TradeStation

Get Cash Back and $0 Commissions
+ The Power of TradeStation

Gaming and Leisure Properties Reports Record Third Quarter 2024 Results

Globe Newswire 24-Oct-2024 4:15 PM

WYOMISSING, Pa., Oct. 24, 2024 (GLOBE NEWSWIRE) -- Gaming and Leisure Properties, Inc. (NASDAQ:GLPI) ("GLPI" or the "Company") today announced financial results for the quarter ended September 30, 2024.

Financial Highlights

  Three Months Ended September 30,
(in millions, except per share data) 2024 2023
Total Revenue $385.3 $359.6
Income from Operations $271.4 $268.3
Net Income $190.1 $189.3
FFO (1) (4) $250.6 $254.4
AFFO (2) (4) $268.2 $251.2
Adjusted EBITDA (3) (4) $346.4 $327.1
Net income, per diluted common share and OP units (4) $0.67 $0.70
FFO, per diluted common share and OP units (4) $0.89 $0.94
AFFO, per diluted common share and OP units (4) $0.95 $0.92
       

______________________________________

(1) Funds from Operations ("FFO") is net income, excluding (gains) or losses from dispositions of property and real estate depreciation as defined by NAREIT.

(2) Adjusted Funds From Operations ("AFFO") is FFO, excluding, as applicable to the particular period, stock based compensation expense; the amortization of debt issuance costs, bond premiums and original issuance discounts; other depreciation; amortization of land rights; accretion on investment in leases, financing receivables; non-cash adjustments to financing lease liabilities; capitalized interest; property transfer tax recoveries and impairment charges; straight-line rent and deferred rent adjustments; losses on debt extinguishment; and provision (benefit) for credit losses, net, reduced by capital maintenance expenditures.

(3) Adjusted EBITDA is net income, excluding, as applicable to the particular period, interest, net; income tax expense; real estate depreciation; other depreciation; (gains) or losses from dispositions of property; stock based compensation expense, straight-line rent and deferred rent adjustments, amortization of land rights, accretion on investment in leases, financing receivables; non-cash adjustments to financing lease liabilities; property transfer tax recoveries and impairment charges; losses on debt extinguishment and provision (benefit) for credit losses, net.

(4) Metrics are presented assuming full conversion of limited partnership units to common shares and therefore before the income statement impact of non-controlling interests.

Peter Carlino, Chairman and Chief Executive Officer of GLPI, commented, "GLPI's expansion and growth momentum continues unabated with strong third quarter financial results reflecting the consistent performance of our legacy tenant portfolio and the addition of two additional tenants earlier this year.  During the quarter we also set the course for continued mid- and long-term growth through the actualization of several significant accretive transactions with Bally's which we expect will benefit comparisons in the fourth quarter and beyond. Third quarter total revenue rose 7.1% year over year to $385.3 million and AFFO grew 6.8%, highlighting the measured growth of our property portfolio, rent escalations and our discipline around liquidity and our capital structure. With our opportunistic approach to portfolio expansion, the proven long-term resiliency of our tenants' revenue streams, and attractive rent coverage ratios across our portfolio, we expect to continue to deliver strong capital returns and yields for our shareholders. Reflecting these factors, our third quarter 2024 dividend of $0.76 per share increased from $0.73 per share in the year-ago period and $0.705 in 2022.

"Early in the third quarter we announced a $1.585 billion transaction with Bally's Corporation ("Bally's") that reflects our proven, value enhancing strategy of working with our tenants to structure transactions that efficiently create and fund growth opportunities. Together with Bally's, our teams structured a series of innovative, multi-faceted transactions that are expected to deliver an 8.3% blended initial cash yield to GLPI with conservative rent coverage. Through these transactions, GLPI adds three more assets to our existing portfolio with the addition of Bally's Kansas City Casino and Bally's Shreveport Casino & Hotel, and the exciting greenfield development of Bally's permanent facility in Chicago. Last month, we completed the $250 million acquisition of the land on which Bally's Chicago casino will be constructed.  With our acquisition of the Chicago land, the prior lease was assumed by an affiliate of GLPI and amended to reflect annual rent of $20 million, representing an initial cash yield of 8.0%.  Inclusive of the land, GLPI will own substantially all of the real estate and improvements related to the Chicago casino and hotel for a total investment of $1.19 billion, resulting in a blended initial cash investment yield of 8.4% with stabilized rent coverage for the lease expected to be in the range of 2.0x to 2.4x. The completion of the Chicago land purchase is a significant milestone toward the development of Bally's Chicago, which is expected to be a must-visit destination casino resort in the heart of Chicago. We are delighted to be working with the Bally's team, the host community and various local stakeholders to deliver a world-class entertainment center in the nation's third largest metropolitan area. Our early July agreements with Bally's also favorably amended the terms of our option to acquire Bally's Lincoln by the end of 2026, providing added visibility for another possible accretive growth driver.

"This month, Bally's oversaw the first stage of the important redevelopment of our blue chip 35-acre site on the Las Vegas Strip with the demolition of the Tropicana. This is a historic first step in bringing Major League Baseball's Athletics to Las Vegas through the development of a new 30,000-seat stadium surrounded by an integrated casino resort facility.

"Our disciplined capital investment approach and relationships with the industry's leading operators combined with our focus on stable and resilient regional gaming markets, supports our confidence that the Company is well positioned to further grow our cash dividend and drive long-term shareholder value. Our investment activity in 2024 of nearly $2 billion at an attractive blended yield of 8.4% is a firm affirmation of GLPI's disciplined capital investment approach.  The combination of our unrivaled gaming and real estate industry expertise and strong balance sheet has positioned GLPI as a development funding and real estate partner of choice for operators of all sizes and has created a platform for near- and long-term growth and the appreciation of shareholder value."

Recent Developments

  • On September 11, 2024, the Company completed its previously announced $250 million acquisition of the land on which Bally's (NYSE:BALY) permanent Chicago Casino will be constructed.  With the completion of the land purchase, annual rent of $20 million, representing an initial cash yield of 8.0% is now being received.
  • In September 2024, the Company entered into a $110 million delayed draw term loan facility with the Ione Band of Miwok Indians ("Ione") (the "Ione Loan") to provide the tribe funding for a new casino development near Sacramento, California.  Ione has an option at the end of the Ione Loan term to satisfy the loan obligation by converting the outstanding principal into a long-term lease with an initial term of twenty-five (25) years and a maximum term of forty-five (45) years.  These agreements were entered into subsequent to receiving a declination letter from the National Indian Gaming Commission approving the transaction documents, including the long-term lease.  As of September 30, 2024, $13.7 million was advanced and outstanding under the Ione Loan which has a 5-year term and an interest rate of 11%.
  • In late August 2024, the Company's development project in Rockford, Illinois was completed.  As of September 30, 2024, the entire $150 million loan commitment has been funded which accrues interest at 10%.
  • The Company entered into forward sale agreements to sell 8,170,387 shares for a net sales price of $409.3 million.  No amounts have been or will be recorded on the Company's balance sheet with respect to these forward sale agreements until settlement. 
  • On August 6, 2024, the Company issued $1.2 billion in Senior Unsecured Notes ("Notes").  The Notes were issued in two tranches; the first was a 5.625%, $800 million note that will mature on September 15, 2034 and was priced at 99.094% of par value and the second was a 6.250%, $400 million note that will mature on September 15, 2054 and was priced at 99.183% of par value.   
  • On July 12, 2024, the Company announced that it entered into a binding term sheet with Bally's pursuant to which the Company intends to acquire the real property assets of Bally's Kansas City Casino and Bally's Shreveport Casino & Hotel as well as the land under Bally's planned permanent Chicago casino site, and fund the construction of certain real property improvements of the Bally's Chicago Casino Resort, for aggregate consideration of approximately $1.585 billion. In aggregate, the transaction represents a blended 8.3% initial cash yield. Further, the Company secured adjustments to the purchase price and related cap rate related to the existing, previously announced, contingent purchase option for Bally's Lincoln facility, as well as the addition of a right for GLPI to call the asset beginning in October 2026. The updated purchase price for Bally's Lincoln is $735 million at an 8.0% cap rate.
  • On June 3, 2024, the Company announced an agreement to fund and oversee a landside move and hotel renovation of the Belle of Baton Rouge ("The Belle") in Baton Rouge, LA for its tenant The Queen Casino and Entertainment Inc. ("Casino Queen").  The Company has committed to provide up to approximately $111 million of funding for the project ($15 million of which has been funded as of September 30, 2024), which is expected to be completed by September 2025.  The casino will continue to operate except while gaming equipment is being moved to the new facility.  The Company will own the new facility and Casino Queen will pay an incremental rental yield of 9.0% on the development funding beginning a year from the initial disbursement of funds, which occurred on May 30, 2024. 
  • On May 16, 2024, the Company acquired the real estate assets of the Silverado Franklin Hotel & Gaming Complex, the Deadwood Mountain Grand casino, and Baldini's Casino, for $105.0 million.  Simultaneous with the acquisition, GLPI and affiliates of Strategic Gaming Management, LLC ("Strategic") entered into two cross-defaulted triple-net lease agreements, each for an initial 25-year term with two ten-year renewal periods.  The Company also provided $5 million in capital improvement proceeds at the closing of the transactions for capital improvements for a total investment of $110 million.  The initial aggregate annual cash rent for the new leases is $9.2 million, inclusive of capital improvement funding, and rent is subject to a fixed 2.0% annual escalation beginning in year three of the lease and a CPI based annual escalation beginning in year 11 of the lease, of the greater of 2.0% or CPI capped at 2.5%. 
  • On February 6, 2024, the Company acquired the real estate assets of Tioga Downs Casino Resort ("Tioga Downs") in Nichols, NY from American Racing & Entertainment, LLC ("American Racing") for $175.0 million.  Simultaneous with the acquisition, an affiliate of GLPI and American Racing entered into a triple-net lease agreement for an initial 30-year term.  The initial rent is $14.5 million and is subject to annual fixed escalations of 1.75% beginning with the first anniversary which increases to 2% beginning in year fifteen of the lease through the remainder of the initial term. 

Dividends

On August 28, 2024, the Company announced that its Board of Directors declared a third quarter dividend of $0.76 per share on the Company's common stock that was paid on September 27, 2024, to shareholders of record on September 13, 2024. 

2024 Guidance

The Company's AFFO guidance for the full year 2024 is based on the following assumptions and other factors:

  • The guidance does not include the impact on operating results from any possible future acquisitions or dispositions, future capital markets activity, or other future non-recurring transactions other than anticipated fundings on current development projects.
  • The guidance assumes there will be no material changes in applicable legislation, regulatory environment, world events, including weather, public health, recent consumer trends, economic conditions, oil prices, competitive landscape or other circumstances beyond our control that may adversely affect the Company's results of operations.

The Company estimates AFFO for the year ending December 31, 2024 will be between $1.055 billion and $1.058 billion, or between $3.74 and $3.76 per diluted share and OP units.

The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, including the information above, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort.  This is due to the inherent difficulty of forecasting the timing and/or amounts of various items that would impact net income, which is the most directly comparable forward-looking GAAP financial measure. This includes, for example, provision for credit losses, net, and other non-core items that have not yet occurred, are out of the Company's control and/or cannot be reasonably predicted.  For the same reasons, the Company is unable to address the probable significance of the unavailable information.  In particular, the Company is unable to predict with reasonable certainty the amount of the change in the provision for credit losses, net, under ASU No. 2016-13 - Financial Instruments - Credit Losses ("ASC 326") in future periods.  The non-cash change in the provision for credit losses under ASC 326 with respect to future periods is dependent upon future events that are entirely outside of the Company's control and may not be reliably predicted, including the performance and future outlook of our tenant's operations for our leases that are subject to ASC 326, as well as broader macroeconomic factors and future predictions of such factors.  As a result, forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.    

Portfolio Update

GLPI's primary business consists of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements. As of September 30, 2024, GLPI's portfolio consisted of interests in 66 gaming and related facilities, including, the real property associated with 34 gaming and related facilities operated by PENN Entertainment, Inc. (NASDAQ:PENN) ("PENN"), the real property associated with 6 gaming and related facilities operated by Caesars Entertainment, Inc. (NASDAQ:CZR) ("Caesars"), the real property associated with 4 gaming and related facilities operated by Boyd Gaming Corporation (NYSE:BYD) ("Boyd"), the real property associated with 9 gaming and related facilities operated by Bally's Corporation (NYSE:BALY) ("Bally's") and 1 facility under development for Bally's in Chicago, Illinois, the real property associated with 3 gaming and related facilities operated by The Cordish Companies, the real property associated with 4 gaming and related facilities operated by Casino Queen, 1 gaming and related facility operated by American Racing, 3 gaming and related facilities operated by Strategic and 1 facility managed by a subsidiary of Hard Rock International ("Hard Rock"). These facilities are geographically diversified across 20 states and contain approximately 29.3 million square feet of improvements.

Conference Call Details

The Company will hold a conference call on October 25, 2024, at 10:00 a.m. (Eastern Time) to discuss its financial results, current business trends and market conditions.

To Participate in the Telephone Conference Call:
Dial in at least five minutes prior to start time.
Domestic: 1-877/407-0784
International: 1-201/689-8560

Conference Call Playback:
Domestic: 1-844/512-2921
International: 1-412/317-6671
Passcode: 13749226
The playback can be accessed through Friday, November 1, 2024.

Webcast
The conference call will be available in the Investor Relations section of the Company's website at www.glpropinc.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary software. A replay of the call will also be available for 90 days thereafter on the Company's website.

GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(in thousands, except per share data) (unaudited)
 
 Three Months Ended September 30, Nine Months Ended September 30,
 2024 2023 2024 2023
Revenues       
Rental income$333,244  $321,206  $996,641  $958,410 
Income from investment in leases, financing receivables 47,503   38,332   137,782   112,931 
Income from sales-type leases 1,240      1,240    
Interest income from real estate loans 3,354   22   6,268   22 
Total income from real estate 385,341   359,560   1,141,931   1,071,363 
        
Operating expenses       
Land rights and ground lease expense 11,758   12,406   35,446   36,312 
General and administrative 13,472   13,600   45,209   42,689 
Gains from dispositions of property (3,790)  (22)  (3,790)  (22)
Property transfer tax recovery    (2,187)     (2,187)
Depreciation 64,771   65,846   195,393   197,131 
Provision for credit losses, net 27,686   1,613   47,194   24,012 
Total operating expenses 113,897   91,256   319,452   297,935 
Income from operations 271,444   268,304   822,479   773,428 
        
Other income (expenses)       
Interest expense (95,705)  (79,788)  (269,050)  (240,519)
Interest income 14,876   1,273   32,173   6,801 
Losses on debt extinguishment          (556)
Total other expenses (80,829)  (78,515)  (236,877)  (234,274)
        
Income before income taxes 190,615   189,789   585,602   539,154 
Income tax expense 515   482   1,564   1,040 
Net income$190,100  $189,307  $584,038  $538,114 
Net income attributable to non-controlling interest in the Operating Partnership (5,406)  (5,297) $(16,630)  (15,123)
Net income attributable to common shareholders$184,694  $184,010  $567,408  $522,991 
        
Earnings per common share:       
Basic earnings attributable to common shareholders$0.67  $0.70  $2.08  $1.99 
Diluted earnings attributable to common shareholders$0.67  $0.70  $2.08  $1.99 
                


GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Current Year Revenue Detail
(in thousands) (unaudited)
 
Three Months Ended September 30, 2024Building
base rent
Land base
rent
Percentage
rent and
other
rental
revenue
Interest
income on
real estate
loans
Total cash
income
Straight-line
rent and
deferred
rent
adjustments
Ground
rent in
revenue
Accretion
on
financing
leases
Total
income
from real
estate
Amended PENN Master Lease$53,089$10,758$6,543 $$70,390$4,952 $499$$75,841
PENN 2023 Master Lease 58,913  (132)  58,781 5,621    64,402
Amended Pinnacle Master Lease 61,482 17,814 8,122   87,418 1,858  2,045  91,321
PENN Morgantown Lease  785    785     785
Caesars Master Lease 16,022 5,932    21,954 2,197  330  24,481
Horseshoe St. Louis Lease 5,918     5,918 399    6,317
Boyd Master Lease 20,469 2,946 3,047   26,462 574  432  27,468
Boyd Belterra Lease 724 474 500   1,698 151    1,849
Bally's Master Lease 26,410     26,410   2,667  29,077
Maryland Live! Lease 19,078     19,078   2,179 3,482 24,739
Pennsylvania Live! Master Lease 12,718     12,718   302 2,221 15,241
Casino Queen Master Lease 7,912     7,912 41    7,953
Tropicana Las Vegas Lease  3,070    3,070     3,070
Rockford Lease  2,013    2,013    509 2,522
Rockford Loan     3,308 3,308     3,308
Tioga Lease 3,632     3,632   2 587 4,221
Strategic Gaming Leases 2,300     2,300   106 294 2,700
Ione Loan     46 46     46
Bally's Chicago Lease  1,111    1,111 (1,111)   
Total$288,667$44,903$18,080 $3,354$355,004$14,682 $8,562$7,093$385,341
                     

(1)  Includes $0.1 million of tenant improvement allowance amortization for the three months ended September 30, 2024. 

GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Current Year Revenue Detail
(in thousands) (unaudited)
 
Nine Months Ended September 30, 2024Building
base rent
Land base
rent
Percentage
rent and
other
rental
revenue
Interest
income on
real estate
loans
Total cash
income
Straight-line
rent and
deferred
rent
adjustments (2)
Ground
rent in
revenue
Accretion
on
financing
leases
Total
income
from real
estate
Amended PENN Master Lease$159,269$32,276$19,562 $$211,107$14,856 $1,680$$227,643
PENN 2023 Master Lease 176,739  (354)  176,385 16,864    193,249
Amended Pinnacle Master Lease 182,840 53,442 23,088   259,370 5,574  6,163  271,107
PENN Morgantown Lease  2,353    2,353     2,353
Caesars Master Lease 48,065 17,796    65,861 6,589  990  73,440
Horseshoe St. Louis Lease 17,753     17,753 1,196    18,949
Boyd Master Lease 60,873 8,839 8,499   78,211 1,722  1,297  81,230
Boyd Belterra Lease 2,152 1,421 1,463   5,036 454    5,490
Bally's Master Lease 78,357     78,357   7,998  86,355
Maryland Live! Lease 57,234     57,234   6,545 11,433 75,212
Pennsylvania Live! Master Lease 38,010     38,010   933 6,668 45,611
Casino Queen Master Lease 23,721     23,721 118    23,839
Tropicana Las Vegas Lease  8,425    8,425     8,425
Rockford Lease  6,013    6,013    1,518 7,531
Rockford Loan     6,222 6,222     6,222
Tioga Lease 9,475     9,475   4 1,744 11,223
Strategic Gaming Leases 3,475     3,475   141 390 4,006
Ione Loan     46 46     46
Bally's Chicago Lease  1,111    1,111 (1,111)   
Total$857,963$131,676$52,258 $6,268$1,048,165$46,262 $25,751$21,753$1,141,931
                     

(2)  Includes $0.2 million of tenant improvement allowance amortization for the nine months ended September 30, 2024.                                

Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDA
Gaming and Leisure Properties, Inc. and Subsidiaries
CONSOLIDATED
(in thousands, except per share and share data) (unaudited)
 
 
 Three Months Ended September 30, Nine Months Ended September 30,
 2024 2023 2024 2023
Net income$190,100  $189,307  $584,038  $538,114 
Gains from dispositions of property (3,790)  (22)  (3,790)  (22)
Real estate depreciation 64,289   65,155   193,943   195,494 
Funds from operations$250,599  $254,440  $774,191  $733,586 
Straight-line rent and deferred rent adjustments (1) (14,682)  (8,942)  (46,262)  (26,445)
Other depreciation 482   691   1,450   1,637 
Provision (benefit) for credit losses, net 27,686   1,613   47,194   24,012 
Amortization of land rights 3,276   3,699   9,828   10,278 
Amortization of debt issuance costs, bond premiums and original issuance discounts 2,803   2,406   8,172   7,312 
Stock based compensation 5,463   5,139   19,010   17,959 
Capitalized interest (857)     (857)   
Property transfer tax recovery    (2,187)     (2,187)
Losses on debt extinguishment          556 
Accretion on investment in leases, financing receivables (7,093)  (5,813)  (21,753)  (16,806)
Non-cash adjustment to financing lease liabilities 112   122   358   347 
Capital maintenance expenditures (2) 453   (17)  (99)  (25)
Adjusted funds from operations$268,242  $251,151  $791,232  $750,224 
Interest, net (3) 80,047   77,835   234,697   231,707 
Income tax expense 515   482   1,564   1,040 
Capital maintenance expenditures (2) (453)  17   99   25 
Amortization of debt issuance costs, bond premiums and original issuance discounts (2,803)  (2,406)  (8,172)  (7,312)
Capitalized interest 857      857    
Adjusted EBITDA$346,405  $327,079  $1,020,277  $975,684 
        
Net income, per diluted common share and OP units$0.67  $0.70  $2.08  $1.99 
FFO, per diluted common share and OP units$0.89  $0.94  $2.76  $2.71 
AFFO, per diluted common share and OP units$0.95  $0.92  $2.82  $2.77 
        
Weighted average number of common shares and OP units outstanding       
Diluted common shares 274,798,368   264,207,465   272,851,372   263,425,023 
OP units 8,087,630   7,653,326   8,030,568   7,651,226 
Diluted common shares and OP units 282,885,998   271,860,791   280,881,940   271,076,249 
                

______________________________________

(1) The three and nine months periods ended September 30, 2024 include $0.1 million and $0.2 million of tenant improvement allowance amortization.

(2) Capital maintenance expenditures are expenditures to replace existing fixed assets with a useful life greater than one year that are obsolete, worn out or no longer cost effective to repair.

(3) Excludes a non-cash interest expense gross up related to certain ground leases.                     

Reconciliation of Cash Net Operating Income
Gaming and Leisure Properties, Inc. and Subsidiaries
CONSOLIDATED
(in thousands, except per share and share data) (unaudited)
 
 Three Months Ended
September 30, 2024
 Nine Months Ended
September 30, 2024
Adjusted EBITDA$346,405  $1,020,277 
General and administrative expenses 13,472   45,209 
Stock based compensation (5,463)  (19,010)
Cash net operating income (1)$354,414  $1,046,476 
        

______________________________________

(1) Cash net operating income is cash rental income and interest on real estate loans less cash property level expenses. 

Gaming and Leisure Properties, Inc. and Subsidiaries
Consolidated Balance Sheets
(in thousands, except share and per share data)
 
 
 September 30, 2024 December 31, 2023
Assets   
Real estate investments, net$8,014,976  $8,168,792 
Investment in leases, financing receivables, net 2,313,775   2,023,606 
Investment in leases, sales-type, net 257,207    
Real estate loans, net 158,854   39,036 
Right-of-use assets and land rights, net 825,367   835,524 
Cash and cash equivalents 494,135   683,983 
Held to maturity investment securities (1) 554,106    
Other assets 62,577   55,717 
Total assets$12,680,997  $11,806,658 
    
Liabilities   
Accounts payable and accrued expenses$5,488  $7,011 
Accrued interest 95,657   83,112 
Accrued salaries and wages 5,174   7,452 
Operating lease liabilities 196,432   196,853 
Financing lease liabilities 60,673   54,261 
Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts 7,413,012   6,627,550 
Deferred rental revenue 238,419   284,893 
Other liabilities 41,390   36,572 
Total liabilities 8,056,245   7,297,704 
    
Equity   
Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at September 30, 2024 and December 31, 2023)     
Common stock ($.01 par value, 500,000,000 shares authorized, 274,391,553 and 270,922,719 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively) 2,744   2,709 
Additional paid-in capital 6,204,578   6,052,109 
Accumulated deficit (1,952,445)  (1,897,913)
Total equity attributable to Gaming and Leisure Properties 4,254,877   4,156,905 
Noncontrolling interests in GLPI's Operating Partnership 8,087,630 units and 7,653,326 units outstanding at September 30, 2024 and December 31, 2023, respectively) 369,875   352,049 
Total equity 4,624,752   4,508,954 
Total liabilities and equity$12,680,997  $11,806,658 
        

(1)  Represents zero coupon treasury bill that at maturity in January 2025 will total $563 million.

Debt Capitalization

The Company's debt structure as of September 30, 2024 was as follows:

   
 Years to
Maturity
Interest Rate Balance
    (in thousands)
Unsecured $1,750 Million Revolver Due May 20261.6—%  
Term Loan Credit Facility due September 20272.96.497% 600,000 
Senior Unsecured Notes Due June 20250.75.250% 850,000 
Senior Unsecured Notes Due April 20261.55.375% 975,000 
Senior Unsecured Notes Due June 20283.75.750% 500,000 
Senior Unsecured Notes Due January 20294.35.300% 750,000 
Senior Unsecured Notes Due January 20305.34.000% 700,000 
Senior Unsecured Notes Due January 20316.34.000% 700,000 
Senior Unsecured Notes Due January 20327.33.250% 800,000 
Senior Unsecured Notes Due December 20339.26.750% 400,000 
Senior Unsecured Notes Due September 203410.05.625% 800,000 
Senior Unsecured Notes Due September 205430.06.250% 400,000 
Other1.94.780% 317 
Total long-term debt   7,475,317 
Less: unamortized debt issuance costs, bond premiums and original issuance discounts   (62,305)
Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts   7,413,012 
Weighted average6.25.131%  
     

______________________________________

 

Rating Agency - Issue Rating

Rating Agency Rating
Standard & Poor's BBB-
Fitch BBB-
Moody's Ba1

Properties

DescriptionLocationDate AcquiredTenant/Operator
Amended PENN Master Lease (14 Properties)   
Hollywood Casino LawrenceburgLawrenceburg, IN11/1/2013PENN
Argosy Casino AltonAlton, IL11/1/2013PENN
Hollywood Casino at Charles Town RacesCharles Town, WV11/1/2013PENN
Hollywood Casino at Penn National Race CourseGrantville, PA11/1/2013PENN
Hollywood Casino BangorBangor, ME11/1/2013PENN
Zia Park CasinoHobbs, NM11/1/2013PENN
Hollywood Casino Gulf CoastBay St. Louis, MS11/1/2013PENN
Argosy Casino RiversideRiverside, MO11/1/2013PENN
Hollywood Casino TunicaTunica, MS11/1/2013PENN
Boomtown BiloxiBiloxi, MS11/1/2013PENN
Hollywood Casino St. LouisMaryland Heights, MO11/1/2013PENN
Hollywood Gaming Casino at Dayton RacewayDayton, OH11/1/2013PENN
Hollywood Gaming Casino at Mahoning Valley Race TrackYoungstown, OH11/1/2013PENN
1st Jackpot CasinoTunica, MS5/1/2017PENN
PENN 2023 Master Lease (7 Properties)   
Hollywood Casino AuroraAurora, IL11/1/2013PENN
Hollywood Casino JolietJoliet, IL11/1/2013PENN
Hollywood Casino ToledoToledo, OH11/1/2013PENN
Hollywood Casino ColumbusColumbus, OH11/1/2013PENN
M ResortHenderson, NV11/1/2013PENN
Hollywood Casino at the MeadowsWashington, PA9/9/2016PENN
Hollywood Casino PerryvillePerryville, MD7/1/2021PENN
Amended Pinnacle Master Lease (12 Properties)   
Ameristar Black HawkBlack Hawk, CO4/28/2016PENN
Ameristar East ChicagoEast Chicago, IN4/28/2016PENN
Ameristar Council BluffsCouncil Bluffs, IA4/28/2016PENN
L'Auberge Baton RougeBaton Rouge, LA4/28/2016PENN
Boomtown Bossier CityBossier City, LA4/28/2016PENN
L'Auberge Lake CharlesLake Charles, LA4/28/2016PENN
Boomtown New OrleansNew Orleans, LA4/28/2016PENN
Ameristar VicksburgVicksburg, MS4/28/2016PENN
River City Casino & HotelSt. Louis, MO4/28/2016PENN
Jackpot Properties (Cactus Petes and Horseshu)Jackpot, NV4/28/2016PENN
Plainridge Park CasinoPlainridge, MA10/15/2018PENN
Caesars Master Lease (5 Properties)   
Tropicana Atlantic CityAtlantic City, NJ10/1/2018CZR
Tropicana LaughlinLaughlin, NV10/1/2018CZR
Trop Casino GreenvilleGreenville, MS10/1/2018CZR
Isle Casino Hotel BettendorfBettendorf, IA12/18/2020CZR
Isle Casino Hotel WaterlooWaterloo, IA12/18/2020CZR
Boyd Master Lease (3 Properties)   
Belterra Casino ResortFlorence, IN4/28/2016BYD
Ameristar Kansas CityKansas City, MO4/28/2016BYD
Ameristar St. CharlesSt. Charles, MO4/28/2016BYD
Bally's Master Lease (8 Properties)   
Tropicana EvansvilleEvansville, IN6/3/2021BALY
Bally's Dover Casino ResortDover, DE6/3/2021BALY
Black Hawk (Black Hawk North, West and East casinos)Black Hawk, CO4/1/2022BALY
Quad Cities Casino & HotelRock Island, IL4/1/2022BALY
Bally's Tiverton Hotel & CasinoTiverton, RI1/3/2023BALY
Hard Rock Casino and Hotel BiloxiBiloxi, MS1/3/2023BALY
Casino Queen Master Lease (4 Properties)   
DraftKings at Casino QueenEast St. Louis, IL1/23/2014Casino Queen
The Queen Baton RougeBaton Rouge, LA12/17/2021Casino Queen
Casino Queen MarquetteMarquette, IA9/6/2023Casino Queen
Belle of Baton RougeBaton Rouge, LA10/1/2018Casino Queen
Pennsylvania Live! Master Lease (2 Properties)   
Live! Casino & Hotel PhiladelphiaPhiladelphia, PA3/1/2022Cordish
Live! Casino PittsburghGreensburg, PA3/1/2022Cordish
Strategic Gaming Leases (3 Properties)(1)   
Silverado Franklin Hotel & Gaming ComplexDeadwood, SD5/16/2024Strategic
Deadwood Mountain Grand CasinoDeadwood, SD5/16/2024Strategic
Baldini's CasinoSparks, NV5/16/2024Strategic
Single Asset Leases   
Belterra Park Gaming & Entertainment CenterCincinnati, OH10/15/2018BYD
Horseshoe St.  LouisSt. Louis, MO10/1/2018CZR
Hollywood Casino MorgantownMorgantown, PA10/1/2020PENN
Live! Casino & Hotel MarylandHanover, MD12/29/2021Cordish
Tropicana Las VegasLas Vegas, NV4/16/2020BALY
Tioga DownsNichols, NY2/6/2024American Racing
Hard Rock Casino RockfordRockford, IL8/29/2023815 ENT Lessee(2)
Bally's Chicago DevelopmentChicago, IL9/11/2024BALY
(1) Represents two cross-defaulted, co-terminus leases   
(2)  Managed by a subsidiary of Hard Rock   
    

Lease Information

 Master Leases
 PENN 2023
Master Lease
Amended
PENN Master
Lease
PENN
Amended
Pinnacle
Master Lease
Caesars
Amended and
Restated
Master Lease
BYD Master
Lease
Property Count7141253
Number of States Represented59842
Commencement Date1/1/202311/1/20134/28/201610/1/201810/15/2018
Lease Expiration Date10/31/203310/31/20334/30/20319/30/203804/30/2026
Remaining Renewal Terms15 (3x5 years)15 (3x5 years)20 (4x5 years)20 (4x5 years)25 (5x5 years)
Corporate GuaranteeYesYesYesYesNo
Master Lease with Cross CollateralizationYesYesYesYesYes
Technical Default Landlord ProtectionYesYesYesYesYes
Default Adjusted Revenue to Rent Coverage1.11.11.21.21.4
Competitive Radius Landlord ProtectionYesYesYesYesYes
Escalator Details     
Yearly Base Rent Escalator Maximum1.5% (1)2%2%1.75% (2)2%
Coverage ratio at June 30, 2024 (3)1.942.191.901.972.59
Minimum Escalator Coverage GovernorN/A1.81.8N/A1.8
Yearly Anniversary for RealizationNovemberNovemberMayOctoberMay
Percentage Rent Reset Details     
Reset FrequencyN/A5 years2 yearsN/A2 years
Next ResetN/ANovember 2028May 2026N/AMay 2026
      

(1) In addition to the annual escalation, a one-time annualized increase of $1.4 million occurs on November 1, 2027. 

(2) Building base rent will be increased by 1.25% annually in the 5th and 6th lease year, 1.75% in the 7th and 8th lease year, and 2% in the 9th lease year and each year thereafter. 

(3) Information with respect to our tenants' rent coverage over the trailing twelve months was provided by our tenants as of June 30, 2024.  GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy.

Lease Information

 Master Leases
 Bally's Master
Lease
Casino Queen
Master Lease
 Pennsylvania
Live! Master
Lease operated
by Cordish
Strategic
Gaming Lease
(1)
Property Count8423
Number of States Represented6312
Commencement Date6/3/202112/17/20213/1/20225/16/2024
Lease Expiration Date06/02/203612/31/20362/28/20615/31/2049
Remaining Renewal Terms20 (4x5 years)20 (4x5 years)21 (1 x 11 years, 1 x 10 years)20 (2x10 years)
Corporate GuaranteeYesYesNoYes
Master Lease with Cross CollateralizationYesYesYesYes
Technical Default Landlord ProtectionYesYesYesYes
Default Adjusted Revenue to Rent Coverage1.21.41.41.4 (4)
Competitive Radius Landlord ProtectionYesYesYesYes
Escalator Details    
Yearly Base Rent Escalator Maximum(2)(3)1.75%2% (4)
Coverage ratio at June 30, 2024 (5)2.082.242.32N/A
Minimum Escalator Coverage GovernorN/AN/AN/AN/A
Yearly Anniversary for RealizationJuneDecemberMarchJune 2026
Percentage Rent Reset Details    
Reset FrequencyN/AN/AN/AN/A
Next ResetN/AN/AN/AN/A
     

(1) Consists of two leases that are cross collateralized and co-terminus with each other.  

(2) If the CPI increase is at least 0.5% for any lease year, then the rent shall increase by the greater of 1% of the rent as of the immediately preceding lease year and the CPI increase capped at 2%.  If the CPI is less than 0.5% for such lease year, then the rent shall not increase for such lease year.  

(3) Rent increases by 0.5% for the first six years. Beginning in the seventh lease year through the remainder of the lease term, if the CPI increases by at least 0.25% for any lease year then annual rent shall be increased by 1.25%, and if the CPI is less than 0.25% then rent will remain unchanged for such lease year.  

(4) The default adjusted revenue to rent coverage declines to 1.25 if the tenant's adjusted revenues total $75 million or more.  Annual rent escalates at 2% beginning in year three of the lease and in year 11 escalates based on the greater of 2% or CPI, capped at 2.5%.     

(5) Information with respect to our tenants' rent coverage over the trailing twelve months was provided by our tenants as of June 30, 2024.  Due to the recent additions to the Casino Queen Master Lease the coverage ratio is calculated on a proforma basis.  GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy.

Lease Information

 Single Property Leases
 Belterra Park
Lease operated
by BYD
Horseshoe St.
Louis Lease
operated by
CZR
Morgantown
Ground Lease
operated by
PENN
Live! Casino &
Hotel
Maryland
operated by
Cordish
Commencement Date10/15/20189/29/202010/1/202012/29/2021
Lease Expiration Date04/30/202610/31/203310/31/204012/31/2060
Remaining Renewal Terms25 (5x5 years)20 (4x5 years)30 (6x5 years)21 (1 x 11 years, 1 x 10 years)
Corporate GuaranteeNoYesYesNo
Technical Default Landlord ProtectionYesYesYesYes
Default Adjusted Revenue to Rent Coverage1.41.2N/A1.4
Competitive Radius Landlord ProtectionYesYesN/AYes
Escalator Details    
Yearly Base Rent Escalator Maximum2%1.25% (1)1.5% (2)1.75%
Coverage ratio at June 30, 2024 (3)3.502.15N/A3.52
Minimum Escalator Coverage Governor1.8N/AN/AN/A
Yearly Anniversary for RealizationMayOctoberDecemberJanuary
Percentage Rent Reset Details    
Reset Frequency2 yearsN/AN/AN/A
Next ResetMay 2026N/AN/AN/A
     

(1) For the second through fifth lease years, after which time the annual escalation becomes 1.75% for the 6th and 7th lease years and then 2% for the remaining term of the lease. 

(2) Increases by 1.5% on the opening date (which occurred on December 22, 2021) and for the first three lease years.  Commencing on the fourth anniversary of the opening date and for each anniversary thereafter, if the CPI increase is at least 0.5% for any lease year, the rent for such lease year shall increase by 1.25% of rent as of the immediately preceding lease year, and if the CPI increase is less than 0.5% for such lease year, then the rent shall not increase for such lease year.   

(3) Information with respect to our tenants' rent coverage over the trailing twelve months was provided by our tenants as of June 30, 2024. GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy.

Lease Information

     
 Tropicana Las
Vegas Ground
Lease operated
by BALY
Tioga Downs
Lease operated by
American Racing
Hard Rock
Rockford Ground
Lease managed
by Hard Rock
Chicago Ground
Lease with
BALY
Commencement Date9/26/20222/6/20248/29/20239/11/2024
Lease Expiration Date9/25/20722/28/20548/31/212211/30/2121 (4)
Remaining Renewal Terms49 (1 x 24 years, 1 x 25 years)32 years and 10 months (2 x 10 years, 1 x 12 years and 10 months)None(4)
Corporate GuaranteeYesYesNo(4)
Technical Default Landlord ProtectionYesYesYes(4)
Default Adjusted Revenue to Rent Coverage1.41.41.4(4)
Competitive Radius Landlord ProtectionYesYesYes(4)
Escalator Details    
Yearly Base Rent Escalator Maximum(1)1.75% (2)2%(4)
Coverage ratio at June 30, 2024 (3)N/AN/AN/AN/A
Minimum Escalator Coverage GovernorN/AN/AN/AN/A
Yearly Anniversary for RealizationOctoberMarchSeptember(4)
Percentage Rent Reset Details    
Reset FrequencyN/AN/AN/AN/A
Next ResetN/AN/AN/AN/A
     

(1) If the CPI increase is at least 0.5% for any lease year, then the rent shall increase by the greater of 1% of the rent as of the immediately preceding lease year and the CPI increase capped at 2%.  If the CPI is less than 0.5% for such lease year, then the rent shall not increase for such lease year.   

(2) Increases by 1.75% beginning with the first anniversary and increases to 2% beginning in year fifteen of the lease through the remainder of the initial term.

(3) Information with respect to our tenants' rent coverage over the trailing twelve months was provided by our tenants as of June 30, 2024. GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy.

(4) The Company is currently in the process of amending and restating the lease to have an initial lease term of 15 years followed by multiple renewal extensions to be agreed upon between Bally's and the Company.  The lease is also anticipated to have lease terms generally consistent with the terms of the Bally's Master Lease with respect to the other provisions mentioned above.   

Disclosure Regarding Non-GAAP Financial Measures

FFO, FFO per diluted common share and OP units, AFFO, AFFO per diluted common share and OP units, Adjusted EBITDA and Cash Net Operating Income ("Cash NOI"), which are detailed in the reconciliation tables that accompany this release, are used by the Company as performance measures for benchmarking against the Company's peers and as internal measures of business operating performance, which is used for a bonus metric. These metrics are presented assuming full conversion of limited partnership units to common shares and therefore before the income statement impact of non-controlling interests.  The Company believes FFO, FFO per diluted common share and OP units, AFFO, AFFO per diluted common share and OP units, Adjusted EBITDA and Cash NOI provide a meaningful perspective of the underlying operating performance of the Company's current business.  This is especially true since these measures exclude real estate depreciation and we believe that real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. Cash NOI is rental and other property income, less cash property level expenses. Cash NOI excludes depreciation, the amortization of land rights, real estate general and administrative expenses, other non-routine costs and the impact of certain generally accepted accounting principles ("GAAP") adjustments to rental revenue-, such as straight-line rent and deferred rent adjustments and non-cash ground lease income and expense. It is management's view that Cash NOI is a performance measure used to evaluate the operating performance of the Company's real estate operations and provides investors relevant and useful information because it reflects only income and operating expense items that are incurred at the property level and presents them on an unleveraged basis.

FFO, FFO per diluted common share and OP units, AFFO, AFFO per diluted common share and OP units, Adjusted EBITDA and Cash NOI are non-GAAP financial measures that are considered supplemental measures for the real estate industry and a supplement to GAAP measures. NAREIT defines FFO as net income (computed in accordance with GAAP), excluding (gains) or losses from dispositions of property and real estate depreciation.  We have defined AFFO as FFO excluding, as applicable to the particular period, stock based compensation expense, the amortization of debt issuance costs, bond premiums and original issuance discounts, other depreciation, the amortization of land rights, accretion on investment in leases, financing receivables, non-cash adjustments to financing lease liabilities, property transfer tax recoveries and impairment charges, straight-line rent and deferred rent adjustments, losses on debt extinguishment, capitalized interest, and provision (benefit) for credit losses, net, reduced by capital maintenance expenditures. We have defined Adjusted EBITDA as net income excluding, as applicable to the particular period, interest, net, income tax expense, real estate depreciation, other depreciation, (gains) or losses from dispositions of property, stock based compensation expense, straight-line rent and deferred rent adjustments, the amortization of land rights, accretion on investment in leases, financing receivables, non-cash adjustments to financing lease liabilities, property transfer tax recoveries and impairment charges, losses on debt extinguishment, and provision (benefit) for credit losses, net. Finally, we have defined Cash NOI as Adjusted EBITDA excluding general and administrative expenses and including stock based compensation expense.

FFO, FFO per diluted common share and OP units, AFFO, AFFO per diluted common share and OP units, Adjusted EBITDA and Cash NOI are not recognized terms under GAAP. 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 an indication of our ability to fund all of our cash needs, including to make cash distributions to our shareholders, to fund capital improvements, or to make interest payments on our indebtedness.  Investors are also cautioned that FFO, FFO per diluted common share and OP units, AFFO, AFFO per diluted common share and OP units, Adjusted EBITDA and Cash NOI, 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. 

About Gaming and Leisure Properties

GLPI is engaged in the business of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements, pursuant to which the tenant is responsible for all facility maintenance, insurance required in connection with the leased properties and the business conducted on the leased properties, taxes levied on or with respect to the leased properties and all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties.

Forward-Looking Statements

This press release includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including our expectations regarding our 2024 AFFO guidance and the Company benefiting from recently announced transactions, including the cash and rental yields. Forward-looking statements can be identified by the use of forward-looking terminology such as "expects," "believes," "estimates," "intends," "may," "will," "should" or "anticipates" or the negative or other variation of these or similar words, or by discussions of future events, strategies or risks and uncertainties. Such forward looking statements are inherently subject to risks, uncertainties and assumptions about GLPI and its subsidiaries, including risks related to the following: the impact that higher inflation and interest rates and uncertainty with respect to the future state of the economy could have on discretionary consumer spending, including the casino operations of our tenants; unforeseen consequences related to U.S. government monetary policies and stimulus packages on inflation rates and economic growth; GLPI's ability to successfully consummate the announced transactions with Bally's Corporation (Bally's), including the ability of the parties to satisfy the various conditions to funding, including receipt of all required approvals and consents, or other delays or impediments to completing the proposed transactions; the availability of and the ability to identify suitable and attractive acquisition and development opportunities and the ability to acquire and lease the respective properties on favorable terms; the degree and nature of GLPI's competition; the ability to receive, or delays in obtaining, the regulatory approvals required to own and/or operate its properties, or other delays or impediments to completing GLPI's planned acquisitions or projects; the potential of a new pandemic, including its effect on the ability or desire of people to gather in large groups (including in casinos), which could impact GLPI's financial results, operations, outlooks, plans, goals, growth, cash flows, liquidity, and stock price; GLPI's ability to maintain its status as a REIT, given the highly technical and complex Internal Revenue Code provisions for which only limited judicial and administrative authorities exist, where even a technical or inadvertent violation could jeopardize REIT qualification and where requirements may depend in part on the actions of third parties over which GLPI has no control or only limited influence; the satisfaction of certain asset, income, organizational, distribution, shareholder ownership and other requirements on a continuing basis in order for GLPI to maintain its REIT status; the ability and willingness of GLPI's tenants and other third parties to meet and/or perform their obligations under their respective contractual arrangements with GLPI, including lease and note requirements and in some cases, their obligations to indemnify, defend and hold GLPI harmless from and against various claims, litigation and liabilities; the ability of GLPI's tenants to maintain the financial strength and liquidity necessary to satisfy their respective obligations and liabilities to third parties, including, without limitation, to satisfy obligations under their existing credit facilities and other indebtedness; the ability of GLPI's tenants to comply with laws, rules and regulations in the operation of GLPI's properties, to deliver high quality services, to attract and retain qualified personnel and to attract customers; the ability to generate sufficient cash flows to service and comply with financial covenants under GLPI's outstanding indebtedness; GLPI's ability to access capital through debt and equity markets in amounts and at rates and costs acceptable to GLPI; including for acquisitions or refinancings due to maturities; adverse changes in GLPI's credit rating; the availability of qualified personnel and GLPI's ability to retain its key management personnel; changes in the U.S. tax law and other state, federal or local laws, whether or not specific to real estate, REITs or to the gaming, lodging or hospitality industries; changes in accounting standards; the impact of weather or climate events or conditions, natural disasters, acts of terrorism and other international hostilities, war (including the current conflict between Russia and Ukraine and conflicts in the Middle East) or political instability; the risk that the historical financial statements included herein do not reflect what the business, financial position or results of operations of GLPI may be in the future; other risks inherent in the real estate business, including potential liability relating to environmental matters and illiquidity of real estate investments; and other factors described in GLPI's Annual Report on Form 10-K for the year ended December 31, 2023, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, each as filed with the Securities and Exchange Commission. All subsequent written and oral forward-looking statements attributable to GLPI or persons acting on GLPI's behalf are expressly qualified in their entirety by the cautionary statements included in this press release. GLPI undertakes no obligation to publicly update or revise any forward-looking statements contained or incorporated by reference herein, whether as a result of new information, future events or otherwise, except as required by law. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this press release may not occur as presented or at all.

Contact 
Gaming and Leisure Properties, Inc.Investor Relations
Matthew Demchyk, Chief Investment OfficerJoseph Jaffoni, Richard Land, James Leahy at JCIR
610/401-2900212/835-8500
investorinquiries@glpropinc.comglpi@jcir.com
Image for Press Release 1987185
Image for Press Release 1987185

Primary Logo