Document
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): May 6, 2019
GAMING & 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 No.) |
845 Berkshire Blvd., Suite 200
Wyomissing, PA 19610
(Address of principal executive offices)
610-401-2900
(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))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Securities registered pursuant to Section 12 (b) of the Act:
|
| | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Common Stock, par value $.01 per share | | GLPI | | Nasdaq |
Item 2.02. Results of Operations and Financial Condition.
On May 6, 2019, Gaming & Leisure Properties, Inc. issued a press release announcing its financial results for the three months ended March 31, 2019. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated herein by reference.
The information in this Current Report on Form 8-K, including Exhibit 99.1, is being furnished pursuant to Item 2.02 and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section and shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
|
| | |
Exhibit Number | | Description |
| | |
99.1 | | |
* * *
SIGNATURE
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 hereunto duly authorized.
|
| | |
Dated: May 7, 2019 | GAMING AND LEISURE PROPERTIES, INC. |
| |
| |
| By: | /s/ Steven T. Snyder |
| Name: | Steven T. Snyder |
| Title: | Chief Financial Officer |
Exhibit
Exhibit 99.1
GAMING AND LEISURE PROPERTIES, INC. REPORTS RECORD FIRST QUARTER 2019 REVENUE
- Establishes 2019 Second Quarter Guidance and Updates Full Year Guidance -
WYOMISSING, PA. — May 6, 2019 — Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) (“GLPI” or the “Company”), North America's first gaming-focused real estate investment trust (“REIT”), today announced results for the quarter ended March 31, 2019. First quarter total revenue grew 17.9%, net income declined by 3.9%, adjusted EBITDA increased 16.8% and FFO and AFFO rose 22.0% and 8.5%, respectively. The Company's results benefited from a full quarter's contribution from the October 2018 acquisitions of real property assets operated by Boyd Gaming Corporation (“BYD”), Eldorado Resorts, Inc. (“ERI”) and Penn National Gaming, Inc. (“PENN”). During the quarter, shareholders received a quarterly cash dividend of $0.68 per share, which marks a 7.9% increase over the comparable period in 2018 and a 5.4% increase on a compound annual basis since the Company's formation.
Chief Executive Officer, Peter M. Carlino, commented “During the first quarter of 2019, our portfolio generated another period of robust results across our key financial metrics. We continue to prudently manage our balance sheet and capital structure. We are as focused and motivated as ever in our thoughtful pursuit of portfolio enhancing, accretive transactions. Our tenants represent the industry’s leading regional gaming operators. These relationships position GLPI to participate in additional accretive transaction opportunities alongside our tenants while we simultaneously pursue transactions for assets owned and operated by entrepreneurs and others who can benefit from a relationship with GLPI.”
Financial Highlights
|
| | | | | | | | |
| | Three Months Ended March 31, |
(in millions, except per share data) | | 2019 Actual | | 2018 Actual |
Total Revenue | | $ | 287.9 |
| | $ | 244.1 |
|
Net Income | | $ | 93.0 |
| | $ | 96.8 |
|
Funds From Operations (1) | | $ | 148.7 |
| | $ | 121.9 |
|
Adjusted Funds From Operations (2) | | $ | 183.0 |
| | $ | 168.7 |
|
Adjusted EBITDA (3) | | $ | 258.4 |
| | $ | 221.3 |
|
| | | | |
Net income, per diluted common share | | $ | 0.43 |
| | $ | 0.45 |
|
FFO, per diluted common share | | $ | 0.69 |
| | $ | 0.57 |
|
AFFO, per diluted common share | | $ | 0.85 |
| | $ | 0.79 |
|
(1) Funds from operations (“FFO”) is net income, excluding (gains) or losses from sales of property and real estate depreciation as defined by NAREIT.
(2) Adjusted funds from operations (“AFFO”) is FFO, excluding stock based compensation expense, the amortization of debt issuance costs, bond premiums and original issuance discounts, other depreciation, the amortization of land rights, straight-line rent adjustments, direct financing lease adjustments, losses on debt extinguishment, retirement costs and goodwill and loan impairment charges, reduced by capital maintenance expenditures.
(3) Adjusted EBITDA is net income, excluding interest, taxes on income, depreciation, (gains) or losses from sales of property, stock based compensation expense, straight-line rent adjustments, direct financing lease adjustments, the amortization of land rights, losses on debt extinguishment, retirement costs and goodwill and loan impairment charges.
Portfolio Update
GLPI's primary business consists of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements. As of March 31, 2019, GLPI's portfolio consisted of interests in 46 gaming and related facilities, including Hollywood Casino Baton Rouge and Hollywood Casino Perryville, which are referred to as the "TRS Properties", the real property associated with 33 gaming and related facilities operated by PENN, the real property associated with 6 gaming and related facilities operated by ERI (including one mortgaged facility), the real property associated with 4 gaming and related facilities operated by BYD (including one mortgaged facility) and the real property associated with the Casino Queen in East St. Louis, Illinois. These facilities are geographically diversified across 16 states and contain approximately 23.5 million square feet.
During the first quarter of 2019, the operating results of Casino Queen continued to decline, resulting in the anticipated acquirer withdrawing from the sales process. Subsequent offers for the operating assets of Casino Queen have declined substantially and proceeds from the sale are not expected to generate enough cash to repay all of Casino Queen’s creditors. The Company has recorded an impairment charge of $13.0 million through the condensed consolidated statement of income for the three months ended March 31, 2019 to reflect the write-off of the Casino Queen loan.
Conference Call Details
The Company will hold a conference call on May 7, 2019 at 9:00 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: 1-877/407-0784
International: 1-201/689-8560
Conference Call Playback:
Domestic: 1-844/512-2921
International: 1-412/317-6671
Passcode: 13689982
The playback can be accessed through May 14, 2019.
Guidance
The table below sets forth current guidance targets for financial results for the 2019 second quarter and full year, based on the following assumptions:
| |
• | Includes the full year impact of the transaction closed on October 1, 2018, with ERI and the impact of the transactions closed on October 15, 2018 with PENN, PNK, and BYD; |
| |
• | Reported range of revenue from real estate of approximately $1,025.9 to $1,029.8 million for the year and $256.0 million for the second quarter consisting of: |
|
| | | | | | | | | | | | |
| | Three Months Ended June 30, 2019 | | Full Year Ending December 31, 2019 |
(in millions) | | Second Quarter | | Full Year Range |
Cash Revenue from Real Estate | | | | | | |
PENN | | $ | 202.7 |
| | $ | 812.3 |
| | $ | 816.2 |
|
ERI | | 27.5 |
| | 110.3 |
| | 110.3 |
|
BYD | | 25.8 |
| | 103.6 |
| | 103.6 |
|
Casino Queen | | 3.6 |
| | 14.5 |
| | 14.5 |
|
PENN non-assigned land lease | | (0.7 | ) | | (2.9 | ) | | (2.9 | ) |
Total Cash Revenue from Real Estate | | $ | 258.9 |
| | $ | 1,037.8 |
| | $ | 1,041.7 |
|
| | | | | | |
Non-Cash Adjustments | | | | | | |
Straight-line rent | | $ | (8.6 | ) | | $ | (34.6 | ) | | $ | (34.6 | ) |
Land leases paid by tenants | | 5.7 |
| | 22.7 |
| | 22.7 |
|
Total Revenue from Real Estate as Reported | | $ | 256.0 |
| | $ | 1,025.9 |
| | $ | 1,029.8 |
|
| |
• | Adjusted EBITDA from the TRS Properties of approximately $29.0 million for the year and $8.5 million for the second quarter and reflects the impact of the Maryland state budget process which revoked the previously approved tax relief granted by the Maryland Lottery Commission; |
| |
• | Blended income tax rate at the TRS Properties of 33%; |
| |
• | LIBOR is based on the forward yield curve; and |
| |
• | The basic share count is approximately 214.6 million shares for the year and the second quarter and the fully diluted share count is approximately 215.4 million shares for the year and for the second quarter. |
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Full Year Ending December 31, |
(in millions, except per share data) | | 2019 Guidance | | 2018 Actual | | 2019 Guidance Range | | 2018 Actual |
Total Revenue | | $ | 289.9 |
| | $ | 254.2 |
| | $ | 1,154.0 |
| | $ | 1,158.0 |
| | $ | 1,055.7 |
|
| | | | | | | | | | |
Net Income | | $ | 108.0 |
| | $ | 92.0 |
| | $ | 417.9 |
| | $ | 424.9 |
| | $ | 339.5 |
|
Losses from dispositions of property | | — |
| | 0.2 |
| | — |
| | | | 0.3 |
|
Real estate depreciation | | 55.3 |
| | 24.7 |
| | 220.6 |
| | 220.6 |
| | 125.6 |
|
Funds From Operations (1) | | $ | 163.3 |
| | $ | 116.9 |
| | $ | 638.5 |
| | $ | 645.5 |
| | $ | 465.4 |
|
Straight-line rent adjustments | | 8.6 |
| | 16.6 |
| | 34.6 |
| | 34.6 |
| | 61.9 |
|
Direct financing lease adjustments | | — |
| | 11.0 |
| | — |
| | — |
| | 38.4 |
|
Other depreciation | | 2.3 |
| | 2.9 |
| | 9.8 |
| | 9.8 |
| | 11.4 |
|
Amortization of land rights | | 3.1 |
| | 2.7 |
| | 12.4 |
| | 12.4 |
| | 11.3 |
|
Amortization of debt issuance costs, bond premiums and original issuance discounts | | 2.9 |
| | 3.0 |
| | 11.6 |
| | 11.6 |
| | 12.2 |
|
Stock based compensation | | 3.9 |
| | 0.6 |
| | 16.1 |
| | 16.1 |
| | 11.2 |
|
Losses on debt extinguishment | | — |
| | 3.5 |
| | — |
| | — |
| | 3.5 |
|
Retirement costs | | — |
| | 13.1 |
| | — |
| | — |
| | 13.1 |
|
Goodwill impairment charges | | — |
| | — |
| | — |
| | — |
| | 59.5 |
|
Loan impairment charges | | — |
| | — |
| | 13.0 |
| | 13.0 |
| | — |
|
Capital maintenance expenditures | | (1.0 | ) | | (1.1 | ) | | (3.5 | ) | | (3.5 | ) | | (4.3 | ) |
Adjusted Funds From Operations (2) | | $ | 183.1 |
| | $ | 169.2 |
| | $ | 732.5 |
| | $ | 739.5 |
| | $ | 683.6 |
|
Interest, net | | 76.6 |
| | 56.2 |
| | 306.6 |
| | 306.6 |
| | 245.9 |
|
Income tax expense | | 1.4 |
| | 1.6 |
| | 4.4 |
| | 4.4 |
| | 5.0 |
|
Capital maintenance expenditures | | 1.0 |
| | 1.1 |
| | 3.5 |
| | 3.5 |
| | 4.3 |
|
Amortization of debt issuance costs, bond premiums and original issuance discounts | | (2.9 | ) | | (3.0 | ) | | (11.6 | ) | | (11.6 | ) | | (12.2 | ) |
Adjusted EBITDA (3) | | $ | 259.2 |
| | $ | 225.1 |
| | $ | 1,035.4 |
| | $ | 1,042.4 |
| | $ | 926.6 |
|
| | | | | | | | | | |
Net income, per diluted common share | | $ | 0.50 |
| | $ | 0.43 |
| | $ | 1.94 |
| | $ | 1.97 |
| | $ | 1.58 |
|
FFO, per diluted common share | | $ | 0.76 |
| | $ | 0.54 |
| | $ | 2.96 |
| | $ | 3.00 |
| | $ | 2.17 |
|
AFFO, per diluted common share | | $ | 0.85 |
| | $ | 0.79 |
| | $ | 3.40 |
| | $ | 3.43 |
| | $ | 3.18 |
|
(1) FFO is net income, excluding (gains) or losses from sales of property and real estate depreciation as defined by NAREIT.
(2) AFFO is FFO, excluding stock based compensation expense, amortization of debt issuance costs, bond premiums and original issuance discounts, other depreciation, amortization of land rights, straight-line rent adjustments, direct financing lease adjustments, losses on debt extinguishment, retirement costs, goodwill impairment charges and loan impairment charges, reduced by capital maintenance expenditures.
(3) Adjusted EBITDA is net income, excluding interest, taxes on income, depreciation, (gains) or losses from sales of property, stock based compensation expense, straight-line rent adjustments, direct financing lease adjustments, the amortization of land rights, losses on debt extinguishment, retirement costs, goodwill impairment charges and loan impairment charges.
GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(in thousands, except per share data) (unaudited)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2019 | | 2018 |
Revenues | |
| | |
|
Rental income | $ | 247,678 |
| | $ | 169,405 |
|
Income from direct financing lease | — |
| | 18,621 |
|
Interest income from mortgaged real estate | 7,193 |
| | — |
|
Real estate taxes paid by tenants | — |
| | 21,278 |
|
Total income from real estate | 254,871 |
| | 209,304 |
|
Gaming, food, beverage and other | 32,993 |
| | 34,746 |
|
Total revenues | 287,864 |
| | 244,050 |
|
Operating expenses | |
| | |
|
Gaming, food, beverage and other | 19,022 |
| | 19,658 |
|
Real estate taxes | — |
| | 21,595 |
|
Land rights and ground lease expense | 9,249 |
| | 6,532 |
|
General and administrative | 17,240 |
| | 16,460 |
|
Depreciation | 58,578 |
| | 27,954 |
|
Loan impairment charges | 13,000 |
| | — |
|
Total operating expenses | 117,089 |
| | 92,199 |
|
Income from operations | 170,775 |
| | 151,851 |
|
| | | |
Other income (expenses) | |
| | |
|
Interest expense | (76,728 | ) | | (54,068 | ) |
Interest income | 89 |
| | 481 |
|
Total other expenses | (76,639 | ) | | (53,587 | ) |
| | | |
Income from operations before income taxes | 94,136 |
| | 98,264 |
|
Income tax expense | 1,126 |
| | 1,492 |
|
Net income | $ | 93,010 |
| | $ | 96,772 |
|
| | | |
Earnings per common share: | |
| | |
|
Basic earnings per common share | $ | 0.43 |
| | $ | 0.45 |
|
Diluted earnings per common share | $ | 0.43 |
| | $ | 0.45 |
|
GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Operations
(in thousands) (unaudited)
|
| | | | | | | | | | | | | | | |
| TOTAL REVENUES | | ADJUSTED EBITDA |
| Three Months Ended March 31, | | Three Months Ended March 31, |
| 2019 | | 2018 | | 2019 | | 2018 |
Real Estate | $ | 254,871 |
| | $ | 209,304 |
| | $ | 250,110 |
| | $ | 212,029 |
|
GLP Holdings, LLC (TRS) | 32,993 |
| | 34,746 |
| | 8,309 |
| | 9,316 |
|
Total | $ | 287,864 |
| | $ | 244,050 |
| | $ | 258,419 |
| | $ | 221,345 |
|
GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Current Year Revenue Detail
(in thousands) (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended March 31, 2019 | | PENN Master Lease | | Amended Pinnacle Master Lease | | ERI Master Lease and Mortgage | | BYD Master Lease and Mortgage | | PENN - Meadows Lease | | Casino Queen Lease | | Total |
Building base rent | | $ | 68,482 |
| | $ | 55,781 |
| | $ | 15,230 |
| | $ | 18,286 |
| | $ | 3,283 |
| | $ | 2,275 |
| | $ | 163,337 |
|
Land base rent | | 23,492 |
| | 17,703 |
| | 3,340 |
| | 2,906 |
| | — |
| | — |
| | 47,441 |
|
Percentage rent | | 21,685 |
| | 7,833 |
| | 3,340 |
| | 2,770 |
| | 2,792 |
| | 1,356 |
| | 39,776 |
|
Total cash rental income | | $ | 113,659 |
| | $ | 81,317 |
| | $ | 21,910 |
| | $ | 23,962 |
| | $ | 6,075 |
| | $ | 3,631 |
| | $ | 250,554 |
|
Straight-line rent adjustments | | 2,231 |
| | (6,318 | ) | | (2,895 | ) | | (2,234 | ) | | 572 |
| | — |
| | (8,644 | ) |
Ground rent in revenue | | 962 |
| | 1,781 |
| | 2,386 |
| | 434 |
| | — |
| | — |
| | 5,563 |
|
Other rental revenue | | — |
| | — |
| | — |
| | — |
| | 205 |
| | — |
| | 205 |
|
Total rental income | | $ | 116,852 |
| | $ | 76,780 |
| | $ | 21,401 |
| | $ | 22,162 |
| | $ | 6,852 |
| | $ | 3,631 |
| | $ | 247,678 |
|
Interest income from mortgaged real estate | | — |
| | — |
| | 5,591 |
| | 1,602 |
| | — |
| | — |
| | 7,193 |
|
Total income from real estate | | $ | 116,852 |
| | $ | 76,780 |
| | $ | 26,992 |
| | $ | 23,764 |
| | $ | 6,852 |
| | $ | 3,631 |
| | $ | 254,871 |
|
Total cash net operating income of $257,952 for the three months ended March 31, 2019 is determined by adding cash rental income, other rental income and interest income from mortgaged real estate.
GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
General and Administrative Expense
(in thousands) (unaudited)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2019 | | 2018 |
Real estate general and administrative expenses (1) | $ | 11,578 |
| | $ | 10,986 |
|
GLP Holdings, LLC (TRS) general and administrative expenses (1) | 5,662 |
| | 5,474 |
|
Total reported general and administrative expenses | $ | 17,240 |
| | $ | 16,460 |
|
(1) General and administrative expenses include payroll related expenses, insurance, utilities, professional fees and other administrative costs.
Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDA
Gaming and Leisure Properties, Inc. and Subsidiaries
CONSOLIDATED
(in thousands) (unaudited)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2019 | | 2018 |
Net income | $ | 93,010 |
| | $ | 96,772 |
|
Losses from dispositions of property | 7 |
| | — |
|
Real estate depreciation | 55,675 |
| | 25,098 |
|
Funds from operations | $ | 148,692 |
| | $ | 121,870 |
|
Straight-line rent adjustments | 8,644 |
| | 16,617 |
|
Direct financing lease adjustments | — |
| | 18,209 |
|
Other depreciation (1) | 2,903 |
| | 2,856 |
|
Amortization of land rights | 3,090 |
| | 2,727 |
|
Amortization of debt issuance costs, bond premiums and original issuance discounts | 2,891 |
| | 3,257 |
|
Stock based compensation | 4,325 |
| | 3,987 |
|
Loan impairment charges | 13,000 |
| | — |
|
Capital maintenance expenditures (2) | (530 | ) | | (822 | ) |
Adjusted funds from operations | $ | 183,015 |
| | $ | 168,701 |
|
Interest, net | 76,639 |
| | 53,587 |
|
Income tax expense | 1,126 |
| | 1,492 |
|
Capital maintenance expenditures (2) | 530 |
| | 822 |
|
Amortization of debt issuance costs, bond premiums and original issuance discounts | (2,891 | ) | | (3,257 | ) |
Adjusted EBITDA | $ | 258,419 |
| | $ | 221,345 |
|
| | | |
Net income, per diluted common share | $ | 0.43 |
| | $ | 0.45 |
|
FFO, per diluted common share | $ | 0.69 |
| | $ | 0.57 |
|
AFFO, per diluted common share | $ | 0.85 |
| | $ | 0.79 |
|
| | | |
Weighted average number of common shares outstanding | | | |
Diluted | 215,287,995 |
| | 214,681,912 |
|
(1) Other depreciation includes both real estate and equipment depreciation from the Company's taxable REIT subsidiaries as well as equipment depreciation from the REIT subsidiaries.
(2) Capital maintenance expenditures are expenditures to replace existing fixed assets with a useful life greater than one year that are obsolete, worn out or no longer cost effective to repair.
Reconciliation of 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 March 31, |
| 2019 | | 2018 |
Net income | $ | 90,763 |
| | $ | 93,716 |
|
Losses from dispositions of property | 7 |
| | — |
|
Real estate depreciation | 55,675 |
| | 25,098 |
|
Funds from operations | $ | 146,445 |
| | $ | 118,814 |
|
Straight-line rent adjustments | 8,644 |
| | 16,617 |
|
Direct financing lease adjustments | — |
| | 18,209 |
|
Other depreciation (1) | 500 |
| | 517 |
|
Amortization of land rights | 3,090 |
| | 2,727 |
|
Amortization of debt issuance costs, bond premiums and original issuance discounts | 2,891 |
| | 3,257 |
|
Stock based compensation | 4,325 |
| | 3,987 |
|
Loan impairment charges | 13,000 |
| | — |
|
Capital maintenance expenditures (2) | (2 | ) | | (48 | ) |
Adjusted funds from operations | $ | 178,893 |
| | $ | 164,080 |
|
Interest, net (3) | 74,038 |
| | 50,987 |
|
Income tax expense | 68 |
| | 171 |
|
Capital maintenance expenditures (2) | 2 |
| | 48 |
|
Amortization of debt issuance costs, bond premiums and original issuance discounts | (2,891 | ) | | (3,257 | ) |
Adjusted EBITDA | $ | 250,110 |
| | $ | 212,029 |
|
(1) Other depreciation includes both real estate and equipment depreciation from the Company's taxable REIT subsidiaries as well as equipment depreciation from the REIT subsidiaries.
(2) Capital maintenance expenditures are expenditures to replace existing fixed assets with a useful life greater than one year that are obsolete, worn out or no longer cost effective to repair.
(3) Interest expense, net is net of intercompany interest eliminations of $2.6 million for both the three months ended March 31, 2019 and 2018.
Reconciliation of 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 March 31, |
| 2019 | | 2018 |
Net income | $ | 2,247 |
| | $ | 3,056 |
|
(Gains) losses from dispositions of property | — |
| | — |
|
Real estate depreciation | — |
| | — |
|
Funds from operations | $ | 2,247 |
| | $ | 3,056 |
|
Straight-line rent adjustments | — |
| | — |
|
Direct financing lease adjustments | — |
| | — |
|
Other depreciation (1) | 2,403 |
| | 2,339 |
|
Amortization of land rights | — |
| | — |
|
Amortization of debt issuance costs, bond premiums and original issuance discounts | — |
| | — |
|
Stock based compensation | — |
| | — |
|
Loan impairment charges | — |
| | — |
|
Capital maintenance expenditures (2) | (528 | ) | | (774 | ) |
Adjusted funds from operations | $ | 4,122 |
| | $ | 4,621 |
|
Interest, net | 2,601 |
| | 2,600 |
|
Income tax expense | 1,058 |
| | 1,321 |
|
Capital maintenance expenditures (2) | 528 |
| | 774 |
|
Amortization of debt issuance costs, bond premiums and original issuance discounts | — |
| | — |
|
Adjusted EBITDA | $ | 8,309 |
| | $ | 9,316 |
|
(1) Other depreciation includes both real estate and equipment depreciation from the Company's taxable REIT subsidiaries as well as equipment depreciation from the REIT subsidiaries.
(2) Capital maintenance expenditures are expenditures to replace existing fixed assets with a useful life greater than one year that are obsolete, worn out or no longer cost effective to repair.
Gaming and Leisure Properties, Inc. and Subsidiaries
Consolidated Balance Sheets
(amounts in thousands, except share and per share data) (unaudited)
|
| | | | | | | |
| March 31, 2019 | | December 31, 2018 |
| | | |
Assets | | | |
Real estate investments, net | $ | 7,275,596 |
| | $ | 7,331,460 |
|
Property and equipment, used in operations, net | 98,513 |
| | 100,884 |
|
Mortgage loans receivable | 303,684 |
| | 303,684 |
|
Right-of-use assets and land rights, net | 872,656 |
| | 673,207 |
|
Cash and cash equivalents | 30,334 |
| | 25,783 |
|
Prepaid expenses | 3,462 |
| | 30,967 |
|
Goodwill | 16,067 |
| | 16,067 |
|
Other intangible assets | 9,577 |
| | 9,577 |
|
Loan receivable | — |
| | 13,000 |
|
Deferred tax assets | 5,528 |
| | 5,178 |
|
Other assets | 31,415 |
| | 67,486 |
|
Total assets | $ | 8,646,832 |
| | $ | 8,577,293 |
|
| | | |
Liabilities | | | |
Accounts payable | $ | 702 |
| | $ | 2,511 |
|
Accrued expenses | 5,951 |
| | 30,297 |
|
Accrued interest | 98,223 |
| | 45,261 |
|
Accrued salaries and wages | 6,848 |
| | 17,010 |
|
Gaming, property, and other taxes | 1,340 |
| | 42,879 |
|
Income taxes | 648 |
| | — |
|
Lease liabilities | 202,405 |
| | — |
|
Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | 5,795,122 |
| | 5,853,497 |
|
Deferred rental revenue | 302,555 |
| | 293,911 |
|
Deferred tax liabilities | 258 |
| | 261 |
|
Other liabilities | 25,096 |
| | 26,059 |
|
Total liabilities | 6,439,148 |
| | 6,311,686 |
|
| | | |
Shareholders’ equity | | | |
Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at March 31, 2019 and December 31, 2018) | — |
| | — |
|
Common stock ($.01 par value, 500,000,000 shares authorized, 214,645,500 and 214,211,932 shares issued and outstanding at March 31, 2019 and December 31, 2018, respectively) | 2,146 |
| | 2,142 |
|
Additional paid-in capital | 3,947,768 |
| | 3,952,503 |
|
Accumulated deficit | (1,742,230 | ) | | (1,689,038 | ) |
Total shareholders’ equity | 2,207,684 |
| | 2,265,607 |
|
Total liabilities and shareholders’ equity | $ | 8,646,832 |
| | $ | 8,577,293 |
|
Debt Capitalization
The Company had $30.3 million of unrestricted cash and $5.8 billion in total debt at March 31, 2019. The Company’s debt structure as of March 31, 2019 was as follows:
|
| | | | | | | |
| | | As of March 31, 2019 |
| | Years to Maturity | Interest Rate | | Balance |
| | | | | (in thousands) |
Unsecured $1,175 Million Revolver Due May 2023 (1) | | 4.1 | 3.988% | | $ | 341,000 |
|
Unsecured Term Loan A-1 Due April 2021 (1) | | 2.1 | 3.986% | | 525,000 |
|
Senior Unsecured Notes Due November 2020 | | 1.6 | 4.875% | | 1,000,000 |
|
Senior Unsecured Notes Due April 2021 | | 2.0 | 4.375% | | 400,000 |
|
Senior Unsecured Notes Due November 2023 | | 4.6 | 5.375% | | 500,000 |
|
Senior Unsecured Notes Due June 2025 | | 6.2 | 5.250% | | 850,000 |
|
Senior Unsecured Notes Due April 2026 | | 7.0 | 5.375% | | 975,000 |
|
Senior Unsecured Notes Due June 2028 | | 9.2 | 5.750% | | 500,000 |
|
Senior Unsecured Notes Due January 2029 | | 9.8 | 5.300% | | 750,000 |
|
Finance lease liability | | 7.4 | 4.780% | | 1,082 |
|
Total long-term debt | | | | | $ | 5,842,082 |
|
Less: unamortized debt issuance costs, bond premiums and original issuance discounts | | | | | (46,960 | ) |
Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | | | | | $ | 5,795,122 |
|
Weighted average | | 5.4 | 5.019% | | |
(1) The rate on the term loan facility and revolver is LIBOR plus 1.50%.
Rating Agency Update - Issue Rating
|
| | |
Rating Agency | | Rating |
Standard & Poor's | | BBB- |
Fitch | | BBB- |
Moody's | | Ba1 |
Dividends
On February 20, 2019, the Company’s Board of Directors declared the first quarter 2019 dividend. Shareholders of record on March 8, 2019 received $0.68 per common share, which was paid on March 22, 2019. The Company anticipates the following schedule regarding dividends to be paid in 2019:
|
| |
Payment Dates |
March 22, 2019 | (paid) |
June 28, 2019 | |
September 20, 2019 | |
December 27, 2019 | |
|
| | | |
Description | Location | Date Acquired | Tenant/Operator |
PENN Master Lease (20 Properties) | | | |
Hollywood Casino Lawrenceburg | Lawrenceburg, IN | 11/1/2013 | PENN |
Hollywood Casino Aurora | Aurora, IL | 11/1/2013 | PENN |
Hollywood Casino Joliet | Joliet, IL | 11/1/2013 | PENN |
Argosy Casino Alton | Alton, IL | 11/1/2013 | PENN |
Hollywood Casino Toledo | Toledo, OH | 11/1/2013 | PENN |
Hollywood Casino Columbus | Columbus, OH | 11/1/2013 | PENN |
Hollywood Casino at Charles Town Races | Charles Town, WV | 11/1/2013 | PENN |
Hollywood Casino at Penn National Race Course | Grantville, PA | 11/1/2013 | PENN |
M Resort | Henderson, NV | 11/1/2013 | PENN |
Hollywood Casino Bangor | Bangor, ME | 11/1/2013 | PENN |
Zia Park Casino | Hobbs, NM | 11/1/2013 | PENN |
Hollywood Casino Gulf Coast | Bay St. Louis, MS | 11/1/2013 | PENN |
Argosy Casino Riverside | Riverside, MO | 11/1/2013 | PENN |
Hollywood Casino Tunica | Tunica, MS | 11/1/2013 | PENN |
Boomtown Biloxi | Biloxi, MS | 11/1/2013 | PENN |
Hollywood Casino St. Louis | Maryland Heights, MO | 11/1/2013 | PENN |
Hollywood Gaming Casino at Dayton Raceway | Dayton, OH | 11/1/2013 | PENN |
Hollywood Gaming Casino at Mahoning Valley Race Track | Youngstown, OH | 11/1/2013 | PENN |
Resorts Casino Tunica | Tunica, MS | 5/1/2017 | 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 (two properties) | 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 |
Mortgaged Properties | | | |
Belterra Park Gaming & Entertainment Center | Cincinnati, OH | N/A | BYD |
Lumière Place | St. Louis, MO | N/A | ERI |
TRS Properties | | | |
Hollywood Casino Baton Rouge | Baton Rouge, LA | 11/1/2013 | GLPI |
Hollywood Casino Perryville | Perryville, MD | 11/1/2013 | GLPI |
Lease and Mortgage Information
|
| | | | | | | |
| Master Leases | | Single Asset Leases |
| PENN Master Lease | Amended Pinnacle Master Lease | ERI Master Lease | BYD Master Lease | | PENN-Meadows Lease | Casino Queen Lease |
Property Count | 20 | 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 (1) | | 9/9/2016 | 1/23/2014 |
Initial Term | 15 | 10 | 15 | 10 (1) | | 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% (2) | 2% |
Coverage as of Tenants' latest Earnings Report | 1.88 | 1.83 | 2.2 | 1.9 | | 1.99 | 1.39 (5) |
Minimum Escalator Coverage Governor | 1.8 | 1.8 | 1.2 (3) | 1.8 | | 2.0 | 1.8 |
Yearly Anniversary for Realization | November 2019 | May 2019 | October 2019 | May 2019 | | October 2019 | February 2019 |
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 |
|
| | |
| Mortgages |
| BYD (Belterra) (4) | ERI (Lumière Place) |
Property Count | 1 | 1 |
Commencement Date | 10/15/2018 | 10/1/2018 |
Current Interest Rate | 11.11% | 9.09% |
Credit Enhancement | Guarantee from Master Lease Entity | Corporate Guarantee |
(1) Boyd assumed Pinnacle's legacy lease initial term, which will end on April 30, 2026.
(2) Meadows yearly escalator is 5% until a breakpoint where it resets to 2%.
(3) Eldorado escalator governor is 1.2x for the initial 5 years and then 1.8x in subsequent years.
(4) The Belterra Park Mortgage is supported by the BYD Master Lease subsidiaries and its terms are consistent with the BYD Master Lease.
(5) Not a public reporting entity, number certified by tenant as of December 31, 2018.
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, which is used for a bonus metric. The Company believes FFO, AFFO, and 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. In addition, in order for the Company to qualify as a REIT, it must distribute 90% of its REIT taxable income annually. The Company adjusts AFFO accordingly to provide our investors an estimate of taxable income for this distribution requirement. Direct financing lease adjustments represent the portion of cash rent we receive from tenants that is applied against our lease receivable and thus not recorded as revenue and the amortization of land rights represents the non-cash amortization of the value assigned to the Company's assumed ground leases.
FFO, AFFO and Adjusted EBITDA 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 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, the amortization of debt issuance costs, bond premiums and original issuance discounts, other depreciation, the amortization of land rights, straight-line rent adjustments, direct financing lease adjustments, losses on debt extinguishment, retirement costs and goodwill and loan impairment charges, reduced by capital maintenance expenditures. Finally, we have defined Adjusted EBITDA as net income excluding interest, taxes on income, depreciation, (gains) or losses from sales of property, stock based compensation expense, straight-line rent adjustments, direct financing lease adjustments, the amortization of land rights, losses on debt extinguishment, retirement costs, and goodwill and loan impairment charges.
FFO, AFFO and Adjusted EBITDA are not recognized terms under GAAP. These non-GAAP financial measures: (i) do not represent cash flow from operations as defined by GAAP; (ii) should not be considered as an alternative to net income as a measure of operating performance or to cash flows from operating, investing and financing activities; and (iii) are not alternatives to cash flow as a measure of liquidity. In addition, these measures should not be viewed as an indication of our ability to fund all of our cash needs, including to make cash distributions to our shareholders, to fund capital improvements, or to make interest payments on our indebtedness. Investors are also cautioned that FFO, FFO per share, AFFO, AFFO per share and Adjusted EBITDA, as presented, may not be comparable to similarly titled measures reported by other real estate companies, including REITs due to the fact that not all real estate companies use the same definitions. Our presentation of these measures does not replace the presentation of our financial results in accordance with GAAP.
About Gaming and Leisure Properties
GLPI is engaged in the business of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements, pursuant to which the tenant is responsible for all facility maintenance, insurance required in connection with the leased properties and the business conducted on the leased properties, taxes levied on or with respect to the leased properties and all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties. 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 elected to be taxed as a REIT for United States federal income tax purposes commencing with the 2014 taxable year and is the first gaming-focused REIT in North America.
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, including statements regarding our financial outlook for the second quarter of 2019 and the full 2019 fiscal year; our expectations regarding future acquisitions and expected 2019 dividend payments. Forward looking statements can be identified by the use of forward looking terminology such as “expects,” “believes,” “estimates,” “intends,” “may,” “will,” “should” or “anticipates” or the negative or other variation of these or similar words, or by discussions of future events, strategies or risks and uncertainties. Such forward looking statements are inherently subject to risks, uncertainties and assumptions about GLPI and its subsidiaries, including risks related to the following: the availability of and the ability to identify suitable and attractive acquisition and development opportunities and the ability to acquire and lease those properties on favorable terms; the ability to receive, or delays in obtaining, the regulatory approvals required to own and/or operate its properties, or other delays or impediments to completing acquisitions or projects; GLPI's ability to maintain its status as a REIT; our ability to access capital through debt and equity markets in amounts and at rates and
costs acceptable to GLPI; the impact of our substantial indebtedness on our future operations; changes in the U.S. tax law and other state, federal or local laws, whether or not specific to REITs or to the gaming or lodging industries; and other factors described in GLPI’s Annual Report on Form 10-K for the year ended December 31, 2018, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, each as filed with the Securities and Exchange Commission. All subsequent written and oral forward-looking statements attributable to GLPI or persons acting on GLPI’s behalf are expressly qualified in their entirety by the cautionary statements included in this press release. GLPI undertakes no obligation to publicly update or revise any forward-looking statements contained or incorporated by reference herein, whether as a result of new information, future events or otherwise, except as required by law. In light of these risks, uncertainties and assumptions, the forward looking events discussed in this press release may not occur.
Tenant Information
Information with respect to our tenants' rent coverage is derived from the public statements and filings of PENN, BYD and ERI and from certifications provided by Casino Queen, Inc. GLPI has not independently verified the accuracy of this information and therefore makes no representation as to the accuracy of such information.
Contact
Investor Relations – Gaming and Leisure Properties, Inc.
Steven T. Snyder Joseph Jaffoni, Richard Land, James Leahy at JCIR
T: 610/378-8215 T: 212/835-8500
Email: investorinquiries@glpropinc.com Email: glpi@jcir.com