-
Gaming and Leisure Properties, Inc. Reports Fourth Quarter 2021 Results
ソース: Nasdaq GlobeNewswire / 24 2 2022 16:15:01 America/New_York
WYOMISSING, Pa., Feb. 24, 2022 (GLOBE NEWSWIRE) -- Gaming and Leisure Properties, Inc. (NASDAQ: GLPI) (“GLPI” or the “Company”) today announced financial results for the fourth quarter and year-ended December 31, 2021.
Financial Highlights
Three Months Ended December 31, Year Ended December 31, (in millions, except per share data) 2021 Actual 2020 Actual 2021 Actual 2020 Actual Total Revenue $ 298.3 $ 300.2 $ 1,216.4 $ 1,153.2 Income From Operations $ 204.4 $ 241.5 $ 841.8 $ 809.3 Net income $ 119.6 $ 169.3 $ 534.1 $ 505.7 FFO (1) (4) $ 178.0 $ 184.1 $ 765.7 $ 684.4 AFFO (2) (4) $ 205.3 $ 193.4 $ 812.0 $ 757.4 Adjusted EBITDA (3) (4) $ 277.2 $ 264.6 $ 1,096.6 $ 1,035.5 Net income, per diluted common share and OP units (4) $ 0.50 $ 0.74 $ 2.26 $ 2.30 FFO, per diluted common share and OP units (4) $ 0.74 $ 0.81 $ 3.24 $ 3.11 AFFO, per diluted common share and OP units (4) $ 0.85 $ 0.85 $ 3.44 $ 3.45 ______________________________
(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, gains on sales of operations, net of tax, losses on debt extinguishment, and provision for credit losses, net, reduced by capital maintenance expenditures.
(3) Adjusted EBITDA is net income, excluding interest, income tax expense, depreciation, (gains) or losses from sales of property and gains on sales of operations net of tax, stock based compensation expense, straight-line rent adjustments, amortization of land rights, losses on debt extinguishment, and provision 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 fourth quarter of 2021 was an active and productive period for GLPI marked by strong operating results and increased dividends as we continue to leverage our deep knowledge of the gaming sector to drive long-term growth while actively managing our tenant relationships, financing activities and capital structure.
“During the fourth quarter, we added a new marquee tenant to our roster of the nation’s leading regional gaming operators through the completion of new lease and partnership agreements with The Cordish Companies (“Cordish”), a preeminent developer of large-scale experiential real estate projects, casinos, hospitality and entertainment districts. The new leases have strong rent coverage at an accretive cap rate and grow our rental cash flows while further expanding and diversifying our tenant base. Furthermore, our agreement with Cordish aligns both companies for potential future casino development and financing partnerships in other areas of their portfolio of real estate and operating businesses. We closed the acquisition of the real property assets of Live! Casino & Hotel Maryland ("Maryland Live!") in a creative manner, by assuming approximately $363 million in debt (which has since been repaid) and issuing approximately $200 million of operating partnership units. The remaining consideration was a mix of cash on hand, proceeds of our December 3.250% senior unsecured notes offering and our recent common stock offering which also partially prefunds the acquisition of the real property assets of Live! Casino & Hotel Philadelphia and Live! Casino Pittsburgh, for which we entered into definitive agreements during the fourth quarter.
“During the quarter, we also completed the sale of the operations of Hollywood Casino Baton Rouge to Casino Queen and entered into an amended and restated master lease with Casino Queen, which added the Baton Rouge facility to their existing lease for the DraftKings at Casino Queen property in East St. Louis. As with our Cordish and Bally's Corporation ("Bally's") arrangement, we have structured a longer-term opportunity with Casino Queen as we now have the right of first refusal for other sale leaseback transactions for up to an incremental $50 million of rent over the next 2 years.
“In the second half of this year, we expect to complete the acquisition of the real estate assets of Bally's Corporation’s casino properties in Rock Island, Illinois and Black Hawk, Colorado subsequent to which we will add these properties to the existing Bally’s master lease. We have positioned GLPI for future growth opportunities with Bally’s by securing the right of first refusal to fund real property acquisition or development project costs associated with all potential future transactions in Michigan, Maryland, Virginia and New York through one or more sale-leaseback or similar transactions for a term of seven years.
“Looking forward, we believe GLPI is well positioned to deliver long-term growth based on our relationships with the nation’s most esteemed regional gaming operators, our rights and options to participate in select tenants’ future growth and expansion initiatives, and our ability to structure and fund transactions at attractive rates. Taken together, these factors support our confidence that the Company is well positioned to extend its long-term record of shareholder value creation.”
Recent Developments
- As of December 31, 2021, all of our tenants were current with respect to their rental obligations, inclusive of $1.3 million in rent collected during the fourth quarter from Casino Queen, which was deferred earlier in 2021 related to COVID-19 closures. All of our properties are currently open to the public.
- On December 17, 2021, the Company completed its previously announced transaction to sell the operations of Hollywood Casino Baton Rouge ("HCBR") to Casino Queen for $28.2 million, resulting in a pre-tax gain of $6.8 million ($7.7 million after-tax loss). GLPI continues to own the real estate and entered into an amended and restated master lease with Casino Queen, which includes their DraftKings at Casino Queen property in East St. Louis and the HCBR facility, for annual cash rent of $21.4 million with a new initial term of 15 years and four 5-year extensions. Rent will be increased annually by 0.5% for the first six years. Beginning with the seventh lease year through the remainder of the lease term, if the Consumer Price Index ("CPI") increases by at least 0.25% for any lease year, annual rent shall be increased by 1.25%; if the CPI increase is less than 0.25%, rent will remain unchanged for such lease year. GLPI will complete the previously announced land side development project at HCBR and the rent under the master lease will be adjusted upon completion to reflect a yield of 8.25% on our project costs. GLPI will also have a right of first refusal with Casino Queen for other sale leaseback transactions for up to an incremental $50 million of rent over the next 2 years. Finally, GLPI received a one-time cash payment of $4 million in satisfaction of the outstanding loan to Casino Queen which was recorded in provision for credit losses, net and has been excluded from AFFO and Adjusted EBITDA.
- On December 6, 2021, GLPI announced it had agreed to acquire the real property assets of Maryland Live!, Live! Casino & Hotel Philadelphia, and Live! Casino Pittsburgh, including applicable long-term ground leases, from affiliates of Cordish for $1.81 billion. The transaction also includes a binding partnership on future Cordish casino developments, as well as potential financing partnerships between GLPI and Cordish in other areas of Cordish's portfolio of real estate and operating businesses. GLPI will enter into a new triple-net master lease with Cordish for Live! Casino & Hotel Philadelphia, and Live! Casino Pittsburgh that will have an initial annual rent of $50.0 million. On December 29, 2021, GLPI completed its acquisition of the real property assets of Maryland Live! and entered into a single asset lease for the property which has an initial annual rent of $75.0 million (the "Maryland Live! Lease"). The master lease and the Maryland Live! Lease will have and have initial terms of 39 years, with a maximum of 60 years inclusive of tenant renewal options. The initial annual cash rents on both leases contain a 1.75% fixed yearly escalator on the entirety of the rent, commencing upon the second anniversary of the leases.
- After the announcement of the Cordish transactions, GLPI announced a common stock offering and a Senior Note offering to partially finance the transactions. GLPI issued 8,855,000 shares raising net proceeds of approximately $391.5 million and issued $800 million of 10 year senior unsecured notes with a coupon of 3.25%, priced at 99.376% to par. In connection with the closing of the Maryland Live! acquisition, the Company also issued 4.35 million operating partnership units ("OP units") to affiliates of Cordish which are exchangeable into common shares of the Company on a one for one basis.
- On April 13, 2021, GLPI announced an agreement to acquire the real estate assets of Bally's (NYSE: BALY) casino properties in Rock Island, Illinois and Black Hawk, Colorado, for total consideration of $150 million. The parties expect to add the properties to the master lease created in connection with Bally's acquisition of Tropicana Evansville and Dover Downs Hotel & Casino (the "Bally's Master Lease") (described more fully below). These transactions are expected to generate incremental annualized rent of $12.0 million, with a normalized rent coverage of 2.25x in the first calendar year post-acquisition. The transactions are expected to close in the second half of 2022.
- As part of the Rock Island and Black Hawk acquisitions, Bally’s also granted GLPI a right of first refusal to fund the real property acquisition or development project costs associated with all potential future transactions in Michigan, Maryland, Virginia and New York through one or more sale-leaseback or similar transactions for a term of seven years.
- Bally’s also agreed to acquire both GLPI’s non-land real estate assets and Penn National Gaming, Inc.'s ("Penn's") (NASDAQ: PENN) outstanding equity interests in Tropicana Las Vegas Hotel and Casino, Inc. for an aggregate cash acquisition price of $150 million. GLPI will retain ownership of the land and concurrently enter into a 50-year ground lease with Bally's for an initial annual rent of $10.5 million. The ground lease will be supported by a Bally’s corporate guarantee, cross-defaulted with the Bally’s Master Lease. This transaction is expected to close in the second half of 2022.
Dividends
On November 29, 2021, the Company's Board of Directors declared a fourth quarter dividend of $0.67 per share on the Company's common stock. The dividend was paid on December 23, 2021 to shareholders of record on December 9, 2021.
The Company completed a special earnings and profits dividend related to the sale of the operations of HCBR and Hollywood Casino Perryville of $0.24 per share on the Company's common stock. This dividend was paid on January 7, 2022 to shareholders of record on December 27, 2021.
On February 24, 2022, the Company's Board of Directors declared the first quarter 2022 dividend of $0.69 per common share, payable on March 25, 2022 to shareholders of record on March 11, 2022.
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, 2021, GLPI's portfolio consisted of interests in 51 gaming and related facilities, including approximately 35 acres of real estate at Tropicana Las Vegas, the real property associated with 34 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 Entertainment, Inc. ("Caesars"), the real property associated with 4 gaming and related facilities operated by Boyd Gaming Corporation (NYSE: BYD), the real property associated with 2 gaming and related facilities operated by Bally's, the real property associated with gaming and related facilities at Live! Casino & Hotel Maryland operated by Cordish and the real property associated with 2 gaming and related facilities operated by Casino Queen. These facilities are geographically diversified across 17 states and contain approximately 27.6 million square feet of improvements.
Conference Call Details
The Company will hold a conference call on February 25, 2022 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: 1-201/689-8560Conference Call Playback:
Domestic: 1-844/512-2921
International: 1-412/317-6671
Passcode: 13715360
The playback can be accessed through Friday, March 4, 2022.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
(in thousands, except per share data) (unaudited)Three Months Ended December 31, Year Ended December 31, 2021 2020 2021 2020 Revenues Rental income $ 285,461 $ 268,325 $ 1,106,658 $ 1,031,036 Interest income from real estate loans — — — 19,130 Total income from real estate 285,461 268,325 1,106,658 1,050,166 Gaming, food, beverage and other 12,874 31,836 109,693 102,999 Total revenues 298,335 300,161 1,216,351 1,153,165 Operating expenses Gaming, food, beverage and other 4,965 17,162 53,039 56,698 Land rights and ground lease expense 13,052 7,098 37,390 29,041 General and administrative 15,276 16,844 61,245 68,572 Gains from dispositions (7,029 ) (41,390 ) (21,751 ) (41,393 ) Depreciation 59,401 58,940 236,434 230,973 Provision for credit losses, net 8,226 — 8,226 — Total operating expenses 93,891 58,654 374,583 343,891 Income from operations 204,444 241,507 841,768 809,274 Other income (expenses) Interest expense (71,779 ) (70,485 ) (283,037 ) (282,142 ) Interest income 13 78 197 569 Insurance gain 3,500 — 3,500 — Losses on debt extinguishment — — — (18,113 ) Total other expenses (68,266 ) (70,407 ) (279,340 ) (299,686 ) Income before income taxes 136,178 171,100 562,428 509,588 Income tax provision 16,551 1,759 28,342 3,877 Net income $ 119,627 $ 169,341 $ 534,086 $ 505,711 Less: Net income attributable to noncontrolling interest in Operating Partnership (39 ) — (39 ) — Net income attributable to common shareholders 119,588 $ 169,341 $ 534,047 $ 505,711 Earnings per common share: Basic earnings attributable to common shareholders $ 0.50 $ 0.75 $ 2.27 $ 2.31 Diluted earnings attributable to common shareholders $ 0.50 $ 0.74 $ 2.26 $ 2.30 GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Operations
(in thousands) (unaudited)TOTAL REVENUES ADJUSTED EBITDA Three Months Ended December 31, Three Months Ended December 31, 2021 2020 2021 2020 Real estate $ 283,458 $ 268,325 $ 266,882 $ 255,430 TRS Segment 14,877 31,836 10,301 9,122 Total $ 298,335 $ 300,161 $ 277,183 $ 264,552 TOTAL REVENUES ADJUSTED EBITDA Year Ended December 31, Year Ended December 31, 2021 2020 2021 2020 Real estate 1,102,653 1,050,166 $ 1,050,844 $ 1,009,708 TRS Segment 113,698 102,999 $ 45,787 $ 25,748 Total $ 1,216,351 $ 1,153,165 $ 1,096,631 $ 1,035,456 GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
General and Administrative Expense (1)
(in thousands) (unaudited)Three Months Ended December 31, Year Ended December 31, 2021 2020 2021 2020 Real estate general and administrative expenses $ 12,225 $ 11,292 $ 42,993 $ 48,019 TRS Segment general and administrative expenses 3,051 5,552 18,252 20,553 Total reported general and administrative expenses 15,276 16,844 61,245 68,572 ______________________________
(1) General and administrative expenses include payroll related expenses, insurance, utilities, professional fees and other administrative costs.
GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Current Year Revenue Detail
(in thousands) (unaudited)Three Months Ended December 31, 2021 Building base rent Land base rent Percentage rent Total cash rental income Straight-line rent adjustments Ground rent in revenue Other rental revenue Total rental income Penn Master Lease $ 70,783 $ 23,492 $ 23,532 $ 117,807 $ 2,231 $ 684 $ — $ 120,722 Amended Pinnacle Master Lease 57,936 17,814 6,695 82,445 (4,836 ) 2,077 — 79,686 Penn Meadows Lease 3,953 — 2,262 6,215 571 — 60 6,846 Penn Morgantown Lease — 750 — 750 — — — 750 Penn Perryville Lease (1) 1,457 485 — 1,942 60 — — 2,002 Caesars Master Lease 15,628 5,933 — 21,561 2,590 378 — 24,529 Lumiere Place Lease 5,772 — — 5,772 544 — — 6,316 BYD Master Lease 19,290 2,946 2,461 24,697 574 551 — 25,822 BYD Belterra Lease 681 474 454 1,609 (303 ) — — 1,306 Bally's Master Lease 10,000 — — 10,000 — 2,263 — 12,263 Casino Queen Master Lease 3,366 — 1,835 5,201 18 — — 5,219 Total $ 188,866 $ 51,894 $ 37,239 $ 277,999 $ 1,449 $ 5,953 $ 60 $ 285,461 Year Ended December 31, 2021 Building base rent Land base rent Percentage rent Total cash rental income Straight-line rent adjustments Ground rent in revenue Other rental revenue Total rental income Penn Master Lease $ 280,338 $ 93,969 $ 97,814 472,121 $ 8,926 $ 3,013 $ 12 $ 484,072 Amended Pinnacle Master Lease 230,230 71,256 26,779 328,265 (19,346 ) 7,430 — 316,349 Penn Meadows Lease 15,811 — 9,046 24,857 2,288 — 195 27,340 Penn Morgantown Lease — 3,000 — 3,000 — — — 3,000 Penn Perryville Lease (1) 2,914 971 — 3,885 120 — — 4,005 Caesars Master Lease 62,514 23,729 — 86,243 10,358 1,586 — 98,187 Lumiere Place Lease 22,875 — — 22,875 544 — — 23,419 BYD Master Lease 76,652 11,785 9,845 98,282 2,296 1,726 — 102,304 BYD Belterra Lease 2,709 1,894 1,817 6,420 (1,211 ) — — 5,209 Bally's Master Lease 23,111 — — 23,111 — 4,832 — 27,943 Casino Queen Master Lease 9,388 — 5,424 14,812 18 — — 14,830 Total $ 726,542 $ 206,604 $ 150,725 $ 1,083,871 $ 3,993 $ 18,587 $ 207 $ 1,106,658 (1) Rent for the Perryville Lease has been recorded in the TRS segment.
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 December 31, Year Ended December 31, 2021 2020 2021 2020 Net income $ 119,627 $ 169,341 $ 534,086 $ 505,711 (Gains) losses from dispositions of property (206 ) (41,390 ) 711 (41,393 ) Real estate depreciation 58,564 56,141 230,941 220,069 Funds from operations $ 177,985 $ 184,092 $ 765,738 $ 684,387 Straight-line rent adjustments (1,449 ) (818 ) (3,993 ) 4,576 Other depreciation (1) 837 2,799 5,493 10,904 Amortization of land rights 6,445 2,961 15,616 12,022 Amortization of debt issuance costs, bond premiums and original issuance discounts 2,519 2,471 9,929 10,503 Stock based compensation 3,645 3,352 16,831 20,004 Loss (gain) on sale of operations, net of tax 7,730 — (3,560 ) — Losses on debt extinguishment — — — 18,113 Provision for credit losses, net 8,226 — 8,226 — Capital maintenance expenditures (2) (615 ) (1,501 ) (2,270 ) (3,130 ) Adjusted funds from operations $ 205,323 $ 193,356 $ 812,010 $ 757,379 Interest, net 71,766 70,407 282,840 281,573 Income tax expense 1,998 1,759 9,440 3,877 Capital maintenance expenditures (2) 615 1,501 2,270 3,130 Amortization of debt issuance costs, bond premiums and original issuance discounts (2,519 ) (2,471 ) (9,929 ) (10,503 ) Adjusted EBITDA $ 277,183 $ 264,552 $ 1,096,631 $ 1,035,456 Net income, per diluted common shares and OP units $ 0.50 $ 0.74 $ 2.26 $ 2.30 FFO, per diluted common share and OP units $ 0.74 $ 0.81 $ 3.24 $ 3.11 AFFO, per diluted common share and OP units $ 0.85 $ 0.85 $ 3.44 $ 3.45 Weighted average number of common shares and OP units outstanding Diluted common shares 241,369,486 227,842,874 236,230,630 219,772,725 OP units 141,808 — 35,743 — Diluted common shares and OP units 241,511,294 227,842,874 236,266,373 219,772,725 (1) Other depreciation includes both real estate and equipment depreciation from the Company's taxable REIT subsidiaries, as well as equipment depreciation from the REIT subsidiaries.
(2) Capital maintenance expenditures are expenditures to replace existing fixed assets with a useful life greater than one year that are obsolete, worn out or no longer cost effective to repair.
Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, AFFO to Adjusted EBITDA and
Adjusted EBITDA to Cash Net Operating Income
Gaming and Leisure Properties, Inc. and Subsidiaries
REAL ESTATE and CORPORATE (REIT)
(in thousands) (unaudited)Three Months Ended December 31, Year Ended December 31, 2021 2020 2021 2020 Net income $ 123,443 $ 168,585 $ 514,883 $ 508,060 (Gains) losses from dispositions of property (225 ) (41,402 ) 604 (41,402 ) Real estate depreciation 58,321 56,141 230,333 220,069 Funds from operations $ 181,539 $ 183,324 $ 745,820 $ 686,727 Straight-line rent adjustments (1,389 ) (818 ) (3,873 ) 4,576 Other depreciation (1) 470 480 1,881 1,972 Amortization of land rights 6,445 2,961 15,616 12,022 Amortization of debt issuance costs, bond premiums and original issuance discounts and premiums 2,519 2,471 9,929 10,503 Stock based compensation 3,645 3,352 16,831 20,004 Losses on debt extinguishment — — — 18,113 Provision for credit losses, net 8,226 — 8,226 — Capital maintenance expenditures (2) — (31 ) (65 ) (186 ) Adjusted funds from operations $ 201,455 $ 191,739 $ 794,365 $ 753,731 Interest, net (3) 67,742 65,949 265,439 265,597 Income tax expense 204 182 904 697 Capital maintenance expenditures (2) — 31 65 186 Amortization of debt issuance costs, bond premiums and original issuance discounts and premiums (2,519 ) (2,471 ) (9,929 ) (10,503 ) Adjusted EBITDA $ 266,882 $ 255,430 $ 1,050,844 $ 1,009,708 Three Months Ended December 31, Year Ended December 31, 2021 2020 2021 2020 Adjusted EBITDA $ 266,882 $ 255,430 $ 1,050,844 $ 1,009,708 Real estate general and administrative expenses 12,225 11,292 42,993 48,019 Stock based compensation (3,645 ) (3,352 ) (16,831 ) (20,004 ) REIT Cash net operating income (4) $ 275,462 $ 263,370 $ 1,077,006 $ 1,037,723 ______________________________
(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 $4.0 million and $17.4 million for the three months and year ended December 31, 2021, compared to $4.5 million and $16.0 million for the corresponding periods in the prior year.
(4) REIT cash net operating income is rental and other property income, less cash property level expenses. Amounts for the three months and year ended December 31, 2021 exclude cash rents of $1.9 million and $3.9 million, respectively, from the Perryville Lease which was recorded in the TRS segment.
Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDA
Gaming and Leisure Properties, Inc. and Subsidiaries
TRS Segment
(in thousands) (unaudited)Three Months Ended December 31, Year Ended December 31, 2021 2020 2021 2020 Net income $ (3,816 ) $ 756 $ 19,203 $ (2,349 ) Losses from dispositions of property 19 12 107 9 Real estate depreciation 243 — 608 — Funds from operations $ (3,554 ) $ 768 $ 19,918 $ (2,340 ) Other depreciation (1) 367 2,319 3,612 8,932 Loss (gain) on sale of operations, net of tax 7,730 — (3,560 ) — Straight-line rent adjustments (60 ) — (120 ) — Capital maintenance expenditures (2) (615 ) (1,470 ) (2,205 ) (2,944 ) Adjusted funds from operations $ 3,868 $ 1,617 $ 17,645 $ 3,648 Interest, net 4,024 4,458 17,401 15,976 Income tax expense 1,794 1,577 8,536 3,180 Capital maintenance expenditures (2) 615 1,470 2,205 2,944 Adjusted EBITDA $ 10,301 $ 9,122 $ 45,787 $ 25,748 ______________________________
(1) Other depreciation includes both real estate and equipment depreciation from the Company's taxable REIT subsidiaries, as well as equipment depreciation from the REIT subsidiaries.
(2) Capital maintenance expenditures are expenditures to replace existing fixed assets with a useful life greater than one year that are obsolete, worn out or no longer cost effective to repair.
Gaming and Leisure Properties, Inc. and Subsidiaries
Consolidated Balance Sheets
(in thousands, except share and per share data)December 31, December 31, 2021 2020 Assets Real estate investments, net $ 7,777,551 $ 7,287,158 Investment in leases, financing receivables - net 1,201,670 — Property and equipment, used in operations, net 12,977 80,618 Assets held for sale 77,728 61,448 Tropicana, Las Vegas Investment — 304,831 Right-of-use assets and land rights, net 851,819 769,197 Cash and cash equivalents 724,595 486,451 Other assets 44,109 44,665 Total assets $ 10,690,449 $ 9,034,368 Liabilities Accounts payable $ 779 $ 375 Dividend payable and accrued expenses 62,764 398 Accrued interest 71,810 72,285 Accrued salaries and wages 6,798 5,849 Gaming, property, and other taxes 502 146 Income taxes payable 5,166 — Operating lease liabilities 183,945 152,203 Financing lease liabilities 53,309 — Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts 6,552,372 5,754,689 Deferred rental revenue 329,068 333,061 Deferred tax liabilities — 359 Other liabilities 33,796 39,985 Total liabilities 7,300,309 6,359,350 Equity Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at December 31, 2021 and December 31, 2020) — — Common stock ($.01 par value, 500,000,000 shares authorized, 247,206,937 shares and 232,452,220 shares issued and outstanding at December 31, 2021 and December 31, 2020, respectively) 2,472 2,325 Additional paid-in capital 4,953,943 4,284,789 Retained deficit (1,771,402 ) (1,612,096 ) Total equity attributable to Gaming and Leisure Properties 3,185,013 2,675,018 Noncontrolling interests in GLPI's Operating Partnership (4,348,774 units and no units outstanding at December 31, 2021 and December 31, 2020, respectively) 205,127 — Total equity 3,390,140 2,675,018 Total liabilities and equity $ 10,690,449 $ 9,034,368 Debt Capitalization
The Company had $724.6 million of unrestricted cash and $6.55 billion in total debt at December 31, 2021. The Company’s debt structure as of December 31, 2021 was as follows:
Years to Maturity Interest Rate Balance (in thousands) Unsecured $1,175 Million Revolver Due May 2023 (1) 1.4 — % $ — Unsecured Term Loan A-2 Due May 2023 (1) 1.4 1.60 % 424,019 Senior Unsecured Notes Due November 2023 1.8 5.38 % 500,000 Senior Unsecured Notes Due September 2024 2.7 3.35 % 400,000 Senior Unsecured Notes Due June 2025 3.4 5.25 % 850,000 Senior Unsecured Notes Due April 2026 4.3 5.38 % 975,000 Senior Unsecured Notes Due June 2028 6.4 5.75 % 500,000 Senior Unsecured Notes Due January 2029 7.0 5.30 % 750,000 Senior Unsecured Notes Due January 2030 8.0 4.00 % 700,000 Senior Unsecured Notes Due January 2031 9.0 4.00 % 700,000 Senior Unsecured Notes due January 2032 10.0 3.25 % 800,000 Other 4.7 4.78 % 725 Total long-term debt 6,599,744 Less: unamortized debt issuance costs, bond premiums and original issuance discounts (47,372 ) Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts $ 6,552,372 Weighted average 5.8 4.46 % ______________________________
(1) The rate on the term loan facility and revolver is LIBOR plus 1.50%.
(2) Total debt net of cash totaled $5.83 billion at December 31, 2021.
Rating Agency Update - Issue Rating
Rating Agency Rating Standard & Poor's BBB- Fitch BBB- Moody's Ba1 Properties
Description Location Date Acquired Tenant/Operator PENN Master Lease (19 Properties) Hollywood Casino Lawrenceburg Lawrenceburg, IN 11/1/2013 PENN Hollywood Casino Aurora Aurora, IL 11/1/2013 PENN Hollywood Casino Joliet Joliet, IL 11/1/2013 PENN Argosy Casino Alton Alton, IL 11/1/2013 PENN Hollywood Casino Toledo Toledo, OH 11/1/2013 PENN Hollywood Casino Columbus Columbus, OH 11/1/2013 PENN Hollywood Casino at Charles Town Races Charles Town, WV 11/1/2013 PENN Hollywood Casino at Penn National Race Course Grantville, PA 11/1/2013 PENN M Resort Henderson, NV 11/1/2013 PENN Hollywood Casino Bangor Bangor, ME 11/1/2013 PENN Zia Park Casino Hobbs, NM 11/1/2013 PENN Hollywood Casino Gulf Coast Bay St. Louis, MS 11/1/2013 PENN Argosy Casino Riverside Riverside, MO 11/1/2013 PENN Hollywood Casino Tunica Tunica, MS 11/1/2013 PENN Boomtown Biloxi Biloxi, MS 11/1/2013 PENN Hollywood Casino St. Louis Maryland Heights, MO 11/1/2013 PENN Hollywood Gaming Casino at Dayton Raceway Dayton, OH 11/1/2013 PENN Hollywood Gaming Casino at Mahoning Valley Race Track Youngstown, OH 11/1/2013 PENN 1st Jackpot Casino Tunica, MS 5/1/2017 PENN Amended Pinnacle Master Lease (12 Properties) Ameristar Black Hawk Black Hawk, CO 4/28/2016 PENN Ameristar East Chicago East Chicago, IN 4/28/2016 PENN Ameristar Council Bluffs Council Bluffs, IA 4/28/2016 PENN L'Auberge Baton Rouge Baton Rouge, LA 4/28/2016 PENN Boomtown Bossier City Bossier City, LA 4/28/2016 PENN L'Auberge Lake Charles Lake Charles, LA 4/28/2016 PENN Boomtown New Orleans New Orleans, LA 4/28/2016 PENN Ameristar Vicksburg Vicksburg, MS 4/28/2016 PENN River City Casino & Hotel St. Louis, MO 4/28/2016 PENN Jackpot Properties (Cactus Petes and Horseshu) Jackpot, NV 4/28/2016 PENN Plainridge Park Casino Plainridge, MA 10/15/2018 PENN CZR Master Lease (6 Properties) Tropicana Atlantic City Atlantic City, NJ 10/1/2018 CZR Tropicana Laughlin Laughlin, NV 10/1/2018 CZR Trop Casino Greenville Greenville, MS 10/1/2018 CZR Belle of Baton Rouge Baton Rouge, LA 10/1/2018 CZR Isle Casino Hotel Bettendorf Bettendorf, IA 12/18/2020 CZR Isle Casino Hotel Waterloo Waterloo, IA 12/18/2020 CZR BYD Master Lease (3 Properties) Belterra Casino Resort Florence, IN 4/28/2016 BYD Ameristar Kansas City Kansas City, MO 4/28/2016 BYD Ameristar St. Charles St. Charles, MO 4/28/2016 BYD Bally's Master Lease ( 2 Properties) Tropicana Evansville Evansville, IN 06/03/2021 BALY Dover Downs Dover, DE 06/03/2021 BALY Casino Queen Master Lease (2 Properties) Casino Queen East St. Louis, IL 1/23/2014 Casino Queen Hollywood Casino Baton Rouge Baton Rouge, LA 12/17/2021 Casino Queen Single Asset Leases Belterra Park Gaming & Entertainment Center Cincinnati, OH 10/15/2018 BYD Lumière Place St. Louis, MO 10/1/2018 CZR The Meadows Racetrack and Casino Washington, PA 9/9/2016 PENN Hollywood Casino Morgantown Morgantown, PA 10/1/2020 PENN Hollywood Casino Perryville Perryville, MD 7/1/2021 PENN Live! Hotel & Casino Maryland Hanover, MD 12/29/2021 Cordish TRS Segment Tropicana Las Vegas Las Vegas, NV 4/16/2020 PENN
Lease Information
Master Leases PENN Master Lease PENN Amended Pinnacle Master Lease Caesars Amended and Restated Master Lease BYD Master Lease Bally's Master Lease Casino Queen Master Lease Property Count 19 12 6 3 2 2 Number of States Represented 10 8 5 2 2 2 Commencement Date 11/1/2013 4/28/2016 10/1/2018 10/15/2018 6/3/2021 12/17/2021 Lease Expiration Date 10/31/2033 4/30/2031 9/30/2038 04/30/2026 06/02/2036 12/17/2036 Remaining Renewal Terms 15 (3x5 years) 20 (4x5 years) 20 (4x5 years) 25 (5x5 years) 20 (4x5 years) 20 (4x5 years) Corporate Guarantee Yes Yes Yes No Yes Yes Master Lease with Cross Collateralization Yes Yes Yes Yes Yes Yes Technical Default Landlord Protection Yes Yes Yes Yes Yes Yes Default Adjusted Revenue to Rent Coverage (1) 1.1 1.2 1.2 1.4 1.35 1.4 Competitive Radius Landlord Protection Yes Yes Yes Yes Yes Yes Escalator Details Yearly Base Rent Escalator Maximum 2% 2% (3) 2% (4) (5) Coverage ratio at September 30, 2021 (2) 2.16 2.17 2.43 2.72 N/A 2.40 Minimum Escalator Coverage Governor 1.8 1.8 N/A 1.8 N/A N/A Yearly Anniversary for Realization November May October May June December Percentage Rent Reset Details Reset Frequency 5 years 2 years N/A 2 years N/A N/A Next Reset November 2023 May 2022 N/A May 2022 N/A N/A
(1) In support of our tenants, compliance with this ratio has been waived for all periods impacted by COVID-19. The Bally's Master Lease ratio declines to 1.20 once annual rent reaches $60 million. (2) Information with respect to our tenants' rent coverage over the trailing twelve months was provided by our tenants as of September 30, 2021. GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy. (3) In the third lease year the annual building base rent became $62.1 million and the annual land component was increased to $23.6 million. Building base rent shall be increased by 1.25% annually in the 5th and 6th lease year, 1.75% in the 7th and 8th lease year, and 2% in the 9th lease year and each year thereafter. On December 18, 2020, the Company and Caesars completed an Exchange Agreement (the "Exchange Agreement") with subsidiaries of Caesars in which Caesars transferred to the Company the real estate assets of Waterloo and Bettendorf in exchange for the transfer by the Company to Caesars of the real property assets of Tropicana Evansville, plus a cash payment of $5.7 million. In connection with the Exchange Agreement, the annual building base rent was increased to $62.5 million and the annual land component was increased to $23.7 million. (4) If the CPI increase is at least 0.5% for any lease year, then the rent under the Bally's Master Lease 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. (5) 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. Lease Information
Single Property Leases Belterra Park Lease operated by BYD PENN-Meadows Lease Lumière Place Lease operated by CZR PENN - Morgantown Lease PENN- Perryville Lease Live! Casino & Hotel- Maryland Commencement Date 10/15/2018 9/9/2016 9/29/2020 10/1/2020 7/1/2021 12/29/2021 Lease Expiration Date 04/30/2026 9/30/2026 10/31/2033 10/31/2040 6/30/2041 12/31/2060 Remaining Renewal Terms 25 (5x5 years) 19 (3x5years, 1x4 years) 20 (4x5 years) 30 (6x5 years) 15 (3x5 years) 21 (1x11 years, 1x10 years) Corporate Guarantee No Yes Yes Yes Yes No Technical Default Landlord Protection Yes Yes Yes Yes Yes Yes Default Adjusted Revenue to Rent Coverage (1) 1.4 1.2 1.2 N/A 1.2 1.4 Competitive Radius Landlord Protection Yes Yes Yes N/A Yes Yes Escalator Details Yearly Base Rent Escalator Maximum 2% 5% (2) 1.25% (3) 1.5% (4) 1.5% (5) 1.75% (6) Coverage ratio at September 30, 2021 (7) 4.54 1.47 2.85 N/A N/A N/A Minimum Escalator Coverage Governor 1.8 2.0 N/A N/A N/A N/A Yearly Anniversary for Realization May October October October July January 2024 Percentage Rent Reset Details Reset Frequency 2 years 2 years N/A N/A N/A N/A Next Reset May 2022 October 2022 N/A N/A N/A N/A
(1) In support of our tenants, compliance with this ratio has been waived for all periods impacted by COVID-19. (2) Meadows contains an annual escalator for up to 5% of the base rent, if certain rent coverage ratio thresholds are met, which remains at 5% until the earlier of 10 years or the year in which total rent is $31 million, at which point the escalator is reduced to 2%. (3) 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. (4) Increases by 1.5% on the opening date and for the first three lease years. Commencing on the fourth anniversary of the opening date and for each anniversary thereafter, 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. (5) Building base rent increase for the second through fourth lease years, after which time the annual escalation becomes 1.25% to the extent CPI for the preceding lease year is at least 0.5%. (6) Effective on the second anniversary of the commencement date of the lease. (7) Information with respect to our tenants' rent coverage over the trailing twelve months was provided by our tenants as of September 30, 2021. GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy. Disclosure Regarding Non-GAAP Financial Measures
FFO, FFO per diluted common share and OP units, AFFO, AFFO per diluted common share and OP units, Adjusted EBITDA and REIT 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 units, AFFO, AFFO per diluted common share and OP units, Adjusted EBITDA and REIT 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. REIT Cash NOI is rental and other property income, inclusive of rent credits recognized during 2020 in connection with the Tropicana Las Vegas transaction, less cash property level expenses. REIT 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 REIT 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 units, AFFO, AFFO per diluted common share and OP units, Adjusted EBITDA and REIT 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, (gains) or losses on sales of operations, net of tax, losses on debt extinguishment, and provision for credit losses, net, reduced by capital maintenance expenditures. We have defined Adjusted EBITDA as net income excluding interest, income tax expense, depreciation, (gains) or losses from sales of property and (gains) or losses on sales of operations, net of tax, stock based compensation expense, straight-line rent adjustments, amortization of land rights, losses on debt extinguishment, and provision for credit losses, net. 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 REIT 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 and OP units, AFFO, AFFO per diluted common share and OP units, Adjusted EBITDA and REIT 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 REIT 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, the Company's position to deliver long-term growth and extend its long-term record of shareholder value creation 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 Cordish and Bally's, 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, 2021, 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 Officer Joseph Jaffoni, Richard Land, James Leahy at JCIR 610/378-8232 212/835-8500 glpi@jcir.com 
- As of December 31, 2021, all of our tenants were current with respect to their rental obligations, inclusive of $1.3 million in rent collected during the fourth quarter from Casino Queen, which was deferred earlier in 2021 related to COVID-19 closures. All of our properties are currently open to the public.