Upgrade to SI Premium - Free Trial

Gaming and Leisure Properties, Inc. Reports Second Quarter 2020 Results

July 30, 2020 4:15 PM

WYOMISSING, Pa., July 30, 2020 (GLOBE NEWSWIRE) -- Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) (“GLPI” or the “Company”) today announced financial results for the second quarter ended June 30, 2020.

Peter Carlino, Chairman and Chief Executive Officer of GLPI, commented, "Throughout the second quarter we took active measures to offset the impact of the COVID-19 outbreak on our leading, diversified portfolio of regional gaming assets, which are managed by the industry’s top operators. Our initiatives enhanced liquidity and provided the sector's only investment-grade balance sheet with incremental financial flexibility. At the same time, our efforts supported our tenants and ensured the continuity and predictability of our rental cash flows. Recent amendments and increases to the size of our credit facility and the proceeds from our recent $500.0 million public offering of 4.00% Senior Notes Due 2031 enabled the repayment of all borrowings under our $1.175 billion revolving credit facility. These efforts, along with the encouraging reopening of 43 of 45 of our properties, and the actions our industry leading publicly traded tenants have taken to strengthen their balance sheets through public market capital raises, have significantly increased the visibility and predictability of our rental receipts going forward. We remain focused on creating incremental value and cash flows from the transactions completed with our tenants since the pandemic outbreak. We will also continue to prudently manage our balance sheet and capital structure to deliver attractive shareholder returns.”

Recent Developments

Liquidity and Balance Sheet Update

Financial Highlights

Three Months Ended June 30,
(in millions, except per share data) 2020 Actual 2019 Actual
Total Revenue $262.0 $289.0
Income From Operations $180.7 $170.8
Net Income $112.4 $93.0
FFO (1) $166.9 $158.6
AFFO (2) $180.6 $185.0
Adjusted EBITDA (3) $246.9 $260.9
Net income, per diluted common share $0.52 $0.43
FFO, per diluted common share $0.77 $0.74
AFFO, per diluted common share $0.84 $0.86

________________________________________

(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, the amortization of debt issuance costs, bond premiums and original issuance discounts, other depreciation, amortization of land rights, straight-line rent adjustments, losses on debt extinguishment, 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, amortization of land rights, losses on debt extinguishment and loan impairment charges.

Mitigation Efforts and Anticipated Impact of COVID-19 Outbreak

Dividend

On April 29, 2020, the Company's Board of Directors declared a second quarter dividend of $0.60 per share on the Company's common stock, consisting of a combination of cash and shares of the Company's common stock. The dividend was paid on June 26, 2020, to shareholders of record on May 13, 2020. The adjusted quarterly dividend level reflects the impact of the COVID-19 closures on the Company's tenants and anticipates that the Company's major tenants will continue to fulfill their financial obligations to the Company. It is anticipated that the portion of dividends to be paid in shares will be limited to periods during which non-cash rents are realized by the Company.

The Company expects the dividend to be a taxable dividend to shareholders, regardless of whether a particular shareholder received the dividend in the form of cash or shares. The Company reserves the right to pay future dividends entirely in cash, and the composition of future dividends with respect to cash and stock will be made by the Board of Directors on a quarterly basis.

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, 2020, GLPI's portfolio consisted of interests in 45 gaming and related facilities, including approximately 35 acres of real estate at Tropicana Las Vegas and the Company's wholly-owned and operated Hollywood Casino Baton Rouge and Hollywood Casino Perryville, which are referred to as the "TRS Properties", the real property associated with 32 gaming and related facilities operated by PENN (excluding the Tropicana Las Vegas), the real property associated with 5 gaming and related facilities operated by Caesars, the real property associated with 4 gaming and related facilities operated by Boyd Gaming Corporation 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 23.3 million square feet of improvements.

Conference Call Details

The Company will hold a conference call on July 31, 2020 at 9:00 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: 1-877/407-0784International: 1-201/689-8560

Conference Call Playback:Domestic: 1-844/512-2921International: 1-412/317-6671Passcode: 13705966The playback can be accessed through Friday August 7, 2020.

WebcastThe 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 SUBSIDIARIESConsolidated Statements of Operations(in thousands, except per share data) (unaudited)

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Revenues
Rental income$245,749 $248,563 $495,156 $496,241
Interest income from real estate loans6,240 7,201 13,556 14,394
Total income from real estate251,989 255,764 508,712 510,635
Gaming, food, beverage and other9,979 33,249 36,738 66,242
Total revenues261,968 289,013 545,450 576,877
Operating expenses
Gaming, food, beverage and other4,858 19,168 21,361 38,190
Land rights and ground lease expense5,781 15,229 13,859 24,478
General and administrative13,223 15,984 29,211 33,224
Depreciation (1)57,390 67,865 113,953 126,443
Loan impairment charges 13,000
Total operating expenses81,252 118,246 178,384 235,335
Income from operations180,716 170,767 367,066 341,542
Other income (expenses)
Interest expense(69,474) (76,523) (141,478) (153,251)
Interest income273 248 469 337
Losses on debt extinguishment(5) (17,334)
Total other expenses(69,206) (76,275) (158,343) (152,914)
Income before income taxes111,510 94,492 208,723 188,628
Income tax provision(840) 1,459 (521) 2,585
Net income$112,350 $93,033 $209,244 $186,043
Earnings per common share:
Basic earnings per common share$0.52 $0.43 $0.97 $0.87
Diluted earnings per common share$0.52 $0.43 $0.97 $0.86

(1) Results for the three month period ended June 30, 2019 included the acceleration of $10.3 million of depreciation expense due to the closure of the Resorts Casino Tunica property.

GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIESOperations(in thousands) (unaudited)

TOTAL REVENUES ADJUSTED EBITDA
Three Months Ended June 30, Three Months Ended June 30,
2020 2019 2020 2019
Real estate$251,989 $255,764 $246,009 $252,368
GLP Holdings, LLC (TRS)9,979 33,249 851 8,502
Total$261,968 $289,013 $246,860 $260,870
TOTAL REVENUES ADJUSTED EBITDA
Six Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Real estate$508,712 $510,635 $499,868 $502,478
GLP Holdings, LLC (TRS)36,738 66,242 5,805 16,811
Total$545,450 $576,877 $505,673 $519,289

GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIESGeneral and Administrative Expense(in thousands) (unaudited)

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Real estate general and administrative expenses$8,961 $10,400 $19,646 $21,978
GLP Holdings, LLC (TRS) general and administrative expenses4,262 5,584 9,565 11,246
Total reported general and administrative expenses (1)$13,223 $15,984 $29,211 $33,224

_____________________________________

(1) General and administrative expenses include payroll related expenses, insurance, utilities, professional fees and other administrative costs.

GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIESCurrent Year Revenue Detail(in thousands) (unaudited)

Three Months Ended June 30. 2020 PENN Master Lease PENN Amended Pinnacle Master Lease CZR Master Lease and Loan BYD Master Lease BYD Belterra Lease PENN - Meadows Lease Casino Queen Lease Total
Building base rent $69,852 $56,800 $15,534 $18,910 $446 $3,952 $250 $165,744
Land base rent 23,492 17,814 3,340 2,947 316 47,909
Percentage rent 15,319 7,121 3,340 2,577 303 2,792 31,452
Total cash rental income (1) $108,663 $81,735 $22,214 $24,434 $1,065 $6,744 $250 $245,105
Straight-line rent adjustments $2,232 $(1,024) $(2,894) $(362) $(203) $573 $ (1,678)
Ground rent in revenue 427 1,318 147 380 2,272
Other rental revenue 50 50
Total rental income $111,322 $82,029 $19,467 $24,452 $862 $7,367 $250 $245,749
Interest income from real estate loans 5,701 539 6,240
Total income from real estate $111,322 $82,029 $25,168 $24,991 $862 $7,367 $250 $251,989
Six Months Ended June 30. 2020 PENN Master Lease PENN Amended Pinnacle Master Lease CZR Master Lease and Loan BYD Master Lease BYD Belterra Lease PENN - Meadows Lease Casino Queen Lease Total
Building base rent $139,704 $113,600 $31,068 $37,821 $446 $7,905 $2,525 $333,069
Land base rent 46,984 35,628 6,680 5,893 316 95,501
Percentage rent 35,647 15,063 6,680 5,385 303 5,584 1,356 70,018
Total cash rental income (1) $222,335 $164,291 $44,428 $49,099 $1,065 $13,489 $3,881 $498,588
Straight-line rent adjustments $4,463 $(7,342) $(5,789) $(2,596) $(203) $1,145 (10,322)
Ground rent in revenue 1,167 2,925 1,870 801 6,763
Other rental revenue 127 127
Total rental income $227,965 $159,874 $40,509 $47,304 $862 $14,761 $3,881 $495,156
Interest income from real estate loans 11,402 2,154 13,556
Total income from real estate $227,965 $159,874 $51,911 $49,458 $862 $14,761 $3,881 $508,712

_______________________________________

(1) Cash rental income for the PENN leases is inclusive of rent credits recognized in connection with the Tropicana Las Vegas transaction which closed on April 16, 2020.

Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDAGaming and Leisure Properties, Inc. and SubsidiariesCONSOLIDATED(in thousands, except per share and share data) (unaudited)

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Net income$112,350 $93,033 $209,244 $186,043
(Gains) losses from dispositions of property(8) 6 (7) 13
Real estate depreciation (1)54,551 65,568 108,830 121,243
Funds from operations$166,893 $158,607 $318,067 $307,299
Straight-line rent adjustments1,678 8,643 10,322 17,287
Other depreciation (2)2,839 2,297 5,123 5,200
Amortization of land rights3,020 9,406 6,040 12,496
Amortization of debt issuance costs, bond premiums and original issuance discounts2,593 2,899 5,363 5,790
Stock based compensation4,064 4,183 8,299 8,508
Losses on debt extinguishment5 17,334
Loan impairment charges 13,000
Capital maintenance expenditures (3)(495) (1,017) (1,141) (1,547)
Adjusted funds from operations$180,597 $185,018 $369,407 $368,033
Interest, net$69,201 $76,275 $141,009 $152,914
Income tax expense$(840) $1,459 $(521) $2,585
Capital maintenance expenditures (3)$495 $1,017 $1,141 $1,547
Amortization of debt issuance costs, bond premiums and original issuance discounts$(2,593) $(2,899) $(5,363) $(5,790)
Adjusted EBITDA$246,860 $260,870 $505,673 $519,289
Net income, per diluted common share$0.52 $0.43 $0.97 $0.86
FFO, per diluted common share$0.77 $0.74 $1.47 $1.43
AFFO, per diluted common share$0.84 $0.86 $1.71 $1.71
Weighted average number of common shares outstanding
Diluted 215,931,653 215,604,907 215,868,231 215,520,316

__________________________________________

(1) Real estate depreciation expense for the three month period ended June 30, 2019 included the acceleration of $10.3 million of depreciation expense due to the closure of the Resorts Casino Tunica property.

(2) 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.

(3) 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, AFFO to Adjusted EBITDA and Adjusted EBITDA to Cash Net Operating Income Gaming and Leisure Properties, Inc. and SubsidiariesREAL ESTATE and CORPORATE (REIT)(in thousands) (unaudited)

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Net income$117,268 $90,197 $213,789 $180,960
Losses from dispositions of property 1 8
Real estate depreciation54,551 65,568 108,830 121,243
Funds from operations$171,819 $155,766 $322,619 $302,211
Straight-line rent adjustments1,678 8,643 10,322 17,287
Other depreciation (1)498 499 995 999
Amortization of land rights3,020 9,406 6,040 12,496
Amortization of debt issuance costs, bond premiums and original issuance discounts2,593 2,899 5,363 5,790
Stock based compensation4,064 4,183 8,299 8,508
Losses on debt extinguishment5 17,334
Loan impairment charges 13,000
Capital maintenance expenditures (2)(56) (2) (144) (4)
Adjusted funds from operations$183,621 $181,394 $370,828 $360,287
Interest, net (3)64,743 73,674 133,950 147,712
Income tax expense182 197 309 265
Capital maintenance expenditures (2)56 2 144 4
Amortization of debt issuance costs, bond premiums and original issuance discounts(2,593) (2,899) (5,363) (5,790)
Adjusted EBITDA$246,009 $252,368 $499,868 $502,478
Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Adjusted EBITDA$246,009 $252,368 $499,868 $502,478
Real estate general and administrative expenses8,961 10,400 19,646 21,978
Stock based compensation(4,064) (4,183) (8,299) (8,508)
Losses from dispositions of property (1) (8)
Cash net operating income (4)$250,906 $258,584 $511,215 $515,940

________________________________________

(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, net is net of intercompany interest eliminations of $4.5 million and $7.1 million for the three months and six months ended June 30, 2020 compared to $2.6 million and $5.2 million for the corresponding periods in the prior year.

(4) Cash net operating income is rental and other property income, inclusive of rent credits recognized in connection with the Tropicana Las Vegas transaction less cash property level expenses.

Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDAGaming and Leisure Properties, Inc. and SubsidiariesGLP HOLDINGS, LLC (TRS)(in thousands) (unaudited)

Three Months Ended June 30, Six Months Ended June 30,
2020 2019 2020 2019
Net income$(4,918) $2,836 $(4,545) $5,083
Losses from dispositions of property(8) 5 (7) 5
Funds from operations$(4,926) $2,841 $(4,552) $5,088
Other depreciation (1)2,341 1,798 4,128 4,201
Capital maintenance expenditures (2)(439) (1,015) (997) (1,543)
Adjusted funds from operations$(3,024) $3,624 $(1,421) $7,746
Interest, net4,458 2,601 7,059 5,202
Income tax expense(1,022) 1,262 (830) 2,320
Capital maintenance expenditures (2)439 1,015 997 1,543
Adjusted EBITDA$851 $8,502 $5,805 $16,811

________________________________________

(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 SubsidiariesConsolidated Balance Sheets(in thousands, except share and per share data)

June 30, 2020 December 31, 2019
Assets
Real estate investments, net$7,049,408 $7,100,555
Property and equipment, used in operations, net90,888 94,080
Real estate of Tropicana Las Vegas , net306,715
Real estate loans246,000 303,684
Right-of-use assets and land rights, net831,552 838,734
Cash and cash equivalents74,050 26,823
Prepaid expenses2,582 4,228
Goodwill16,067 16,067
Other intangible assets9,577 9,577
Deferred tax assets6,561 6,056
Other assets32,025 34,494
Total assets$8,665,425 $8,434,298
Liabilities
Accounts payable$1,124 $1,006
Accrued expenses3,766 6,239
Accrued interest58,150 60,695
Accrued salaries and wages3,493 13,821
Gaming, property, and other taxes1,632 944
Income taxes payable266
Lease liabilities182,856 183,971
Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts5,768,330 5,737,962
Deferred rental revenue515,495 328,485
Deferred tax liabilities307 279
Other liabilities27,241 26,651
Total liabilities6,562,660 6,360,053
Shareholders’ equity
Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at June 30, 2020 and December 31, 2019)
Common stock ($.01 par value, 500,000,000 shares authorized, 217,821,237 and 214,694,165 shares issued and outstanding at June 30, 2020 and December 31, 2019, respectively)2,178 2,147
Additional paid-in capital3,955,293 3,959,383
Accumulated deficit(1,854,706) (1,887,285)
Total shareholders’ equity2,102,765 2,074,245
Total liabilities and shareholders’ equity $8,665,425 $8,434,298

Debt Capitalization

The Company had $74.1 million of unrestricted cash and $5.77 billion in total debt at June 30, 2020. The Company’s debt structure as of June 30, 2020 was as follows:

As of March 31, 2020
Years to MaturityInterest Rate Balance
(in thousands)
Unsecured $1,175 Million Revolver Due May 2023 (1)2.9—%
Unsecured Term Loan A-1 Due April 2021 (1)0.81.679% 224,981
Unsecured Term Loan A-2 Due May 2023 (1)2.91.682% 424,019
Senior Unsecured Notes Due November 20233.35.375% 500,000
Senior Unsecured Notes Due September 20244.23.350% 400,000
Senior Unsecured Notes Due June 20254.95.250% 850,000
Senior Unsecured Notes Due April 20265.85.375% 975,000
Senior Unsecured Notes Due June 20287.95.750% 500,000
Senior Unsecured Notes Due January 20298.65.300% 750,000
Senior Unsecured Notes Due January 20309.64.000% 700,000
Senior Unsecured Notes Due January 203110.64.000% 500,000
Finance lease liability6.24.780% 925
Total long-term debt 5,824,925
Less: unamortized debt issuance costs, bond premiums and original issuance discounts (56,595)
Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts 5,768,330
Weighted average6.34.55%

________________________________________

(1) The rate on the term loan facility and revolver is LIBOR plus 1.50%.

(2) Total debt net of cash totaled $5.7 billion at June 30, 2020.

Rating Agency Update - Issue Rating

Rating Agency Rating
Standard & Poor's BBB-
Fitch BBB-
Moody's Ba1

Properties

DescriptionLocationDate AcquiredTenant/Operator
PENN Master Lease (19 Properties)
Hollywood Casino LawrenceburgLawrenceburg, IN11/1/2013PENN
Hollywood Casino AuroraAurora, IL11/1/2013PENN
Hollywood Casino JolietJoliet, IL11/1/2013PENN
Argosy Casino AltonAlton, IL11/1/2013PENN
Hollywood Casino ToledoToledo, OH11/1/2013PENN
Hollywood Casino ColumbusColumbus, OH11/1/2013PENN
Hollywood Casino at Charles Town RacesCharles Town, WV11/1/2013PENN
Hollywood Casino at Penn National Race CourseGrantville, PA11/1/2013PENN
M ResortHenderson, NV11/1/2013PENN
Hollywood Casino BangorBangor, ME11/1/2013PENN
Zia Park CasinoHobbs, NM11/1/2013PENN
Hollywood Casino Gulf CoastBay St. Louis, MS11/1/2013PENN
Argosy Casino RiversideRiverside, MO11/1/2013PENN
Hollywood Casino TunicaTunica, MS11/1/2013PENN
Boomtown BiloxiBiloxi, MS11/1/2013PENN
Hollywood Casino St. LouisMaryland Heights, MO11/1/2013PENN
Hollywood Gaming Casino at Dayton RacewayDayton, OH11/1/2013PENN
Hollywood Gaming Casino at Mahoning Valley Race TrackYoungstown, OH11/1/2013PENN
1st Jackpot CasinoTunica, MS5/1/2017PENN
Amended Pinnacle Master Lease (12 Properties)
Ameristar Black HawkBlack Hawk, CO4/28/2016PENN
Ameristar East ChicagoEast Chicago, IN4/28/2016PENN
Ameristar Council BluffsCouncil Bluffs, IA4/28/2016PENN
L'Auberge Baton RougeBaton Rouge, LA4/28/2016PENN
Boomtown Bossier CityBossier City, LA4/28/2016PENN
L'Auberge Lake CharlesLake Charles, LA4/28/2016PENN
Boomtown New OrleansNew Orleans, LA4/28/2016PENN
Ameristar VicksburgVicksburg, MS4/28/2016PENN
River City Casino & HotelSt. Louis, MO4/28/2016PENN
Jackpot Properties (Cactus Petes and Horseshu)Jackpot, NV4/28/2016PENN
Plainridge Park CasinoPlainridge, MA10/15/2018PENN
CZR Master Lease (5 Properties)
Tropicana Atlantic CityAtlantic City, NJ10/1/2018CZR
Tropicana EvansvilleEvansville, IN10/1/2018CZR
Tropicana LaughlinLaughlin, NV10/1/2018CZR
Trop Casino GreenvilleGreenville, MS10/1/2018CZR
Belle of Baton RougeBaton Rouge, LA10/1/2018CZR
BYD Master Lease (3 Properties)
Belterra Casino ResortFlorence, IN4/28/2016BYD
Ameristar Kansas CityKansas City, MO4/28/2016BYD
Ameristar St. CharlesSt. Charles, MO4/28/2016BYD
Single Asset Leases
Belterra Park Gaming & Entertainment CenterCincinnati, OH10/15/2018BYD
The Meadows Racetrack and CasinoWashington, PA9/9/2016PENN
Casino QueenEast St. Louis, IL1/23/2014Casino Queen
TRS Properties
Hollywood Casino Baton RougeBaton Rouge, LA11/1/2013GLPI
Hollywood Casino PerryvillePerryville, MD11/1/2013GLPI
Tropicana Las VegasLas Vegas, NV4/16/2020PENN

Lease and Loan Information

Master Leases Single Asset Leases
PENN Master LeasePENN Amended Pinnacle Master LeaseCaesars Amended and Restated Master LeaseBYD Master Lease Belterra Park Lease operated by BYDPENN-Meadows LeaseCasino Queen Lease
Property Count191253 111
Number of States Represented10852 111
Commencement Date11/1/20134/28/201610/1/201810/15/2018 10/15/20189/9/20161/23/2014
Initial Term15101510 (1) 7.5 (1)1015
Renewal Terms20 (4x5 years)25 (5x5 years)20 (4x5 years)25 (5x5 years) 25 (5x5 years)19 (3x5years, 1x4 years)20 (4x5 years)
Corporate GuaranteeYesYesYesNo NoYesNo
Master Lease with Cross CollateralizationYesYesYesYes NoNoNo
Technical Default Landlord ProtectionYesYesYesYes YesYesYes
Default Adjusted Revenue to Rent Coverage1.11.21.21.4 1.41.21.4
Competitive Radius Landlord ProtectionYesYesYesYes YesYesYes
Escalator Details
Yearly Base Rent Escalator Maximum2%2%2%2% 2% 5% (2)2%
Coverage as of Tenants' latest Earnings Report (3)1.781.591.761.81 2.251.591.34
Minimum Escalator Coverage Governor1.81.81.2 (4)1.8 1.82.01.8
Yearly Anniversary for RealizationNovember 2020May 2021October 2020May 2021 May 2021October 2020February 2021
Percentage Rent Reset Details
Reset Frequency5 years2 years2 years2 years 2 years2 years5 years
Next ResetNovember 2023May 2022October 2020May 2022 May 2022October 2020February 2024
Loan Receivable
CZR (Lumière Place) (5)
Property Count1
Commencement Date10/1/2018
Current Interest Rate9.27%
Credit EnhancementCorporate Guarantee

(1) The initial term of these leases ends on April 30, 2026.

(2) Meadows yearly escalator is 5% until a breakpoint when it resets to 2%.

(3) Information with respect to our tenants' rent coverage was provided by our tenants as of March 31, 2020. GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy.

(4) CZR escalator governor is 1.2x for the initial 5 years and then 1.8x in subsequent years, but was removed upon the effective date of July 23, 2020 of the amended lease.

(5) The CZR loan bears interest at a rate equal to (i) 9.09% until October 1, 2019 and (ii) 9.27% until its maturity. On the one-year anniversary of the CZR loan, the mortgage evidenced by a deed of trust on the Lumière Place Casino and Hotel terminated and the loan became unsecured and will remain unsecured until its final maturity on the two-year anniversary of the closing. The Company has recently received approval to own the Lumière Place Casino and Hotel and intends to close on this transaction and enter into a new lease prior to the loans maturity date.

Disclosure Regarding Non-GAAP Financial Measures

FFO, FFO per diluted common share, AFFO, AFFO per diluted common share, Adjusted EBITDA and 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. The Company believes FFO, FFO per diluted common share, AFFO, AFFO per diluted common share, 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, inclusive of rent credits recognized in connection with the Tropicana Las Vegas transaction 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 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, AFFO, AFFO per diluted common share, 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 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, losses on debt extinguishment, and loan impairment charges reduced by capital maintenance expenditures. 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, the amortization of land rights, losses on debt extinguishment and loan impairment charges. For financial reporting and debt covenant purposes, the Company includes the amounts of non-cash rents earned in FFO, AFFO, and Adjusted EBITDA. Finally, we have defined Cash NOI as Adjusted EBITDA for the REIT excluding real estate general and administrative expenses and including stock based compensation expense and (gains) or losses from sales of property.

FFO, FFO per diluted common share, AFFO, AFFO per diluted common share, 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 share, AFFO, AFFO per share, 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 receipt of rent payments in future periods, the impact of future transactions and expected 2020 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 effect of pandemics such as COVID-19 on GLPI as a result of the impact of such pandemics on the business operations of GLPI’s tenants and their continued ability to pay rent in a timely manner or at all; GLPI’s ability to successfully consummate the announced transactions with PENN, including the ability of the parties to satisfy the various conditions to closing, including receipt of all required regulatory approvals, or other delays or impediments to completing the proposed transactions; 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, 2019, 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

Investor Relations – Gaming and Leisure Properties, Inc.
Steven T. SnyderJoseph Jaffoni, Richard Land, James Leahy at JCIR
T: 610/378-8215T: 212/835-8500
Email: [email protected]Email: [email protected]

Gaming&Leisure Logo.jpg

Source: Gaming and Leisure Properties, Inc.

Categories

Globe Newswire Press Releases

Next Articles