UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): July 29, 2014

 


 

GAMING AND LEISURE PROPERTIES, INC.

(Exact name of registrant as specified in its charter)

 


 

PENNSYLVANIA

 

001-36124

 

46-2116489

(State or Other Jurisdiction of
Incorporation or Organization)

 

(Commission file number)

 

(IRS Employer Identification Number)

 

825 Berkshire Blvd., Suite 400
Wyomissing, PA 19610

(Address of principal executive offices)

 

610-401-1900

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (See General Instruction A.2 below):

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02.  Results of Operations and Financial Condition.

 

On July 29, 2014, Gaming and Leisure Properties, Inc. issued a press release announcing its financial results for the three months ended June 30, 2014.  A copy of the press release is attached hereto as Exhibit 99.1 and incorporated herein by reference.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Gaming and Leisure Properties, Inc. Earnings Press Release, dated July 29, 2014

 

* * *

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

Dated: July 30, 2014

GAMING AND LEISURE PROPERTIES, INC.

 

 

 

 

 

By:

/s/ William J. Clifford

 

Name:

William J. Clifford

 

Title:

Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Gaming and Leisure Properties, Inc. Earnings Press Release, dated July 29, 2014

 

4


 

Exhibit 99.1

 

 

GAMING AND LEISURE PROPERTIES, INC. ANNOUNCES SECOND QUARTER 2014 RESULTS

 

-Achieves Results in line with Prior Guidance-

- Establishes 2014 Third Quarter and Updates Full Year Guidance –

 

WYOMISSING, PA. — July 29, 2014 — Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) (the “Company”), the first gaming-focused REIT in North America, today announced results for the   quarter ended June 30, 2014.

 

Financial Highlights

 

 

 

Three Months Ended
June 30,

 

(in millions, except per share data)

 

2014 Actual

 

2014 Guidance (1)

 

Net Revenue

 

$

160.8

 

$

162.1

 

Adjusted EBITDA (2)

 

$

106.9

 

$

106.6

 

Net Income

 

$

47.0

 

$

45.8

 

Funds From Operations (3)

 

$

70.3

 

$

69.4

 

Adjusted Funds From Operations (4)

 

$

77.9

 

$

76.8

 

 

 

 

 

 

 

Net income, per diluted common share

 

$

0.40

 

$

0.39

 

FFO, per diluted common share

 

$

0.60

 

$

0.59

 

AFFO, per diluted common share

 

$

0.66

 

$

0.65

 

 


(1)  The guidance figures in the tables above present the guidance provided on April 30, 2014, for the three months ended June 30, 2014.

(2)  Adjusted EBITDA is net income excluding interest, taxes on income, depreciation, (gains) or losses from sales of property, and stock based compensation expense.

(3)  Funds from operations (FFO) is net income, excluding (gains) or losses from sales of property and real estate depreciation.

(4)  Adjusted funds from operations (AFFO) is FFO, excluding stock based compensation expense, the amortization of debt issuance costs and other depreciation reduced by maintenance capital expenditures.

 

Gaming and Leisure Properties, Inc. Chief Executive Officer, Peter M. Carlino commented, “We are pleased to close another successful quarter that was in line with our previously communicated guidance.   Our portfolio continues to perform well and our strong cash flows are supportive of our dividend. We are in the process of evaluating operators for our most recently announced acquisition, The Meadows Racetrack and Casino. Finally, we are actively in discussions with several parties interested in exploring transactions with us, however there is nothing far enough developed to discuss at this time.”

 

1



 

Financial Update

 

Gaming and Leisure Properties reported Funds from Operations (FFO) of $70.3 million for the three months ended June 30, 2014. Net revenue for the three months ended June 30, 2014 was $160.8 million.  The Company produced net income of $47.0 million for the three months ended June 30, 2014, or $0.40 per diluted common share.

 

Portfolio Update

 

The Iowa Supreme Court has ordered that Argosy Sioux City close by 5:00 p.m. on July 30, 2014.  The operator, Penn National Gaming, challenged the denial of its gaming license but was ultimately ordered to cease operations.   The development of the two Ohio facilities is on time and on budget.  The Company expects the Dayton Raceway facility to open on August 28, 2014, and the Mahoning Valley Race Course to open shortly thereafter.  Including the two facilities currently under development, Dayton Raceway and Mahoning Valley Race Course, GLPI owns approximately 3,114 acres of land and 6.9 million square feet of building space, which was 100% occupied as of June 30, 2014. At the end of the second quarter of 2014, the Company owned the real estate associated with 22 casino facilities, including the two facilities currently under development, Dayton Raceway and Mahoning Valley Race Course, and leases, or expects to lease with respect to Dayton Raceway and Mahoning Valley Race Course, 19 of these facilities to Penn and one to Casino Queen in East St. Louis, Illinois. Two of the gaming facilities, located in Baton Rouge, Louisiana and Perryville, Maryland, are owned and operated by a subsidiary (GLP Holdings, Inc.) of GLPI.

 

2



 

Property maintenance capex was $0.6 million and $0.8 million for the three months ended June 30, 2014 and 2013.  Additional information on properties under development is as follows:

 

Project

 

Planned Total
Budget

 

Amount Expended
Through June 30,
2014

 

 

 

(in thousands)

 

Mahoning Valley Race Course (OH) - Hollywood themed facility with up to 1,000 video lottery terminals as well as various restaurants and amenities. To be managed by Penn National Gaming, with expected opening in mid-September 2014.

 

$

100.0

 

$

50.6

 

Dayton Raceway (OH) - Hollywood themed facility with up to 1,500 video lottery terminals as well as various restaurants and amenities. Pending regulatory approval the facility will open on August 28, 2014, under Penn’s management.

 

$

89.5

 

$

55.4

 

 

Acquisitions

 

In May 2014, the Company announced that it had entered into an agreement with Cannery Casino Resorts LLC (“CCR”) to acquire The Meadows Racetrack and Casino located in Washington, Pennsylvania, a suburb of Pittsburgh, Pennsylvania, for $465 million. The 180,000 square foot casino, which opened in 2007, contains 3,317 slot machines, 61 table games and 14 poker tables. In addition to the casino, the property includes 11 casual and fine dining restaurants, bars and lounges, a 24-lane bowling alley and a 5/8 mile racetrack with a 500-seat grandstand.  The Company is currently evaluating third party operators for the property, to whom the Company expects to sell the entities holding the licenses and operating assets, while retaining ownership of the land and buildings.  The transaction is subject to and requires approval from the Pennsylvania Gaming Control Board (“PAGCB”) and the Pennsylvania Racing Commission (“PARC”).  The Company filed applications/petitions with the PAGCB and the PARC for approval to own and operate the facility in the event that all of the conditions to closing in the Company’s agreement with CCR are satisfied and an agreement with a third party operator cannot be reached on terms acceptable to the Company and/or the PAGCB or PARC do not approve such third party operator.

 

3



 

The transaction, which is expected to be accretive immediately upon closing, is expected to close in 2015.

 

Balance Sheet Update

 

The Company had $41.7 million of unrestricted cash on hand and $2.5 billion in total debt, including $300 million of debt outstanding under its unsecured credit facility term loan and $176 million on its unsecured credit facility revolver at June 30, 2014.  The Company’s debt structure at June 30, 2014 was as follows:

 

 

 

As of June 30, 2014

 

 

 

Interest Rate

 

Balance

 

 

 

 

 

(in thousands)

 

Unsecured Term Loan A (1)

 

1.723

%

$

300,000

 

Unsecured $700 Million Revolver (1)

 

1.651

%

176,000

 

Senior Unsecured Notes Due 2018

 

4.375

%

550,000

 

Senior Unsecured Notes Due 2020

 

4.875

%

1,000,000

 

Senior Unsecured Notes Due 2023

 

5.375

%

500,000

 

 

 

 

 

$

2,526,000

 

 


(1)                                 The margin on the term loan and revolver is Libor plus 1.50%.

 

Dividend

 

On May 30, 2014, the Company’s Board of Directors declared the second quarter dividend.  Shareholders of record on June 12, 2014 received $0.52 per common share, which was paid on June 27, 2014.  The Company anticipates that its next quarterly dividend will be paid in September.

 

4



 

Guidance

 

The table below sets forth current guidance targets for financial results for the 2014 third quarter and full year, based on the following assumptions:

 

·                  Hollywood at Dayton Raceway will open and begin paying rent on August 28, 2014 and Hollywood at Mahoning Valley Race Course will open and begin paying rent in  mid-September 2014;

 

·                  The closing of Argosy Casino Sioux City reducing rent by $2.8 million for the remainder of 2014 and $1.2 million for the third quarter;

 

·                  Total rental income of approximately $478.2 million for the year and $119.0 million for the third quarter, consisting of approximately $419.3 million for the year and $104.0 million for the third quarter from Penn, approximately $13.2 million for the year and $3.5 million for the third quarter from Casino Queen, approximately $49.2 million for the year and $12.4 million for the third quarter of property taxes paid by our tenants, and reduced by approximately $3.5 million for the year and $0.9 million for the third quarter of non-assigned land lease payments made by PENN;

 

·                  No escalator on the PENN building rent component;

 

·                  TRS EBITDA of approximately $34.4 million for the year and $8.0 million for the third quarter and maintenance capex of approximately $3.3 million for the year and $0.9 million for the third quarter;

 

·                  TRS projections assume late August opening of Horseshoe Casino Baltimore;

 

·                  Blended income tax rate at the TRS entities of 40%;

 

·                  LIBOR is based on the forward yield curve;

 

·                  Real estate depreciation of approximately $93.1 million for the  year and $23.2 million in the third quarter;

 

·                  Non-real estate depreciation of approximately $12.3 million for the year and  $3.1 million in the third quarter;

 

5



 

·                  Equity-related employee compensation affecting EBITDA includes the following:

 

·                  Expense of approximately $3.9 million for the year and $1.3 million for the third quarter related to cash-settled equity compensation awards issued pre-spin, which are fully vested by the first quarter of 2017;

 

·                  Expense of approximately $13.3 million for the year and $3.4 million for the third quarter for payments in lieu of dividends on vested stock options issued pre-spin, which are to be paid for three years ending 2016;

 

·                  Equity-related employee compensation that does not affect EBITDA includes non-cash expense of approximately $12.1 million for the year and $3.5 million for the third quarter for amortization of stock options issued pre-spin and the issuance of new restricted stock awards;

 

·                  Interest expense includes approximately $8.1 million for the year and $2.0 million for the third quarter of non-cash debt issuance costs amortization;

 

·                  For the purpose of the dividend calculation, AFFO is reduced by approximately $9.6 million for the full year and $2.2 million for the third quarter prior to calculation of the dividend to account for dividends on shares that will be outstanding after options held by PENN employees are exercised; and

 

·                  The basic share count is approximately 112.2 million shares for the year and 112.6 million shares for the quarter and the fully diluted share count is approximately 118.0 million shares for the quarter and full year.

 

 

 

Three Months Ending September 30,

 

Full Year Ending December 31,

 

(in millions, except per share data)

 

2014 Guidance

 

2013 Actual

 

2014 Revised
Guidance

 

2014 Prior
Guidance (4)

 

2013 Actual

 

Net Revenue

 

$

155.7

 

$

39.6

 

$

629.8

 

$

630.1

 

$

242.1

 

Adjusted EBITDA (1)

 

103.6

 

9.3

 

418.0

 

416.1

 

91.0

 

Net Income

 

43.9

 

$

2.7

 

180.1

 

177.5

 

$

19.8

 

Funds From Operations (2)

 

67.1

 

2.7

 

273.4

 

271.1

 

34.7

 

Adjusted Funds From Operations (3)

 

$

74.8

 

$

5.5

 

$

302.6

 

$

299.7

 

$

46.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, per diluted common share

 

$

0.37

 

$

0.02

 

$

1.53

 

$

1.50

 

$

0.17

 

FFO, per diluted common share

 

$

0.57

 

$

0.02

 

$

2.32

 

$

2.30

 

$

0.30

 

AFFO, per diluted common share

 

$

0.63

 

$

0.05

 

$

2.57

 

$

2.54

 

$

0.40

 

 


(1)         Adjusted EBITDA is net income excluding interest, taxes on income, depreciation, (gains) or losses from sales of property, and stock based compensation expense.

(2)         Funds from operations (FFO) is net income, excluding (gains) or losses from sales of property and real estate depreciation.

(3)         Adjusted funds from operations (AFFO) is FFO, excluding stock based compensation expense, debt issuance costs amortization and other depreciation reduced by maintenance capital expenditures.

(4)         The guidance figures in the tables above present the guidance provided on April 30, 2014 for the full year ended December 31, 2014.

 

6



 

Conference Call Details

 

The Company will hold a conference call on July 29, 2014 at 10:00 a.m. (Eastern Time) to discuss its financial results, current business trends and market conditions.

 

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: 1-877-705-6003

International: 1-201-493-6725

 

Conference Call Playback:

 

Domestic: 1-877-870-5176

International: 1-858-384-5517

Passcode: 13585795

The playback can be accessed through August 5, 2014

 

7



 

Disclosure Regarding Non-GAAP Financial Measures

 

Funds From Operations (“FFO”), Adjusted Funds From Operations (“AFFO”) and Adjusted EBITDA, 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.  The Company believes FFO, AFFO, Adjusted EBITDA 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.

 

FFO, AFFO and Adjusted EBITDA are non-GAAP financial measures, that are considered a supplemental measure for the real estate industry and a supplement to GAAP measures.  NAREIT defines FFO as net income (computed in accordance with generally accepted accounting principles), excluding (gains) or losses from sales of property and real estate depreciation.  We have defined AFFO as FFO excluding stock based compensation expense, debt issuance costs amortization and other depreciation reduced by maintenance capital expenditures.   Finally, we have defined Adjusted EBITDA as net income excluding interest, taxes on income, management fees, depreciation, (gains) or losses from sales of property, and stock based compensation expense.

 

FFO, AFFO and Adjusted EBITDA are not recognized terms under GAAP.  Because certain companies do not calculate FFO, AFFO, and Adjusted EBITDA in the same way and certain other companies may not perform such calculation, those measures as used by other companies may not be consistent with the way the Company calculates such measures and should not be considered as alternative measures of operating profit or net income.  The Company’s presentation of these measures does not replace the presentation of the Company’s financial results in accordance with GAAP.

 

8



 

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. GLPI expects to grow its portfolio by pursuing opportunities to acquire additional gaming facilities to lease to gaming operators. GLPI also intends to diversify its portfolio over time, including by acquiring properties outside the gaming industry to lease to third parties. GLPI intends to elect to be taxed as a real estate investment trust (“REIT”) for United States federal income tax purposes commencing with the 2014 taxable year and is the first gaming-focused REIT.

 

Forward-Looking Statements

 

This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended. These 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 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; GLPI’s ability to enter into definitive agreements with a third party operator for the Meadows Racetrack & Casino; GLPI’s ability to maintain its status as a REIT and there being no need for any further dividend of historical accumulated earnings and profits in order to qualify as a REIT in 2014; the availability of and the ability to identify suitable and attractive acquisition and

 

9



 

development opportunities and the ability to acquire and lease those properties on favorable terms; 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, 2013, subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K 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.

 

Contact

 

Investor Relations – Gaming and Leisure Properties, Inc.

Dan Foley

T: 203- 682-8312

Email: Dan.Foley@icrinc.com

 

Bill Clifford

T: 610-401-2900

Email: Bclifford@glpropinc.com

 

10


 


 

GAMING AND LEISURE PROPERTIES, INC.AND SUBSIDIARIES

Consolidated Statements of Operations

(in thousands, except per share data) (unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

Rental

 

$

107,298

 

$

 

$

213,412

 

$

 

Real estate taxes paid by tenants (1)

 

12,446

 

 

24,444

 

 

Total rental revenue

 

119,744

 

 

237,856

 

 

Gaming

 

39,449

 

44,299

 

78,204

 

85,379

 

Food, beverage and other

 

3,088

 

3,374

 

5,919

 

6,589

 

Total revenues

 

162,281

 

47,673

 

321,979

 

91,968

 

Less promotional allowances

 

(1,495

)

(1,601

)

(2,865

)

(3,247

)

Net revenues

 

160,786

 

46,072

 

319,114

 

88,721

 

Operating expenses

 

 

 

 

 

 

 

 

 

Gaming

 

22,167

 

24,342

 

43,729

 

47,481

 

Food, beverage and other

 

2,509

 

2,783

 

5,055

 

5,550

 

Real estate taxes (1)

 

12,856

 

406

 

25,279

 

812

 

General and administrative (2)

 

19,531

 

5,824

 

40,472

 

11,763

 

Depreciation and amortization

 

26,349

 

3,627

 

52,871

 

7,215

 

Total operating expenses

 

83,412

 

36,982

 

167,406

 

72,821

 

Income from operations

 

77,374

 

9,090

 

151,708

 

15,900

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

Interest expense

 

(29,108

)

 

(58,082

)

 

Interest income

 

668

 

1

 

1,214

 

1

 

Management fee (3)

 

 

(1,381

)

 

(2,661

)

Total other expenses

 

(28,440

)

(1,380

)

(56,868

)

(2,660

)

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes

 

48,934

 

7,710

 

94,840

 

13,240

 

Taxes on income

 

1,922

 

3,011

 

3,516

 

5,327

 

Net income

 

$

47,012

 

$

4,699

 

$

91,324

 

$

7,913

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Basic earnings per common share (4)

 

$

0.42

 

$

0.04

 

$

0.82

 

$

0.07

 

Diluted earnings per common share (4)

 

$

0.40

 

$

0.04

 

$

0.78

 

$

0.07

 

 


(1)         According to ASC 605, Revenue Recognition, the Company is required to gross up rental income by the amount of real estate taxes paid by our tenants under the triple net lease structure and also reflect an offsetting expense in operating expenses.

(2)         General and administrative expenses include payroll related expenses, insurance, utilities, supplies and other administrative costs.

(3)         Management fees are legacy charges for operating entities which were eliminated in consolidation.  Management fees terminated as of October 31, 2013.

(4)         Basic and diluted EPS for the three and six months ended June 30, 2013, were retroactively restated for the number of basic and diluted shares outstanding immediately following the Spin-Off and to include the shares issued as part of the Purge Distribution.

 

11



 

GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES

Operations

(in thousands) (unaudited)

 

 

 

NET REVENUES

 

ADJUSTED EBITDA

 

 

 

Three Months Ended June 30,

 

Three Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Real estate

 

$

119,744

 

$

 

$

96,647

 

$

 

GLP Holdings, LLC. (TRS)

 

41,042

 

46,072

 

10,213

 

12,715

 

Total

 

$

160,786

 

$

46,072

 

$

106,860

 

$

12,715

 

 

 

 

 

 

 

 

 

 

 

 

 

NET REVENUES

 

ADJUSTED EBITDA

 

 

 

Six Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Real estate

 

$

237,856

 

$

 

$

189,910

 

$

 

GLP Holdings, LLC. (TRS)

 

81,258

 

88,721

 

19,915

 

23,085

 

Total

 

$

319,114

 

$

88,721

 

$

209,825

 

$

23,085

 

 

GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES

General and Administrative Expenses

(in thousands) (unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Real estate general and administrative expenses (1)

 

$

13,785

 

$

 

$

28,587

 

$

 

GLP Holdings, LLC. (TRS) general and administrative expenses

 

5,746

 

5,824

 

11,885

 

11,763

 

Total

 

$

19,531

 

$

5,824

 

$

40,472

 

$

11,763

 

 


(1)         Includes stock based compensation of $7.1 and $13.2 million for the three and six months ended June 30, 2014.

 

12



 

Reconciliation of and Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDA

Gaming and Leisure Properties, Inc. and Subsidiaries

CONSOLIDATED

(in thousands) (unaudited)

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Net income

 

$

47,012

 

$

4,699

 

$

91,324

 

$

7,913

 

(Gains) or losses from sales of property

 

1

 

(2

)

159

 

(30

)

Real estate depreciation

 

23,292

 

 

46,733

 

 

Funds from operations

 

$

70,305

 

$

4,697

 

$

138,216

 

$

7,883

 

Other depreciation (1)

 

3,057

 

3,627

 

6,138

 

7,215

 

Debt issuance costs amortization

 

2,011

 

 

4,018

 

 

Stock based compensation

 

3,136

 

 

5,087

 

 

Maintenance CAPEX

 

(597

)

(848

)

(1,468

)

(1,744

)

Adjusted funds from operations

 

$

77,912

 

$

7,476

 

$

151,991

 

$

13,354

 

Interest, net

 

28,440

 

(1

)

56,868

 

(1

)

Management fees

 

 

1,381

 

 

2,661

 

Taxes on income

 

1,922

 

3,011

 

3,516

 

5,327

 

Maintenance CAPEX

 

597

 

848

 

1,468

 

1,744

 

Debt issuance costs amortization

 

(2,011

)

 

(4,018

)

 

Adjusted EBITDA

 

$

106,860

 

$

12,715

 

$

209,825

 

$

23,085

 

 


(1) Other depreciation includes both real estate and equipment depreciation from our taxable REIT subsidiaries.

 

13



 

Reconciliation of and Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDA

Gaming and Leisure Properties, Inc. and Subsidiaries

REAL ESTATE and CORPORATE (REIT)

(in thousands) (unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Net income

 

$

44,380

 

$

 

$

86,424

 

$

 

(Gains) or losses from sales of property

 

 

 

 

 

Real estate depreciation

 

23,292

 

 

46,733

 

 

Funds from operations

 

$

67,672

 

$

 

$

133,157

 

$

 

Other depreciation

 

 

 

 

 

Debt issuance costs amortization

 

2,011

 

 

4,018

 

 

Stock based compensation

 

3,136

 

 

5,087

 

 

Maintenance CAPEX

 

 

 

 

 

Adjusted funds from operations

 

$

72,819

 

$

 

$

142,262

 

$

 

Interest, net (1)

 

25,839

 

 

51,666

 

 

Management fees

 

 

 

 

 

Taxes on income

 

 

 

 

 

Maintenance CAPEX

 

 

 

 

 

Debt issuance costs amortization

 

(2,011

)

 

(4,018

)

 

Adjusted EBITDA

 

$

96,647

 

$

 

$

189,910

 

$

 

 


(1)         Interest expense, net is net of intercompany interest eliminations of $2.6 million and $5.2 million, respectively, for the three and six months ended June 30, 2014.

 

14



 

Reconciliation of and Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDA

Gaming and Leisure Properties, Inc. and Subsidiaries

GLP HOLDINGS, LLC (TRS)

(in thousands) (unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Net income

 

$

2,632

 

$

4,699

 

$

4,900

 

$

7,913

 

(Gains) or losses from sales of property

 

1

 

(2

)

159

 

(30

)

Real estate depreciation

 

 

 

 

 

Funds from operations

 

$

2,633

 

$

4,697

 

$

5,059

 

$

7,883

 

Other depreciation (1)

 

3,057

 

3,627

 

6,138

 

7,215

 

Debt issuance costs amortization

 

 

 

 

 

Stock based compensation

 

 

 

 

 

Maintenance CAPEX

 

(597

)

(848

)

(1,468

)

(1,744

)

Adjusted funds from operations

 

$

5,093

 

$

7,476

 

$

9,729

 

$

13,354

 

Interest, net

 

2,601

 

(1

)

5,202

 

(1

)

Management fees

 

 

1,381

 

 

2,661

 

Taxes on income

 

1,922

 

3,011

 

3,516

 

5,327

 

Maintenance CAPEX

 

597

 

848

 

1,468

 

1,744

 

Debt issuance costs amortization

 

 

 

 

 

Adjusted EBITDA

 

$

10,213

 

$

12,715

 

$

19,915

 

$

23,085

 

 


(1) Other depreciation includes both real estate and equipment depreciation from our taxable REIT subsidiaries.

 

15