Connect with us
European Gaming Congress 2024

Nasdaq:GLPI

Gaming and Leisure Properties, Inc. Reports First Quarter 2021 Results

Published

on

WYOMISSING, Pa., April 29, 2021 (GLOBE NEWSWIRE) — Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) (“GLPI” or the “Company”) today announced financial results for the quarter ended March 31, 2021.

Financial Highlights

    Three Months Ended March 31,
(in millions, except per share data)   2021   2020
Total Revenue   $ 301.5     $ 283.5  
Income from Operations   $ 200.1     $ 186.4  
Net Income   $ 127.2     $ 96.9  
FFO (1)   $ 183.6     $ 151.2  
AFFO (2)   $ 195.7     $ 188.8  
Adjusted EBITDA (3)   $ 266.6     $ 258.8  
         
Net income, per diluted common share   $ 0.54     $ 0.45  
FFO, per diluted common share   $ 0.79     $ 0.70  
AFFO, per diluted common share   $ 0.84     $ 0.88  

_________________________________________

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

(2)  AFFO is FFO, excluding stock based compensation expense, the amortization of debt issuance costs, bond premiums and original issuance discounts, other depreciation, amortization of land rights, straight-line rent adjustments and losses on debt extinguishment, reduced by capital maintenance expenditures.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

(3)  Adjusted EBITDA is net income, excluding interest, taxes on income, depreciation, (gains) or losses from sales of property, stock based compensation expense, straight-line rent adjustments, amortization of land rights, and losses on debt extinguishment.

Peter Carlino, Chairman and Chief Executive Officer of GLPI, commented, “Our record first quarter financial results highlight our long-term focus on aligning with the industry’s top regional gaming operators, expanding and diversifying our portfolio of regional gaming assets, and supporting our tenants, resulting in the predictability and growth of our rental cash flows and dividends. Our tenant roster features management teams with proven track records in highly-competitive markets which has enabled our tenants to successfully reopen their properties thereby increasing the longer-term visibility of our rental receipts.

“Our long-term strategy includes tenant diversification beyond the proven management teams with whom we currently work. In this regard, earlier this month we expanded our relationship with Bally’s Corporation in a series of transactions whereby we will acquire the real estate assets of its casino properties in Rock Island, Illinois and Black Hawk, Colorado. We expect the acquisition of the Rock Island and Black Hawk real estate to close early next year and generate incremental annual rent of $12 million. These assets are expected to be added to our previously announced Bally’s master lease for their Tropicana Evansville and Dover Downs Hotel & Casino properties, which is expected to be completed mid-2021.

“We are delighted to expand and diversify our relationship with Bally’s through transactions that deliver strong rent coverage and an accretive cap rate. By adding to the planned master lease with Bally’s, securing rights of first refusal on potential future assets and converting the Tropicana Las Vegas into an income producing ground lease, we expect to drive incremental cash flows while maintaining a strong balance sheet. We expect our tenants’ strength, combined with our standing as the sector’s only investment-grade balance sheet, to allow GLPI to consistently grow its cash flows and build value for shareholders in 2021 and beyond.”

Recent Developments

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)
  • As of April 29, 2021, all of GLPI’s 48 properties, (including those owned and operated in the Company’s taxable REIT subsidiaries) are open to the public in some capacity.
  • On April 13, 2021, GLPI announced an expansion in its relationship with Bally’s Corporation (NYSE: BALY) (“Bally’s”) to acquire the real estate assets of Bally’s casino properties in Rock Island, Illinois and Black Hawk, Colorado, for total consideration of $150 million. The parties expect to add the properties to the master lease that will be created in connection with Bally’s previously announced acquisitions of Tropicana Evansville and Dover Downs Hotel & Casino (the “Bally’s Master Lease”) (described more fully below). This transaction is expected to generate incremental rent of $12.0 million, with a normalized rent coverage of 2.25x in the first calendar year post-acquisition. The acquisitions of the real estate assets of Bally’s properties in Rock Island and Black Hawk are expected to close in early 2022.
  • Additionally, Bally’s granted GLPI a right of first refusal to fund the real property acquisition or development project costs associated with all potential future transactions in Michigan, Maryland, New York and Virginia through one or more sale-leaseback or similar transactions for a term of seven years.
  • Bally’s plans to acquire both GLPI’s non-land real estate assets and Penn National Gaming, Inc.’s (NASDAQ: PENN) (“Penn”) outstanding equity interests in Tropicana Las Vegas Hotel and Casino, Inc. for an aggregate cash acquisition price of $150 million. GLPI would retain ownership of the land and concurrently enter into a 50-year ground lease with initial annual rent of $10.5 million. The ground lease would be supported by a Bally’s corporate guarantee and cross-defaulted with the Bally’s Master Lease. This transaction is expected to close in early 2022.
  • Both GLPI and Bally’s have committed to a structure whereby GLPI has the potential to acquire additional assets in sale-leaseback transactions to the extent Bally’s elects to utilize GLPI’s capital as a funding source for their proposed acquisition of Gamesys Group plc. The $500 million commitment provides Bally’s an alternative financing commitment which at GLPI’s sole discretion may be funded in the form of equity, additional prepaid sale-leaseback transactions or secured loans.
  • On December 15, 2020, the Company announced an agreement to sell the operations of Hollywood Casino Baton Rouge (“HCBR”) to Casino Queen for $28.2 million. GLPI will continue to own the real estate and will enter into an amended master lease with Casino Queen, which will include both their current DraftKings at Casino Queen property in East St. Louis and the HCBR facility, for annual cash rent of $21.4 million with a new initial term of 15 years and four 5-year extensions. This rental amount will be increased annually by 0.5% for the first six years. Beginning with the seventh lease year through the remainder of the lease term, if the Consumer Price Index (“CPI”) increases by at least 0.25% for any lease year then annual rent shall be increased by 1.25%, and if the CPI increase is less than 0.25% then rent will remain unchanged for such lease year. GLPI will complete the previously announced landside development project at HCBR and the rent under the master lease will be adjusted upon completion to reflect a yield of 8.25% on our project costs. GLPI will also have a right of first refusal with Casino Queen for other sale leaseback transactions for up to an incremental $50 million of rent over the next 2 years. Finally, upon the closing of the transaction, which is expected in the second half of 2021, subject to regulatory approvals and customary closing conditions, GLPI will receive a one-time cash payment of $4 million in satisfaction of the outstanding loan to Casino Queen.
  • On December 15, 2020, the Company announced that Penn exercised its option to acquire the operations of Hollywood Casino Perryville for $31.1 million in cash. GLPI will enter into a new lease with Penn with an initial term of 20 years, with three 5-year renewal options, for the real estate assets associated with the property for an initial annual cash rent of $7.77 million, $5.83 million of which will be subject to escalation provisions beginning in the second lease year through the fourth lease year and shall increase by 1.50% and then to 1.25% for the remaining lease term. The escalation provisions beginning in the fifth lease year are subject to CPI being at least 0.5% for the preceding lease year. This transaction is expected to close in the second half of 2021, subject to regulatory approvals and other customary closing conditions.
  • Since re-opening in May 2020 and June 2020, respectively, HCBR and Hollywood Casino Perryville, the gaming properties GLPI owns and operates in its taxable REIT subsidiary, have generated strong financial results. Total first quarter 2021 net revenues and adjusted EBITDA from these properties exceeded prior-year levels, which were impacted by the temporary closures due to COVID-19, by $10.9 million and $6.8 million, respectively.
  • On October 27, 2020, the Company entered into a series of definitive agreements pursuant to which a subsidiary of Bally’s will acquire 100% of the equity interests in the Caesars Entertainment, Inc. (NASDAQ: CZR) (“Caesars”) subsidiary that currently operates Tropicana Evansville and the Company will reacquire the real property assets of Tropicana Evansville from Caesars for a cash purchase price of approximately $340.0 million. The Company also entered into a real estate purchase agreement with Bally’s pursuant to which it will purchase the real estate assets of the Dover Downs Hotel & Casino, located in Dover, Delaware, which is currently owned and operated by Bally’s, for a cash purchase price of approximately $144.0 million. At the close of these transactions, which are expected to occur in mid-2021 subject to regulatory approvals, the Tropicana Evansville and Dover Downs Hotel & Casino facilities will be added to the new Bally’s Master Lease. The Company anticipates that the Bally’s Master Lease will have an initial term of 15 years, with no purchase option, followed by four five-year renewal options (exercisable by Bally’s) on the same terms and conditions. Rent under the Bally’s Master Lease will be $40.0 million annually and is subject to an annual escalator of up to 2% determined in relation to the annual increase in the CPI.
  • The Company’s leases contain variable rent which is reset on varying schedules depending on the lease. In the aggregate, the portion of cash rents that are variable represented approximately 15% of GLPI’s 2020 full year cash rental income. Of that 15% variable rent, approximately 29% resets every five years which is associated with the Penn Master Lease and the Casino Queen lease, 41% resets every two years and 30% resets monthly which is associated with the Penn Master Lease (of which approximately 51% is subject to a floor or $22.9 million annually for Hollywood Casino Toledo). The Company does not have any variable rent resets until 2022.
  • In accordance with the rent deferral agreement that was signed in 2020 with Casino Queen, $2.1 million of rent was deferred due to the property’s temporary closure in the first quarter of 2021. GLPI anticipates this amount will be collected at the closing of the HCBR transaction.
  • The aggregate first quarter cash dividend of $0.65 per share was paid on March 23, 2021.

Dividend

On February 22, 2021, the Company’s Board of Directors declared a first quarter cash dividend of $0.65 per share on the Company’s common stock. The dividend was paid on March 23, 2021 to shareholders of record on March 9, 2021.

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 March 31, 2021, GLPI’s portfolio consisted of interests in 48 gaming and related facilities, including approximately 35 acres of real estate at Tropicana Las Vegas and the Company’s wholly-owned and operated Hollywood Casino Baton Rouge and Hollywood Casino Perryville, which are referred to as the “TRS Segment”, the real property associated with 33 gaming and related facilities operated by Penn (excluding the Tropicana Las Vegas), the real property associated with 7 gaming and related facilities operated by Caesars, the real property associated with 4 gaming and related facilities operated by Boyd Gaming Corporation (NYSE: BYD), and the real property associated with the Casino Queen in East St. Louis, Illinois. These facilities are geographically diversified across 16 states and contain approximately 24.3 million square feet of improvements.

Conference Call Details

The Company will hold a conference call on April 30, 2021 at 10:00 a.m. (Eastern Time) to discuss its financial results, current business trends and market conditions.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

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: 13717758
The playback can be accessed through May 7, 2021.

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)

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)
  Three Months Ended March 31,
  2021   2020
Revenues      
Rental income $ 263,842       $ 249,407    
Interest income from real estate loans       7,316    
Total income from real estate 263,842       256,723    
Gaming, food, beverage and other 37,701       26,759    
Total revenues 301,543       283,482    
       
Operating expenses      
Gaming, food, beverage and other 19,926       16,503    
Land rights and ground lease expense 6,733       8,078    
General and administrative 16,082       15,987    
(Gains) losses from dispositions of properties       1    
Depreciation 58,701       56,563    
Total operating expenses 101,442       97,132    
Income from operations 200,101       186,350    
       
Other income (expenses)      
Interest expense (70,413 )     (72,004 )  
Interest income 124       196    
Losses on debt extinguishment       (17,329 )  
Total other expenses (70,289 )     (89,137 )  
       
Income before income taxes 129,812       97,213    
Income tax provision 2,628       319    
Net income $ 127,184       $ 96,894    
       
Earnings per common share:      
Basic earnings per common share $ 0.55       $ 0.45    
Diluted earnings per common share $ 0.54       $ 0.45    


GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Operations
(in thousands) (unaudited)

  TOTAL REVENUES   ADJUSTED EBITDA
  Three Months Ended March 31,   Three Months Ended March 31,
  2021   2020   2021   2020
Real estate $ 263,842     $ 256,723     $ 254,835     $ 253,859  
TRS Segment 37,701     26,759     11,770     4,954  
Total $ 301,543     $ 283,482     $ 266,605     $ 258,813  
               


GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
General and Administrative Expense (1)
(in thousands) (unaudited)

  Three Months Ended March 31,
  2021   2020
Real estate general and administrative expenses $ 10,077     $ 10,685  
TRS Segment general and administrative expenses 6,005     5,302  
Total reported general and administrative expenses $ 16,082     $ 15,987  

______________________________________

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

(1) General and administrative expenses include payroll related expenses, insurance, utilities, professional fees and other administrative costs.


GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Current Year Revenue Detail
(in thousands) (unaudited)

Three Months Ended 

March 31, 2021

PENN
Master
Lease
PENN
Amended
Pinnacle
Master
Lease
CZR
Master
Lease
Lumiere
Place
Lease
BYD
Master
Lease
BYD
Belterra
Lease
PENN –
Meadows
Lease
Casino
Queen
Lease
PENN
Morgantown
Lease
Total
Building base rent $ 69,852   $ 56,800     $ 15,629   $ 5,701   $ 18,911   $ 668     $ 3,953   $ 935   $   $ 172,449  
Land base rent 23,492   17,814     5,932     2,946   474         750   51,408  
Percentage rent 23,567   6,695         2,461   454     2,261   558     35,996  
Total cash rental income $ 116,911   $ 81,309     $ 21,561   $ 5,701   $ 24,318   $ 1,596     $ 6,214   $ 1,493   $ 750   $ 259,853  
Straight-line rent adjustments 2,231   (4,836 )   2,589     574   (302 )   572       828  
Ground rent in revenue 702   1,633     402     374             3,111  
Other rental revenue                 50       50  
Total rental income $ 119,844   $ 78,106     $ 24,552   $ 5,701   $ 25,266   $ 1,294     $ 6,836   $ 1,493   $ 750   $ 263,842  

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

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 March 31,
  2021   2020
Net income $ 127,184       $ 96,894    
(Gains) losses from dispositions of property       1    
Real estate depreciation 56,389       54,279    
Funds from operations $ 183,573       $ 151,174    
Straight-line rent adjustments (828 )     8,644    
Other depreciation (1) 2,312       2,284    
Amortization of land rights 2,843       3,020    
Amortization of debt issuance costs, bond premiums and original issuance discounts 2,470       2,770    
Stock based compensation 5,788       4,235    
Losses on debt extinguishment       17,329    
Capital maintenance expenditures (2) (438 )     (646 )  
Adjusted funds from operations $ 195,720       $ 188,810    
Interest, net $ 70,289       $ 71,808    
Income tax expense $ 2,628       $ 319    
Capital maintenance expenditures (2) $ 438       $ 646    
Amortization of debt issuance costs, bond premiums and original issuance discounts $ (2,470 )     $ (2,770 )  
Adjusted EBITDA $ 266,605       $ 258,813    
       
Net income, per diluted common share $ 0.54       $ 0.45    
FFO, per diluted common share $ 0.79       $ 0.70    
AFFO, per diluted common share $ 0.84       $ 0.88    
       
Weighted average number of common shares outstanding      
Diluted 233,465,063       215,449,426    

_________________________________________

(1) Other depreciation includes both real estate and equipment depreciation from the Company’s taxable REIT subsidiaries, as well as equipment depreciation from the REIT subsidiaries.

(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.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, AFFO to Adjusted EBITDA and
Adjusted EBITDA to Cash Net Operating Income
Gaming and Leisure Properties, Inc. and Subsidiaries
REAL ESTATE and CORPORATE (REIT)
(in thousands) (unaudited)
                

  Three Months Ended March 31,
  2021   2020
Net income $ 124,048       $ 96,521    
(Gains) losses from dispositions of property          
Real estate depreciation 56,389       54,279    
Funds from operations $ 180,437       $ 150,800    
Straight-line rent adjustments (828 )     8,644    
Other depreciation (1) 472       497    
Amortization of land rights 2,843       3,020    
Amortization of debt issuance costs, bond premiums and original issuance discounts 2,470       2,770    
Stock based compensation 5,788       4,235    
Losses on debt extinguishment       17,329    
Capital maintenance expenditures (2) (21 )     (88 )  
Adjusted funds from operations $ 191,161       $ 187,207    
Interest, net (3) 65,831       69,207    
Income tax expense 292       127    
Capital maintenance expenditures (2) 21       88    
Amortization of debt issuance costs, bond premiums and original issuance discounts (2,470 )     (2,770 )  
Adjusted EBITDA $ 254,835       $ 253,859    

  Three Months Ended March 31,
  2021   2020
Adjusted EBITDA $ 254,835        $ 253,859     
Real estate general and administrative expenses 10,077       10,685    
Stock based compensation (5,788 )     (4,235 )  
Cash net operating income (4) $ 259,124        $ 260,309     

_______________________________________________

(1) Other depreciation includes both real estate and equipment depreciation from the Company’s taxable REIT subsidiaries, as well as equipment depreciation from the REIT subsidiaries.

(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.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

(3)  Interest, net is net of intercompany interest eliminations of $4.5 million for the three months ended March 31, 2021 compared to $2.6 million for the corresponding period in the prior year.

(4)   Cash net operating income is rental and other property income less cash property level expenses.

Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDA
Gaming and Leisure Properties, Inc. and Subsidiaries
TRS Segment
(in thousands) (unaudited)

  Three Months Ended March 31,
  2021   2020
Net income $ 3,136       $ 373    
(Gains) losses from dispositions of property       1    
Funds from operations 3,136       374    
Other depreciation (1) 1,840       1,787    
Capital maintenance expenditures (2) (417 )     (558 )  
Adjusted funds from operations 4,559        1,603     
Interest, net 4,458       2,601    
Income tax expense 2,336       192    
Capital maintenance expenditures (2) 417       558    
Adjusted EBITDA $ 11,770       $ 4,954    

_________________________________________

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

(1) Other depreciation includes both real estate and equipment depreciation from the Company’s taxable REIT subsidiaries, as well as equipment depreciation from the REIT subsidiaries.

(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.


Gaming and Leisure Properties, Inc. and Subsidiaries
Consolidated Balance Sheets
(in thousands, except share and per share data)

  March 31, 2021   December 31,
2020
       
Assets      
Real estate investments, net $ 7,230,769       $ 7,287,158    
Property and equipment, used in operations, net 79,919       80,618    
Assets held for sale 70,457       61,448    
Real estate of Tropicana Las Vegas, net 303,888       304,831    
Right-of-use assets and land rights, net 765,932       769,197    
Cash and cash equivalents 520,740       486,451    
Prepaid expenses 1,461       2,098    
Deferred tax assets, net 5,584       5,690    
Other assets 34,740       36,877    
Total assets $ 9,013,490       $ 9,034,368    
       
Liabilities      
Accounts payable $ 168       $ 375    
Accrued expenses 978       398    
Accrued interest 81,558       72,285    
Accrued salaries and wages 1,202       5,849    
Gaming, property, and other taxes 830       146    
Income taxes 1,922          
Lease liabilities 151,904       152,203    
Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts 5,757,125       5,754,689    
Deferred rental revenue 332,233       333,061    
Deferred tax liabilities 399       359    
Other liabilities 38,528       39,985    
Total liabilities 6,366,847       6,359,350    
                   
Shareholders’ equity                  
                   
Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at March 31, 2021 and December 31, 2020)          
Common stock ($.01 par value, 500,000,000 shares authorized, 232,781,653 and 232,452,220 shares issued and outstanding at March 31, 2021 and December 31, 2020, respectively) 2,328       2,325    
Additional paid-in capital 4,280,723       4,284,789    
Accumulated deficit (1,636,408 )     (1,612,096 )  
Total shareholders’ equity 2,646,643       2,675,018    
Total liabilities and shareholders’ equity $ 9,013,490       $ 9,034,368    

Debt Capitalization

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

The Company had $520.7 million of unrestricted cash and $5.76 billion in total debt at March 31, 2021.  The Company’s debt structure as of March 31, 2021 was as follows:

     
  Years to
Maturity
Interest Rate   Balance
        (in thousands)
Unsecured $1,175 Million Revolver Due May 2023 (1) 2.1 —%    
Unsecured Term Loan A-2 Due May 2023 (1) 2.1 1.61%   424,019  
Senior Unsecured Notes Due November 2023 2.6 5.38%   500,000  
Senior Unsecured Notes Due September 2024 3.4 3.35%   400,000  
Senior Unsecured Notes Due June 2025 4.2 5.25%   850,000  
Senior Unsecured Notes Due April 2026 5.0 5.38%   975,000  
Senior Unsecured Notes Due June 2028 7.2 5.75%   500,000  
Senior Unsecured Notes Due January 2029 7.8 5.30%   750,000  
Senior Unsecured Notes Due January 2030 8.8 4.00%   700,000  
Senior Unsecured Notes Due January 2031 9.8 4.00%   700,000  
Finance lease liability 5.4 4.78%   827  
Total long-term debt       5,799,846  
Less: unamortized debt issuance costs, bond premiums and original issuance discounts       (42,721 )
Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts       5,757,125  
Weighted average 6.0 4.63%    

__________________________________________

(1)  The rate on the term loan facility and revolver is LIBOR plus 1.50%.

(2)  Total debt net of cash totaled $5.24 billion at March 31, 2021.


Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

Rating Agency Update – Issue Rating

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

Properties

Description Location Date Acquired Tenant/Operator
PENN Master Lease (19 Properties)      
Hollywood Casino Lawrenceburg Lawrenceburg, IN 11/1/2013 PENN
Hollywood Casino Aurora Aurora, IL 11/1/2013 PENN
Hollywood Casino Joliet Joliet, IL 11/1/2013 PENN
Argosy Casino Alton Alton, IL 11/1/2013 PENN
Hollywood Casino Toledo Toledo, OH 11/1/2013 PENN
Hollywood Casino Columbus Columbus, OH 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
M Resort Henderson, NV 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
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
CZR Master Lease (6 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
Belle of Baton Rouge Baton Rouge, LA 10/1/2018 CZR
Isle Casino Hotel Bettendorf Bettendorf, IA 12/18/2020 CZR
Isle Casino Hotel Waterloo Waterloo, IA 12/18/2020 CZR
BYD 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
Single Asset Leases      
Belterra Park Gaming & Entertainment Center Cincinnati, OH 10/15/2018 BYD
Lumière Place St. Louis, MO 10/1/2018 CZR
The Meadows Racetrack and Casino Washington, PA 9/9/2016 PENN
Hollywood Casino Morgantown Morgantown, PA 10/1/2020 PENN
Casino Queen East St. Louis, IL 1/23/2014 Casino Queen
TRS Segment      
Hollywood Casino Baton Rouge Baton Rouge, LA 11/1/2013 GLPI
Hollywood Casino Perryville Perryville, MD 11/1/2013 GLPI
Tropicana Las Vegas Las Vegas, NV 4/16/2020 PENN

Lease Information

           
  PENN Master
Lease
PENN
Amended
Pinnacle
Master Lease
Caesars
Amended
and
Restated
Master
Lease
BYD
Master
Lease
  Belterra
Park Lease
operated by
BYD
PENN-
Meadows
Lease
Lumière
Place Lease
operated by
CZR
Casino
Queen Lease
PENN –
Morgantown
Lease
Property Count 19 12 6 3   1 1 1 1 1
Number of States Represented 10 8 5 2   1 1 1 1 1
Commencement Date 11/1/2013 4/28/2016 10/1/2018 10/15/2018   10/15/2018 9/9/2016 9/29/2020 1/23/2014 10/1/2020
Lease Expiration Date 10/31/2033 4/30/2031 9/30/2038 04/30/2026   04/30/2026 9/30/2026 10/31/2033 1/23/2029 10/31/2040
Remaining Renewal Terms 15 (3×5 years) 20 (4×5 years) 20 (4×5 years) 25 (5×5 years)   25 (5×5 years) 19 (3x5years,
1×4 years)
20 (4×5 years) 20 (4×5 years) 30 (6×5 years)
Corporate Guarantee Yes Yes Yes No   No Yes Yes No Yes
Master Lease with Cross Collateralization Yes Yes Yes Yes   No No No No No
Technical Default Landlord Protection Yes Yes Yes Yes   Yes Yes Yes Yes Yes
Default Adjusted Revenue to Rent Coverage (1) 1.1 1.2 1.2 1.4   1.4 1.2 1.2 1.4 N/A
Competitive Radius Landlord Protection Yes Yes Yes Yes   Yes Yes Yes Yes N/A
Escalator Details                    
Yearly Base Rent Escalator Maximum 2% 2% N/A 2%   2% 5% (2) 2% 2% 1.5%
Latest reported coverage ratio (3) 1.34 1.28 0.88 1.51   1.89 0.78 1.48 0.67 N/A
Minimum Escalator Coverage Governor 1.8 1.8 N/A 1.8   1.8 2.0 1.2 (4) 1.8 N/A
Yearly Anniversary for Realization November May (5) May   May October October February TBD
Percentage Rent Reset Details                    
Reset Frequency 5 years 2 years N/A 2 years   2 years 2 years N/A 5 years N/A
Next Reset November 2023 May 2022 N/A May 2022   May 2022 October 2022 N/A February 2024 N/A

(1)  In support of our tenants, compliance with this ratio has been waived for all periods impacted by COVID-19.

(2)  Meadows contains an annual escalator for up to 5% of the base rent, if certain rent coverage ratio thresholds are met, which remains at 5% until the earlier of 10 years or the year in which total rent is $31 million, at which point the escalator is reduced to 2%.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

(3)  Information with respect to our tenants’ rent coverage was provided by our tenants. GLPI has not independently verified the accuracy of the tenants’ information and therefore makes no representation as to its accuracy.

(4)  For the first five lease years after which time the ratio increases to 1.8.

(5)  In the third lease year the annual building base rent became $62.1 million and the annual land component was increased to $23.6 million. Building base rent shall 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. On December 18, 2020, the Company and Caesars completed an Exchange Agreement (the “Exchange Agreement”) with subsidiaries of Caesars in which Caesars transferred to the Company the real estate assets of Waterloo and Bettendorf in exchange for the transfer by the Company to Caesars of the real property assets of Tropicana Evansville, plus a cash payment of $5.7 million. In connection with the Exchange Agreement, the annual building base rent was increased to $62.5 million and the annual land component was increased to $23.7 million.

Disclosure Regarding Non-GAAP Financial Measures

FFO, FFO per diluted common share, AFFO, AFFO per diluted common share, Adjusted EBITDA and 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. The Company believes FFO, FFO per diluted common share, AFFO, AFFO per diluted common share, 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, inclusive of rent credits recognized in connection with the Tropicana Las Vegas transaction, 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.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

FFO, FFO per diluted common share, AFFO, AFFO per diluted common share, 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 sales of property and real estate depreciation. We have defined AFFO as FFO excluding stock based compensation expense, the amortization of debt issuance costs, bond premiums and original issuance discounts, other depreciation, the amortization of land rights, straight-line rent adjustments and losses on debt extinguishment reduced by capital maintenance expenditures. We have defined Adjusted EBITDA as net income excluding interest, taxes on income, depreciation, (gains) or losses from sales of property, stock based compensation expense, straight-line rent adjustments, the amortization of land rights, and losses on debt extinguishment. For financial reporting and debt covenant purposes, the Company includes the amounts of non-cash rents earned in FFO, AFFO, and Adjusted EBITDA. Finally, we have defined Cash NOI as Adjusted EBITDA for the REIT excluding real estate general and administrative expenses and including stock based compensation expense and (gains) or losses from sales of property.

FFO, FFO per diluted common share, AFFO, AFFO per diluted common share, 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 share, AFFO, AFFO per share, 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

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

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 receipt of rent payments in future periods, the impact of future transactions and expected future dividend payments. 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 effect of pandemics such as COVID-19 on GLPI as a result of the impact of such pandemics 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 successfully consummate the announced transactions with Bally’s, Casino Queen and Penn, including the ability of the parties to satisfy the various conditions to closing, including receipt of all required regulatory approvals, 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 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, 2020, 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
610/378-8232 212/835-8500
  [email protected]

Powered by WPeMatico

Continue Reading
Advertisement

Nasdaq:GLPI

Gaming and Leisure Properties Reports Record Third Quarter 2024 Results

Published

on

gaming-and-leisure-properties-reports-record-third-quarter-2024-results

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.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

(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.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

“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:

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)
  • 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.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

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, 2024 Building
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. 

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)
GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Current Year Revenue Detail
(in thousands) (unaudited)
 
Nine Months Ended September 30, 2024 Building
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.                     

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)
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:

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)
     
  Years to
Maturity
Interest Rate   Balance
        (in thousands)
Unsecured $1,750 Million Revolver Due May 2026 1.6 —%    
Term Loan Credit Facility due September 2027 2.9 6.497%   600,000  
Senior Unsecured Notes Due June 2025 0.7 5.250%   850,000  
Senior Unsecured Notes Due April 2026 1.5 5.375%   975,000  
Senior Unsecured Notes Due June 2028 3.7 5.750%   500,000  
Senior Unsecured Notes Due January 2029 4.3 5.300%   750,000  
Senior Unsecured Notes Due January 2030 5.3 4.000%   700,000  
Senior Unsecured Notes Due January 2031 6.3 4.000%   700,000  
Senior Unsecured Notes Due January 2032 7.3 3.250%   800,000  
Senior Unsecured Notes Due December 2033 9.2 6.750%   400,000  
Senior Unsecured Notes Due September 2034 10.0 5.625%   800,000  
Senior Unsecured Notes Due September 2054 30.0 6.250%   400,000  
Other 1.9 4.780%   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 average 6.2 5.131%    
         

______________________________________

 

Rating Agency – 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
Strategic Gaming Leases (3 Properties)(1)      
Silverado Franklin Hotel & Gaming Complex Deadwood, SD 5/16/2024 Strategic
Deadwood Mountain Grand Casino Deadwood, SD 5/16/2024 Strategic
Baldini’s Casino Sparks, NV 5/16/2024 Strategic
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
Tioga Downs Nichols, NY 2/6/2024 American Racing
Hard Rock Casino Rockford Rockford, IL 8/29/2023 815 ENT Lessee(2)
Bally’s Chicago Development Chicago, IL 9/11/2024 BALY
(1) Represents two cross-defaulted, co-terminus leases      
(2)  Managed by a subsidiary of Hard Rock      
       

Lease Information

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)
  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 Count 7 14 12 5 3
Number of States Represented 5 9 8 4 2
Commencement Date 1/1/2023 11/1/2013 4/28/2016 10/1/2018 10/15/2018
Lease Expiration Date 10/31/2033 10/31/2033 4/30/2031 9/30/2038 04/30/2026
Remaining Renewal Terms 15 (3×5 years) 15 (3×5 years) 20 (4×5 years) 20 (4×5 years) 25 (5×5 years)
Corporate Guarantee Yes Yes Yes Yes No
Master Lease with Cross Collateralization Yes Yes Yes Yes Yes
Technical Default Landlord Protection Yes Yes Yes Yes Yes
Default Adjusted Revenue to Rent Coverage 1.1 1.1 1.2 1.2 1.4
Competitive Radius Landlord Protection Yes Yes Yes Yes Yes
Escalator Details          
Yearly Base Rent Escalator Maximum 1.5% (1) 2% 2% 1.75% (2) 2%
Coverage ratio at June 30, 2024 (3) 1.94 2.19 1.90 1.97 2.59
Minimum Escalator Coverage Governor N/A 1.8 1.8 N/A 1.8
Yearly Anniversary for Realization November November May October May
Percentage Rent Reset Details          
Reset Frequency N/A 5 years 2 years N/A 2 years
Next Reset N/A November 2028 May 2026 N/A May 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 Count 8 4 2 3
Number of States Represented 6 3 1 2
Commencement Date 6/3/2021 12/17/2021 3/1/2022 5/16/2024
Lease Expiration Date 06/02/2036 12/31/2036 2/28/2061 5/31/2049
Remaining Renewal Terms 20 (4×5 years) 20 (4×5 years) 21 (1 x 11 years, 1 x 10 years) 20 (2×10 years)
Corporate Guarantee Yes Yes No Yes
Master Lease with Cross Collateralization Yes Yes Yes Yes
Technical Default Landlord Protection Yes Yes Yes Yes
Default Adjusted Revenue to Rent Coverage 1.2 1.4 1.4 1.4 (4)
Competitive Radius Landlord Protection Yes Yes Yes Yes
Escalator Details        
Yearly Base Rent Escalator Maximum (2) (3) 1.75% 2% (4)
Coverage ratio at June 30, 2024 (5) 2.08 2.24 2.32 N/A
Minimum Escalator Coverage Governor N/A N/A N/A N/A
Yearly Anniversary for Realization June December March June 2026
Percentage Rent Reset Details        
Reset Frequency N/A N/A N/A N/A
Next Reset N/A N/A N/A N/A
         

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

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

(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

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)
  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 Date 10/15/2018 9/29/2020 10/1/2020 12/29/2021
Lease Expiration Date 04/30/2026 10/31/2033 10/31/2040 12/31/2060
Remaining Renewal Terms 25 (5×5 years) 20 (4×5 years) 30 (6×5 years) 21 (1 x 11 years, 1 x 10 years)
Corporate Guarantee No Yes Yes No
Technical Default Landlord Protection Yes Yes Yes Yes
Default Adjusted Revenue to Rent Coverage 1.4 1.2 N/A 1.4
Competitive Radius Landlord Protection Yes Yes N/A Yes
Escalator Details        
Yearly Base Rent Escalator Maximum 2% 1.25% (1) 1.5% (2) 1.75%
Coverage ratio at June 30, 2024 (3) 3.50 2.15 N/A 3.52
Minimum Escalator Coverage Governor 1.8 N/A N/A N/A
Yearly Anniversary for Realization May October December January
Percentage Rent Reset Details        
Reset Frequency 2 years N/A N/A N/A
Next Reset May 2026 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) 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 Date 9/26/2022 2/6/2024 8/29/2023 9/11/2024
Lease Expiration Date 9/25/2072 2/28/2054 8/31/2122 11/30/2121 (4)
Remaining Renewal Terms 49 (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 Guarantee Yes Yes No (4)
Technical Default Landlord Protection Yes Yes Yes (4)
Default Adjusted Revenue to Rent Coverage 1.4 1.4 1.4 (4)
Competitive Radius Landlord Protection Yes Yes Yes (4)
Escalator Details        
Yearly Base Rent Escalator Maximum (1) 1.75% (2) 2% (4)
Coverage ratio at June 30, 2024 (3) N/A N/A N/A N/A
Minimum Escalator Coverage Governor N/A N/A N/A N/A
Yearly Anniversary for Realization October March September (4)
Percentage Rent Reset Details        
Reset Frequency N/A N/A N/A N/A
Next Reset N/A N/A N/A N/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.   

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

(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.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

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

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

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 Officer Joseph Jaffoni, Richard Land, James Leahy at JCIR
610/401-2900 212/835-8500
[email protected] [email protected]

Continue Reading

Nasdaq:GLPI

Gaming and Leisure Properties, Inc. Schedules Third Quarter 2024 Earnings Release and Conference Call

Published

on

gaming-and-leisure-properties,-inc.-schedules-third-quarter-2024-earnings-release-and-conference-call

WYOMISSING, Pa., Oct. 01, 2024 (GLOBE NEWSWIRE) — Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) announced today that the Company will release its 2024 third quarter financial results after the market close on Thursday, October 24, 2024. The Company will host a conference call at 10:00 a.m. ET on Friday, October 25, 2024.

During the conference call, Peter M. Carlino, Chairman and Chief Executive Officer, and senior management, will review the quarter’s results and performance, discuss recent events and conduct a question-and-answer period.

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 audio software. A replay of the call will also be available for 90 days on the Company’s website.

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.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

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
Matthew Demchyk, Chief Investment Officer Joseph Jaffoni, Richard Land, James Leahy at JCIR
610/401-2900 212/835-8500
[email protected]  [email protected] 
   

Continue Reading

Nasdaq:GLPI

Gaming and Leisure Properties Promotes Brandon Moore to Additional Role of President

Published

on

gaming-and-leisure-properties-promotes-brandon-moore-to-additional-role-of-president

WYOMISSING, Pa., Sept. 30, 2024 (GLOBE NEWSWIRE) — Gaming and Leisure Properties, Inc. (“GLPI” or the “Company”) (NASDAQ: GLPI) today announced the promotion of Chief Operating Officer, Brandon Moore, to the additional role of President, effective immediately. Mr. Moore will continue to report to the Company’s Chairman and Chief Executive Officer, Peter Carlino.

“Brandon has played an instrumental role in all of GLPI’s growth and success since we established North America’s first gaming-focused real estate investment trust over ten years ago,” said Peter Carlino. “With his strong legal background, experience in the gaming industry spanning fourteen years, his involvement in the tax-free spin which created GLPI, and over ten years of success as a leader in the REIT industry, I am delighted to have Brandon take on the role of President at GLPI.”

“Brandon has been a key driver of the approach our excellent finance, accounting, development and legal teams take as they work closely with tenants and seek to identify and consummate new transactions for GLPI, while financing our growth with a prudent approach to capital allocation. I am confident that Brandon’s background, expertise and knowledge will remain highly valuable to GLPI as we continue to build the Company through new real estate and financing transactions, project development, and innovative structures with existing and prospective tenants.”

Brandon Moore joined GLPI near its inception in 2014 as Senior Vice President and General Counsel and previously served as Vice President, Senior Corporate Counsel at Penn National Gaming, Inc. (now PENN Entertainment, Inc.) from February 2010 to 2014 where he was a senior member of the legal team responsible for a variety of transactional, regulatory and general legal matters. Prior to joining PENN Entertainment, Mr. Moore was Of Counsel to Ballard Spahr, LLP, a Philadelphia based law firm where he provided advanced legal counsel to private and public clients on a wide variety of legal, compliance and regulatory matters. He earned a B.S. in Finance with high distinction from Pennsylvania State University in 1996 and received his J.D. from the University of Pennsylvania Law School in 1999. Mr. Moore is a member of the Pennsylvania Bar Association.

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.

Advertisement
European Gaming Congress 2024 (Warsaw, Poland)

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. 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 ability to successfully source and consummate transactions, including receipt of all required approvals and consents, or other delays or impediments to completing transactions; 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.
Matthew Demchyk, Chief Investment Officer
610/401-2900
[email protected]

Investor Relations
Joseph Jaffoni, Richard Land, James Leahy at JCIR
212/835-8500
[email protected]

Continue Reading

Trending

Get it on Google Play

Fresh slot games releases by the top brands of the industry. We provide you with the latest news straight from the entertainment industries.

The platform also hosts industry-relevant webinars, and provides detailed reports, making it a one-stop resource for anyone seeking information about operators, suppliers, regulators, and professional services in the European gaming market. The portal's primary goal is to keep its extensive reader base updated on the latest happenings, trends, and developments within the gaming and gambling sector, with an emphasis on the European market while also covering pertinent global news. It's an indispensable resource for gaming professionals, operators, and enthusiasts alike.

Contact us: [email protected]

Editorial / PR Submissions: [email protected]

Copyright © 2015 - 2024 - Recent Slot Releases is part of HIPTHER Agency. Registered in Romania under Proshirt SRL, Company number: 2134306, EU VAT ID: RO21343605. Office address: Blvd. 1 Decembrie 1918 nr.5, Targu Mures, Romania