ranging from 0.00%
to 0.60%, in each case, with the actual margin determined according to the Operating Partnership’s debt ratings. On
February 18, 2022, we drew on the Revolving Credit Facility in the amount of $600.0 million to fund a portion of the
purchase price of the Venetian Acquisition.

Entry into Forward-Starting Interest Rate Swap Agreement. On December 23, 2021, we entered into a forward-
starting interest rate swap agreement with a third-party financial institution having an aggregate notional amount of
$500.0 million. Subsequent to year end, we have entered into three additional forward-starting interest rate swap
agreements with third-party financial institutions having an aggregate notional amount of $1.5 billion. The interest rate
swap transactions are intended to reduce the variability in the forecasted interest expense related to the fixed-rate debt
we expect to incur in connection with closing the MGP Transactions.

Exchange Offers and Consent Solicitations. On September 27, 2021, we announced the successful early tender and
participation results of the Exchange Offers and Consent Solicitations (each, as defined in Note 3 - Property
Transactions). Following the successful Consent Solicitations, the MGP Issuers executed the MGP OP Supplemental
Indentures to each of the MGP OP Notes Indentures in order to, among other things, eliminate or modify certain of the
covenants, restrictions, provisions and events of default in each of the indentures. The MGP OP Supplemental
Indentures will become operative upon settlement of the Exchange Offers and the Consent Solicitations, which are
expected to occur on or about the closing date of the MGP Transactions.

Repayment of Term Loan B Facility and Settlement of Interest Rate Swaps. On September 15, 2021, we used
$2,102.5 million of proceeds from the September 2021 equity offering and settlement of the June 2020 Forward Sale
Agreement (as defined in Note 11 - Stockholders Equity) to repay in full the Term Loan B Facility. In connection with
the payoff of the Term Loan B Facility, the related interest rate swap agreements were unwound and settled and VICI
PropCo incurred swap breakage costs of approximately $64.2 million and an accrued interest payment of
approximately $2.7 million.

September 2021 Equity Offering. On September 14, 2021, we completed a primary follow-on offering of 115,000,000
shares of common stock consisting of (i) 65,000,000 shares of common stock (inclusive of 15,000,000 shares sold
to the exercise in full of the underwriters’ option to purchase additional common stock) and (ii)
pursuant
50,000,000 shares of common stock that are subject to forward sale agreements (the “September 2021 Forward Sale
Agreements”) to be settled by September 9, 2022, in each case at a public offering price of $29.50 per share for an
aggregate offering value of $3.4 billion. We received net proceeds of $1,859.0 million from the sale of the 65,000,000
shares and did not initially receive any proceeds from the sale of the 50,000,000 shares subject to the September 2021
Forward Sale Agreements, which were sold to the underwriters by the forward purchasers or their respective affiliates.
On February 18, 2022, we physically settled the September 2021 Forward Sale Agreements in exchange for total net
proceeds of approximately $1,390.6 million, which were used to pay for a portion of the purchase price of the
Venetian Acquisition.

Settlement of June 2020 Forward Sale Agreement. On September 9, 2021, we fully settled the remaining shares
outstanding under the June 2020 Forward Sale Agreement by delivering 26,900,000 shares of our common stock to the
forward purchaser in exchange for total net proceeds of approximately $526.9 million.

•

•

•

•

•

• March 2021 Equity Offering. On March 4, 2021, we completed a primary follow-on offering of 69,000,000 shares of
common stock (inclusive of 9,000,000 shares sold pursuant to the exercise in full of the underwriters’ option to
purchase additional common stock) at a public offering price of $29.00 per share for an aggregate offering value of
$2,001.0 million, all of which are subject to forward sale agreements (the “March 2021 Forward Sale Agreements”) to
be settled by March 4, 2022. We did not initially receive any proceeds from the sale of the shares of common stock in
the offering, which were sold to the underwriters by the forward purchasers or their respective affiliates. On February
18, 2022, we physically settled the March 2021 Forward Sale Agreements in exchange for total net proceeds of
approximately $1,828.6 million, which were used to pay for a portion of the purchase price of the Venetian
Acquisition.

60

KEY TRENDS THAT MAY AFFECT OUR BUSINESS

Subsidiaries of Caesars, Penn National, Seminole Hard Rock, Century Casino, JACK Entertainment, and EBCI are the lessees
of all of our properties pursuant to the Lease Agreements, and Caesars, Penn National, Seminole Hard Rock, Century Casinos,
Rock Ohio Ventures LLC and EBCI guarantee the obligations of their respective subsidiary tenants under the Lease
Agreements. The Lease Agreements account for a substantial majority of our revenues. Additionally, we expect to realize
organic growth in rental revenue through annual rent escalators in our Lease Agreements. Accordingly, we are dependent on
our tenants, the gaming industry and the health of the economies in the areas where our properties are located for the
foreseeable future, and an event that has a material adverse effect on any of our tenant’s business, financial condition, liquidity,
results of operations or prospects, such as the ongoing COVID-19 pandemic, would have a material adverse effect on our
business, financial condition, liquidity, results of operations and prospects. See Item 1A - “Risk Factors—Risks Related to Our
Business and Operations.”. For a full discussion on the impact of the COVID-19 Pandemic on our business see Item 1 -
“Business—Impact of the COVID-19 Pandemic on Our Business.”

We actively seek to grow our portfolio through acquisitions of, and investments in, experiential real estate in geographically
diverse dynamic markets spanning hospitality, entertainment, food and beverage, leisure and gaming properties. We expect to
grow our portfolio through a mix of acquisitions with new tenants and by pursuing opportunities to execute sale leaseback
transactions with our existing tenants pursuant to our right of first refusal agreements and put-call agreements, as well as the
funding of “same store” capital improvements with certain of our tenants at our leased properties in exchange for increased rent
pursuant to the terms of our existing Lease Agreements with such tenants through our Partner Property Growth Fund. Finally,
we believe the approximately 34 acres of undeveloped or underdeveloped land on and adjacent to the Las Vegas Strip that we
own may provide attractive opportunities for potential future expansion and development. In pursuing external growth
initiatives, we will generally seek to acquire or invest in properties that can generate stable revenue through long-term leases
with tenants with established operating histories, and we will consider various factors when evaluating acquisitions and other
investments, including the ability to continue to diversify our tenant base and increasing our geographic diversification.

Our operating and financial performance in the future will be significantly influenced by the success of our acquisition strategy,
and the timing and the availability and terms of financing of any acquisitions that we may complete, as well as broader
macroeconomic and other conditions that affect our tenants’ operating and financial performance, including the impact of the
COVID-19 pandemic, such as inflation, labor shortages, travel restrictions and supply chain disruptions. We can provide no
assurance that we will exercise any of our contractual rights to purchase one or more properties from Caesars, that Caesars or
EBCI, as applicable, will trigger the rights of first offer under the Las Vegas Strip ROFR Agreement, Horseshoe Baltimore
ROFR Agreement or Danville ROFR Agreement, as applicable, that we will otherwise be successful in acquiring any properties
(whether subject to the Las Vegas Strip ROFR Agreement, the Horseshoe Baltimore ROFR Agreement, the Danville ROFR
Agreement, or otherwise), or that our tenants will utilize any available financing opportunities under the Partner Property
Growth Fund. Additionally, our ability to successfully implement our acquisition and investment strategy will depend upon the
availability and terms of financing, including debt and equity capital. Further, the pricing of any acquisitions or other
investments we may consummate and the terms of any leases that we may enter into will significantly impact our future results.
Competition to enter into transactions, including sale leaseback transactions, with attractive properties and desirable tenants is
intense, and we can provide no assurance that any future acquisitions, investments or leases will be on terms as favorable to us
as those relating to recent or historical transactions. We anticipate that we would seek to finance these acquisitions with a
combination of debt and equity, although no assurance can be given that we would be able to issue equity in such amounts on
favorable terms, or at all, or that we would not determine to incur more debt on a relative basis at the relevant time due to
market conditions or otherwise. In addition to rent, our current Lease Agreements require our tenants to pay the following: (1)
all facility maintenance; (2) all insurance required in connection with the leased properties and the business conducted on the
leased properties; (3) taxes levied on or with respect to the leased properties (other than taxes on our income); and (4) all
utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased
properties. Accordingly, due to the “triple-net” structure of our leases, we do not expect to incur significant property-level
expenses.

61

Results of Operations for the Years Ended December 31, 2021 and December 31, 2020

DISCUSSION OF OPERATING RESULTS

(In thousands)
Revenues

Income from sales-type and direct financing leases ................ $
Income from operating leases ..................................................
Income from lease financing receivables and loans.................
Other income............................................................................
Golf revenues ...........................................................................

Total revenues

Operating expenses

General and administrative ......................................................
Depreciation .............................................................................

Other expenses .........................................................................

Golf expenses...........................................................................

Change in allowance for credit losses......................................

Transaction and acquisition expenses ......................................

Total operating expenses

Interest expense........................................................................

Interest income.........................................................................

Loss from extinguishment of debt ...........................................

Gain upon lease modification ..................................................

Income before income taxes.........................................................

Income tax expense..................................................................

Net income....................................................................................

Less: Net income attributable to non-controlling interest........

2021

2020

Variance

$

1,167,972
—
283,242
27,808
30,546
1,509,568

$

1,007,508
25,464
153,017
15,793
23,792
1,225,574

33,122
3,091

27,808

20,762

(19,554)

10,402

75,631

(392,390)

120

(15,622)

—

1,026,045

(2,887)

1,023,158

(9,307)

30,661
3,731

15,793

17,632

244,517

8,684

321,018

(308,605)

6,795

(39,059)

333,352

897,039

(831)

896,208

(4,534)

160,464
(25,464)
130,225
12,015
6,754
283,994

2,461
(640)

12,015

3,130

(264,071)

1,718

(245,387)

(83,785)

(6,675)

23,437

(333,352)

129,006

(2,056)

126,950

(4,773)

122,177

Net income attributable to common stockholders ........................ $

1,013,851

$

891,674

$

62

Revenue

For the years ended December 31, 2021 and 2020, our revenue was comprised of the following items:

(In thousands)

2021

2020

Variance

Leasing revenue
Income from loans
Other income
Golf revenues................................................................................

Total revenues

Leasing Revenue

$

$

1,410,980
40,234
27,808
30,546
1,509,568

$

$

1,170,316
15,673
15,793
23,792
1,225,574

$

$

240,664
24,561
12,015
6,754
283,994

The following table details the components of our income from sales-type, direct financing, operating and financing receivables
leases:

(In thousands)

2021

2020

Variance

Income from sales-type and direct financing leases..................... $
Income from operating leases (1)...................................................
Income from lease financing receivables (2) .................................
Total leasing revenue...............................................................
Non-cash adjustment (3) ................................................................

1,167,972

$

1,007,508

$

—

243,008

1,410,980

(119,790)

25,464

137,344

1,170,316

(39,883)

Total contractual leasing revenue ............................................ $

1,291,190

$

1,130,433

$

160,464

(25,464)

240,664

(79,907)

160,757

____________________
(1) Represents portion of land separately classified and accounted for under the operating lease model associated with our investment in Caesars Palace Las
Vegas and certain operating land parcels contained in the Regional Master Lease Agreement. Upon the consummation of the Eldorado Transaction on July 20,
2020, the land component of Caesars Palace Las Vegas and certain operating land parcels were reassessed for lease classification and determined to be a
sales-type lease. Accordingly, subsequent to July 20, 2020, such income is recognized as Income from sales-type and direct financing leases.
(2) Represents the Harrah’s Original Call Properties and the JACK Cleveland/Thistledown Lease Agreement, both of which were sale leaseback transactions.
In accordance with ASC 842, since the lease agreements were determined to meet the definition of a sales-type lease and control of the asset is not considered
to have transferred to us, such lease agreements are accounted for as financings under ASC 310.
(3) Amounts represent the non-cash adjustment to income from sales-type leases, direct financing leases and lease financing receivables in order to recognize
income on an effective interest basis at a constant rate of return over the term of the leases.

Leasing revenue is generated from rent from our Lease Agreements. Total leasing revenue increased $240.7 million during the
year ended December 31, 2021 compared to the year ended December 31, 2020. Total contractual leasing revenue increased
$160.8 million during the year ended December 31, 2021 compared to the year ended December 31, 2020. The increase was
primarily driven by the addition of the Harrah’s Original Call Properties to our real estate portfolio in July 2020, as well as the
CPLV Additional Rent Acquisition and the HLV Additional Rent Acquisition in July 2020.

Income From Loans

Income from loans increased $24.6 million during the year ended December 31, 2021 compared to the year ended December
31, 2020. The increase was driven by the addition to our investment portfolio of the Amended and Restated ROV Loan in July
2020, the Chelsea Piers Mortgage Loan in August 2020, the Forum Convention Center Mortgage Loan in September 2020 and
the Great Wolf Mezzanine Loan in June 2021.

Other Income

Other income increased $12.0 million during the year ended December 31, 2021 compared to the year ended December 31,
2020, driven primarily by the additional income and offsetting expense as a result of the assumption of the HNO Ground Lease
as part of the Harrah’s Original Call Properties Acquisitions in July 2020. Refer to Note 3 - Property Transactions for further
description of the HNO Ground Lease.

63

Golf Revenues

Revenues from golf operations increased $6.8 million during the year ended December 31, 2021 compared to the year ended
December 31, 2020. The change was primarily driven by (i) an increase in green fees and rounds played at the golf courses, (ii)
the closure of our golf courses in mid-March 2020 until early to mid-May 2020 as a result of the COVID-19 pandemic and (iii)
an increase in the contractual fees paid to us by Caesars for the use of our golf courses pursuant to the Golf Course Use
Agreement.

Operating Expenses

For the years ended December 31, 2021 and 2020, our operating expenses were comprised of the following items:

(In thousands)

2021

2020

Variance

General and administrative ...................................................... $
Depreciation .............................................................................
Other expenses .........................................................................
Golf expenses...........................................................................
Change in allowance for credit losses......................................
Transaction and acquisition expenses ......................................

$

33,122
3,091
27,808
20,762
(19,554)
10,402

$

30,661
3,731
15,793
17,632
244,517
8,684

Total operating expenses ................................................... $

75,631

$

321,018

$

2,461
(640)
12,015
3,130
(264,071)
1,718

(245,387)

General and Administrative Expenses

General and administrative expenses increased $2.5 million during the year ended December 31, 2021 compared to the year
ended December 31, 2020. The increase was primarily driven by an increase in compensation,
including stock-based
compensation.

Other Expenses

Other expenses increased $12.0 million during the year ended December 31, 2021 compared to the year ended December 31,
2020. The increase was driven primarily by the additional income and offsetting expense as a result of the assumption of the
HNO Ground Lease as part of the Harrah’s Original Call Properties Acquisitions in July 2020. Refer to Note 3 - Property
Transactions for further description of the HNO Ground Lease.

Golf Expenses

Expenses from golf operations increased $3.1 million during the year ended December 31, 2021 compared to the year ended
December 31, 2020. The change was primarily driven by an increase in rounds of golf played across our golf courses.
Additionally, even though our courses were closed from mid-March 2020 until early to mid-May as a result of the COVID-19
pandemic, we continued to pay all of our golf course employees their full salaries and benefits for a period of time and,
accordingly, the change in our golf course operating revenues during this time was not proportionately offset by the change in
golf course operating expenses.

In addition, $3.1 million and $3.7 million of depreciation expense was incurred primarily by the golf business during the year
ended December 31, 2021 and 2020, respectively.

Change in Allowance for Credit Losses

Under ASU No. 2016-13 - Financial Instruments-Credit Losses (Topic 326), we are required to record an estimated credit loss
for our (i) Investments in leases - sales-type, (ii) Investments in leases - financing receivables and (iii) Investments in loans.
During the year ended December 31, 2021, we recognized a $19.6 million decrease in our allowance for credit losses primarily
driven by (i) the decrease in the reasonable and supportable period probability of default of our tenants or borrowers and their
parent guarantors as a result of an improvement in their economic outlook due to the reopening of all of their gaming operations
and relative performance of such operations during 2021, (ii) the decrease in the long term period probability of default due to
an upgrade of the credit rating of the senior secured debt used to determine the long term period probability of default for one of
our tenants during 2021 and (iii) the decrease in the reasonable and supportable period probability of default and loss given
default as a result of standard annual updates that were made to the inputs and assumptions in the model that we utilize to
estimate our CECL allowance. This decrease was partially offset by an increase in the existing amortized cost balances subject
to the CECL allowance.

64

During the year ended December 31, 2020, we recognized a $244.5 million increase in our allowance for credit losses primarily
driven by the increase in investment balances subject to CECL. Specifically, the increase was primarily attributable to (i) the
increase in investment balances resulting from the Eldorado Transaction, which includes (A) an initial CECL allowance on our
$1.8 billion investment in the Harrah’s Original Call Properties, (B) an additional CECL allowance on our aggregate
$1.4 billion increased investment in the Las Vegas Master Lease Agreement as a result of the CPLV Additional Rent
Acquisition and HLV Additional Rent Acquisition and (C) an additional CECL allowance on the $333.4 million increased
balance of our existing Caesars Lease Agreements as a result of the mark to fair value in connection with the reassessment of
lease classification, (ii) an increase related to our initial investment in JACK Cleveland/Thistledown and the ROV Loan in
January 2020, (iii) an increase in the short-term probability of default of Caesars as a result of the Eldorado/Caesars Merger and
(iv) an increase in the long-term probability of default of our tenants due to downgrades on certain of the credit ratings of our
tenants’ senior secured debt in connection with the COVID-19 pandemic. Refer to Note 5 - Allowance for Credit Losses for
further details.

Transaction and Acquisition Expenses

Transaction and acquisition costs increased $1.7 million during the year ended December 31, 2021 compared to the year ended
December 31, 2020. Changes in transaction and acquisition expenses are related to fluctuations in (i) costs incurred for
investments during the period that are not capitalizable under GAAP and (ii) costs incurred for investments that we are no
longer pursuing.

Non-Operating Income and Expenses

For the years ended December 31, 2021 and 2020, our non-operating income and expenses were comprised of the following
items:

(In thousands)

2021

2020

Variance

Interest expense........................................................................ $

(392,390) $

(308,605) $

Interest income.........................................................................

Loss from extinguishment of debt ...........................................

Gain upon lease modification ..................................................

120

(15,622)

—

6,795

(39,059)

333,352

(83,785)

(6,675)

23,437

(333,352)

Interest Expense

Interest expense increased $83.8 million during the year ended December 31, 2021 compared to the year ended December 31,
2020. The increase is primarily driven by (i) the $64.2 million payment in connection with the early settlement of the
outstanding interest rate swap agreements, (ii) the amortization of the commitment fees associated with the Venetian
Acquisition Bridge Facility and the MGP Transactions Bridge Facility and (iii) the increase in aggregate debt of $2.5 billion
from the February 2020 Senior Unsecured Notes offering.

Additionally, the above increase was partially offset by (i) the redemption of the Second Lien Notes in February 2020, (ii) the
full repayment of the Term Loan B Facility in September 2021 and (iii) a decrease in the weighted average annualized interest
rate of our debt to 4.04% during the year ended December 31, 2021 from 4.47% during the year ended December 31, 2020 as a
result of (a) the weighted average interest rate on the February 2020 Senior Unsecured Notes being lower than the weighted
average interest rate of the Second Lien Notes and (b) a decrease in LIBOR on the $600.0 million portion of our variable rate
debt that was not hedged for the portion of the period the Term Loan B Facility was still outstanding.

Interest Income

Interest income decreased $6.7 million during the year ended December 31, 2021 compared to the year ended December 31,
2020. The decrease was primarily driven by an overall decrease in our cash on hand throughout the current year as compared to
the prior year, coupled with a decrease in the interest rates earned on our excess cash.

Loss on Extinguishment of Debt

During the year ended December 31, 2021, we recognized a loss on extinguishment of debt of $15.6 million resulting from the
write-off of the unamortized deferred financing fees in connection with the full repayment of our Term Loan B Facility in
September 2021. During the year ended December 31, 2020, we recognized a loss on extinguishment of debt of $39.1 million
resulting from the full redemption of our Second Lien Notes in February 2020.

65

Gain Upon Lease Modification

In 2020, in connection with the Eldorado Transaction and as required under ASC 842, we reassessed the lease classification of
the Las Vegas Master Lease Agreement, Regional Master Lease Agreement and Joliet Lease Agreement and determined the
leases meet the definition of a sales-type lease, including the land component of Caesars Palace Las Vegas. As a result of the
reclassifications of the Caesars Lease Agreements from direct financing and operating leases to sales-type leases, in 2020, we
recorded the investments at their estimated fair values as of the modification date and recognized a net gain equal to the
difference in fair value of the assets and their carrying values immediately prior to the modification. No such similar transaction
occurred in the current year.

Results of Operations for the Years Ended December 31, 2020 and 2019

For a comparison of our results of operations for the fiscal years ended December 31, 2020 and 2019, see “Part II, Item 7.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K
for the fiscal year ended December 31, 2020, filed with the SEC on February 18, 2021 and incorporated by reference herein.

RECONCILIATION OF NON-GAAP MEASURES

We present 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 and (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.

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 (such as non-cash gain upon lease modification) 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 and interest income
(collectively, interest expense, net) and income tax expense.

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.

66

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

(In thousands, except share data and per share data)

Net income attributable to common stockholders .................................................. $
Real estate depreciation ..........................................................................................
FFO ........................................................................................................................
Non-cash leasing and financing adjustments..........................................................
Non-cash change in allowance for credit losses .....................................................
Non-cash stock-based compensation......................................................................
Transaction and acquisition expenses.....................................................................
Amortization of debt issuance costs and original issue discount ...........................
Other depreciation ..................................................................................................
Capital expenditures ...............................................................................................
Loss on extinguishment of debt and interest rate swap settlements (1) ...................
Non-cash gain upon lease modification..................................................................
Non-cash adjustments attributable to non-controlling interest...............................

AFFO .....................................................................................................................

Interest expense, net ...............................................................................................

Income tax expense ................................................................................................

Year Ended
December 31, 2021

Year Ended
December 31, 2020

$

1,013,851
—
1,013,851
(119,426)
(19,554)
9,371
10,402
71,452
2,970
(2,490)

79,861
—
1,000

1,047,437

256,579

2,887

891,674
—
891,674
(39,803)
244,517
7,388
8,684
19,872
3,615
(2,200)

39,059
(333,352)
(3,650)

835,804

281,938

831

Adjusted EBITDA ................................................................................................ $

1,306,903

$

1,118,573

Net income per common share

Basic................................................................................................................... $

Diluted................................................................................................................ $

FFO per common share

Basic................................................................................................................... $

Diluted................................................................................................................ $

AFFO per common share

Basic................................................................................................................... $

Diluted................................................................................................................ $

Weighted average number of common shares outstanding

Basic

Diluted

1.80

1.76

1.80

1.76

1.86

1.82

$

$

$

$

$

$

1.76

1.75

1.76

1.75

1.65

1.64

564,467,362

577,066,292

506,140,642

510,908,755

____________________
(1) Includes swap breakage costs of approximately $64.2 million incurred by VICI PropCo on September 15, 2021 in connection with the early settlement of
the outstanding interest rate swap agreements.

67

Liquidity

LIQUIDITY AND CAPITAL RESOURCES

As of December 31, 2021, our available cash balances, capacity under our Secured Revolving Credit Facility and additional
available proceeds were as follows:

(In thousands)

December 31, 2021

Cash and cash equivalents.......................................................................................................... $
Capacity under the Secured Revolving Credit Facility (1)..........................................................
Proceeds available from settlement of the September 2021 Forward Sale Agreements and
March 2021 Forward Sale Agreements (2) .................................................................................
Total ........................................................................................................................................... $

____________________

739,614

1,000,000

3,222,142
4,961,756

(1)

Subsequent to year end, on February 8, 2022, we entered into the Credit Agreement providing for the Credit Facilities, comprised of the Revolving Credit
Facility in the amount of $2.5 billion and the Delayed Draw Term Loan in the amount of $1.0 billion, and concurrently terminated our Secured Revolving
Credit Facility (including the first priority lien on substantially all of VICI PropCo’s and its existing and subsequently acquired wholly owned material
domestic restricted subsidiaries’ material assets) and Existing Credit Agreement. The Credit Facilities include the option to increase the revolving loan
commitments by up to $1.0 billion and increase the delayed draw term loan 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.

(2) Assumes the physical settlement of the 50,000,000 and 69,000,000 shares under the September 2021 Forward Sale Agreements and March 2021 Forward
Sale Agreements, respectively, at the forward sale price of $27.84 and $26.53, respectively, calculated as of December 31, 2021. Subsequent to year end,
on February 18, 2022, we physically settled the September 2021 Forward Sale Agreements and March 2021 Forward Sale Agreements for total net
proceeds of $3,219.2 million based on the forward sale prices as of the date of settlement. The proceeds from the settlement were used to pay for a portion
of the purchase price of the Venetian Acquisition.

We believe that we have sufficient liquidity to meet our material cash requirements, including our contractual obligations and
commitments as well as our additional funding requirements, primarily through currently available cash and cash equivalents,
cash received under our Lease Agreements, existing borrowings from banks, including our Delayed Draw Term Loan and
undrawn capacity under our Revolving Credit Facility, and proceeds from future issuances of debt and equity securities
(including issuances under our ATM Agreement (as defined below)) for the next 12 months and in future periods.

All of the Lease Agreements call for an initial term of between fifteen and thirty years with additional tenant renewal options
and are designed to provide us with a reliable and predictable long-term revenue stream. However, the COVID-19 pandemic
has adversely impacted our tenants and their financial condition, and may continue to do so, due to the impact of operating
restrictions and limitations imposed from time to time, as well as potential property reclosures. In the event our tenants are
unable to make all of their contractual rent payments as provided by the Lease Agreements, we believe we have sufficient
liquidity from the other sources discussed above to meet all of our contractual obligations for a significant period of time.
Additionally, we do not have any debt maturities until 2025. For more information, refer to the risk factors in Part I. Item 1A.
Risk Factors.

Our cash flows from operations and our ability to access capital resources could be adversely affected due to uncertain
economic factors and volatility in the financial and credit markets, including as a result of the COVID-19 pandemic. In
particular, in connection with the COVID-19 pandemic and its impact on our tenants’ operations and financial performance, we
can provide no assurances that our tenants will not default on their leases or fail to make full rental payments if their businesses
become challenged due to, among other things, current or future adverse economic conditions. In addition, any such tenant
default or failure to make full rental payments could impact our operating performance and result in us not satisfying the
financial covenants applicable to our outstanding indebtedness, which could result in us not being able to incur additional debt,
or result in a default. Further, current or future economic conditions could impact our tenants’ ability to meet capital
improvement requirements or other obligations required in our Lease Agreements that could result in a decrease in the value of
our properties.

Our ability to raise funds through the issuance of debt and equity securities and access to other third-party sources of capital in
the future will be dependent on, among other things, uncertainties related to COVID-19 and the impact of our response and our
tenants’ responses to COVID-19, general economic conditions, general market conditions for REITs, market perceptions and
the trading price of our stock. We will continue to analyze which sources of capital are most advantageous to us at any
particular point in time, but the capital markets may not be consistently available on terms we deem attractive, or at all.

68

Material Cash Requirements

Contractual Obligations

Our short-term obligations consist primarily of regular interest payments on our debt obligations, dividends to our common
stockholders, normal recurring operating expenses, recurring expenditures for corporate and administrative needs, certain lease
and other contractual commitments related to our golf operations and certain non-recurring expenditures. For more information
on our material contractual commitments refer to Note 10 - Commitments and Contingent Liabilities.

Our long-term obligations consist primarily of principal payments on our outstanding debt obligations and future funding
commitments under our lease and loan agreements. As of December 31, 2021, we have $4.8 billion of debt obligations
outstanding, none of which are maturing in the next twelve months. For a summary of principal debt balances and their maturity
dates and principal terms, refer to Note 7 - Debt. For a summary of our future funding commitments under our loan portfolio
refer to Note 4 - Real Estate Portfolio.

As described in our leases, capital expenditures for properties under the Lease Agreements are the responsibility of the tenants.
Minimum capital expenditure spending requirements of the tenants are described in Note 4 - Real Estate Portfolio.

Information concerning our material contractual obligations and commitments to make future payments under contracts such as
our indebtedness and future minimum lease commitments under operating leases is included in the following table as of
December 31, 2021. Amounts in this table omit, among other things, non-contractual commitments and items such as dividends
and recurring or non-recurring operating expenses and other expenditures, including acquisitions and other investments:

(In thousands)
Long-term debt, principal(1)
2025 Notes (2) ................................. $
2026 Notes (2) .................................
2027 Notes (2) .................................
2029 Notes (2) .................................
2030 Notes (2) .................................
Secured Revolving Credit
Facility(3) ........................................
Scheduled interest payments ...........

1,250,000

750,000

1,000,000

1,000,000

—

1,262,469

Total debt contractual obligations ...

6,012,469

Total

2022

2023

2024

2025

2026 and
Thereafter

Payments Due By Period

750,000 $

— $

— $

— $

750,000 $

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

—

198,802

198,802

198,802

198,802

196,427

196,427

181,875

931,875

1,250,000

750,000

1,000,000

1,000,000

—

486,563

4,486,563

Leases and contracts

Future funding commitments –
loan investments and lease
agreements(4) ..................................
Operating lease for Cascata Golf
Course Land ...................................
Golf maintenance contract for Rio
Secco and Cascata Golf Course .....

Office leases...................................
Total leases and contract
obligations .......................................

60,886

45,886

18,816

6,906

7,726

951

3,453

933

94,334

51,223

—

970

3,453

857

5,280

—

990

—

857

—

15,000

1,009

14,896

—

899

—

4,180

1,847

1,908

34,076

Total contractual commitments....... $ 6,106,803 $

250,026 $

204,082 $

198,274 $

933,783 $ 4,520,639

________________________________________
(1) Does not include long-term debt expected to be incurred to fund the consummation of the MGP Transactions.
(2) The 2025 Notes, 2026 Notes, 2027 Notes, 2029 Notes and 2030 Notes will mature on February 15, 2025, December 1, 2026, February 15, 2027, December
1, 2029 and August 15, 2030, respectively.
(3) Subsequent to year end, on February 8, 2022, we entered into the Credit Agreement providing for the Credit Facilities, comprised of the Revolving Credit
Facility in the amount of $2.5 billion and the Delayed Draw Term Loan in the amount of $1.0 billion, and concurrently terminated our Secured Revolving

69

Credit Facility (including the first priority lien on substantially all of VICI PropCo’s and its existing and subsequently acquired wholly owned material
domestic restricted subsidiaries’ material assets) and Existing Credit Agreement. Refer to Note 7 - Debt for further information regarding the Credit
Agreement.
(4) The allocation of our future funding commitments is based on the construction draw schedule, commitment funding date or expiration date, as applicable,
although we may be obligated to fund these commitments earlier than such date.

Additional Funding Requirements

In addition to the contractual obligations and commitments set forth in the table above, we have and may enter into additional
agreements that commit us to potentially acquire properties in the future, fund future property improvements or otherwise
provide capital to our tenants, borrowers and other counterparties, including through our put-call agreements and Partner
Property Growth Fund. We are also committed to funding the pending MGP Transactions, which are expected to close in the
first half of 2022. We expect to fund the MGP Transactions with a mix of cash on hand and debt (through up to an additional
$4.4 billion of long-term debt financing and/or under the MGP Transactions Bridge Facility, as the case may be). In particular,
we currently intend to issue additional senior unsecured notes to fund a portion of the cash consideration for the entire cash
portion of the MGP Transactions, but, absent such a long-term debt financing, we may draw on the MGP Transactions Bridge
Facility in connection with the closing of the MGP Transactions to fund a portion of the consideration and then, in the future,
would expect to incur long-term debt financing to refinance such amounts borrowed under the MGP Transactions Bridge
Facility, as applicable, subject to market and other conditions. We anticipate funding future transactions with a mix of debt,
equity and available cash.

Cash Flow Analysis

The table below summarizes our cash flows for the years ended December 31, 2021 and 2020:

(In thousands)

Cash, cash equivalents and restricted cash

Provided by operating activities

Provided by (used in) investing activities

(Used in) provided by financing activities
Net increase (decrease) in cash, cash equivalents and
restricted cash

Cash Flows from Operating Activities

2021

2020

Variance ($)

$

$

896,350

$

883,640

$

12,710

41,449

(514,178)

(4,548,759)

2,879,219

4,590,208

(3,393,397)

423,621

$

(785,900) $

1,209,521

Net cash provided by operating activities increased $12.7 million for the year ended December 31, 2021 compared with the
year ended December 31, 2020. The increase is primarily driven by an increase in cash rental income from the Eldorado
Transaction in July 2020 and interest income from the addition of the Amended and Restated ROV Loan, the Chelsea Piers
Mortgage Loan, the Forum Convention Center Mortgage Loan and the Great Wolf Mezzanine Loan to our real estate portfolio
in July 2020, August 2020, September 2020 and June 2021, respectively. The increase was partially offset by the $64.2 million
payment for early settlement of the outstanding interest rate swap agreements in September 2021.

Cash Flows from Investing Activities

Net cash provided by investing activities increased $4,590.2 million for the year ended December 31, 2021 compared with the
year ended December 31, 2020.

During the year ended December 31, 2021, the primary sources and uses of cash from investing activities included:

•

•

•

•

•

•

•

Proceeds from the repayment of the Amended and Restated ROV Loan and receipt of deferred fees of $70.4 million;

Payments to fund a portion of the Great Wolf Mezzanine Loan totaling $33.6 million;

Proceeds from net maturities of short-term investments of $20.0 million;

Proceeds from the sale of certain parcels of vacant land and Louisiana Downs in the aggregate amount of $13.3
million;

Final payment of the funding of a new gaming patio amenity at JACK Thistledown Racino of $6.0 million;

Capitalized transaction costs of $20.7 million; and

Acquisition of property and equipment costs of $2.5 million.

70

During the year ended December 31, 2020, the primary sources and uses of cash from investing activities included:

•

•

•

•

•

•

The JACK Cleveland/Thistledown Acquisition and the Eldorado Transaction for a total cost of $4,101.8 million,
including acquisition costs;

The ROV Loan, the Chelsea Piers Mortgage Loan and the Forum Convention Center Mortgage Loan for a total cost of
$535.5 million, including loan origination costs;

Proceeds from the sale of Harrah’s Reno and Bally’s Atlantic City in the aggregate amount of $50.1 million;

Proceeds from net maturities of short-term investments of $39.5 million;

Acquisition of property and equipment costs of $2.8 million; and

Deferred transaction costs of $0.3 million.

Cash Flows from Financing Activities

Net cash used in financing activities decreased $3,393.4 million for the year ended December 31, 2021 compared with the year
ended December 31, 2020.

During the year ended December 31, 2021, the primary sources and uses of cash from financing activities included:

•

•

•

•

•

Net proceeds from the sale of an aggregate of $2,385.8 million of our common stock from our September 2021 equity
offering and pursuant to the full physical settlement of the June 2020 Forward Sale Agreement;

Full repayment of the $2,100.0 million outstanding aggregate principal amount of our Term Loan B Facility;

Dividend payments of $758.8 million;

Debt issuance costs of $31.1 million; and

Distributions of $8.3 million to non-controlling interest.

During the year ended December 31, 2020, the primary sources and uses of cash from financing activities included:

Net proceeds from the sale of an aggregate of $1,539.7 million of our common stock pursuant to the full physical
settlement of our June 2019 Forward Sale Agreements, the partial physical settlement of our common stock pursuant
to our June 2020 Forward Sale Agreement and pursuant to our ATM Program (as defined below);

Gross proceeds from our February 2020 Senior Unsecured Notes offering of $2,500.0 million;

Reimbursement of the CPLV CMBS Debt prepayment penalty from Caesars in the amount of $55.4 million;

Full redemption of the $498.5 million outstanding aggregate principal amount of our Second Lien Notes, as well as the
$39.0 million Second Lien Notes Applicable Premium, plus fees;

Dividend payments of $612.2 million;

Debt issuance costs of $57.8 million; and

Distributions of $8.2 million to non-controlling interest

•

•

•

•

•

•

•

Debt

For a summary of our debt obligations as of December 31, 2021, refer to Note 7 - Debt. For a summary of our financing
activities in 2021 refer to “Summary of Significant 2021 Activity - Financing and Capital Markets Activity” above.

Covenants

Our debt obligations are subject to certain customary financial and operating covenants that restrict our ability to incur
additional debt, sell certain asset and restrict certain payments, among other things. In addition, these covenants are subject to a
number of important exceptions and qualifications, including, with respect to the restricted payments covenant, the ability to
make unlimited restricted payments to maintain our REIT status.

At December 31, 2021, the Company was in compliance with all required debt-related financial covenants.

71

Non-Guarantor Subsidiaries of Senior Unsecured Notes

The subsidiaries of the Operating Partnership that do not guarantee the Senior Unsecured Notes (as defined in Note 7 - Debt)
accounted for: (i) 4.6% of the Operating Partnership’s revenue (or 4.5% of our consolidated revenue) for the fiscal year ended
December 31, 2021 and (ii) 3.7% of the Operating Partnership’s total assets (or 3.7% of our consolidated total assets) as of
December 31, 2021. All subsidiary guarantees were released upon the execution of the Credit Agreement on February 8, 2022.

CRITICAL ACCOUNTING ESTIMATES

Our Financial Statements are prepared in accordance with GAAP which requires us to make estimates and assumptions about
future events that affect the amounts reported in the financial statements and accompanying notes. We believe that the
following discussion addresses our most critical accounting estimates, which are those that have a significant level of estimation
uncertainty, requiring our most difficult, subjective and complex judgments, and significantly impacts the Balance Sheet and
Statement of Operations in the reporting period. Actual results may differ from the estimates. Refer to Note 2 - Summary of
Significant Accounting Policies for a full discussion of our accounting policies.

Lease Accounting

We account for our investments in leases under ASC 842 “Leases” (“ASC 842”), which requires significant estimates and
judgments by management in its application. Upon lease inception or lease modification, we assess the lease classification of
both the land and building components of the property to determine whether each component should be classified as a direct
financing, sales-type or operating lease. The determination of lease classification requires the calculation of the rate implicit in
the lease, which is driven by significant estimates, including the estimation of both the value assigned to the land and building
property components upon acquisition and the estimation of the unguaranteed residual value of such components at the end of
the non-cancelable lease term. If the lease component is determined to be a direct financing or sales-type lease, revenue is
recognized over the life of the lease using the rate implicit in the lease.

Management uses industry standard practices to estimate both the value assigned to the land and building property components
upon acquisition and the unguaranteed residual value of such components, including comparable sales and replacement cost
analyses. Although management believes its estimate of both the value assigned to the land and building property components
upon acquisition and the unguaranteed residual value of such components is reasonable, no assurance can be given that such
amounts will be correct. In particular a change in the estimates could have a material impact on the lease classification
determination and the timing and amount of income recognized over the life of the lease.

Allowance for Credit Losses

ASC 326 “Credit Losses” (“ASC 326”) requires that we measure and record current expected credit losses (“CECL”) for the
majority of our investments, the scope of which includes our Investments in leases - sales-type, Investments in leases -
financing receivables and Investments in loans. We have elected to use a discounted cash flow model to estimate the Allowance
for credit losses, or CECL allowance. This model requires us to develop cash flows which project estimated credit losses over
the life of the lease or loan and discount these cash flows at the asset’s effective interest rate. We then record a CECL allowance
equal to the difference between the amortized cost basis of the asset and the present value of the expected credit loss cash flows.

Expected losses within our cash flows are determined by estimating the probability of default (“PD”) and loss given default
(“LGD”) of our tenants and their parent guarantors over the life of each individual lease or financial asset. The PD and LGD are
estimated during a reasonable and supportable period for which we believe we are able to estimate future economic conditions
(the “R&S Period”) and a long-term period for which we revert to long-term historical averages (the “Long-Term Period”). We
are unable to use our historical data to estimate losses as we have no loss history to date.

Given the length of our leases, the Long-Term Period PD and LGD are the most material and significant drivers of the CECL
allowance. The PD and LGD for the Long-Term Period are estimated using the average historical default rates and historical
loss rates, respectively, of public companies over the past 35 years that have similar credit profiles or characteristics to our
tenants and their parent guarantors. We have engaged a nationally recognized data analytics firm to assist us with estimating
both the PD and LGD of our tenants and their parent guarantors. Changes to the Long-Term Period PD and LGD are generally
driven by (i) updated studies from the nationally recognized data analytics firm we employ to assist us with calculating the
allowance and (ii) changes in the credit rating assigned to our tenants and their parent guarantors.

72

The following table illustrates the impact on the CECL allowance of our investment portfolio as a result of a 10% increase and
decrease in the weighted average percentages used to estimate Long-Term PD and LGD of all of our tenants and their parent
guarantors:

($ in thousands)

Change

10% increase

10% decrease

Long-Term PD

Long-Term LGD

Change in CECL
Allowance %

Change in CECL
Allowance $

Change in CECL
Allowance %

Change in CECL
Allowance $

0.24 % $

(0.26)% $

41,604

(43,147)

0.30 % $

(0.30)% $

52,250

(50,333)

Although management believes its estimate of the Long-Term PD and LGD described above is reasonable, no assurance can be
given that the Long-Term PD and LGD for our tenants, or other drivers of the CECL allowance, will be correct. Any significant
variation of Long-Term PD or LGD from management’s expectations could have a material impact on our financial condition
and operating results.

ITEM 7A. Quantitative and Qualitative Disclosures About Market Risk

Interest Rate Risk

Our interest rate risk management objective is to limit the impact of future interest rate changes on our earnings and cash flows.
To achieve this objective, our consolidated subsidiaries primarily borrow on a fixed-rate basis for longer-term debt issuances.
As of December 31, 2021, we had $4,750.0 million aggregate principal amount of outstanding indebtedness, all of which has
fixed rate interest.

Additionally, we are exposed to interest rate risk between the time we enter into a transaction and the time we finance the
related transaction with long-term fixed-rate debt. In addition, when that long-term debt matures, we may have to refinance the
real estate at a higher interest rate. In a rising interest rate environment, we have from time to time and may in the future seek to
mitigate that risk by utilizing forward-starting interest rate swap agreements and other derivative instruments. Market interest
rates are sensitive to many factors that are beyond our control.

Capital Markets Risks

We are exposed to risks related to the equity capital markets, and our related ability to raise capital through the issuance of our
common stock or other equity instruments. We are also exposed to risks related to the debt capital markets, and our related
ability to finance our business through long-term indebtedness, borrowings under credit facilities or other debt instruments. As
a REIT, we are required to distribute a significant portion of our taxable income annually, which constrains our ability to
accumulate operating cash flow and therefore requires us to utilize debt or equity capital to finance our business. We seek to
mitigate these risks by monitoring the debt and equity capital markets to inform our decisions on the amount, timing, and terms
of capital we raise.

ITEM 8.

Financial Statements and Supplementary Financial Data

The financial statements required by this item and the reports of the independent accountants thereon required by Item 15 -
Exhibits and Financial Statement Schedule of this Form 10-K appear on pages F-2 to F-57. See accompanying Index to the
Consolidated Financial Statements on page F-1. The supplementary financial data required by Item 302 of Regulation S-K
appears in pages S-1 to S-4 to the consolidated financial statements.

ITEM 9.

Changes in and Disagreements with Accountants on Accounting and Financial
Disclosure

None.

73

ITEM 9A. Controls and Procedures

Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of
1934, as amended (the “Exchange Act”)) designed to provide reasonable assurance that information required to be disclosed in
reports filed under the Exchange Act, is recorded, processed, summarized and reported within the specified time periods and
accumulated and communicated to our management, including our principal executive officer and principal financial officer, as
appropriate, to allow timely decisions regarding required disclosure.

Our management has evaluated, under the supervision and with the participation of our principal executive officer and principal
financial officer, the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange
Act Rule 13a-15(e) as of the end of the period covered by this report. Based upon this evaluation, our principal executive
officer and principal financial officer concluded that our disclosure controls and procedures were effective as of the end of the
period covered by this report.

Management's Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined
in Rules 13a-15(f) and 15d-15(f) under the Exchange Act). Our internal control over financial reporting is a process designed
under the supervision of our principal executive officer and principal financial officer to provide reasonable assurance regarding
the reliability of financial reporting and the preparation of our consolidated financial statements for external reporting purposes
in accordance with GAAP.

Our internal control over financial reporting includes policies and procedures that pertain to the maintenance of records that, in
reasonable detail, accurately and fairly reflect transactions and dispositions of assets; provide reasonable assurances that
transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts
and expenditures are being made only in accordance with authorizations of our management; and provide reasonable assurance
regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material
effect on our consolidated financial statements.

Management conducted an assessment of the effectiveness of our internal control over financial reporting as of December 31,
2021 based on the framework established in the updated Internal Control – Integrated Framework (2013) issued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on this assessment, management has
determined that our internal control over financial reporting was effective as of December 31, 2021.

Deloitte & Touche LLP, an independent registered public accounting firm, has audited our financial statements included in this
report on Form 10-K and issued its attestation report, which is included herein and expresses an unqualified opinion on the
effectiveness of our internal control over financial reporting as of December 31, 2021.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting (as is defined in Rules 13a–15(f) and 15d–15(f) under the
Exchange Act) that occurred during our most recent quarter, that has materially affected, or is reasonably likely to materially
affect, our internal control over financial reporting.

ITEM 9B. Other Information

None.

ITEM 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections

Not applicable.

74

ITEM 10.

Directors, Executive Officers and Corporate Governance

PART III

The information required by this item is incorporated by reference to the Company’s definitive proxy statement to be filed not
later than May 2, 2022 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 11.

Executive Compensation

The information required by this item is incorporated by reference to the Company’s definitive proxy statement to be filed not
later than May 2, 2022 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 12.

Security Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters

The information required by this item is incorporated by reference to the Company’s definitive proxy statement to be filed not
later than May 2, 2022 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 13.

Certain Relationships and Related Transactions and Director Independence

The information required by this item is incorporated by reference to the Company’s definitive proxy statement to be filed not
later than May 2, 2022 with the SEC pursuant to Regulation 14A under the Exchange Act.

ITEM 14.

Principal Accounting Fees and Services

The information required by this item is incorporated by reference to the Company’s definitive proxy statement to be filed not
later than May 2, 2022 with the SEC pursuant to Regulation 14A under the Exchange Act.

75

PART IV

ITEM 15.

Exhibits and Financial Statement Schedule

(a)(1).

Financial Statements.

See the accompanying Index to Consolidated Financial Statements and Schedule on page F-1.

(a)(2).

Financial Statement Schedule.

See the accompanying Index to Consolidated Financial Statements and Schedule on page F-1.

(a)(3).

Exhibits.

ITEM 16.

Form 10-K Summary

None.

76

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

SIGNATURES

VICI PROPERTIES INC.

February 23, 2022

By:

/S/ EDWARD B. PITONIAK
Edward B. Pitoniak
Chief Executive Officer and Director

POWER OF ATTORNEY

Each of the officers and directors of VICI Properties Inc., whose signature appears below, in so signing, also makes, constitutes
and appoints each of Edward B. Pitoniak, David A. Kieske and Gabriel F. Wasserman, and each of them, his or her true and
lawful attorneys-in-fact, with full power and substitution, for him or her in any and all capacities, to execute and cause to be
filed with the SEC any and all amendments to this Annual Report on Form 10-K, with exhibits thereto and all other documents
connected therewith and to perform any acts necessary to be done in order to file such documents, and hereby ratifies and
confirms all that said attorneys-in-fact or their substitute or substitutes may do or cause to done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following
persons on behalf of the registrant and in the capacities and on the dates indicated.

Signature

Title

Date

/S/ EDWARD B. PITONIAK
Edward B. Pitoniak

Chief Executive Officer and Director
(Principal Executive Officer)

February 23, 2022

/S/ DAVID A. KIESKE
David A. Kieske

Chief Financial Officer
(Principal Financial Officer)

February 23, 2022

/S/ GABRIEL F. WASSERMAN
Gabriel F. Wasserman

Chief Accounting Officer
(Principal Accounting Officer)

February 23, 2022

/S/ JAMES R. ABRAHAMSON
James R. Abrahamson

/S/ DIANA F. CANTOR
Diana F. Cantor

/S/ MONICA H. DOUGLAS

Monica H. Douglas

/S/ ELIZABETH I. HOLLAND
Elizabeth I. Holland

/S/ CRAIG MACNAB
Craig Macnab

/S/ MICHAEL D. RUMBOLZ
Michael D. Rumbolz

Chair of the Board of Directors

February 23, 2022

Director

February 23, 2022

Director

February 23, 2022

Director

February 23, 2022

Director

February 23, 2022

Director

February 23, 2022

77

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE

Reports of Independent Registered Public Accounting Firm (PCAOB ID No. 34)............................................
Consolidated Balance Sheets as of December 31, 2021 and 2020 ..........................................................................

Year Ended December 31, 2021, 2020 and 2019

Consolidated Statements of Operations and Comprehensive Income .............................................................
Consolidated Statements of Stockholders’ Equity ..........................................................................................
Consolidated Statements of Cash Flows..........................................................................................................
Notes to Consolidated Financial Statements ...........................................................................................................
Schedule I - Condensed Financial Information of Registrant Parent Company Only.............................................

F - 2
F - 5

F - 6
F - 7
F - 8
F - 10
S - 1

F - 1

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the stockholders and the Board of Directors of VICI Properties Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of VICI Properties Inc. and subsidiaries (the "Company") as of
December 31, 2021 and 2020, the related consolidated statements of operations and comprehensive income, stockholders'
equity, and cash flows, for each of the three years in the period ended December 31, 2021, and the related notes and the
schedule listed in the Index at Item 15 (collectively referred to as the "financial statements"). In our opinion, the financial
statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and
the results of its operations and its cash flows for each of the three years in the period ended December 31, 2021, in conformity
with accounting principles generally accepted in the United States of America.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States)
(PCAOB), the Company's internal control over financial reporting as of December 31, 2021, based on criteria established in
Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway
Commission and our report dated February 23, 2022, expressed an unqualified opinion on the Company's internal control over
financial reporting.

Basis for Opinion

These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on
the Company's financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are
required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to
error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial
statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included
examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included
evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall
presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

Change in Accounting Principle

As discussed in Note 5 to the financial statements, effective January 1, 2020, the Company adopted Accounting Standard
Update No. 2016-13 - Financial Instruments-Credit Losses (Topic 326) using the modified retrospective approach.

Critical Audit Matter

The critical audit matter communicated below is a matter arising from the current-period audit of the financial statements that
was communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that
are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The
communication of a critical audit matter does not alter in any way our opinion on the financial statements, taken as a whole, and
we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the
accounts or disclosures to which it relates.

Allowance for Credit Losses— Refer to Notes 2 and 5 to the financial statements

Critical Audit Matter Description

The Company applies Accounting Standard Codification Topic 326 - Financial Instruments-Credit Losses to measure and
record current expected credit losses (“CECL”) using a discounted cash flow model for its sales-type leases, lease financing
receivables and loans. This model requires the Company to develop cash flows which are used to project estimated credit losses
over the life of the sales-type lease, lease financing receivable or loan and discount these cash flows at the asset’s effective
interest rate.

Expected losses within the Company’s cash flows are determined by estimating the probability of default (“PD”) and loss given
default (“LGD”) of its tenants or borrowers and their parent guarantors over the life of each sales-type lease, lease financing

F - 2

receivable or loan by using a model from an independent third-party provider. The PD and LGD are estimated during a
reasonable and supportable period which is developed by using the current financial condition of the tenants or borrowers and
their parent guarantors and applying it to a projection of economic conditions over a two-year term. The PD and LGD are also
estimated for a long-term period by using the average historical default rates and historical loss rates of public companies that
have similar credit profiles or characteristics to the Company’s tenants or borrowers and their parent guarantors. Significant
inputs to the Company’s forecasting methods include the tenants’ short-term and long-term PD and LGD based on the tenant’s
or borrower’s and their parent guarantor’s credit profile as well as the cash flows from each sales-type lease, lease financing
receivable or loan.

Given the significant amount of judgment required by management to estimate the allowance for credit losses, performing audit
procedures to evaluate the reasonableness of the estimated allowance for credit losses on the Company’s portfolio of sales-type
leases, lease financing receivables and loans required a high degree of auditor judgment and increased effort, including the need
to involve our credit specialists.

How the Critical Audit Matter Was Addressed in the Audit

Our audit procedures related to the allowance for credit losses for the Company’s sales-type leases, lease financing receivables
and loans included the following, among others:

• We tested the effectiveness of controls over the allowance for credit losses, including management’s controls over the

data used in the model.

• With the assistance of our credit specialists, we evaluated the reasonableness of the model’s methodology, which

includes PD and LGD assumptions.

• We tested the inputs used to determine the short-term and long-term PD of the tenants or borrowers and their parent

guarantors by agreeing the respective credit rating and equity value of each entity to independent data.

• We reconciled the cash flow inputs used in the CECL model by agreeing them to the respective contractual

agreements.

/s/ Deloitte & Touche LLP

New York, New York
February 23, 2022

We have served as the Company's auditor since 2016.

F - 3

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the stockholders and the Board of Directors of VICI Properties Inc.

Opinion on Internal Control over Financial Reporting

We have audited the internal control over financial reporting of VICI Properties Inc. and subsidiaries (the “Company”) as of
December 31, 2021, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee
of Sponsoring Organizations of the Treadway Commission (COSO). In our opinion, the Company maintained, in all material
respects, effective internal control over financial reporting as of December 31, 2021, based on criteria established in Internal
Control - Integrated Framework (2013) issued by COSO.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States)
(PCAOB), the consolidated financial statements as of and for the year ended December 31, 2021, of the Company and our
report dated February 23, 2022, expressed an unqualified opinion on those consolidated financial statements and included an
explanatory paragraph regarding the Company’s adoption of Accounting Standard Update No. 2016-13 - Financial
Instruments-Credit Losses (Topic 326).

Basis for Opinion

The Company’s management is responsible for maintaining effective internal control over financial reporting and for its
assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report
on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control
over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be
independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and
regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all
material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk
that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the
assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit
provides a reasonable basis for our opinion.

Definition and Limitations of Internal Control over Financial Reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally
accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures
that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and
dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and
expenditures of the company are being made only in accordance with authorizations of management and directors of the
company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or
disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also,
projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate
because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

/s/ Deloitte & Touche LLP

New York, New York
February 23, 2022

F - 4

VICI PROPERTIES INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)

December 31, 2021

December 31, 2020

Assets

Real estate portfolio:

Investments in leases - sales-type, net .......................................................... $
Investments in leases - financing receivables, net ........................................
Investments in loans, net...............................................................................
Land ..............................................................................................................
Cash and cash equivalents..................................................................................
Short-term investments ......................................................................................
Other assets ........................................................................................................

Total assets ................................................................................................... $

13,136,664
2,644,824
498,002
153,576
739,614
—
424,693
17,597,373

$

$

13,027,644
2,618,562
536,721
158,190
315,993
19,973
386,530
17,063,613

Liabilities

Debt, net ............................................................................................................. $

4,694,523

$

6,765,532

Accrued expenses and deferred revenue ............................................................

Dividends payable..............................................................................................

Other liabilities...................................................................................................

113,530

226,309

375,837

Total liabilities..............................................................................................

5,410,199

155,807

176,992

471,537

7,569,868

Commitments and Contingencies (Note 10)

Stockholders’ equity

Common stock, $0.01 par value, 1,350,000,000 shares authorized and
628,942,092 and 536,669,722 shares issued and outstanding at December 31,
2021 and December 31, 2020, respectively ......................................................
Preferred stock, $0.01 par value, 50,000,000 shares authorized and no shares
outstanding at December 31, 2021 and 2020 .....................................................

6,289

—

Additional paid-in capital...................................................................................

11,755,069

Accumulated other comprehensive income (loss) .............................................

Retained earnings ...............................................................................................

Total VICI stockholders’ equity ...................................................................

Non-controlling interest .....................................................................................

Total stockholders’ equity ............................................................................

884

346,026

12,108,268

78,906

12,187,174

Total liabilities and stockholders’ equity ................................................. $

17,597,373

$

5,367

—

9,363,539

(92,521)

139,454

9,415,839

77,906

9,493,745

17,063,613

_______________________________________________________

Note: As of December 31, 2021 and December 31, 2020, our Investments in leases - sales-type, Investments in leases - financing receivables, Investments in
loans and Other assets (sales-type sub-leases) are net of $434.9 million, $91.1 million, $0.8 million and $6.5 million, respectively, and $454.2 million, $91.0
million, $1.8 million, and $6.9 million, respectively, of Allowance for credit losses. Refer to Note 5 - Allowance for Credit Losses for further details.

See accompanying Notes to Consolidated Financial Statements.

F - 5

VICI PROPERTIES INC.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(In thousands, except share and per share data)

Year Ended December 31,

2021

2020

2019

Revenues

Income from sales-type and direct financing leases...... $
Income from operating leases .......................................
Income from lease financing receivables and loans......
Other income.................................................................
Golf revenues ................................................................
Total revenues.........................................................

$

1,167,972
—
283,242
27,808
30,546
1,509,568

$

1,007,508
25,464
153,017
15,793
23,792
1,225,574

Operating expenses

General and administrative............................................
Depreciation ..................................................................

Other expenses ..............................................................

Golf expenses ................................................................

Change in allowance for credit losses ...........................

Transaction and acquisition expenses ...........................

Total operating expenses.........................................

Interest expense.............................................................

Interest income ..............................................................

Loss from extinguishment of debt.................................

Gain upon lease modification........................................

Income before income taxes ..............................................

Income tax expense .......................................................

Net income.........................................................................

Less: Net income attributable to non-controlling
interest ...........................................................................

33,122
3,091

27,808

20,762

(19,554)

10,402

75,631

(392,390)

120

(15,622)

—

1,026,045

(2,887)

1,023,158

(9,307)

Net income attributable to common stockholders ............ $

1,013,851

$

30,661
3,731

15,793

17,632

244,517

8,684

321,018

(308,605)

6,795

(39,059)

333,352

897,039

(831)

896,208

(4,534)

891,674

$

822,205
43,653
—
—
28,940
894,798

24,569
3,831

—

18,901

—

4,998

52,299

(248,384)

20,014

(58,143)

—

555,986

(1,705)

554,281

(8,317)

545,964

Net income per common share

Basic ............................................................................. $
Diluted .......................................................................... $

1.80
1.76

$
$

1.76
1.75

$
$

1.25
1.24

Weighted average number of common shares outstanding

Basic..............................................................................

Diluted...........................................................................

564,467,362

577,066,292

506,140,642

510,908,755

435,071,096

439,152,946

Other comprehensive income

Net income attributable to common stockholders ............ $

1,013,851

$

Unrealized gain (loss) on cash flow hedges ..................
Reclassification of realized loss on cash flow hedges
to net income .................................................................

Comprehensive income attributable to common
stockholders ....................................................................... $

29,166

64,239

891,674

$

(27,443)

—

545,964

(42,954)

—

1,107,256

$

864,231

$

503,010

See accompanying Notes to Consolidated Financial Statements.

F - 6

VICI PROPERTIES INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(In thousands, except share and per share data)

Common
Stock

Additional
Paid-in
Capital

Accumulated
Other
Comprehensive
Income (Loss)

Retained
Earnings

Total VICI
Stockholders’
Equity

Non-
controlling
Interest

Total
Stockholders’
Equity

Balance as of
December 31, 2018.............. $

4,047

$ 6,648,430

$

(22,124) $

187,096

$

6,817,449

$

83,573

$

6,901,022

Net income............................
Issuance of common stock,
net .........................................
Distributions to non-
controlling interest................
Dividends declared ($1.1700
per common share) ...............
Stock-based compensation,
net of forfeitures ...................

Unrealized loss on cash flow
hedges ...................................

Balance as of
December 31, 2019..............
Cumulative effect of
adoption of ASC 326 ............

Net income............................

Issuance of common stock,
net .........................................

Distributions to non-
controlling interest................
Dividends declared ($1.2550
per common share) ...............
Stock-based compensation,
net of forfeitures ...................

Unrealized loss on cash flow
hedges ...................................

Balance as of
December 31, 2020..............

Net income............................
Issuance of common stock,
net .........................................
Distributions to non-
controlling interest................
Dividends declared ($1.3800
per common share) ...............
Stock-based compensation,
net of forfeitures ...................
Unrealized gain on cash
flow hedges...........................

Reclassification of realized
loss on cash flow hedges to
net income.............................
Balance as of
December 31, 2021.............. $

—

(42,954)

4,610

7,817,582

(65,078)

208,069

7,965,183

83,806

8,048,989

—

—

562

1,163,983

—

—

5,169

—

—

7,179

—

—

—

—

755

1,538,778

—

—

1

—

—

—

2

—

—

—

—

—

—

—

—

—

—

—

—

545,964

545,964

8,317

554,281

—

—

1,164,545

—

1,164,545

—

(8,084)

(8,084)

(524,991)

(524,991)

—

—

5,170

(42,954)

—

—

—

(524,991)

5,170

(42,954)

(307,114)

(307,114)

891,674

891,674

(2,248)

4,534

(309,362)

896,208

—

—

1,539,533

—

1,539,533

—

(8,186)

(8,186)

(653,175)

(653,175)

—

—

7,181

(27,443)

—

—

—

(653,175)

7,181

(27,443)

—

(27,443)

5,367

9,363,539

(92,521)

139,454

—

—

— 1,013,851

9,415,839

1,013,851

77,906

9,307

9,493,745

1,023,158

919

2,383,896

—

—

3

—

—

—

—

7,634

—

—

—

—

—

—

29,166

64,239

—

—

2,384,815

—

2,384,815

—

(8,307)

(8,307)

(807,279)

(807,279)

—

—

—

7,637

29,166

64,239

—

—

—

—

(807,279)

7,637

29,166

64,239

6,289

$ 11,755,069

$

884

$

346,026

$ 12,108,268

$

78,906

$ 12,187,174

See accompanying Notes to Consolidated Financial Statements.

F - 7

VICI PROPERTIES INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, except share and per share data)

Year Ended December 31,

2021

2020

2019

1,023,158

$

896,208

$

554,281

Cash flows from operating activities

Net income ............................................................................................... $
Adjustments to reconcile net income to cash flows provided by
operating activities:

Non-cash leasing and financing adjustments ...................................
Stock-based compensation ................................................................
Depreciation .....................................................................................
Amortization of debt issuance costs and original issue discount ......
Change in allowance for credit losses ...............................................
Loss on extinguishment of debt ........................................................
Gain upon lease modification ...........................................................

Change in operating assets and liabilities:

Other assets .......................................................................................
Accrued expenses and deferred revenue ...........................................
Other liabilities ..................................................................................
Net cash provided by operating activities.....................................

Cash flows from investing activities

Investments in leases - sales-type and direct financing..........................
Investments in leases - financing receivables.........................................
Investments in loans ...............................................................................
Principal repayments of lease financing receivables..............................
Principal repayments of loan and receipts of deferred fees....................
Capitalized transaction costs ..................................................................
Investments in short-term investments...................................................
Maturities of short-term investments......................................................
Proceeds from sale of real estate ............................................................

Acquisition of property and equipment..................................................
Net cash provided by (used in) investing activities.........................

(119,969)
9,371
3,091
71,452
(19,554)
15,622
—

830
(88,127)
476
896,350

—
(6,000)
(33,614)
543
70,448
(20,697)
—
19,973
13,301

(2,505)
41,449

Cash flows from financing activities

Proceeds from offering of common stock ..............................................

2,385,779

Proceeds from February 2020 Senior Unsecured Notes.........................
Proceeds from November 2019 Senior Unsecured Notes ......................
Repayment of Term Loan B Facility......................................................
Redemption of Second Lien Notes.........................................................
Repayment of CPLV CMBS Debt .........................................................
CPLV CMBS Debt prepayment penalty reimbursement ......................
Repurchase of stock for tax withholding................................................
Debt issuance costs.................................................................................
Distributions to non-controlling interest ................................................
Dividends paid........................................................................................

—
—
(2,100,000)
—
—
—
(1,734)
(31,126)
(8,307)
(758,790)

Net cash (used in) provided by financing activities ........................

(514,178)

F - 8

(41,764)
7,388
3,731
19,872
244,517
39,059
(333,352)

(3,065)
49,588
1,458
883,640

(1,407,260)
(2,694,503)
(535,476)
1,961
—
(264)
(19,973)
59,474
50,050

(2,768)
(4,548,759)

1,539,748

2,500,000
—
—
(537,538)
—
55,401
(207)
(57,794)
(8,186)
(612,205)

2,879,219

239
5,223
3,831
33,034
—
58,143
—

(5,635)
32,704
339
682,159

(1,812,404)
—
—
—
—
(8,698)
(440,353)
901,756
1,044

(2,724)
(1,361,379)

1,164,307

—
2,250,000
—
—
(1,663,544)
—
—
(56,055)
(8,084)
(503,958)

1,182,666

VICI PROPERTIES INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, except share and per share data)

Net increase (decrease) in cash, cash equivalents and restricted cash ........
Cash, cash equivalents and restricted cash, beginning of period................
Cash, cash equivalents and restricted cash, end of period .......................... $

423,621
315,993
739,614

Supplemental cash flow information:

Cash paid for interest ............................................................................. $
Cash paid for income taxes ....................................................................

323,219
1,790

Supplemental non-cash investing and financing activity:

Dividends declared, not paid ................................................................. $
Debt issuance costs payable ...................................................................
Deferred transaction costs payable.........................................................
Non-cash change in Investments in leases - financing receivables........
Lease liabilities arising from obtaining right-of-use assets....................
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 ..........
Transfer of Investments in leases - operating to Land due to
modification of the Caesars Lease Agreements in connection with the
Eldorado Transaction .............................................................................
CPLV CMBS Debt prepayment penalty reimbursement receivable
from Caesars...........................................................................................

226,419
43,005
3,877
21,139
—

—

—

—

$

$

$

$

$

$

(785,900)
1,101,893
315,993

262,464
561

177,894
—
496
8,116
282,054

1,023,179

63,479

503,446
598,447
1,101,893

209,379
2,590

137,149
16,066
1,314
—
26,516

—

—

—

55,401

See accompanying Notes to Consolidated Financial Statements.

F - 9

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

In these notes, the words “VICI,” the “Company,” “we,” “our,” and “us” refer to VICI Properties Inc. and its subsidiaries, on
a consolidated basis, unless otherwise stated or the context requires otherwise.

We refer to (i) our Consolidated Financial Statements as our “Financial Statements,” (ii) our Consolidated Balance Sheets as
our “Balance Sheet,” (iii) our Consolidated Statements of Operations and Comprehensive Income as our “Statement of
Operations,” and (iv) our Consolidated Statement of Cash Flows as our “Statement of Cash Flows.” References to numbered
“Notes” refer to the Notes to our Consolidated Financial Statements.

“2025 Notes” refers to $750.0 million aggregate principal amount of 3.500% senior unsecured notes due 2025 issued by the
Operating Partnership and VICI Note Co. Inc., as Co-Issuer, in February 2020.

“2026 Notes” refers to $1.25 billion aggregate principal amount of 4.250% senior unsecured notes due 2026 issued by the
Operating Partnership and VICI Note Co. Inc., as Co-Issuer, in November 2019.

“2027 Notes” refers to $750.0 million aggregate principal amount of 3.750% senior unsecured notes due 2027 issued by the
Operating Partnership and VICI Note Co. Inc., as Co-Issuer, in February 2020.

“2029 Notes” refers to $1.0 billion aggregate principal amount of 4.625% senior unsecured notes due 2029 issued by the
Operating Partnership and VICI Note Co. Inc., as Co-Issuer, in November 2019.

“2030 Notes” refers to $1.0 billion aggregate principal amount of 4.125% senior unsecured notes due 2030 issued by the
Operating Partnership and VICI Note Co. Inc., as Co-Issuer, in February 2020.

“Apollo” refers to Apollo Global Management, Inc., a Delaware corporation, and, as the context requires, certain of its
subsidiaries and affiliates.

“BREIT JV” refers to the joint venture between MGP and Blackstone Real Estate Income Trust, Inc. in which the Company will
retain MGP’s existing 50.1% ownership stake following the closing of the MGP Transactions.

“Caesars” refers to Caesars Entertainment, Inc., a Delaware corporation, formerly Eldorado, following the consummation of
the Eldorado/Caesars Merger on July 20, 2020 and Eldorado’s conversion to a Delaware corporation.

“Caesars Forum Convention Center” refers to the Caesars Forum Convention Center in Las Vegas, Nevada, and the
approximately 28 acres of land upon which the Caesars Forum Convention Center is built and/or otherwise used in connection
with or necessary for the operation of the Caesars Forum Convention Center.

“Caesars Lease Agreements” refer collectively to (i) prior to the consummation of the Eldorado Transaction, the CPLV Lease
Agreement, the Non-CPLV Lease Agreement, the Joliet Lease Agreement and the HLV Lease Agreement, and (ii) from and after
the consummation of the Eldorado Transaction, the Las Vegas Master Lease Agreement, the Regional Master Lease Agreement
and the Joliet Lease Agreement, in each case, unless the context otherwise requires.

“Caesars Southern Indiana” refers to the real estate assets associated with the Caesars Southern Indiana Casino and Hotel,
located in Elizabeth, Indiana, the operations of which were purchased by EBCI from Caesars on September 3, 2021, and which
retained the Caesars brand name in accordance with the terms of a licensing agreement negotiated between EBCI and
Caesars.

“Century Casinos” refers to Century Casinos, Inc., a Delaware corporation, and, as the context requires, its subsidiaries.

“Century Portfolio” refers to the real estate assets associated with the (i) Mountaineer Casino, Racetrack & Resort located in
New Cumberland, West Virginia, (ii) Century Casino Caruthersville located in Caruthersville, Missouri and (iii) Century
Casino Cape Girardeau located in Cape Girardeau, Missouri, which we purchased on December 6, 2019.

“Century Portfolio Lease Agreement” refers to the lease agreement for the Century Portfolio, as amended from time to time.

“Co-Issuer” refers to VICI Note Co. Inc., a Delaware corporation, and co-issuer of the Senior Unsecured Notes.

“CPLV CMBS Debt” refers to $1.55 billion of asset-level real estate mortgage financing of Caesars Palace Las Vegas,
incurred by a subsidiary of the Operating Partnership on October 6, 2017 and repaid in full on November 26, 2019.

F - 10

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

“CPLV Lease Agreement” refers to the lease agreement for Caesars Palace Las Vegas, as amended from time to time, which
was combined with the HLV Lease Agreement into the Las Vegas Master Lease Agreement upon the consummation of the
Eldorado Transaction.

“Credit Agreement” refers to the Credit Agreement, dated as of February 8, 2022, by and among the Operating Partnership,
the lenders from time to time party thereto, and JPMorgan Chase Bank, N.A., as administrative agent, as amended from time to
time.

“Credit Facilities” refers collectively to the Delayed Draw Term Loan and the Revolving Credit Facility.

“Delayed Draw Term Loan” refers to the three-year unsecured delayed draw term loan facility of the Operating Partnership
provided under the Credit Agreement.

“EBCI” refers to the Eastern Band of Cherokee Indians, a federally recognized Tribe located in western North Carolina, and,
as the context requires, its subsidiary and affiliate entities.

“EBCI Lease Agreement” refers to the lease agreement for Caesars Southern Indiana, as amended from time to time.

“Eldorado” refers to Eldorado Resorts, Inc., a Nevada corporation, and, as the context requires, its subsidiaries. Following the
consummation of the Eldorado/Caesars Merger on July 20, 2020, Eldorado converted to a Delaware corporation and changed
its name to Caesars Entertainment, Inc.

“Eldorado Master Transaction Agreement” or “Eldorado MTA” refers to the Master Transaction Agreement dated June 24,
2019 with Eldorado relating to the Eldorado Transaction. The Eldorado MTA was previously referred to as the “Master
Transaction Agreement” or “MTA”.

“Eldorado Transaction” refers to a series of transactions between us and Eldorado in connection with the Eldorado/Caesars
Merger, including the acquisition of the Harrah’s Original Call Properties, modifications to the Caesars Lease Agreements,
and rights of first refusal.

“Eldorado/Caesars Merger” refers to the merger consummated on July 20, 2020 under an Agreement and Plan of Merger
pursuant to which a subsidiary of Eldorado merged with and into Pre-Merger Caesars, with Pre-Merger Caesars surviving as
a wholly owned subsidiary of Caesars (which changed its name from Eldorado in connection with the closing of the Eldorado/
Caesars Merger).

“February 2020 Senior Unsecured Notes” refers collectively to the 2025 Notes, the 2027 Notes and the 2030 Notes.

“Greektown” refers to the real estate assets associated with the Greektown Casino-Hotel, located in Detroit, Michigan, which
we purchased on May 23, 2019.

“Greektown Lease Agreement” refers to the lease agreement for Greektown, as amended from time to time.

“Hard Rock” means Seminole Hard Rock International, LLC, and, as the context requires, its subsidiary and affiliate entities.

“Hard Rock Cincinnati” refers to the casino-entitled land and real estate and related assets associated with the Hard Rock
Cincinnati Casino, located in Cincinnati, Ohio, which we purchased on September 20, 2019.

“Hard Rock Cincinnati Lease Agreement” refers to the lease agreement for Hard Rock Cincinnati, as amended from time to
time.

“Harrah’s Original Call Properties” refers to the land and real estate assets associated with Harrah’s New Orleans, Harrah’s
Laughlin and Harrah’s Atlantic City, which we purchased on July 20, 2020 upon the consummation of the Eldorado
Transaction. The Harrah’s Original Call Properties were previously referred to as the “MTA Properties”.

“HLV Lease Agreement” refers to the lease agreement for the Harrah’s Las Vegas facilities, as amended from time to time,
which was combined with the CPLV Lease Agreement into the Las Vegas Master Lease Agreement upon the consummation of
the Eldorado Transaction.

“JACK Entertainment” refers to JACK Ohio LLC, and, as the context requires, its subsidiary and affiliate entities.

F - 11

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

“JACK Cleveland/Thistledown” refers to the casino-entitled land and real estate and related assets associated with the JACK
Cleveland Casino located in Cleveland, Ohio, and the video lottery gaming and pari-mutuel wagering authorized land and real
estate and related assets of JACK Thistledown Racino located in North Randall, Ohio, which we purchased on January 24,
2020.

“JACK Cleveland/Thistledown Lease Agreement” refers to the lease agreement for JACK Cleveland/Thistledown, as amended
from time to time.

“Joliet Lease Agreement” refers to the lease agreement for the facility in Joliet, Illinois, as amended from time to time.

“Las Vegas Master Lease Agreement” refers to the lease agreement for Caesars Palace Las Vegas and the Harrah’s Las Vegas
facilities, as amended from time to time, from and after the consummation of the Eldorado Transaction.

“Lease Agreements” refer collectively to the Caesars Lease Agreements, the Penn National Lease Agreements, the Hard Rock
Cincinnati Lease Agreement, the Century Portfolio Lease Agreement, the JACK Cleveland/Thistledown Lease Agreement, the
EBCI Lease Agreement and the Venetian Lease Agreement, unless the context otherwise requires.

“Margaritaville” refers to the real estate of Margaritaville Resort Casino, located in Bossier City, Louisiana, which we
purchased on January 2, 2019.

“Margaritaville Lease Agreement” refers to the lease agreement for Margaritaville, as amended from time to time.

“Mergers” refers to a series of transactions contemplated under the MGP Master Transaction Agreement, consisting of (i) the
contribution of our interest in the Operating Partnership to New VICI Operating Company, which will serve as our new
operating company, followed by (ii) the merger of MGP with and into REIT Merger Sub, with REIT Merger Sub surviving the
merger, followed by (iii) the distribution by REIT Merger Sub of the interests of the general partner of MGP OP to the
Operating Partnership and, (iv) the merger of REIT Merger Sub with and into MGP OP, with MGP OP surviving such merger.

“MGM” refers to MGM Resorts International, a Delaware corporation, and, as the context requires, its subsidiaries.

“MGM Master Lease Agreement” refers to the form of amended and restated triple-net master lease to be entered into by us
and MGM with respect to certain MGM properties that will be owned by us upon consummation of the MGP Transactions.

“MGM Tax Protection Agreement” refers to the form of tax protection agreement that we have agreed to enter into with MGM
upon consummation of the MGP Transactions.

“MGP” refers to MGM Growth Properties LLC, a Delaware limited liability company, and, as the context requires, its
subsidiaries.

“MGP Master Transaction Agreement” refers to that certain Master Transaction Agreement between the Company, MGP,
MGP OP, the Operating Partnership, Venus Sub LLC, a Delaware limited liability company and wholly owned subsidiary of
the Operating Partnership (“REIT Merger Sub”), VICI Properties OP LLC, a Delaware limited liability company and indirect
wholly owned subsidiary of the Company (“New VICI Operating Company”), and MGM entered into on August 4, 2021.

“MGP OP” refers to MGM Growth Properties Operating Partnership LP, a Delaware limited partnership, and, as the context
requires, its subsidiaries.

“MGP OP Notes” refers collectively to the notes issued by MGP OP and MGP Finance Co-Issuer, Inc. (“MGP Co-Issuer”
and, together with MGP OP, the “MGP Issuers”), consisting of (i) the 5.625% Senior Notes due 2024 issued pursuant to the
indenture, dated as of April 20, 2016, (ii) the 4.625% Senior Notes due 2025 issued pursuant to the indenture, dated as of June
5, 2020, (iii) the 4.500% Senior Notes due 2026 issued pursuant to the indenture, dated as of August 12, 2016, (iv) the 5.750%
Senior Notes due 2027 issued pursuant to the indenture, dated as of January 25, 2019, (v) the 4.500% Senior Notes due 2028
issued pursuant to the indenture, dated as of September 21, 2017, and (vi) the 3.875% Senior Notes due 2029 issued pursuant
to the indenture, dated as of November 19, 2020, in each case, as amended or supplemented as of the date hereof, among the
MGP Issuers,
the subsidiary guarantors party thereto (the “MGP Subsidiary Guarantors”) and U.S. Bank National
Association, as trustee (the “MGP Trustee”).

F - 12

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

“MGP Transactions” refers, collectively, to a series of transactions pursuant to the MGP Master Transaction Agreement
between us, MGP and MGM and the other parties thereto in connection with our acquisition of MGP, as contemplated by the
MGP Master Transaction Agreement, including the MGM Tax Protection Agreement and the MGM Master Lease Agreement.

“Non-CPLV Lease Agreement” refers to the lease agreement for regional properties (other than the facility in Joliet, Illinois)
leased to Pre-Merger Caesars prior to the consummation of the Eldorado Transaction, as amended from time to time, which
was replaced by the Regional Master Lease Agreement upon the consummation of the Eldorado Transaction.

“November 2019 Senior Unsecured Notes” refers collectively to the 2026 Notes and the 2029 Notes.

“Operating Partnership” refers to VICI Properties L.P., a Delaware limited partnership and a wholly owned subsidiary of
VICI.

“Penn National” refers to Penn National Gaming, Inc., a Pennsylvania corporation, and, as the context requires, its
subsidiaries.

“Penn National Lease Agreements” refer collectively to the Margaritaville Lease Agreement and the Greektown Lease
Agreement, unless the context otherwise requires.

“Pre-Merger Caesars” refers to Caesars Entertainment Corporation, a Delaware corporation, and, as the context requires, its
subsidiaries. Following the consummation of the Eldorado/Caesars Merger on July 20, 2020, Pre-Merger Caesars became a
wholly owned subsidiary of Caesars.

“Regional Master Lease Agreement” refers to the lease agreement for the regional properties (other than the facility in Joliet,
Illinois) leased to Caesars, as amended from time to time, from and after the consummation of the Eldorado Transaction.

“Revolving Credit Facility” refers to the four-year unsecured revolving credit facility of the Operating Partnership provided
under the Credit Agreement.

“Second Lien Notes” refers to $766.9 million aggregate principal amount of 8.0% second priority senior secured notes due
2023 issued by a subsidiary of the Operating Partnership in October 2017, the remaining $498.5 million aggregate principal
amount outstanding as of December 31, 2019 of which was redeemed in full on February 20, 2020.

“Secured Revolving Credit Facility” refers to the five-year first lien revolving credit facility entered into by VICI PropCo in
December 2017, as amended, which was terminated on February 8, 2022.

“Seminole Hard Rock” means Seminole Hard Rock Entertainment, Inc.

“Term Loan B Facility” refers to the seven-year senior secured first lien term loan B facility entered into by VICI PropCo in
December 2017, as amended from time to time, which was repaid in full on September 15, 2021.

“Venetian Acquisition” refers to our acquisition of the Venetian Resort, with Apollo, which closed on February 23, 2022.

“Venetian Lease Agreement” refers to the lease agreement for the Venetian Resort.

“Venetian Resort” refers to the land and real estate assets associated with the Venetian Resort Las Vegas and Venetian Expo,
located in Las Vegas, Nevada, which we purchased on February 23, 2022.

“Venetian Tenant” refers to an affiliate of certain funds managed by affiliates of Apollo.

“VICI Golf” refers to VICI Golf LLC, a Delaware limited liability company that is the owner and operator of our golf segment
business.

“VICI Issuers” refers to VICI Properties L.P., a Delaware limited partnership and VICI Note Co. Inc., a Delaware
corporation.

“VICI PropCo” refers to VICI Properties 1 LLC, a Delaware limited liability company and an indirect wholly owned
subsidiary of VICI.

F - 13

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Note 1 — Business and Organization

We are a Maryland corporation that is primarily engaged in the business of owning and acquiring gaming, hospitality and
entertainment destinations, subject to long-term triple net leases. Our national, geographically diverse portfolio consisted of 27
market-leading properties, including Caesars Palace Las Vegas and Harrah’s Las Vegas (and following the closing of the
acquisition of the Venetian Resort on February 23, 2022, our portfolio consists of 28 properties). Our properties are leased to,
and our tenants are, subsidiaries of Caesars, Penn National, Hard Rock, Century Casinos, JACK Entertainment and EBCI (and
following the closing of the acquisition of the Venetian Resort on February 23, 2022, an entity managed by Apollo also became
one of our tenants). We also own and operate four championship golf courses located near certain of our properties.

We conduct our operations as a real estate investment trust (“REIT”) for U.S. federal income tax purposes. As such, we
generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of
our net taxable income to stockholders and maintain our qualification as a REIT. We conduct our real property business through
our Operating Partnership and our golf course business, through a taxable REIT subsidiary (“TRS”), VICI Golf.

Impact of the COVID-19 Pandemic on our Business

Since the emergence of the COVID-19 pandemic in early 2020, among the broader public health, societal and global impacts,
the pandemic has resulted in governmental and/or regulatory actions imposing temporary closures or restrictions from time to
time on our tenants’ operations at our properties and our golf course operations. Although all of our leased properties and our
golf courses are currently open and operating, without restriction in some jurisdictions, they remain subject to any current or
future operating limitations, restrictions or closures imposed by governmental and/or regulatory authorities. While our tenants’
recent performance at many of our leased properties has been at or above pre-pandemic levels, our tenants may continue to face
additional challenges and uncertainty due to the impact of the COVID-19 pandemic, such as complying with operational and
capacity restrictions and ensuring sufficient employee staffing and service levels, and the sustainability of maintaining
improved operating margins and financial performance. Due to prior closures, operating restrictions and other factors, our
tenants’ operations, liquidity and financial performance have been adversely affected, and the ongoing nature of the pandemic,
including emerging variants, may further adversely affect our tenants’ businesses and, accordingly, our business and financial
performance could be adversely affected in the future.

All of our tenants have fulfilled their rent obligations through February 2022 and we regularly engage with our tenants in
connection with their business performance, operations, liquidity and financial results. As a triple-net lessor, we believe we are
generally in a strong creditor position and structurally insulated from operational and performance impacts of our tenants, both
positive and negative. However, the full extent to which the COVID-19 pandemic continues to adversely affect our tenants, and
ultimately impacts us, depends on future developments which cannot be predicted with confidence, including the actions taken
to contain the pandemic or mitigate its impact, including the availability, distribution, public acceptance and efficacy of
approved vaccines, new or mutated variants of COVID-19 (including vaccine-resistant variants) or a similar virus, the direct
and indirect economic effects of the pandemic and containment measures on our tenants, our tenants’ financial performance and
any future operating limitations or closures.

Note 2 — Summary of Significant Accounting Policies

Basis of Presentation

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally
accepted in the United States (“GAAP”) as set forth in the Accounting Standards Codification (“ASC”), as published by the
Financial Accounting Standards Board (“FASB”), and with the applicable rules and regulations of the Securities and Exchange
Commission (“SEC”).

Principles of Consolidation and Non-controlling Interest

The accompanying consolidated Financial Statements include our accounts and the accounts of our Operating Partnership, and
the subsidiaries in which we or our Operating Partnership has a controlling interest, which includes a single variable interest
entity (“VIE”) where we are the primary beneficiary. All intercompany account balances and transactions have been eliminated
in consolidation. We consolidate all subsidiaries in which we have a controlling financial interest and VIEs for which we or one
of our consolidated subsidiaries is the primary beneficiary.

F - 14

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

We present non-controlling interest and classify such interest as a component of consolidated stockholders’ equity, separate
from VICI stockholders’ equity. Our non-controlling interest represents a 20% third-party ownership of Harrah’s Joliet LandCo
LLC, the entity that owns the Harrah’s Joliet property and is the lessor under the related Joliet Lease Agreement.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions. These
estimates and assumptions affect the reported amounts of assets and liabilities and the disclosure of contingent assets and
liabilities at the date of the Financial Statements and the reported amounts of revenues and expenses during the reporting
periods. Actual results could differ materially from these estimates.

Reportable Segments

Our real property business and our golf course business represent two reportable segments. The real property business segment
consists of leased real property and real estate lending activities and represents the substantial majority of our business. The golf
course business segment consists of four golf courses, each of which is an operating segment and is aggregated into one
reportable segment.

Corporate and overhead costs are allocated to reportable segments based upon revenue or headcount. Management believes that
the assumptions and methodologies used in the allocation of such expenses are reasonable.

Cash, Cash Equivalents and Restricted Cash

Cash consists of cash-on-hand and cash-in-bank. Highly liquid investments with an original maturity of three months or less
from the date of purchase are considered cash equivalents and are carried at cost, which approximates fair value. As of
December 31, 2021 and 2020, we did not have any restricted cash.

Short-Term Investments

Investments with an original maturity of greater than three months and less than one year from the date of purchase are
considered short-term investments and are stated at fair value.

We may invest our excess cash in short-term investment grade commercial paper as well as discount notes issued by
government-sponsored enterprises including the Federal Home Loan Mortgage Corporation and certain of the Federal Home
Loan Banks. These investments generally have original maturities between 91 and 180 days and are accounted for as available
for sale securities. Interest on our short-term investments is recognized as interest income in our Statement of Operations. We
had $20.0 million of short-term investments as of December 31, 2020. We did not have any short-term investments as of
December 31, 2021.

Investments in Leases - Sales-type, Net

We account for our investments in leases under ASC 842 “Leases” (“ASC 842”). Upon lease inception or lease modification,
we assess lease classification to determine whether the lease should be classified as a direct financing, sales-type or operating
lease. As required by ASC 842, we separately assess the land and building components of the property to determine the
classification of each component. If the lease component is determined to be a direct financing or sales-type lease, we record a
net investment in the lease, which is equal to the sum of the lease receivable and the unguaranteed residual asset, discounted at
the rate implicit in the lease. Any difference between the fair value of the asset and the net investment in the lease is considered
selling profit or loss and is either recognized upon execution of the lease or deferred and recognized over the life of the lease,
depending on the classification of the lease. Since we purchase properties and simultaneously enter into new leases directly with
the tenants, the net investment in the lease is generally equal to the purchase price of the asset, and, due to the long-term nature
of our leases, the land and building components of an investment generally have the same lease classification.

We have determined that the land and building components of the Las Vegas Master Lease Agreement, the Regional Master
Lease Agreement (excluding the Harrah’s Original Call Properties (as defined in Note 3 - Property Transactions)), the Joliet
Lease Agreement, the Margaritaville Lease Agreement, the Greektown Lease Agreement, the Hard Rock Cincinnati Lease
Agreement, the Century Portfolio Lease Agreement and the EBCI Lease Agreement meet the definition of a sales-type lease
under ASC 842.

F - 15

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Investments in Leases - Financing Receivables, Net

In accordance with ASC 842, for transactions in which we enter into a contract to acquire an asset and lease it back to the seller
under a sales-type lease (i.e., a sale leaseback transaction), control of the asset is not considered to have transferred to us. As a
result, we do not recognize the underlying asset but instead recognize a financial asset in accordance with ASC 310
“Receivables” (“ASC 310”). The accounting for the financing receivable under ASC 310 is materially consistent with the
accounting for our investments in leases - sales-type under ASC 842. We determined that the land and building components of
the JACK Cleveland/Thistledown Lease Agreement meet the definition of a sales-type lease and, since we purchased and leased
the assets back to the seller under a sale leaseback transaction, control is not considered to have transferred to us under GAAP.
Accordingly, the JACK Cleveland/Thistledown Lease Agreement is accounted for as Investments in leases - financing
receivables on our Balance Sheet, net of allowance for credit losses, in accordance with ASC 310.

Upon the consummation of the Eldorado Transaction on July 20, 2020, we reassessed the classification of the Caesars Lease
the Harrah’s Original Call Properties Acquisitions (as defined in Note 3 - Property
Agreements and determined that
Transactions) meet the definition of a separate contract under ASC 842. In accordance with this guidance, we are required to
separately assess the lease classification apart from the other assets in the Regional Master Lease Agreement. We determined
that the land and building components of the Harrah’s Original Call Properties meet the definition of a sales-type lease and,
since we purchased and leased the assets back to Caesars, control is not considered to have transferred to us under GAAP.
Accordingly, the Harrah’s Original Call Properties are accounted for as Investments in leases - financing receivables on our
Balance Sheet, net of allowance for credit losses, in accordance with ASC 310.

Lease Term

We assess the noncancelable lease term under ASC 842, which includes any reasonably assured renewal periods. All of our
Lease Agreements provide for an initial term, with multiple tenant renewal options. We have individually assessed all of our
Lease Agreements and concluded that the lease term includes all of the periods covered by extension options as it is reasonably
certain our tenants will renew the Lease Agreements. We believe our tenants are economically compelled to renew the Lease
Agreements due to the importance of our real estate to the operation of their business, the significant capital they have invested
in our properties and the lack of suitable replacement assets.

Income from Leases and Lease Financing Receivables

We recognize the related income from our sales-type leases, direct financing leases and lease financing receivables on an
effective interest basis at a constant rate of return over the terms of the applicable leases. As a result, the cash payments
accounted for under sales-type leases, direct financing leases and lease financing receivables will not equal income from our
Lease Agreements. Rather, a portion of the cash rent we receive is recorded as Income from sales-type and direct financing
leases or Income from lease financing receivables and loans, as applicable, in our Statement of Operations and a portion is
recorded as a change to Investments in leases - sales-type, net or Investments in leases - financing receivables, net, as
applicable.

Under ASC 840, we determined that the land component of Caesars Palace Las Vegas was greater than 25% of the overall fair
value of the combined land and building components. At lease inception, the land was determined to be an operating lease and
we recorded the related income on a straight-line basis over the lease term. The amount of annual minimum lease payments
attributable to the land element after deducting executory costs, including any profit thereon, was determined by applying the
lessee’s incremental borrowing rate to the value of the land. Revenue from this lease was recorded as Income from operating
leases in our Statement of Operations. Further, upon adoption of ASC 842 on January 1, 2019, we made an accounting policy
election to use a package of practical expedients that, among other things, allow us to not reassess prior lease classifications or
initial direct costs for leases that existed as of the balance sheet date. Upon the consummation of the Eldorado Transaction on
July 20, 2020, the land component of Caesars Palace Las Vegas was reassessed for lease classification and determined to be a
sales-type lease. Accordingly, subsequent to July 20, 2020, the income is recognized as Income from sales-type leases and we
no longer have any leases classified as operating or direct financing and, as such, there is no longer any income recorded
through Income from operating leases.

Initial direct costs incurred in connection with entering into investments classified as sales-type or direct financing leases are
included in the balance of the net investment in lease. Such amounts will be recognized as a reduction to Income from
investments in leases over the life of the lease using the effective interest method. Costs that would have been incurred
regardless of whether the lease was signed, such as legal fees and certain other third-party fees, are expensed as incurred to
Transaction and acquisition expenses in our Statement of Operations.

F - 16

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Loan origination fees and costs incurred in connection with entering into investments classified as lease financing receivables
are included in the balance of the net investment and such amounts will be recognized as a reduction to Income from
investments in loans and lease financing receivables over the life of the lease using the effective interest method.

Investments in Loans, net

Investments in loans are held-for-investment and are carried at historical cost, net of unamortized loan origination costs and fees
and allowances for credit losses. Income is recognized on an effective interest basis at a constant rate of return over the life of
the related loan.

Allowance for Credit Losses

On January 1, 2020, we adopted ASC 326 “Financial Instruments-Credit Losses” (“ASC 326”), which requires that we measure
and record current expected credit losses (“CECL”) for the majority of our investments, the scope of which includes our
Investments in leases - sales-type, Investments in leases - financing receivables and Investments in loans.

We have elected to use a discounted cash flow model to estimate the Allowance for credit losses, or CECL allowance. This
model requires us to develop cash flows which is used to project estimated credit losses over the life of the lease or loan and
discount these cash flows at the asset’s effective interest rate. We then record a CECL allowance equal to the difference
between the amortized cost basis of the asset and the present value of the expected credit loss cash flows.

Expected losses within our cash flows are determined by estimating the probability of default (“PD”) and loss given default
(“LGD”) of our tenants or borrowers and their parent guarantors over the life of each individual lease or financial asset. We
have engaged a nationally recognized data analytics firm to assist us with estimating both the PD and LGD of our tenants or
borrowers and their parent guarantors. The PD and LGD are estimated during a reasonable and supportable period for which we
believe we are able to estimate future economic conditions (the “R&S Period”) and a long-term period for which we revert to
long-term historical averages (the “Long-Term Period”). The PD and LGD estimates for the R&S Period are developed using
the current financial condition of the tenant or borrower and the parent guarantor and applied to a projection of economic
conditions over a two-year term. The PD and LGD for the Long-Term Period are estimated using the average historical default
rates and historical loss rates, respectively, of public companies over the past 35 years that have similar credit profiles or
characteristics to our tenants or borrowers and their parent guarantors. We are unable to use our historical data to estimate
losses as we have no loss history to date.

The CECL allowance is recorded as a reduction to our net Investments in leases - sales-type, Investments in leases - financing
receivables and Investments in loans on our Balance Sheet. We are required to update our CECL allowance on a quarterly basis
with the resulting change being recorded in the Statement of Operations for the relevant period. Finally, each time we make a
new investment in an asset subject to ASC 326, we are required to record an initial CECL allowance for such asset, which will
result in a non-cash charge to the Statement of Operations for the relevant period.

We are required to estimate a CECL allowance related to contractual commitments to extend credit, such as future funding
commitments under a revolving credit facility, delayed draw term loan or construction loan. We estimate the amount that we
will fund for each contractual commitment based on (i) discussions with our borrowers, (ii) our borrowers' business plans and
financial condition and (iii) other relevant factors. Based on these considerations, we apply a CECL allowance to the estimated
amount of credit we expect to extend. The CECL allowance for unfunded commitments is calculated using the same
methodology as the allowance for all of our other investments subject to the CECL model. The CECL allowance related to
these future commitments is recorded as a component of Other liabilities on our Balance Sheet.

Charge-offs are deducted from the allowance in the period in which they are deemed uncollectible. Recoveries previously
written off are recorded when received. There were no charge-offs or recoveries for the years ended December 31, 2021, 2020
and 2019.

Refer to Note 5 - Allowance for Credit Losses for further information.

F - 17

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Investments in Land

Our investments in land are held at historical cost and comprised of the following:

•

•

•

Las Vegas Land. We own certain underdeveloped or undeveloped land adjacent to the Las Vegas strip.

Vacant, Non-Operating Land. We own certain vacant, non-operating land parcels located outside of Las Vegas.

Eastside Property. In 2017, we sold 18.4 acres of property located in Las Vegas, Nevada, east of Harrah’s Las Vegas,
known as the Eastside Property, to Caesars for a sales price of $73.6 million. It was determined that the transaction did
not meet the requirements of a completed sale for accounting purposes due to a put/call option on the land parcels and
the Caesars Forum Convention Center. The amount of $73.6 million is presented as Land with a corresponding amount
of $73.6 million recorded in Other liabilities in our Balance Sheet.

Property and Equipment Used in Operations

Property and equipment used in operations is included within Other assets on our Balance Sheet and represents assets primarily
related to VICI Golf, our golf operations. We assign lives to our assets based on our standard policy, which is established by
management as representative of the useful life of each category of asset.

Additions to property used in operations are stated at cost. We capitalize the costs of improvements that extend the life of the
asset and expense maintenance and repair costs as incurred. Gains or losses on the dispositions of property and equipment are
recognized in the period of disposal.

Depreciation is calculated using the straight-line method over the shorter of the estimated useful life of the asset or the related
lease as follows:

Depreciable land improvements................................................................................................................

Building and improvements ......................................................................................................................

Furniture and equipment ...........................................................................................................................

2-50 years

5-25 years

2-5 years

Impairment

We assess our investments in land and property and equipment used in operations for impairment under ASC 360 “Property,
Plant and Equipment” (“ASC 360”) on a quarterly basis or whenever certain events or changes in circumstances indicate a
possible impairment of the carrying value of the asset. Events or circumstances that may occur include changes in
management’s intended holding period or potential sale to a third party, significant changes in real estate market conditions or
tenant financial difficulties resulting in non-payment of the lease.

Impairments are measured as the amount by which the current book value of the asset exceeds the estimated fair value of the
asset. With respect to estimated expected future cash flows for determining whether an asset is impaired, assets are grouped at
the lowest level of identifiable cash flows.

Other income and Other expenses

Other income primarily represents sub-lease income related to certain ground and use leases. Under the Lease Agreements, the
tenants are required to pay all costs associated with such ground and use leases and provides for their direct payment to the
landlord. This income and the related expense are recorded on a gross basis in our Statement of Operations as required under
GAAP as we are the primary obligor under the ground and use leases.

We previously recorded the sub-lease income as a component of General and administrative expenses on a net basis with the
sub-lease expense. Beginning with the three months ended March 31, 2020, we recorded these amounts to be presented gross in
Other income with an offsetting amount in Other expenses within the Statement of Operations. For the year ended December
31, 2019, such amounts, included net in General and administrative expenses, were $2.9 million.

F - 18

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Fair Value Measurements

We measure the fair value of financial instruments based on assumptions that market participants would use in pricing the asset
or liability. As a basis for considering market participant assumptions in fair value measurements, a fair value hierarchy
distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting
entity and the reporting entity’s own assumptions about market participant assumptions. In accordance with the fair value
hierarchy, Level 1 assets/liabilities are valued based on quoted prices for identical instruments in active markets, Level 2 assets/
liabilities are valued based on quoted prices in active markets for similar instruments, on quoted prices in less active or inactive
markets or on other “observable” market inputs, and Level 3 assets/liabilities are valued based significantly on “unobservable”
market inputs.

Refer to Note 9 - Fair Value for further information.

Derivative Financial Instruments

We record our derivative financial instruments as either Other assets or Other liabilities on our Balance Sheet at fair value.

The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether we elected to
designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied
the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to variability
in expected future cash flows are considered cash flow hedges. We formally document our hedge relationships and designation
at the contract’s inception. This documentation includes the identification of the hedging instruments and the hedged items, its
risk management objectives, strategy for undertaking the hedge transaction and our evaluation of the effectiveness of its hedged
transaction.

On a quarterly basis, we also assess whether the derivative we designated in each hedging relationship is expected to be, and
has been, highly effective in offsetting changes in the value or cash flows of the hedged transactions. If it is determined that a
derivative is not highly effective at hedging the designated exposure, hedge accounting is discontinued and the changes in fair
value of the instrument are included in Net income prospectively. If the hedge relationship is terminated, then the value of the
derivative previously recorded in Accumulated other comprehensive income (loss) is recognized in earnings when the hedged
transactions affect earnings. Changes in the fair value of our derivative instruments that qualify as hedges are reported as a
component of Accumulated other comprehensive income (loss) on our Balance Sheet with a corresponding change in
Unrealized gain (loss) on cash flows hedges within Other comprehensive income on our Statement of Operations.

We use derivative instruments to mitigate the effects of interest rate volatility, whether from variable rate debt or future
forecasted transactions, which could unfavorably impact our future earnings and forecasted cash flows. We do not use
derivative instruments for speculative or trading purposes.

Golf Revenues

VICI Golf and Caesars are party to a golf course use agreement (the “Golf Course Use Agreement”), whereby certain
subsidiaries of Caesars are granted certain priority rights and privileges with respect to access and use of certain golf course
properties. For the year ended December 31, 2021, payments under the Golf Course Use Agreement were comprised of a $10.5
million annual membership fee, $3.2 million of use fees and approximately $1.3 million of minimum rounds fees. The annual
membership fee, use fees and minimum round fees are subject to an annual escalator beginning at the times provided under the
Golf Course Use Agreement. Revenue from the Golf Course Use Agreement is recognized in accordance with ASC 606,
“Revenue From Contracts With Customers” and recognized ratably over the performance period.

Additional revenues from golf course operations, food and beverage and merchandise sales are recognized at the time of sale or
when the service is provided and are reported net of sales tax. Golf memberships sold to individuals are not refundable and are
deferred and recognized within golf revenue in the Statements of Operations over the expected life of an active membership,
which is typically one year or less.

F - 19

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Income Taxes-REIT Qualification

We conduct our operations as a REIT for U.S. federal income tax purposes. To qualify as a REIT, we must meet certain
organizational and operational requirements, including a requirement to distribute at least 90% of our annual REIT taxable
income to stockholders, determined without regard to the dividends paid deduction and excluding any net capital gains. As a
REIT, we generally will not be subject to federal income tax on income that we pay as distributions to our stockholders. If we
fail to qualify as a REIT in any taxable year, we will be subject to U.S. federal income tax on our taxable income at regular
corporate income tax rates, and distributions paid to our stockholders would not be deductible by us in computing taxable
income. Additionally, any resulting corporate liability created if we fail to qualify as a REIT could be substantial and could
materially and adversely affect our net income and net cash available for distribution to stockholders. Unless we were entitled
to relief under certain Code provisions, we also would be disqualified from re-electing to be taxed as a REIT for the four
taxable years following the year in which we failed to qualify to be taxed as a REIT.

The TRS operations (represented by the four golf course businesses) are able to engage in activities resulting in income that
would not be qualifying income for a REIT. As a result, certain of our activities which occur within our TRS operations are
subject to federal and state income taxes. The provision for income taxes includes current and deferred portions. The current
income tax provision differs from the amount of income tax currently payable because of temporary differences in the
recognition of certain income and expense items between financial reporting and income tax reporting. We use the asset and
liability method to provide for income taxes, which requires that our income tax expense reflect the expected future tax
consequences of temporary differences between the carrying amounts of assets or liabilities for financial reporting versus
income tax purposes. Accordingly, a deferred tax asset or liability for each temporary difference is determined based on enacted
tax rates that we expect to be in effect when the underlying items of income and expense are realized and the differences
reverse.

We recognize any interest and penalties, as incurred, in general and administrative expenses in our Statement of Operations.

Debt Issuance Costs

Debt issuance costs are deferred and amortized to interest expense over the contractual term of the underlying indebtedness. We
present unamortized deferred financing costs as a direct deduction from the carrying amount of the associated debt liability.

Transaction and Acquisition Expenses

Transaction and acquisition-related expenses that are not capitalizable under GAAP, including most leasing costs under ASC
842, are expensed in the period they occur. Transaction and acquisition expenses also include dead deal costs.

Stock-Based Compensation

We account for stock-based compensation under ASC 718, Compensation - Stock Compensation (“ASC 718”), which requires
us to expense the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair
value of the award. This expense is recognized ratably over the requisite service period following the date of grant. For non-
vested share awards that vest over a predetermined time period, we use the 10-day volume weighted average price using the 10
trading days ending on the grant date. For non-vested share awards that vest based on market conditions, we use a Monte Carlo
simulation (risk-neutral approach) to determine the value of each tranche.

The unrecognized compensation relating to awards under our stock incentive plan will be amortized to general and
administrative expense over the awards’ remaining vesting periods. Vesting periods for award of equity instruments range from
zero to three years.

See Note 13—Stock-Based Compensation for further information related to the stock-based compensation.

Earnings Per Share

Earnings per share (”EPS”) is calculated in accordance with ASC 260, “Earnings Per Share”. Basic EPS is computed by
dividing net income applicable to common stockholders by the weighted-average number of shares of common stock
outstanding during the period. Diluted EPS reflects the additional dilution for all potentially dilutive securities including those
from our stock incentive plan.

See Note 12—Earnings Per Share for the detailed EPS calculation.

F - 20

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Underwriting Commissions and Offering Costs

Underwriting commissions and offering costs incurred in connection with common stock offerings are reflected as a reduction
of additional paid-in capital. Costs incurred that are not directly associated with the completion of a common stock offering are
expensed when incurred.

Concentrations of Credit Risk

Caesars is the guarantor of all the lease payment obligations of the tenants under the respective leases of the properties that it
leases from us. Revenue from the Caesars Lease Agreements represented 85%, 84%, and 93% of our lease revenues for the
years ended December 31, 2021, 2020 and 2019, respectively. Additionally, our properties on the Las Vegas Strip generated
approximately 32%, 30%, and 33% of our lease revenues for the years ended December 31, 2021, 2020 and 2019, respectively.
Following the MGP Transactions, MGM will be guarantor of all the lease payment obligations of the tenants under the MGM
Master Lease Agreement. We do not believe there are any other significant concentrations of credit risk.

Caesars and MGM are publicly traded companies that are subject to the informational filing requirements of the Securities
Exchange Act of 1934, as amended, and are required to file periodic reports on Form 10-K and Form 10-Q and current reports
on Form 8-K with the SEC. Caesars’ and MGM’s SEC filings are available to the public from the SEC’s web site at
www.sec.gov. We make no representation as to the accuracy or completeness of the information regarding Caesars and MGM
that is available through the SEC’s website or otherwise made available by Caesars, MGM or any third party, and none of such
information is incorporated by reference in this Annual Report on Form 10-K.

Reclassifications

As of December 31, 2021 we reclassified amounts previously presented as Accrued interest, Deferred revenue and certain
operating accounts payable and accrued expenses previously presented in Other liabilities to Accrued expenses and deferred
revenue on the Balance Sheet. In addition, we reclassified the amount previously presented as Deferred financing liability to
Other liabilities in the Balance Sheet. Both reclassifications were made in order to simplify our presentation and maintain
consistency with the current year presentation. These reclassifications had no effect on the reported results of operations.

The following tables present the reclassification changes to Liabilities section of the Balance Sheet as of December 31, 2020, to
reflect the aforementioned changes:

(In thousands)

Liabilities

December 31, 2020
Historical

Reclassification

December 31, 2020
As Reclassified

Debt, net...........................................................

6,765,532

Accrued expenses and deferred revenue..........

Accrued interest ...............................................

Deferred financing liability..............................

Deferred revenue .............................................

Dividends payable ...........................................

Other liabilities ................................................

Total liabilities ...........................................

—

46,422

73,600

93,659

176,992

413,663

7,569,868

—

155,807

(46,422)

(73,600)

(93,659)

—

57,874

—

6,765,532

155,807

—

—

—

176,992

471,537

7,569,868

F - 21

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Note 3 — Property Transactions

Summary of Recent Activities

2021 Transactions

Our significant activities in 2021 are as follows:

MGP Transactions

On August 4, 2021, we entered into the MGP Master Transaction Agreement, pursuant to which we will acquire MGP for total
consideration of $17.2 billion, inclusive of the assumption of approximately $5.7 billion of debt. MGP is a publicly traded
gaming REIT and the MGP Transactions will add $1,009.0 million of annualized rent to our portfolio from 15 Class A
entertainment casino resort properties spread across nine regions and comprising 33,000 hotel rooms, 3.6 million square feet of
meeting and convention space and hundreds of food, beverage and entertainment venues.

MGP’s portfolio, including properties owned by the BREIT JV, includes seven large-scale entertainment and gaming-related
properties located on the Las Vegas Strip: Mandalay Bay, MGM Grand Las Vegas, The Mirage, Park MGM, New York-New
York (and The Park, a dining and entertainment district located between New York-New York and Park MGM), Luxor and
Excalibur. Outside of Las Vegas, MGP also owns eight high-quality casino resort properties: MGM Grand Detroit in Detroit,
Michigan, Beau Rivage in Biloxi, Mississippi, Gold Strike Tunica in Tunica, Mississippi, Borgata in Atlantic City, New Jersey,
MGM National Harbor in Prince George’s County, Maryland, MGM Northfield Park in Northfield, Ohio, Empire City in
Yonkers, New York and MGM Springfield in Springfield, Massachusetts. MGP’s portfolio includes two of the five largest
hotels in the United States and two of the three largest Las Vegas resorts by room count and convention space.

We expect the MGP Transactions, which are subject to customary closing conditions, including regulatory approvals, to be
completed in the first half of 2022. However, we can provide no assurances that the MGP Transactions will close in the
anticipated timeframe, on the contemplated terms or at all.

The following is a summary of the contemplated agreements and related activities under the MGP Transactions:

• MGP Master Transaction Agreement. On August 4, 2021, we entered into the MGP Master Transaction Agreement
with MGP, MGP OP, the Operating Partnership, REIT Merger Sub, New VICI Operating Company, and MGM.
Pursuant to the terms and subject to the conditions set forth in the MGP Master Transaction Agreement, at the
effective time of the REIT Merger, each outstanding Class A common share, no par value per share, of MGP (“MGP
Common Shares”) (other than MGP Common Shares then held in treasury by MGP or owned by any of MGP’s wholly
owned subsidiaries) will be converted into the right to receive 1.366 (the “Exchange Ratio”) shares of common stock
of the Company (such consideration, the “REIT Merger Consideration”), plus the right, if any, to receive cash in lieu
of fractional shares of our common stock into which such MGP Common Shares would have been converted pursuant
to the terms and subject to the conditions set forth in the MGP Master Transaction Agreement. The outstanding Class
B common share, no par value per share, of MGP (the “Class B Share”), which is held by MGM, will be cancelled at
the effective time of the REIT Merger. The REIT Merger is intended to qualify as a “reorganization” within the
meaning of Section 368(a) of the Internal Revenue Code of 1986, as amended (the “Code”).

Following the REIT Merger, pursuant to and subject to the terms set forth in the MGP Master Transaction Agreement,
at the effective time of the Partnership Merger, each limited partnership unit in MGP OP (other than the limited
partnership units in MGP OP held by REIT Merger Sub or any subsidiary of MGP OP), all of which are held by MGM
and certain of its subsidiaries, will be converted into the right to receive a number of limited liability company units of
New VICI Operating Company (“New VICI Operating Company Units”, and such consideration, the “Partnership
Merger Consideration”) equal to the Exchange Ratio. The Company will redeem a majority of the New VICI
Operating Company Units received by MGM in the Partnership Merger for $4,404.0 million in cash (the “Redemption
Consideration”) using the proceeds of long-term debt financing or, if unavailable, borrowings under the MGP
Transactions Bridge Facility (as defined below) on the closing date of the Mergers (the “Redemption”). Following the
Redemption, MGM will retain approximately 12.0 million New VICI Operating Company Units.

The MGP Master Transaction Agreement contains customary covenants, representations, warranties, and closing
conditions, as well as certain termination rights for MGP and us, in each case, as more fully described in the MGP
Master Transaction Agreement. The consummation of the Mergers is also subject to certain customary closing
conditions, including regulatory approvals.

F - 22

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

In accordance with the MGP Master Transaction Agreement, the Company and MGP jointly prepared and filed with
the SEC a Form S-4 registering the Company’s common stock issuable in the REIT Merger, declared effective by the
SEC on September 23, 2021, which contains a proxy statement of the Company with respect to the special meeting of
the Company’s stockholders convened for purposes of approving the issuance of the Company’s common stock in the
REIT Merger and that also constitutes a prospectus of the Company and an information statement of MGP concerning
the Mergers and MGM’s written consent to the REIT Merger and the transactions contemplated by the MGP Master
Transaction Agreement, as described below. The proxy statement contains, subject
the
recommendation of the VICI board of directors that the Company stockholders vote in favor of the issuance of our
common stock in the REIT Merger. At the special meeting of the Company’s stockholders held on October 29, 2021,
the Company’s stockholders approved the issuance of the Company’s common stock in the REIT Merger.

to certain exceptions,

• MGM Master Lease Agreement and BREIT JV Lease. Simultaneous with the closing of the Mergers, we will enter into
the MGM Master Lease Agreement. The MGM Master Lease Agreement will have an initial term of 25 years, with
three 10-year tenant renewal options and will have an initial total annual rent of $860.0 million, which will be reduced
by $90.0 million to $770.0 million, subject to MGM’s pending sale of the operations of the Mirage to Hard Rock and
entrance into the Mirage Lease. Rent under the MGM Master Lease Agreement will escalate at a rate of 2.0% per
annum for the first 10 years and thereafter at the greater of 2.0% per annum or the increase in the consumer price index
(“CPI”), subject to a 3.0% cap. The tenant’s obligations under the MGM Master Lease will be guaranteed by MGM.

Additionally, we will retain MGP’s existing 50.1% ownership stake in the BREIT JV, which owns the real estate
assets of MGM Grand Las Vegas and Mandalay Bay. The BREIT JV lease will remain unchanged and provides for
current total annual base rent of approximately $298.0 million, of which approximately $149.0 million is attributable
to MGP’s investment in the BREIT JV, and an initial term of thirty years with two 10-year tenant renewal options.
Rent under the BREIT JV lease escalates at a rate of 2.0% per annum for the first fifteen years and thereafter at the
greater of 2.0% per annum or CPI, subject to a 3.0% cap. The tenant’s obligations under the BREIT JV lease will be
guaranteed by MGM.

•

•

Tax Protection Agreement. In connection with the closing of the MGP Transactions, we have agreed with MGM to
enter into a tax protection agreement (the “MGM Tax Protection Agreement”) pursuant to which New VICI Operating
Company will agree, subject to certain exceptions, for a period of 15 years following the closing of the Mergers
(subject to early termination under certain circumstances), to indemnify MGM and certain of its subsidiaries (the
“Protected Parties”) for certain tax liabilities resulting from (1) the sale, transfer, exchange or other disposition of a
property owned directly or indirectly by MGP OP immediately prior to the closing date of the Mergers (each, a
“Protected Property”), (2) a merger, consolidation, transfer of all assets of, or other significant transaction involving
New VICI Operating Company pursuant to which the ownership interests of the Protected Parties in New VICI
Operating Company are required to be exchanged in whole or in part for cash or other property, (3) the failure of New
VICI Operating Company to maintain approximately $8.5 billion of nonrecourse indebtedness allocable to MGM,
which amount may be reduced over time in accordance with the MGM Tax Protection Agreement, and (4) the failure
of New VICI Operating Company or VICI to comply with certain tax covenants that would impact the tax liabilities of
the Protected Parties. In the event that New VICI Operating Company or VICI breaches restrictions in the MGM Tax
Protection Agreement, New VICI Operating Company will be liable for grossed-up tax amounts associated with the
income or gain recognized as a result of such breach. In addition, the BREIT JV previously entered into a tax
protection agreement with MGM with respect to built-in gain and debt maintenance related to MGM Grand Las Vegas
and Mandalay Bay, which is effective through mid-2029, and by acquiring MGP, the Company will bear its 50.1%
proportionate share in the BREIT JV of any indemnity under this existing tax protection agreement.

Exchange Offers and Consent Solicitations. On September 13, 2021, we announced that the VICI Issuers commenced
(i) private exchange offers to certain eligible holders (collectively, the “Exchange Offers”) for any and all of each
series of the MGP OP Notes for up to an aggregate principal amount of $4.2 billion of new notes issued by the VICI
Issuers and (ii) consent solicitations with respect to each series of MGP OP Notes (collectively, the “Consent
Solicitations”) to adopt certain proposed amendments to each of the indentures governing the MGP OP Notes
(collectively, the “MGP OP Notes Indentures”), which, among other things, eliminate or modify certain of the
covenants, restrictions, provisions and events of default in each of the MGP OP Notes Indentures.

On September 27, 2021, we announced the early tender results of the Exchange Offers and the early participation
results of the Consent Solicitations, as well as the extension of the expiration date of the Exchange Offers from
October 12, 2021 to December 31, 2021 (such date and time, as the same may be further extended, the “Expiration

F - 23

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Date”). Following the receipt of the requisite consents pursuant to the Consent Solicitations, on September 23, 2021,
the MGP Issuers executed supplemental indentures to each of the MGP OP Notes Indentures in order to effect the
proposed amendments (the “MGP OP Supplemental Indentures”). The MGP OP Supplemental Indentures will become
operative upon the settlement of the Exchange Offers and the Consent Solicitations (the “Settlement Date”), which is
expected to occur promptly after the Expiration Date on or about the closing date of the Mergers. To the extent the
consummation of the MGP Transactions is not anticipated to occur on or before the then-anticipated Settlement Date,
for any reason, the VICI Issuers anticipate continuing to extend the Expiration Date until such time that the Mergers
may be consummated on or before the Settlement Date. On December 28, 2021, we announced the further extension of
the Expiration Date from December 31, 2021 to February 15, 2022. On February 14, 2022, we announced the further
extension of the Expiration Date to March 31, 2022.

The Exchange Offers and Consent Solicitations are being made solely pursuant to the terms and conditions set forth in
the confidential offering memorandum, dated September 13, 2021, in a private offering exempt from, or not subject to,
registration under the Securities Act of 1933, as amended (the “Securities Act”), and are subject to the satisfaction of
certain conditions, including the consummation of the Mergers.

• Mirage Severance Lease. On December 13, 2021, in connection with MGM’s agreement to sell the operations of the
Mirage Hotel & Casino to Hard Rock, we agreed to enter into a new separate lease with Hard Rock related to the
operation of the Mirage (the “Mirage Lease”), and enter into an amendment to the MGM Master Lease Agreement
relating to the sale of the Mirage. The Mirage Lease will have initial annual base rent of $90.0 million with other
economic terms substantially similar to the MGM Master Lease Agreement, including a base term of 25 years with
three 10-year tenant renewal options, escalation of 2.0% per annum (with escalation of the greater of 2.0% and CPI,
capped at 3.0%, beginning in lease year 11) and minimum capital expenditure requirements of 1.0% of annual net
revenue. The MGM Master Lease Agreement will be amended to account for MGM’s divestiture of the Mirage
operations and will result in a reduction of the initial annual base rent under the MGM Master Lease Agreement by
$90.0 million. We expect these transactions to be completed in the second half of 2022, and they remain subject to
customary closing conditions, regulatory approvals and the closing of the MGP Transactions. Additionally, subject to
certain conditions, we may fund up to $1.5 billion of Hard Rock’s redevelopment plan for the Mirage through our
Partner Property Growth Fund. Specific terms of the redevelopment and related funding remain under discussion and
subject to final documentation.

Venetian Acquisition

Subsequent to year end, on February 23, 2022, we closed on the previously announced transaction to acquire all of the land and
real estate assets associated with the Venetian Resort from LVS for $4.0 billion in cash, and the Venetian Tenant acquired the
operating assets of the Venetian Resort for $2.25 billion, of which $1.2 billion is in the form of a secured term loan from LVS
and the remainder was paid in cash. We funded the Venetian Acquisition with (i) $3.2 billion in net proceeds from the physical
settlement of the March 2021 Forward Sale Agreements and the September 2021 Forward Sale Agreements, (ii) an initial draw
on the Revolving Credit Facility of $600.0 million, and (iii) cash on hand. Simultaneous with the closing of the Venetian
Acquisition, we entered into the Venetian Lease Agreement with the Venetian Tenant. The Venetian Lease Agreement has an
initial total annual rent of $250.0 million and an initial term of 30 years, with two ten-year tenant renewal options. The annual
rent will be subject to escalation equal to the greater of 2.0% and the increase in the CPI, capped at 3.0%, beginning in the
earlier of (i) the beginning of the third lease year, and (ii) the month following the month in which the net revenue generated by
the Venetian Resort returns to its 2019 level (the year immediately prior to the onset of the COVID-19 pandemic) on a trailing
twelve-month basis. We anticipate that the land and building components of the Venetian Lease Agreement will meet the
definition of a sales-type lease and accordingly, during the three months ended March 31, 2022, we will record the
corresponding asset, including related transaction and acquisition expenses, with an offsetting CECL allowance in Investments
in leases - sales-type and direct financing on our Balance Sheet.

In connection with the Venetian Acquisition, we entered into a Property Growth Fund Agreement (“Venetian PGFA”) with the
Venetian Tenant. Under the Venetian PGFA we agreed to provide up to $1.0 billion for various development and construction
projects affecting the Venetian Resort to be identified by the Venetian Tenant and that satisfy certain criteria more particularly
set forth in the Venetian PGFA, in consideration of additional incremental rent to be paid by the Venetian Tenant under the
Venetian Lease Agreement and calculated in accordance with a formula set forth in the Venetian PGFA. Upon execution of the
PGFA we will be required to estimate a CECL allowance related to the contractual commitments to extend credit, which will be
in part based on our best estimates of funding such commitments. Accordingly, during the three months ended March 31, 2022,
we will record a CECL allowance for our unfunded commitment in Other liabilities.

F - 24

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

In addition, LVS agreed with the Venetian Tenant pursuant to an agreement (the “Contingent Lease Support Agreement”)
entered into simultaneously with the closing of the Venetian Acquisition to provide lease payment support designed to
guarantee the Venetian Tenant’s rent obligations under the Venetian Lease Agreement through 2023, subject to early
termination if EBITDAR (as defined in such agreement) generated by the Venetian Resort in 2022 equals or exceeds
$550.0 million, or a tenant change of control occurs. We are a third-party beneficiary of the Contingent Lease Support
Agreement and have certain enforcement rights pursuant thereto. The Contingent Lease Support Agreement is limited to
coverage of the Venetian Tenant’s rent obligations and does not cover any environmental expenses, litigation claims, or any
cure or enforcement costs. The obligations of the Venetian Tenant under the Venetian Lease Agreement are not guaranteed by
Apollo or any of its affiliates. After the termination of the Contingent Lease Support Agreement, the Venetian Tenant will be
required to provide a letter of credit to secure seven and one-half months of the rent, real estate taxes and assessments and
insurance obligations of the Venetian Tenant if the operating results from the Venetian Resort do not exceed certain thresholds.

Sale of Louisiana Downs

On November 1, 2021, we and Caesars closed on the previously announced transaction to sell Harrah’s Louisiana Downs
Casino for $22.0 million to Rubico Acquisition Corp. We received $5.5 million of the proceeds from the sale and Caesars
received $16.5 million of the proceeds. We did not recognize any gain or loss on the sale of Louisiana Downs as the asset was
sold at its carrying amount. The annual rent payments under the Regional Master Lease Agreement remain unchanged
following completion of the disposition.

BigShots Strategic Arrangement

On September 15, 2021, we and ClubCorp Holdings, Inc. (“ClubCorp”), a portfolio company of Apollo, announced that we
entered into a strategic arrangement to grow their BigShots golf subsidiary (“BigShots Golf”), whereby we may provide up to
$80.0 million of mortgage financing for the construction of up to five new BigShots Golf facilities throughout the United
States. As part of the non-binding arrangement, we will have a call right to acquire the real estate assets associated with any
BigShots Golf facility financed by us, which transaction will be structured as a sale leaseback. In addition, for so long as the
mortgage financing remains outstanding and we continue to hold a majority interest therein, we expect to have a right of first
offer on any additional mortgage, mezzanine, preferred equity, or other similar financing that is treated as debt to be obtained
by BigShots Golf (or any of its affiliates) for any multisite financing related to the development of BigShots Golf’s extensive
existing and growing pipeline of facilities. Pursuant to the non-binding letter agreement, the terms and conditions of any
transaction between the parties will be set forth in definitive documentation.

Caesars Southern Indiana Lease Agreement

On September 3, 2021, in connection and concurrent with EBCI’s acquisition of the operations of Caesars Southern Indiana
from Caesars, we entered into a triple-net lease agreement with a subsidiary of EBCI, the EBCI Lease Agreement, with respect
to the real property associated with Caesars Southern Indiana. Initial total annual rent under the lease with EBCI is
$32.5 million. The lease has an initial term of 15 years, with four 5-year tenant renewal options. The tenant’s obligations under
the lease are guaranteed by EBCI. Annual base rent payments under the Regional Master Lease Agreement were reduced by
$32.5 million upon completion of EBCI’s acquisition of the operations of Caesars Southern Indiana and the execution of the
EBCI Lease Agreement. We determined that the land and building components of the EBCI Lease Agreement meet the
definition of a sales-type lease and, as the asset continues to meet the definition of a sales-type lease under ASC 842, the
existing lease balance of Caesars Southern Indiana was transferred from Caesars to EBCI, as the new tenant, and the income is
recognized using the revised rate implicit in the lease. In addition, as part of the transaction, EBCI and Caesars entered into a
right of first refusal agreement pursuant to which we have the first right to enter into a sale leaseback transaction with respect to
the real property associated with the development of a new casino resort in Danville, Virginia (the “Danville ROFR
Agreement”).

Great Wolf Mezzanine Loan

On June 16, 2021, we entered into a mezzanine loan agreement (the “Great Wolf Mezzanine Loan”) with an affiliate of Great
Wolf Resorts, Inc. (“Great Wolf”) to provide up to $79.5 million in financing to partially fund the development of the Great
Wolf Lodge Maryland, an expansive 48-acre indoor water park resort located in Perryville, MD. The Great Wolf Mezzanine
Loan bears interest at a rate of 8.0% per annum and has an initial term of three years with two successive 12-month extension
options, subject
to customary terms and conditions in
disbursements to the borrower based upon construction of the development and, as of December 31, 2021, approximately
$33.6 million of the funds have been disbursed. We expect to fund our entire $79.5 million commitment by mid-2022.

to certain conditions. Our commitment will be funded subject

F - 25

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

In addition, pursuant to a non-binding letter agreement, we will have the opportunity for a period of up to five years to provide
up to a total of $300.0 million of mezzanine financing, inclusive of the $79.5 million related to the Great Wolf Lodge
Maryland, for the development and construction of Great Wolf’s extensive domestic and international indoor water park resort
pipeline.

2020 Transactions

Our significant activities in 2020, in reverse chronological order, are as follows:

Sale of Harrah’s Reno and Bally’s Atlantic City

On September 30, 2020, we and Caesars closed on the previously announced transaction to sell Harrah’s Reno to a third party
at a purchase price of $41.5 million. Pursuant to the agreement, we received $31.1 million of the proceeds of the sale and
Caesars received $10.4 million of the proceeds. We did not recognize any gain or loss on the sale of Harrah’s Reno as the asset
was sold at its carrying amount. The annual rent payments under the Regional Master Lease Agreement remain unchanged
following completion of the disposition.

On November 18, 2020, we and Caesars closed on the previously announced transaction to sell Bally’s Atlantic City Hotel &
Casino for $25.0 million to Bally’s Corporation. We received approximately $19.0 million of the proceeds from the sale and
Caesars received approximately $6.0 million of the proceeds. We did not recognize any gain or loss on the sale of Bally’s
Atlantic City as the asset was sold at its carrying amount. The annual rent payments under the Regional Master Lease
Agreement remain unchanged following completion of the disposition.

Caesars Forum Convention Center Mortgage Loan

On September 18, 2020, we entered into a mortgage loan agreement with a subsidiary of Caesars (the “Forum Convention
Center Borrower”) pursuant to which we loaned $400.0 million to the Forum Convention Center Borrower for a term of five
years, prepayable beginning in year three, subject to certain conditions (the “Forum Convention Center Mortgage Loan”). The
Forum Convention Center Mortgage Loan is secured by, among other things, a first priority fee mortgage on the Caesars Forum
Convention Center. The interest rate on the Forum Convention Center Mortgage Loan was initially 7.7% per annum, with
annual interest payments subject to 2.0% annual escalation (resulting in year two annual interest of $31.4 million based on a
year two interest rate of 7.854%), with interest paid monthly in cash in arrears.

Amended and Restated Convention Center Put-Call Agreement

On September 18, 2020, concurrent with the entry into the Forum Convention Center Mortgage Loan, we and a subsidiary of
Caesars amended and restated the Amended and Restated Put-Call Right Agreement entered into on July 20, 2020 in
connection with the consummation of the Eldorado Transaction (as further amended, the “A&R Convention Center Put-Call
Agreement”) related to the Caesars Forum Convention Center. The A&R Convention Center Put-Call Agreement provides for
(i) a call right in our favor and a put right in favor of Caesars, which, if exercised by either party, would result in the sale by
Caesars to us and simultaneous leaseback by us to Caesars of the Caesars Forum Convention Center (the “Convention Center
Call Right”), at a price equal to 13.0x the initial annual rent for Caesars Forum Convention Center as proposed by Caesars
(which shall be between $25.0 million and $35.0 million). We may exercise the call right from September 18, 2025 (the
scheduled maturity date of the Forum Convention Center Mortgage Loan) until December 31, 2026, and Caesars may exercise
the put right between January 1, 2024 and December 31, 2024. If there is an event of default under the Forum Convention
Center Mortgage Loan, the Convention Center Put Right will not be exercisable and we, at our option, may accelerate the
Convention Center Call Right so that it is exercisable from the date of such event of default until December 31, 2026 (in
addition to any other remedies available to us in connection with such event of default).

The A&R Convention Center Put-Call Agreement also provides for, if Caesars exercises the Convention Center Put Right and,
among other things, the sale of the Caesars Forum Convention Center to us does not close for certain reasons more particularly
described in the A&R Convention Center Put-Call Agreement, a repurchase right in favor of Caesars, which, if exercised,
would result in the sale of the Harrah’s Las Vegas property by us to Caesars (the “HLV Repurchase Right”), exercisable by
Caesars during a one-year period commencing on the date upon which the closing under the Convention Center Put Right
transaction does not occur and ending on the day immediately preceding the one-year anniversary thereof for a price equal to
13.0x the rent of the Harrah’s Las Vegas property for the most recently ended annual period for which Caesars’ financial
statements are available as of Caesars’ election to exercise the HLV Repurchase Right.

F - 26

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Chelsea Piers Mortgage Loan

On August 31, 2020, we entered into an $80.0 million mortgage loan agreement (the “Chelsea Piers Mortgage Loan”) with
Chelsea Piers New York (“Chelsea Piers”) secured by the Chelsea Piers complex in New York City, pursuant to which we
provided (i) an initial term loan of $65.0 million and (ii) a $15.0 million delayed draw term loan at the borrowers’ election
(which remained undrawn as of December 31, 2021), subject to certain conditions. The Chelsea Piers Mortgage Loan bears
interest at a rate of 7.0% per annum, with a term of 7 years.

Consummation of the Eldorado Transaction

On July 20, 2020, concurrent with the consummation of the Eldorado/Caesars Merger, we consummated the Eldorado
Transaction contemplated by the Eldorado MTA and the Harrah’s Original Call Property Purchase Agreements (as defined
below). We funded the Eldorado Transaction with a combination of cash on hand,
the proceeds from the physical settlement,
on June 2, 2020, of the forward sale agreements entered into in June 2019 and the proceeds from our February 2020 Senior
Unsecured Notes offering. Any references to Caesars in the subsequent transaction discussion refer to the combined Eldorado/
Caesars subsequent to the consummation of the Eldorado/Caesars Merger.

The closing of the Eldorado Transaction includes the consummation of the transactions contemplated by the following
agreements:

•

•

•

Acquisition of the Harrah’s Original Call Properties. We acquired all of the land and real estate assets associated
with Harrah’s New Orleans, Harrah’s Laughlin and Harrah’s Atlantic City (collectively, the “Harrah’s Original Call
for an aggregate purchase price of $1,823.5 million (the “Harrah’s Original Call Properties
Properties”)
Acquisitions”). The Regional Master Lease Agreement was amended to, among other things, include each such
property, with initial aggregate total annual rent payable to us increased by $154.0 million to $621.7 million, and to
extend the initial term to July 2035 and to adjust certain minimum capital expenditure requirements and other related
terms and conditions as a result of the Harrah’s Original Call Properties being included in the Regional Master Lease
Agreement as further described in “—Lease Amendments and Terminations” below.

Creation of Las Vegas Master Lease. In consideration of a payment by us to (i) the tenant under the CPLV Lease
Agreement of $1,189.9 million (the “CPLV Lease Amendment Payment”) and (ii) the tenant under the HLV Lease
Agreement of $213.8 million (the “HLV Lease Amendment Payment”), upon the consummation of the Eldorado
Transaction, (a) the CPLV Lease Agreement was amended to (A) combine the CPLV Lease Agreement and the HLV
Lease Agreement into a single Las Vegas Master Lease Agreement, (B) increase the annual rent payable to us
thereunder associated with Caesars Palace Las Vegas by $83.5 million (the “CPLV Additional Rent Acquisition”),
to the Harrah’s Las Vegas property by
(C) increase the annual rent previously payable to us with respect
$15.0 million (the “HLV Additional Rent Acquisition”) under the Las Vegas Master Lease Agreement and (D) to
provide for the amended terms described below, and (b) the HLV Lease Agreement and the related lease guaranty
were terminated. As a result of such amendments, the Harrah’s Las Vegas property is also now subject to the higher
rent escalator under the Las Vegas Master Lease Agreement.

Lease Amendments and Terminations. Each of the Caesars Lease Agreements was amended to, among other things,
(i) remove the rent coverage floors, which coverage floors served to reduce the rent escalators under such leases in
the event that the “EBITDAR to Rent Ratio” (as defined in the applicable Caesars Lease Agreements) coverage was
below the stated floor and (ii) extend the term of each such lease by such additional period of time as necessary to
ensure that each lease will have a full 15-year initial lease term following the consummation of the Eldorado
Transaction.

Caesars has executed new guaranties (and terminated the previous guarantees) with respect to the Las Vegas Master
Lease Agreement (the “Las Vegas Lease Guaranty”), the Regional Master Lease Agreement (the “Regional Lease
Guaranty”) and the Joliet Lease Agreement (the “Joliet Lease Guaranty” and, together with the Las Vegas Lease
Guaranty and the Regional Lease Guaranty, the “Caesars Guaranties”), guaranteeing the prompt and complete
payment and performance in full of: (i) all monetary obligations of the tenants under the Caesars Lease Agreements,
including all rent and other sums payable by the tenants under the Caesars Lease Agreements and any obligation to
pay monetary damages in connection with any breach and to pay any indemnification obligations of the tenants under
the Caesars Lease Agreements; and (ii) the performance when due of all other covenants, agreements and
requirements to be performed and satisfied by the tenants under the Caesars Lease Agreements.

F - 27

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

•

•

•

•

•

•

Caesars Indianapolis Put-Call Agreement. We entered into a Put-Call Right Agreement with Caesars (the “Caesars
Indianapolis Put-Call Agreement”), with respect to two gaming facilities in Indiana, Harrah’s Hoosier Park and
Horseshoe Indianapolis (together, the “Indianapolis Properties”) whereby (i) we have the right to acquire all of the
land and real estate assets associated with the Indianapolis Properties at a price equal to 13.0x the initial annual rent
of each facility (determined as provided below), and to simultaneously lease back each such property to a subsidiary
of Caesars for initial annual rent equal to the property’s trailing four quarters EBITDA at the time of acquisition
divided by 1.3 (i.e., the initial annual rent will be set at 1.3x rent coverage) and (ii) Caesars will have the right to
require us to acquire the Indianapolis Properties at a price equal to 12.5x the initial annual rent of each facility, and to
simultaneously lease back each such Indianapolis Property to a subsidiary of Caesars for initial annual rent equal to
the property’s trailing four quarters EBITDA at the time of acquisition divided by 1.3 (i.e., the initial annual rent will
be set at 1.3x rent coverage). Either party will be able to trigger its respective put or call, as applicable, beginning on
January 1, 2022 and ending on December 31, 2024. The Caesars Indianapolis Put-Call Agreement provides that the
leaseback of the Indianapolis Properties will be implemented through the addition of the Indianapolis Properties to
the Regional Master Lease Agreement.

Amended and Restated Caesars Forum Convention Center Put-Call Agreement. Upon the consummation of the
Eldorado Transaction, we entered into an A&R Put-Call Right Agreement with Caesars amending and restating that
certain put-call agreement related to the Caesars Forum Convention Center. In connection with the consummation of
the Forum Convention Center Mortgage Loan on September 18, 2020, we further amended the agreement as
described above in “—Amended and Restated Convention Center Put-Call Agreement”.

Las Vegas Strip Assets ROFR. Upon the consummation of the Eldorado Transaction, we entered into a right of first
refusal agreement with Caesars (the “Las Vegas Strip ROFR Agreement”) pursuant to which we have the first right,
with respect to the first two Las Vegas Strip assets described below that Caesars proposes to sell, whether pursuant to
a sale leaseback or a WholeCo sale, to a third party, to acquire any such asset (it being understood that we will have
the opportunity to find an operating company should Caesars elect to pursue a WholeCo sale). The Las Vegas Strip
assets subject to the Las Vegas Strip ROFR Agreement are the land and real estate assets associated (i) with respect to
the first such asset subject to the Las Vegas Strip ROFR Agreement, the Flamingo Las Vegas, Paris Las Vegas,
Planet Hollywood and Bally’s Las Vegas gaming facilities, and (ii) with respect to the second asset subject to the Las
Vegas Strip ROFR Agreement, the foregoing assets plus The LINQ gaming facility. If we enter into a sale leaseback
transaction with Caesars on any of these facilities, the leaseback may be implemented through the addition of such
properties to the Las Vegas Master Lease Agreement.

Horseshoe Baltimore ROFR. Upon the consummation of the Eldorado Transaction, we entered into a right of first
refusal agreement with Caesars pursuant to which we have the first right to enter into a sale leaseback transaction
with respect to the land and real estate assets associated with the Horseshoe Baltimore gaming facility (subject to any
consent required from Caesars’ joint venture partners with respect to this asset).

CPLV CMBS Refinancing. We were obligated to cause the CPLV CMBS Debt to be repaid in full prior to the
consummation of the Eldorado/Caesars Merger. In November 2019, we repaid the CPLV CMBS Debt in full
resulting in a prepayment penalty of $110.8 million, of which $55.4 million was reimbursed by Caesars upon the
consummation of the Eldorado Transaction in accordance with the MTA.

Eldorado Bridge Facilities. On June 24, 2019, in connection with the Eldorado Transaction, VICI PropCo entered
into a $4.8 billion commitment letter to provide for bridge financing for the purpose of providing a portion of the
financing necessary to fund the Eldorado Transaction. The commitments under the related bridge facilities were fully
terminated at our election in June 2020.

Closing of Purchase of JACK Cleveland/Thistledown, Subsequent Amendments to the JACK Cleveland/Thistledown Lease
Agreement and Termination of the Amended and Restated ROV Loan

On January 24, 2020, we completed the acquisition of the casino-entitled land and real estate and related assets of the JACK
Cleveland Casino (“JACK Cleveland”), located in Cleveland, Ohio and the JACK Thistledown Racino (“JACK Thistledown”)
located in North Randall, Ohio (the “JACK Cleveland/Thistledown Acquisition”) from JACK Entertainment, for approximately
$843.3 million. Simultaneous with the closing of the JACK Cleveland/Thistledown Acquisition, we entered into a master triple-
net lease agreement for JACK Cleveland and JACK Thistledown with a subsidiary of JACK Entertainment. The lease had an
initial total annual rent of $65.9 million and an initial term of 15 years (increased by $1.8 million beginning in the second
quarter of 2022 in connection with our funding of an $18.0 million capital project at the property), with four five-year tenant

F - 28

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

renewal options. The tenant’s obligations under the lease are guaranteed by Rock Ohio Ventures. Additionally, we made a
$70.0 million term loan and $25.0 million revolving credit facility (inclusive of all loans subsequent to the initial extension of
credit, the “ROV Loan”) to affiliates of Rock Ohio Ventures secured by, among other things, certain non-gaming real estate
assets owned by such affiliates and guaranteed by Rock Ohio Ventures. We determined that the land and building components
of the JACK Cleveland/Thistledown Lease Agreement meet the definition of a sales-type lease and, since we purchased and
leased the assets back to the seller under a sale leaseback transaction, control is not considered to have transferred to us under
GAAP. Accordingly, the JACK Cleveland/Thistledown Lease Agreement is accounted for as Investments in leases - financing
receivables on our Balance Sheet, net of allowance for credit losses in accordance with ASC 310.

On October 4, 2021, we and JACK Entertainment entered into an amendment to the JACK Cleveland/Thistledown Lease
Agreement (the “Second JACK Lease Agreement Amendment”), pursuant to which, among other things, the variable rent and
the rent coverage floor provisions were removed and, accordingly, all of the rent in the JACK Cleveland/Thistledown Lease
Agreement will escalate on an annual basis for the duration of its term. Concurrent with the Second JACK Lease Agreement
Amendment, JACK Entertainment also repaid the ROV Loan in full and we terminated our commitment under the credit
facility.

Note 4 — Real Estate Portfolio

As of December 31, 2021, our real estate portfolio consisted of the following:

•

•

•

•

Investments in leases - sales-type, representing our investment in 22 casino assets leased on a triple net basis to our
tenants, Caesars, Penn National, Hard Rock, Century Casinos, and EBCI under eight separate lease agreements;

Investments in leases - financing receivables, representing our investment in five casino assets leased on a triple net
basis to our tenants, Caesars and JACK Entertainment, under two separate lease agreements;

Investments in loans, representing our investment in the Chelsea Piers Mortgage Loan, Forum Convention Center
Mortgage Loan and Great Wolf Mezzanine Loan; and

Land, representing our investment in certain underdeveloped or undeveloped land adjacent to the Las Vegas strip and
non-operating, vacant land parcels.

The following is a summary of the balances of our real estate portfolio as of December 31, 2021 and 2020:

(In thousands)
Minimum lease payments receivable under sales-type leases (1) ..................... $
Estimated residual values of leased property (not guaranteed)........................

Gross investment in sales-type leases ..............................................................

Unamortized initial direct costs .......................................................................

Less: Unearned income....................................................................................

Less: Allowance for credit losses.....................................................................

Investments in leases - sales-type, net .........................................................

Investments in leases - financing receivables, net ...........................................

Total investments in leases, net ...................................................................

Investments in loans, net..................................................................................

Land .................................................................................................................

December 31, 2021

December 31, 2020

44,485,224 $

3,334,549

47,819,773

23,363

(34,271,620)

(434,852)

13,136,664

2,644,824

15,781,488

498,002

153,576

45,500,260

3,348,174

48,848,434

23,764

(35,390,353)

(454,201)

13,027,644

2,618,562

15,646,206

536,721

158,190

Total real estate portfolio............................................................................. $

16,433,066 $

16,341,117

____________________
(1) Minimum lease payments do not include contingent rent, as discussed below, that may be received under the Lease Agreements.

F - 29

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Lease Portfolio

The following table details the components of our income from sales-type, direct financing and operating leases and lease
financing receivables:

(In thousands)
Income from sales-type and direct financing leases,
excluding contingent rent (1) .............................................. $
Income from operating leases (2)........................................
Income from lease financing receivables (1) (3) ..................
Total revenue, excluding contingent rent......................
Contingent rent (1) ..............................................................
Total lease revenue .......................................................
Non-cash adjustment (4) .....................................................
Total contractual lease revenue ......................................... $

Year Ended December 31,

2021

2020

2019

1,161,655
—
243,008
1,404,663
6,317
1,410,980
(119,790)
1,291,190

$

$

1,007,193
25,464
137,344
1,170,001
315
1,170,316
(39,883)
1,130,433

$

$

822,205
43,653
—
865,858
—
865,858
239
866,097

____________________
(1) At lease inception (or upon modification), we determine the minimum lease payments under ASC 842 (or ASC 840), which exclude amounts determined to
be contingent rent. Contingent rent is generally amounts in excess of specified floors or the variable rent portion of our leases. The minimum lease payments
are recognized on an effective interest basis at a constant rate of return over the life of the lease and the contingent rent portion of the lease payments are
recognized as earned, both in accordance with ASC 842. As of December 31, 2021, we have recognized contingent rent on our Margaritaville Lease Agreement
and Greektown Lease Agreement, in relation to the variable rent portion of the lease, and the Las Vegas Master Lease Agreement, in relation to amounts above
the specified CPI floor. Refer to the Lease Provisions section below for information regarding contingent rent on each lease.
(2) Represents the portion of land separately classified and accounted for under the operating lease model associated with our investment in Caesars Palace
Las Vegas and certain operating land parcels contained in the Regional Master Lease Agreement. Upon the consummation of the Eldorado Transaction on
July 20, 2020, the land component of Caesars Palace Las Vegas and certain operating land parcels were reassessed for lease classification and were
determined to be a sales-type lease. Accordingly, subsequent to July 20, 2020, such income is recognized as Income from sales-type leases.
(3)Represents the Harrah’s Original Call Properties and the JACK Cleveland/Thistledown Lease Agreement, both of which were sale leaseback transactions.
In accordance with ASC 842, since the lease agreements were determined to meet the definition of a sales-type lease and control of the asset is not considered
to have been transferred to us, such lease agreements are accounted for as financings under ASC 310.
(4) Amounts represent the non-cash adjustment to the minimum lease payments from direct financing leases, sales-type leases and lease financing receivables
in order to recognize income on an effective interest basis at a constant rate of return over the term of the leases.

At December 31, 2021, minimum lease payments owed to us for each of the five succeeding years under sales-type leases and
our leases accounted for as financing receivables, are as follows:

Minimum Lease Payments (1) (2)

Investments in Leases

(In thousands)

Sales-Type

Financing Receivables

Total

2022 ..................................................... $

1,075,509 $

227,627 $

2023 .....................................................

2024 .....................................................

2025 .....................................................

2026 .....................................................
Thereafter.............................................

1,094,189

1,111,961

1,126,098

1,140,571
38,936,896

232,320

236,452

239,835

243,281
8,556,214

Total .................................................... $

44,485,224 $

9,735,729 $

1,303,136

1,326,509

1,348,413

1,365,933

1,383,852
47,493,110

54,220,953

Weighted Average Lease Term (2).....
____________________
(1) Minimum lease payments do not include contingent rent, as discussed below, that may be received under the Lease Agreements.
(2) The minimum lease payments and weighted average remaining lease term assumes the exercise of all tenant renewal options, consistent with our
conclusions under ASC 842 and ASC 310.

33.4

33.5

33.5

F - 30

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Lease Provisions

Caesars Lease Agreements - Overview

The following is a summary of the material lease provisions of our Caesars Lease Agreements:

($ in thousands)
Lease Provision (1)
Initial Term (2)
Initial Term maturity (2)
Renewal Terms
Current annual rent (3)

Escalator (4)

Variable Rent adjustment

Variable Rent adjustment calculation (5)

Regional Master Lease Agreement and
Joliet Lease Agreement
As Amended

18 years
7/31/2035
Four, five-year terms
$649,572
Lease years 2-5 - 1.5%
Lease years 6-end of term - CPI subject
to 2% floor
Year 8: 70% base rent / 30% variable
rent
Years 11 & 16: 80% base rent / 20%
variable rent
4% of revenue increase/decrease:
Year 8: Avg. of years 5-7 less avg. of
years 0-2
Year 11: Avg. of years 8-10 less avg. of
years 5-7
Year 16: Avg. of years 13-15 less avg.
of years 8-10

Las Vegas Master Lease Agreement
As Amended

18 years
7/31/2035
Four, five-year terms
$422,224

CPI subject to 2% floor

Years 8, 11 & 16: 80% base rent / 20%
variable rent

4% of revenue increase/decrease:
Year 8: Avg. of years 5-7 less avg. of
years 0-2
Year 11: Avg. of years 8-10 less avg. of
years 5-7
Year 16: Avg. of years 13-15 less avg.
of years 8-10

____________________
(1) All capitalized terms used without definition herein have the meanings detailed in the applicable Caesars Lease Agreements.
(2) Upon the consummation of the Eldorado Transaction, the Caesars Lease Agreements were extended such that each lease has a full 15-year initial term.
(3) The amounts represent the current annual base rent payable for the current lease year, which is the period from November 1, 2021 through October 31,
2022. Annual rental payments under the Regional Master Lease Agreement were reduced by $32.5 million, which represents the annual rent for the EBCI
Lease Agreement related to the Caesars Southern Indiana property, the operations of which were acquired by EBCI from Caesars on September 3, 2021, as
further described in Note 3 - Property Transactions. Refer to the EBCI Lease Agreement summary below for details of the EBCI Lease Agreement.
(4) Any amounts representing rents in excess of the CPI floors specified above are considered contingent rent in accordance with GAAP. In relation to the Las
Vegas Master Lease Agreement during the year ended December 31, 2021, we recognized approximately $2.0 million in contingent rent. No such rent has been
recognized for the years ended December 31, 2020 and 2019. In relation to the Regional Master Lease Agreement and Joliet Lease Agreement, no such rent
has been recognized for the years ended December 31, 2021, 2020 and 2019.
(5) Variable Rent is not subject to the Escalator.

F - 31

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Penn National Lease Agreements - Overview

The following is a summary of the material provisions of the Penn National Lease Agreements:

($ in thousands)

Lease Provision
Initial term
Initial term maturity
Renewal terms
Current annual rent (1)

Escalation commencement (2)

Escalation

Performance to rent ratio floor (2)

Percentage rent (3)

Percentage rent reset

Percentage rent multiplier

Margaritaville Lease Agreement

Greektown Lease Agreement

15 years
1/31/2034
Four, five-year terms

$23,813
Lease year two

15 years
5/23/2034
Four, five-year terms
$51,321
Lease year four

2% of building base rent, subject to the
net revenue to rent ratio floor

6.1x net revenue commencing lease year
two

$2,918
Lease year three and each and every
other lease year thereafter
The product of (i) 4% and (ii) the excess
(if any) of (a) the average annual net
revenue of a trailing two-year period
preceding such reset year over (b) a
threshold amount (defined as 50% of
LTM net revenues prior to acquisition)

2% of building base rent, subject to the
net revenue to rent ratio floor
Net revenue ratio to be mutually agreed
upon prior to the commencement of
lease year four

$2,149
Lease year three and each and every
other lease year thereafter
The product of (i) 4% and (ii) the excess
(if any) of (a) the average annual net
revenue of a trailing two-year period
preceding such reset year over (b) a
threshold amount (defined as 50% of
LTM net revenues prior to acquisition)

____________________
(1) In relation to the Margaritaville Lease Agreement, the amount represents current annual base rent payable for the current lease year, which is the period
from February 1, 2022 through January 31, 2023. In relation to the Greektown Lease Agreement, the amount represents current annual base rent payable for
the current lease year, which is the period from June 1, 2021 through May 31, 2022.
(2) In the event that the net revenue to rent ratio coverage, as applicable, is below the stated floor, the escalation will be reduced to such amount to achieve the
stated net revenue to rent ratio coverage, as applicable, provided that the amount shall never result in a decrease to the prior year’s rent. In relation to the
Greektown Lease Agreement, in May 2020, the lease was adjusted to remove the escalation for lease years 2 and 3 and to provide for a net revenue to rent
ratio coverage floor to be mutually agreed upon by both parties prior to the commencement of lease year four.
(3) Percentage rent is subject to the percentage rent multiplier. After the percentage rent reset in lease year three, any amounts related to percentage rent are
considered contingent rent in accordance with GAAP. During the years ended December 31, 2021 and 2020, we recognized approximately $3.0 million and
$0.3 million in contingent rent in relation to the Margaritaville Lease Agreement escalation, respectively. No such rent has been recognized for the year ended
December 31, 2019. In relation to the Greektown Lease Agreement during the year ended December 31, 2021, we recognized approximately $1.3 million in
contingent rent. No such rent has been recognized for the years ended December 31, 2020 and 2019.

F - 32

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Hard Rock Cincinnati Lease Agreement - Overview

The following is a summary of the material lease provisions of the Hard Rock Cincinnati Lease Agreement:

($ in thousands)

Lease Provision
Initial term
Initial term maturity
Renewal terms
Current annual rent (1)
Escalator commencement

Escalator (2)

Variable rent commencement/reset
Variable rent split (3)
Variable rent percentage (3)

Term

15 years
9/30/2034
Four, five-year terms
$44,042
Lease year two
Lease years 2-4 - 1.5%
Lease years 5-15 - The greater of 2% or the change in CPI unless the change in CPI
is less than 0.5%, in which case there is no escalation in rent for such lease year
Lease year 8

80% base rent and 20% variable rent

4%

____________________
(1) The amount represents the current annual base rent payable for the current lease year, which is the period from October 1, 2021 through September 30,
2022.
(2) Any amounts representing rents in excess of the CPI floors specified above are considered contingent rent in accordance with GAAP. No such rent has been
recognized for the years ended December 31, 2021, 2020 and 2019.
(3) Variable rent is not subject to the escalator and is calculated as an increase or decrease of the average of net revenues for lease years 5 through 7
compared to the average net revenue for lease years 1 through 3, multiplied by the Variable rent percentage.

Century Portfolio Lease Agreement - Overview

The following is a summary of the material lease provisions of the Century Portfolio Lease Agreement:

($ in thousands)

Lease Provision
Initial term

Initial term maturity

Renewal terms
Current annual rent (1)
Escalator commencement

Escalator (2)

Net revenue to rent ratio floor

Term

15 years

12/31/2034

Four, five-year terms

$25,503

Lease year two
Lease years 2-3 - 1.0%
Lease years 4-15 - The greater of 1.25% or the change in CPI
7.5x commencing lease year six - if the coverage ratio is below the stated amount the
escalator will be reduced to 0.75%

Variable rent commencement/reset
Variable rent split (3)
Variable rent percentage (3)

Lease year 8 and 11
80% Base Rent and 20% Variable Rent
4%

____________________
(1) The amount represents the current annual base rent payable for the current lease year, which is the period from January 1, 2022 through December 31,
2022.
(2) Any amounts representing rents in excess of the CPI floors specified above are considered contingent rent in accordance with GAAP. No such rent has been
recognized for the years ended December 31, 2021, 2020 and 2019.
(3) Variable rent is not subject to the escalator and is calculated for lease year 8 as an increase or decrease of the average of net revenues for lease years 5
through 7 compared to the average net revenue for lease years 1 through 3 and for lease year 11 as an increase or decrease of the average of net revenues for
lease years 8 through 10 compared to the average net revenue for lease years 5 through 7, in each case multiplied by the Variable rent percentage.

F - 33

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

JACK Cleveland/Thistledown Lease Agreement - Overview

The following is a summary of the material lease provisions of our JACK Cleveland/Thistledown Lease Agreement:

($ in thousands)
Lease Provision
Initial term
Initial term maturity
Renewal terms
Current annual rent (1)

Escalator commencement

Escalator (2)

Term

20 years
1/31/2040
Three, five-year terms
$68,704
Lease year three
Lease years 3-4 - 1.0%
Lease years 5-7 - 1.5%
Lease years 8-15 - The greater of 1.5% or the change in CPI capped at 2.5%

____________________
(1) The amount represents the current annual base rent payable for the current lease year, which is the period from February 1, 2022 through January 31,
2023. Effective April 1, 2022, the annualized rent will increase by $1.8 million related to the gaming patio amenity at JACK Thistledown.
(2) Any amounts representing rents in excess of the CPI floors specified above are considered contingent rent in accordance with GAAP. No such rent has been
recognized for the years ended December 31, 2021, 2020 and 2019.

EBCI Lease Agreement - Overview

The following is a summary of the material lease provisions of our EBCI Lease Agreement:

($ in thousands)

Lease Provision
Initial term

Initial term maturity

Renewal terms
Current annual rent (1)
Escalator commencement

Escalator (2)

Variable rent commencement/reset
Variable rent split (3)
Variable rent percentage (3)

Term

15 years
8/31/2036

Four, five-year terms
$32,500

Lease year two
Lease years 2-5 - 1.5%
Lease years 6-15 - The greater of 2.0% or the change in CPI
Lease year 8 and 11

80% Base Rent and 20% Variable Rent
4%

____________________
(1) The amount represents the current annual base rent payable for the current lease year, which is the period from September 3, 2021 through August 31,
2022.
(2) Any amounts representing rents in excess of the CPI floors specified above are considered contingent rent in accordance with GAAP. No such rent has been
recognized for the year ended December 31, 2021.
(3) Variable rent is not subject to the escalator and is calculated for lease year 8 as an increase or decrease of the average of net revenues for lease years 5
through 7 compared to the average net revenue for the year preceding lease commencement and lease years 1 through 2 and for lease year 11 as an increase
or decrease of the average of net revenues for lease years 8 through 10 compared to the average net revenue for lease years 5 through 7, in each case
multiplied by the variable rent percentage.

F - 34

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Venetian Lease Agreement - Overview

The following is a summary of the material lease provisions of our Venetian Lease Agreement, as entered into on February 23,
2022:

($ in thousands)
Lease Provision
Initial term
Initial term maturity
Renewal terms
Current annual rent (1)

Escalator commencement (2)
Escalator

Term

30 years
2/29/2052
Two, ten-year terms
$250,000
Lease year two
The greater of 2.0% or the change in CPI capped at 3.0%

____________________
(1) The amount represents the current annual base rent payable for the current lease year, which is the period from February 23, 2022 through the date
specified in the Venetian Lease Agreement.
(2) Lease year two will begin on the earlier of (i) March 1, 2024 and (ii) the first day of the first month following the month in which the net revenue of the
Venetian Resort for the trailing twelve months equals or exceeds 2019 net revenue.

Capital Expenditure Requirements

We manage our residual asset risk through protective covenants in our Lease Agreements, which require the tenant to, among
other things, hold specific insurance coverage, engage in ongoing maintenance of the property and invest
in capital
improvements. With respect to the capital improvements, the Lease Agreements specify certain minimum amounts that our
tenants must spend on capital expenditures that constitute installation, restoration and repair or other improvements of items
with respect to the leased properties.

The following table summarizes the capital expenditure requirements of the respective tenants under the Caesars Lease
Agreements:

Provision

Regional Master Lease Agreement and
Joliet Lease Agreement

Yearly minimum expenditure

1% of net revenues (1)

Rolling three-year minimum (2)

$311 million

Initial minimum capital expenditure

N/A

____________________

Las Vegas Master Lease Agreement
1% of net revenues for CPLV
(commencing in 2022 with respect to
HLV) (1)

$84 million
$171 million (2017 - 2021) (with respect
solely to HLV)

(1) The lease agreements require a $114.5 million floor on annual capital expenditures for Caesars Palace Las Vegas, Joliet and the Regional Master Lease
Agreement properties in the aggregate. Additionally, annual building & improvement capital improvements must be equal to or greater than 1% of prior year
net revenues.
(2) Certain tenants under the Caesars Lease Agreements, as applicable, are required to spend $380.3 million on capital expenditures (excluding gaming
equipment) over a rolling three-year period, with $286.0 million allocated to the regional assets, $84.0 million allocated to Caesars Palace Las Vegas and the
remaining balance of $10.3 million to facilities (other than the Harrah’s Las Vegas Facility) covered by any Caesars Lease Agreement in such proportion as
such tenants may elect. Additionally, the tenants under the Regional Master Lease Agreement and Joliet Lease Agreement are required to expend a minimum of
$537.5 million on capital expenditures (including gaming equipment) across certain of its affiliates and other assets, together with the $380.3 million
requirement.

In connection with the ongoing COVID-19 pandemic and its impact on operations and financial performance, we entered into
an Omnibus Amendment to Leases with Pre-Merger Caesars on June 1, 2020 to provide limited relief with respect to a portion
of their capital expenditure obligations under the Las Vegas Master Lease Agreement, the Regional Master Lease Agreement
and the Joliet Lease Agreement (which relief was subsequently adjusted on October 27, 2020 to provide for a proportionate
adjustment to account for the addition of the Harrah’s Original Call Properties to the Regional Master Lease Agreement). This
relief is conditioned upon (i) funding by Caesars of certain minimum capital expenditures in fiscal year 2020 (which represent a
reduction of the minimum capital expenditure amounts currently set forth in the Caesars Lease Agreements), (ii) timely
payment of Caesars’ rent obligations under the Caesars Lease Agreements during the compliance period set forth in the
amendment, and (iii) no tenant event of default occurring under any of the Caesars Lease Agreements during the compliance
period set forth in the amendment. Caesars will receive credit for certain deemed capital expenditure amounts, which credit may

F - 35

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

be used to satisfy certain of their capital expenditure obligations in the 2020, 2021 and 2022 fiscal years, provided that the
foregoing conditions are satisfied. If Caesars fails to satisfy any of the foregoing conditions, Caesars will be required to satisfy
the capital expenditure obligations currently set forth in the Las Vegas Master Lease Agreement, the Regional Master Lease
Agreement and the Joliet Lease Agreement or, in certain cases, to deposit amounts in respect thereof into a capital expenditure
reserve in accordance with the Omnibus Amendment.

The following table summarizes the capital expenditure requirements of the respective tenants under the Penn National Lease
Agreements, Hard Rock Cincinnati Lease Agreement, Century Portfolio Lease Agreement, JACK Cleveland/Thistledown Lease
Agreement and EBCI Lease Agreement:

Provision

Penn National
Lease Agreements

Hard Rock
Cincinnati Lease
Agreement

Century
Portfolio Lease
Agreement

Yearly
minimum
expenditure

1% of net
revenues based
on rolling four-
year basis

1% of net
revenues

1% of net
gaming
revenues (1)

JACK Cleveland/
Thistledown Lease
Agreement
Initial minimum of
$30 million (2)
Thereafter - 1% of
net revenues on a
rolling three-year
basis

EBCI Lease
Agreement

Venetian Lease
Agreement

1% of net
revenues

2% of net
revenues based
on rolling
three-year basis

____________________
(1) Minimum of 1% of net gaming revenue on a rolling three-year basis for each individual facility and 1% of net gaming revenues per fiscal year for the
facilities collectively.
(2) Initial minimum required to be spent from the period commencing April 1, 2019 through December 31, 2022, which includes $18.0 million to be advanced
by us and expended by JACK Entertainment for the construction of the new gaming patio amenity at JACK Thistledown Racino (which construction was
completed in the first quarter of 2021).

Loan Portfolio

The following is a summary of our investments in loans as of December 31, 2021 and 2020:

($ in thousands)

Investment Name
Forum Convention Center
Mortgage Loan

Loan Type

Principal
Balance

Carrying
Value(1)

Future Funding
Commitments(2)

Interest
Rate(3)

Final
Maturity(4)

December 31, 2021

Senior Secured $ 400,000 $ 400,036 $

—

7.9 % 9/18/2025

Chelsea Piers Mortgage Loan

Senior Secured

Great Wolf Mezzanine Loan

Mezzanine

65,000

33,614

64,998

32,968

Total

$ 498,614 $ 498,002 $

15,000

45,886

60,886

7.0 % 8/31/2027

7/9/2026

8.0 %

7.3 %

($ in thousands)

Investment Name
Forum Convention Center
Mortgage Loan

Loan Type

Principal
Balance

Carrying
Value(1)

Future Funding
Commitments(2)

Interest
Rate(3)

Final
Maturity(4)

December 31, 2020

Senior Secured $ 400,000 $ 400,045 $

—

7.7 % 9/18/2025

Chelsea Piers Mortgage Loan

Senior Secured

65,000

64,880

15,000

7.0 % 8/31/2027

Amended and Restated ROV Loan

ROV Term Loan (5)
ROV Credit Facility (5)

Total

Senior Secured

70,000

71,796

—

9.0 % 1/24/2027

Senior Secured

—

—

25,000 L + 2.75% 1/24/2027

$ 535,000 $ 536,721 $

40,000

7.8 %

____________________
(1) Carrying value is net of unamortized loan origination costs and allowance for credit losses.
(2) Our future funding commitments are subject to our borrowers' compliance with the financial covenants and other applicable provisions of each respective
loan agreement.
(3) Represents current interest rate per annum. The interest rate of the Forum Convention Center Mortgage Loan is subject to a 2.0% annual escalation.
(4) Final maturity assumes all extension options are exercised; however, our loans may be repaid, subject to certain conditions, prior to such date.
(5) On October 4, 2021, the ROV Term Loan was repaid in full and the Amended and Restated ROV Loan, including the ROV Credit Facility, was terminated.

F - 36

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Note 5 — Allowance for Credit Losses

Adoption of ASC 326

On January 1, 2020, we adopted ASC 326, and, as a result, we are required to estimate and record non-cash expected credit
losses related to our historical and any future investments in sales-type leases, lease financing receivables and loans. Upon
adoption we elected to use the modified retrospective approach, and recorded a $309.4 million cumulative adjustment,
representing a 2.88% CECL allowance. Such amount was recorded as a cumulative-effect adjustment to our opening balance
sheet with a reduction in our Investments in leases - sales-type and a corresponding charge to retained earnings. Periods prior to
the adoption date that are presented for comparative purposes are not adjusted.

Allowance for Credit Losses

During the year ended December 31, 2021, we recognized a $19.6 million decrease in our allowance for credit losses primarily
driven by (i) the decrease in the short-term reasonable and supportable period probability of default, or R&S Period PD, of our
tenants or borrowers and their parent guarantors as a result of an improvement in their economic outlook due to the reopening
of all of their gaming operations and relative performance of such operations during 2021, (ii) the decrease in the long-term
reasonable and supportable period probability of default, or Long-Term Period PD, due to an upgrade of the credit rating of the
senior secured debt used to determine the Long-Term Period PD for one of our tenants during 2021 and (iii) the decrease in the
R&S Period PD and loss given default, or LGD, as a result of standard annual updates that were made to the inputs and
assumptions in the model that we utilize to estimate our CECL allowance. This decrease was partially offset by an increase in
the existing amortized cost balances subject to the CECL allowance.

During the year ended December 31, 2020, we recognized a $244.5 million increase in our allowance for credit losses primarily
driven by the increase in investment balances subject to CECL. Specifically, the increase was primarily attributable to (i) the
increase in investment balances resulting from the Eldorado Transaction, which includes (A) an initial CECL allowance on our
$1.8 billion investment in the MTA Properties, (B) an additional CECL allowance on our aggregate $1.4 billion increased
investment in the Las Vegas Master Lease Agreement as a result of the CPLV Additional Rent Acquisition and HLV
Additional Rent Acquisition and (C) an additional CECL allowance on the $333.4 million increased balance of our existing
Caesars Lease Agreements as a result of the mark to fair value in connection with the reassessment of lease classification, (ii)
an increase related to our initial investment in JACK Cleveland/Thistledown and the ROV Loan in January 2020, (iii) an
increase in the R&S Period PD of Caesars as a result of the Eldorado/Caesars Merger and (iv) an increase in the Long-term
Period PD of our tenants due to downgrades on certain of the credit ratings of our tenants’ senior secured debt in connection
with the COVID-19 pandemic. The credit loss standard does not require retrospective application and as such there is no
corresponding charge for the years ended December 31, 2019.

As of December 31, 2021 and 2020, and since our formation date on October 6, 2017, all of our Lease Agreements and loan
investments are current in payment of their obligations to us and no investments are on non-accrual status.

The following tables detail the allowance for credit losses as of December 31, 2021 and December 31, 2020:

(In thousands)

December 31, 2021

Amortized Cost

Allowance (1)

Net Investment

Allowance as a % of
Amortized Cost

Investments in leases - sales-type................................. $

13,571,516

$

(434,852) $

13,136,664

Investments in leases - financing receivables...............
Investments in loans .....................................................

2,735,948
498,775

(91,124)
(773)

2,644,824
498,002

Other assets - sales-type sub-leases..............................

Totals ....................................................................... $

280,510
17,086,749

$

(6,540)
(533,289) $

273,970
16,553,460

3.20 %

3.33 %
0.15 %

2.33 %
3.12 %

F - 37

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

December 31, 2020

(In thousands)

Amortized Cost

Allowance

Net Investment

Investments in leases - sales-type................................. $
Investments in leases - financing receivables...............
Investments in loans .....................................................
Other assets - sales-type sub-leases..............................

Totals ....................................................................... $

13,481,845
2,709,520
538,547
284,376
17,014,288

$

$

(454,201) $
(90,958)
(1,826)
(6,894)
(553,879) $

13,027,644
2,618,562
536,721
277,482
16,460,409

Allowance as a % of
Amortized Cost

3.37 %
3.36 %
0.34 %
2.42 %
3.26 %

____________________
(1) The total allowance excludes the CECL allowance for unfunded loan commitments. As of December 31, 2021, such allowance is $1.0 million and is
recorded in Other liabilities. As of December 31, 2020, there was no CECL allowance related to unfunded loan commitments.

The following chart reflects the roll-forward of the allowance for credit losses on our real estate portfolio for the year ended
December 31, 2021 and 2020:

(In thousands)

Year Ended December 31,

2021

2020

Beginning Balance January 1, ................................................................................... $

553,879 $

Initial allowance upon adoption.......................................................................

Initial allowance from current period investments ..........................................

Current period change in credit allowance ......................................................

Charge-offs.......................................................................................................

Recoveries........................................................................................................
Ending Balance December 31, ................................................................................... $

—

1,725

(21,279)

—

—
534,325 $

—

309,362

90,368

154,149

—

—
553,879

Credit Quality Indicators

We assess the credit quality of our investments through the credit ratings of the senior secured debt of the guarantors of our
leases, as we believe that our Lease Agreements have a similar credit profile to a senior secured debt instrument. The credit
quality indicators are reviewed by us on a quarterly basis as of quarter-end. In instances where the guarantor of one of our
Lease Agreements does not have senior secured debt with a credit rating, we use either a comparable proxy company or the
overall corporate credit rating, as applicable. We also use this credit rating to determine the Long-Term Period PD when
estimating credit losses for each investment.

The following tables detail the amortized cost basis of our investments by the credit quality indicator we assigned to each lease
or loan guarantor as of December 31, 2021 and December 31, 2020:

(In thousands)
Investments in leases -
sales-type and
financing receivable,
Investments in loans,
Other assets and Other
liabilities ....................... $

Ba2

Ba3

B1

B2

B3

N/A(1)

Total

December 31, 2021

— $

951,033 $14,888,770 $

868,629 $

279,579 $

98,739 $ 17,086,749

F - 38

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(In thousands)
Investments in leases -
sales-type and
financing receivable
and Investments in
loans ............................ $

Ba2

Ba3

B1

B2

B3

N/A(1)

Total

December 31, 2020

— $

— $15,733,402 $

934,628 $

281,246 $

65,012 $ 17,014,288

____________________
(1) We estimate the CECL allowance for the Chelsea Piers Mortgage Loan and Great Wolf Mezzanine Loan using a traditional commercial real estate model

based on standardized credit metrics to estimate potential losses.

Note 6 — Other Assets and Other Liabilities

Other Assets

The following table details the components of our other assets as of December 31, 2021 and 2020:

(In thousands)

December 31, 2021

December 31, 2020

Sales-type sub-leases, net..................................................................................... $

273,970

$

Property and equipment used in operations, net ..................................................

Debt financing costs.............................................................................................

Deferred acquisition costs ....................................................................................

Right of use assets................................................................................................

Tenant receivable for property taxes....................................................................

Prepaid expenses ..................................................................................................

Interest receivable ................................................................................................

Forward swap asset ..............................................................................................

Other receivables..................................................................................................

Other.....................................................................................................................

68,515

24,928

24,690

16,811

5,032

3,660

2,780

884

341

3,082

Total other assets ............................................................................................. $

424,693

$

277,482

69,204

8,879

1,788

17,507

3,384

2,710

2,746

—

803

2,027

386,530

_______________________________________________________

(1) As of December 31, 2021 and December 31, 2020, sales-type sub-leases are net of $6.5 million and $6.9 million of Allowance for credit losses,
respectively. Refer to Note 5 - Allowance for Credit Losses for further details.

Property and equipment used in operations, included within other assets, is primarily attributable to the land, building and
improvements of our golf operations and consists of the following as of December 31, 2021 and 2020:

(In thousands)

December 31, 2021

December 31, 2020

Land and land improvements............................................................................... $

59,250

$

Buildings and improvements ...............................................................................

Furniture and equipment .....................................................................................

Total property and equipment used in operations ...........................................
Less: accumulated depreciation ...........................................................................

14,880

9,014

83,144
(14,629)

Total property and equipment used in operations, net .................................... $

68,515

$

59,115

14,697

7,020

80,832
(11,628)

69,204

(In thousands)

Depreciation expense

Year Ended December 31,

2021

2020

2019

$

3,091

$

3,731

$

3,831

F - 39

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Other Liabilities

The following table details the components of our other liabilities as of December 31, 2021 and 2020:

(In thousands)

December 31, 2021

December 31, 2020

Finance sub-lease liabilities ................................................................................. $
Deferred financing liability ..................................................................................
Lease liabilities.....................................................................................................
Deferred income taxes..........................................................................................
CECL allowance for unfunded loan commitments ..............................................
Derivative liability................................................................................................

Total other liabilities........................................................................................ $

280,510
73,600
16,811
3,879
1,037
—
375,837

$

$

284,376
73,600
17,507
3,533
—
92,521
471,537

Note 7 — Debt

The following tables detail our debt obligations as of December 31, 2021 and 2020:

($ in thousands)

Description of Debt
Secured Revolving Credit Facility (2) ...................................................
Senior Unsecured Notes (3)

December 31, 2021

Final
Maturity

Interest
Rate

Face Value

Carrying
Value(1)

2024

L + 2.00% $

— $

—

2025 Notes .......................................................................................

2026 Notes .......................................................................................

2027 Notes .......................................................................................

2029 Notes .......................................................................................

2030 Notes .......................................................................................

2025

2026

2027

2029

2030

3.500%

4.250%

3.750%

4.625%

4.125%

750,000

742,677

1,250,000

1,235,972

750,000

1,000,000

1,000,000

741,409

987,331

987,134

Total Debt ...................................................................................................................................... $ 4,750,000

$ 4,694,523

($ in thousands)

Description of Debt

December 31, 2020

Final
Maturity

Interest
Rate

Face Value

Carrying
Value(1)

VICI PropCo Senior Secured Credit Facilities

Secured Revolving Credit Facility (2)...................................................
Term Loan B Facility (4).......................................................................

Senior Unsecured Notes (3)

2025 Notes...........................................................................................

2026 Notes...........................................................................................

2027 Notes...........................................................................................

2029 Notes...........................................................................................
2030 Notes...........................................................................................

2024

2024

2025

2026

2027

2029
2030

L + 2.00% $

— $

—

L + 1.75%

2,100,000

2,080,974

3.500%

4.250%

3.750%

4.625%
4.125%

750,000

740,333

1,250,000

1,233,119

750,000

1,000,000
1,000,000

739,733

985,730
985,643

Total Debt......................................................................................................................................... $ 6,850,000

$ 6,765,532

____________________
(1) Carrying value is net of original issue discount and unamortized debt issuance costs incurred in conjunction with debt.
(2) The commitment fee under the Secured Revolving Credit Facility was calculated on a leverage-based pricing grid with a range of 0.375% to 0.5%, in
each case depending on our total net debt to adjusted total assets ratio. Subsequent to year end, on February 8, 2022, we terminated the Secured
Revolving Credit Facility (including the first priority lien on substantially all of VICI PropCo’s and its existing and subsequently acquired wholly owned
material domestic restricted subsidiaries’ material assets) and the Existing Credit Agreement, and entered into the Credit Agreement providing for the
Credit Facilities, as described below.
Interest is payable semi-annually.

(3)
(4) The Term Loan B Facility was repaid in full on September 15, 2021 using the proceeds from the settlement of the June 2020 Forward Sale Agreement and

the September 2021 equity offering and all of our outstanding interest rate swap agreements were subsequently unwound and settled.

F - 40

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The following table is a schedule of future minimum payments of our debt obligations as of December 31, 2021:

($ in thousands)

Future Minimum Payments

2022 .............................................................................................................................................. $
2023 ..............................................................................................................................................
2024 ..............................................................................................................................................
2025 ..............................................................................................................................................
2026 ..............................................................................................................................................
Thereafter .....................................................................................................................................
Total minimum repayments.......................................................................................................... $

—
—
—
750,000
1,250,000
2,750,000
4,750,000

Senior Unsecured Notes

November 2019 Senior Unsecured Notes

On November 26, 2019, the Operating Partnership and the Co-Issuer (together with the Operating Partnership, the “Issuers”),
our wholly owned subsidiaries, issued (i) $1,250.0 million in aggregate principal amount of 4.250% 2026 Notes, which mature
on December 1, 2026, and (ii) $1,000.0 million in aggregate principal amount of 4.625% 2029 Notes, which mature on
December 1, 2029, under separate indentures, each dated as of November 26, 2019, among the Issuers, the subsidiary
guarantors party thereto and UMB Bank, National Association, as trustee (the “Trustee”). We used a portion of the net proceeds
of the offering to repay in full the $1.55 billion mortgage financing of Caesars Palace Las Vegas, and pay certain fees and
expenses including the net prepayment penalty of $55.4 million. On January 24, 2020, the remaining net proceeds were used to
pay for a portion of the purchase price of the JACK Cleveland/Thistledown Acquisition.

Interest on the November 2019 Senior Unsecured Notes is payable semi-annually in cash in arrears on June 1 and December 1
of each year. The 2026 Notes and 2029 Notes are redeemable at our option, in whole or in part, at any time on or after
December 1, 2022 and December 1, 2024, respectively, at the redemption prices set forth in the respective indenture. We may
redeem some or all of the 2026 Notes or the 2029 Notes prior to such respective dates at a price equal to 100% of the principal
amount thereof plus a “make-whole” premium. Prior to December 1, 2022, we may redeem up to 40% of the aggregate
principal amount of the 2026 Notes or the 2029 Notes using the proceeds of certain equity offerings at the redemption price set
forth in the respective indenture.

February 2020 Senior Unsecured Notes

On February 5, 2020, the Issuers issued (i) $750.0 million in aggregate principal amount of 3.500% 2025 Notes, which mature
on February 15, 2025, (ii) $750.0 million in aggregate principal amount of 3.750% 2027 Notes, which mature on February 15,
2027, and (iii) $1,000.0 million in aggregate principal amount of 4.125% 2030 Notes, which mature on August 15, 2030, under
separate indentures, each dated as of February 5, 2020, among the Issuers, the subsidiary guarantors party thereto and the
Trustee. We placed $2.0 billion of the net proceeds of the offering into escrow pending the consummation of the Eldorado
Transaction (which was subsequently released from escrow and used to fund a portion of the purchase price of the Eldorado
Transaction on July 20, 2020), and used the remaining net proceeds from the 2025 Notes, together with cash on hand, to redeem
in full the outstanding $498.5 million in aggregate principal amount of the Second Lien Notes plus the Second Lien Notes
Applicable Premium (as defined in the Second Lien Notes indenture), for a total redemption cost of approximately
$537.5 million.

Interest on the February 2020 Senior Unsecured Notes is payable semi-annually in cash in arrears on February 15 and August
15 of each year. The 2025 Notes, 2027 Notes and 2030 Notes are redeemable at our option, in whole or in part, at any time on
or after February 15, 2022, February 15, 2023, and February 15, 2025, respectively, at the redemption prices set forth in the
respective indenture. We may redeem some or all of the 2025 Notes, 2027 Notes or 2030 Notes prior to such respective dates at
a price equal to 100% of the principal amount thereof plus a “make-whole” premium. Prior to February 15, 2022, with respect
to the 2025 Notes, and February 15, 2023, with respect to the 2027 Notes and 2030 Notes, we may redeem up to 40% of the
aggregate principal amount of the 2025 Notes, 2027 Notes or 2030 Notes using the proceeds of certain equity offerings at the
redemption price set forth in the respective indenture.

F - 41

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Guarantee and Financial Covenants

Until February 8, 2022, the November 2019 Senior Unsecured Notes and the February 2020 Senior Unsecured Notes (together,
the “Senior Unsecured Notes”) were fully and unconditionally guaranteed, jointly and severally, on a senior unsecured basis by
each existing and future direct and indirect wholly owned material domestic subsidiary of the Operating Partnership that incurs
or guarantees certain bank indebtedness or any other material capital market indebtedness, other than certain excluded
subsidiaries and the Co-Issuer. All subsidiary guarantees were released upon the execution of the Credit Agreement on
February 8, 2022.

The Operating Partnership and its subsidiaries represent our “Real Property Business” segment, with the “Golf Course
Business” segment corresponding to the portion of our business operated through entities that are not direct or indirect
subsidiaries of the Operating Partnership or obligors of the Senior Unsecured Notes. Refer to Note 15 - Segment Information
for more information about our segments.

The respective indentures for the Senior Unsecured Notes each contain covenants that limit the Issuers’ and their restricted
subsidiaries’ ability to, among other things: (i) incur additional debt; (ii) pay dividends on or make other distributions in respect
of their capital stock or make other restricted payments; (iii) make certain investments; (iv) sell certain assets; (v) create or
permit to exist dividend and/or payment restrictions affecting their restricted subsidiaries; (vi) create liens on certain assets to
secure debt; (vii) consolidate, merge, sell or otherwise dispose of all or substantially all of their assets; (viii) enter into certain
transactions with their affiliates; and (ix) designate their subsidiaries as unrestricted subsidiaries. These covenants are subject to
a number of exceptions and qualifications, including the ability to declare or pay any cash dividend or make any cash
distribution to VICI to the extent necessary for VICI to fund a dividend or distribution by VICI that it believes is necessary to
maintain its status as a REIT or to avoid payment of any tax for any calendar year that could be avoided by reason of such
distribution, and the ability to make certain restricted payments not to exceed 95% of our cumulative Funds From Operations
(as defined in the Senior Unsecured Notes indentures), plus the aggregate net proceeds from (i) the sale of certain equity
interests in, (ii) capital contributions to, and (iii) certain convertible indebtedness of the Operating Partnership. As
of December 31, 2021, the restricted net assets of the Operating Partnership were approximately $7.4 billion.

New Unsecured Credit Facilities

Subsequent to year end, in February 2022, the Operating Partnership entered into the Credit Agreement providing for (i) the
Revolving Credit Facility in the amount of $2.5 billion scheduled to mature on March 31, 2026 and (ii) the Delayed Draw Term
Loan in the amount of $1.0 billion scheduled to mature on March 31, 2025. The Revolving Credit Facility includes two six-
month maturity extension options and the Delayed Draw Term Loan includes two twelve-month extension options, in each
case, the exercise of which is subject to customary conditions and the payment of an extension fee of 0.0625% on the extended
commitments, in the case of each six-month extension of the Revolving Credit Facility, and 0.125% on the extended term loans,
in the case of each twelve-month extension of the Delayed Draw Term Loan. The Credit Facilities include the option to increase
the revolving loan commitments by up to $1.0 billion and increase the delayed draw term loan 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.

Borrowings under the Credit Facilities will bear interest, at the Operating Partnership’s option, (i) with respect to the Revolving
Credit Facility, at a rate based on SOFR (including a credit spread adjustment) plus a margin ranging from 0.775% to 1.325%
or a base rate plus a margin ranging from 0.00% to 0.325%, in each case, with the actual margin determined according to the
Operating Partnership’s debt ratings, and (ii) with respect to the Delayed Draw Term Loan, at a rate based on SOFR (including
a credit spread adjustment) plus a margin ranging from 0.85% to 1.60% or a base rate plus a margin ranging from 0.00% to
0.60%, in each case, with the actual margin determined according to the Operating Partnership’s debt ratings. The base rate is
the highest of (i) the prime rate of interest last quoted by the Wall Street Journal in the U.S. then in effect, (ii) the NYFRB rate
from time to time plus 0.5% and (iii) the SOFR rate for a one-month interest period plus 1.0%, subject in each case to a floor of
1.0%. In addition, the Revolving Credit Facility requires the payment of a facility fee ranging from 0.15% to 0.375%
(depending on the Operating Partnership’s debt rating) of total revolving commitments.

Pursuant to the terms of the Credit Agreement, the Operating Partnership is subject to, among other things, customary
covenants and the maintenance of various financial covenants. The Credit Agreement is consistent with certain tax-related
requirements related to security for the Company’s debt. If the MGP Transactions Bridge Facility and/or the Venetian
Acquisition Bridge Facility (each as described below) is funded and remains outstanding for 90 days, then the Credit Facilities
are required to be secured on a second priority basis with the same collateral securing the MGP Transactions Bridge Facility for
so long as the MGP Transactions Bridge Facility remains outstanding.

F - 42

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

On February 18, 2022, we drew on the Revolving Credit Facility in the amount of $600.0 million to fund a portion of the
purchase price of the Venetian Acquisition.

Senior Secured Credit Facilities

In December 2017, VICI PropCo entered into a credit agreement (as amended, amended and restated and otherwise modified,
the “Existing Credit Agreement”), which was subsequently amended and restated in May 2019 and amended in January 2020,
comprised of a $2.2 billion Term Loan B Facility and a $1.0 billion Secured Revolving Credit Facility (the Term Loan B
Facility and the Secured Revolving Credit Facility, as amended, are referred to together as the “Senior Secured Credit
Facilities”). Pursuant to the Existing Credit Agreement, the Term Loan B Facility bore interest at a rate of LIBOR plus 1.75%
and the Secured Revolving Credit Facility was subject to an interest rate based on a leverage-based pricing grid with a range of
between 1.75% to 2.00% over LIBOR, or between 0.75% and 1.00% over the base rate, in each case depending on our total net
debt to adjusted total assets ratio. The commitment fee payable under the Secured Revolving Credit Facility bore interest at a
rate based on a leverage-based pricing grid with a range of between 0.375% to 0.50% depending on our total net debt to
adjusted total assets ratio. The Secured Revolving Credit Facility also required the payment of a commitment fee of between
0.375% to 0.50% depending on our total net debt to adjusted total assets ratio. The Credit Agreement contained customary
covenants and, with respect to the Secured Revolving Credit Facility, certain financial covenants.

The Senior Secured Credit Facilities were secured by a first priority lien on substantially all of VICI PropCo’s material assets
(and those of its existing and subsequently acquired wholly owned material domestic restricted subsidiaries), including
mortgages on their respective real estate, subject to customary exclusions. VICI was not subject to the covenants of the Existing
Credit Agreement nor was VICI a guarantor of the Senior Secured Credit Facilities.

On September 15, 2021, we used the proceeds from the settlement of the June 2020 Forward Sale Agreement, as defined in
Note 11 - Stockholders Equity, and the proceeds from the issuance of 65,000,000 shares of common stock from the September
2021 equity offering to repay in full the Term Loan B Facility, including outstanding accrued interest. In connection with the
full repayment, we recognized a loss on extinguishment of debt of $15.6 million during the year ended December 31, 2021,
representing the write-off of the remaining unamortized deferred financing costs. Following the repayment in full of the Term
Loan B Facility, the Secured Revolving Credit Facility remained in effect pursuant to the Existing Credit Agreement.

On February 8, 2022, we terminated the Secured Revolving Credit Facility (including the first priority lien on substantially all
of VICI PropCo’s material assets and those of its existing and subsequently acquired wholly owned material domestic restricted
subsidiaries) and the Existing Credit Agreement, and entered into the Credit Agreement providing for the Credit Facilities, as
described above.

Bridge Facilities

MGP Transactions Bridge Facility

On August 4, 2021, in connection with the MGP Transactions, VICI PropCo entered into a Commitment Letter (the “MGP
Transactions Commitment Letter”) with Morgan Stanley Senior Funding, Inc., JPMorgan Chase Bank, N.A. and Citigroup
Global Markets Inc. (collectively, the “MGP Transactions Bridge Lender”), pursuant to which, and subject to the terms and
conditions set forth therein, the MGP Transactions Bridge Lender provided commitments in an amount up to $9.3 billion in the
aggregate, consisting of a 364-day first lien secured bridge facility (the “MGP Transactions Bridge Facility”), for the purpose of
providing a portion of the financing necessary to fund (i) the consideration to be paid in connection with the Redemption
pursuant to the terms of the MGP Master Transaction Agreement, (ii) amounts to be paid in connection with offers to
repurchase the MGP OP Notes pursuant to their respective indentures if the assumption of such notes by the Operating
Partnership in the Mergers is unsuccessful and (iii) related fees and expenses. The commitment fee is equal to, (i) with respect
to any commitments that remain outstanding on or prior to September 15, 2021, 0.25% of such commitments, (ii) with respect
to any commitments that remain outstanding after September 15, 2021 and are terminated on or prior to August 4, 2022, 0.50%
of such commitments, and (iii) with respect to any commitments that remain outstanding after August 4, 2022, 0.75% of such
commitments. For the year ended December 31, 2021, we recognized $38.7 million of fees related to the MGP Transactions
Bridge Facility in Interest expense on our Statement of Operations.

Commitments and loans under the MGP Transactions Bridge Facility will be reduced or prepaid, as applicable, in part with the
proceeds of certain incurrences of indebtedness, issuances of equity and asset sales. If we use the MGP Transactions Bridge
Facility, funding is contingent on the satisfaction of certain customary conditions set forth in the MGP Transactions
Commitment Letter, including, among others, (i) the execution and delivery of definitive documentation with respect to the

F - 43

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

MGP Transactions Bridge Facility in accordance with the terms set forth in the MGP Transactions Commitment Letter and (ii)
the consummation of the MGP Transactions in accordance with the MGP Master Transaction Agreement. Although we do not
currently expect VICI PropCo to make any borrowings under the MGP Transactions Bridge Facility, there can be no assurance
that such borrowings will not be made or that we will be able to incur alternative long-term debt financing in lieu of borrowings
under the MGP Transactions Bridge Facility on favorable terms, or at all. Interest under the MGP Transactions Bridge Facility,
if funded, will be calculated on a rate between (i) LIBOR plus 200 basis points and LIBOR plus 275 basis points or (ii) the base
rate plus 100 basis points and the base rate plus 175 basis points, in each case depending on duration. The MGP Transactions
Bridge Facility, if funded, will contain restrictive covenants and events of default substantially similar to those contained in the
Senior Secured Credit Facilities. If we draw upon the MGP Transactions Bridge Facility, there can be no assurances that we
would be able to refinance the MGP Transactions Bridge Facility on satisfactory terms, or at all.

On September 23, 2021, following the successful early tender results and participation of the Exchange Offers and Consent
Solicitations, the execution of the MGP OP Supplemental Indentures and the elimination of the change of control covenants in
connection therewith, $4,242.0 million in committed financing (representing the second tranche of the MGP Transactions
Bridge Facility) was terminated in accordance with the terms of the MGP Transactions Commitment Letter.

Venetian Acquisition Bridge Facility

On March 2, 2021, in connection with the Venetian Acquisition, VICI PropCo entered into a Commitment Letter (the
“Venetian Acquisition Commitment Letter”) with Deutsche Bank Securities Inc. and Deutsche Bank AG Cayman Islands
Branch, and Morgan Stanley Senior Funding, Inc. (collectively, the “Venetian Acquisition Bridge Lender”), pursuant to which,
and subject to the terms and conditions set forth therein, the Venetian Acquisition Bridge Lender has provided commitments in
an amount up to $4.0 billion in the aggregate, consisting of a 364-day first lien secured bridge facility (the “Venetian
Acquisition Bridge Facility”), for the purpose of providing a portion of the financing necessary to fund the consideration in
connection with the Venetian PropCo Acquisition. On March 8, 2021, following the entry into the March 2021 Forward Sale
Agreements, the commitments under the Venetian Acquisition Bridge Facility were reduced by $1,890.0 million. On December
13, 2021, the commitments under Venetian Bridge Acquisition Facility were reduced by an additional $1,410.0 million. As of
December 31, 2021, $700.0 million of commitments under the Venetian Acquisition Bridge Facility remained outstanding.
Subsequent to year end, on February 23, 2022, the remaining commitments under the Venetian Acquisition Bridge Facility
were fully terminated in connection with the closing of the Venetian Acquisition. The Venetian Acquisition Bridge Facility was
subject to a tiered commitment fee based on the period the commitment is outstanding and a structuring fee. For the year ended
December 31, 2021, we recognized $16.4 million of fees related to the Venetian Acquisition Bridge Facility in Interest expense
on our Statement of Operations.

Eldorado Transaction Bridge Facilities

On June 24, 2019, in connection with the Eldorado Transaction, VICI PropCo entered into a commitment letter with Deutsche
Bank Securities Inc. and Deutsche Bank AG Cayman Islands Branch (collectively, the “Eldorado Transaction Bridge Lender”),
pursuant to which and subject to the terms and conditions set forth therein, the Eldorado Transaction Bridge Lender agreed to
provide (i) a 364-day first lien secured bridge facility of up to $3.3 billion in the aggregate and (ii) a 364-day second lien
secured bridge facility of up to $1.5 billion in the aggregate (collectively the “Eldorado Transaction Bridge Facilities”), for the
purpose of providing a portion of the financing necessary to fund the consideration to be paid pursuant to the terms of the
Eldorado Transaction documents and related fees and expenses. Following the November 2019 Senior Unsecured Notes
offering, the commitments under the Eldorado Transaction Bridge Facilities were reduced by $1.6 billion, to $3.2 billion.
Following the February 2020 Senior Unsecured Notes offering, we placed $2.0 billion of the net proceeds of the offering into
escrow pending the consummation of the Eldorado Transaction and the commitments under the Eldorado Transaction Bridge
Facilities were further reduced by $2.0 billion to $1.2 billion. The Eldorado Transaction Bridge Facilities were subject to a
tiered commitment fee based on the period the commitment is outstanding and a structuring fee. The structuring fee was equal
to 0.10% of the total aggregate commitments at June 24, 2019 and was payable as such commitments were terminated. For the
year ended December 31, 2020, we recognized $3.1 million of fees related to the Eldorado Transaction Bridge Facilities in
Interest expense on our Statement of Operations. No such amount was recognized for the year ended December 31, 2021 as the
Eldorado Transaction Bridge Facilities were fully terminated at our election in June 2020.

Second Lien Notes

The Second Lien Notes were issued on October 6, 2017, pursuant to an indenture by and among VICI PropCo and its wholly
owned subsidiary, VICI FC Inc., the subsidiary guarantors party thereto, and UMB Bank National Association, as trustee. On
February 20, 2020, we used a portion of the proceeds from the issuance of the 2025 Notes, together with cash on hand, to

F - 44

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

redeem in full the Second Lien Notes at a redemption price of 100% of the principal amount of the Second Lien Notes then
outstanding plus the Second Lien Notes Applicable Premium (as defined in the Second Lien Notes indenture), for a total
redemption cost of $537.5 million. In connection with the full redemption, we recognized a loss on extinguishment of debt of
$39.1 million during the year ended December 31, 2020.

CPLV CMBS Debt

The CPLV CMBS Debt was incurred on October 6, 2017 pursuant to a loan agreement, and was secured by a first priority lien
on all of the assets of CPLV Property Owner LLC, as borrower. On November 26, 2019, we used the proceeds from the
November 2019 Senior Unsecured Notes offering to repay in full the CPLV CMBS Debt. Due to the prepayment of the CPLV
CMBS Debt, we recognized a loss on extinguishment of debt of $58.1 million during the year ended December 31, 2019, the
majority of which related to the prepayment penalty.

Financial Covenants

As described above, our debt obligations are subject to certain customary financial and protective covenants that restrict the
Operating Partnership, VICI PropCo and its subsidiaries’ ability to incur additional debt, sell certain asset and restrict certain
payments, among other things. These covenants are subject to a number of exceptions and qualifications, including the ability
to make restricted payments to maintain our REIT status. At December 31, 2021, we are in compliance with all financial
covenants under our debt obligations.

Note 8 — Derivatives

In December 2021, we entered into a forward-starting interest rate swap agreement with a notional amount of $500.0 million to
hedge against changes in future cash flows resulting from changes in interest rates from the trade date through the forecasted
issuance date of $500.0 million of long-term debt. We hedged our exposure to the variability in future cash flows for a
forecasted issuance of long-term debt over a maximum period ending December 2023. The forward-starting interest rate swap
was designated as a cash-flow hedge. Subsequent to year-end, we entered into additional forward-starting interest rate swap
agreements with an aggregate notional amount of $1.5 billion and fixed rates ranging from 1.6390% to 1.6900% and maturities
ranging from May 2, 2027 to May 2, 2032. The additional forward-starting interest rate swap agreements continue to hedge our
exposure to the variability in future cash flows for a forecasted issuance of long-term debt over a maximum period ending
December 2023 and are designated as cash-flow hedges.

In April 2018 and January 2019, we entered into six interest rate swap agreements with third party financial institutions having
an aggregate notional amount of $2.0 billion. The interest rate swap transactions were designated as cash flow hedges that
effectively fix the LIBOR component of the interest rate on a portion of the outstanding debt under the Term Loan B Facility at
2.8297%. On September 15, 2021, in connection with the full repayment of the Term Loan B Facility, we unwound and settled
all of our outstanding interest rate swap agreements resulting in a cash payment of $66.9 million, inclusive of accrued interest
of $2.7 million. As the Term Loan B Facility was repaid in full with proceeds from the issuance of 65,000,000 shares of
common stock on September 14, 2021 and proceeds from the settlement of the June 2020 Forward Sale Agreement with no
replacement debt, the full amount held in Other comprehensive income, $64.2 million, was immediately reclassified to Interest
expense.

The following tables detail our outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk
as of December 31, 2020 and 2021:

($ in thousands)

Instrument

Number of
Instruments

Fixed
Rate

Notional

December 31, 2021

Forward-starting interest rate swap

1

1.3465%

$500,000

F - 45

Index
USD SOFR-
COMPOUND

Maturity

May 2, 2032

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

($ in thousands)

Instrument
Interest rate swaps

Interest rate swaps

December 31, 2020

Number of
Instruments
4

Fixed
Rate

Notional

2.8297% $1,500,000

Index
USD LIBOR

Maturity
April 22, 2023

2

2.3802%

$500,000

USD LIBOR

January 22, 2021

As of December 31, 2021 and 2020, the swaps are in net unrealized gain and loss positions, respectively and are recorded
within Other assets and Other liabilities, respectively. The following table presents the effect of our derivative financial
instruments on our Statement of Operations:

(In thousands)
Unrealized gain (loss) recorded in other comprehensive
income................................................................................ $
Interest recorded in interest expense..................................
Interest rate swap settlement recorded in interest expense

Year Ended December 31,

2021

2020

2019

$

29,166
29,960
64,239

(27,443) $
42,797
—

(42,954)
9,269
—

Note 9 — Fair Value

The following tables summarize our assets and liabilities measured at fair value on a recurring basis as of December 31, 2021
and 2020:

(In thousands)

Financial assets:

December 31, 2021

Carrying Amount

Level 1

Fair Value

Level 2

Level 3

Derivative instruments - forward-starting

interest rate swap (1) ...................................... $

884

$

— $

884

$

—

(In thousands)

Financial assets:

December 31, 2020

Carrying Amount

Level 1

Fair Value

Level 2

Level 3

Short-term investments (2) ................................ $

19,973

Financial liabilities:

Derivative instruments - interest rate swaps (1) $

92,521

$

$

— $

19,973

— $

92,521

$

$

—

—

____________________
(1) The fair values of our interest rate swap derivative instruments were estimated using advice from a third-party derivative specialist, based on contractual

cash flows and observable inputs comprising interest rate curves and credit spreads, which are Level 2 measurements as defined under ASC 820.

(2) The carrying value of these investment is equal to their fair value due to the short-term nature of the investments as well as their credit quality.

F - 46

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The estimated fair values of our financial instruments at December 31, 2021 and 2020 for which fair value is only disclosed are
as follows:

(In thousands)

Financial assets:

December 31, 2021

December 31, 2020

Carrying Amount

Fair Value

Carrying Amount

Fair Value

Investments in leases - financing receivables (1) $
Investments in loans (2) ......................................
Cash and cash equivalents ................................

2,644,824 $
498,002
739,614

3,104,337 $
498,614
739,614

2,618,562 $
536,721
315,993

2,684,955
538,151
315,993

Financial liabilities:

Debt (3)...............................................................

Secured Revolving Credit Facility................. $
Term Loan B Facility.....................................
2025 Notes .....................................................
2026 Notes .....................................................

2027 Notes .....................................................

2029 Notes .....................................................

2030 Notes .....................................................

— $
—
742,677
1,235,972

741,409

987,331

987,134

— $
—
763,125
1,296,875

772,500

1,067,500

1,055,000

— $

2,080,974
740,333
1,233,119

739,733

985,730

985,643

—
2,065,875
766,875
1,296,875

763,125

1,070,000

1,045,000

____________________
(1) These investments represent the JACK Cleveland/Thistledown Lease Agreement and the Harrah’s Original Call Properties. The fair value of these assets
are based on significant “unobservable” market inputs and, as such, these fair value measurements are considered Level 3 of the fair value hierarchy.
(2) These investments represent the (i) Caesars Forum Convention Center Mortgage Loan, (ii) Chelsea Piers Mortgage Loan, (iii) Amended and Restated
ROV Loan (which was terminated on October 4, 2021) and (iv) Great Wolf Mezzanine Loan. We believe the current principal balance of the investments
approximates their fair value.

(3) The fair value of our debt instruments was estimated using quoted prices for identical or similar liabilities in markets that are not active and, as such,

these fair value measurements are considered Level 2 of the fair value hierarchy.

Gain Upon Lease Modification in Connection with the Eldorado Transaction

On July 20, 2020, in connection with the Eldorado Transaction and as required under ASC 842, we reassessed the lease
classifications of the Las Vegas Master Lease Agreement, Regional Master Lease Agreement and Joliet Lease Agreement and
determined the leases meet the definition of a sales-type lease, including the land component of Caesars Palace Las Vegas. As a
result of the reclassifications of the Caesars Lease Agreements from direct financing and operating leases to sales-type leases,
we recorded the investments at their estimated fair values as of the modification date and recognized a net gain equal to the
difference in fair value of the asset and its carrying value immediately prior to the modification.

We valued the real estate portfolio using a rent multiple taking into consideration a variety of factors, including (i) asset quality
and location, (ii) property and lease-level operating performance and (iii) supply and demand dynamics of each property’s
respective market. With respect to certain assets which were subject to signed sale agreements as of the date of reassessment,
and were subject to removal from the Regional Master Lease Agreement upon consummation of such transactions, which
includes Harrah’s Reno, Bally’s Atlantic City and Louisiana Downs, these assets were recorded at fair value using the contract
price less costs to sell.

As a result of the re-measurement of the Caesars Lease Agreements to fair value, we recognized a $333.4 million gain upon
lease modification in our Statement of Operations during the year ended December 31, 2020.

F - 47

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The following table summarizes our assets measured at fair value on a non-recurring basis in relation to the gain upon
modification of the Caesars Lease Agreements on July 20, 2020 the date of modification:

(In thousands)

Financial assets:

July 20, 2020

Carrying Amount

Level 1

Fair Value

Level 2

Level 3

Investments in sales-type leases - Caesars
Lease Agreements (1) ........................................ $
Investments in sales-type leases - assets
subject to sales agreements (2) .......................... $

10,228,465

55,325

$

$

— $

— $

10,228,465

— $

55,325

$

—

____________________
(1)

The fair value measurement of the Caesars Lease Agreements excludes the Harrah’s Original Call Properties Acquisitions, HLV Additional Rent
Acquisition and CPLV Additional Rent Acquisition as these transactions occurred in connection with the Eldorado Transaction and the investments are
measured at historical cost.

(2) Represents the Harrah’s Reno, Bally’s Atlantic City and Louisiana Downs assets, which were subject to sales agreements at the date of the modification.

The fair value of these investments is based on the contract price and represents a Level 2 measurement as defined in ASC 820.

The following table summarizes the significant unobservable inputs used in non-recurring Level 3 fair value measurements:

(In thousands)

Significant Assumptions

Asset Type

Fair Value(1)

Valuation
Technique

Range

Investment in sales-type lease - Casinos $

10,228,465

Rent Multiple

9.75x - 15.50x

Weighted
Average(2)
13.0x

____________________
(1)

The fair value measurement of the Caesars Lease Agreements excludes the Harrah’s Original Call Properties Acquisitions, HLV Additional Rent
Acquisition and CPLV Additional Rent Acquisition as these transactions occurred in connection with the Eldorado Transaction and the investments are
measured at historical cost.

(2) Weighted by relative fair value.

Note 10 — Commitments and Contingent Liabilities

Litigation

In the ordinary course of business, from time to time, we may be subject to legal claims and administrative proceedings. As of
December 31, 2021, we are not subject to any litigation that we believe could have, individually or in the aggregate, a material
adverse effect on our business, financial condition or results of operations, liquidity or cash flows.

In connection with the Mergers, three lawsuits were filed by purported MGP shareholders and six lawsuits were filed by
purported VICI stockholders challenging the disclosures made, as applicable, in the Registration Statement on Form S-4 filed
on September 8, 2021 and the Prospectus filed on September 23, 2021. The plaintiffs in each action sought, among other things,
to enjoin the Mergers and the transactions contemplated by the MGP Master Transaction Agreement and an award of costs and
attorneys’ fees. Each of the lawsuits has been dismissed pursuant to applicable litigation procedure, although additional lawsuits
arising out of the MGP Transactions may be filed in the future.

Operating Lease Commitments

We are the lessee under various operating leases for: (i) land at the Cascata golf course, which expires in 2038 and (ii) offices in
New Orleans, LA and New York, NY, which expire in 2022 and 2030, respectively. The discount rates for the leases was
determined based on the yield of our current secured borrowings, adjusted to match borrowings of similar terms, and are
between 5.3% and 5.5%. The weighted average remaining lease term as of December 31, 2021 under our operating leases was
14.5 years. Our Cascata ground lease has three 10-year extension options. The rent of such options would be the in-place rent at
the time of renewal.

F - 48

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Total rental expense, included in golf expenses and general and administrative expenses in our Statement of Operations and
contractual rent expense under these agreements were as follows:

(In thousands)

Year Ended December 31,

2021

2020

2019

Rent expense...................................................................... $
Contractual rent ................................................................. $

2,009
1,881

$
$

2,008
1,600

$
$

1,622
1,257

As of December 31, 2021, we have a $16.8 million right of use asset and corresponding lease liability recorded in Other assets
and Other liabilities, respectively, on our Balance Sheet related to our operating lease commitments for which we are the lessee.

The future minimum lease commitments relating to the base lease rent portion of noncancelable operating leases at
December 31, 2021 are as follows:

(In thousands)
2022...................................................................................................................................................... $
2023......................................................................................................................................................
2024......................................................................................................................................................
2025......................................................................................................................................................
2026......................................................................................................................................................
Thereafter .............................................................................................................................................

Total minimum lease commitments................................................................................................. $

Discounting factor ................................................................................................................................
Lease liability ....................................................................................................................................... $

Lease Commitments

1,884
1,827
1,847
1,908
1,959
17,117
26,542
9,731
16,811

Finance Lease Commitments

Certain of our acquisitions necessitate that we assume, as the lessee, ground and use leases, the cost of which is passed to our
tenants through the Lease Agreements, which require the tenants to pay all costs associated with such ground and use leases and
provide for their direct payment to the landlord.

We have determined we are the primary obligor of certain of such ground and use leases and, accordingly, have presented these
leases on a gross basis on our Balance Sheet and Statement of Operations. Further, we assessed the classification of the sub-
lease to our tenant through the Lease Agreements, and our obligation as primary obligor of the ground and use leases and
determined that they meet the definition of a sales-type lease and finance lease, respectively. The following table details the
balance and location in our Balance Sheet of the ground and use leases as of December 31, 2021 and 2020, which is primarily
comprised of the HNO Ground Lease:

(In thousands)

December 31, 2021

December 31, 2020

Others assets (sales-type sub-lease)...................................................................... $

Other liabilities (finance sub-lease liability) ........................................................

273,970

$

280,510

277,482

284,376

Total rental income and rental expense, included in Other income and Other expenses, respectively, in our Statement of
Operations and contractual rent expense under these agreements were as follows:

(In thousands)
Rental income and expense (1) ............................................ $
Contractual rent .................................................................. $

Year Ended December 31,

2021

2020

2019

22,484
26,350

$
$

11,632 $
17,983 $

410
452

____________________
(1) For the years ended December 31, 2021 and 2020, these amounts are presented gross in Other income with an offsetting amount in Other expenses within
the Statement of Operations. For the year ended December 31, 2019, we recorded such amounts as a component of General and administrative expenses
on a net basis as these charges were not material to the Statement of Operations.

F - 49

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The future minimum lease commitments relating to the ground and use leases at December 31, 2021 are as follows:

(In thousands)
2022...................................................................................................................................................... $
2023......................................................................................................................................................
2024......................................................................................................................................................
2025......................................................................................................................................................
2026......................................................................................................................................................
Thereafter .............................................................................................................................................
Total minimum lease commitments ..................................................................................................... $
Discounting factor ................................................................................................................................
Finance sub-lease liability .................................................................................................................... $

Lease Commitments

26,350
23,350
23,350
23,350
23,350
741,729
861,479
580,969
280,510

The discount rate for the ground and use leases was determined based on the yield of our current secured borrowings, adjusted
to match borrowings of similar terms and are between 6% and 8%. The weighted average remaining lease term as of
December 31, 2021 under our finance leases was 36.8 years.

Note 11 — Stockholders' Equity

Authorized

Effective September 10, 2021, we amended our Articles of Amendment and Restatement to increase: (i) the number of shares
of stock that we are authorized to issue from 1,000,000,000 to 1,400,000,000, (ii) the number of shares of common stock, par
value $0.01 per share, that we are authorized to issue from 950,000,000 to 1,350,000,000, and (iii) the aggregate par value of all
authorized shares of our stock having par value from $10,000,000 to $14,000,000, in order to have sufficient authorized shares
to complete the MGP Transactions, which remain subject to customary closing conditions, including regulatory approvals.

We had previously amended our Articles of Amendment and Restatement, effective March 2, 2021, to increase: (i) the number
of shares of stock that we were authorized to issue from 750,000,000 to 1,000,000,000, (ii) the number of shares of common
stock, par value $0.01 per share, that we were authorized to issue from 700,000,000 to 950,000,000, and (iii) the aggregate par
value of all authorized shares of our stock having par value from $7,500,000 to $10,000,000.

As of December 31, 2021, we have the authority to issue 1,400,000,000 shares of stock, consisting of 1,350,000,000 shares of
Common Stock, $0.01 par value per share and 50,000,000 shares of Preferred Stock, $0.01 par value per share.

Primary Follow-on Offerings

September 2021 Offering

On September 14, 2021, we completed a primary follow-on offering of 115,000,000 shares of common stock consisting of (i)
65,000,000 shares of common stock (including 15,000,000 shares sold pursuant to the exercise in full of the underwriters’
option to purchase additional common stock) and (ii) 50,000,000 shares of common stock that were subject to forward sale
agreements (collectively the “September 2021 Forward Sale Agreements”), which require settlement by September 9, 2022, in
each case at a public offering price of $29.50 per share for an aggregate offering value of $3.4 billion, resulting in net proceeds,
after deduction of the underwriting discount and expenses, of $1,859.0 million from the sale of the 65,000,000 shares (including
15,000,000 shares sold pursuant to the exercise in full of the underwriters’ option to purchase additional common stock). We
did not initially receive any proceeds from the sale of the 50,000,000 shares subject to the September 2021 Forward Sale
Agreements, which were sold to the underwriters by the forward purchasers or their respective affiliates and remain subject to
settlement in accordance with the terms of the September 2021 Forward Sale Agreements.

Subsequent to year end, on February 18, 2022, we settled the September 2021 Forward Sale Agreements by delivering
50,000,000 shares of our common stock to the forward purchases, in exchange for total net proceeds of approximately
$1,390.6 million, which were used to pay for a portion of the purchase price of the Venetian Acquisition. The physical
settlement of the September 2021 Forward Sale Agreements were calculated based on the initial forward sale price per share of
$28.62, as adjusted for a floating interest rate factor and other fixed amounts based on the passage of time, as specified in the
September 2021 Forward Sale Agreements, resulting in a net forward sale price on the settlement date of $27.81 per share.

F - 50

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

March 2021 Offering

On March 4, 2021, we completed a primary follow-on offering of 69,000,000 shares of common stock (inclusive of 9,000,000
shares sold pursuant to the exercise in full of the underwriters’ option to purchase additional common stock) at a public offering
price of $29.00 per share for an aggregate offering value of $2,001.0 million, all of which are subject to forward sale
agreements (the “March 2021 Forward Sale Agreements”), which require settlement by March 4, 2022. We did not initially
receive any proceeds from the sale of the shares of common stock in the offering, which were sold to the underwriters by the
forward purchasers or their respective affiliates.

Subsequent to year end, on February 18, 2022, we settled the March 2021 Forward Sale Agreements by delivering 69,000,000
shares of our common stock to the forward purchases, in exchange for total net proceeds of approximately $1,828.6 million,
which were used to pay for a portion of the purchase price of the Venetian Acquisition. The physical settlement of the March
2021 Forward Sale Agreements were calculated based on the initial forward sale price per share of $28.06, as adjusted for a
floating interest rate factor and other fixed amounts based on the passage of time, as specified in the March 2021 Forward Sale
Agreements, resulting in a net forward sale price on the settlement date of $26.50 per share.

June 2020 Offering

On June 17, 2020, we completed a primary follow-on offering of 29,900,000 shares of common stock (inclusive of 3,900,000
shares sold pursuant to the exercise in full of the underwriters’ option to purchase additional common stock) at a public offering
price of $22.15 per share for an aggregate offering value of $662.3 million, all of which are subject to a forward sale agreement
(the “June 2020 Forward Sale Agreement”), which initially required settlement by September 17, 2020. On September 16,
2020, we amended the June 2020 Forward Sale Agreement to extend the maturity date from September 17, 2020 to June 17,
2021. We did not initially receive any proceeds from the sale of the shares of common stock in the offering, which were sold to
the underwriters by the forward purchaser or its affiliates.

On September 28, 2020, we partially settled the June 2020 Forward Sale Agreement by delivering 3,000,000 shares of our
common stock to the forward purchaser, in exchange for total net proceeds of approximately $63.0 million, which was
calculated based on the net forward sale price on the settlement date of $21.04 per share. On September 9, 2021, we physically
settled the remaining shares under the June 2020 Forward Sale Agreement by delivering 26,900,000 shares of our common
stock to the forward purchaser in exchange for total net proceeds of approximately $526.9 million, which was calculated based
on the net forward sale price on the settlement date of $19.59 per share. The physical settlements of the June 2020 Forward Sale
Agreement were calculated based on the initial forward sale price per share of $21.37, as adjusted for a floating interest rate
factor and other fixed amounts based on the passage of time, as specified in the June 2020 Forward Sale Agreement.

At-the-Market Offering Program

In May 2021, we entered into an equity distribution agreement (the “ATM Agreement”), pursuant to which we may sell, from
time to time, up to an aggregate sales price of $1,000.0 million of our common stock (the “ATM Program”). Sales of common
stock, if any, made pursuant to the ATM Program may be sold in negotiated transactions or transactions that are deemed to be
“at the market” offerings, as defined in Rule 415 of the Securities Act. The ATM Program also provides that the Company may
sell shares of its common stock under the ATM Program through forward sale contracts. Actual sales under the ATM Program
will depend on a variety of factors including market conditions, the trading price of our common stock, our capital needs, and
our determination of the appropriate sources of funding to meet such needs. During the year ended December 31, 2020, we sold
a total of 7,500,000 shares under the ATM Program for net proceeds of $200.0 million. During the year ended December 31,
2021, we did not sell any shares under the ATM Program. We have no obligation to sell the remaining shares available for sale
under the ATM Program.

F - 51

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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

Common Stock Outstanding

Beginning Balance January 1

Issuance of common stock in primary follow-on offerings
Issuance of common stock upon physical settlement of forward sale agreements (1)
Issuance of common stock under the at-the-market offering program
Issuance of restricted and unrestricted common stock under the stock incentive
program, net of forfeitures (2)

Ending Balance December 31

2021

536,669,722
65,000,000
26,900,000
—

372,370
628,942,092

2020

461,004,742
—
68,000,000
7,500,000

164,980
536,669,722

____________________
(1) Excludes the 50,000,000 and 69,000,000 remaining shares subject to the September 2021 Forward Sale Agreements and March 2021 Forward Sale
Agreements, respectively, as such shares were not yet settled. Subsequent to year end, on February 18, 2022, we physically settled the September 2021
Forward Sale Agreements and March 2021 Forward Sale Agreements.

(2) The years ended December 31, 2021 and 2020 excludes 188,003 and 239,437 restricted stock units, respectively, issued under the performance-based

stock incentive program.

Distributions

Dividends declared (on a per share basis) during the years ended December 31, 2021 and 2020 were as follows:

Year Ended December 31, 2021

Declaration Date

Record Date

March 11, 2021

March 25, 2021

June 10, 2021

June 24, 2021

Payment Date

April 8, 2021

July 8, 2021

January 1, 2021 - March 31, 2021

April 1, 2021 - June 30, 2021

Period

Dividend

August 4, 2021

September 24, 2021

October 7, 2021

July 1, 2021 - September 30, 2021

December 9, 2021

December 23, 2021

January 6, 2022

October 1, 2021 - December 31, 2021

Year Ended December 31, 2020

Declaration Date

Record Date

March 12, 2020

March 31, 2020

June 11, 2020

June 30, 2020

Payment Date

April 9, 2020

July 10, 2020

Period

January 1, 2020 - March 31, 2020

April 1, 2020 - June 30, 2020

September 10, 2020

September 30, 2020

October 8, 2020

July 1, 2020 - September 30, 2020

December 10, 2020 December 23, 2020

January 7, 2021

October 1, 2020 - December 31, 2020

$

$

$

$

$

$

$

$

0.3300

0.3300

0.3600

0.3600

Dividend

0.2975

0.2975

0.3300

0.3300

Note 12 — Earnings Per Share

Basic earnings per share is computed by dividing net income attributable to common stockholders by the weighted-average
number of shares of common stock outstanding during the period, excluding net income attributable to participating securities
(unvested restricted stock awards). Diluted earnings per share reflects the additional dilution for all potentially dilutive
securities such as stock options, unvested restricted shares, unvested performance-based restricted shares and the shares to be
issued by us upon settlement of any outstanding forward sale agreements. The shares issuable upon settlement of any
outstanding forward sale agreements, as described in Note 11 - Stockholders' Equity, are reflected in the diluted earnings per
share calculations using the treasury stock method. Under this method, the number of shares of our common stock used in
calculating diluted earnings per share is deemed to be increased by the excess, if any, of the number of shares of common stock
that would be issued upon full physical settlement of the shares under any outstanding forward sale agreements over the number
of shares of common stock that could be purchased by us in the market (based on the average market price during the period)
using the proceeds receivable upon full physical settlement (based on the adjusted forward sales price at the end of the reporting
period). If and when we physically or net share settle the shares under the outstanding forward sale agreements, the delivery of
shares of common stock will result in an increase in the number of shares outstanding and dilution to earnings per share.

F - 52

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The following tables reconcile 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:

(In thousands)

Determination of shares:

Weighted-average shares of common stock
outstanding ....................................................................
Assumed conversion of restricted stock........................
Assumed settlement of forward sale agreements ..........
Diluted weighted-average shares of common stock
outstanding ....................................................................

Basic and Diluted Earnings Per Share

(In thousands, except per share data)
Basic:

Year Ended December 31,

2021

2020

2019

564,467
924
11,675

577,066

506,141
412
4,356

510,909

435,071
566
3,516

439,153

Year Ended December 31,

2021

2020

2019

Net income attributable to common stockholders......... $
Weighted-average shares of common stock
outstanding ....................................................................
Basic EPS ...................................................................... $

1,013,851

$

891,674

$

545,964

564,467
1.80

$

506,141
1.76

$

435,071
1.25

Diluted:

Net income attributable to common stockholders......... $
Diluted weighted-average shares of common stock
outstanding ....................................................................
Diluted EPS................................................................... $

1,013,851

$

891,674

$

545,964

577,066
1.76

$

510,909
1.75

$

439,153
1.24

Note 13 — Stock-Based Compensation

The 2017 Stock Incentive Plan (the “Plan”) is designed to provide long-term equity-based compensation to our directors and
employees. It is administered by the Compensation Committee of the Board of Directors. Awards under the Plan may be
granted with respect to an aggregate of 12,750,000 shares of common stock and may be issued in the form of: (a) incentive
stock options, (b) non-qualified stock options, (c) stock appreciation rights, (d) dividend equivalent rights, (e) restricted stock,
(f) restricted stock units or (g) unrestricted stock. In addition, the Plan limits the total number of shares of common stock with
respect to which awards may be granted to any employee or director during any one calendar year At December 31, 2021,
10,988,035 shares of common stock remained available for issuance by us as equity awards under the Plan.

Time-Based Restricted Stock

During the years ended December 31, 2021, 2020 and 2019, the Company granted approximately 172,000, 179,000, and
177,000 shares of restricted stock, respectively, under the Plan, respectively, subject to vesting restrictions based on service.
Such restricted time-based stock awards vest ratably on an annual basis over a service period of one to three years. The number
of shares granted was determined based on the 10-day volume weighted average price using the 10 trading days immediately
preceding the grant date.

Performance-Based Restricted Stock Units

During the years ended December 31, 2021, 2020 and 2019 the Company granted approximately 188,000, 239,000, and
158,000 restricted stock units, respectively, under the Plan subject to vesting restrictions based on specified absolute and
relative total stockholder return goals measured over a three-year performance period. We used a Monte Carlo Simulation (risk-
neutral approach) to determine the number of shares that may be earned and vested pursuant to the award as these awards were

F - 53

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

deemed to have a market condition. The risk-free interest rate assumptions used in the Monte Carlo Simulation were determined
based on the zero-coupon risk-free rate of 0.2% - 2.4% and an expected price volatility of 13.8% - 35.0%. The expected price
volatility was calculated based on both historical and implied volatility.

The following table details the stock-based compensation expense recorded as General and administrative expense in the
Statement of Operations:

(In thousands)

Year Ended December 31,

2021

2020

2019

Stock-based compensation expense................................... $

9,371

$

7,388

$

5,223

The following table details the activity of our incentive stock, time-based restricted stock and performance-based restricted
stock units:

Shares

Weighted Average
Grant Date Fair Value

(In thousands, except for per share data)
Outstanding as of December 31, 2018 ................................................................
Granted ................................................................................................................

Vested..................................................................................................................

Forfeited ..............................................................................................................

Canceled ..............................................................................................................

Outstanding as of December 31, 2019 ................................................................

Granted ................................................................................................................

Vested..................................................................................................................

Forfeited ..............................................................................................................

Canceled ..............................................................................................................

Outstanding as of December 31, 2020 ................................................................

Granted ................................................................................................................

Vested..................................................................................................................

Forfeited ..............................................................................................................

Canceled ..............................................................................................................

$

398,253
338,788

(121,786)

(13,783)

—

601,472

423,181

(144,694)

(24,655)

—

855,304

494,335

(397,204)

(64,271)

—

Outstanding as of December 31, 2021 ................................................................

888,164

$

As of December 31, 2021, there was $9.8 million of unrecognized compensation cost related to non-vested stock-based
compensation arrangements under the Plan. This cost is expected to be recognized over a weighted average period of 1.7 years.

Note 14 — Income Taxes

We conduct our operations as a REIT for U.S. federal income tax purposes. U.S. federal income tax law generally requires that
a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and
excluding net capital gains, and that it pays taxes at regular corporate income tax rates to the extent that it annually distributes
less than 100% of its taxable income. We intend to meet those requirements and as a result, we generally will not be subject to
federal income tax except for the TRS operations.

The TRS operations (represented by the four golf course businesses) are able to engage in activities resulting in income that
would not be qualifying income for a REIT. As a result, certain of our activities which occur within our TRS operations are
subject to federal and state income taxes. Accordingly, our tax provision and deferred tax analysis are primarily from the results
of TRS activities.

F - 54

19.60
22.03

18.57

20.44

—

21.16

21.49

20.21

21.21

—

21.48

18.79

19.19

19.58

—

21.15

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The composition of our income tax expense (benefit) was as follows:

2021

2020

2019

Year Ended December 31,

(In thousands)

Current Deferred

Total

Current Deferred

Total

Current Deferred

Total

Federal
State

Income tax expense

$ 1,066
1,475
$ 2,541

$

$

358
(12)
346

$ 1,424
1,463
$ 2,887

$

$

381
299
680

$

$

148
3
151

$

$

529
302
831

$ 1,100
563
$ 1,663

$

$

46
(4)
42

$ 1,146
559
$ 1,705

At December 31, 2021 and 2020, the net effects of temporary differences that gave rise to significant portions of the deferred
tax assets and deferred tax liabilities were:

(In thousands)

Deferred tax assets:
Lease liability
Accruals, reserves and other

Total deferred tax assets

Deferred tax liabilities:

Land, buildings and equipment, net

Right of use asset

Total deferred tax liabilities

Net deferred tax liability

December 31, 2021

December 31, 2020

$

$

$

2,375
32

2,407

(3,911)

(2,375)

(6,286)

(3,879) $

—
35

35

(3,568)

—

(3,568)

(3,533)

The following table reconciles our effective income tax rate to the historical federal statutory rate of 21% for the years ended
December 31, 2021, 2020 and 2019:

2021

Year Ended December 31,
2020

2019

($ in thousands)

Amount

Percent

Amount

Percent

Amount

Percent

Federal income tax expense at statutory rate

$ 215,469

21.0 % $ 188,378

21.0 % $ 116,757

21.0 %

REIT income not subject to federal income tax

(214,037)

(20.9)

(187,839)

(20.9)

(115,395)

(20.8)

Pre-tax gain attributable to taxable
subsidiaries

State income taxes, net of federal benefits

Non-deductible expenses and other

1,432

1,444

11

0.1

0.1

—

Income tax expense

$

2,887

0.2 % $

539

296

(4)

831

0.1

—

—

1,362

542

(199)

0.2

0.1

—

0.1 % $

1,705

0.3 %

We declared dividends of $1.380, $1.255 and $1.170 per common share during the years ended December 31, 2021, 2020 and
2019, respectively. For U.S. federal income tax purposes, the portion of the dividends allocated to stockholders for the years
ended December 31, 2021, 2020 and 2019 are characterized as follows:

F - 55

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

($ per share)

Ordinary dividends

Section 199A dividends (1)
Qualified dividend (1)

Non-dividend distribution

Year Ended December 31,

2021

2020

2019

0.7108 $
0.7108 $
— $

1.2225
1.2225

$
$
— $

0.8465
0.8159
0.0306

0.6392 $

— $

0.0985

$
$
$

$

____________________
(1) These amounts are a subset of, and are included in, the ordinary dividend amounts.

As of December 31, 2021, we had estimated NOLs of $151.6 million, generated by our REIT, that will expire in 2029, unless
they are utilized by us prior to expiration.

As of December 31, 2021, the 2018, 2019, and 2020 tax years remain subject to examination by federal, state and local tax
authorities. The tax filings for tax year 2021 have not yet been filed, and once made, will be subject to examination by taxing
authorities for a period of three years.

Note 15 — Segment Information

Our real property business and our golf course business represent two reportable segments. The real property business segment
consists of leased real property and our real estate lending activities and represents the substantial majority of our business. The
golf course business segment consists of four golf courses, with each being operating segments that are aggregated into one
reportable segment.

The results of each reportable segment presented below are consistent with the way our management assesses these results and
allocates resources. The following tables present certain information with respect to our segments:

(In thousands)

Year Ended December 31, 2021

Real Property
Business

Golf Course Business

VICI Consolidated

Revenues ............................................................................ $

1,479,021

$

30,547

$

Interest expense..................................................................

Gain upon lease modification ............................................

Loss on extinguishment of debt .........................................

Income before income taxes ..............................................

Income tax expense............................................................

Net income .........................................................................

(392,390)

—

(15,622)

1,019,225

(1,373)

1,017,852

—

—

—

6,820

(1,514)

5,306

1,509,568

(392,390)

—

(15,622)

1,026,045

(2,887)

1,023,158

Total assets......................................................................... $

Total liabilities ................................................................... $

17,499,533

5,392,844

$

$

97,840

17,355

$

$

17,597,373

5,410,199

F - 56

VICI PROPERTIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(In thousands)

Revenues ............................................................................ $
Interest expense..................................................................
Gain upon lease modification ............................................
Loss on extinguishment of debt .........................................
Income before income taxes ..............................................
Income tax expense............................................................
Net income .........................................................................

Year Ended December 31, 2020

Real Property
Business

Golf Course Business

VICI Consolidated

$

1,201,782
(308,605)
333,352
(39,059)
894,474
(276)
894,198

$

23,792
—
—
—
2,565
(555)
2,010

1,225,574
(308,605)
333,352
(39,059)
897,039
(831)
896,208

Total assets......................................................................... $
Total liabilities ................................................................... $

16,968,975
7,551,391

$
$

94,638
18,477

$
$

17,063,613
7,569,868

(In thousands)

Year Ended December 31, 2019

Real Property
Business

Golf Course Business

VICI Consolidated

Revenues ............................................................................ $

865,858

$

28,940

$

Interest expense..................................................................
Loss on extinguishment of debt .........................................
Income before income taxes ..............................................

Income tax expense............................................................

Net income .........................................................................

(248,384)
(58,143)
549,503

(470)

549,033

—
—
6,483

(1,235)

5,248

894,798

(248,384)
(58,143)
555,986

(1,705)

554,281

F - 57

CONDENSED FINANCIAL INFORMATION OF REGISTRANT PARENT COMPANY ONLY
VICI PROPERTIES INC.
CONDENSED BALANCE SHEETS
(In thousands, except share and per share data)

December 31, 2021 December 31, 2020

Schedule I

Assets

Cash and cash equivalents ................................................................................... $
Other assets ..........................................................................................................
Due from affiliates ...............................................................................................
Investment in subsidiaries....................................................................................

Total assets ................................................................................................. $

15,851
1,036
7,208
12,311,168
12,335,263

Liabilities

Accrued expenses and deferred revenue.............................................................. $
Dividends payable................................................................................................
Total liabilities............................................................................................

686
226,309
226,995

$

$

$

Stockholders’ equity

Common stock, $0.01 par value, 1,350,000,000 shares authorized and
628,942,092 and 536,669,722 shares issued and outstanding at December 31,
2021 and December 31, 2020, respectively ......................................................
Preferred stock, $0.01 par value, 50,000,000 shares authorized and no shares
outstanding at December 31, 2021 and 2020 .....................................................

6,289

—

Additional paid in capital ...................................................................................

11,755,069

Accumulated other comprehensive income (loss) .............................................

Retained earnings ...............................................................................................

884

346,026

Total stockholders’ equity ............................................................................

12,108,268

Total liabilities and stockholders’ equity ................................................. $

12,335,263

$

See accompanying Notes to Condensed Financial Information

15,833
86
7,383
9,571,044
9,594,346

1,514
176,992
178,506

5,367

—

9,363,540

(92,521)

139,454

9,415,840

9,594,346

S - 1

Schedule I

CONDENSED FINANCIAL INFORMATION OF REGISTRANT PARENT COMPANY ONLY
VICI PROPERTIES INC.
CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(In thousands)

Year Ended December 31,

2021

2020

2019

Expenses

General and administrative ............................................. $
Total expenses ............................................................

— $
—

Equity in earnings of investment in subsidiary..................
Interest income...................................................................
Income before income taxes ..............................................
Income taxes..................................................................
Net income......................................................................... $

1,013,840
11
1,013,851
—
1,013,851

$

$

8
8

891,620
62
891,674
—
891,674

$

—
—

532,699
13,265
545,964
—
545,964

Other comprehensive income ...........................................

Net income......................................................................... $

1,013,851

$

891,674

$

545,964

(27,443)

(42,954)

—

—

503,010

Unrealized gain (loss) on cash flow hedges -
investment in subsidiaries .............................................
Reclassification of realized loss on cash flow hedges
to net income - investment in subsidiaries ....................

29,166

64,239

Comprehensive income ..................................................... $

1,107,256

$

864,231

$

See accompanying Notes to Condensed Financial Information

S - 2

Schedule I

CONDENSED FINANCIAL INFORMATION OF REGISTRANT PARENT COMPANY ONLY
VICI PROPERTIES INC.
CONDENSED STATEMENTS OF CASH FLOWS
(In thousands)

Cash flows from operating activities

Net income ...................................................................... $
Adjustments to reconcile net income to cash flows
provided by operating activities:.....................................
Equity in income from subsidiaries ................................
Distributions of earnings from subsidiaries ....................
Change in operating assets and liabilities: ......................
Change in other assets
Change in accrued expenses and deferred revenue

Change in intercompany balances, net

Cash flows from operating activities

Cash flows from investing activities

Investment in subsidiary

Distributions from subsidiaries

Investments in short-term investments

Maturities of short-term investments

Year Ended December 31,

2021

2020

2019

1,013,851

$

891,674

$

545,964

(1,013,840)
—

(891,620)
—

(1,288)
1,077

613

413

30
275

(182)

177

(2,387,866)

759,350

—

—

(1,540,227)

614,314

—

—

(532,699)
13,334

48
1,370

(1,985)

26,032

(1,700,748)

232,875

(342,767)

760,419

Cash flows used in investing activities

(1,628,516)

(925,913)

(1,050,221)

Cash flows from financing activities

Proceeds from follow-on offering of common stock ....

Dividends paid ..............................................................

Cash flows provided by financing activities

2,386,911

(758,790)

1,628,121

1,539,862

(612,205)

927,657

1,164,307

(503,958)

660,349

Net increase (decrease) in cash, cash equivalents and
restricted cash ....................................................................
Cash, cash equivalents and restricted cash, beginning of
period .................................................................................

Cash, cash equivalents and restricted cash, end of period . $

18

1,921

(363,840)

15,833

15,851

$

13,912

15,833

$

377,752

13,912

See accompanying Notes to Condensed Financial Information

S - 3

Schedule I

CONDENSED FINANCIAL INFORMATION OF REGISTRANT PARENT COMPANY ONLY
VICI PROPERTIES INC.
NOTES TO CONDENSED FINANCIAL INFORMATION

1. Background and Basis of Presentation

The condensed parent company financial information has been prepared in accordance with Rule 12-04, Schedule 1 of
Regulation S-X, as the restricted net assets of VICI exceeds 25% of the consolidated net assets of VICI. This information
should be read in conjunction with our Financial Statements included elsewhere in this filing.

2. Restricted net assets of subsidiaries

VICI PropCo has certain restrictions on its ability to pay dividends or make intercompany loans and advances pursuant to
financing arrangements. On December 22, 2017, VICI PropCo entered into the Existing Credit Agreement governing the Term
Loan B Facility and the Secured Revolving Credit Facility. The Existing Credit Agreement contains customary covenants that,
among other things, limit the ability of VICI PropCo and its restricted subsidiaries to: (i) incur additional indebtedness; (ii)
merge with a third party or engage in other fundamental changes; (iii) make restricted payments; (iv) enter into, create, incur or
assume any liens; (v) make certain sales and other dispositions of assets; (vi) enter into certain transactions with affiliates; (vii)
make certain payments on certain other indebtedness; (viii) make certain investments; and (ix) incur restrictions on the ability
of restricted subsidiaries to make certain distributions, loans or transfers of assets to VICI PropCo or any restricted subsidiary.
These covenants are subject to a number of exceptions and qualifications, including the ability to make unlimited restricted
payments to maintain our REIT status and to avoid the payment of federal or state income or excise tax, the ability to make
restricted payments in an amount not to exceed 95% of our Funds from Operations (as defined in the Existing Credit
Agreement) subject to no event of default under the Existing Credit Agreement and pro forma compliance with the financial
covenant pursuant to the Existing Credit Agreement, and the ability to make additional restricted payments in an aggregate
amount not to exceed the greater of 0.6% of Adjusted Total Assets (as defined in the Existing Credit Agreement) or
$30,000,000. Commencing with the first full fiscal quarter ended after December 22, 2017, if the outstanding amount of the
Secured Revolving Credit Facility plus any drawings under letters of credit issued pursuant to the Existing Credit Agreement
that have not been reimbursed as of the end of any fiscal quarter exceeds 30% of the aggregate amount of the Secured
Revolving Credit Facility, VICI PropCo and its restricted subsidiaries on a consolidated basis would be required to maintain a
maximum Total Net Debt to Adjusted Total Assets Ratio, as defined in the Existing Credit Agreement, as of the last day of any
applicable fiscal quarter. On September 15, 2021, we repaid in full the Term Loan B Facility and, as of December 31, 2021, no
amount was outstanding under the existing Secured Revolving Credit Facility. Subsequent to year end on February 8, 2022, we
entered into the Credit Agreement providing for the Credit Facilities, comprised of (i) the Revolving Credit Facility in the
amount of $2.5 billion and the Delayed Draw Term Loan in the amount of $1.0 billion and concurrently terminated our Secured
Revolving Credit Facility (including the first priority lien on substantially all of VICI PropCo’s and its existing and
subsequently acquired wholly owned material domestic restricted subsidiaries’ material assets) and Existing Credit Agreement.
Pursuant to the terms of the Credit Agreement, the Operating Partnership is subject to, among other things, customary
covenants and the maintenance of various financial covenants.

the “Senior Unsecured Notes Issuers”),

The November 2019 Senior Unsecured Notes and the February 2020 Senior Unsecured Notes (together, the “Senior Unsecured
Notes”) were issued in November 2019 and February 2020, respectively, pursuant to indentures (the “Senior Unsecured Notes
Indentures”) by and among the Operating Partnership and VICI Note Co. Inc. (the “Co-Issuer” and, together with the Operating
Partnership,
the subsidiary guarantors party thereto and UMB Bank, National
Association, as trustee. The Senior Unsecured Notes Indentures contain covenants that limit the Issuers’ and their restricted
subsidiaries’ ability to, among other things: (i) incur additional debt; (ii) pay dividends on or make other distributions in respect
of their capital stock or make other restricted payments; (iii) make certain investments; (iv) sell certain assets; (v) create or
permit to exist dividend and/or payment restrictions affecting their restricted subsidiaries; (vi) create liens on certain assets to
secure debt; (vii) consolidate, merge, sell or otherwise dispose of all or substantially all of their assets; (viii) enter into certain
transactions with their affiliates; and (ix) designate their subsidiaries as unrestricted subsidiaries. These covenants are subject to
a number of exceptions and qualifications, including the ability to declare or pay any cash dividend or make any cash
distribution to VICI to the extent necessary for VICI to fund a dividend or distribution by VICI that it believes is necessary to
maintain its status as a REIT or to avoid payment of any tax for any calendar year that could be avoided by reason of such
distribution, and the ability to make certain restricted payments not to exceed 95% of our cumulative Funds From Operations
(as defined in the Senior Unsecured Notes Indentures), plus the aggregate net proceeds from (i) the sale of certain equity
interests in, (ii) capital contributions to, and (iii) certain convertible indebtedness of the Operating Partnership.

The amount of
approximately $7.4 billion.

restricted net assets the Company’s consolidated subsidiaries held as of December 31, 2021 was

S - 4

3. Commitments, contingencies, and long-term obligations

For a discussion of our commitments, contingencies, and long-term obligations under its senior secured credit facilities,
see Note 7 - Debt of our Financial Statements.

Schedule I

S - 5

MANAGEMENT TEAM

Edward B. Pitoniak
Chief Executive Officer & Director

John W. R. Payne
President & Chief Operating Officer

David A. Kieske
Executive Vice President & Chief Financial Officer

Samantha S. Gallagher
Executive Vice President & General Counsel

Gabriel F. Wasserman
Chief Accounting Officer

BOARD OF DIRECTORS

James R. Abrahamson
Chair

Diana F. Cantor
Director & Chair of the Audit Committee

Monica H. Douglas
Director

Elizabeth I. Holland
Director & Chair of the Nominating and Governance
Committee

Craig Macnab
Director & Chair of the Compensation Committee

Edward B. Pitoniak
Director

Michael D. Rumbolz
Director

STOCKHOLDER INFORMATION

Corporate Office
VICI Properties Inc.
535 Madison Avenue, 20th Floor
New York, NY 10022
(646) 949-4631

Independent Registered Public Accounting Firm
Deloitte & Touche LLP
New York, NY

Transfer Agent
Computershare
462 South 4th Street
Suite 1600
Louisville, KY 40202
(877) 373-6374
(781) 575-3100
www.computershare.com

VICI’s transfer agent responds to inquiries regarding
dividend payments, direct deposit of dividends, stock
transfers, address changes, and replacement of lost
dividend payments and lost stock certificates.

Annual Meeting
Wednesday, April 27, 2022, 10:00 a.m., ET
Virtual Meeting Format
www.virtualshareholdermeeting.com/VICI2022

Stock Exchange Listing
New York Stock Exchange
Symbol: VICI

Annual Report on Form 10-K
We make available free of charge through our website,
at https://investors.viciproperties.com/sec-filings, our
Form 10-K, as soon as reasonably practicable after such
material is electronically filed with or furnished to the
SEC.

Investor Communications
Investors seeking information about the company may
call or write Investor Relations at the Corporate Office or
e-mail
earnings
Investors@viciproperties.com. VICI
announcements, press releases, SEC filings and other
the Investors
investor information are available at
section of VICI’s website: www.viciproperties.com.

28
LEASED
PROPERTIES

62M
SQ FT
OVERALL

4
CHAMPIONSHIP
GOLF COURSES

2.1M
SQ FT OF
GAMING SPACE

T H E V E N E T I A N R E S O R T L A S V E G A S
L A S V E G A S , N V

17
17
METROPOLITAN STATISTICAL
AREAS (MSAS)
METROPOLITAN STATISTICAL
AREAS (MSAS)

3.1M
3.1M
SQ FT OF MEETING AND
CONFERENCE SPACE
SQ FT OF MEETING AND
CONFERENCE SPACE

25K
HOTEL ROOMS

250
RESTAURANTS AND BARS

I N V E S T   I N   T H E
E X P E R I E N C E