CrowdfundedWealth
Articles · Research note

VICI Properties Stock: Dividend vs AFFO, Caesars and MGM Rent, Debt

By Jorge··27 min read

Some links pay us a referral fee; each one says so. Disclosure

Quick Answer

VICI Properties (NYSE: VICI; SEC CIK 1705696) declared $0.45 a share in each of the first two quarters of 2026 against AFFO of $0.62 in Q2 and $1.23 for the half. Common dividends declared were 72.9% of AFFO in Q2 2026 and 73.4% in the first half, in the same band as 74.3% for 2025 and 75.0% for 2024 (our arithmetic). Three things the quote pages leave out. First, Caesars (38% of rent) and MGM (32%) pay about 70% of the rent, and on May 27, 2026 Caesars agreed to be bought for $31.00 a share in cash; its stockholders approved on September 22, and VICI's own filings neither mention the deal nor publish a rent coverage ratio for either tenant. Second, GAAP FFO was $0.48 in Q2 against AFFO of $0.62 because of a $271.1 million non-cash credit-loss charge, and on FFO the Q2 dividend took 94.1% (our arithmetic). Third, in August VICI sold $1.75 billion of 5.400% and 5.750% notes to repay 4.25% to 4.5% notes due in 2026, which adds about $0.02 a share of yearly interest (our arithmetic) that the 2026 AFFO guidance of $2.45 to $2.47 does not include. As of the June 30, 2026 10-Q: 103 assets, 16 tenants, $17.2 billion of debt, 4.9 times net leverage. As of October 16, 2026, the 10-Q for the quarter ended September 30, 2026 is not filed.

Key Takeaways

  • The dividend is covered by AFFO at a steady 73%, not a stretched one. Common dividends declared were $495.5 million against AFFO of $679.6 million in Q2 2026 (72.9%), against 72.5% a year earlier; $976.5 million against $1,330.5 million for the half (73.4%); and 74.3% in 2025 ($1,875.8 million of $2,526.3 million) and 75.0% in 2024 (our arithmetic). The company raised the dividend 4.0% in Q3 2025, its eighth annual increase since the 2018 IPO. The 2026 guidance is $2.45 to $2.47 of AFFO per share, so the $1.80 annualized dividend is 72.9% to 73.5% of it (our arithmetic). AFFO left after common dividends in the half was $354.0 million (our arithmetic), against $1,025.8 million of cash used in investing.
  • The FFO line looks worse than AFFO and the gap is the CECL allowance. FFO was $0.48 a share in Q2 2026 against $0.82 a year earlier; the release ties the fall to a $413.1 million swing in the allowance for credit losses. VICI's AFFO adds the allowance back, so AFFO rose 7.8% to $679.6 million. On FFO, common dividends declared were 94.1% of Q2 and 69.8% of the half (our arithmetic). The total allowance is $1,925.8 million at June 30, 2026.
  • Two tenants pay about 70% of the rent, and one of them is being sold. The company's chart of annualized rent as of July 2026 shows Caesars 38%, MGM 32%, the Venetian tenant 9%, Hard Rock 4%, Golden Entertainment 3%; the four big Caesars and MGM leases are $2,311.2 million of $3,312.2 million (69.8%, our arithmetic). Caesars Entertainment agreed on May 27, 2026 to a $31.00 cash merger with Fertitta Gaming Holdco; its stockholders voted yes on September 22, 2026 (133,313,001 shares for, 65.4% of those outstanding), and the merger agreement's End Date is May 27, 2027, extendable to November 27, 2027.
  • The company does not publish a rent coverage ratio for Caesars or MGM. We searched the 10-K, the Q2 10-Q, the Q2 release and the supplemental for coverage and EBITDAR and found none. The nearest numbers are different: Caesars' own 10-Q names a 1.20:1 minimum adjusted revenue to rent ratio for its GLPI leases and gives no figure for the VICI leases, and VICI's CECL table rates the guarantors' senior secured debt, with $33.2 billion of $49.5 billion (67.1%) at Ba3.
  • About 56% of rent is on a CPI-linked escalator today and 44% is fixed. Counting leases whose current-year escalator is the greater of a floor and CPI, $1,861.6 million of $3,312.2 million is CPI-linked and $1,450.6 million is fixed (our arithmetic). Both Caesars leases carry a greater-of-2%-or-CPI escalator with no cap shown in the company's table, and it takes effect each November; MGM's two leases are fixed at 2% until later lease years (2032 for the MGM Master Lease), and then CPI capped at 3%. The 20% variable-rent reset on the two Caesars leases comes in lease year 11, which starts in November 2027.
  • The debt wall for 2026 is gone, at a higher coupon. VICI closed $900 million of 5.400% notes due 2031 and $850 million of 5.750% notes due 2036 on August 14, 2026 to repay $1.75 billion of 4.5% and 4.25% notes due September and December 2026. Added annual interest is $21.9 million, about $0.02 a share (our arithmetic); the 2026 guidance excludes capital markets activity. At June 30, debt was $17.2 billion, 98.4% fixed, 4.60% weighted coupon, 5.5 years to maturity, net leverage 4.9 times, ratings Baa3, BBB- and BBB-. The next notes due are $1.5 billion in February 2027.
  • Growth is now bought with shares and loans as much as with rent. Common shares outstanding rose 3.0% in the half to 1,101,074,906, mostly the 24.3 million issued for Golden Entertainment. The loan book has $3.03 billion of principal at 9.4% and another $1.18 billion of funding commitments, after a $1.5 billion mezzanine loan to One Beverly Hills; one $80.7 million loan is on non-accrual.

CSV · 174 rows

VICI Properties (VICI): dividend vs AFFO, tenant concentration, lease escalators, debt and maturities, Golden, loans, credit allowance and Caesars buyout

174 rows from VICI's FY2025 10-K, Q2 2026 10-Q, 2025 and 2026 earnings releases and supplemental, August 2026 note 8-Ks, and Caesars Entertainment's merger 8-K, proxy and Q2 10-Q.

The dividend against AFFO and FFO

VICI is a REIT that owns casino and other leisure real estate under long triple-net leases and lends against other projects. Its AFFO is its own measure: it starts from net income, takes out non-cash rent adjustments (straight-line and effective-interest income) and the non-cash change in the credit-loss allowance, and adds back small items such as stock compensation and debt-cost amortization. Unlike most REITs it has no real estate depreciation to add back, because its leases are accounted for as sales-type leases or financing receivables, so GAAP FFO equals net income. The table sets the dividend against AFFO in dollars, which avoids rounding in per-share figures.

MeasureQ2 2026Q2 2025First half 2026First half 2025FY2025FY2024
AFFO ($ millions)679.6630.21,330.51,246.22,526.32,370.8
AFFO per diluted share$0.62$0.60$1.23$1.18$2.38$2.26
Dividend declared per share$0.45$0.4325$0.90$0.865$1.765$1.695
Common dividends declared ($ millions)495.5457.0976.5913.91,875.81,777.2
Common dividends as % of AFFO (our arithmetic)72.9%72.5%73.4%73.3%74.3%75.0%
FFO per diluted share$0.48$0.82$1.30$1.33$2.61$2.56
Common dividends as % of FFO (our arithmetic)94.1%52.8%69.8%64.9%n/an/a

Common dividends declared were 72.9% of AFFO in Q2 2026, and four readings of the table follow.

The payout has not moved because both sides grow at the same rate. The dividend per share rose 4.0% from $0.4325 to $0.45 in Q3 2025; AFFO per share rose 4.6% in Q2 2026. Quarterly AFFO per share has gone $0.60, $0.60, $0.61, $0.62 from Q3 2025 to Q2 2026, and AFFO in dollars grew faster (7.8%) than per share because the share count grew. The company guides to $2.45 to $2.47 per share for 2026, up from $2.44 to $2.47, and the annualized dividend of $1.80 is 72.9% to 73.5% of that range (our arithmetic). The 10-Q lists the Q2 declaration (June 4, paid July 9). The Q3 2026 declaration is not in any SEC filing we read as of October 16, so the $1.80 annual rate is the last one on file.

FFO swings on credit-loss estimates, and AFFO does not. Under current expected credit loss (CECL) accounting VICI books an allowance against every lease and loan it owns, and the change runs through net income. In Q2 2026 the charge was $271.1 million; a year earlier it was a $142.0 million release. That is the whole difference between FFO of $0.48 and $0.82 a share. It is non-cash and the company strips it out of AFFO, but it is also why the dividend looks like 94.1% of FFO in one quarter and 52.8% in another. A holder reading FFO alone would draw the wrong conclusion in both directions.

Cash covers the dividend as well. Net cash from operating activities was $1,360.0 million in the first half of 2026 against $978.8 million of dividends and distributions to non-controlling interests paid, 1.39 times (our arithmetic). The company retains little: AFFO after common dividends was $354.0 million in the half, while investing used $1,025.8 million of cash. The gap is covered with new equity ($242.1 million from settling 7.75 million forward shares), the revolver and cash, which fell from $563.5 million to $288.1 million.

More shares mean a bigger total dividend. Common shares outstanding were 1,068,811,371 at December 31, 2025 and 1,101,074,906 at June 30, 2026, up 3.0% (our arithmetic): 24,296,255 for Golden Entertainment, 7,750,000 from the forward and the rest stock compensation. The company's own dividend yield at June 30 was 6.8% on a $26.55 share price; that is a dated figure, not a current quote.

Caesars and MGM: concentration, the buyout and what is not disclosed

The 10-Q says it directly: “Other than having two tenants from which we derive and will continue to derive a substantial portion of our revenue and our concentration in the Las Vegas market, we do not believe there are any other significant concentrations of credit risk.” The percentages differ by measure, so here are the three the company gives.

MeasureCaesarsMGMSource and date
Annualized rent chart (all 103 assets)38%32%Supplemental, July 2026
Share of lease revenues, Q2 202635%37%10-Q, three months to June 30, 2026
Share of total contractual rent, Q2 202636%34%10-Q, three months to June 30, 2026
Share of total contractual rent, FY202537%36%10-K, year to December 31, 2025
Share of total contractual rent, FY202339%37%10-K, year to December 31, 2025 (comparative)
Annual cash rent on the leases ($ millions)1,246.2 (two leases)1,065.0 (two leases)Supplemental, July 2026; 37.6% and 32.2% of $3,312.2 million (our arithmetic)

Las Vegas Strip properties generated about 49% of lease revenues, and the company's gaming rent splits 52% regional, 47% Strip and 1% international. The two tenants' share has been drifting down: Caesars 39% of contractual rent in 2023, 37% in 2025, 36% in Q2 2026; MGM 37%, 36%, 34%. MGM's fall includes a real event: in April 2026 VICI leased Northfield Park in Ohio to an affiliate of funds managed by Clairvest, as MGM sold its operations there, and cut MGM's rent by the initial $53.0 million. That moves rent between tenants more than it adds new money: 77% of rent is still from publicly traded tenants.

Caesars is being bought. Caesars Entertainment's May 28, 2026 8-K reports a merger agreement dated May 27 with Fertitta Gaming Holdco, LLC under which each share converts into $31.00 in cash, plus a ticking fee of $0.007150 a day if the deal has not closed by June 26, 2027. Its stockholders approved it on September 22, 2026. The agreement's End Date is May 27, 2027, with automatic extensions to August 27 and November 27, 2027 if regulatory conditions remain open. Caesars leases 18 casinos from VICI under a regional lease, a Las Vegas lease and a Joliet lease. What we can say from filings: the proxy's account of earlier bidding has the Icahn Group telling Caesars on July 13, 2026 that its proposal depended on a rollover “to address the change of control issues in the Company’s debt and consent rights under the VICI lease.” That is a bidder's statement, not VICI's, and it shows the VICI lease carries consent rights. VICI's Q2 10-Q, its July 29 release and its supplemental do not mention the merger, and the 10-Q says nothing about how the leases would change. The rent stays contractual until a change is filed.

There is no coverage ratio to read. Rent coverage (tenant property EBITDAR divided by rent) is the standard test for a net lease REIT. For Caesars and MGM the filings we read do not give one. What they give instead:

  • VICI's CECL note rates each lease by the credit rating of the guarantor's senior secured debt. At June 30, 2026, $33,239.6 million of $49,513.0 million of amortized cost (67.1%, our arithmetic) was in the Ba3 bucket, $6,065.1 million (12.2%) in B2 and $739.1 million in Caa1.
  • At December 31, 2025 there was a $4,874.0 million Ba2 bucket and a $449.7 million B2 bucket. In the second quarter the allowance rose in part for “an increase in the estimate for the Long-Term Period PD for one of our tenants as a result of the tenant issuing new senior secured debt with a lower credit rating than our prior estimate.” The note does not name the tenant; our reading is that the Ba2 amount moved into B2.
  • Caesars' own 10-Q says its GLPI leases carry a minimum adjusted revenue to rent ratio of 1.20:1, and that its VICI leases contain covenants “maintaining certain financial ratios,” without giving a number for them. It estimates lease payments to VICI and GLPI of about $687 million for the rest of 2026.

That is the honest limit of what the filings show: the leases are guaranteed by Caesars and MGM parents, the guarantor ratings are non-investment grade, and the property-level coverage is not public in these documents.

Rent escalators: how much of the rent is CPI-linked

All VICI leases have annual escalators. The 10-Q says they range from a flat 1% to 2%, to 1% early with the greater of 2% or CPI later, sometimes capped. We split the July 2026 rent roll by whether the current-year escalator is a floor-or-CPI clause or a fixed percentage.

LeaseAnnual rent ($ millions)Escalator todayType
Caesars Regional and Joliet740.5Greater of 2% or CPI (no cap shown)CPI-linked
MGM Master Lease736.22% in lease years 2-10, then greater of 2% or CPI, cap 3%Fixed now
Caesars Las Vegas505.7Greater of 2% or CPI; $35 million of Octavius Tower rent does not escalateCPI-linked
MGM Grand and Mandalay Bay328.82% in lease years 2-15, then CPI with 3% capFixed now
Venetian Resort Las Vegas308.7Greater of 2% or CPI, cap 3%CPI-linked
Hard Rock Mirage95.52% in years 2-10, then CPI with 3% capFixed now
Golden Entertainment87.02% starting in lease year 3Fixed now
PENN81.5Up to 1% in years 9-15 if a minimum ratio is metFixed now
Ten other leases (JACK, Century, Clairvest, Hard Rock Cincinnati, CNE, EBCI, Lucky Strike, PURE, Foundation, Chelsea Piers)428.3Mix of floor-or-CPI and fixed clauses; see the CSVMixed
Total of the CPI-linked leases (our arithmetic)1,861.656.2% of $3,312.2 millionCPI-linked
Total of the fixed-escalator leases (our arithmetic)1,450.643.8% of $3,312.2 millionFixed now

Two caveats on the split. "CPI-linked" here means the escalator is the greater of a floor and CPI, so in a year when CPI is below 2% the rent rises by the floor and CPI changes nothing. And the fixed leases will turn into CPI clauses later: the Northfield Park lease says escalation becomes the greater of 2.0% and CPI, capped at 3.0%, “beginning at the same time as the MGM Master Lease in 2032.” For the Caesars leases the next two dates are November 1, 2026, when lease year 10 begins and the November CPI escalation takes effect (per Caesars' 10-Q), and November 2027, the start of lease year 11, when 20% of base rent turns variable: a reset worth 4% of the change in the property revenues between two averaged three-year windows. At today's rent 20% is $249.2 million (our arithmetic), and the filing does not say which way the reset will go.

Debt and the August refinancing

At June 30, 2026 total debt was $17,218.4 million: $13,950.0 million of senior notes, $3,000.0 million of CMBS debt on the MGM Grand and Mandalay Bay at 3.558% due March 2032, and $268.4 million drawn on the revolver (in Canadian dollars and pounds). Liquidity was $2,519.6 million, $288.1 million of cash and $2,231.6 million on a $2.5 billion revolver. The covenants the company reports: interest coverage 4.1 times (minimum 1.5), unencumbered assets 319% of unsecured debt (minimum 150%), net debt 34% of adjusted total assets (maximum 60%).

MaturityPrincipal ($ millions)What it is
Rest of 20261,750.04.500% due Sept 1 ($500.0) and 4.250% due Dec 1 ($1,250.0); repaid with the August notes
20271,500.05.750% due Feb 1 ($750.0) and 3.750% due Feb 15 ($750.0)
20282,000.04.500%, 4.750% and 4.750% notes
20291,750.03.875% and 4.625% notes
2030 and later, notes6,950.0Existing notes due 2030 to 2054; the new 2031 and 2036 notes closed after June 30 are not in this figure
CMBS, March 20323,000.0MGM Grand and Mandalay Bay, 3.558%
Revolver, 2030 with extensions268.4C$ and pound borrowings

On August 5, 2026 VICI Properties L.P. priced $900 million of 5.400% notes due October 15, 2031 (at 99.966% of par) and $850 million of 5.750% notes due October 15, 2036 (at 98.375%), closed on August 14, and said it would use the estimated $1,720.0 million of net proceeds to repay $480.5 million and $19.5 million of 4.500% notes due September 1 and $1.25 billion of 4.250% notes due December 1. The Q2 10-Q shows $600.0 million of forward-starting swaps entered for exactly this issue. Annual interest on the new notes at the coupons is $97.5 million against $75.6 million on the notes repaid, an extra $21.9 million, or $0.02 a share on the 1,090.3 million shares in guidance (our arithmetic). The swaps lower the effective rate and the Q3 10-Q will show by how much. The company's guidance says it “does not include the impact on operating results from” capital markets activity, among other items. The new notes are not guaranteed by the parent and are secured by a limited pledge of partnership interests; the indenture requires unencumbered assets of at least 150% of unsecured debt.

Golden, Venetian, loans and the other recent deals

The brief for this page named Golden Entertainment, the Venetian and Cherry Hill. Golden and the Venetian are in the filings; we found no VICI filing that mentions Cherry Hill, so nothing on this page is about it.

DealDateSizeRent or yieldAs reported
Golden Entertainment, 7 Nevada casinos (sale-leaseback)Announced Nov 6, 2025; closed Apr 30, 2026$1.16 billion announced; $1,148.7 million total purchase price in the 10-Q$87.0 million rent, 7.5% cap rate, 30 years, 2% from lease year 324.3 million VICI shares at $29.20 ($709.5 million) plus $426.0 million of Golden debt repaid; 15th tenant
Clairvest, MGM Northfield Park (Ohio)Apr 21, 2026Lease, no purchase price$53.0 million, $54.0 million after May 1 escalatorCut MGM Master Lease rent by the initial $53.0 million; 14th tenant
Gamehost casinos and hotels (Alberta)Jun 24, 2026C$200.6 million (US$141.0 million)C$16.1 million (US$11.3 million), about 8.0% (our arithmetic)Added to the PURE master lease; funded with cash and a C$185.0 million revolver draw
Club Med, Carambola Beach Resort (St. Croix)Jun 15, 2026$20.3 million plus about $55.2 million of redevelopmentTriple-net lease; rent starts after constructionTargeted reopening in Q4 2027; 16th tenant
One Beverly Hills mezzanine loanMar 23, 2026$1.5 billion maximum; $650.0 million funded at closeLoan book blended 9.4%; mezzanine and preferred equity 10.1%$1.05 billion more than the $450.0 million loan repaid; behind a $2.8 billion senior loan led by J.P. Morgan
Venetian Resort Las Vegas lease (existing)Existing lease; capital investment agreement of May 1, 2024$300.0 million undrawn option$308.7 million rent, 9% of rentTenant may draw before November 1, 2026; tenant is an affiliate of funds managed by affiliates of Apollo

The loan book at June 30 had $4,211.5 million of commitments, $3,030.4 million of principal at a blended 9.4% and $285.7 million of annualized income; $1,181.1 million of further loan funding is committed, $473.0 million of it in the rest of 2026. Income from loans and securities was $71.6 million in Q2 against $54.7 million, 6.8% of revenue (our arithmetic). Two loans carry signs of stress: one fully funded senior secured loan on a luxury golf-resort development, $80.7 million of principal, is on non-accrual, and one $90.0 million loan (3.0% of the loan portfolio) was modified, with a lower rate, a longer maturity, more required amortization and additional collateral. It was performing under the new terms.

What a holder watches before the Q3 10-Q

The 10-Q for the quarter ended September 30, 2026 is not filed as of October 16, 2026. VICI filed its last four earnings 8-Ks on October 30, 2025, February 25, April 29 and July 29, 2026, with the 10-Q the same day in the two most recent quarters, so late October is the pattern; no filing we read gives a date for this one. The last VICI filings on EDGAR are a board appointment 8-K on September 8 and an 8-K/A on September 22, 2026.

What to look forLast figure on fileWhy it matters
AFFO per share and the 2026 guidance range$0.62 in Q2; guidance $2.45 to $2.47Q2 raised the low end only; the August notes are outside guidance
Dividend declared for Q3 2026$0.45 for Q1 and Q2; $1.80 annualizedThe declaration is not in any filing we read; the 10-Q lists it
Interest expense and effective rate after August$209.9 million in Q2; 4.45% effective at June 30$1.75 billion of 4.25% and 4.5% debt replaced at 5.4% and 5.75%, partly hedged
Caesars merger: any lease amendment, consent or guarantee changeNone in VICI filings; End Date May 27, 2027Caesars is 38% of rent; the proxy says the lease has consent rights
Credit-loss allowance and guarantor rating table$1,925.8 million; 67.1% at Ba3A buyout with new debt can move the rating bucket for a third of the portfolio
Share count and equity use1,101,074,906 sharesGolden added 24.3 million; more acquisitions need equity or debt
Loan funding and non-accrual$1,181.1 million to fund; $80.7 million on non-accrualFunding needs sit beside the dividend; a second non-accrual loan changes the story
Venetian option and November 1 escalators$300.0 million option expires Nov 1, 2026; Caesars lease year 10 starts Nov 1Rent step-ups from CPI show up in Q4 numbers

How a listed casino REIT differs from a non-traded one

A holder of a non-traded net lease REIT has a NAV set by the manager and a repurchase program the board can change. VICI trades on the NYSE every day and its price moves; the filings do not tell you where the stock will trade. Our pages on publicly traded versus non-traded REITs and the triple-net lease clauses that matter cover the mechanics; the Realty Income and W. P. Carey pages do the same exercise for diversified net lease, where no two tenants pay 70% of rent. If VICI sits inside a REIT ETF, see what the big REIT ETFs hold. For the tax side of REIT dividends, see return of capital on REIT distributions and Section 199A.

What a holder or reader can do with this

This page is analysis of public documents, not investment, legal or tax advice. What the filings let you check yourself:

  • Use the right payout. Common dividends declared were 72.9% of AFFO in Q2 2026 and 94.1% of FFO; FFO is distorted by the credit-loss allowance, AFFO adds it back. Both are in the 10-Q.
  • Read concentration as a pair. Two parents guarantee about 70% of the rent. The filings give no coverage ratio for either, so the guarantors' own filings and credit ratings are the check.
  • Follow the Caesars merger in Caesars' filings. VICI's filings do not describe it. The End Date of May 27, 2027 and the extensions to November 27 are the dates in the agreement.
  • Separate rent growth from share growth. AFFO grew 7.8% in Q2; per share 4.6%. Check the share count in every 10-Q.
  • Mark the dated items. The Q3 10-Q (not filed as of October 16), the Q3 declaration, the November 1 escalators, the Venetian option expiry on November 1, and the February 2027 maturity of $1.5 billion.
  • Size the position. One REIT with two tenants in one city is a concentrated bet; an index fund plus a direct holding doubles it.

If a large part of your portfolio sits in one REIT whose main tenant is changing owners, a conversation with a qualified adviser about position size and how it fits the rest of your holdings may be worth having.

Filing alert · free

An email when VICI Properties files with the SEC

When VICI Properties files: what changed, the one number that matters, and the accession number to check it yourself.

FAQ

All VICI figures are from VICI Properties Inc. (SEC CIK 1705696) filings read on EDGAR on October 16, 2026: Form 10-K for 2025 (accession 0001705696-26-000034); Form 10-Q for June 30, 2026 (0001705696-26-000090, filed July 29, 2026); Forms 8-K with earnings releases and supplementals of October 30, 2025 (0001705696-25-000130), February 25, 2026 (0001705696-26-000033), April 29, 2026 (0001705696-26-000068) and July 29, 2026 (0001705696-26-000088); Forms 8-K of February 4, 2025 (0001104659-25-008898), August 6, 2026 (0001104659-26-092034), August 14, 2026 (0001104659-26-097167) and September 8, 2026 (0001705696-26-000092). Caesars Entertainment, Inc. (CIK 1590895) documents: Form 8-K of May 28, 2026 (0001193125-26-242995), definitive proxy statement DEFM14A of August 26, 2026 (0001193125-26-365696), Form 8-K of September 23, 2026 (0001193125-26-398606) and Form 10-Q for June 30, 2026 (0001590895-26-000028). Payout ratios, sums, shares of totals, the CPI-linked split, interest differences and per-share conversions are our arithmetic from those rows; AFFO, FFO, Adjusted EBITDA, net leverage and annualized rent are the company's definitions and non-GAAP or supplemental measures. Share prices and yields are those printed in the filings on the dates shown and are not current. This is analysis of public documents, not investment, legal or tax advice.

Affiliate Disclosure: Some links are affiliate links. We may earn a commission at no extra cost to you. This does not affect our ratings. Learn more.