Upgrade to SI Premium - Free Trial

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

February 18, 2021 4:15 PM

WYOMISSING, Pa., Feb. 18, 2021 (GLOBE NEWSWIRE) -- Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) (“GLPI” or the “Company”) today announced financial results for the quarter ended December 31, 2020.

Peter Carlino, Chairman and Chief Executive Officer of GLPI, commented, "We ended 2020 with strong fourth quarter results and 2021 started with growing momentum, highlighting our proactive measures to creatively collaborate with our tenants throughout the year while further positioning GLPI as the REIT of choice for leading U.S. gaming operators. Reflecting the innovation of our team and the strong support and partnerships we've established with tenants, we collected all rents that were due in 2020.

“During the fourth quarter, we continued to successfully and aggressively execute on our long-term strategy to thoughtfully grow rental cash flows, diversify our tenant base and prudently fund our ongoing growth, expansion and dividend increases. Early in the quarter we completed the acquisition from Penn National of the land underlying the gaming facility now being constructed in Morgantown, Pennsylvania in exchange for $30.0 million in rent credits. This land is being leased to Penn National for $3.0 million of annual cash rent with contractual escalators once the property opens, which is expected in the second half of 2021. Later in October, we entered into a series of agreements pursuant to which a subsidiary of Bally's Corporation will acquire the equity interests in the Caesars operating subsidiary for Tropicana Evansville and the Company will reacquire the real property assets of Tropicana Evansville from Caesars for approximately $340.0 million. We also entered into a real estate purchase agreement with Bally's to purchase the real estate underlying Dover Downs Hotel & Casino, located in Dover, Delaware for approximately $144.0 million. At the time both transactions close, which we expect to occur later this year, Tropicana Evansville and Dover Downs Hotel & Casino will be added to a new master lease with Bally's with annual rent of approximately $40.0 million. We issued 9.2 million shares of common stock in November to prefund these transaction opportunities and for working capital and general corporate purposes, resulting in net proceeds of approximately $320.6 million. Then, in December, we entered into sale and lease transactions for our TRS operations in Baton Rouge and Perryville, which will result in sale proceeds of approximately $59.3 million and initial aggregate annual rent of approximately $29.2 million, inclusive of our current rent from the DraftKings Casino Queen property.

"These transactions were followed by the completion of an Exchange Agreement with Caesars whereby the real estate assets of Isle Casino Hotel, Waterloo and Isle Casino Hotel Bettendorf were transferred to GLPI in exchange for the Tropicana Evansville real estate, plus a cash payment of $5.7 million and an annual rent increase of approximately $520,000. We are delighted to expand our relationship with current tenants Caesars Entertainment and Penn National as well as with Casino Queen, whose new master lease will also include our current DraftKings at Casino Queen property in East St. Louis and to add Bally's Corporation to our tenant roster of leading operators which also includes Boyd Gaming.

“Our strong fourth quarter and full year 2020 results reflect GLPI’s focus on our core business, our deep, long-term knowledge of the gaming sector, and our ability to position the Company for growth through the active management of all aspects of our business and capital structure. We remain committed to building and supporting relationships with the industry’s leading gaming operators, all of whom have fortified their balance sheets with capital and enhanced their operating models as a result of cost and other efficiencies. Our tenants' strength, combined with the sector's only investment-grade balance sheet, position GLPI to consistently grow its cash flows and build value for shareholders in 2021 and beyond. Finally, we intend to resume to all cash dividends this year.”

Recent Developments

Balance Sheet Update

Financial Highlights

Three Months Ended December 31,Year Ended December 31,
(in millions, except per share data) 2020 Actual 2019 Actual 2020 Actual 2019 Actual
Total Revenue $300.2 $289.0 $1,153.2 $1,153.5
Income From Operations $241.5 $188.3 $809.3 $717.4
Net Income $169.3 $114.3 $505.7 $390.9
FFO (1) $184.1 $168.8 $684.4 $621.7
AFFO (2) $193.4 $188.6 $757.4 $743.2
Adjusted EBITDA (3) $264.6 $260.5 $1,035.5 $1,040.3
Net income, per diluted common share $0.74 $0.53 $2.30 $1.81
FFO, per diluted common share $0.81 $0.78 $3.11 $2.88
AFFO, per diluted common share $0.85 $0.87 $3.45 $3.44

(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.

Dividend

On November 5, 2020, the Company's Board of Directors declared a fourth 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 December 24, 2020 to shareholders of record on November 16, 2020. Now that all non-cash rents have been realized by the Company, GLPI expects to return to an all cash dividend in 2021.

The Company expects the dividends to be taxable to shareholders, regardless of whether a particular shareholder received a dividend in the form of cash or shares. The Company reserves the right to pay future dividends in cash or the Company's common stock, 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 December 31, 2020, GLPI's portfolio consisted of interests in 48 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 Segment", the real property associated with 33 gaming and related facilities operated by Penn (excluding the Tropicana Las Vegas), the real property associated with 7 gaming and related facilities operated by Caesars, the real property associated with 4 gaming and related facilities operated by Boyd Gaming Corporation (NYSE: BYD), 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 24.3 million square feet of improvements.

Conference Call Details

The Company will hold a conference call on February 19, 2021 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: 13715360The playback can be accessed through February 26, 2021.

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 December 31, Year Ended December 31,
2020 2019 2020 2019
Revenues
Rental income$268,325 $251,136 $1,031,036 $996,166
Interest income from real estate loans 7,316 19,130 28,916
Total income from real estate268,325 258,452 1,050,166 1,025,082
Gaming, food, beverage and other31,836 30,532 102,999 128,391
Total revenues300,161 288,984 1,153,165 1,153,473
Operating expenses
Gaming, food, beverage and other17,162 17,961 56,698 74,700
Land rights and ground lease expense7,098 8,866 29,041 42,438
General and administrative16,844 17,169 68,572 65,385
(Gains) losses from dispositions of properties(41,390) 42 (41,393) 92
Depreciation (1)58,940 56,690 230,973 240,435
Loan impairment charges 13,000
Total operating expenses58,654 100,728 343,891 436,050
Income from operations241,507 188,256 809,274 717,423
Other income (expenses)
Interest expense(70,485) (73,158) (282,142) (301,520)
Interest income78 184 569 756
Losses on debt extinguishment (18,113) (21,014)
Total other expenses(70,407) (72,974) (299,686) (321,778)
Income before income taxes171,100 115,282 509,588 395,645
Income tax provision1,759 991 3,877 4,764
Net income$169,341 $114,291 $505,711 $390,881
Earnings per common share:
Basic earnings per common share$0.75 $0.53 $2.31 $1.82
Diluted earnings per common share$0.74 $0.53 $2.30 $1.81

(1) Results for the year ended December 31, 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 December 31, Three Months Ended December 31,
2020 2019 2020 2019
Real estate$268,325 $258,452 $255,430 $253,762
TRS Segment31,836 30,532 9,122 6,735
Total$300,161 $288,984 $264,552 $260,497
TOTAL REVENUES ADJUSTED EBITDA
Year Ended December 31, Year Ended December 31,
2020 2019 2020 2019
Real estate1,050,166 1,025,082 $1,009,708 $1,009,239
TRS Segment102,999 128,391 $25,748 $31,019
Total$1,153,165 $1,153,473 $1,035,456 $1,040,258

GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIESGeneral and Administrative Expense (1)(in thousands) (unaudited)

Three Months Ended December 31, Year Ended December 31,
2020 2019 2020 2019
Real estate general and administrative expenses$11,292 $11,333 $48,019 $42,713
TRS Segment general and administrative expenses5,552 5,836 20,553 22,672
Total reported general and administrative expenses 16,844 17,169 68,572 65,385

(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 December 31, 2020PENN Master LeasePENN Amended Pinnacle Master LeaseCZR Master LeaseLumiere Place Lease BYD Master Lease BYD Belterra LeasePENN - Meadows LeaseCasino Queen Lease PENN Morgantown LeaseTotal
Building base rent$69,851 $56,800 $15,554 $5,701 $18,911 $669 $3,953 $5,059 $ $176,498
Land base rent23,493 17,814 5,896 2,946 474 750 51,373
Percentage rent20,904 6,695 2,461 454 2,261 3,164 35,939
Total cash rental income$114,248 $81,309 $21,450 $5,701 $24,318 $1,597 $6,214 $8,223 $750 $263,810
Straight-line rent adjustments$2,232 $(4,836) $2,580 $ $574 $(304) $572 $ $ $818
Ground rent in revenue532 1,421 1,312 401 3,666
Other rental revenue 31 31
Total rental income$117,012 $77,894 $25,342 $5,701 $25,293 $1,293 $6,817 $8,223 $750 $268,325
Interest income from real estate loans
Total income from real estate$117,012 $77,894 $25,342 $5,701 $25,293 $1,293 $6,817 $8,223 $750 $268,325
Year Ended December 31, 2020PENN Master LeasePENN Amended Pinnacle Master LeaseCZR Master LeaseLumiere Place Lease and LoanBYD Master Lease BYD Belterra Lease and LoanPENN - Meadows LeaseCasino Queen LeasePENN Morgantown LeaseTotal
Building base rent$279,406 $227,201 $62,156 $5,828 $75,643 $1,783 $15,811 $9,101 $ $676,929
Land base rent93,969 71,256 15,916 11,785 1,263 750 194,939
Percentage rent82,595 28,452 10,020 10,308 1,211 10,637 5,424 148,647
Total cash rental income (1)$455,970 $326,909 $88,092 $5,828 $97,736 $4,257 $26,448 $14,525 $750 $1,020,515
Straight-line rent adjustments$8,926 $(10,555) $(2,980) $ $(1,448) $(808) $2,289 $ $ $(4,576)
Ground rent in revenue2,317 5,770 5,299 1,519 14,905
Other rental revenue 192 192
Total rental income$467,213 $322,124 $90,411 $5,828 $97,807 $3,449 $28,929 $14,525 $750 $1,031,036
Interest income from real estate loans 16,976 2,154 19,130
Total income from real estate$467,213 $322,124 $90,411 $22,804 $97,807 $5,603 $28,929 $14,525 $750 $1,050,166

(1) Cash rental income for the PENN leases is inclusive of rent credits recognized in connection with the Tropicana Las Vegas and Morgantown transactions which closed in 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 December 31, Year Ended December 31,
2020 2019 2020 2019
Net income$169,341 $114,291 $505,711 $390,881
(Gains) losses from dispositions of property(41,390) 42 (41,393) 92
Real estate depreciation (1)56,141 54,426 220,069 230,716
Funds from operations$184,092 $168,759 $684,387 $621,689
Straight-line rent adjustments(818) 8,644 4,576 34,574
Other depreciation (2)2,799 2,264 10,904 9,719
Amortization of land rights2,961 3,020 12,022 18,536
Amortization of debt issuance costs, bond premiums and original issuance discounts2,471 2,858 10,503 11,455
Stock based compensation3,352 3,845 20,004 16,198
Losses on debt extinguishment 18,113 21,014
Loan impairment charges 13,000
Capital maintenance expenditures (3)(1,501) (761) (3,130) (3,017)
Adjusted funds from operations$193,356 $188,629 $757,379 $743,168
Interest, net70,407 72,974 281,573 300,764
Income tax expense1,759 991 3,877 4,764
Capital maintenance expenditures (3)1,501 761 3,130 3,017
Amortization of debt issuance costs, bond premiums and original issuance discounts(2,471) (2,858) (10,503) (11,455)
Adjusted EBITDA$264,552 $260,497 $1,035,456 $1,040,258
Net income, per diluted common share$0.74 $0.53 $2.30 $1.81
FFO, per diluted common share$0.81 $0.78 $3.11 $2.88
AFFO, per diluted common share$0.85 $0.87 $3.45 $3.44
Weighted average number of common shares outstanding
Diluted227,842,874 215,962,065 219,772,725 215,786,023

(1) Real estate depreciation expense for the year ended December 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 December 31, Year Ended December 31,
2020 2019 2020 2019
Net income$168,585 $112,763 $508,060 $382,184
(Gains) losses from dispositions of property(41,402) (41,402) 8
Real estate depreciation56,141 54,426 220,069 230,716
Funds from operations$183,324 $167,189 $686,727 $612,908
Straight-line rent adjustments(818) 8,644 4,576 34,574
Other depreciation (1)480 496 1,972 1,992
Amortization of land rights2,961 3,020 12,022 18,536
Amortization of debt issuance costs, bond premiums and original issuance discounts2,471 2,858 10,503 11,455
Stock based compensation3,352 3,845 20,004 16,198
Losses on debt extinguishment 18,113 21,014
Loan impairment charges 13,000
Capital maintenance expenditures (2)(31) (18) (186) (22)
Adjusted funds from operations$191,739 $186,034 $753,731 $729,655
Interest, net (3)65,949 70,372 265,597 290,360
Income tax expense182 196 697 657
Capital maintenance expenditures (2)31 18 186 22
Amortization of debt issuance costs, bond premiums and original issuance discounts(2,471) (2,858) (10,503) (11,455)
Adjusted EBITDA$255,430 $253,762 $1,009,708 $1,009,239

Three Months Ended December 31, Year Ended December 31,
2020 2019 2020 2019
Adjusted EBITDA$255,430 $253,762 $1,009,708 $1,009,239
Real estate general and administrative expenses11,292 11,333 48,019 42,713
Stock based compensation(3,352) (3,845) (20,004) (16,198)
Cash net operating income (4)$263,370 $261,250 $1,037,723 $1,035,754

(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 $16.0 million for the three months and year ended December 31, 2020 compared to $2.6 million and $10.4 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 and Morgantown transactions that occurred in 2020 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 SubsidiariesTRS Segment(in thousands) (unaudited)

Three Months Ended December 31, Year Ended December 31,
2020 2019 2020 2019
Net income$756 $1,528 $(2,349) $8,697
Losses from dispositions of property12 42 9 84
Funds from operations$768 $1,570 $(2,340) $8,781
Other depreciation (1)2,319 1,768 8,932 7,727
Capital maintenance expenditures (2)(1,470) (743) (2,944) (2,995)
Adjusted funds from operations$1,617 $2,595 $3,648 $13,513
Interest, net4,458 2,602 15,976 10,404
Income tax expense1,577 795 3,180 4,107
Capital maintenance expenditures (2)1,470 743 2,944 2,995
Adjusted EBITDA$9,122 $6,735 $25,748 $31,019

(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)

December 31, 2020 December 31, 2019
Assets
Real estate investments, net$7,287,158 $7,100,555
Property and equipment, used in operations, net80,618 94,080
Assets held for sale61,448
Tropicana, Las Vegas Investment304,831
Real estate loans 303,684
Right-of-use assets and land rights, net769,197 838,734
Cash and cash equivalents486,451 26,823
Prepaid expenses2,098 4,228
Goodwill 16,067
Other intangible assets 9,577
Deferred tax assets5,690 6,056
Other assets36,877 34,494
Total assets$9,034,368 $8,434,298
Liabilities
Accounts payable$375 $1,006
Accrued expenses398 6,239
Accrued interest72,285 60,695
Accrued salaries and wages5,849 13,821
Gaming, property, and other taxes146 944
Lease liabilities152,203 183,971
Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts5,754,689 5,737,962
Deferred rental revenue333,061 328,485
Deferred tax liabilities359 279
Other liabilities39,985 26,651
Total liabilities6,359,350 6,360,053
Shareholders’ equity
Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at December 31, 2020 and December 31, 2019)
Common stock ($.01 par value, 500,000,000 shares authorized, 232,452,220 and 214,694,165 shares issued and outstanding at December 31, 2020 and December 31, 2019, respectively)2,325 2,147
Additional paid-in capital4,284,789 3,959,383
Retained deficit(1,612,096) (1,887,285)
Total shareholders’ equity2,675,018 2,074,245
Total liabilities and shareholders’ equity$9,034,368 $8,434,298

Debt Capitalization

The Company had $486.5 million of unrestricted cash and $5.75 billion in total debt at December 31, 2020. The Company’s debt structure as of December 31, 2020 was as follows:

Years to MaturityInterest Rate Balance
(in thousands)
Unsecured $1,175 Million Revolver Due May 2023 (1) 2.4 —%
Unsecured Term Loan A-2 Due May 2023 (1) 2.4 1.65% 424,019
Senior Unsecured Notes Due November 2023 2.8 5.38% 500,000
Senior Unsecured Notes Due September 2024 3.7 3.35% 400,000
Senior Unsecured Notes Due June 2025 4.4 5.25% 850,000
Senior Unsecured Notes Due April 2026 5.3 5.38% 975,000
Senior Unsecured Notes Due June 2028 7.4 5.75% 500,000
Senior Unsecured Notes Due January 2029 8.0 5.30% 750,000
Senior Unsecured Notes Due January 2030 9.0 4.00% 700,000
Senior Unsecured Notes Due January 2031 10.0 4.00% 700,000
Finance lease liability 5.7 4.78% 860
Total long-term debt 5,799,879
Less: unamortized debt issuance costs, bond premiums and original issuance discounts (45,190)
Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts 5,754,689
Weighted average 6.2 4.63%

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

(2) Total debt net of cash totaled $5.27 billion at December 31, 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 (6 Properties)
Tropicana Atlantic CityAtlantic City, NJ10/1/2018CZR
Tropicana LaughlinLaughlin, NV10/1/2018CZR
Trop Casino GreenvilleGreenville, MS10/1/2018CZR
Belle of Baton RougeBaton Rouge, LA10/1/2018CZR
Isle Casino Hotel BettendorfBettendorf, IA12/18/2020CZR
Isle Casino Hotel WaterlooWaterloo, IA12/18/2020CZR
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
Lumière PlaceSt. Louis, MO10/1/2018CZR
The Meadows Racetrack and CasinoWashington, PA9/9/2016PENN
Hollywood Casino MorgantownMorgantown, PA10/1/2020PENN
Casino QueenEast St. Louis, IL1/23/2014Casino Queen
TRS Segment
Hollywood Casino Baton RougeBaton Rouge, LA11/1/2013GLPI
Hollywood Casino PerryvillePerryville, MD11/1/2013GLPI
Tropicana Las VegasLas Vegas, NV4/16/2020PENN

Lease Information

PENN Master LeasePENN Amended Pinnacle Master LeaseCaesars Amended and Restated Master LeaseBYD Master Lease Belterra Park Lease operated by BYD PENN-Meadows LeaseLumière Place Lease operated by CZRCasino Queen LeasePENN - Morgantown Lease
Property Count19 12 63 1 11 1 1
Number of States Represented10 8 52 1 11 1 1
Commencement Date11/1/20134/28/201610/1/201810/15/2018 10/15/20189/9/20169/29/20201/23/201410/1/2020
Lease Expiration Date10/31/20334/30/20319/30/203804/30/2026 04/30/20269/30/202610/31/20331/23/202910/31/2040
Remaining Renewal Terms15 (3x5 years)20 (4x5 years)20 (4x5 years)25 (5x5 years) 25 (5x5 years)19 (3x5years, 1x4 years)20 (4x5 years)20 (4x5 years)30 (6x5 years)
Corporate GuaranteeYesYesYesNo NoYesYesNoYes
Master Lease with Cross CollateralizationYesYesYesYes NoNoNoNoNo
Technical Default Landlord ProtectionYesYesYesYes YesYesYesYesYes
Default Adjusted Revenue to Rent Coverage (1)1.1 1.2 1.21.4 1.4 1.21.2 1.4 N/A
Competitive Radius Landlord ProtectionYesYesYesYes YesYesYesYesN/A
Escalator Details
Yearly Base Rent Escalator Maximum2%2%N/A2% 2% 5% (2)2%2%1.5%
Coverage as of Tenants' latest Earnings Report (3)1.39 1.29 1.011.49 1.68 0.98N/A0.69 N/A
Minimum Escalator Coverage Governor1.8 1.8 N/A 1.8 1.8 2.01.2 (4)1.8 N/A
Yearly Anniversary for RealizationNovember 2021May 2021N/AMay 2021 May 2021October 2021October 2021February 2021TBD
Percentage Rent Reset Details
Reset Frequency5 years2 yearsN/A2 years 2 years2 yearsN/A5 yearsN/A
Next ResetNovember 2023May 2022N/AMay 2022 May 2022October 2022N/AFebruary 2024N/A

(1)In support of our tenants, compliance with this ratio has been waived for all periods impacted by COVID-19.
(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 September 30, 2020. GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy.
(4)For the first five lease years after which time the ratio increases to 1.8.

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 future 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 Bally's and 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, 2020, 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
Matthew Demchyk, Chief Investment OfficerJoseph Jaffoni, Richard Land, James Leahy at JCIR
610/378-8232212/835-8500
[email protected]

Primary Logo

Source: Gaming and Leisure Properties, Inc.

Categories

Globe Newswire Press Releases

Next Articles