Investors
PRESS RELEASE
Gaming and Leisure Properties, Inc. Reports Record Fourth Quarter Results, Establishes 2026 Guidance and Declares 2026 First Quarter Dividend of $0.78 per Share
Financial Highlights
| Three Months Ended |
Year Ended |
|||||||||||||||
| (in millions, except per share data) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Total Revenue | $ | 407.0 | $ | 389.6 | $ | 1,594.8 | $ | 1,531.5 | ||||||||
| Income From Operations | $ | 363.4 | $ | 308.2 | $ | 1,201.5 | $ | 1,130.7 | ||||||||
| Net income | $ | 275.4 | $ | 223.6 | $ | 850.4 | $ | 807.6 | ||||||||
| FFO (1) (4) | $ | 339.0 | $ | 287.9 | $ | 1,114.2 | $ | 1,062.1 | ||||||||
| AFFO (2) (4) | $ | 290.0 | $ | 269.7 | $ | 1,120.1 | $ | 1,060.9 | ||||||||
| Adjusted EBITDA (3) (4) | $ | 379.0 | $ | 354.0 | $ | 1,466.9 | $ | 1,374.3 | ||||||||
| Net income, per diluted common share and OP units (4) | $ | 0.94 | $ | 0.79 | $ | 2.95 | $ | 2.87 | ||||||||
| FFO, per diluted common share and OP units (4) | $ | 1.16 | $ | 1.01 | $ | 3.86 | $ | 3.77 | ||||||||
| AFFO, per diluted common share and OP units (4) | $ | 0.99 | $ | 0.95 | $ | 3.88 | $ | 3.77 | ||||||||
| Annualized dividend per share | $ | 3.12 | $ | 3.04 | ||||||||||||
| Dividend yield based on period end stock price | 6.98 | % | 6.31 | % | ||||||||||||
___________________________________________
(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, bond premiums and original issuance discounts; other depreciation; amortization of land rights; accretion on investment in leases; non-cash adjustments to financing lease liabilities; straight-line rent and deferred rent adjustments; losses on debt extinguishment; severance charges; capitalized interest; and provision (benefit) for credit losses, net, reduced by capital maintenance expenditures.
(3) Adjusted EBITDA is net income, excluding, as applicable to the particular period, interest, net; income tax expense; real estate depreciation; other depreciation; (gains) or losses from dispositions of property; stock based compensation expense; straight-line rent and deferred rent adjustments; amortization of land rights; accretion on investment in leases; non-cash adjustments to financing lease liabilities; losses on debt extinguishment; severance charges; 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.
“Despite the difficult transaction and financing environment in 2025, we executed three new transactions, totaling approximately
“During the fourth quarter, we provided
“As we look over the medium-term, with a strong in place pipeline, our balance sheet remains well prepared to accommodate the aforementioned
Recent Developments
- On
February 11, 2026 , GLPI exercised its option to acquire the real property assets of Bally’sTwin River Lincoln Casino Resort for a purchase price of$700 million and additional rent of$56.0 million . - On
January 15, 2026 , GLPI entered into a development agreement with The Cordish Companies ("Cordish") to fund up to$440 million of real estate construction costs for the Live!Virginia Casino & Hotel , and acquired the project land for$27 million—representing a total commitment of$467 million at an 8.0% cap rate. - During the fourth quarter, provided development funding for Bally’s
Chicago of$201.6 million as part of the$940 million development commitment (8.5% cap rate). - On
December 4, 2025 , following the receipt of theNational Indian Gaming Commission declination letter, GLPI funded its$45.3 million share of the$200 million Term B loan tranche for the Caesars Republic Sonoma County resort. The Term B loan was issued at an original issue discount of 3% and yields SOFR plus 9%, with a SOFR floor of 1%. The remaining$180 million commitment, priced at a 12.50% fixed rate was undrawn at year-end. Upon or prior to maturity of the 6-year loans, theDry Creek Rancheria Bank of Pomo Indians ("Dry Creek") will lease back the property to an affiliate of GLPI, and GLPI will sublease the property back to an affiliate ofDry Creek for no less than$112.5 million for 45 years. Annual rent on the sublease will be based on a 9.75% capitalization rate. - The
Bally's Baton Rouge grand opening occurred in December. The Company funded$111 million for the project at an incremental rental yield on the development funding, and subsequent rent post opening at 9%. - On
November 3, 2025 , the Company funded$150 million at a 7.79% cap rate for PENN Entertainment, Inc. (NASDAQ: PENN) ("PENN")M Resort hotel tower and conference space expansion. - On
October 15, 2025 , GLPI acquired the real estate assets of Sunland Park Racetrack and Casino for$183.75 million , at an initial 8.2% cap rate, which was placed into the Strategic Gaming Leases. - As of
December 31, 2025 , GLPI has funded$56.6 million of the$110 million Ione Loan for the tribe'sAcorn Ridge casino development that is scheduled to open inFebruary 2026 .
Dividends
On
On
2026 Guidance
Reflecting the current operating and competitive environment, the Company is providing AFFO guidance for the full year 2026 based on the following assumptions and other factors:
- The guidance does not include the impact on operating results from any possible future acquisitions or dispositions, future capital markets activity, or other future non-recurring transactions other than: anticipated fundings of approximately
$575 million to$650 million related to current development projects which will be funded relatively evenly by quarter throughout 2026;$225 million of funding for PENN’sAurora facility late in second quarter of 2026; the completion of theLincoln acquisition for$700 million in February of 2026; and, the anticipated settlement of$363.3 million of our forward equity onJune 1, 2026 . - The guidance assumes there will be no material changes in applicable legislation, regulatory environment, world events, including weather, recent consumer trends, economic conditions, oil prices, competitive landscape or other circumstances beyond our control that may adversely affect the Company's results of operations.
The Company estimates AFFO for the year ending
The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, including the information above, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing and/or amounts of various items that would impact net income, which is the most directly comparable forward-looking GAAP financial measure. This includes, for example, provision for credit losses, net, and other non-core items that have not yet occurred, are out of the Company’s control and/or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. In particular, the Company is unable to predict with reasonable certainty the amount of the change in the provision for credit losses, net, under ASU No. 2016-13 - Financial Instruments - Credit Losses ("ASC 326") in future periods. The non-cash change in the provision for credit losses under ASC 326 with respect to future periods is dependent upon future events that are entirely outside of the Company's control and may not be reliably predicted, including the performance and future outlook of our tenant's operations for our leases that are accounted for as investment in leases, 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
Conference Call Details
The Company will hold a conference call on
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: 13758037
The playback can be accessed through
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.
Consolidated Statements of Operations and Comprehensive Income (in thousands, except per share data) (unaudited) |
||||||||||||||||
| Three Months Ended |
Year Ended |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenues | ||||||||||||||||
| Rental income | $ | 346,409 | $ | 333,979 | $ | 1,367,943 | $ | 1,330,620 | ||||||||
| Income from investment in leases, sales type | 3,837 | 3,764 | 15,126 | 5,004 | ||||||||||||
| Income from investment in leases, financing receivables | 51,893 | 47,648 | 195,649 | 185,430 | ||||||||||||
| Interest income from real estate loans | 4,892 | 4,224 | 16,034 | 10,492 | ||||||||||||
| Total income from real estate | 407,031 | 389,615 | 1,594,752 | 1,531,546 | ||||||||||||
| Operating expenses | ||||||||||||||||
| Land rights and ground lease expense | 14,126 | 12,228 | 55,408 | 47,674 | ||||||||||||
| General and administrative | 12,316 | 14,362 | 63,488 | 59,571 | ||||||||||||
| Gains from dispositions of property | — | — | (125 | ) | (3,790 | ) | ||||||||||
| Depreciation | 64,144 | 64,759 | 265,864 | 260,152 | ||||||||||||
| (Benefit) provision for credit losses, net | (46,947 | ) | (9,940 | ) | 8,664 | 37,254 | ||||||||||
| Total operating expenses | 43,639 | 81,409 | 393,299 | 400,861 | ||||||||||||
| Income from operations | 363,392 | 308,206 | 1,201,453 | 1,130,685 | ||||||||||||
| Other income (expenses) | ||||||||||||||||
| Interest expense | (92,616 | ) | (97,847 | ) | (373,881 | ) | (366,897 | ) | ||||||||
| Interest income | 5,140 | 13,816 | 28,796 | 45,989 | ||||||||||||
| Losses on debt extinguishment | — | — | (3,783 | ) | — | |||||||||||
| Total other expenses | (87,476 | ) | (84,031 | ) | (348,868 | ) | (320,908 | ) | ||||||||
| Income before income taxes | 275,916 | 224,175 | 852,585 | 809,777 | ||||||||||||
| Income tax expense | 560 | 565 | 2,229 | 2,129 | ||||||||||||
| Net income | $ | 275,356 | $ | 223,610 | $ | 850,356 | $ | 807,648 | ||||||||
| Net income attributable to non-controlling interest in the |
(8,059 | ) | (6,398 | ) | (25,245 | ) | (23,028 | ) | ||||||||
| Net income attributable to common shareholders | $ | 267,297 | $ | 217,212 | $ | 825,111 | $ | 784,620 | ||||||||
| Earnings per common share: | ||||||||||||||||
| Basic earnings attributable to common shareholders | $ | 0.94 | $ | 0.79 | $ | 2.95 | $ | 2.87 | ||||||||
| Diluted earnings attributable to common shareholders | $ | 0.94 | $ | 0.79 | $ | 2.95 | $ | 2.87 | ||||||||
| Other comprehensive income | ||||||||||||||||
| Net income | $ | 275,356 | $ | 223,610 | $ | 850,356 | $ | 807,648 | ||||||||
| Reclassification of derivative gain to interest expense | (24 | ) | — | (33 | ) | — | ||||||||||
| Gain on cash flow hedges | — | — | 967 | — | ||||||||||||
| Comprehensive income | 275,332 | 223,610 | 851,290 | 807,648 | ||||||||||||
| Comprehensive income attributable to non-controlling interest in the |
(8,059 | ) | (6,398 | ) | (25,275 | ) | (23,028 | ) | ||||||||
| Comprehensive income attributable to common shareholders | $ | 267,273 | $ | 217,212 | $ | 826,015 | $ | 784,620 | ||||||||
Current Year Revenue Detail (in thousands) (unaudited) |
||||||||||||||||||
| Three Months Ended |
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 (1) | Ground rent in revenue | Accretion on leases | Total income from real estate | |||||||||
| Amended PENN Master Lease | $ | 54,874 | $ | 10,759 | $ | 6,471 | $ | — | $ | 72,104 | $ | 4,951 | $ | 980 | $ | — | $ | 78,035 |
| PENN 2023 Master Lease | 64,801 | — | 55 | — | 64,856 | 4,453 | — | — | 69,309 | |||||||||
| Amended Pinnacle |
61,483 | 17,814 | 8,121 | — | 87,418 | 1,858 | 2,279 | — | 91,555 | |||||||||
| PENN |
— | 797 | — | — | 797 | — | — | — | 797 | |||||||||
| Caesars |
16,587 | 5,933 | — | — | 22,520 | 1,630 | 330 | — | 24,480 | |||||||||
| Horseshoe |
6,097 | — | — | — | 6,097 | 220 | — | — | 6,317 | |||||||||
| 20,879 | 2,946 | 3,047 | — | 26,872 | (2,364) | 495 | — | 25,003 | ||||||||||
| Boyd Belterra Lease | 738 | 474 | 501 | — | 1,713 | (376) | — | — | 1,337 | |||||||||
| 26,939 | — | — | — | 26,939 | — | 2,431 | — | 29,370 | ||||||||||
| 15,319 | — | — | — | 15,319 | (66) | 882 | — | 16,135 | ||||||||||
| 19,412 | — | — | — | 19,412 | — | 2,165 | 3,458 | 25,035 | ||||||||||
| Pennsylvania Live! |
12,941 | — | — | — | 12,941 | — | 308 | 2,230 | 15,479 | |||||||||
| 2,677 | — | — | — | 2,677 | (508) | — | — | 2,169 | ||||||||||
| Tropicana Las |
— | 3,837 | — | — | 3,837 | — | — | — | 3,837 | |||||||||
| — | 2,080 | — | — | 2,080 | — | — | 506 | 2,586 | ||||||||||
| — | — | — | 3,067 | 3,067 | — | — | — | 3,067 | ||||||||||
| Tioga Downs Lease | 3,695 | — | — | — | 3,695 | — | 1 | 587 | 4,283 | |||||||||
| Strategic Gaming Leases | 5,484 | — | — | — | 5,484 | — | 106 | 822 | 6,412 | |||||||||
| — | — | — | 1,372 | 1,372 | — | — | — | 1,372 | ||||||||||
| 2,565 | 5,000 | — | — | 7,565 | (7,565) | — | — | — | ||||||||||
| — | — | — | 453 | 453 | — | — | — | 453 | ||||||||||
| Total | $ | 314,491 | $ | 49,640 | $ | 18,195 | $ | 4,892 | $ | 387,218 | $ | 2,233 | $ | 9,977 | $ | 7,603 | $ | 407,031 |
(1) Includes |
||||||||||||||||||
| Year Ended |
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 (1) | Ground rent in revenue | Accretion on leases | Total income from real estate | |||||||||
| Amended PENN Master Lease | $ | 217,329 | $ | 43,035 | $ | 26,029 | $ | — | $ | 286,393 | $ | 19,807 | $ | 2,685 | $ | — | $ | 308,885 |
| PENN 2023 Master Lease | 245,871 | — | (79) | — | 245,792 | 18,780 | — | — | 264,572 | |||||||||
| Amended Pinnacle Master Lease | 245,930 | 71,256 | 32,486 | — | 349,672 | 7,432 | 8,703 | — | 365,807 | |||||||||
| PENN |
— | 3,185 | — | — | 3,185 | — | — | — | 3,185 | |||||||||
| Caesars Master Lease | 65,493 | 23,729 | — | — | 89,222 | 7,378 | 1,320 | — | 97,920 | |||||||||
| Horseshoe |
24,071 | — | — | — | 24,071 | 1,194 | — | — | 25,265 | |||||||||
| 82,970 | 11,785 | 12,187 | — | 106,942 | (7,442) | 1,792 | — | 101,292 | ||||||||||
| Boyd Belterra Lease | 2,933 | 1,894 | 2,001 | — | 6,828 | (1,155) | — | — | 5,673 | |||||||||
| 106,863 | — | — | — | 106,863 | — | 10,176 | — | 117,039 | ||||||||||
| 46,680 | — | — | — | 46,680 | (133) | 3,661 | — | 50,208 | ||||||||||
| 77,648 | — | — | — | 77,648 | — | 8,580 | 13,478 | 99,706 | ||||||||||
| Pennsylvania Live! Master Lease | 51,617 | — | — | — | 51,617 | — | 1,236 | 8,790 | 61,643 | |||||||||
| 21,371 | — | — | — | 21,371 | (828) | — | 20,543 | |||||||||||
| Tropicana Las |
— | 15,130 | — | — | 15,130 | — | — | (4) | 15,126 | |||||||||
| — | 8,214 | — | — | 8,214 | — | — | 2,053 | 10,267 | ||||||||||
| — | — | — | 12,167 | 12,167 | — | — | — | 12,167 | ||||||||||
| Tioga Downs Lease | 14,737 | — | — | — | 14,737 | — | 6 | 2,295 | 17,038 | |||||||||
| Strategic Gaming Leases | 12,382 | — | — | — | 12,382 | — | 423 | 1,744 | 14,549 | |||||||||
| — | — | — | 3,414 | 3,414 | — | — | — | 3,414 | ||||||||||
| 2,565 | 20,000 | — | — | 22,565 | (22,565) | — | — | — | ||||||||||
| — | — | — | 453 | 453 | — | — | — | 453 | ||||||||||
| Total | $ | 1,218,460 | $ | 198,228 | $ | 72,624 | $ | 16,034 | $ | 1,505,346 | $ | 22,468 | $ | 38,582 | $ | 28,356 | $ | 1,594,752 |
(1) Includes |
||||||||||||||||||
| Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDA CONSOLIDATED (in thousands, except per share and share data) (unaudited) |
||||||||||||||||
| Three Months Ended |
Year Ended |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income | $ | 275,356 | $ | 223,610 | $ | 850,356 | $ | 807,648 | ||||||||
| Gains from dispositions of property | — | — | (125 | ) | (3,790 | ) | ||||||||||
| Real estate depreciation | 63,657 | 64,276 | 263,920 | 258,219 | ||||||||||||
| Funds from operations | $ | 339,013 | $ | 287,886 | $ | 1,114,151 | $ | 1,062,077 | ||||||||
| Straight-line rent and deferred rent adjustments | (2,233 | ) | (9,840 | ) | (22,468 | ) | (56,102 | ) | ||||||||
| Other depreciation | 487 | 483 | 1,944 | 1,933 | ||||||||||||
| Amortization of land rights | 4,269 | 3,442 | 17,079 | 13,270 | ||||||||||||
| Amortization of debt issuance costs, bond premiums and original issuance discounts | 3,383 | 3,057 | 13,267 | 11,229 | ||||||||||||
| Accretion on investment in leases | (7,603 | ) | (7,213 | ) | (28,356 | ) | (28,966 | ) | ||||||||
| Non-cash adjustment to financing lease liabilities | 114 | 115 | 431 | 473 | ||||||||||||
| Stock based compensation | 4,616 | 5,252 | 21,181 | 24,262 | ||||||||||||
| Capitalized interest | (5,120 | ) | (3,538 | ) | (15,788 | ) | (4,395 | ) | ||||||||
| Losses on debt extinguishment | — | — | 3,783 | — | ||||||||||||
| Severance | — | — | 6,320 | — | ||||||||||||
| (Benefit)/provision for credit losses, net | (46,947 | ) | (9,940 | ) | 8,664 | 37,254 | ||||||||||
| Capital maintenance expenditures | — | (35 | ) | (157 | ) | (134 | ) | |||||||||
| Adjusted funds from operations | $ | 289,979 | $ | 269,669 | $ | 1,120,051 | $ | 1,060,901 | ||||||||
| Interest, net (1) | 86,687 | 83,248 | 341,964 | 317,945 | ||||||||||||
| Income tax expense | 560 | 565 | 2,229 | 2,129 | ||||||||||||
| Capital maintenance expenditures | — | 35 | 157 | 134 | ||||||||||||
| Amortization of debt issuance costs, bond premiums and original issuance discounts | (3,383 | ) | (3,057 | ) | (13,267 | ) | (11,229 | ) | ||||||||
| Capitalized interest | 5,120 | 3,538 | 15,788 | 4,395 | ||||||||||||
| Adjusted EBITDA | $ | 378,963 | $ | 353,998 | $ | 1,466,922 | $ | 1,374,275 | ||||||||
| Net income, per diluted common shares and OP units | $ | 0.94 | $ | 0.79 | $ | 2.95 | $ | 2.87 | ||||||||
| FFO, per diluted common share and OP units | $ | 1.16 | $ | 1.01 | $ | 3.86 | $ | 3.77 | ||||||||
| AFFO, per diluted common share and OP units | $ | 0.99 | $ | 0.95 | $ | 3.88 | $ | 3.77 | ||||||||
| Weighted average number of common shares and OP units outstanding | ||||||||||||||||
| Diluted common shares | 283,437,937 | 275,634,352 | 280,042,898 | 273,534,076 | ||||||||||||
| Diluted OP/LTIP units | 8,321,025 | 8,111,510 | 8,316,553 | 8,050,914 | ||||||||||||
| Diluted common shares and OP/LTIP units | 291,758,962 | 283,745,862 | 288,359,451 | 281,584,990 | ||||||||||||
(1) Excludes non-cash interest expense gross ups related to certain ground leases. |
||||||||||||||||
| Reconciliation of Cash Net Operating Income CONSOLIDATED (in thousands, except per share and share data) (unaudited) |
||||||||
| Three Months Ended |
Year Ended |
|||||||
| Adjusted EBITDA | $ | 378,963 | $ | 1,466,922 | ||||
| General and administrative expenses | 12,316 | 63,488 | ||||||
| Stock based compensation | (4,616 | ) | (21,181 | ) | ||||
| Severance charge | — | (6,320 | ) | |||||
| Cash net operating income (1) | 386,663 | 1,502,909 | ||||||
| ______________________________________________ (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) |
||||||||
| Assets | ||||||||
| Real estate investments, net | $ | 8,474,261 | $ | 8,148,719 | ||||
| Investment in leases, financing receivables, net | 2,557,504 | 2,333,114 | ||||||
| Investment in leases, sales-type, net | 248,421 | 254,821 | ||||||
| Real estate loans, net | 247,999 | 160,590 | ||||||
| Right-of-use assets and land rights, net | 1,072,163 | 1,091,783 | ||||||
| Cash and cash equivalents | 224,314 | 462,632 | ||||||
| Held to maturity investment securities | — | 560,832 | ||||||
| Other assets | 84,947 | 63,458 | ||||||
| Total assets | $ | 12,909,609 | $ | 13,075,949 | ||||
| Liabilities | ||||||||
| Accounts payable and accrued expenses | $ | 6,641 | $ | 5,802 | ||||
| Accrued interest | 106,253 | 105,752 | ||||||
| Accrued salaries and wages | 10,209 | 7,154 | ||||||
| Operating lease liabilities | 242,481 | 244,973 | ||||||
| Financing lease liabilities | 61,219 | 60,788 | ||||||
| Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | 7,203,731 | 7,735,877 | ||||||
| Deferred rental revenue | 205,786 | 228,508 | ||||||
| Other liabilities | 65,029 | 41,571 | ||||||
| Total liabilities | 7,901,349 | 8,430,425 | ||||||
| Equity | ||||||||
| Preferred stock ( |
— | — | ||||||
| Common stock ( |
2,830 | 2,744 | ||||||
| Additional paid-in capital | 6,613,488 | 6,209,827 | ||||||
| Retained deficit | (1,990,770 | ) | (1,944,009 | ) | ||||
| Accumulated other comprehensive income | 904 | — | ||||||
| Total equity attributable to |
4,626,452 | 4,268,562 | ||||||
| Non-controlling interests in |
381,808 | 376,962 | ||||||
| Total equity | 5,008,260 | 4,645,524 | ||||||
| Total liabilities and equity | $ | 12,909,609 | $ | 13,075,949 | ||||
Debt Capitalization
The Company’s debt structure as of
| Years to Maturity |
Interest Rate | Balance | ||||||||
| (in thousands) | ||||||||||
| Unsecured |
2.9 | 5.016 | % | 331,624 | ||||||
| Term Loan Credit Facility Due |
1.7 | 5.016 | % | 600,000 | ||||||
| Senior Unsecured Notes Due |
2.4 | 5.750 | % | 500,000 | ||||||
| Senior Unsecured Notes Due |
3.0 | 5.300 | % | 750,000 | ||||||
| Senior Unsecured Notes Due |
4.0 | 4.000 | % | 700,000 | ||||||
| Senior Unsecured Notes Due |
5.0 | 4.000 | % | 700,000 | ||||||
| Senior Unsecured Notes Due |
6.0 | 3.250 | % | 800,000 | ||||||
| Senior Unsecured Notes Due |
7.1 | 5.250 | % | 600,000 | ||||||
| Senior Unsecured Notes Due |
7.9 | 6.750 | % | 400,000 | ||||||
| Senior Unsecured Notes Due |
8.7 | 5.625 | % | 800,000 | ||||||
| Senior Unsecured Notes Due |
11.8 | 5.750 | % | 700,000 | ||||||
| Senior Unsecured Notes Due |
28.7 | 6.250 | % | 400,000 | ||||||
| Other | 0.7 | 4.780 | % | 140 | ||||||
| Total long-term debt | 7,281,764 | |||||||||
| Less: unamortized debt issuance costs, bond premiums and original issuance discounts | (78,033 | ) | ||||||||
| Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | $ | 7,203,731 | ||||||||
| Weighted average | 7.0 | 5.026 | % | |||||||
Rating Agency – Issue Rating
| Rating Agency | Rating | |
| Standard & Poor's | BBB- | |
| Fitch | BBB- | |
| Moody's | Ba1 |
Funding commitments
As of
| Description | Estimated Commitment amount | Amount funded at |
| Relocation of |
None | |
| Funding associated with a landside move at |
None | |
| Potential transaction at the former Tropicana Las Vegas site with |
||
| Real estate construction costs for |
||
| Construction costs for a landside development project at |
||
| Call right to acquire |
None | |
| Funding commitment for the future site and construction for Live! |
None | |
| Delayed draw term loan for |
None |
(1) PENN anticipates completing the relocation of its riverboat casino in
(2) The Company has agreed to fund, if requested by PENN in their sole discretion, on or before
We seek to provide an opportunity to invest in the growth opportunities afforded by the gaming industry, with the stability and cash flow opportunities of a REIT. GLPI’s primary business consists of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements. Under these arrangements, in addition to rent, the tenants are required to pay the following executory costs: (1) all facility maintenance, (2) all insurance required in connection with the leased properties and the business conducted on the leased properties, including coverage of the landlord's interests, (3) taxes levied on or with respect to the leased properties (other than taxes on the income of the lessor) and (4) all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties. The Company also extends loans that produce fixed or variable returns which may convert into leased rent upon project completion or stabilization.
Property and lease information
The Company has disclosed the following key terms of its Master Leases and Single Property Leases in the tables below, along with the properties within each lease at
- The coverage ratio is a defined term in each respective lease agreement with our tenants and represents the ratio of Adjusted EBITDAR to rent expense for the properties contained within each lease. Adjusted EBITDAR is defined in each respective lease but is generally consistent with the Company's definition of Adjusted EBITDA as described in the Results of Operations section of this Management Discussion and Analysis, plus rent expense paid to GLPI.
- Certain leases have a minimum escalator coverage ratio governor as disclosed below. Before a rent escalation of up to 2% on the building base rent component of each lease can occur, the minimum coverage ratio for these leases needs to be 1.8 to 1 for the applicable lease year.
- The reported coverage ratios below with respect to our tenants' rent coverage over the trailing twelve months were provided by our tenants for the most recently available time period. GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy. Rent coverage ratios are not reported for ground leases, leases with development projects or on leases that have been in effect for less than twelve months.
- The Amended PENN Master Lease, the Amended Pinnacle Master Lease, the Boyd Master Lease, and the Belterra Park Lease each include (i) a fixed rent component, a portion of which escalates annually by up to 2% if specified rent coverage thresholds are met, and (ii) a percentage rent component tied to property performance. The percentage rent component is recalculated periodically, every five years for the Amended PENN Master Lease and every two years for the other leases, based on 4% of the average annual net revenues of the applicable facilities in excess of a contractually defined baseline, subject to certain floors.
| Master Leases | ||||||||
| Penn 2023 Master Lease | Amended |
|||||||
| Operator | PENN | PENN | ||||||
| Properties | ||||||||
| Hollywood |
||||||||
| Hollywood |
||||||||
| Riverside, MO | ||||||||
| 1st |
||||||||
| Commencement Date | ||||||||
| Lease Expiration Date | ||||||||
| Remaining Renewal Terms | 15 (3x5 years) | 15 (3x5 years) | ||||||
| Corporate Guarantee | Yes | Yes | ||||||
| Master Lease with Cross Collateralization | Yes | Yes | ||||||
| Technical Default Landlord Protection | Yes | Yes | ||||||
| Default Adjusted Revenue to Rent Coverage | 1.1 | 1.1 | ||||||
| Competitive Radius Landlord Protection | Yes | Yes | ||||||
| Escalator Details | ||||||||
| Yearly Base Rent Escalator Maximum | 1.5% (1) | 2% | ||||||
| Coverage ratio at |
1.86 | 2.12 | ||||||
| Minimum Escalator Coverage Governor | N/A | 1.8 | ||||||
| Yearly Anniversary for Realization | November | November | ||||||
| Percentage Rent Reset Details | ||||||||
| Reset Frequency | N/A | 5 years | ||||||
| Next Reset | N/A | Nov-28 | ||||||
(1) In addition to the annual escalation, a one-time annualized increase of
| Master Leases | ||||||||
| Amended Pinnacle Master Lease | ||||||||
| Operator | PENN | |||||||
| Properties | Ameristar Black Hawk | |||||||
| Ameristar Council Bluffs | ||||||||
| L'Auberge |
||||||||
| L'Auberge |
||||||||
| Ameristar Vicksburg | ||||||||
| Commencement Date | ||||||||
| Lease Expiration Date | ||||||||
| Remaining Renewal Terms | 20 (4x5 years) | 20 (4x5 years) | ||||||
| Corporate Guarantee | Yes | Yes | ||||||
| Master Lease with Cross Collateralization | Yes | Yes | ||||||
| Technical Default Landlord Protection | Yes | Yes | ||||||
| Default Adjusted Revenue to Rent Coverage | 1.2 | 1.35 (1) | ||||||
| Competitive Radius Landlord Protection | Yes | Yes | ||||||
| Escalator Details | ||||||||
| Yearly Base Rent Escalator Maximum | 2% | (2) | ||||||
| Coverage ratio at |
1.69 (3) | 1.99 | ||||||
| Minimum Escalator Coverage Governor | 1.8 | N/A | ||||||
| Yearly Anniversary for Realization | May | June | ||||||
| Percentage Rent Reset Details | ||||||||
| Reset Frequency | 2 years | N/A | ||||||
| Next Reset | N/A | |||||||
(1) If the tenant's parent's net leverage is greater than 5.5 to 1, then the adjusted revenue to rent coverage for the last two consecutive test periods must be at least 1.35. If the tenant's parent's net leverage is equal to or less than 5.5 to 1, then the ratio shall be reduced to 1.2.
(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) Coverage ratio for escalation purposes excludes adjusted revenue and rent attributable to the Plainridge Park facility as well as certain other fixed rent amounts.
| Master Leases | ||||||||
| Operator | ||||||||
| Properties | ||||||||
| Draft Kings at |
||||||||
| The Queen |
||||||||
| Commencement Date | ||||||||
| Lease Expiration Date | ||||||||
| Remaining Renewal Terms | 20 (4x5 years) | 20 (4x5 years) | ||||||
| Corporate Guarantee | Yes | (5) | ||||||
| Master Lease with Cross Collateralization | Yes | Yes | ||||||
| Technical Default Landlord Protection | Yes | Yes | ||||||
| Default Adjusted Revenue to Rent Coverage | 1.35 (1) | 1.35 (1) | ||||||
| Competitive Radius Landlord Protection | Yes | Yes | ||||||
| Escalator Details | ||||||||
| Yearly Base Rent Escalator Maximum | (2) | (3) | ||||||
| Coverage ratio at |
2.60 | N/A | ||||||
| Minimum Escalator Coverage Governor | N/A | N/A | ||||||
| Yearly Anniversary for Realization | December | December | ||||||
| Percentage Rent Reset Details | ||||||||
| Reset Frequency | N/A | N/A | ||||||
| Next Reset | N/A | N/A | ||||||
(1) If the tenant's parent's net leverage is greater than 5.5 to 1, then the adjusted revenue to rent coverage for the last two consecutive test periods must be at least 1.35. If the tenant's parent's net leverage is equal to or less than 5.5 to 1, then the ratio shall be reduced to 1.2. For the
(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) Effective
(5) If a default were to occur under the
| Master Leases | ||||||||
| Caesars Amended and Restated Master Lease | ||||||||
| Operator | Boyd | Caesars | ||||||
| Properties | ||||||||
| Ameristar Kansas City | Tropicana Laughlin | |||||||
| Commencement Date | ||||||||
| Lease Expiration Date | ||||||||
| Remaining Renewal Terms | 20 (4x5 years) | 20 (4x5 years) | ||||||
| Corporate Guarantee | No | Yes | ||||||
| Master Lease with Cross Collateralization | Yes | Yes | ||||||
| Technical Default Landlord Protection | Yes | Yes | ||||||
| Default Adjusted Revenue to Rent Coverage | 1.4 | 1.2 | ||||||
| Competitive Radius Landlord Protection | Yes | Yes | ||||||
| Escalator Details | ||||||||
| Yearly Base Rent Escalator Maximum | 2% | 1.75% (1) | ||||||
| Coverage ratio at |
2.45 | 1.71 | ||||||
| Minimum Escalator Coverage Governor | 1.8 | N/A | ||||||
| Yearly Anniversary for Realization | May | October | ||||||
| Percentage Rent Reset Details | ||||||||
| Reset Frequency | 2 years | N/A | ||||||
| Next Reset | N/A | |||||||
(1) Building base rent will be increased by 1.75% in the 7th and 8th lease year and 2% in the 9th lease year and each year thereafter.
| Master Leases | ||||||||
| Pennsylvania Live! Master Lease | Strategic Gaming Leases (1) | |||||||
| Operator | Cordish | Strategic | ||||||
| Properties | Live! Casino & |
|||||||
| Live! |
||||||||
| Baldini's Casino | ||||||||
| Sunland Park Racetrack and Casino | ||||||||
| Commencement Date | ||||||||
| Lease Expiration Date | ||||||||
| Remaining Renewal Terms | 21 (1x11 years, 1x10 years) | 20 (2x10 years) | ||||||
| Corporate Guarantee | No | Yes | ||||||
| Master Lease with Cross Collateralization | Yes | Yes | ||||||
| Technical Default Landlord Protection | Yes | Yes | ||||||
| Default Adjusted Revenue to Rent Coverage | 1.4 | 1.4 (2) | ||||||
| Competitive Radius Landlord Protection | Yes | Yes | ||||||
| Escalator Details | ||||||||
| Yearly Base Rent Escalator Maximum | 1.75% | 2% (2) | ||||||
| Coverage ratio at |
2.45 | 1.84 (3) | ||||||
| Minimum Escalator Coverage Governor | N/A | N/A | ||||||
| Yearly Anniversary for Realization | March | June | ||||||
| Percentage Rent Reset Details | ||||||||
| Reset Frequency | N/A | N/A | ||||||
| Next Reset | N/A | N/A | ||||||
(1) Consists of two leases that are cross collateralized and co-terminus with each other.
(2) The default adjusted revenue to rent coverage declines to 1.25 if the tenant's adjusted revenues total
(3) Coverage ratio above is proforma for the acquisition of the real estate assets of
| Single Property Leases | ||||||||
| Belterra Park Lease | Horseshoe |
Morgantown Lease | MD Live! Lease | |||||
| Operator | Boyd | Caesars | PENN | Cordish | ||||
| Properties | Belterra Park Gaming & Entertainment Center | Live! Casino & |
||||||
| Commencement Date | ||||||||
| Lease Expiration Date | ||||||||
| Remaining Renewal Terms | 20 (4x5 years) | 20 (4x5 years) | 30 (6x5 years) | 21 (1x11 years, 1x10 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) | 1.25% (2) | 1.75% | ||||
| Coverage ratio at |
3.06 | 1.98 | N/A | 3.50 | ||||
| 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 | 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) 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.
| Single Property Leases | ||||||||
| Tropicana Lease | Tioga Downs Lease | |||||||
| Operator | (managed by Hard Rock) | |||||||
| Properties | Tioga Downs | |||||||
| Commencement Date | ||||||||
| Lease Expiration Date | ||||||||
| Remaining Renewal Terms | 49 (1 x 24 years, 1 x 25 years) | 32 years and 10 months (2x10 years, 1x12 years and 10 months) | None | 20 (4 x 5 years) | ||||
| Corporate Guarantee | Yes | Yes | No | Yes | ||||
| Technical Default Landlord Protection | Yes | Yes | Yes | Yes | ||||
| Default Adjusted Revenue to Rent Coverage | 1.35 (1) | 1.4 | 1.4 | 1.35 (1) | ||||
| Competitive Radius Landlord Protection | Yes | Yes | Yes | Yes | ||||
| Escalator Details | ||||||||
| Yearly Base Rent Escalator Maximum | (2) | 1.75% (3) | 2% | (2) | ||||
| Coverage ratio at |
N/A | 1.95 | N/A | N/A | ||||
| Minimum Escalator Coverage Governor | N/A | N/A | N/A | N/A | ||||
| Yearly Anniversary for Realization | October | March | September | August | ||||
| 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) Effective
(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) 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 lease term.
Disclosure Regarding Non-GAAP Financial Measures
FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP 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/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP 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 cash rental income and interest on real estate loans, less cash property level expenses. Cash NOI excludes depreciation, the amortization of land rights, real estate general and administrative expenses, other non-routine costs and the impact of certain generally accepted accounting principles (“GAAP”) adjustments to rental revenue, such as straight-line rent and deferred rent adjustments and non-cash ground lease income and expense. It is management's view that Cash NOI is a performance measure used to evaluate the operating performance of the Company’s real estate operations and provides investors relevant and useful information because it reflects only income and operating expense items that are incurred at the property level and presents them on an unleveraged basis.
FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP 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, non-cash adjustments to financing lease liabilities, straight-line rent and deferred rent adjustments, losses on debt extinguishment, severance charges, 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, non-cash adjustments to financing lease liabilities, losses on debt extinguishment, severance charges, 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 and severance charges.
FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP 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/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP 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
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, including coverage of the landlord's interests, taxes levied on or with respect to the leased properties and all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties.
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including our expectations regarding our future growth and cash flows in 2026 and beyond, 2026 AFFO guidance, the future issuance of securities and the Company benefiting from recent portfolio additions and completed transactions. Forward-looking statements can be identified by the use of forward-looking terminology such as “expects,” “believes,” “estimates,” “intends,” “may,” “will,” “should” or “anticipates” or the negative or other variation of these or similar words, or by discussions of future events, strategies or risks and uncertainties. Such forward looking statements are inherently subject to risks, uncertainties and assumptions about GLPI and its subsidiaries, including risks related to the following: the ability of GLPI or its partners to successfully complete construction of various casino projects currently under development for which GLPI has agreed to provide construction development funding, including Bally’s
| Contact 610/378-8232 investorinquiries@glpropinc.com |
Investor Relations 212/835-8500 glpi@jcir.com |
Source: Gaming and Leisure Properties, Inc.