Nasdaq:GLPI
Gaming and Leisure Properties, Inc. Reports Record Fourth Quarter Results, Establishes 2024 Guidance and Announces 2024 First Quarter Dividend of $0.76 Per Share
WYOMISSING, Pa., Feb. 27, 2024 (GLOBE NEWSWIRE) — Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) (“GLPI” or the “Company”) today announced record results for the fourth quarter and year-ended December 31, 2023.
Financial Highlights
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||
| (in millions, except per share data) | 2023 Actual | 2022 Actual | 2023 Actual | 2022 Actual | ||||||||
| Total Revenue | $ | 369.0 | $ | 336.4 | $ | 1,440.4 | $ | 1,311.7 | ||||
| Income From Operations | $ | 295.3 | $ | 275.5 | $ | 1,068.7 | $ | 1,029.9 | ||||
| Net income | $ | 217.3 | $ | 199.6 | $ | 755.4 | $ | 703.3 | ||||
| FFO (1) (4) | $ | 282.2 | $ | 258.8 | $ | 1,015.8 | $ | 887.3 | ||||
| AFFO (2) (4) | $ | 256.6 | $ | 239.1 | $ | 1,006.8 | $ | 924.4 | ||||
| Adjusted EBITDA (3) (4) | $ | 331.4 | $ | 312.0 | $ | 1,307.1 | $ | 1,221.7 | ||||
| Net income, per diluted common share and OP units (4) | $ | 0.78 | $ | 0.75 | $ | 2.77 | $ | 2.70 | ||||
| FFO, per diluted common share and OP units (4) | $ | 1.02 | $ | 0.97 | $ | 3.73 | $ | 3.40 | ||||
| AFFO, per diluted common share and OP units (4) | $ | 0.93 | $ | 0.89 | $ | 3.69 | $ | 3.55 | ||||
________________________
(1) Funds from operations (“FFO”) is net income, excluding (gains) or losses from dispositions of property, net of tax 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; property transfer tax recoveries and impairment charges; straight-line 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, net of tax; stock based compensation expense; straight-line 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, “We generated record fourth quarter and full year 2023 results while again increasing our cash dividend as we delivered growth across all key financial metrics for both the quarter and full year. On an operating basis, fourth quarter total revenue rose 9.7% year over year to $369.0 million while AFFO grew 7.3% to $256.6 million. Our record fourth quarter and full year financial results reflect GLPI’s stable base of leading regional gaming operator tenants and recent acquisitions, which we expect will continue to benefit comparisons in 2024 and beyond.
“Despite macro headwinds, our deep, long-term knowledge of the gaming sector enabled the ongoing expansion and diversification of GLPI’s tenant base, geographic footprint and rental streams in 2023. In 2023 we completed over $1.1 billion of transactions, including over $760.0 million of traditional real estate acquisitions and $337.5 million of loan funding commitments. In addition, the benefit of transactions completed in 2022 and our early 2023 acquisition of two Bally’s casinos in Rhode Island and Mississippi for $635 million contributed to our record 2023 operating results. Our third quarter 2023 $100 million ground lease investment with Hard Rock in Illinois includes a $150 million development funding commitment and reflects our ability to partner with tenants to serve as a growth financing source, similar to what we did with PENN Entertainment when we established a new master lease for seven properties, which was effective in early 2023, and established a funding option to allow PENN to pursue four attractive growth opportunities in Illinois, Ohio and Nevada.
“Our active support of our tenants through innovative transaction structures has proven to be mutually beneficial and ongoing conversations with operators over the past year suggest our 2024 pipeline of deals will remain healthy. With our focused operating strategy, GLPI has expanded its tenant roster from just one tenant ten years ago to seven premier tenants across 61 properties in 18 states as of December 31, 2023, up from 57 properties in 17 states at the end of 2022. We kicked off 2024 with the addition of Tioga Downs to our portfolio which brought a new relationship with American Racing to our tenant roster. GLPI entered the year with historically low leverage and significant capital availability to further execute on our strategy of aligning with and supporting leading regional gaming operator tenants by developing innovative transaction structures. This approach has further elevated GLPI’s role as a leading financing partner for growth funding for casino operators and we are optimistic about a range of growth opportunities that we will pursue in 2024.
“Looking forward, we believe GLPI is well positioned to deliver long-term growth based on our gaming operator relationships, our rights and options to participate in select tenants’ future growth and expansion initiatives, an environment conducive to supporting a healthy pipeline of new deals, and our ability to structure and fund innovative transactions at competitive rates. Ultimately GLPI’s strong relationships and experience are significant differentiators that drive our access to and ability to complete transactions. Our tenants’ strength, combined with GLPI’s balance sheet and liquidity, position the Company to consistently grow its cash flows, raise dividends and build value for shareholders in 2024 and beyond.”
Recent Developments
- On February 6, 2024, the Company announced it 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, GLPI and American Racing entered into a triple-net master lease agreement for an initial 30-year term. The initial annual 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 its term. The initial annualized rent coverage ratio for the lease is expected to be over 2.3x.
Tioga Downs features a 32,600 square foot gaming floor with 895 slots and 29 table games, a 2,500 square foot FanDuel sports book, a 160 room hotel, 5/8-mile harness horse track, 7 food and beverage locations, and a separate 18-hole championship golf course. The property underwent a $130 million expansion beginning in 2016 after it was awarded a Class III casino license by the State of New York.
- On November 22, 2023, the Company issued $400 million of 6.750% Senior Notes due 2033 (the “Notes”) that were priced at 98.196% of par value and that will mature on December 1, 2033. The Notes are senior unsecured obligations of the Issuers, guaranteed by GLPI. The net proceeds from the offering are intended to be utilized for working capital and general corporate purposes, which may include the acquisition, development and improvement of properties, the repayment of indebtedness, capital expenditures and other general business purposes.
- In the fourth quarter of 2023, the Company sold 3.88 million shares through its ATM (At-The-Market) program which raised net proceeds of $179.7 million. Subsequent to year-end, the Company sold an additional 0.18 million shares through its ATM program which raised additional net proceeds of $9.0 million.
- On September 6, 2023, the Company acquired the land and certain improvements at Casino Queen Marquette for $32.72 million. The Casino Queen Master Lease was amended and restated and annual rent was increased by $2.7 million for this acquisition. Additionally, the Company anticipates funding up to $12.5 million of certain construction costs of a landside development project at Casino Queen Marquette.
- On August 29, 2023, the Company acquired the land associated with the Hard Rock Casino development project in Rockford, IL from an affiliate of 815 Entertainment, LLC (“815 Entertainment”) for $100 million. Simultaneously with the land acquisition, GLPI entered into a ground lease with 815 Entertainment for a 99-year term. The initial annual rent for the ground lease is $8 million, subject to fixed 2% annual escalation beginning with the lease’s first anniversary and for the entirety of its term. (the “Rockford Lease”).
- In addition to the Rockford Lease, GLPI also committed to provide up to $150 million of development funding (of which $40 million was funded as of December 31, 2023) via a senior secured delayed draw term loan (the “Rockford Loan”). Any borrowings under the Rockford Loan will be subject to an interest rate of 10%. The Rockford Loan has a maximum outstanding period of up to six years (five-year initial term with a one-year extension). The Rockford Loan is prepayable without penalty following the opening of the Hard Rock Casino in Rockford, IL, which is expected in September 2024. The Rockford Loan advances are subject to typical construction lending terms and conditions. The Company also received a right of first refusal on the building improvements of the Hard Rock Casino in Rockford, IL if there is a future decision to sell them once completed.
- On August 24, 2023, the Company’s landside development project at The Queen Baton Rouge opened to the public. Rent under the Casino Queen Master Lease was adjusted to reflect a yield of 8.25% on GLPI’s project costs of $77 million.
- On May 13, 2023, the Company, Tropicana Las Vegas, Inc., a Nevada corporation and wholly owned subsidiary of Bally’s Corporation (NYSE: BALY) (“Bally’s”), and Athletics Holdings LLC (“Athletics”), which owns the Major League Baseball (“MLB”) team currently known as the Oakland Athletics (the “Team”), entered into a binding letter of intent (the “LOI”) setting forth the terms for developing a stadium that would serve as the home venue for the Team (the “Stadium”). The Stadium is expected to complement the potential resort redevelopment envisioned at our 35-acre property in Clark County, Nevada (the “Tropicana Site”), owned indirectly by GLPI through its indirect subsidiary Tropicana Land LLC, a Nevada limited liability company, and leased by GLPI to Bally’s pursuant to that certain Ground Lease dated as of September 26, 2022 (the “Original Ground Lease”). The LOI allows for Athletics to be granted fee ownership by GLPI of approximately 9 acres of the Tropicana Site for construction of the Stadium. The LOI provides that following the Stadium site transfer, there will be no reduction in the rent obligations of Bally’s on the remaining portion of the Tropicana Site or other modifications to the Original Ground Lease, and that to the extent GLPI has any consent or approval rights under the Original Ground Lease, such rights shall remain enforceable unless expressly modified in writing in the definitive documents. Bally’s and GLPI are agreeing to provide the Stadium site transfer in exchange for the benefits that the Stadium is expected to bring to the Tropicana Site. The LOI provides that the Athletics shall pay all the costs associated with the design, development, and construction of the Stadium and Bally’s shall pay all costs for the redevelopment of the casino and hotel resort amenities. GLPI is expected to commit to up to $175 million of funding for hard construction costs, such as demolition and site preparation and build out of minimum public spaces needed for utilization of the Stadium. The LOI provides that during the development period, rent will be due at 8.5% of what has been funded, provided that the first $15.0 million advanced for the costs of construction of the food, beverage and retail entrance plaza shall not be subject to increased rent. GLPI may have the opportunity to fund additional amounts of the construction under certain circumstances. In addition, the LOI provides that the transaction will be subject to customary approvals and other conditions, including, without limitation, approval of a master plan for the site and certain approvals by the Nevada Gaming Control Board and Nevada Gaming Commission.
- On January 13, 2023, the Company called for redemption of all of its $500 million, 5.375% Senior Notes (the “Notes”) due in 2023. GLPI redeemed all of the Notes on February 12, 2023 (the “Redemption Date”) for $507.5 million which represented 100% of the principal amount of the Notes plus accrued interest through the Redemption Date. GLPI funded the redemption of the Notes primarily from cash on hand as well as through the settlement of the Company’s forward sale agreement which resulted in net proceeds of $64.6 million through the issuance of 1,284,556 shares.
- On January 3, 2023, the Company completed its previously announced acquisition from Bally’s of the real property assets of Bally’s Tiverton and Hard Rock Hotel & Casino Biloxi for total consideration of $635 million, inclusive of approximately $15 million in the form of OP units. These properties were added to the Company’s existing Master Lease with Bally’s. The initial rent for the lease was increased by $48.5 million on an annualized basis, subject to contractual escalations based on the Consumer Price Index (“CPI”), with a 1% floor and a 2% ceiling, subject to CPI meeting a 0.5% threshold.
In connection with the closing, a $200 million deposit funded by GLPI in September 2022 was returned to the Company along with a $9.0 million transaction fee that was accounted for as a reduction of the purchase price of the assets acquired with no earnings impact. Concurrent with the closing, GLPI borrowed $600 million under its previously structured delayed draw term loan.
GLPI continues to have the option, subject to receipt by Bally’s of required consents to acquire the real property assets of Bally’s Twin River Lincoln Casino Resort in Lincoln, RI prior to December 31, 2026, for a purchase price of $771 million which, if consummated, would result in additional initial rent of $58.8 million.
- Effective January 1, 2023, the Company completed the creation of a new master lease (the “PENN 2023 Master Lease”) with PENN Entertainment, Inc. (NASDAQ: PENN) (“PENN”) for seven of PENN’s current properties. The Company and PENN also agreed to a funding mechanism to support PENN’s relocation and development opportunities at several properties included in the PENN 2023 Master Lease.
The original PENN Master Lease was amended (the “Amended PENN Master Lease”) to remove PENN’s properties in Aurora and Joliet, Illinois, Columbus and Toledo, Ohio, and Henderson, Nevada. Those properties were added to the PENN 2023 Master Lease. In addition, the existing leases for the Hollywood Casino at The Meadows in Pennsylvania and Hollywood Casino Perryville in Maryland were terminated and these properties were transferred to the PENN 2023 Master Lease. GLPI agreed to fund up to $225 million for the relocation of PENN’s riverboat casino in Aurora at a 7.75% cap rate. GLPI also agreed to fund, at PENN’s election, up to an additional $350 million for the relocation of Hollywood Casino Joliet as well as the construction of a hotel at Hollywood Casino Columbus and a second hotel tower at the M Resort Spa Casino in Henderson, Nevada, at the then current market rates.
The terms of the PENN 2023 Master Lease and the Amended PENN Master Lease are substantially similar to the original PENN Master Lease with the following key differences;
- The PENN 2023 Master Lease is cross-defaulted and co-terminus with the Amended PENN Master Lease;
- The annual rent for the PENN 2023 Master Lease is $232.2 million in base rent which is fixed with annual escalation of 1.50%, with the first escalation occurring for the lease year beginning on November 1, 2023; and,
- The annual rent for the Amended PENN Master Lease is $284.1 million, consisting of $208.2 million of building base rent, $43.0 million of land base rent, and $32.9 million of percentage rent.
Dividends
On November 22, 2023, the Company’s Board of Directors declared a fourth quarter dividend of $0.73 per share on the Company’s common stock. The dividend was paid on December 22, 2023 to shareholders of record on December 8, 2023.
On February 26, 2024, the Company’s Board of Directors declared a first quarter dividend of $0.76 per share on the Company’s common stock that will be payable on March 29, 2024 to shareholders of record on March 15, 2024.
2024 Guidance
Reflecting the current operating and competitive environment, the Company is providing AFFO guidance for the full year 2024 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.
- The guidance assumes there will be no material changes in applicable legislation, regulatory environment, world events, including weather, 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 $1,041 million and $1,050 million, or between $3.70 and $3.74 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 accounted for as investment in leases, financing receivables, 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 December 31, 2023, GLPI’s portfolio consisted of interests in 61 gaming and related facilities, including the real property associated with 34 gaming and related facilities operated by 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, the real property associated with 3 gaming and related facilities operated by The Cordish Companies (“Cordish”), the real property associated with 4 gaming and related facilities operated by Casino Queen and 1 gaming facility under construction that upon opening is intended to be managed by Hard Rock International (“Hard Rock”). These facilities are geographically diversified across 18 states and contain approximately 28.7 million square feet of improvements.
Conference Call Details
The Company will hold a conference call on February 28, 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: 13743663
The playback can be accessed through Wednesday, March 6, 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 December 31, | Year Ended December 31, | ||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||
| Revenues | |||||||||||||||
| Rental income | $ | 327,948 | $ | 299,246 | $ | 1,286,358 | $ | 1,173,376 | |||||||
| Income from investment in leases, financing receivables | 40,059 | 37,142 | 152,990 | 138,309 | |||||||||||
| Interest income from real estate loans | 1,022 | — | 1,044 | — | |||||||||||
| Total income from real estate | 369,029 | 336,388 | 1,440,392 | 1,311,685 | |||||||||||
| Operating expenses | |||||||||||||||
| Land rights and ground lease expense | 11,804 | 11,870 | 48,116 | 49,048 | |||||||||||
| General and administrative | 13,761 | 11,315 | 56,450 | 51,319 | |||||||||||
| Gains from dispositions of property | — | — | (22 | ) | (67,481 | ) | |||||||||
| Property transfer tax recovery and impairment charge | — | — | (2,187 | ) | 3,298 | ||||||||||
| Depreciation | 65,739 | 59,708 | 262,870 | 238,688 | |||||||||||
| (Benefit) provision for credit losses, net | (17,551 | ) | (21,961 | ) | 6,461 | 6,898 | |||||||||
| Total operating expenses | 73,753 | 60,932 | 371,688 | 281,770 | |||||||||||
| Income from operations | 295,276 | 275,456 | 1,068,704 | 1,029,915 | |||||||||||
| Other income (expenses) | |||||||||||||||
| Interest expense | (82,869 | ) | (76,538 | ) | (323,388 | ) | (309,291 | ) | |||||||
| Interest income | 5,806 | 1,293 | 12,607 | 1,905 | |||||||||||
| Losses on debt extinguishment | — | — | (556 | ) | (2,189 | ) | |||||||||
| Total other expenses | (77,063 | ) | (75,245 | ) | (311,337 | ) | (309,575 | ) | |||||||
| Income before income taxes | 218,213 | 200,211 | 757,367 | 720,340 | |||||||||||
| Income tax expense | 957 | 624 | 1,997 | 17,055 | |||||||||||
| Net income | $ | 217,256 | $ | 199,587 | $ | 755,370 | $ | 703,285 | |||||||
| Net income attributable to non-controlling interest in the Operating Partnership | (5,964 | ) | (5,470 | ) | (21,087 | ) | (18,632 | ) | |||||||
| Net income attributable to common shareholders | $ | 211,292 | $ | 194,117 | $ | 734,283 | $ | 684,653 | |||||||
| Earnings per common share: | |||||||||||||||
| Basic earnings attributable to common shareholders | $ | 0.79 | $ | 0.75 | $ | 2.78 | $ | 2.71 | |||||||
| Diluted earnings attributable to common shareholders | $ | 0.78 | $ | 0.75 | $ | 2.77 | $ | 2.70 | |||||||
| GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES Current Year Revenue Detail (in thousands) (unaudited) |
||||||||||||||||||||
| Three Months Ended December 31, 2023 | Building base rent | Land base rent | Percentage rent and other rental revenue | Interest income on real estate loans | Total cash income | Straight-line rent adjustments | Ground rent in revenue | Accretion on financing leases | Total income from real estate | |||||||||||
| Amended Penn Master Lease | $ | 52,743 | $ | 10,759 | $ | 6,936 | $ | — | $ | 70,438 | $ | 2,210 | $ | 569 | $ | — | $ | 73,217 | ||
| PENN 2023 Master Lease | 58,623 | — | (114 | ) | — | 58,509 | 5,912 | — | — | 64,421 | ||||||||||
| Amended Pinnacle Master Lease | 60,277 | 17,814 | 7,163 | — | 85,254 | 1,858 | 2,169 | — | 89,281 | |||||||||||
| PENN Morgantown | — | 774 | — | — | 774 | — | — | — | 774 | |||||||||||
| Caesars Master Lease | 16,021 | 5,933 | — | — | 21,954 | 2,196 | 331 | — | 24,481 | |||||||||||
| Horseshoe St Louis Lease | 5,918 | — | — | — | 5,918 | 398 | — | — | 6,316 | |||||||||||
| Boyd Master Lease | 20,068 | 2,947 | 2,566 | — | 25,581 | 574 | 432 | — | 26,587 | |||||||||||
| Boyd Belterra Lease | 709 | 474 | 472 | — | 1,655 | 151 | — | — | 1,806 | |||||||||||
| Bally’s Master Lease | 25,892 | — | — | — | 25,892 | — | 2,627 | — | 28,519 | |||||||||||
| Maryland Live! Lease | 18,750 | — | — | — | 18,750 | — | 2,143 | 3,467 | 24,360 | |||||||||||
| Pennsylvania Live! Master Lease | 12,500 | — | — | — | 12,500 | — | 306 | 2,297 | 15,103 | |||||||||||
| Casino Queen Master Lease | 7,842 | — | — | — | 7,842 | 137 | — | — | 7,979 | |||||||||||
| Tropicana Las Vegas Lease | — | 2,677 | — | — | 2,677 | — | — | — | 2,677 | |||||||||||
| Rockford Lease | — | 2,000 | — | — | 2,000 | — | — | 486 | 2,486 | |||||||||||
| Rockford Loan | — | — | — | 1,022 | 1,022 | — | — | — | 1,022 | |||||||||||
| Total | $ | 279,343 | $ | 43,378 | $ | 17,023 | $ | 1,022 | $ | 340,766 | $ | 13,436 | $ | 8,577 | $ | 6,250 | $ | 369,029 | ||
| Year Ended December 31, 2023 | Building base rent | Land base rent | Percentage rent and other rental revenue | Interest income on real estate loans | Total cash income | Straight-line rent adjustments | Ground rent in revenue | Accretion on financing leases | Total income from real estate | |||||||||||
| Amended Penn Master Lease | $ | 208,889 | $ | 43,035 | $ | 29,977 | — | $ | 281,901 | $ | (7,610 | ) | $ | 2,304 | $ | — | $ | 276,595 | ||
| PENN 2023 Master Lease | 232,750 | — | (312 | ) | — | 232,438 | 25,388 | — | — | 257,826 | ||||||||||
| Amended Pinnacle Master Lease | 239,532 | 71,256 | 28,655 | — | 339,443 | 7,432 | 8,255 | — | 355,130 | |||||||||||
| PENN Morgantown | — | 3,092 | — | — | 3,092 | — | — | — | 3,092 | |||||||||||
| Caesars Master Lease | 63,493 | 23,729 | — | — | 87,222 | 9,378 | 1,449 | — | 98,049 | |||||||||||
| Horseshoe St Louis Lease | 23,451 | — | — | — | 23,451 | 1,813 | — | — | 25,264 | |||||||||||
| Boyd Master Lease | 79,748 | 11,786 | 10,263 | — | 101,797 | 2,296 | 1,729 | — | 105,822 | |||||||||||
| Boyd Belterra Lease | 2,819 | 1,894 | 1,889 | — | 6,602 | 605 | — | — | 7,207 | |||||||||||
| Bally’s Master Lease | 102,438 | — | — | — | 102,438 | — | 10,964 | — | 113,402 | |||||||||||
| Maryland Live! Lease | 75,000 | — | — | — | 75,000 | — | 8,450 | 13,503 | 96,953 | |||||||||||
| Pennsylvania Live! Master Lease | 50,000 | — | — | — | 50,000 | — | 1,237 | 8,908 | 60,145 | |||||||||||
| Casino Queen Master Lease | 25,373 | — | — | — | 25,373 | 579 | — | — | 25,952 | |||||||||||
| Tropicana Las Vegas Lease | — | 10,555 | — | — | 10,555 | — | — | — | 10,555 | |||||||||||
| Rockford Lease | — | 2,711 | — | — | 2,711 | — | — | 645 | 3,356 | |||||||||||
| Rockford Loan | — | — | — | 1,044 | 1,044 | — | — | — | 1,044 | |||||||||||
| Total | $ | 1,103,493 | $ | 168,058 | $ | 70,472 | $ | 1,044 | $ | 1,343,067 | $ | 39,881 | $ | 34,388 | $ | 23,056 | $ | 1,440,392 | ||
| 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 December 31, | Year Ended December 31, | ||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||
| Net income | $ | 217,256 | $ | 199,587 | $ | 755,370 | $ | 703,285 | |||||||
| Gains from dispositions of property, net of tax | — | — | (22 | ) | (52,844 | ) | |||||||||
| Real estate depreciation | 64,946 | 59,240 | 260,440 | 236,809 | |||||||||||
| Funds from operations | $ | 282,202 | $ | 258,827 | $ | 1,015,788 | $ | 887,250 | |||||||
| Straight-line rent adjustments | (13,436 | ) | (2,772 | ) | (39,881 | ) | (4,294 | ) | |||||||
| Other depreciation | 793 | 468 | 2,430 | 1,879 | |||||||||||
| Amortization of land rights | 3,276 | 3,289 | 13,554 | 15,859 | |||||||||||
| Amortization of debt issuance costs, bond premiums and original issuance discounts | 2,545 | 2,377 | 9,857 | 9,975 | |||||||||||
| Accretion on investment in leases, financing receivables | (6,250 | ) | (5,339 | ) | (23,056 | ) | (19,442 | ) | |||||||
| Non-cash adjustment to financing lease liabilities | 122 | 123 | 469 | 483 | |||||||||||
| Stock based compensation | 4,914 | 4,183 | 22,873 | 20,427 | |||||||||||
| Losses on debt extinguishment | — | — | 556 | 2,189 | |||||||||||
| Property transfer tax recovery and impairment charge | — | — | (2,187 | ) | 3,298 | ||||||||||
| (Benefit)/provision for credit losses, net | (17,551 | ) | (21,961 | ) | 6,461 | 6,898 | |||||||||
| Capital maintenance expenditures (1) | (42 | ) | (57 | ) | (67 | ) | (159 | ) | |||||||
| Adjusted funds from operations | $ | 256,573 | $ | 239,138 | $ | 1,006,797 | $ | 924,363 | |||||||
| Interest, net (2) | 76,383 | 74,570 | 308,090 | 304,703 | |||||||||||
| Income tax expense | 957 | 624 | 1,997 | 2,418 | |||||||||||
| Capital maintenance expenditures (1) | 42 | 57 | 67 | 159 | |||||||||||
| Amortization of debt issuance costs, bond premiums and original issuance discounts | (2,545 | ) | (2,377 | ) | (9,857 | ) | (9,975 | ) | |||||||
| Adjusted EBITDA | $ | 331,410 | $ | 312,012 | $ | 1,307,094 | $ | 1,221,668 | |||||||
| Net income, per diluted common shares and OP units | $ | 0.78 | $ | 0.75 | $ | 2.77 | $ | 2.70 | |||||||
| FFO, per diluted common share and OP units | $ | 1.02 | $ | 0.97 | $ | 3.73 | $ | 3.40 | |||||||
| AFFO, per diluted common share and OP units | $ | 0.93 | $ | 0.89 | $ | 3.69 | $ | 3.55 | |||||||
| Weighted average number of common shares and OP units outstanding | |||||||||||||||
| Diluted common shares | 269,652,162 | 260,365,257 | 264,992,926 | 253,846,475 | |||||||||||
| OP units | 7,653,326 | 7,366,683 | 7,651,755 | 6,878,857 | |||||||||||
| Diluted common shares and OP units | 277,305,488 | 267,731,940 | 272,644,681 | 260,725,332 | |||||||||||
(1) 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.
(2) Excludes a non-cash interest expense gross up related to the ground lease for the Live! Maryland property.
| 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 December 31, 2023 | Year Ended December 31, 2023 | ||||||
| Adjusted EBITDA | $ | 331,410 | $ | 1,307,094 | |||
| General and administrative expenses | 13,761 | 56,450 | |||||
| Stock based compensation | (4,914 | ) | (22,873 | ) | |||
| Cash net operating income (1) | 340,257 | 1,340,671 | |||||
________________________
(1) Cash net operating income is rental and other property income less cash property level expenses.
| Gaming and Leisure Properties, Inc. and Subsidiaries Consolidated Balance Sheets (in thousands, except share and per share data) |
|||||||
| December 31, 2023 | December 31, 2022 | ||||||
| Assets | |||||||
| Real estate investments, net | $ | 8,168,792 | $ | 7,707,935 | |||
| Investment in leases, financing receivables, net | 2,023,606 | 1,903,195 | |||||
| Real estate loans, net | 39,036 | — | |||||
| Right-of-use assets and land rights | 835,524 | 834,067 | |||||
| Cash and cash equivalents | 683,983 | 239,083 | |||||
| Other assets | 55,717 | 246,106 | |||||
| Total assets | $ | 11,806,658 | $ | 10,930,386 | |||
| Liabilities | |||||||
| Accounts payable and accrued expenses | $ | 7,011 | $ | 6,561 | |||
| Accrued interest | 83,112 | 82,297 | |||||
| Accrued salaries and wages | 7,452 | 6,742 | |||||
| Operating lease liabilities | 196,853 | 181,965 | |||||
| Financing lease liability | 54,261 | 53,792 | |||||
| Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | 6,627,550 | 6,128,468 | |||||
| Deferred rental revenue | 284,893 | 324,774 | |||||
| Other liabilities | 36,572 | 27,691 | |||||
| Total liabilities | 7,297,704 | 6,812,290 | |||||
| Equity | |||||||
| 00 | |||||||
| Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at December 31, 2023 and December 31, 2022) | — | — | |||||
| Common stock ($.01 par value, 500,000,000 shares authorized, 270,922,719 shares and 260,727,030 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively) | 2,709 | 2,607 | |||||
| Additional paid-in capital | 6,052,109 | 5,573,567 | |||||
| Retained deficit | (1,897,913 | ) | (1,798,216 | ) | |||
| Total equity attributable to Gaming and Leisure Properties | 4,156,905 | 3,777,958 | |||||
| Noncontrolling interests in GLPI’s Operating Partnership (7,653,326 units and 7,366,683 units outstanding at December 31, 2023 and December 31, 2022, respectively) | 352,049 | 340,138 | |||||
| Total equity | 4,508,954 | 4,118,096 | |||||
| Total liabilities and equity | $ | 11,806,658 | $ | 10,930,386 | |||
Debt Capitalization
The Company’s debt structure as of December 31, 2023 was as follows:
| Years to Maturity | Interest Rate | Balance | ||||||
| (in thousands) | ||||||||
| Unsecured $1,750 Million Revolver Due May 2026 | — | — | % | — | ||||
| Term Loan Credit Facility Due September 2027 | 3.7 | 6.757 | % | 600,000 | ||||
| Senior Unsecured Notes Due September 2024 | 0.7 | 3.350 | % | 400,000 | ||||
| Senior Unsecured Notes Due June 2025 | 1.4 | 5.250 | % | 850,000 | ||||
| Senior Unsecured Notes Due April 2026 | 2.3 | 5.375 | % | 975,000 | ||||
| Senior Unsecured Notes Due June 2028 | 4.4 | 5.750 | % | 500,000 | ||||
| Senior Unsecured Notes Due January 2029 | 5.0 | 5.300 | % | 750,000 | ||||
| Senior Unsecured Notes Due January 2030 | 6.0 | 4.000 | % | 700,000 | ||||
| Senior Unsecured Notes Due January 2031 | 7.0 | 4.000 | % | 700,000 | ||||
| Senior Unsecured Notes Due January 2032 | 8.0 | 3.250 | % | 800,000 | ||||
| Senior Unsecured Notes Due December 2033 | 9.9 | 6.750 | % | 400,000 | ||||
| Other | 2.7 | 4.780 | % | 434 | ||||
| Total long-term debt | 6,675,434 | |||||||
| Less: unamortized debt issuance costs, bond premiums and original issuance discounts | (47,884 | ) | ||||||
| Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | $ | 6,627,550 | ||||||
| Weighted average | 4.7 | 4.921 | % | |||||
________________________
Rating Agency Update – Issue Rating
| Rating Agency | Rating | |||
| Standard & Poor’s | BBB- | |||
| Fitch | BBB- | |||
| Moody’s | Ba1 |
Properties
| Description | Location | Date Acquired | Tenant/Operator |
| Amended PENN Master Lease (14 Properties) | |||
| Hollywood Casino Lawrenceburg | Lawrenceburg, IN | 11/1/2013 | PENN |
| Argosy Casino Alton | Alton, IL | 11/1/2013 | PENN |
| Hollywood Casino at Charles Town Races | Charles Town, WV | 11/1/2013 | PENN |
| Hollywood Casino at Penn National Race Course | Grantville, PA | 11/1/2013 | PENN |
| Hollywood Casino Bangor | Bangor, ME | 11/1/2013 | PENN |
| Zia Park Casino | Hobbs, NM | 11/1/2013 | PENN |
| Hollywood Casino Gulf Coast | Bay St. Louis, MS | 11/1/2013 | PENN |
| Argosy Casino Riverside | Riverside, MO | 11/1/2013 | PENN |
| Hollywood Casino Tunica | Tunica, MS | 11/1/2013 | PENN |
| Boomtown Biloxi | Biloxi, MS | 11/1/2013 | PENN |
| Hollywood Casino St. Louis | Maryland Heights, MO | 11/1/2013 | PENN |
| Hollywood Gaming Casino at Dayton Raceway | Dayton, OH | 11/1/2013 | PENN |
| Hollywood Gaming Casino at Mahoning Valley Race Track | Youngstown, OH | 11/1/2013 | PENN |
| 1st Jackpot Casino | Tunica, MS | 5/1/2017 | PENN |
| PENN 2023 Master Lease (7 Properties) | |||
| Hollywood Casino Aurora | Aurora, IL | 11/1/2013 | PENN |
| Hollywood Casino Joliet | Joliet, IL | 11/1/2013 | PENN |
| Hollywood Casino Toledo | Toledo, OH | 11/1/2013 | PENN |
| Hollywood Casino Columbus | Columbus, OH | 11/1/2013 | PENN |
| M Resort | Henderson, NV | 11/1/2013 | PENN |
| Hollywood Casino at the Meadows | Washington, PA | 9/9/2016 | PENN |
| Hollywood Casino Perryville | Perryville, MD | 7/1/2021 | PENN |
| Amended Pinnacle Master Lease (12 Properties) | |||
| Ameristar Black Hawk | Black Hawk, CO | 4/28/2016 | PENN |
| Ameristar East Chicago | East Chicago, IN | 4/28/2016 | PENN |
| Ameristar Council Bluffs | Council Bluffs, IA | 4/28/2016 | PENN |
| L’Auberge Baton Rouge | Baton Rouge, LA | 4/28/2016 | PENN |
| Boomtown Bossier City | Bossier City, LA | 4/28/2016 | PENN |
| L’Auberge Lake Charles | Lake Charles, LA | 4/28/2016 | PENN |
| Boomtown New Orleans | New Orleans, LA | 4/28/2016 | PENN |
| Ameristar Vicksburg | Vicksburg, MS | 4/28/2016 | PENN |
| River City Casino & Hotel | St. Louis, MO | 4/28/2016 | PENN |
| Jackpot Properties (Cactus Petes and Horseshu) | Jackpot, NV | 4/28/2016 | PENN |
| Plainridge Park Casino | Plainridge, MA | 10/15/2018 | PENN |
| Caesars Master Lease (5 Properties) | |||
| Tropicana Atlantic City | Atlantic City, NJ | 10/1/2018 | CZR |
| Tropicana Laughlin | Laughlin, NV | 10/1/2018 | CZR |
| Trop Casino Greenville | Greenville, MS | 10/1/2018 | CZR |
| Isle Casino Hotel Bettendorf | Bettendorf, IA | 12/18/2020 | CZR |
| Isle Casino Hotel Waterloo | Waterloo, IA | 12/18/2020 | CZR |
| Boyd Master Lease (3 Properties) | |||
| Belterra Casino Resort | Florence, IN | 4/28/2016 | BYD |
| Ameristar Kansas City | Kansas City, MO | 4/28/2016 | BYD |
| Ameristar St. Charles | St. Charles, MO | 4/28/2016 | BYD |
| Bally’s Master Lease (8 Properties) | |||
| Tropicana Evansville | Evansville, IN | 6/3/2021 | BALY |
| Bally’s Dover Casino Resort | Dover, DE | 6/3/2021 | BALY |
| Black Hawk (Black Hawk North, West and East casinos) | Black Hawk, CO | 4/1/2022 | BALY |
| Quad Cities Casino & Hotel | Rock Island, IL | 4/1/2022 | BALY |
| Bally’s Tiverton Hotel & Casino | Tiverton, RI | 1/3/2023 | BALY |
| Hard Rock Casino and Hotel Biloxi | Biloxi, MS | 1/3/2023 | BALY |
| Casino Queen Master Lease (4 Properties) | |||
| DraftKings at Casino Queen | East St. Louis, IL | 1/23/2014 | Casino Queen |
| The Queen Baton Rouge | Baton Rouge, LA | 12/17/2021 | Casino Queen |
| Casino Queen Marquette | Marquette, IA | 9/6/2023 | Casino Queen |
| Belle of Baton Rouge | Baton Rouge, LA | 10/1/2018 | Casino Queen |
| Pennsylvania Live! Master Lease (2 Properties) | |||
| Live! Casino & Hotel Philadelphia | Philadelphia, PA | 3/1/2022 | Cordish |
| Live! Casino Pittsburgh | Greensburg, PA | 3/1/2022 | Cordish |
| Single Asset Leases | |||
| Belterra Park Gaming & Entertainment Center | Cincinnati, OH | 10/15/2018 | BYD |
| Horseshoe St. Louis | St. Louis, MO | 10/1/2018 | CZR |
| Hollywood Casino Morgantown | Morgantown, PA | 10/1/2020 | PENN |
| Live! Casino & Hotel Maryland | Hanover, MD | 12/29/2021 | Cordish |
| Tropicana Las Vegas | Las Vegas, NV | 4/16/2020 | BALY |
| Rockford | Rockford, IL | 8/29/2023 | 815 ENT Lease (1) |
| (1) Managed by 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 | Boyd Master Lease | Bally’s Master Lease | Casino Queen Master Lease | Pennsylvania Live! Master Lease operated by Cordish | |
| Property Count | 7 | 14 | 12 | 5 | 3 | 8 | 4 | 2 |
| Number of States Represented | 5 | 9 | 8 | 4 | 2 | 6 | 3 | 1 |
| Commencement Date | 1/1/2023 | 11/1/2013 | 4/28/2016 | 10/1/2018 | 10/15/2018 | 6/3/2021 | 12/17/2021 | 3/1/2022 |
| Lease Expiration Date | 10/31/2033 | 10/31/2033 | 4/30/2031 | 9/30/2038 | 04/30/2026 | 06/02/2036 | 12/31/2036 | 2/28/2061 |
| Remaining Renewal Terms | 15 (3×5 years) | 15 (3×5 years) | 20 (4×5 years) | 20 (4×5 years) | 25 (5×5 years) | 20 (4×5 years) | 20 (4×5 years) | 21 (1 X 11 years, 1 X 10 years) |
| Corporate Guarantee | Yes | Yes | Yes | Yes | No | Yes | Yes | No |
| Master Lease with Cross Collateralization | Yes | Yes | Yes | Yes | Yes | Yes | Yes | Yes |
| Technical Default Landlord Protection | Yes | Yes | Yes | Yes | Yes | Yes | Yes | Yes |
| Default Adjusted Revenue to Rent Coverage | 1.1 | 1.1 | 1.2 | 1.2 | 1.4 | 1.2 | 1.4 | 1.4 |
| Competitive Radius Landlord Protection | Yes | Yes | Yes | Yes | Yes | Yes | Yes | Yes |
| Escalator Details | ||||||||
| Yearly Base Rent Escalator Maximum | 1.5% (1) | 2% | 2% | (2) | 2% | (3) | (4) | 1.75 (5) |
| Coverage ratio at September 30, 2023 (6) | 1.95 | 2.28 | 2.01 | 2.18 | 2.75 | 2.23 | 2.21 | 2.28 |
| Minimum Escalator Coverage Governor | N/A | 1.8 | 1.8 | N/A | 1.8 | N/A | N/A | N/A |
| Yearly Anniversary for Realization | November | November | May | October | May | June | December | March 2024 |
| Percentage Rent Reset Details | ||||||||
| Reset Frequency | N/A | 5 years | 2 years | N/A | 2 years | N/A | N/A | N/A |
| Next Reset | N/A | November 2028 | May 2024 | N/A | May 2024 | N/A | N/A | N/A |
(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) 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.
(4) 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.
(5) Effective on the second anniversary of the commencement date of the lease.
(6) Information with respect to our tenants’ rent coverage over the trailing twelve months was provided by our tenants as of September 30, 2023. The PENN 2023 Master Lease and Amended Penn Master Lease were 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 Boyd | Horseshoe St. Louis Lease operated by CZR | Morgantown Ground Lease operated by PENN | Live! Casino & Hotel Maryland operated by Cordish | Tropicana Las Vegas Ground Lease operated by BALY | Hard Rock Rockford Ground Lease managed by Hard Rock | |
| Commencement Date | 10/15/2018 | 9/29/2020 | 10/1/2020 | 12/29/2021 | 9/26/2022 | 8/29/2023 |
| Lease Expiration Date | 04/30/2026 | 10/31/2033 | 10/31/2040 | 12/31/2060 | 9/25/2072 | 8/31/2122 |
| Remaining Renewal Terms | 25 (5×5 years) | 20 (4×5 years) | 30 (6×5 years) | 21 (1 x 11 years, 1 x 10 years) | 49 (1 x 24 years, 1 x 25 years) | None |
| Corporate Guarantee | No | Yes | Yes | No | Yes | No |
| Technical Default Landlord Protection | Yes | Yes | Yes | Yes | Yes | Yes |
| Default Adjusted Revenue to Rent Coverage | 1.4 | 1.2 | N/A | 1.4 | 1.4 | 1.4 |
| Competitive Radius Landlord Protection | Yes | Yes | N/A | Yes | Yes | Yes |
| Escalator Details | ||||||
| Yearly Base Rent Escalator Maximum | 2% | 1.25% (1) | 1.5% (2) | 1.75% (3) | (4) | 2% |
| Coverage ratio at September 30, 2023 (5) | 3.59 | 2.27 | N/A | 3.60 | N/A | N/A |
| Minimum Escalator Coverage Governor | 1.8 | N/A | N/A | N/A | N/A | N/A |
| Yearly Anniversary for Realization | May | October | December | January 2024 | October | September |
| Percentage Rent Reset Details | ||||||
| Reset Frequency | 2 years | N/A | N/A | N/A | N/A | N/A |
| Next Reset | May 2024 | N/A | N/A | N/A | N/A | N/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) Effective on the second anniversary of the commencement date of the lease.
(4) 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.
(5) Information with respect to our tenants’ rent coverage over the trailing twelve months was provided by our tenants as of September 30, 2023. GLPI has not independently verified the accuracy of the tenants’ information and therefore makes no representation as to its accuracy.
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 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, net of tax 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 adjustments, losses on debt extinguishment, 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, net of tax, stock based compensation expense, straight-line 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, as applicable to the particular period, stock based compensation expense and (gains) or losses from dispositions of property.
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 completed transactions. 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: GLPI’s belief regarding its 2024 pipeline of deals; GLPI’s belief that its tenants’ strength, combined with GLPI’s balance sheet and liquidity, position GLPI to consistently grow its cash flows, raise dividends and build value for shareholders in 2024 and beyond; GLPI’s belief that it is well positioned to deliver long-term growth based on its gaming operator relationships, its rights and options to participate in select tenants’ future growth and expansion initiatives, an environment conducive to supporting a healthy pipeline of new deals, and its ability to structure and fund innovative transactions at competitive rates; GLPI’s ability to successfully consummate the transactions contemplated by the May 2023 LOI with Bally’s and Athletics, including the ability of the parties to satisfy the various conditions and approvals, including receipt of approvals from the Nevada Gaming Control Board and Nevada Gaming Commission; the effect of pandemics, such as COVID-19, on GLPI as a result of the impact such pandemics may have on the business operations of GLPI’s tenants and their continued ability to pay rent in a timely manner or at all; the potential negative impact of ongoing high levels of inflation (which have been exacerbated by the armed conflict between Russia and Ukraine and may be further impacted by recent events in the Middle East) on our tenants’ operations, the availability of and the ability to identify suitable and attractive acquisition and development opportunities and the ability to acquire and lease those properties on favorable terms; 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 acquisitions or projects; GLPI’s ability to maintain its status as a REIT; our ability to access capital through debt and equity markets in amounts and at rates and costs acceptable to GLPI; the impact of our substantial indebtedness on our future operations; changes in the U.S. tax law and other state, federal or local laws, whether or not specific to REITs or to the gaming or lodging industries; 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 Officer | Joseph Jaffoni, Richard Land, James Leahy at JCIR |
| 610/401-2900 | 212/835-8500 |
| [email protected] |

Nasdaq:GLPI
Gaming and Leisure Properties Expands Board of Directors With Appointment of Michael Borofsky
WYOMISSING, Pa., Dec. 08, 2025 (GLOBE NEWSWIRE) — Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) (the “Company”), announced today that Michael Borofsky has been appointed to the Board of Directors as a new independent director, effective immediately, subject to receipt of customary regulatory approvals. The appointment of Mr. Borofsky expands the Board of Directors to eight members, seven of whom are considered independent according to the listing standards of the Nasdaq Stock Exchange.
Michael Borofsky is the founder of Mithrandir Ventures, a diversified family office with investments in gaming, healthcare, software and climate tech. Michael’s primary focus is on building high cash flow generating businesses with leading market positions and helping companies innovate and evolve through emerging technologies.
Peter Carlino, Chairman and Chief Executive Officer of GLPI, commented, “Michael has a proven track record of investing in and advising companies through transformative growth and brings deep financial, capital allocation, strategy and legal expertise which will complement the Board. I am delighted to welcome Michael as our newest Director and am confident that his extensive experience in the gaming, entertainment and technology sectors, will be highly valuable as we continue to grow our tenant base and property portfolio and build value for shareholders.”
Prior to Mithrandir Ventures, Mr. Borofsky was General Counsel and a Member of the Management and Investment Committees at Gryphon Investors, a $9 billion middle market private equity fund, with 36 controlled portfolio companies across five industry sectors: consumer, healthcare, software, industrial growth and business services. Prior to Gryphon, he was the Chief Operating and Strategy Officer of the Pohlad Companies, a holding company with a diverse group of operating businesses, including the Minnesota Twins, Par Systems, United Properties, Carousel Motors and Northmarq Capital. Michael also spent 16 years as a senior executive at MacAndrews & Forbes, Ronald O. Perelman’s investment vehicle, with interests in consumer products, defense, media and entertainment, gaming, financial services, biotechnology and food products. Prior to MacAndrews, Michael worked for Skadden, Arps, Slate, Meagher & Flom LLP, where he specialized in mergers & acquisitions, and was an analyst at Goldman Sachs.
Mr. Borofsky earned a B.A. with honors from Yale University and a J.D. from Columbia University School of Law where he was a Harlan Fiske Stone Scholar.
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.
| Contact | |
| Gaming and Leisure Properties, Inc. | Investor Relations |
| Carlo Santarelli, SVP – Corporate Strategy & Investor Relations | Joseph Jaffoni at JCIR |
| 610/378-8232 | 212/835-8500 |
| [email protected] | [email protected] |

Nasdaq:GLPI
Gaming and Leisure Properties Provides Updates on Recent Financing and Development Activities
WYOMISSING, Pa., Dec. 05, 2025 (GLOBE NEWSWIRE) — Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) (the “Company” or “GLPI”) today provided updates on several recent progress milestones associated with four operating partners across five projects. In total, these five projects amount to approximately $1.5 billion of GLPI capital commitments. GLPI is providing a summary of recent events related to the following project commitments: 1) Caesars Republic Sonoma County, 2) Bally’s Chicago, 3) Bally’s Baton Rouge, 4) PENN Entertainment’s M Resort, and 5) Ione Band of Miwok Indians’ Acorn Ridge.
Receipt of NIGC Declination Letter Initiates the Funding for Caesars Republic Sonoma County
Following the recent receipt of the declination letter from the National Indian Gaming Commission (NIGC), GLPI funded its $45 million share of the $200 million term loan B (SOFR +900) tranche. The $45 million participation in the term loan B is part of GLPI’s broader $225 million commitment to the project, with the remaining $180 million commitment in the form of a delayed draw term loan, priced at 12.5%. Of the $225 million total GLPI commitment, no less than $112.5 million, and up to a maximum of $180 million, will convert to a 45-year sublease, at a cap rate of 9.75%, upon or prior to maturity of the 6-year term loans.
Caesars Entertainment and Dry Creek Rancheria broke ground on the new four+ star resort in August of 2025. When completed, the resort, located just outside of Healdsburg, California, and in the heart of Sonoma wine country, will feature a premier gaming experience, overlooking the Alexander Valley and Russian River, with 1,000 slot machines and 28 table games, a 100-room hotel, four restaurants, three bars, a luxury spa, pool, and fitness center. The project is expected to be completed in the summer of 2027.
Bally’s Chicago Funding Continues
Construction activity continues on the Bally’s Chicago site, with the exterior shell rising, on average, two floors per week. Following its approximately $125 million initial funding in October, GLPI funded an additional $76 million, leaving approximately $739 million of remaining funding under the $940 million commitment. When complete, the project will bring an iconic, world-class entertainment destination to the city of Chicago, featuring a 178,000 square-foot casino with over 3,300 slots and 170 table games, a 500-room luxury hotel, vibrant dining and nightlife, extensive event space, and a community-enhancing riverwalk and green space.
Bally’s Baton Rouge Set for Grand Opening
On December 6, Bally’s will host the grand opening of the re-imagined Bally’s Baton Rouge at the site of the former Belle of Baton Rouge. The new land-based facility, located in downtown Baton Rouge, features 25,000 square-feet of casino space, premium hotel product, multiple food and beverage experiences, a sportsbook, and a host of other entertainment amenities. As of December 4, 2025, GLPI funded $92.5 million of its $111.0 million commitment to this project. The incremental rental yield on the development funding, and subsequent rent post opening, is 9.0%.
PENN Entertainment Opens M Resort Hotel Tower Expansion
PENN Entertainment announced that its M Resort hotel tower and conference space expansion in Las Vegas opened ahead of schedule, with the grand opening taking place on December 3. On November 3, 2025, GLPI funded $150 million, at a 7.79% cap rate, in connection with the project.
Acorn Ridge Opening Set
In September 2024, GLPI entered into a $110 million delayed draw term loan facility, at an interest rate of 11%, with the Ione Band of Miwok Indians, to fund the tribe’s new casino development near Sacramento, California. As previously disclosed, at the conclusion of the 5-year term loan, Ione has the option to convert the outstanding principal into a long-term lease, with an initial term of 25 years and a maximum term of 45 years. As of December 4, 2025, GLPI funded $56.6 million of its $110.0 million commitment to this project. The state-of-the-art facility remains scheduled to open in February of 2026.
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 the successful completion and opening of the various projects described above. 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 ability of GLPI’s partners to successfully complete construction of the various casino projects described above on the anticipated timelines and budgets; the ability and willingness of GLPI’s partners to meet and/or perform their respective obligations under the applicable construction financing and/or development documents; the ability of GLPI’s partners to maintain the financial strength and liquidity necessary to satisfy their respective obligations and liabilities to GLPI and third parties, including, without limitation, to satisfy obligations under their leases, existing credit facilities and other indebtedness; GLPI’s ability to maintain its status as a REIT; GLPI’s ability to access capital through debt and equity markets in amounts and at rates and costs acceptable to GLPI, including for the satisfaction of GLPI’s funding commitments to the extent drawn by its partners, acquisitions or refinancings due to maturities; adverse changes in GLPI’s credit rating; changes in the U.S. tax law and other state, federal or local laws; the impact of weather or climate events or conditions, natural disasters, acts of terrorism and other international hostilities, war or political instability; 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, 2024, 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.
Carlo Santarelli, SVP – Corporate Strategy & Investor Relations
610-378-8232
Investor Relations
Joseph Jaffoni at JCIR
212-835-8500

Nasdaq:GLPI
Gaming and Leisure Properties, Inc. Declares Fourth Quarter 2025 Cash Dividend of $0.78 Per Share
WYOMISSING, Pa., Nov. 24, 2025 (GLOBE NEWSWIRE) — Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) (“GLPI” or the “Company”), announced today that the Company’s Board of Directors has declared the fourth quarter 2025 cash dividend of $0.78 per share of its common stock. The dividend is payable on December 19, 2025 to shareholders of record on December 5, 2025. Based on GLPI’s closing share price of $43.04 on November 21, the current dividend, on an annualized basis, reflects a yield of 7.25%. The fourth quarter 2024 cash dividend was $0.76 per share of the Company’s common stock.
While the Company intends to pay regular quarterly cash dividends for the foreseeable future, all subsequent dividends will be reviewed quarterly and declared by the Board of Directors at its discretion.
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 the payment of future cash dividends. 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 potential negative impact of inflation on our tenants’ operations; the availability of and the ability to identify suitable and attractive acquisition and development opportunities and the ability to acquire and lease those properties on favorable terms; 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 acquisitions or projects; the effect of pandemics, such as COVID-19, on GLPI as a result of the impact such pandemics may have on the business operations of GLPI’s tenants and their continued ability to pay rent in a timely manner or at all; GLPI’s ability to maintain its status as a REIT; our ability to access capital through debt and equity markets in amounts and at rates and costs acceptable to GLPI; the impact of our substantial indebtedness on our future operations; changes in the U.S. tax law and other state, federal or local laws, whether or not specific to REITs or to the gaming or lodging industries; and other factors described in GLPI’s Annual Report on Form 10-K for the year ended December 31, 2024, 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 | |
| Carlo Santarelli, SVP – Corporate Strategy & Investor Relations | Joseph Jaffoni at JCIR | |
| 610/401-2900 | 212/835-8500 | |
| [email protected] | [email protected] |

-
Andrew Jackson5 days agoScientific Games Adds to Information and Security Management Certifications, Continues Setting Global Industry Gold Standard
-
Eastern Europe5 days agoHIGHLIGHT GAMES LIVE IN ROMANIA WITH FORTUNA ENTERTAINMENT GROUP
-
Best Solutions for iGaming Industry in Romania 20255 days agoSoft2Bet Nominated for Best Solutions for iGaming Industry in Romania 2025
-
Australia5 days agoBetMakers Signs Multi-Year Agreement to Launch CrownBet
-
Latest News5 days agoAtlaslive Shortlisted in Three Categories at the European iGaming Awards 2026
-
Nasdaq:GLPI4 days agoGaming and Leisure Properties Expands Board of Directors With Appointment of Michael Borofsky
-
Latest News5 days agoHow RocketWisdom Turned From An Internal Activity Into a Marketing Case
-
Nasdaq:GMGI4 days agoGolden Matrix Group (NASDAQ: GMGI) Appoints Mr William Scott to Build on Success and Accelerate Growth



