(State or Other Jurisdiction of Incorporation or Organization) | (Commission File Number) | (IRS Employer Identification No.) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Exhibit Number | Description | |
99.1 | ||
104 | The cover page from the Company's Current Report on Form 8-K, dated February 20, 2020, formatted in Inline XBRL. |
Dated: February 21, 2020 | GAMING AND LEISURE PROPERTIES, INC. | |
By: | /s/ Steven T. Snyder | |
Name: | Steven T. Snyder | |
Title: | Chief Financial Officer |
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
(in millions, except per share data) | 2019 Actual | 2018 Actual | 2019 Actual | 2018 Actual | ||||||||||||
Total Revenue | $ | 289.0 | $ | 303.3 | $ | 1,153.5 | $ | 1,055.7 | ||||||||
Income From Operations | $ | 188.3 | $ | 123.9 | $ | 717.4 | $ | 593.8 | ||||||||
Net Income | $ | 114.3 | $ | 45.9 | $ | 390.9 | $ | 339.5 | ||||||||
FFO (1) | $ | 168.8 | $ | 97.4 | $ | 621.7 | $ | 465.4 | ||||||||
AFFO (2) | $ | 188.6 | $ | 181.6 | $ | 743.2 | $ | 683.6 | ||||||||
Adjusted EBITDA (3) | $ | 260.5 | $ | 258.0 | $ | 1,040.3 | $ | 926.6 | ||||||||
Net income, per diluted common share | $ | 0.53 | $ | 0.21 | $ | 1.81 | $ | 1.58 | ||||||||
FFO, per diluted common share | $ | 0.78 | $ | 0.45 | $ | 2.88 | $ | 2.17 | ||||||||
AFFO, per diluted common share | $ | 0.87 | $ | 0.84 | $ | 3.44 | $ | 3.18 |
• | Reported range of revenue from real estate of approximately $1,065.6 to $1,067.7 million for the year and $259.4 million for the first quarter (no additional escalators during the first quarter) consisting of: |
(in millions) | Three Months Ending March 31, 2020 | Full Year Ending December 31, 2020 | ||||||||||
First Quarter | Full Year Range | |||||||||||
Cash Revenue from Real Estate | ||||||||||||
PENN | $ | 205.5 | $ | 819.7 | $ | 820.8 | ||||||
ERI | 27.9 | 111.2 | 111.2 | |||||||||
BYD | 26.3 | 104.6 | 105.6 | |||||||||
Casino Queen | 3.6 | 14.5 | 14.5 | |||||||||
PENN non-assigned land lease | (0.7 | ) | (2.8 | ) | (2.8 | ) | ||||||
Total Cash Revenue from Real Estate | $ | 262.6 | $ | 1,047.2 | $ | 1,049.3 | ||||||
Non-Cash Adjustments | ||||||||||||
Straight-line rent | $ | (8.6 | ) | $ | (2.6 | ) | $ | (2.6 | ) | |||
Land leases paid by tenants | 5.4 | 21.0 | 21.0 | |||||||||
Total Revenue from Real Estate as Reported | $ | 259.4 | $ | 1,065.6 | $ | 1,067.7 |
• | High range includes 2020 escalators for PENN, Meadows, ERI and BYD whereas low range includes only ERI; |
• | Assumes free cash flow after dividends and borrowings on the revolver are used to pay the $215.2 million balance of the Senior Unsecured Notes Due November 2020 and no other refinancing transactions; |
• | Adjusted EBITDA from the TRS Properties of approximately $29.1 million for the year and $8.0 million for the first quarter; |
• | Blended income tax rate at the TRS Properties of 26%; |
• | LIBOR is based on the forward yield curve; and |
• | The basic share count is approximately 215.1 million shares for the year and the first quarter and the fully diluted share count is approximately 215.6 million shares for the year and 215.5 million shares for the first quarter. |
Three Months Ended March 31, | Full Year Ended December 31, | |||||||||||||||||||
(in millions, except per share data) | 2020 Guidance | 2019 Actual | 2020 Guidance Range | 2019 Actual | ||||||||||||||||
Total Revenue | $ | 292.8 | $ | 287.9 | $ | 1,193.9 | $ | 1,196.1 | $ | 1,153.5 | ||||||||||
Net Income | $ | 113.9 | $ | 93.0 | $ | 489.4 | $ | 495.5 | $ | 390.9 | ||||||||||
Losses from dispositions of property | — | — | — | — | 0.1 | |||||||||||||||
Real estate depreciation | 54.3 | 55.7 | 216.7 | 216.7 | 230.7 | |||||||||||||||
Funds From Operations (1) | $ | 168.2 | $ | 148.7 | $ | 706.1 | $ | 712.2 | $ | 621.7 | ||||||||||
Straight-line rent adjustments | 8.6 | 8.6 | 2.6 | 2.6 | 34.6 | |||||||||||||||
Other depreciation | 2.3 | 2.9 | 8.5 | 8.5 | 9.7 | |||||||||||||||
Amortization of land rights | 3.0 | 3.1 | 12.0 | 12.0 | 18.5 | |||||||||||||||
Amortization of debt issuance costs, bond premiums and original issuance discounts | 2.9 | 2.9 | 11.0 | 11.0 | 11.5 | |||||||||||||||
Stock based compensation | 4.4 | 4.3 | 17.0 | 17.0 | 16.2 | |||||||||||||||
Losses on debt extinguishment | — | — | — | — | 21.0 | |||||||||||||||
Loan impairment charges | — | 13.0 | — | — | 13.0 | |||||||||||||||
Capital maintenance expenditures | (1.1 | ) | (0.5 | ) | (3.8 | ) | (3.8 | ) | (3.0 | ) | ||||||||||
Adjusted Funds From Operations (2) | $ | 188.3 | $ | 183.0 | $ | 753.4 | $ | 759.5 | $ | 743.2 | ||||||||||
Interest, net | 74.0 | 76.7 | 293.3 | 293.3 | 300.8 | |||||||||||||||
Income tax expense | 1.3 | 1.1 | 4.5 | 4.5 | 4.8 | |||||||||||||||
Capital maintenance expenditures | 1.1 | 0.5 | 3.8 | 3.8 | 3.0 | |||||||||||||||
Amortization of debt issuance costs, bond premiums and original issuance discounts | (2.9 | ) | (2.9 | ) | (11.0 | ) | (11.0 | ) | (11.5 | ) | ||||||||||
Adjusted EBITDA (3) | $ | 261.8 | $ | 258.4 | $ | 1,044.0 | $ | 1,050.1 | $ | 1,040.3 | ||||||||||
Net income, per diluted common share | $ | 0.53 | $ | 0.43 | $ | 2.27 | $ | 2.30 | $ | 1.81 | ||||||||||
FFO, per diluted common share | $ | 0.78 | $ | 0.69 | $ | 3.27 | $ | 3.30 | $ | 2.88 | ||||||||||
AFFO, per diluted common share | $ | 0.87 | $ | 0.85 | $ | 3.49 | $ | 3.52 | $ | 3.44 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Revenues | |||||||||||||||
Rental income | $ | 251,136 | $ | 238,108 | $ | 996,166 | $ | 747,654 | |||||||
Income from direct financing lease | — | 4,671 | — | 81,119 | |||||||||||
Interest income from real estate loans | 7,316 | 6,943 | 28,916 | 6,943 | |||||||||||
Real estate taxes paid by tenants | — | 23,435 | — | 87,466 | |||||||||||
Total income from real estate | 258,452 | 273,157 | 1,025,082 | 923,182 | |||||||||||
Gaming, food, beverage and other | 30,532 | 30,160 | 128,391 | 132,545 | |||||||||||
Total revenues | 288,984 | 303,317 | 1,153,473 | 1,055,727 | |||||||||||
Operating expenses | |||||||||||||||
Gaming, food, beverage and other | 17,961 | 18,100 | 74,700 | 77,127 | |||||||||||
Real estate taxes | — | 23,776 | — | 88,757 | |||||||||||
Land rights and ground lease expense | 8,866 | 8,898 | 42,438 | 28,358 | |||||||||||
General and administrative | 17,211 | 14,856 | 65,477 | 71,128 | |||||||||||
Depreciation | 56,690 | 54,349 | 240,435 | 137,093 | |||||||||||
Loan impairment charges | — | — | 13,000 | — | |||||||||||
Goodwill impairment charges | — | 59,454 | — | 59,454 | |||||||||||
Total operating expenses | 100,728 | 179,433 | 436,050 | 461,917 | |||||||||||
Income from operations | 188,256 | 123,884 | 717,423 | 593,810 | |||||||||||
Other income (expenses) | |||||||||||||||
Interest expense | (73,158 | ) | (76,220 | ) | (301,520 | ) | (247,684 | ) | |||||||
Interest income | 184 | (963 | ) | 756 | 1,827 | ||||||||||
Losses on debt extinguishment | — | — | (21,014 | ) | (3,473 | ) | |||||||||
Total other expenses | (72,974 | ) | (77,183 | ) | (321,778 | ) | (249,330 | ) | |||||||
Income from operations before income taxes | 115,282 | 46,701 | 395,645 | 344,480 | |||||||||||
Income tax expense | 991 | 770 | 4,764 | 4,964 | |||||||||||
Net income | $ | 114,291 | $ | 45,931 | $ | 390,881 | $ | 339,516 | |||||||
Earnings per common share: | |||||||||||||||
Basic earnings per common share | $ | 0.53 | $ | 0.21 | $ | 1.82 | $ | 1.59 | |||||||
Diluted earnings per common share | $ | 0.53 | $ | 0.21 | $ | 1.81 | $ | 1.58 |
TOTAL REVENUES | ADJUSTED EBITDA | ||||||||||||||
Three Months Ended December 31, | Three Months Ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Real estate | $ | 258,452 | $ | 273,157 | $ | 253,762 | $ | 251,694 | |||||||
GLP Holdings, LLC (TRS) | 30,532 | 30,160 | 6,735 | 6,268 | |||||||||||
Total | $ | 288,984 | $ | 303,317 | $ | 260,497 | $ | 257,962 | |||||||
TOTAL REVENUES | ADJUSTED EBITDA | ||||||||||||||
Year Ended December 31, | Year Ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Real Estate | $ | 1,025,082 | $ | 923,182 | $ | 1,009,239 | $ | 893,814 | |||||||
GLP Holdings, LLC (TRS) | 128,391 | 132,545 | 31,019 | 32,772 | |||||||||||
Total | $ | 1,153,473 | $ | 1,055,727 | $ | 1,040,258 | $ | 926,586 |
Three Months Ended December 31, 2019 | PENN Master Lease | PENN Amended Pinnacle Master Lease | ERI Master Lease and Loan | BYD Master Lease and Mortgage | PENN - Meadows Lease | Casino Queen Lease | Total | |||||||||||||||||||||
Building base rent | $ | 69,395 | $ | 57,209 | $ | 15,534 | $ | 18,911 | $ | 3,953 | $ | 2,275 | $ | 167,277 | ||||||||||||||
Land base rent | 23,492 | 17,814 | 3,340 | 2,946 | — | — | 47,592 | |||||||||||||||||||||
Percentage rent | 21,423 | 7,942 | 3,340 | 2,808 | 2,792 | 1,356 | 39,661 | |||||||||||||||||||||
Total cash rental income | $ | 114,310 | $ | 82,965 | $ | 22,214 | $ | 24,665 | $ | 6,745 | $ | 3,631 | $ | 254,530 | ||||||||||||||
Straight-line rent adjustments | 2,231 | (6,318 | ) | (2,895 | ) | (2,234 | ) | 572 | — | (8,644 | ) | |||||||||||||||||
Ground rent in revenue | 823 | 1,879 | 2,122 | 366 | — | — | 5,190 | |||||||||||||||||||||
Other rental revenue | — | — | — | — | 60 | — | 60 | |||||||||||||||||||||
Total rental income | $ | 117,364 | $ | 78,526 | $ | 21,441 | $ | 22,797 | $ | 7,377 | $ | 3,631 | $ | 251,136 | ||||||||||||||
Interest income from real estate loans | — | — | 5,700 | 1,616 | — | — | 7,316 | |||||||||||||||||||||
Total income from real estate | $ | 117,364 | $ | 78,526 | $ | 27,141 | $ | 24,413 | $ | 7,377 | $ | 3,631 | $ | 258,452 |
Year Ended December 31, 2019 | PENN Master Lease | PENN Amended Pinnacle Master Lease | ERI Master Lease and Loan | BYD Master Lease and Mortgage | PENN - Meadows Lease | Casino Queen Lease | Total | |||||||||||||||||||||
Building base rent | $ | 274,841 | $ | 225,842 | $ | 61,223 | $ | 74,810 | $ | 13,803 | $ | 9,101 | $ | 659,620 | ||||||||||||||
Land base rent | 93,969 | 71,108 | 13,360 | 11,731 | — | — | 190,168 | |||||||||||||||||||||
Percentage rent | 86,351 | 31,622 | 13,360 | 11,182 | 11,168 | 5,424 | 159,107 | |||||||||||||||||||||
Total cash rental income | $ | 455,161 | $ | 328,572 | $ | 87,943 | $ | 97,723 | $ | 24,971 | $ | 14,525 | $ | 1,008,895 | ||||||||||||||
Straight-line rent adjustments | 8,926 | (25,273 | ) | (11,579 | ) | (8,937 | ) | 2,289 | — | (34,574 | ) | |||||||||||||||||
Ground rent in revenue | 3,661 | 7,217 | 8,868 | 1,601 | — | — | 21,347 | |||||||||||||||||||||
Other rental revenue | — | — | — | — | 498 | — | 498 | |||||||||||||||||||||
Total rental income | $ | 467,748 | $ | 310,516 | $ | 85,232 | $ | 90,387 | $ | 27,758 | $ | 14,525 | $ | 996,166 | ||||||||||||||
Interest income from real estate loans | — | — | 22,471 | 6,445 | — | — | 28,916 | |||||||||||||||||||||
Total income from real estate | $ | 467,748 | $ | 310,516 | $ | 107,703 | $ | 96,832 | $ | 27,758 | $ | 14,525 | $ | 1,025,082 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Real estate general and administrative expenses | $ | 11,333 | $ | 9,347 | $ | 42,721 | $ | 49,424 | |||||||
GLP Holdings, LLC (TRS) general and administrative expenses | 5,878 | 5,509 | 22,756 | 21,704 | |||||||||||
Total reported general and administrative expenses (1) | $ | 17,211 | $ | 14,856 | $ | 65,477 | $ | 71,128 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income | $ | 114,291 | $ | 45,931 | $ | 390,881 | $ | 339,516 | |||||||
(Gains) losses from dispositions of property | 42 | (45 | ) | 92 | 309 | ||||||||||
Real estate depreciation | 54,426 | 51,475 | 230,716 | 125,630 | |||||||||||
Funds from operations | $ | 168,759 | $ | 97,361 | $ | 621,689 | $ | 465,455 | |||||||
Straight-line rent adjustments | 8,644 | 12,738 | 34,574 | 61,888 | |||||||||||
Direct financing lease adjustments | — | 1,218 | — | 38,459 | |||||||||||
Other depreciation (1) | 2,264 | 2,874 | 9,719 | 11,463 | |||||||||||
Amortization of land rights | 3,020 | 3,090 | 18,536 | 11,272 | |||||||||||
Amortization of debt issuance costs, bond premiums and original issuance discounts | 2,858 | 2,889 | 11,455 | 12,167 | |||||||||||
Stock based compensation | 3,845 | 3,274 | 16,198 | 11,152 | |||||||||||
Losses on debt extinguishment | — | — | 21,014 | 3,473 | |||||||||||
Retirement costs | — | — | — | 13,149 | |||||||||||
Loan impairment charges | — | — | 13,000 | — | |||||||||||
Goodwill impairment charges | — | 59,454 | — | 59,454 | |||||||||||
Capital maintenance expenditures (2) | (761 | ) | (1,330 | ) | (3,017 | ) | (4,284 | ) | |||||||
Adjusted funds from operations | $ | 188,629 | $ | 181,568 | $ | 743,168 | $ | 683,648 | |||||||
Interest, net | 72,974 | 77,183 | 300,764 | 245,857 | |||||||||||
Income tax expense | 991 | 770 | 4,764 | 4,964 | |||||||||||
Capital maintenance expenditures (2) | 761 | 1,330 | 3,017 | 4,284 | |||||||||||
Amortization of debt issuance costs, bond premiums and original issuance discounts | (2,858 | ) | (2,889 | ) | (11,455 | ) | (12,167 | ) | |||||||
Adjusted EBITDA | $ | 260,497 | $ | 257,962 | $ | 1,040,258 | $ | 926,586 | |||||||
Net income, per diluted common share | $ | 0.53 | $ | 0.21 | $ | 1.81 | $ | 1.58 | |||||||
FFO, per diluted common share | $ | 0.78 | $ | 0.45 | $ | 2.88 | $ | 2.17 | |||||||
AFFO, per diluted common share | $ | 0.87 | $ | 0.84 | $ | 3.44 | $ | 3.18 | |||||||
Weighted average number of common shares outstanding | |||||||||||||||
Diluted | 215,962,065 | 215,066,907 | 215,786,023 | 214,779,296 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income | $ | 112,763 | $ | 104,629 | $ | 382,184 | $ | 390,341 | |||||||
(Gains) losses from dispositions of property | — | (44 | ) | 8 | 76 | ||||||||||
Real estate depreciation | 54,426 | 51,475 | 230,716 | 125,630 | |||||||||||
Funds from operations | $ | 167,189 | $ | 156,060 | $ | 612,908 | $ | 516,047 | |||||||
Straight-line rent adjustments | 8,644 | 12,738 | 34,574 | 61,888 | |||||||||||
Direct financing lease adjustments | — | 1,218 | — | 38,459 | |||||||||||
Other depreciation (1) | 496 | 506 | 1,992 | 2,066 | |||||||||||
Amortization of land rights | 3,020 | 3,090 | 18,536 | 11,272 | |||||||||||
Amortization of debt issuance costs, bond premiums and original issuance discounts | 2,858 | 2,889 | 11,455 | 12,167 | |||||||||||
Stock based compensation | 3,845 | 3,274 | 16,198 | 11,152 | |||||||||||
Losses on debt extinguishment | — | — | 21,014 | 3,473 | |||||||||||
Retirement costs | — | — | — | 13,149 | |||||||||||
Loan impairment charges | — | — | 13,000 | — | |||||||||||
Goodwill impairment charges | — | — | — | — | |||||||||||
Capital maintenance expenditures (2) | (18 | ) | (4 | ) | (22 | ) | (55 | ) | |||||||
Adjusted funds from operations | $ | 186,034 | $ | 179,771 | $ | 729,655 | $ | 669,618 | |||||||
Interest, net (3) | 70,372 | 74,581 | 290,360 | 235,453 | |||||||||||
Income tax expense | 196 | 227 | 657 | 855 | |||||||||||
Capital maintenance expenditures (2) | 18 | 4 | 22 | 55 | |||||||||||
Amortization of debt issuance costs, bond premiums and original issuance discounts | (2,858 | ) | (2,889 | ) | (11,455 | ) | (12,167 | ) | |||||||
Adjusted EBITDA | $ | 253,762 | $ | 251,694 | $ | 1,009,239 | $ | 893,814 |
Three Months Ended December 31, | Year Ended December 31, | ||||||
2019 | 2019 | ||||||
Adjusted EBITDA | $ | 253,762 | $ | 1,009,239 | |||
Real estate general and administrative expenses | 11,333 | 42,721 | |||||
Stock based compensation | (3,845 | ) | (16,198 | ) | |||
Losses from dispositions of property | — | (8 | ) | ||||
Cash net operating income (4) | $ | 261,250 | $ | 1,035,754 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income | $ | 1,528 | $ | (58,698 | ) | $ | 8,697 | $ | (50,825 | ) | |||||
(Gains) losses from dispositions of property | 42 | (1 | ) | 84 | 233 | ||||||||||
Real estate depreciation | — | — | — | — | |||||||||||
Funds from operations | $ | 1,570 | $ | (58,699 | ) | $ | 8,781 | $ | (50,592 | ) | |||||
Straight-line rent adjustments | — | — | — | — | |||||||||||
Direct financing lease adjustments | — | — | — | — | |||||||||||
Other depreciation (1) | 1,768 | 2,368 | 7,727 | 9,397 | |||||||||||
Amortization of land rights | — | — | — | — | |||||||||||
Amortization of debt issuance costs, bond premiums and original issuance discounts | — | — | — | — | |||||||||||
Stock based compensation | — | — | — | — | |||||||||||
Losses on debt extinguishment | — | — | — | — | |||||||||||
Retirement costs | — | — | — | — | |||||||||||
Loan impairment charges | — | — | — | — | |||||||||||
Goodwill impairment charges | — | 59,454 | — | 59,454 | |||||||||||
Capital maintenance expenditures (2) | (743 | ) | (1,326 | ) | (2,995 | ) | (4,229 | ) | |||||||
Adjusted funds from operations | $ | 2,595 | $ | 1,797 | $ | 13,513 | $ | 14,030 | |||||||
Interest, net | 2,602 | 2,602 | 10,404 | 10,404 | |||||||||||
Income tax expense | 795 | 543 | 4,107 | 4,109 | |||||||||||
Capital maintenance expenditures (2) | 743 | 1,326 | 2,995 | 4,229 | |||||||||||
Amortization of debt issuance costs, bond premiums and original issuance discounts | — | — | — | — | |||||||||||
Adjusted EBITDA | $ | 6,735 | $ | 6,268 | $ | 31,019 | $ | 32,772 |
December 31, 2019 | December 31, 2018 | ||||||
Assets | |||||||
Real estate investments, net | $ | 7,100,555 | $ | 7,331,460 | |||
Property and equipment, used in operations, net | 94,080 | 100,884 | |||||
Real estate loans | 303,684 | 303,684 | |||||
Right-of-use assets and land rights, net | 838,734 | 673,207 | |||||
Cash and cash equivalents | 26,823 | 25,783 | |||||
Prepaid expenses | 4,228 | 30,967 | |||||
Goodwill | 16,067 | 16,067 | |||||
Other intangible assets | 9,577 | 9,577 | |||||
Loan receivable | — | 13,000 | |||||
Deferred tax assets | 6,056 | 5,178 | |||||
Other assets | 34,494 | 67,486 | |||||
Total assets | $ | 8,434,298 | $ | 8,577,293 | |||
Liabilities | |||||||
Accounts payable | $ | 1,006 | $ | 2,511 | |||
Accrued expenses | 6,239 | 30,297 | |||||
Accrued interest | 60,695 | 45,261 | |||||
Accrued salaries and wages | 13,821 | 17,010 | |||||
Gaming, property, and other taxes | 944 | 42,879 | |||||
Lease liabilities | 183,971 | — | |||||
Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | 5,737,962 | 5,853,497 | |||||
Deferred rental revenue | 328,485 | 293,911 | |||||
Deferred tax liabilities | 279 | 261 | |||||
Other liabilities | 26,651 | 26,059 | |||||
Total liabilities | 6,360,053 | 6,311,686 | |||||
Shareholders’ equity | |||||||
Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at December 31, 2019 and December 31, 2018) | — | — | |||||
Common stock ($.01 par value, 500,000,000 shares authorized, 214,694,165 and 214,211,932 shares issued and outstanding at December 31, 2019 and December 31, 2018, respectively) | 2,147 | 2,142 | |||||
Additional paid-in capital | 3,959,383 | 3,952,503 | |||||
Accumulated deficit | (1,887,285 | ) | (1,689,038 | ) | |||
Total shareholders’ equity | 2,074,245 | 2,265,607 | |||||
Total liabilities and shareholders’ equity | $ | 8,434,298 | $ | 8,577,293 |
As of December 31, 2019 | |||||||
Years to Maturity | Interest Rate | Balance | |||||
(in thousands) | |||||||
Unsecured $1,175 Million Revolver Due May 2023 (1) | 3.4 | 3.280% | $ | 46,000 | |||
Unsecured Term Loan A-1 Due April 2021 (1) | 1.3 | 3.191% | 449,000 | ||||
Senior Unsecured Notes Due November 2020 | 0.8 | 4.875% | 215,174 | ||||
Senior Unsecured Notes Due April 2021 | 1.3 | 4.375% | 400,000 | ||||
Senior Unsecured Notes Due November 2023 | 3.8 | 5.375% | 500,000 | ||||
Senior Unsecured Notes Due September 2024 | 4.7 | 3.350% | 400,000 | ||||
Senior Unsecured Notes Due June 2025 | 5.4 | 5.250% | 850,000 | ||||
Senior Unsecured Notes Due April 2026 | 6.3 | 5.375% | 975,000 | ||||
Senior Unsecured Notes Due June 2028 | 8.4 | 5.750% | 500,000 | ||||
Senior Unsecured Notes Due January 2029 | 9.0 | 5.300% | 750,000 | ||||
Senior Unsecured Notes Due January 2030 | 10.0 | 4.000% | 700,000 | ||||
Finance lease liability | 6.7 | 4.780% | 989 | ||||
Total long-term debt | $ | 5,786,163 | |||||
Less: unamortized debt issuance costs, bond premiums and original issuance discounts | (48,201 | ) | |||||
Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | $ | 5,737,962 | |||||
Weighted average | 5.9 | 4.799% |
Rating Agency | Rating | |
Standard & Poor's | BBB- | |
Fitch | BBB- | |
Moody's | Ba1 |
Description | Location | Date Acquired | Tenant/Operator |
PENN Master Lease (19 Properties) (1) | |||
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 |
ERI Master Lease (5 Properties) | |||
Tropicana Atlantic City | Atlantic City, NJ | 10/1/2018 | ERI |
Tropicana Evansville | Evansville, IN | 10/1/2018 | ERI |
Tropicana Laughlin | Laughlin, NV | 10/1/2018 | ERI |
Trop Casino Greenville | Greenville, MS | 10/1/2018 | ERI |
Belle of Baton Rouge | Baton Rouge, LA | 10/1/2018 | ERI |
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 | |||
The Meadows Racetrack and Casino | Washington, PA | 9/9/2016 | PENN |
Casino Queen | East St. Louis, IL | 1/23/2014 | Casino Queen |
Financed Property | |||
Belterra Park Gaming & Entertainment Center | Cincinnati, OH | N/A | BYD |
TRS Properties | |||
Hollywood Casino Baton Rouge | Baton Rouge, LA | 11/1/2013 | GLPI |
Hollywood Casino Perryville | Perryville, MD | 11/1/2013 | GLPI |
Payment Dates | |
March 20, 2020 | |
June 26, 2020 | |
September 18, 2020 | |
December 24, 2020 |
Master Leases | Single Asset Leases | ||||||
PENN Master Lease | PENN Amended Pinnacle Master Lease | ERI Master Lease | BYD Master Lease | PENN-Meadows Lease | Casino Queen Lease | ||
Property Count | 19 | 12 | 5 | 3 | 1 | 1 | |
Number of States Represented | 10 | 8 | 5 | 2 | 1 | 1 | |
Commencement Date | 11/1/2013 | 4/28/2016 | 10/1/2018 | 10/15/2018 | 9/9/2016 | 1/23/2014 | |
Initial Term | 15 | 10 | 15 | 10 | 10 | 15 | |
Renewal Terms | 20 (4x5 years) | 25 (5x5 years) | 20 (4x5 years) | 25 (5x5 years) | 19 (3x5years, 1x4 years) | 20 (4x5 years) | |
Corporate Guarantee | Yes | Yes | Yes | No | Yes | No | |
Master Lease with Cross Collateralization | Yes | Yes | Yes | Yes | No | No | |
Technical Default Landlord Protection | Yes | Yes | Yes | Yes | Yes | Yes | |
Default Adjusted Rent to Revenue Coverage | 1.1 | 1.2 | 1.2 | 1.4 | 1.2 | 1.4 | |
Competitive Radius Landlord Protection | Yes | Yes | Yes | Yes | Yes | Yes | |
Escalator Details | |||||||
Yearly Base Rent Escalator Maximum | 2% | 2% | 2% | 2% | 5% (1) | 2% | |
Coverage as of Tenants' latest Earnings Report (2) | 1.93 | 1.77 | 1.96 | 1.94 | 1.97 | 1.29 | |
Minimum Escalator Coverage Governor | 1.8 | 1.8 | 1.2 (3) | 1.8 | 2.0 | 1.8 | |
Yearly Anniversary for Realization | November 2020 | May 2020 | October 2020 | May 2020 | October 2020 | February 2020 | |
Percentage Rent Reset Details | |||||||
Reset Frequency | 5 years | 2 years | 2 years | 2 years | 2 years | 5 years | |
Next Reset | November 2023 | May 2020 | October 2020 | May 2020 | October 2020 | February 2024 |
Loans Receivable | ||
BYD (Belterra) (4) | ERI (Lumière Place) (5) | |
Property Count | 1 | 1 |
Commencement Date | 10/15/2018 | 10/1/2018 |
Current Interest Rate | 11.20% | 9.27% |
Credit Enhancement | Guarantee from Master Lease Entity | Corporate Guarantee |