WYOMISSING, Pa., July 24, 2025 (GLOBE NEWSWIRE) -- Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) ("GLPI" or the "Company") today announced financial results for the quarter ended June 30, 2025.
Financial Highlights
| Three Months Ended June 30, | ||||||||
| (in millions, except per share data) | 2025 | 2024 | ||||||
| Total Revenue | $ | 394.9 | $ | 380.6 | ||||
| Income from Operations | $ | 242.1 | $ | 293.4 | ||||
| Net Income | $ | 156.2 | $ | 214.4 | ||||
| FFO (1) (4) | $ | 224.9 | $ | 279.2 | ||||
| AFFO (2) (4) | $ | 276.1 | $ | 264.4 | ||||
| Adjusted EBITDA (3) (4) | $ | 361.5 | $ | 340.4 | ||||
| Net income, per diluted common share | $ | 0.54 | $ | 0.77 | ||||
| FFO, per diluted common share and OP/LTIP units (4) | $ | 0.79 | $ | 1.00 | ||||
| AFFO, per diluted common share and OP/LTIP units (4) | $ | 0.96 | $ | 0.94 | ||||
| Annualized dividend per share | $ | 3.12 | $ | 3.04 | ||||
| Dividend yield based on period end stock price | 6.68 | % | 6.72 | % | ||||
_______________________________________
(1) Funds from Operations ("FFO") is net income, excluding (gains) or losses from dispositions of property, net of tax and real estate depreciation as defined by NAREIT.
(2) Adjusted Funds From Operations ("AFFO") is FFO, excluding, as applicable to the particular period, stock based compensation expense; the amortization of debt issuance costs, bond premiums and original issuance discounts; other depreciation; amortization of land rights; accretion on investment in leases, financing receivables; non-cash adjustments to financing lease liabilities; straight-line rent and deferred rent adjustments; losses on debt extinguishment; capitalized interest; and provision (benefit) for credit losses, net, reduced by capital maintenance expenditures.
(3) Adjusted EBITDA is net income, excluding, as applicable to the particular period, interest, net; income tax expense; real estate depreciation; other depreciation; (gains) or losses from dispositions of property, net of tax; stock based compensation expense, straight-line rent and deferred rent adjustments, amortization of land rights, accretion on investment in leases, financing receivables; non-cash adjustments to financing lease liabilities; losses on debt extinguishment; and provision (benefit) for credit losses, net.
(4) Metrics are presented assuming full conversion of limited partnership units to common shares and therefore before the income statement impact of non-controlling interests.
Peter Carlino, Chairman and Chief Executive Officer of GLPI, commented, "The second quarter marked another quarter of record revenue, AFFO and Adjusted EBITDA. On an operating basis, second quarter total revenue rose 3.8% year over year to $394.9 million, AFFO grew 4.4% to $276.1 million and Adjusted EBITDA increased 6.2%. Our solid second quarter results reflect GLPI's recent acquisitions and financing arrangements, contractual escalators and percentage rent adjustments, and our growing base of leading regional gaming operator tenants. These factors contribute to the ongoing predictability of our rental cash flows and dividends, and are expected to drive continued financial growth in the second half of 2025.
"In the second half of 2025, GLPI will benefit from sale-leaseback transactions and financing commitments completed in 2024 as well as our activity in the first quarter of 2025. For example, earlier this year GLPI continued its funding of the landside conversion of Bally's Belle of Baton Rouge Casino with the hotel now open and the project anticipated to be completed in the fourth quarter. The landside conversion is providing the asset with an attractive runway for growth on par with similar recent conversions across the industry. In July 2025, the DraftKings at Casino Queen and The Queen Baton Rouge properties were transferred to Bally's Master Lease II and the $28.9 million of annual rental income will be reallocated to the new lease which includes a guarantee from several Bally's entities to replace the corporate guarantee for this lease. The Bally's assets in our portfolio are performing very well resulting in strong four-wall coverage from these properties.
"In addition to the Bally's Belle funding and lease modification, future results will also benefit from the five-year extension with Boyd Gaming of their Master Lease and the Belterra Park Lease completed earlier in 2025. In addition, we have funded $25.8 million as of June 30, 2025, for the Ione Band of Miwok Indians' Acorn Ridge Casino development near Sacramento, California, marking a first-of-its-kind financing agreement between a federally recognized tribe and a real estate investment trust. In total, GLPI has committed to Ione a $110 million delayed draw term loan facility which has a 5-year term and an 11% interest rate. GLPI remains active in identifying additional opportunities in tribal gaming where partnerships can benefit from our unique funding structures, similar to the value our leading regional gaming operator tenants derive from our relationships. Near-term, our relationship with PENN Entertainment is expected to result in $130 million of funding for the relocation of Hollywood Casino Joliet, which is scheduled to open on August 11, 2025, for which GLPI will receive a 7.75% cap rate. These fundings and lease extensions reflect our commitment to delivering creative financing solutions and supporting our tenant partners.
"Looking forward, construction of the Bally's permanent gaming and entertainment destination resort in Chicago continues and the budget remains unchanged. The resort will feature approximately 3,300 slots, 170-plus table games, a 500-room hotel tower, 3,000 seat theater, six restaurants, cafes, a food hall and a two-acre river-side public park. We are proud of our ability to work alongside Bally's to impart GLPI's decades of casino construction and development expertise to the project in support of our project financing commitment.
"Elsewhere, earlier this year GLPI agreed to fund, at PENN's discretion, construction improvements at Ameristar Casino Council Bluffs where GLPI will continue to own the Ameristar Casino Council Bluffs land and, in the event that GLPI funds the construction of the improvements rather than providing a loan, the entire land-based development. Late last month, applications for three available downstate casinos were submitted to the New York Gaming Facility Location Board. GLPI is providing financial support to two projects, one located in Brooklyn's iconic Coney Island, and the second in the Bronx at Bally's Links golf course project in Ferry Point. If either project is awarded a license, GLPI agreed to provide funding for certain hard costs. Finally, in Las Vegas, we maintain a valuable land parcel of 35 acres, 26 acres of which will remain for development following the dedication of 9 acres for the site of Major League Baseball's new Athletic's stadium. Bally's is continuing to work with its design professionals to finalize plans for an integrated casino adjacent to the new stadium. We intend to remain disciplined as the integrated resort planning process unfolds and we will then determine how much, if any, additional funding we may provide to support the construction of the integrated resort.
"With our pipeline of announced growth opportunities, disciplined approach to portfolio expansion, the proven long-term resiliency of our tenants' revenue streams, and comfortable rent coverage ratios, we expect to continue to deliver strong capital returns and yields for our shareholders."
Recent Developments
- Effective July 1, 2025, the DraftKings at Casino Queen and The Queen Baton Rouge properties were transferred to Bally's Master Lease II and the associated annual rental income of $28.9 million will be reallocated from the Casino Queen Master Lease to Bally's Master Lease II. Additionally, the corporate guarantee for this lease has been removed and was replaced by a guarantee from several Bally's entities.
- On June 6, 2025, PENN Entertainment, Inc. (NASDAQ: PENN) ("PENN") gave notice to the Company that it intended to utilize $130 million for the relocation of Hollywood Casino Joliet and we expect to fund on August 1, 2025. GLPI will receive a 7.75% cap rate on the funding.
- On June 2, 2025, the Company settled its forward sale agreement of 8,170,387 shares of our common stock for $404.0 million inclusive of certain contractual adjustments.
- On May 2, 2025, the Company entered into a new continuous equity offering program under which the Company may sell up to an aggregate of $1.25 billion of its common stock from time to time through a sales agent in "at the market" offerings.
- During the three month period ended June 30, 2025, the Company entered into a forward starting interest rate swap indexed to US-SOFR with a $100 million notional to hedge against changes in future cash flows resulting from changes in interest rates from the expected issuance of senior unsecured notes. The hedge locked in a fixed SOFR rate of 3.585%. On July 1, 2025, the Company entered into an additional forward starting interest rate swap with a $100 million notional indexed to US-SOFR to hedge against changes in future cash flows resulting from changes in interest rates from the expected issuance of senior unsecured notes. The hedge locked in a fixed SOFR rate of 3.714%.
- On March 3, 2025, the Company redeemed its $850 million 5.250% senior unsecured note that was due in June 2025.
- On February 12, 2025, Boyd Gaming Corporation (NYSE: BYD) ("Boyd") exercised its first 5-year renewal option on both the Boyd Master Lease and the Belterra Park Lease. As a result, both lease terms now expire on April 30, 2031.
- On February 7, 2025, Bally's Corporation (NYSE: BALY) ("Bally's") completed its merger transactions with Standard General L.P. and its affiliates, and pursuant to the terms of the merger agreement, The Queen Casino & Entertainment Inc ("Casino Queen") is now a subsidiary of Bally's.
- On February 3, 2025, the Company agreed to fund, if requested by PENN Entertainment, Inc. (Nasdaq: PENN) ("PENN") at their sole discretion, on or before March 31, 2029, construction improvements for the benefit of Ameristar Casino Council Bluffs in an amount not to exceed the greater of (i) the hard costs associated with the project and (ii) $150.0 million. The financing is being offered at a 7.10% capitalization rate. PENN is entitled, in its sole discretion, to structure such financing as rent or as a 5-year term loan that is pre-payable at any time without penalty. GLPI will continue to own the Ameristar Casino Council Bluffs land and -- should PENN access the financing -- the entire land-based development.
Dividends
On May 15, 2025, the Company's Board of Directors declared a second quarter dividend of $0.78 per share on the Company's common stock that was paid on June 27, 2025 to shareholders of record on June 13, 2025.
2025 Guidance
Reflecting the current operating and competitive environment, the Company is updating its AFFO guidance for the full year 2025 based on the following assumptions and other factors:
- The guidance does not include the impact on operating results from any possible future acquisitions or dispositions, future capital markets activity, or other future non-recurring transactions other than the anticipated $130 million related to the Joliet relocation project and approximately $375 million related to current development projects of which $338 million is anticipated to be funded during the second half of 2025.
- The guidance assumes there will be no material changes in applicable legislation, regulatory environment, world events, including weather, recent consumer trends, economic conditions, oil prices, competitive landscape or other circumstances beyond our control that may adversely affect the Company's results of operations.
The Company estimates AFFO for the year ending December 31, 2025 will be between $1.112 billion and $1.118 billion, or between $3.85 and $3.87 per diluted share and OP/LTIP units. GLPI's prior guidance contemplated AFFO for the year ending December 31, 2025 of between $1.109 billion and $1.118 billion, or between $3.84 and $3.87 per diluted share and OP/LTIP units.
The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, including the information above, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing and/or amounts of various items that would impact net income, which is the most directly comparable forward-looking GAAP financial measure. This includes, for example, provision for credit losses, net, and other non-core items that have not yet occurred, are out of the Company's control and/or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. In particular, the Company is unable to predict with reasonable certainty the amount of the change in the provision for credit losses, net, under ASU No. 2016-13 - Financial Instruments - Credit Losses ("ASC 326") in future periods. The non-cash change in the provision for credit losses under ASC 326 with respect to future periods is dependent upon future events that are entirely outside of the Company's control and may not be reliably predicted, including the performance and future outlook of our tenant's operations for our leases that are accounted for as investment in leases, financing receivables, as well as broader macroeconomic factors and future predictions of such factors. As a result, forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.
Portfolio Update
GLPI's primary business consists of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements. As of June 30, 2025, GLPI's portfolio consisted of interests in 68 gaming and related facilities, including, the real property associated with 34 gaming and related facilities operated by PENN, the real property associated with 6 gaming and related facilities operated by Caesars Entertainment, Inc. (NASDAQ: CZR) ("Caesars"), the real property associated with 4 gaming and related facilities operated by Boyd, the real property associated with 15 gaming and related facilities operated by Bally's, 1 facility under development with Bally's in Chicago, Illinois, the real property associated with 3 gaming and related facilities operated by The Cordish Companies ("Cordish"), 1 gaming and related facility operated by American Racing & Entertainment LLC ("American Racing"), 3 gaming and related facilities operated by Strategic Gaming Management, LLC ("Strategic") and 1 facility managed by a subsidiary of Hard Rock International ("Hard Rock"). These facilities are geographically diversified across 20 states.
Conference Call Details
The Company will hold a conference call on July 25, 2025, at 10:00 a.m. (Eastern Time) to discuss its financial results, current business trends and market conditions.
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: 13754658
The playback can be accessed through Friday, August 1, 2025.
Webcast
The conference call will be available in the Investor Relations section of the Company's website at www.glpropinc.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary software. A replay of the call will also be available for 90 days thereafter on the Company's website.
| GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES | |||||||||||||||
| Consolidated Statements of Operations and Comprehensive Income | |||||||||||||||
| (in thousands, except per share data) (unaudited) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenues | |||||||||||||||
| Rental income | $ | 339,527 | $ | 332,815 | $ | 679,779 | $ | 663,397 | |||||||
| Income from investment in leases, financing receivables | 47,926 | 45,974 | 95,690 | 90,279 | |||||||||||
| Income from investment in leases, sales type | 3,762 | - | 7,522 | - | |||||||||||
| Interest income from real estate loans | 3,661 | 1,837 | 7,120 | 2,914 | |||||||||||
| Total income from real estate | 394,876 | 380,626 | 790,111 | 756,590 | |||||||||||
| Operating expenses | |||||||||||||||
| Land rights and ground lease expense | 13,942 | 11,870 | 27,497 | 23,688 | |||||||||||
| General and administrative | 15,907 | 13,851 | 34,620 | 31,737 | |||||||||||
| Gains from dispositions of property | - | - | (125 | ) | - | ||||||||||
| Depreciation | 69,235 | 65,262 | 134,247 | 130,622 | |||||||||||
| Provision (benefit) for credit losses, net | 53,728 | (3,786 | ) | 92,974 | 19,508 | ||||||||||
| Total operating expenses | 152,812 | 87,197 | 289,213 | 205,555 | |||||||||||
| Income from operations | 242,064 | 293,429 | 500,898 | 551,035 | |||||||||||
| Other income (expenses) | |||||||||||||||
| Interest expense | (89,934 | ) | (86,670 | ) | (187,206 | ) | (173,345 | ) | |||||||
| Interest income | 4,580 | 8,065 | 13,936 | 17,297 | |||||||||||
| Total other expenses | (85,354 | ) | (78,605 | ) | (173,270 | ) | (156,048 | ) | |||||||
| Income before income taxes | 156,710 | 214,824 | 327,628 | 394,987 | |||||||||||
| Income tax expense | 545 | 412 | 1,109 | 1,049 | |||||||||||
| Net income | $ | 156,165 | $ | 214,412 | $ | 326,519 | $ | 393,938 | |||||||
| Net income attributable to non-controlling interest in the Operating Partnership | (4,726 | ) | (6,162 | ) | $ | (9,896 | ) | (11,224 | ) | ||||||
| Net income attributable to common shareholders | $ | 151,439 | $ | 208,250 | $ | 316,623 | $ | 382,714 | |||||||
| Earnings per common share: | |||||||||||||||
| Basic earnings attributable to common shareholders | $ | 0.55 | $ | 0.77 | $ | 1.15 | $ | 1.41 | |||||||
| Diluted earnings attributable to common shareholders | $ | 0.54 | $ | 0.77 | $ | 1.14 | $ | 1.41 | |||||||
| Other comprehensive income | |||||||||||||||
| Net income | 156,165 | 214,412 | 326,519 | 393,938 | |||||||||||
| Unrealized gain on cash flow hedges | 864 | - | 864 | - | |||||||||||
| Comprehensive income | 157,029 | 214,412 | 327,383 | 393,938 | |||||||||||
| Comprehensive income attributable to non-controlling interest in the Operating Partnership | (4,753 | ) | (6,162 | ) | (9,923 | ) | (11,224 | ) | |||||||
| Comprehensive income attributable to common shareholders | 152,276 | 208,250 | 317,460 | 382,714 | |||||||||||
| GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||
| Current Year Revenue Detail | ||||||||||||||||||||
| (in thousands) (unaudited) | ||||||||||||||||||||
| Three Months Ended June 30, 2025 | Building base rent | Land base rent | Percentage rent and other rental revenue | Interest income on real estate loans | Total cash income | Straight-line rent and deferred rent adjustments (1) | Ground rent in revenue | Accretion on financing leases | Total income from real estate | |||||||||||
| Amended PENN Master Lease | $ | 54,151 | $ | 10,759 | $ | 6,495 | $ | - | $ | 71,405 | $ | 4,952 | $ | 637 | $ | - | $ | 76,994 | ||
| PENN 2023 Master Lease | 59,797 | - | (83 | ) | - | 59,714 | 4,737 | - | - | 64,451 | ||||||||||
| Amended Pinnacle Master Lease | 61,483 | 17,814 | 8,121 | - | 87,418 | 1,858 | 2,145 | - | 91,421 | |||||||||||
| PENN Morgantown Lease | - | 796 | - | - | 796 | - | - | - | 796 | |||||||||||
| Caesars Master Lease | 16,302 | 5,932 | - | - | 22,234 | 1,916 | 330 | - | 24,480 | |||||||||||
| Horseshoe St. Louis Lease | 5,992 | - | - | - | 5,992 | 325 | - | - | 6,317 | |||||||||||
| Boyd Master Lease | 20,742 | 2,947 | 3,046 | - | 26,735 | (2,364 | ) | 433 | - | 24,804 | ||||||||||
| Boyd Belterra Lease | 733 | 474 | 500 | - | 1,707 | (377 | ) | - | - | 1,330 | ||||||||||
| Bally's Master Lease | 26,574 | - | - | - | 26,574 | - | 2,649 | - | 29,223 | |||||||||||
| Bally's Master Lease II | 8,048 | - | - | - | 8,048 | - | 934 | - | 8,982 | |||||||||||
| Maryland Live! Lease | 19,412 | - | - | - | 19,412 | - | 2,178 | 3,337 | 24,927 | |||||||||||
| Pennsylvania Live! Master Lease | 12,941 | - | - | - | 12,941 | - | 311 | 2,138 | 15,390 | |||||||||||
| Casino Queen Master Lease | 8,419 | - | - | - | 8,419 | 386 | - | - | 8,805 | |||||||||||
| Tropicana Las Vegas Lease | - | 3,762 | - | - | 3,762 | - | - | - | 3,762 | |||||||||||
| Rockford Lease | - | 2,040 | - | - | 2,040 | - | - | 521 | 2,561 | |||||||||||
| Rockford Loan | - | - | - | 3,033 | 3,033 | - | - | - | 3,033 | |||||||||||
| Tioga Downs Lease | 3,696 | - | - | - | 3,696 | - | 1 | 560 | 4,257 | |||||||||||
| Strategic Gaming Leases | 2,300 | - | - | - | 2,300 | - | 105 | 310 | 2,715 | |||||||||||
| Ione Loan | - | - | - | 628 | 628 | - | - | - | 628 | |||||||||||
| Bally's Chicago Lease | - | 5,000 | - | - | 5,000 | (5,000 | ) | - | - | - | ||||||||||
| Total | $ | 300,590 | $ | 49,524 | $ | 18,079 | $ | 3,661 | $ | 371,854 | $ | 6,433 | $ | 9,723 | $ | 6,866 | $ | 394,876 | ||
(1) Includes $0.1 million of tenant improvement allowance amortization.
| GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||
| Current Year Revenue Detail | |||||||||||||||||||||
| (in thousands) (unaudited) | |||||||||||||||||||||
| Six Months Ended June 30, 2025 | Building base rent | Land base rent | Percentage rent and other rental revenue | Interest income on real estate loans | Total cash income | Straight-line rent and deferred rent adjustments (1) | Ground rent in revenue | Accretion on financing leases | Total income from real estate | ||||||||||||
| Amended PENN Master Lease | $ | 108,303 | $ | 21,518 | $ | 13,056 | $ | - | $ | 142,877 | $ | 9,904 | $ | 1,110 | $ | - | $ | 153,891 | |||
| PENN 2023 Master Lease | 119,594 | - | (204 | ) | - | 119,390 | 9,475 | - | - | 128,865 | |||||||||||
| Amended Pinnacle Master Lease | 122,965 | 35,628 | 16,243 | - | 174,836 | 3,716 | 4,206 | - | 182,758 | ||||||||||||
| PENN Morgantown Lease | - | 1,592 | - | - | 1,592 | - | - | - | 1,592 | ||||||||||||
| Caesars Master Lease | 32,604 | 11,864 | - | - | 44,468 | 3,832 | 660 | - | 48,960 | ||||||||||||
| Horseshoe St. Louis Lease | 11,983 | - | - | - | 11,983 | 649 | - | - | 12,632 | ||||||||||||
| Boyd Master Lease | 41,212 | 5,893 | 6,093 | - | 53,198 | (2,714 | ) | 865 | - | 51,349 | |||||||||||
| Boyd Belterra Lease | 1,457 | 947 | 1,000 | - | 3,404 | (402 | ) | - | - | 3,002 | |||||||||||
| Bally's Master Lease | 52,985 | - | - | - | 52,985 | - | 5,204 | - | 58,189 | ||||||||||||
| Bally's Master Lease II | 16,096 | - | - | - | 16,096 | - | 1,888 | - | 17,984 | ||||||||||||
| Maryland Live! Lease | 38,824 | - | - | - | 38,824 | - | 4,286 | 6,625 | 49,735 | ||||||||||||
| Pennsylvania Live! Master Lease | 25,734 | - | - | - | 25,734 | - | 619 | 4,376 | 30,729 | ||||||||||||
| Casino Queen Master Lease | 16,393 | - | - | - | 16,393 | 385 | - | - | 16,778 | ||||||||||||
| Tropicana Las Vegas Lease | - | 7,525 | - | - | 7,525 | - | - | (3 | ) | 7,522 | |||||||||||
| Rockford Lease | - | 4,080 | - | - | 4,080 | - | - | 1,028 | 5,108 | ||||||||||||
| Rockford Loan | - | - | - | 6,033 | 6,033 | - | - | - | 6,033 | ||||||||||||
| Tioga Downs Lease | 7,348 | - | - | - | 7,348 | - | 3 | 1,132 | 8,483 | ||||||||||||
| Strategic Gaming Leases | 4,599 | - | - | - | 4,599 | - | 211 | 604 | 5,414 | ||||||||||||
| Ione Loan | - | - | - | 1,087 | 1,087 | - | - | - | 1,087 | ||||||||||||
| Bally's Chicago Lease | - | 10,000 | - | - | 10,000 | (10,000 | ) | - | - | - | |||||||||||
| Total | $ | 600,097 | $ | 99,047 | $ | 36,188 | $ | 7,120 | $ | 742,452 | $ | 14,845 | $ | 19,052 | $ | 13,762 | $ | 790,111 | |||
(1) Includes $0.1 million of tenant improvement allowance amortization.
| Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDA | |||||||||||||||
| Gaming and Leisure Properties, Inc. and Subsidiaries | |||||||||||||||
| CONSOLIDATED | |||||||||||||||
| (in thousands, except per share and share data) (unaudited) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income | $ | 156,165 | $ | 214,412 | $ | 326,519 | $ | 393,938 | |||||||
| Gains from dispositions of property, net of tax | - | - | (125 | ) | - | ||||||||||
| Real estate depreciation | 68,749 | 64,777 | 133,278 | 129,654 | |||||||||||
| Funds from operations | $ | 224,914 | $ | 279,189 | $ | 459,672 | $ | 523,592 | |||||||
| Straight-line rent and deferred rent adjustments (1) | (6,433 | ) | (15,790 | ) | (14,845 | ) | (31,580 | ) | |||||||
| Other depreciation | 486 | 485 | 969 | 968 | |||||||||||
| Provision (benefit) for credit losses, net | 53,728 | (3,786 | ) | 92,974 | 19,508 | ||||||||||
| Amortization of land rights | 4,270 | 3,276 | 8,540 | 6,552 | |||||||||||
| Amortization of debt issuance costs, bond premiums and original issuance discounts | 3,227 | 2,685 | 6,459 | 5,369 | |||||||||||
| Capitalized interest | (3,411 | ) | - | (7,016 | ) | - | |||||||||
| Stock based compensation | 6,156 | 5,425 | 15,014 | 13,547 | |||||||||||
| Accretion on investment in leases, financing receivables | (6,866 | ) | (6,776 | ) | (13,762 | ) | (14,660 | ) | |||||||
| Non-cash adjustment to financing lease liabilities | 107 | 129 | 205 | 246 | |||||||||||
| Capital maintenance expenditures (2) | (121 | ) | (462 | ) | (157 | ) | (552 | ) | |||||||
| Adjusted funds from operations | $ | 276,057 | $ | 264,375 | $ | 548,053 | $ | 522,990 | |||||||
| Interest, net (3) | 84,576 | 77,882 | 171,725 | 154,650 | |||||||||||
| Income tax expense | 545 | 412 | 1,109 | 1,049 | |||||||||||
| Capital maintenance expenditures (2) | 121 | 462 | 157 | 552 | |||||||||||
| Amortization of debt issuance costs, bond premiums and original issuance discounts | (3,227 | ) | (2,685 | ) | (6,459 | ) | (5,369 | ) | |||||||
| Capitalized interest | 3,411 | - | 7,016 | - | |||||||||||
| Adjusted EBITDA | $ | 361,483 | $ | 340,446 | $ | 721,601 | $ | 673,872 | |||||||
| FFO, per diluted common share and OP/LTIP units | $ | 0.79 | $ | 1.00 | $ | 1.61 | $ | 1.87 | |||||||
| AFFO, per diluted common share and OP/LTIP units | $ | 0.96 | $ | 0.94 | $ | 1.92 | $ | 1.87 | |||||||
| Weighted average number of common shares and OP/LTIP units outstanding | |||||||||||||||
| Diluted common and restricted shares | 277,797,169 | 272,065,460 | 276,463,591 | 272,042,042 | |||||||||||
| Diluted OP/LTIP units | 8,332,577 | 8,087,630 | 8,329,087 | 8,001,724 | |||||||||||
| Diluted common shares and diluted OP/ LTIP units | 286,129,746 | 280,153,090 | 284,792,678 | 280,043,766 | |||||||||||
_______________________________________
(1) The three month period ended June 30 2025 and June 30, 2024 both include $0.1 million of tenant improvement allowance amortization.
(2) Capital maintenance expenditures are expenditures to replace existing fixed assets with a useful life greater than one year that are obsolete, worn out or no longer cost effective to repair.
(3) Exclude a non-cash interest expense gross up related to certain ground leases.
| Reconciliation of Cash Net Operating Income | |||||||
| Gaming and Leisure Properties, Inc. and Subsidiaries | |||||||
| CONSOLIDATED | |||||||
| (in thousands, except per share and share data) (unaudited) | |||||||
| Three Months Ended June 30, 2025 | Six Months Ended June 30, 2025 | ||||||
| Adjusted EBITDA | $ | 361,483 | $ | 721,601 | |||
| General and administrative expenses | 15,907 | 34,620 | |||||
| Stock based compensation | (6,156 | ) | (15,014 | ) | |||
| Cash net operating income (1) | $ | 371,234 | $ | 741,207 | |||
_______________________________________
(1) Cash net operating income is cash rental income and interest on real estate loans less cash property level expenses.
| Gaming and Leisure Properties, Inc. and Subsidiaries | |||||||
| Consolidated Balance Sheets | |||||||
| (in thousands, except share and per share data) | |||||||
| June 30, 2025 | December 31, 2024 | ||||||
| Assets | |||||||
| Real estate investments, net | $ | 8,054,559 | $ | 8,148,719 | |||
| Investment in leases, financing receivables, net | 2,276,068 | 2,333,114 | |||||
| Investment in leases, sales-type, net | 243,393 | 254,821 | |||||
| Real estate loans, net | 161,168 | 160,590 | |||||
| Right-of-use assets and land rights, net | 1,081,933 | 1,091,783 | |||||
| Cash and cash equivalents | 604,164 | 462,632 | |||||
| Held to maturity investment securities | - | 560,832 | |||||
| Other assets | 70,783 | 63,458 | |||||
| Total assets | $ | 12,492,068 | $ | 13,075,949 | |||
| Liabilities | |||||||
| Accounts payable and accrued expenses | $ | 5,564 | $ | 5,802 | |||
| Accrued interest | 93,622 | 105,752 | |||||
| Accrued salaries and wages | 4,427 | 7,154 | |||||
| Operating lease liabilities | 243,692 | 244,973 | |||||
| Financing lease liabilities | 60,993 | 60,788 | |||||
| Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | 6,892,308 | 7,735,877 | |||||
| Deferred rental revenue | 213,521 | 228,508 | |||||
| Other liabilities | 44,631 | 41,571 | |||||
| Total liabilities | 7,558,758 | 8,430,425 | |||||
| Equity | |||||||
| Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at June 30, 2025 and December 31, 2024) | - | - | |||||
| Common stock ($.01 par value, 500,000,000 shares authorized, 283,007,539 and 274,422,549 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively) | 2,830 | 2,744 | |||||
| Additional paid-in capital | 6,608,591 | 6,209,827 | |||||
| Accumulated deficit | (2,057,380 | ) | (1,944,009 | ) | |||
| Accumulated other comprehensive income | 837 | - | |||||
| Total equity attributable to Gaming and Leisure Properties | 4,554,878 | 4,268,562 | |||||
| Noncontrolling interests in GLPI's Operating Partnership (8,224,939 units outstanding at June 30, 2025 and December 31, 2024, respectively) | 378,432 | 376,962 | |||||
| Total equity | 4,933,310 | 4,645,524 | |||||
| Total liabilities and equity | $ | 12,492,068 | $ | 13,075,949 | |||
Debt Capitalization
The Company's debt structure as of June 30, 2025 was as follows:
| Years to Maturity | Interest Rate | Balance | ||||
| (in thousands) | ||||||
| Unsecured $2,090 Million Revolver Due December 2028 | 3.4 | 5.621 | % | 332,455 | ||
| Term Loan Credit Facility due September 2027 | 2.2 | 5.621 | % | 600,000 | ||
| Senior Unsecured Notes Due April 2026 | 0.8 | 5.375 | % | 975,000 | ||
| Senior Unsecured Notes Due June 2028 | 2.9 | 5.750 | % | 500,000 | ||
| Senior Unsecured Notes Due January 2029 | 3.5 | 5.300 | % | 750,000 | ||
| Senior Unsecured Notes Due January 2030 | 4.5 | 4.000 | % | 700,000 | ||
| Senior Unsecured Notes Due January 2031 | 5.5 | 4.000 | % | 700,000 | ||
| Senior Unsecured Notes Due January 2032 | 6.5 | 3.250 | % | 800,000 | ||
| Senior Unsecured Notes Due December 2033 | 8.4 | 6.750 | % | 400,000 | ||
| Senior Unsecured Notes Due September 2034 | 9.2 | 5.625 | % | 800,000 | ||
| Senior Unsecured Notes Due September 2054 | 29.2 | 6.250 | % | 400,000 | ||
| Other | 1.2 | 4.780 | % | 242 | ||
| Total long-term debt | 6,957,697 | |||||
| Less: unamortized debt issuance costs, bond premiums and original issuance discounts | (65,389 | ) | ||||
| Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | 6,892,308 | |||||
| Weighted average | 6.1 | 5.064 | % | |||
_______________________________________
Rating Agency - Issue Rating
| Rating Agency | Rating | |
| Standard & Poor's | BBB- | |
| Fitch | BBB- | |
| Moody's | Ba1 | |
We seek to provide an opportunity to invest in the growth opportunities afforded by the gaming industry, with the stability and cash flow opportunities of a REIT. Our primary business consists of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements. Under these arrangements, in addition to rent, the tenants are required to pay the following executory costs: (1) all facility maintenance, (2) all insurance required in connection with the leased properties and the business conducted on the leased properties, including coverage of the landlord's interests, (3) taxes levied on or with respect to the leased properties (other than taxes on the income of the lessor) and (4) all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties.
Property and lease information
The Company has disclosed the following key terms of its Master Leases and Single Property Leases in the tables below, along with the properties within each lease at June 30, 2025. We believe the following key terms are important for users of our financial statements to understand.
- The Coverage ratio is a defined term in each respective lease agreement with our tenants and represents the ratio of Adjusted EBITDAR to rent expense for the properties contained within each lease. Adjusted EBITDAR is defined in each respective lease but is generally consistent with the Company's definition of Adjusted EBITDA plus rent expense paid to GLPI.
- Certain leases have a Minimum Escalator Coverage Ratio Governor as disclosed below. Before a rent escalation of up to 2% on the building base rent component of each lease can occur, the minimum coverage ratio for these leases needs to be 1.8 to 1 for the applicable lease year.
- The reported Coverage ratios below with respect to our tenants' rent coverage over the trailing twelve months were provided by our tenants for the most recently available time period. GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy. Rent coverage ratios are not reported for ground leases and development projects nor on leases that have been in effect for less than twelve months.
| Master Leases | ||||
| Penn 2023 Master Lease | Amended Penn Master Lease | |||
| Operator | PENN | PENN | ||
| Properties | Hollywood Casino Aurora | Aurora, IL | Hollywood Casino Lawrenceburg | Lawrenceburg, IN |
| Hollywood Casino Joliet | Joliet, IL | Argosy Casino Alton | Alton, IL | |
| Hollywood Casino Toledo | Toledo, OH | Hollywood Casino at Charles Town Races | Charles Town, WV | |
| Hollywood Casino Columbus | Columbus, OH | Hollywood Casino at Penn National Race Course | Grantville, PA | |
| M Resort | Henderson, NV | Hollywood Casino Bangor | Bangor, ME | |
| Hollywood Casino at the Meadows | Washington, PA | Zia Park Casino | Hobbs, NM | |
| Hollywood Casino Perryville | Perryville, MD | Hollywood Casino Gulf Coast | Bay St. Louis, MS | |
| Argosy Casino Riverside | Riverside, MO | |||
| Hollywood Casino Tunica | Tunica, MS | |||
| Boomtown Biloxi | Biloxi, MS | |||
| Hollywood Casino St. Louis | Maryland Heights, MO | |||
| Hollywood Gaming Casino at Dayton Raceway | Dayton, OH | |||
| Hollywood Gaming Casino at Mahoning Valley Race Track | Youngstown, OH | |||
| 1st Jackpot Casino | Tunica, MS | |||
| Commencement Date | 1/1/2023 | 11/1/2013 | ||
| Lease Expiration Date | 10/31/2033 | 10/31/2033 | ||
| Remaining Renewal Terms | 15 (3x5 years) | 15 (3x5 years) | ||
| Corporate Guarantee | Yes | Yes | ||
| Master Lease with Cross Collateralization | Yes | Yes | ||
| Technical Default Landlord Protection | Yes | Yes | ||
| Default Adjusted Revenue to Rent Coverage | 1.1 | 1.1 | ||
| Competitive Radius Landlord Protection | Yes | Yes | ||
| Escalator Details | ||||
| Yearly Base Rent Escalator Maximum | 1.5% (1) | 2 % | ||
| Coverage ratio at March 31, 2025 | 1.89 | 2.14 | ||
| Minimum Escalator Coverage Governor | N/A | 1.8 | ||
| Yearly Anniversary for Realization | November | November | ||
| Percentage Rent Reset Details | ||||
| Reset Frequency | N/A | 5 years | ||
| Next Reset | N/A | Nov-28 | ||
(1) In addition to the annual escalation, a one-time annualized increase of $1.4 million occurs on November 1, 2027.
| Master Leases | ||||
| Amended Pinnacle Master Lease | Bally's Master Lease | |||
| Operator | PENN | Bally's | ||
| Properties | Ameristar Black Hawk | Black Hawk, CO | Bally's Evansville | Evansville, IN |
| Ameristar East Chicago | East Chicago, IN | Bally's Dover Casino Resort | Dover, DE | |
| Ameristar Council Bluffs | Council Bluffs, IA | Black Hawk (Black Hawk North, West and East casinos) | Black Hawk, CO | |
| L'Auberge Baton Rouge | Baton Rouge, LA | Quad Cities Casino & Hotel | Rock Island, IL | |
| Boomtown Bossier City | Bossier City, LA | Bally's Tiverton Hotel & Casino | Tiverton, RI | |
| L'Auberge Lake Charles | Lake Charles, LA | Hard Rock Casino and Hotel Biloxi | Biloxi, MS | |
| Boomtown New Orleans | New Orleans, LA | |||
| Ameristar Vicksburg | Vicksburg, MS | |||
| River City Casino & Hotel | St. Louis, MO | |||
| Jackpot Properties (Cactus Petes and Horseshu) | Jackpot, NV | |||
| Plainridge Park Casino | Plainridge, MA | |||
| Commencement Date | 4/28/2016 | 6/3/2021 | ||
| Lease Expiration Date | 4/30/2031 | 6/2/2036 | ||
| Remaining Renewal Terms | 20 (4x5 years) | 20 (4x5 years) | ||
| Corporate Guarantee | Yes | Yes | ||
| Master Lease with Cross Collateralization | Yes | Yes | ||
| Technical Default Landlord Protection | Yes | Yes | ||
| Default Adjusted Revenue to Rent Coverage | 1.2 | 1.35 (1) | ||
| Competitive Radius Landlord Protection | Yes | Yes | ||
| Escalator Details | ||||
| Yearly Base Rent Escalator Maximum | 2 % | (2) | ||
| Coverage ratio at March 31, 2025 | 1.69 (3) | 2.01 | ||
| Minimum Escalator Coverage Governor | 1.8 | N/A | ||
| Yearly Anniversary for Realization | May | June | ||
| Percentage Rent Reset Details | ||||
| Reset Frequency | 2 years | N/A | ||
| Next Reset | May-26 | N/A | ||
(1) Effective July 1, 2025, this ratio has been revised so that if the tenant's parent's net leverage is greater than 5.5 to 1, then the adjusted revenue to rent coverage for the last two consecutive fiscal quarters on a cumulative basis for the preceding two consecutive test periods must be at least 1.35. If the tenant's parent's net leverage is equal to or less than 5.5 to 1, then the ratio shall be reduced to 1.2.
(2) If the CPI increase is at least 0.5% for any lease year, then the rent shall increase by the greater of 1% of the rent as of the immediately preceding lease year and the CPI increase capped at 2%. If the CPI is less than 0.5% for such lease year, then the rent shall not increase for such lease year.
(3) Coverage ratio for escalation purposes excludes adjusted revenue and rent attributable to the Plainridge Park facility as well as certain other fixed rent amounts.
| Master Leases | ||||
| Bally's Master Lease II | Casino Queen Master Lease | |||
| Operator | Bally's | Bally's | ||
| Properties | Bally's Kansas City | Kansas City, MO | DraftKings at Casino Queen | East St. Louis, IL (4) |
| Bally's Shreveport | Shreveport, LA | The Queen Baton Rouge | Baton Rouge, LA (4) | |
| Casino Queen Marquette | Marquette, IA | |||
| Belle of Baton Rouge | Baton Rouge, LA | |||
| Commencement Date | 12/16/2024 | 12/17/2021 | ||
| Lease Expiration Date | 12/15/2039 | 12/31/2036 | ||
| Remaining Renewal Terms | 20 (4x5 years) | 20 (4x5 years) | ||
| Corporate Guarantee | Yes | Yes (4) | ||
| Master Lease with Cross Collateralization | Yes | Yes | ||
| Technical Default Landlord Protection | Yes | Yes | ||
| Default Adjusted Revenue to Rent Coverage | 1.35 (1) | 1.35 (1) | ||
| Competitive Radius Landlord Protection | Yes | Yes | ||
| Escalator Details | ||||
| Yearly Base Rent Escalator Maximum | (2) | (3) | ||
| Coverage ratio at March 31, 2025 | 2.72 | 2.26 | ||
| Minimum Escalator Coverage Governor | N/A | N/A | ||
| Yearly Anniversary for Realization | December | December | ||
| Percentage Rent Reset Details | ||||
| Reset Frequency | N/A | N/A | ||
| Next Reset | N/A | N/A | ||
(1) Effective July 1, 2025, this ratio has been revised so that if the tenant's parent's net leverage is greater than 5.5 to 1, then the adjusted revenue to rent coverage for the last two consecutive fiscal quarters on a cumulative basis for the preceding two consecutive test periods must be at least 1.35. If the tenant's parent's net leverage is equal to or less than 5.5 to 1, then the ratio shall be reduced to 1.2.
(2) If the CPI increase is at least 0.5% for any lease year, then the rent shall increase by the greater of 1% of the rent as of the immediately preceding lease year and the CPI increase capped at 2%. If the CPI is less than 0.5% for such lease year, then the rent shall not increase for such lease year.
(3) Rent increases by 0.5% for the first six years. Beginning in the seventh lease year through the remainder of the lease term, if the CPI increases by at least 0.25% for any lease year then annual rent shall be increased by 1.25%, and if the CPI is less than 0.25% then rent will remain unchanged for such lease year.
(4) Effective July 1, 2025, these properties were transferred to Bally's Master II and the associated annual rental income of $28.9 million was reallocated from the Casino Queen Master Lease to Bally's Master Lease II. Additionally, the corporate guarantee for this lease has been removed and was replaced by a guarantee from several Bally's entities.
| Master Leases | ||||
| Boyd Master Lease | Caesars Amended and Restated Master Lease | |||
| Operator | Boyd | Caesars | ||
| Properties | Belterra Casino Resort | Florence, IN | Tropicana Atlantic City | Atlantic City, NJ |
| Ameristar Kansas City | Kansas City, MO | Tropicana Laughlin | Laughlin, NV | |
| Ameristar St. Charles | St. Charles, MO | Trop Casino Greenville | Greenville, MS | |
| Isle Casino Hotel Bettendorf | Bettendorf, IA | |||
| Isle Casino Hotel Waterloo | Waterloo, IA | |||
| Commencement Date | 10/15/2018 | 10/1/2018 | ||
| Lease Expiration Date | 4/30/2031 | 9/30/2038 | ||
| Remaining Renewal Terms | 20 (4x5 years) | 20 (4x5 years) | ||
| Corporate Guarantee | No | Yes | ||
| Master Lease with Cross Collateralization | Yes | Yes | ||
| Technical Default Landlord Protection | Yes | Yes | ||
| Default Adjusted Revenue to Rent Coverage | 1.4 | 1.2 | ||
| Competitive Radius Landlord Protection | Yes | Yes | ||
| Escalator Details | ||||
| Yearly Base Rent Escalator Maximum | 2 % | 1.75 % (1) | ||
| Coverage ratio at March 31, 2025 | 2.48 | 1.87 | ||
| Minimum Escalator Coverage Governor | 1.8 | N/A | ||
| Yearly Anniversary for Realization | May | October | ||
| Percentage Rent Reset Details | ||||
| Reset Frequency | 2 years | N/A | ||
| Next Reset | May-26 | N/A | ||
(1) Building base rent will be increased by 1.75% in the 7th and 8th lease year and 2% in the 9th lease year and each year thereafter.
| Master Leases | ||||
| Pennsylvania Live! Master Lease | Strategic Gaming Leases (1) | |||
| Cordish | Strategic | |||
| Properties | Live! Casino & Hotel Philadelphia | Philadelphia, PA | Silverado Franklin Hotel & Gaming Complex | Deadwood, SD |
| Live! Casino Pittsburgh | Greensburg, PA | Deadwood Mountain Grand Casino | Deadwood, SD | |
| Baldini's Casino | Sparks, NV | |||
| Commencement Date | 3/1/2022 | 5/16/2024 | ||
| Lease Expiration Date | 2/28/2061 | 5/31/2049 | ||
| Remaining Renewal Terms | 21 (1x11 years, 1x10 years) | 20 (2x10 years) | ||
| Corporate Guarantee | No | Yes | ||
| Master Lease with Cross Collateralization | Yes | Yes | ||
| Technical Default Landlord Protection | Yes | Yes | ||
| Default Adjusted Revenue to Rent Coverage | 1.4 | 1.4 (2) | ||
| Competitive Radius Landlord Protection | Yes | Yes | ||
| Escalator Details | ||||
| Yearly Base Rent Escalator Maximum | 1.75 % | 2% (2) | ||
| Coverage ratio at March 31, 2025 | 2.48 | N/A | ||
| Minimum Escalator Coverage Governor | N/A | N/A | ||
| Yearly Anniversary for Realization | March | Jun-26 | ||
| Percentage Rent Reset Details | ||||
| Reset Frequency | N/A | N/A | ||
| Next Reset | N/A | N/A | ||
(1) Consists of two leases that are cross collateralized and co-terminus with each other.
(2) The default adjusted revenue to rent coverage declines to 1.25 if the tenant's adjusted revenues total $75 million or more. Annual rent escalates at 2% beginning in year three of the lease and in year 11 escalates based on the greater of 2% or CPI, capped at 2.5%.
| Single Property Leases | ||||
| Belterra Park Lease | Horsehoe St Louis Lease | Morgantown Lease | MD Live! Lease | |
| Operator | Boyd | Caesar | PENN | Cordish |
| Properties | Belterra Park Gaming & Entertainment Center | Horseshoe St. Louis | Hollywood Casino Morgantown | Live! Casino & Hotel Maryland |
| Cincinnati, OH | St. Louis, MO | Morgantown, PA | Hanover, MD | |
| Commencement Date | 10/15/2018 | 9/29/2020 | 10/1/2020 | 12/29/2021 |
| Lease Expiration Date | 04/30/2031 | 10/31/2033 | 10/31/2040 | 12/31/2060 |
| Remaining Renewal Terms | 20 (4x5 years) | 20 (4x5 years) | 30 (6x5 years) | 21 (1x11 years, 1x10 years) |
| Corporate Guarantee | No | Yes | Yes | No |
| Technical Default Landlord Protection | Yes | Yes | Yes | Yes |
| Default Adjusted Revenue to Rent Coverage | 1.4 | 1.2 | N/A | 1.4 |
| Competitive Radius Landlord Protection | Yes | Yes | N/A | Yes |
| Escalator Details | ||||
| Yearly Base Rent Escalator Maximum | 2% | 1.25% (1) | 1.25% (2) | 1.75% |
| Coverage ratio at March 31, 2025 | 3.31 | 1.95 | N/A | 3.60 |
| Minimum Escalator Coverage Governor | 1.8 | N/A | N/A | N/A |
| Yearly Anniversary for Realization | May | October | December | January |
| Percentage Rent Reset Details | ||||
| Reset Frequency | 2 years | N/A | N/A | N/A |
| Next Reset | May 2026 | N/A | N/A | N/A |
(1) For the second through fifth lease years, after which time the annual escalation becomes 1.75% for the 6th and 7th lease years and then 2% for the remaining term of the lease.
(2) If the CPI increase is at least 0.5% for any lease year, the rent for such lease year shall increase by 1.25% of rent as of the immediately preceding lease year, and if the CPI increase is less than 0.5% for such lease year, then the rent shall not increase for such lease year.
| Single Property Leases | ||||
| Tropicana Lease | Tioga Downs Lease | Rockford Lease | Chicago Lease | |
| Operator | Bally's | American Racing and Entertainment | (managed by Hard Rock) | Bally's |
| Properties | Tropicana Las Vegas | Tioga Downs | Hard Rock Casino Rockford | Bally's Chicago Development |
| Las Vegas, NV | Nicholas, NY | Rockford, IL | Chicago, IL | |
| Commencement Date | 9/26/2022 | 2/6/2024 | 8/29/2023 | 9/11/2024 |
| Lease Expiration Date | 9/25/2072 | 2/28/2054 | 8/31/2122 | 11/30/2121 (4) |
| Remaining Renewal Terms | 49 (1 x 24 years, 1 x 25 years) | 32 years and 10 months (2x10 years, 1x12 years and 10 months) | None | (4) |
| Corporate Guarantee | Yes | Yes | No | (4) |
| Technical Default Landlord Protection | Yes | Yes | Yes | (4) |
| Default Adjusted Revenue to Rent Coverage | 1.35 (1) | 1.4 | 1.4 | (4) |
| Competitive Radius Landlord Protection | Yes | Yes | Yes | (4) |
| Escalator Details | ||||
| Yearly Base Rent Escalator Maximum | (2) | 1.75% (3) | 2% | (4) |
| Coverage ratio at March 31, 2025 | N/A | 2.03 | N/A | N/A |
| Minimum Escalator Coverage Governor | N/A | N/A | N/A | N/A |
| Yearly Anniversary for Realization | October | March | September | (4) |
| Percentage Rent Reset Details | ||||
| Reset Frequency | N/A | N/A | N/A | N/A |
| Next Reset | N/A | N/A | N/A | N/A |
(1) Effective July 1, 2025, this ratio has been revised so that if the tenant's parent's net leverage is greater than 5.5 to 1, then the adjusted revenue to rent coverage for the last two consecutive fiscal quarters on a cumulative basis for the preceding two consecutive test periods must be at least 1.35. If the tenant's parent's net leverage is equal to or less than 5.5 to 1, then the ratio shall be reduced to 1.2.
(2) If the CPI increase is at least 0.5% for any lease year, then the rent shall increase by the greater of 1% of the rent as of the immediately preceding lease year and the CPI increase capped at 2%. If the CPI is less than 0.5% for such lease year, then the rent shall not increase for such lease year.
(3) Increases by 1.75% beginning with the first anniversary and increases to 2% beginning in year fifteen of the lease through the remainder of the initial lease term.
(4) In July 2025, the Company entered into a Chicago development agreement for the Chicago casino resort project and amended the existing land lease to include the building (the "Chicago Lease"). The Chicago Lease has an initial term of 15 years followed by four 5-year renewals at the tenant's option. If the CPI increase is at least 0.5% for any lease year, then the rent shall increase by the greater of 1% of the rent as of the immediately preceding lease year and the CPI increase capped at 2%. If the CPI is less than 0.5% for such lease year, then the rent shall not increase for such lease year. Finally, the default adjusted revenue to rent coverage ratio shall be 1.35, subject to various conditions that could lower such ratio to 1.20. The lease is not subject to a corporate guarantee.
Funding commitments
As of June 30, 2025, we have entered into various commitments or call rights to finance/acquire future investments in gaming and related facilities for our tenants. These are detailed in the table below. Our tenants retain the option to decline our financing for certain projects and may seek alternative financing solutions. The inclusion of a commitment in this disclosure does not guarantee that the financing will be utilized by the tenant in circumstances where a tenant has the option.
| Description | Maximum Commitment amount | Amount funded at June 30, 2025 | |
| Relocation of Hollywood Casino Aurora | $225 million | None | |
| Relocation of Hollywood Casino Joliet (1) | $130 million | None | |
| Construction of a hotel at Hollywood Casino Columbus and a hotel tower at the M Resort | $220 million | None | |
| Funding associated with a landside move at Ameristar Casino Council Bluffs | (2) | None | |
| Potential transaction at the former Tropicana Las Vegas site with Bally's | $175 million | $48.5 million | |
| Real estate construction costs for Bally's Chicago | $940 million | None | |
| Funding and oversight of a landside move and hotel renovation at The Belle | $111 million | $59.3 million | |
| Construction costs for a landside development project at Casino Queen Marquette | $16.5 million | $2.3 million | |
| Ione Loan to fund a new casino development near Sacramento, California | $110 million | $25.8 million | |
| Call right to acquire Bally's Lincoln | $735 million | None | |
(1) On June 6, 2025, PENN gave notice to the Company that it intended to utilize the $130 million commitment for the project. GLPI expects to fund this amount on August 1, 2025 and will receive a 7.75% cap rate on the funding.
(2) The Company has agreed to fund, if requested by PENN at their sole discretion, on or before March 1, 2029, construction improvements in an amount not to exceed the greater of (i) the hard costs associated with the project and (ii) $150.0 million.
Disclosure Regarding Non-GAAP Financial Measures
FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP units, Adjusted EBITDA and Cash Net Operating Income ("Cash NOI"), which are detailed in the reconciliation tables that accompany this release, are used by the Company as performance measures for benchmarking against the Company's peers and as internal measures of business operating performance, which is used for a bonus metric. These metrics are presented assuming full conversion of limited partnership units to common shares and therefore before the income statement impact of non-controlling interests. The Company believes FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP units, Adjusted EBITDA and Cash NOI provide a meaningful perspective of the underlying operating performance of the Company's current business. This is especially true since these measures exclude real estate depreciation and we believe that real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. Cash NOI is rental and other property income, less cash property level expenses. Cash NOI excludes depreciation, the amortization of land rights, real estate general and administrative expenses, other non-routine costs and the impact of certain generally accepted accounting principles ("GAAP") adjustments to rental revenue, such as straight-line rent and deferred rent adjustments and non-cash ground lease income and expense. It is management's view that Cash NOI is a performance measure used to evaluate the operating performance of the Company's real estate operations and provides investors relevant and useful information because it reflects only income and operating expense items that are incurred at the property level and presents them on an unleveraged basis.
FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP units, Adjusted EBITDA and Cash NOI are non-GAAP financial measures that are considered supplemental measures for the real estate industry and a supplement to GAAP measures. NAREIT defines FFO as net income (computed in accordance with GAAP), excluding (gains) or losses from dispositions of property, net of tax and real estate depreciation. We have defined AFFO as FFO excluding, as applicable to the particular period, stock based compensation expense, the amortization of debt issuance costs, bond premiums and original issuance discounts, other depreciation, the amortization of land rights, accretion on investment in leases, financing receivables, non-cash adjustments to financing lease liabilities, straight-line rent and deferred rent adjustments, losses on debt extinguishment, capitalized interest and provision (benefit) for credit losses, net, reduced by capital maintenance expenditures. We have defined Adjusted EBITDA as net income excluding, as applicable to the particular period, interest, net, income tax expense, real estate depreciation, other depreciation, (gains) or losses from dispositions of property, net of tax, stock based compensation expense, straight-line rent and deferred rent adjustments, the amortization of land rights, accretion on investment in leases, financing receivables, non-cash adjustments to financing lease liabilities, losses on debt extinguishment, and provision (benefit) for credit losses, net. Finally, we have defined Cash NOI as Adjusted EBITDA excluding general and administrative expenses and stock based compensation expense.
FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP units, Adjusted EBITDA and Cash NOI are not recognized terms under GAAP. These non-GAAP financial measures: (i) do not represent cash flow from operations as defined by GAAP; (ii) should not be considered as an alternative to net income as a measure of operating performance or to cash flows from operating, investing and financing activities; and (iii) are not alternatives to cash flow as a measure of liquidity. In addition, these measures should not be viewed as an indication of our ability to fund all of our cash needs, including to make cash distributions to our shareholders, to fund capital improvements, or to make interest payments on our indebtedness. Investors are also cautioned that FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP units, Adjusted EBITDA and Cash NOI, as presented, may not be comparable to similarly titled measures reported by other real estate companies, including REITs, due to the fact that not all real estate companies use the same definitions. Our presentation of these measures does not replace the presentation of our financial results in accordance with GAAP.
About Gaming and Leisure Properties
GLPI is engaged in the business of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements, pursuant to which the tenant is responsible for all facility maintenance, insurance required in connection with the leased properties and the business conducted on the leased properties, taxes levied on or with respect to the leased properties and all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties.
Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including our expectations regarding our future growth and cash flows in 2025 and beyond, 2025 AFFO guidance, the future issuance of securities and the Company benefiting from 2024 portfolio additions and recently completed transactions. Forward-looking statements can be identified by the use of forward-looking terminology such as "expects," "believes," "estimates," "intends," "may," "will," "should" or "anticipates" or the negative or other variation of these or similar words, or by discussions of future events, strategies or risks and uncertainties. Such forward looking statements are inherently subject to risks, uncertainties and assumptions about GLPI and its subsidiaries, including risks related to the following: the ability of GLPI or its partners to successfully complete construction of various casino projects currently under development for which GLPI has agreed to provide construction development funding, including Bally's Chicago, and the ability and willingness of GLPI's partners to meet and/or perform their respective obligations under the applicable construction financing and/or development documents; the impact that higher inflation and interest rates and uncertainty with respect to the future state of the economy could have on discretionary consumer spending, including the casino operations of our tenants; unforeseen consequences related to U.S. government economic, monetary or trade policies and stimulus packages on inflation rates, interest rates and economic growth; the ability of GLPI's tenants to maintain the financial strength and liquidity necessary to satisfy their respective obligations and liabilities to third parties, including, without limitation, to satisfy obligations under their existing credit facilities and other indebtedness; the availability of and the ability to identify suitable and attractive acquisition and development opportunities and the ability to acquire and lease the respective properties on favorable terms; the degree and nature of GLPI's competition; the ability to receive, or delays in obtaining, the regulatory approvals required to own and/or operate its properties, or other delays or impediments to completing GLPI's planned acquisitions or projects; the potential of a new pandemic, including its effect on the ability or desire of people to gather in large groups (including in casinos), which could impact GLPI's financial results, operations, outlooks, plans, goals, growth, cash flows, liquidity, and stock price; GLPI's ability to maintain its status as a REIT, given the highly technical and complex Internal Revenue Code provisions for which only limited judicial and administrative authorities exist, where even a technical or inadvertent violation could jeopardize REIT qualification and where requirements may depend in part on the actions of third parties over which GLPI has no control or only limited influence; the satisfaction of certain asset, income, organizational, distribution, shareholder ownership and other requirements on a continuing basis in order for GLPI to maintain its REIT status; the ability and willingness of GLPI's tenants and other third parties to meet and/or perform their obligations under their respective contractual arrangements with GLPI, including lease and note requirements and in some cases, their obligations to indemnify, defend and hold GLPI harmless from and against various claims, litigation and liabilities; the ability of GLPI's tenants to comply with laws, rules and regulations in the operation of GLPI's properties, to deliver high quality services, to attract and retain qualified personnel and to attract customers; the ability to generate sufficient cash flows to service and comply with financial covenants under GLPI's outstanding indebtedness; GLPI's ability to access capital through debt and equity markets in amounts and at rates and costs acceptable to GLPI, including for acquisitions or refinancings due to maturities; adverse changes in GLPI's credit rating; the availability of qualified personnel and GLPI's ability to retain its key management personnel; changes in the U.S. tax law and other state, federal or local laws, whether or not specific to real estate, REITs or to the gaming, lodging or hospitality industries; changes in accounting standards; the impact of weather or climate events or conditions, natural disasters, acts of terrorism and other international hostilities, war (including the current conflict between Russia and Ukraine and conflicts in the Middle East) or political instability; the risk that the historical financial statements included herein do not reflect what the business, financial position or results of operations of GLPI may be in the future; other risks inherent in the real estate business, including potential liability relating to environmental matters and illiquidity of real estate investments; GLPI's ability to attract, motivate and retain key personnel; and other factors described in GLPI's Annual Report on Form 10-K for the year ended December 31, 2024, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, each as filed with the Securities and Exchange Commission. All subsequent written and oral forward-looking statements attributable to GLPI or persons acting on GLPI's behalf are expressly qualified in their entirety by the cautionary statements included in this press release. GLPI undertakes no obligation to publicly update or revise any forward-looking statements contained or incorporated by reference herein, whether as a result of new information, future events or otherwise, except as required by law. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this press release may not occur as presented or at all.
| Contact | |
| Gaming and Leisure Properties, Inc. | Investor Relations |
| Desiree A. Burke, Chief Financial Officer and Treasurer | Joseph Jaffoni, Richard Land, James Leahy at JCIR |
| 610/401-2900 | 212/835-8500 |
| investorinquiries@glpropinc.com | glpi@jcir.com |
