Gaming and Leisure Properties, Inc(NASDAQ:GLPI)
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 bu...
Website: http://www.glpropinc.com
Founded: 2013
Full Time Employees: 648
Sector: Real Estate
Industry: REIT-Specialty
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 41,113,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
rental income | 356,522,000 | 346,409,000 | 341,755,000 | 339,527,000 | 340,252,000 | 333,979,000 | 333,244,000 | 332,815,000 | 330,582,000 | 327,948,000 | 321,206,000 | 319,236,000 | 317,968,000 | 299,246,000 | 296,779,000 | 289,574,000 | 287,777,000 | 285,461,000 | 283,253,000 | 274,102,000 | 263,842,000 | 268,325,000 | 267,555,000 | 245,749,000 | 249,407,000 | 251,136,000 | 248,789,000 | 248,563,000 | 247,678,000 | 238,108,000 | 170,276,000 | 169,865,000 | 169,405,000 | 169,236,000 | 169,030,000 | 167,763,000 | 165,161,000 | 164,464,000 | 160,664,000 | 142,101,000 | ||||||||||
income from investment in leases, financing receivables | 52,702,000 | 51,893,000 | 48,066,000 | 47,926,000 | 47,764,000 | 47,648,000 | 47,503,000 | 45,974,000 | 44,305,000 | |||||||||||||||||||||||||||||||||||||||||
income from sales-type lease | 3,838,000 | 2,822,250 | 3,767,000 | 3,762,000 | 3,760,000 | |||||||||||||||||||||||||||||||||||||||||||||
interest income from real estate loans | 6,923,000 | 4,892,000 | 4,022,000 | 3,661,000 | 3,459,000 | 4,224,000 | 3,354,000 | 1,837,000 | 1,077,000 | 1,022,000 | 22,000 | 5,574,000 | 6,240,000 | 7,316,000 | ||||||||||||||||||||||||||||||||||||
total income from real estate | 419,985,000 | 407,031,000 | 397,610,000 | 394,876,000 | 395,235,000 | 389,615,000 | 385,341,000 | 380,626,000 | 375,964,000 | 369,029,000 | 359,560,000 | 356,589,000 | 336,388,000 | 333,818,000 | 326,513,000 | 314,966,000 | 285,461,000 | 283,253,000 | 274,102,000 | 263,842,000 | 268,325,000 | 273,129,000 | 251,989,000 | 256,723,000 | 258,452,000 | 255,995,000 | 255,764,000 | 254,871,000 | ||||||||||||||||||||||
operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
land rights and ground lease expense | 13,798,000 | 14,126,000 | 13,785,000 | 13,942,000 | 13,555,000 | 12,228,000 | 11,758,000 | 11,870,000 | 11,818,000 | 11,804,000 | 12,406,000 | 11,892,000 | 12,014,000 | 11,870,000 | 11,754,000 | 11,720,000 | 13,704,000 | 13,052,000 | 9,414,000 | 8,191,000 | 6,733,000 | 7,098,000 | 8,084,000 | 5,781,000 | 8,078,000 | 8,866,000 | 9,094,000 | 15,229,000 | 9,249,000 | 8,898,000 | 6,484,000 | |||||||||||||||||||
general and administrative | 17,938,000 | 12,316,000 | 16,552,000 | 15,907,000 | 18,713,000 | 14,362,000 | 13,472,000 | 13,851,000 | 17,886,000 | 13,761,000 | 13,600,000 | 12,639,000 | 16,450,000 | 11,315,000 | 12,060,000 | 12,212,000 | 15,732,000 | 15,276,000 | 13,066,000 | 16,821,000 | 16,082,000 | 16,847,000 | 22,514,000 | 13,223,000 | 15,988,000 | 17,211,000 | 15,042,000 | 15,984,000 | 17,240,000 | 14,856,000 | 15,006,000 | 24,806,000 | 16,460,000 | -305,000 | 21,534,000 | 20,691,000 | 21,231,000 | 21,179,000 | 21,821,000 | 22,261,000 | 20,906,000 | 21,123,000 | 19,285,000 | 23,722,000 | 21,539,000 | 22,621,000 | 17,743,000 | 19,531,000 | 20,941,000 | 5,966,000 |
gains from dispositions of property | -125,000 | -3,790,000 | -22,000 | -16,870,250 | -67,430,000 | |||||||||||||||||||||||||||||||||||||||||||||
depreciation | 65,037,000 | 64,144,000 | 67,473,000 | 69,235,000 | 65,012,000 | 64,759,000 | 64,771,000 | 65,262,000 | 65,360,000 | 65,739,000 | 65,846,000 | 65,731,000 | 65,554,000 | 59,708,000 | 59,887,000 | 59,964,000 | 59,129,000 | 59,401,000 | 60,182,000 | 58,150,000 | 58,701,000 | 58,940,000 | 58,080,000 | 57,390,000 | 56,563,000 | 56,690,000 | 57,302,000 | 67,865,000 | 58,578,000 | 54,349,000 | 27,267,000 | 27,523,000 | 27,954,000 | 28,168,000 | 28,632,000 | 28,423,000 | 28,257,000 | 28,287,000 | 27,165,000 | 27,019,000 | 27,083,000 | 27,198,000 | 27,557,000 | 27,617,000 | 27,411,000 | 27,446,000 | 26,526,000 | 26,349,000 | 26,522,000 | 3,611,000 |
provision for credit losses | -10,137,000 | -46,947,000 | -37,363,000 | 53,728,000 | 39,246,000 | -9,940,000 | 27,686,000 | -3,786,000 | 23,294,000 | -17,551,000 | 1,613,000 | 28,052,000 | -5,653,000 | -21,961,000 | -19,000 | 2,222,000 | 26,656,000 | |||||||||||||||||||||||||||||||||
total operating expenses | 86,636,000 | 43,639,000 | 60,447,000 | 152,812,000 | 136,401,000 | 81,409,000 | 113,897,000 | 87,197,000 | 118,358,000 | 73,753,000 | 91,256,000 | 118,314,000 | 88,365,000 | 60,932,000 | 16,252,000 | 89,416,000 | 115,170,000 | 93,891,000 | 73,613,000 | 105,637,000 | 101,442,000 | 58,654,000 | 106,853,000 | 81,252,000 | 97,132,000 | 100,728,000 | 99,987,000 | 118,246,000 | 117,089,000 | 179,433,000 | 89,305,000 | 100,980,000 | 92,199,000 | 90,580,000 | 91,807,000 | 90,695,000 | 92,707,000 | 89,936,000 | 89,969,000 | 86,544,000 | 81,183,000 | 64,236,000 | 82,501,000 | 86,996,000 | 83,905,000 | 84,983,000 | 80,173,000 | 83,412,000 | 83,994,000 | 33,968,000 |
income from operations | 333,349,000 | 363,392,000 | 337,163,000 | 242,064,000 | 258,834,000 | 308,206,000 | 271,444,000 | 293,429,000 | 257,606,000 | 295,276,000 | 268,304,000 | 238,275,000 | 266,849,000 | 275,456,000 | 317,566,000 | 237,097,000 | 199,796,000 | 204,444,000 | 225,099,000 | 212,124,000 | 200,101,000 | 241,507,000 | 200,701,000 | 180,716,000 | 186,350,000 | 188,256,000 | 187,625,000 | 170,767,000 | 170,775,000 | 123,884,000 | 164,834,000 | 153,241,000 | 151,851,000 | 150,117,000 | 152,699,000 | 152,696,000 | 150,006,000 | 148,863,000 | 143,306,000 | 120,817,000 | 67,637,000 | 64,453,000 | 65,291,000 | 76,827,000 | 78,756,000 | 74,053,000 | 77,622,000 | 77,374,000 | 74,334,000 | 5,665,000 |
yoy | 28.79% | 17.91% | 24.21% | -17.51% | 0.48% | 4.38% | 1.17% | 23.15% | -3.46% | 7.20% | -15.51% | 0.50% | 33.56% | 34.73% | 41.08% | 11.77% | -0.15% | -15.35% | 12.16% | 17.38% | 7.38% | 28.29% | 6.97% | 5.83% | 9.12% | 51.96% | 13.83% | 11.44% | 12.46% | -17.48% | 7.95% | 0.36% | 1.23% | 0.84% | 6.55% | 26.39% | 121.78% | 130.96% | 119.49% | 57.26% | -14.12% | -12.96% | -15.89% | -0.71% | 5.95% | 1207.20% | ||||
qoq | -8.27% | 7.78% | 39.29% | -6.48% | -16.02% | 13.54% | -7.49% | 13.91% | -12.76% | 10.05% | 12.60% | -10.71% | -3.12% | -13.26% | 33.94% | 18.67% | -2.27% | -9.18% | 6.12% | 6.01% | -17.14% | 20.33% | 11.06% | -3.02% | -1.01% | 0.34% | 9.87% | -0.00% | 37.85% | -24.84% | 7.57% | 0.92% | 1.16% | -1.69% | 0.00% | 1.79% | 0.77% | 3.88% | 18.61% | 78.63% | 4.94% | -1.28% | -15.02% | -2.45% | 6.35% | -4.60% | 0.32% | 4.09% | 1212.16% | |
operating margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | 75.12% | 81.89% | 95.13% | 72.61% | 63.43% | 68.53% | 75.36% | 66.76% | 66.36% | 80.46% | 65.26% | 68.98% | 65.74% | 65.14% | 65.24% | 59.09% | 59.32% | 40.84% | 64.86% | 60.28% | 62.22% | 62.08% | 62.15% | 62.42% | 61.49% | 61.96% | 61.07% | 57.87% | 45.03% | 49.54% | 43.75% | 46.51% | 48.01% | 46.16% | 48.72% | 47.68% | 46.55% | Infinity% |
other income | ||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -95,856,000 | -92,616,000 | -94,059,000 | -89,934,000 | -97,272,000 | -97,847,000 | -95,705,000 | -86,670,000 | -86,675,000 | -82,869,000 | -79,788,000 | -79,371,000 | -81,360,000 | -76,538,000 | -76,574,000 | -78,257,000 | -77,922,000 | -71,779,000 | -70,432,000 | -70,413,000 | -70,413,000 | -70,485,000 | -70,179,000 | -69,474,000 | -72,004,000 | -73,158,000 | -75,111,000 | -76,523,000 | -76,728,000 | -76,220,000 | -60,341,000 | -57,055,000 | -54,068,000 | -53,969,000 | -54,493,000 | -54,657,000 | -53,949,000 | -53,679,000 | -52,880,000 | -45,936,000 | -33,401,000 | -33,810,000 | -31,226,000 | -29,585,000 | -29,562,000 | -29,570,000 | -29,378,000 | |||
interest income | 2,737,000 | 5,140,000 | 9,720,000 | 4,580,000 | 9,356,000 | 13,816,000 | 14,876,000 | 8,065,000 | 9,232,000 | 5,806,000 | 1,273,000 | 1,273,000 | 4,255,000 | 1,293,000 | 488,000 | 102,000 | 22,000 | 13,000 | 6,000 | 54,000 | 124,000 | 78,000 | 22,000 | 273,000 | 196,000 | 184,000 | 235,000 | 248,000 | 89,000 | -963,000 | 1,418,000 | 891,000 | 481,000 | 492,000 | 492,000 | 487,000 | 464,000 | 471,000 | 481,000 | 654,000 | 517,000 | 571,000 | 581,000 | 585,000 | 595,000 | 607,000 | 623,000 | 668,000 | 546,000 | |
losses on debt extinguishment and other financing costs | -268,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total other expenses | -93,387,000 | -87,476,000 | -88,122,000 | -85,354,000 | -87,916,000 | -84,031,000 | -80,829,000 | -78,605,000 | -77,443,000 | -77,063,000 | -78,515,000 | -78,098,000 | -77,661,000 | -75,245,000 | -76,086,000 | -80,344,000 | -77,900,000 | -68,266,000 | -70,426,000 | -70,359,000 | -70,289,000 | -70,407,000 | -70,936,000 | -69,206,000 | -89,137,000 | -72,974,000 | -95,890,000 | -76,275,000 | -76,639,000 | -77,183,000 | -58,923,000 | -59,637,000 | -53,587,000 | -53,477,000 | -54,001,000 | -54,170,000 | -53,485,000 | -53,208,000 | -52,399,000 | -45,282,000 | -32,884,000 | -33,239,000 | -30,645,000 | -29,000,000 | -28,967,000 | -28,963,000 | -28,755,000 | |||
income before income taxes | 239,962,000 | 275,916,000 | 249,041,000 | 156,710,000 | 170,918,000 | 224,175,000 | 190,615,000 | 214,824,000 | 180,163,000 | 218,213,000 | 189,789,000 | 160,177,000 | 189,188,000 | 200,211,000 | 241,480,000 | 156,753,000 | 121,896,000 | 136,178,000 | 154,673,000 | 141,765,000 | 129,812,000 | 171,100,000 | 129,765,000 | 111,510,000 | 97,213,000 | 115,282,000 | 91,735,000 | 94,492,000 | 94,136,000 | 46,701,000 | 105,911,000 | 93,604,000 | 98,264,000 | 96,640,000 | 98,698,000 | 98,526,000 | 96,521,000 | 95,655,000 | 90,907,000 | 75,535,000 | 34,753,000 | 31,214,000 | 34,646,000 | 47,827,000 | 49,789,000 | 45,090,000 | 48,867,000 | 48,934,000 | ||
income tax expense | 560,000 | 560,000 | 560,000 | 545,000 | 564,000 | 565,000 | 515,000 | 412,000 | 637,000 | 957,000 | 482,000 | 40,000 | 518,000 | 624,000 | 15,261,000 | 966,000 | 204,000 | 2,628,000 | 1,759,000 | 2,639,000 | -840,000 | 319,000 | 991,000 | 1,188,000 | 1,459,000 | 1,126,000 | 770,000 | 1,096,000 | 1,606,000 | 1,492,000 | 3,381,000 | 1,684,000 | 2,192,000 | 2,530,000 | 1,963,000 | 1,307,000 | 2,271,000 | 2,004,000 | 1,441,000 | 1,417,000 | 1,882,000 | 2,702,000 | 932,000 | -1,035,000 | ||||||
net income | 239,402,000 | 275,356,000 | 248,481,000 | 156,165,000 | 170,354,000 | 223,610,000 | 190,100,000 | 214,412,000 | 179,526,000 | 217,256,000 | 189,307,000 | 160,137,000 | 188,670,000 | 199,587,000 | 226,219,000 | 155,787,000 | 121,692,000 | 119,627,000 | 149,059,000 | 138,216,000 | 127,184,000 | 169,341,000 | 127,126,000 | 112,350,000 | 96,894,000 | 114,291,000 | 90,547,000 | 93,033,000 | 93,010,000 | 45,931,000 | 104,815,000 | 91,998,000 | 96,772,000 | 93,259,000 | 97,014,000 | 96,334,000 | 93,991,000 | 93,692,000 | 89,600,000 | 73,264,000 | 32,749,000 | 29,773,000 | 33,229,000 | 45,945,000 | 47,087,000 | 44,158,000 | 49,902,000 | 47,012,000 | 44,312,000 | 2,681,000 |
yoy | 40.53% | 23.14% | 30.71% | -27.17% | -5.11% | 2.92% | 0.42% | 33.89% | -4.85% | 8.85% | -16.32% | 2.79% | 55.04% | 66.84% | 51.76% | 12.71% | -4.32% | -29.36% | 17.25% | 23.02% | 31.26% | 48.17% | 40.40% | 20.76% | 4.18% | 148.83% | -13.61% | 1.13% | -3.89% | -50.75% | 8.04% | -4.50% | 2.96% | -0.46% | 8.27% | 31.49% | 187.00% | 214.69% | 169.64% | 59.46% | -30.45% | -32.58% | -33.41% | -2.27% | 6.26% | 1547.07% | ||||
qoq | -13.06% | 10.82% | 59.11% | -8.33% | -23.82% | 17.63% | -11.34% | 19.43% | -17.37% | 14.76% | 18.22% | -15.12% | -5.47% | -11.77% | 45.21% | 28.02% | 1.73% | -19.75% | 7.84% | 8.67% | -24.89% | 33.21% | 13.15% | 15.95% | -15.22% | 26.22% | -2.67% | 0.02% | 102.50% | -56.18% | 13.93% | -4.93% | 3.77% | -3.87% | 0.71% | 2.49% | 0.32% | 4.57% | 22.30% | 123.71% | 10.00% | -10.40% | -27.68% | -2.43% | 6.63% | -11.51% | 6.15% | 6.09% | 1552.82% | |
net income margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | 53.11% | 59.33% | 67.77% | 47.71% | 38.64% | 40.10% | 49.90% | 43.50% | 42.18% | 56.42% | 41.33% | 42.89% | 34.18% | 39.55% | 31.48% | 32.19% | 32.31% | 15.14% | 41.24% | 36.19% | 39.65% | 38.56% | 39.49% | 39.38% | 38.53% | 39.00% | 38.19% | 35.09% | 21.80% | 22.89% | 22.27% | 27.82% | 28.70% | 27.53% | 31.32% | 28.97% | 27.75% | Infinity% |
net income attributable to non-controlling interest in the operating partnership | -7,573,000 | -8,059,000 | -7,290,000 | -4,726,000 | -5,170,000 | -6,398,000 | -5,406,000 | -6,162,000 | -5,062,000 | -5,964,000 | -5,297,000 | -4,507,000 | -5,319,000 | -5,470,000 | -6,265,000 | |||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | 231,829,000 | 267,297,000 | 241,191,000 | 151,439,000 | 165,184,000 | 217,212,000 | 184,694,000 | 208,250,000 | 174,464,000 | 211,292,000 | 184,010,000 | 155,630,000 | 183,351,000 | 194,117,000 | 219,954,000 | 151,314,000 | 119,268,000 | |||||||||||||||||||||||||||||||||
other comprehensive income | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of derivative gain to interest expense | -24,000 | -24,000 | -9,000 | |||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | 239,378,000 | 275,332,000 | 248,575,000 | 157,029,000 | ||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income attributable to non-controlling interest in the operating partnership | -7,572,000 | -8,059,000 | -7,293,000 | -4,753,000 | ||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income attributable to common shareholders | 231,806,000 | 267,273,000 | 241,282,000 | 152,276,000 | ||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings attributable to common shareholders | 820 | 950 | 850 | 550 | 600 | 790 | 670 | 770 | 640 | 790 | 700 | 590 | 700 | 750 | 860 | 610 | 480 | |||||||||||||||||||||||||||||||||
diluted earnings attributable to common shareholders | 820 | 950 | 850 | 540 | 600 | 790 | 670 | 770 | 640 | 780 | 700 | 590 | 700 | 750 | 850 | 610 | 480 | |||||||||||||||||||||||||||||||||
loss on debt extinguishment | -945,750 | -3,783,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on cash flow hedges | 103,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on cash flow hedges | 864,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income from sales-type leases | 310,000 | 1,240,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
property transfer tax recovery | ||||||||||||||||||||||||||||||||||||||||||||||||||
losses on debt extinguishment | -556,000 | -2,189,000 | -779,000 | -5,000 | -17,329,000 | -21,014,000 | -3,473,000 | |||||||||||||||||||||||||||||||||||||||||||
interest income from investment in leases, financing receivables | 28,232,750 | 38,332,000 | 37,353,000 | 37,246,000 | 25,291,750 | 37,039,000 | 36,939,000 | 27,189,000 | ||||||||||||||||||||||||||||||||||||||||||
property transfer tax recovery and impairment charge | -2,187,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
losses from dispositions of property | 93,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
impairment charge on land | 3,298,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 355,214,000 | 336,388,000 | 333,818,000 | 326,513,000 | 314,966,000 | 298,335,000 | 298,712,000 | 317,761,000 | 301,543,000 | 300,161,000 | 307,554,000 | 261,968,000 | 283,482,000 | 288,984,000 | 287,612,000 | 289,013,000 | 287,864,000 | 303,317,000 | 254,139,000 | 254,221,000 | 244,050,000 | 241,827,000 | 245,687,000 | 244,608,000 | 243,965,000 | 240,248,000 | 234,640,000 | 208,776,000 | 150,201,000 | 130,091,000 | 149,241,000 | 165,180,000 | 164,048,000 | 160,413,000 | 159,326,000 | 162,281,000 | 159,698,000 | |||||||||||||
yoy | 12.78% | 12.76% | 11.75% | 2.75% | 4.45% | -0.61% | -2.87% | 21.30% | 6.37% | 3.87% | 6.93% | -9.36% | -1.52% | -4.73% | 13.17% | 13.69% | 17.95% | 25.43% | 3.44% | 3.93% | 0.03% | 0.66% | 4.71% | 17.16% | 62.43% | 84.68% | 57.22% | 26.39% | -8.44% | -18.90% | -6.33% | 1.79% | 2.72% | |||||||||||||||||
qoq | 5.60% | 0.77% | 2.24% | 3.67% | 5.57% | -0.13% | -5.99% | 5.38% | 0.46% | -2.40% | 17.40% | -7.59% | -1.90% | 0.48% | -0.48% | 0.40% | -5.09% | 19.35% | -0.03% | 4.17% | 0.92% | -1.57% | 0.44% | 0.26% | 1.55% | 2.39% | 12.39% | 39.00% | 15.46% | -12.83% | -9.65% | 0.69% | 2.27% | 0.68% | -1.82% | 1.62% | ||||||||||||||
gaming, food, beverage and other | 12,874,000 | 15,459,000 | 43,659,000 | 37,701,000 | 31,836,000 | 34,425,000 | 9,979,000 | 26,759,000 | 30,532,000 | 31,617,000 | 33,249,000 | 32,993,000 | 30,160,000 | 31,750,000 | 35,889,000 | 34,746,000 | 33,919,000 | 36,198,000 | 37,489,000 | 39,260,000 | ||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest in the operating partnership | -4,473,000 | -2,424,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
(gains) or losses from dispositions of property | -51,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
losses from dispositions | -7,029,000 | -14,815,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
income tax provision | 2,947,750 | 5,614,000 | 3,549,000 | 1,922,000 | 1,594,000 | |||||||||||||||||||||||||||||||||||||||||||||
basic earnings per common share | 442.5 | 630 | 590 | 550 | 760 | 580 | 520 | 450 | 530 | 420 | 430 | 430 | 220 | 490 | 430 | 450 | 430 | 460 | 460 | 450 | 470 | 430 | 400 | 280 | 260 | 290 | 400 | 410 | 390 | 440 | 420 | 400 | ||||||||||||||||||
diluted earnings per common share | 442.5 | 630 | 590 | 540 | 750 | 580 | 520 | 450 | 520 | 420 | 430 | 430 | 210 | 490 | 430 | 450 | 440 | 450 | 450 | 450 | 460 | 430 | 390 | 270 | 250 | 280 | 380 | 400 | 380 | 420 | 400 | 380 | ||||||||||||||||||
loan impairment charges | 13,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income from direct financing lease | 4,671,000 | 30,843,000 | 26,984,000 | 18,621,000 | 18,956,000 | 19,037,000 | 18,516,000 | 17,824,000 | 18,131,000 | 18,155,000 | 12,631,000 | |||||||||||||||||||||||||||||||||||||||
interest income from mortgaged real estate | 5,400,000 | 7,206,000 | 7,201,000 | 7,193,000 | ||||||||||||||||||||||||||||||||||||||||||||||
real estate taxes paid by tenants | 23,435,000 | 21,270,000 | 21,483,000 | 21,278,000 | 19,716,000 | 21,422,000 | 20,840,000 | 21,720,000 | 19,905,000 | 20,438,000 | 15,673,000 | 11,827,000 | -5,021,000 | 13,778,000 | 12,943,000 | 13,350,000 | 13,578,000 | 12,512,000 | 12,446,000 | 11,998,000 | ||||||||||||||||||||||||||||||
real estate taxes | 23,776,000 | 21,586,000 | 21,800,000 | 21,595,000 | 19,860,000 | 21,751,000 | 20,912,000 | 22,143,000 | 20,300,000 | 20,866,000 | 16,075,000 | 12,207,000 | -4,726,000 | 14,174,000 | 13,209,000 | 13,755,000 | 13,946,000 | 12,929,000 | 12,856,000 | 12,423,000 | ||||||||||||||||||||||||||||||
total rental revenue and income from direct financing lease | 162,506,250 | 222,389,000 | 218,332,000 | 209,304,000 | 207,908,000 | 209,489,000 | 207,119,000 | 204,705,000 | 202,500,000 | 199,257,000 | 170,405,000 | |||||||||||||||||||||||||||||||||||||||
dividends paid per common share | 472.5 | 630 | 630 | 630 | 467.5 | 630 | 620 | 620 | 430 | 600 | 560 | 560 | 410 | 550 | 550 | 550 | 390 | 520 | 520 | 520 | ||||||||||||||||||||||||||||||
land rights and ground leases expense | 6,444,000 | 6,532,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
less promotional allowances | -1,130,000 | -1,181,000 | -1,217,000 | -1,252,000 | -1,449,000 | -1,365,000 | -1,415,000 | -1,381,000 | -1,402,000 | -1,449,000 | -1,357,000 | -1,387,000 | -1,377,000 | -1,531,000 | ||||||||||||||||||||||||||||||||||||
net revenues | 240,697,000 | 244,506,000 | 243,391,000 | 242,713,000 | 238,799,000 | 233,275,000 | 207,361,000 | 148,820,000 | 128,689,000 | 147,792,000 | 163,823,000 | 162,661,000 | 159,036,000 | 157,795,000 | 160,786,000 | 158,328,000 | 39,633,000 | |||||||||||||||||||||||||||||||||
gaming | 34,902,000 | 32,770,000 | 35,539,000 | 35,383,000 | 33,885,000 | 34,915,000 | 37,131,000 | 36,379,000 | 33,606,000 | 36,473,000 | 39,449,000 | 38,755,000 | 38,129,000 | |||||||||||||||||||||||||||||||||||||
food, beverage and other | 2,846,000 | 2,613,000 | 2,832,000 | 2,776,000 | 2,749,000 | 2,794,000 | 2,855,000 | 2,815,000 | 2,687,000 | 3,015,000 | 3,088,000 | 2,831,000 | 2,984,000 | |||||||||||||||||||||||||||||||||||||
rental | 100,215,000 | 98,478,000 | 97,754,000 | 112,251,000 | 111,504,000 | 110,542,000 | 107,326,000 | 107,298,000 | 106,114,000 | |||||||||||||||||||||||||||||||||||||||||
total rental revenue | 112,042,000 | 93,457,000 | 111,532,000 | 125,194,000 | 124,854,000 | 124,120,000 | 119,838,000 | 119,744,000 | 118,112,000 | |||||||||||||||||||||||||||||||||||||||||
management fee | ||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations before income taxes | 45,906,000 | 4,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total other incomes | ||||||||||||||||||||||||||||||||||||||||||||||||||
taxes on income | 1,795,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||
real estate investments | 9,224,584,000 | 8,474,261,000 | 8,140,928,000 | 8,054,559,000 | 8,097,069,000 | 8,148,719,000 | 8,014,976,000 | 8,045,884,000 | 8,103,928,000 | 8,168,792,000 | 8,226,303,000 | 8,238,398,000 | 8,281,960,000 | 7,707,935,000 | 7,759,704,000 | 7,812,645,000 | 7,721,298,000 | 7,777,551,000 | 7,797,734,000 | 7,820,070,000 | 7,230,769,000 | 7,287,158,000 | 7,240,311,000 | 7,049,408,000 | 7,046,276,000 | 7,100,555,000 | 7,154,980,000 | 7,210,028,000 | 7,275,596,000 | 7,331,460,000 | 3,584,639,000 | 3,612,095,000 | 3,636,949,000 | 3,662,045,000 | 3,687,319,000 | 3,712,310,000 | 3,714,190,000 | 3,739,091,000 | 3,768,774,000 | 3,465,251,000 | 2,066,376,000 | 2,090,059,000 | 2,113,382,000 | 2,135,337,000 | 2,157,003,000 | 2,180,124,000 | 2,201,856,000 | 2,178,613,000 | 2,153,653,000 | |
investment in leases, financing receivables | 2,562,869,000 | 2,557,504,000 | 2,312,640,000 | 2,276,068,000 | 2,313,156,000 | 2,333,114,000 | 2,313,775,000 | 2,312,021,000 | 2,185,707,000 | 2,023,606,000 | 1,998,551,000 | 1,891,789,000 | 1,914,292,000 | 1,903,195,000 | 1,875,895,000 | 1,870,639,000 | 1,867,721,000 | 1,201,670,000 | ||||||||||||||||||||||||||||||||
investment in leases, sales-type | 250,512,000 | 248,421,000 | 248,325,000 | 243,393,000 | 245,661,000 | 254,821,000 | 257,207,000 | |||||||||||||||||||||||||||||||||||||||||||
real estate loans | 299,709,000 | 247,999,000 | 176,882,000 | 161,168,000 | 160,793,000 | 160,590,000 | 158,854,000 | 90,372,000 | 52,307,000 | 39,036,000 | 39,291,000 | 246,000,000 | 303,684,000 | 303,684,000 | ||||||||||||||||||||||||||||||||||||
right-of-use assets and land rights | 1,067,185,000 | 1,072,163,000 | 1,077,052,000 | 1,081,933,000 | 1,086,839,000 | 1,091,783,000 | 825,367,000 | 828,098,000 | 831,922,000 | 835,524,000 | 839,295,000 | 844,627,000 | 867,228,000 | 834,067,000 | 837,785,000 | 841,537,000 | 845,316,000 | 851,819,000 | 860,538,000 | 865,392,000 | 765,932,000 | 769,197,000 | 828,130,000 | 831,552,000 | 835,027,000 | 838,734,000 | 859,293,000 | 862,927,000 | 872,656,000 | |||||||||||||||||||||
cash and cash equivalents | 274,513,000 | 224,314,000 | 751,715,000 | 604,164,000 | 168,875,000 | 462,632,000 | 494,135,000 | 94,494,000 | 211,533,000 | 683,983,000 | 81,149,000 | 9,450,000 | 6,822,000 | 239,083,000 | 59,026,000 | 6,286,000 | 156,020,000 | 724,595,000 | 423,224,000 | 147,594,000 | 520,740,000 | 486,451,000 | 105,894,000 | 74,050,000 | 559,545,000 | 26,823,000 | 25,556,000 | 24,739,000 | 30,334,000 | 25,783,000 | 1,162,774,000 | 144,472,000 | 45,420,000 | 29,054,000 | 43,634,000 | 29,510,000 | 23,361,000 | 36,556,000 | 25,359,000 | 23,739,000 | 61,561,000 | 41,875,000 | 42,740,000 | 31,059,000 | 45,367,000 | 35,973,000 | 31,334,000 | 41,679,000 | 48,278,000 | 18,550,000 |
other assets | 86,034,000 | 84,947,000 | 79,029,000 | 70,783,000 | 60,128,000 | 63,458,000 | 62,577,000 | 58,517,000 | 55,380,000 | 55,717,000 | 51,032,000 | 47,673,000 | 45,793,000 | 246,106,000 | 243,326,000 | 45,399,000 | 52,397,000 | 44,109,000 | 36,491,000 | 36,427,000 | 34,740,000 | 36,877,000 | 34,063,000 | 32,025,000 | 26,469,000 | 34,494,000 | 31,501,000 | 30,959,000 | 31,415,000 | 67,486,000 | 99,569,000 | 76,807,000 | 64,078,000 | 58,675,000 | 80,738,000 | 72,795,000 | 67,957,000 | 50,090,000 | 1,306,000 | 1,373,000 | 388,000 | 387,000 | 385,000 | 424,000 | 419,000 | 383,000 | 14,845,000 | 14,313,000 | 13,275,000 | 134,000 |
total assets | 13,765,406,000 | 12,909,609,000 | 12,786,571,000 | 12,492,068,000 | 12,132,521,000 | 13,075,949,000 | 12,680,997,000 | 11,777,168,000 | 11,784,021,000 | 11,806,658,000 | 11,235,621,000 | 11,031,937,000 | 11,116,095,000 | 10,930,386,000 | 10,775,736,000 | 10,657,734,000 | 10,720,480,000 | 10,690,449,000 | 9,284,773,000 | 9,099,319,000 | 9,013,490,000 | 9,034,368,000 | 8,636,983,000 | 8,665,425,000 | 8,899,161,000 | 8,434,298,000 | 8,504,752,000 | 8,563,864,000 | 8,646,832,000 | 8,577,293,000 | 8,295,898,000 | 7,288,560,000 | 7,220,447,000 | 7,246,882,000 | 7,334,808,000 | 7,357,220,000 | 7,314,399,000 | 7,369,330,000 | 7,421,320,000 | 7,149,062,000 | 2,436,229,000 | 2,448,155,000 | 2,516,115,000 | 2,515,974,000 | 2,552,477,000 | 2,564,580,000 | 2,595,437,000 | 2,581,677,000 | 2,561,886,000 | 267,183,000 |
liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 6,853,000 | 6,641,000 | 6,704,000 | 5,564,000 | 4,596,000 | 5,802,000 | 5,488,000 | 4,455,000 | 4,692,000 | 7,011,000 | 14,433,000 | 5,084,000 | 6,931,000 | 6,007,000 | ||||||||||||||||||||||||||||||||||||
accrued interest | 81,403,000 | 106,253,000 | 55,023,000 | 93,622,000 | 73,153,000 | 105,752,000 | 95,657,000 | 82,091,000 | 87,394,000 | 83,112,000 | 78,203,000 | 80,651,000 | 78,475,000 | 82,297,000 | 86,657,000 | 85,060,000 | 89,189,000 | 71,810,000 | 81,440,000 | 70,598,000 | 81,558,000 | 72,285,000 | 83,165,000 | 58,150,000 | 77,564,000 | 60,695,000 | 84,456,000 | 53,340,000 | 98,223,000 | 45,261,000 | 92,093,000 | 35,608,000 | 75,479,000 | 33,241,000 | 75,881,000 | 33,172,000 | 75,671,000 | 33,743,000 | 73,367,000 | 29,975,000 | 42,848,000 | 17,623,000 | 42,533,000 | 17,514,000 | 42,431,000 | 17,528,000 | 42,415,000 | 17,490,000 | 42,869,000 | |
accrued salaries and wages | 2,981,000 | 10,209,000 | 8,446,000 | 4,427,000 | 2,229,000 | 7,154,000 | 5,174,000 | 3,621,000 | 1,760,000 | 7,452,000 | 5,525,000 | 3,795,000 | 1,940,000 | 6,742,000 | 5,278,000 | 3,567,000 | 1,990,000 | 6,798,000 | 5,115,000 | 3,404,000 | 1,202,000 | 5,849,000 | 4,417,000 | 3,493,000 | 3,154,000 | 13,821,000 | 10,215,000 | 8,120,000 | 6,848,000 | 17,010,000 | 14,835,000 | 17,416,000 | 3,129,000 | 10,809,000 | 6,884,000 | 4,825,000 | 3,385,000 | 10,619,000 | 8,221,000 | 12,740,000 | 5,096,000 | 13,719,000 | 11,679,000 | 9,140,000 | 6,387,000 | 12,581,000 | 10,661,000 | 10,441,000 | 8,135,000 | 2,928,000 |
operating lease liabilities | 241,765,000 | 242,481,000 | 243,095,000 | 243,692,000 | 244,314,000 | 244,973,000 | 196,432,000 | 195,918,000 | 196,496,000 | 196,853,000 | 197,373,000 | 199,060,000 | 218,392,000 | 181,965,000 | 182,416,000 | 182,900,000 | 183,410,000 | 183,945,000 | ||||||||||||||||||||||||||||||||
financing lease liabilities | 61,317,000 | 61,219,000 | 61,105,000 | 60,993,000 | 60,886,000 | 60,788,000 | 60,673,000 | 60,561,000 | 54,378,000 | 54,139,000 | 54,017,000 | 53,901,000 | 53,792,000 | 53,669,000 | 53,548,000 | 53,433,000 | 53,309,000 | |||||||||||||||||||||||||||||||||
long-term debt | 8,075,014,000 | 7,203,731,000 | 7,201,213,000 | 6,892,308,000 | 6,889,064,000 | 7,735,877,000 | 7,413,012,000 | 6,632,842,000 | 6,630,196,000 | 6,627,550,000 | 6,246,206,000 | 6,248,838,000 | 6,291,470,000 | 6,128,468,000 | 6,126,143,000 | 6,522,306,000 | 6,555,077,000 | 6,552,372,000 | 5,761,997,000 | 5,759,561,000 | 5,757,125,000 | 5,754,689,000 | 5,752,252,000 | 5,768,330,000 | 6,255,714,000 | 5,737,962,000 | 5,749,136,000 | 5,796,990,000 | 5,795,122,000 | 5,853,497,000 | 5,449,147,000 | 4,506,744,000 | 4,401,107,000 | 4,442,880,000 | 4,449,652,000 | 4,521,423,000 | 4,573,194,000 | 4,664,965,000 | 4,661,577,000 | 4,513,347,000 | 2,468,881,000 | 2,510,239,000 | 2,541,313,000 | 2,566,339,000 | 2,576,364,000 | 2,609,406,000 | 2,546,000,000 | 2,526,000,000 | 2,500,000,000 | |
deferred rental revenue | 206,201,000 | 205,786,000 | 208,075,000 | 213,521,000 | 220,025,000 | 228,508,000 | 238,419,000 | 253,171,000 | 269,032,000 | 284,893,000 | 298,329,000 | 307,271,000 | 316,022,000 | 324,774,000 | 327,546,000 | 330,591,000 | 327,525,000 | 329,068,000 | 330,517,000 | 331,405,000 | 332,233,000 | 333,061,000 | 368,850,000 | 515,495,000 | 337,129,000 | 328,485,000 | 319,841,000 | 311,198,000 | 302,555,000 | 293,911,000 | 281,174,000 | 265,256,000 | 248,640,000 | 232,023,000 | 215,407,000 | 198,790,000 | 182,297,000 | 166,052,000 | 149,807,000 | 135,291,000 | 121,335,000 | 107,379,000 | 93,423,000 | |||||||
other liabilities | 53,043,000 | 65,029,000 | 47,059,000 | 44,631,000 | 43,726,000 | 41,571,000 | 41,390,000 | 39,584,000 | 42,256,000 | 36,572,000 | 31,203,000 | 30,347,000 | 30,773,000 | 27,691,000 | 39,741,000 | 24,605,000 | 37,746,000 | 33,796,000 | 37,146,000 | 42,265,000 | 38,528,000 | 39,985,000 | 29,943,000 | 27,241,000 | 22,518,000 | 26,651,000 | 24,720,000 | 25,283,000 | 25,096,000 | 26,059,000 | 27,375,000 | 27,068,000 | 27,018,000 | 25,411,000 | 23,559,000 | 22,865,000 | 20,756,000 | 19,564,000 | ||||||||||||
total liabilities | 8,728,577,000 | 7,901,349,000 | 7,830,720,000 | 7,558,758,000 | 7,537,993,000 | 8,430,425,000 | 8,056,245,000 | 7,272,243,000 | 7,286,204,000 | 7,297,704,000 | 6,925,411,000 | 6,929,063,000 | 6,997,904,000 | 6,812,290,000 | 6,828,389,000 | 7,209,072,000 | 7,251,995,000 | 7,300,309,000 | 6,407,034,000 | 6,397,588,000 | 6,366,847,000 | 6,359,350,000 | 6,427,707,000 | 6,562,660,000 | 6,886,856,000 | 6,360,053,000 | 6,398,120,000 | 6,405,177,000 | 6,439,148,000 | 6,311,686,000 | 5,937,502,000 | 4,909,792,000 | 4,803,599,000 | 4,788,635,000 | 4,841,704,000 | 4,838,453,000 | 4,907,063,000 | 4,935,461,000 | 4,971,660,000 | 4,762,890,000 | 2,695,044,000 | 2,701,669,000 | 2,752,701,000 | 2,651,821,000 | 2,678,017,000 | 2,689,316,000 | 2,673,336,000 | 2,654,599,000 | 2,629,914,000 | |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||
equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 2,832,000 | 2,830,000 | 2,830,000 | 2,830,000 | 2,748,000 | 2,744,000 | 2,744,000 | 2,715,000 | 2,715,000 | 2,709,000 | 2,670,000 | 2,626,000 | 2,624,000 | 2,607,000 | 2,575,000 | 2,475,000 | 2,475,000 | 2,472,000 | 2,380,000 | 2,343,000 | 2,328,000 | 2,325,000 | 2,207,000 | 2,178,000 | 2,151,000 | 2,147,000 | 2,147,000 | 2,147,000 | 2,146,000 | 2,142,000 | 2,140,000 | 2,137,000 | 2,135,000 | 2,127,000 | 2,126,000 | 2,122,000 | 2,081,000 | 2,077,000 | 2,071,000 | 2,034,000 | 1,170,000 | 1,156,000 | 1,147,000 | 1,144,000 | 1,142,000 | 1,130,000 | 1,124,000 | 1,123,000 | 1,118,000 | |
additional paid-in capital | 6,611,159,000 | 6,613,488,000 | 6,609,678,000 | 6,608,591,000 | 6,200,349,000 | 6,209,827,000 | 6,204,578,000 | 6,059,956,000 | 6,054,530,000 | 6,052,109,000 | 5,867,491,000 | 5,651,612,000 | 5,632,246,000 | 5,573,567,000 | 5,413,256,000 | 4,953,946,000 | 4,949,638,000 | 4,953,943,000 | 4,541,158,000 | 4,354,643,000 | 4,280,723,000 | 4,284,789,000 | 3,960,861,000 | 3,955,293,000 | 3,951,341,000 | 3,959,383,000 | 3,955,555,000 | 3,951,949,000 | 3,947,768,000 | 3,952,503,000 | 3,945,392,000 | 3,935,517,000 | 3,930,777,000 | 3,933,829,000 | 3,927,786,000 | 3,916,328,000 | 3,769,502,000 | 3,760,729,000 | 3,745,505,000 | 3,647,137,000 | 962,826,000 | 935,220,000 | 918,668,000 | 910,225,000 | 903,608,000 | 888,860,000 | 874,435,000 | 869,861,000 | 862,588,000 | 68,770,000 |
accumulated deficit | -1,980,009,000 | -1,990,770,000 | -2,037,129,000 | -2,057,380,000 | -1,987,886,000 | -1,944,009,000 | -1,952,445,000 | -1,928,360,000 | -1,930,027,000 | -1,897,913,000 | -1,911,623,000 | -1,903,326,000 | -1,869,643,000 | -1,798,216,000 | -1,808,346,000 | -1,846,549,000 | -1,823,139,000 | -1,771,402,000 | -1,665,799,000 | -1,655,255,000 | -1,636,408,000 | -1,612,096,000 | -1,753,792,000 | -1,854,706,000 | -1,941,187,000 | -1,887,285,000 | -1,851,070,000 | -1,795,409,000 | -1,742,230,000 | -1,689,038,000 | ||||||||||||||||||||
accumulated other comprehensive income | 881,000 | 904,000 | 927,000 | 837,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total equity attributable to gaming and leisure properties | 4,634,863,000 | 4,626,452,000 | 4,576,306,000 | 4,554,878,000 | 4,215,211,000 | 4,268,562,000 | 4,254,877,000 | 4,134,311,000 | 4,127,218,000 | 4,156,905,000 | 3,958,538,000 | 3,750,912,000 | 3,765,227,000 | 3,777,958,000 | 3,607,485,000 | 3,109,872,000 | 3,128,974,000 | 3,185,013,000 | ||||||||||||||||||||||||||||||||
noncontrolling interests in glpi's operating partnership | 401,966,000 | 379,545,000 | 378,432,000 | 379,317,000 | 369,875,000 | 370,614,000 | 370,599,000 | 351,672,000 | 351,962,000 | 352,964,000 | 339,862,000 | 338,790,000 | 339,511,000 | |||||||||||||||||||||||||||||||||||||
total equity | 5,036,829,000 | 5,008,260,000 | 4,955,851,000 | 4,933,310,000 | 4,594,528,000 | 4,645,524,000 | 4,624,752,000 | 4,504,925,000 | 4,497,817,000 | 4,508,954,000 | 4,310,210,000 | 4,102,874,000 | 4,118,191,000 | 4,118,096,000 | 3,947,347,000 | 3,448,662,000 | 3,468,485,000 | 3,390,140,000 | ||||||||||||||||||||||||||||||||
total liabilities and equity | 13,765,406,000 | 12,909,609,000 | 12,786,571,000 | 12,492,068,000 | 12,132,521,000 | 13,075,949,000 | 12,680,997,000 | 11,777,168,000 | 11,784,021,000 | 11,806,658,000 | 11,235,621,000 | 11,031,937,000 | 11,116,095,000 | 10,930,386,000 | 10,775,736,000 | 10,657,734,000 | 10,720,480,000 | 10,690,449,000 | ||||||||||||||||||||||||||||||||
held to maturity investment securities | 560,832,000 | 554,106,000 | 347,782,000 | 343,244,000 | ||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests in glpi's operating partnership | 381,808,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests in glpi's operating partnership (8,224,939 units and 7,653,326 units outstanding at december 31, 2024 and december 31, 2023, respectively | 376,962,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
financing lease liability | 54,261,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests in glpi's operating partnership (7,653,326 units and 7,366,683 units outstanding at december 31, 2023 and december 31, 2022, respectively | 352,049,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 81,228,000 | 77,728,000 | 77,728,000 | 118,118,000 | 142,939,000 | 70,457,000 | 61,448,000 | |||||||||||||||||||||||||||||||||||||||||||
accounts payable, dividend payable and accrued expenses | 6,561,000 | 6,939,000 | 6,495,000 | 3,625,000 | ||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests in glpi's operating partnership (7,366,683 units and 4,348,774 units outstanding at december 31, 2022 and december 31, 2021, respectively | 340,138,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, used in operations | 12,977,000 | 40,085,000 | 79,077,000 | 79,919,000 | 80,618,000 | 89,319,000 | 90,888,000 | 92,443,000 | 94,080,000 | 95,617,000 | 97,219,000 | 98,513,000 | 100,884,000 | 102,429,000 | 104,312,000 | 106,259,000 | 108,293,000 | 110,231,000 | 114,413,000 | 116,447,000 | 119,427,000 | 121,382,000 | 124,246,000 | 126,755,000 | 129,747,000 | 131,916,000 | 134,741,000 | 136,533,000 | 134,028,000 | 136,139,000 | 139,010,000 | 141,886,000 | ||||||||||||||||||
real estate of tropicana las vegas | 303,888,000 | 304,831,000 | 305,773,000 | 306,715,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 779,000 | 152,000 | 585,000 | 168,000 | 375,000 | 842,000 | 1,124,000 | 339,000 | 1,006,000 | 166,000 | 171,000 | 702,000 | 2,511,000 | 1,851,000 | 461,000 | 492,000 | 715,000 | 435,000 | 432,000 | 955,000 | 1,079,000 | 588,000 | 244,000 | 490,000 | 406,000 | 2,637,000 | 2,441,000 | 3,301,000 | 4,409,000 | 18,448,000 | 49,074,000 | 24,594,000 | ||||||||||||||||||
dividend payable and accrued expenses | 62,764,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gaming, property, and other taxes | 502,000 | 271,000 | 295,000 | 830,000 | 146,000 | 769,000 | 1,632,000 | 810,000 | 944,000 | 1,111,000 | 966,000 | 1,340,000 | 42,879,000 | 61,839,000 | 49,811,000 | 41,196,000 | 35,399,000 | 61,529,000 | 49,283,000 | 41,580,000 | 32,584,000 | 46,116,000 | 31,337,000 | 25,351,000 | 24,702,000 | 36,231,000 | 30,136,000 | 25,132,000 | 22,741,000 | 32,561,000 | 26,759,000 | 23,764,000 | ||||||||||||||||||
income taxes payable | 5,166,000 | 26,000 | 266,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liabilities | 380,000 | 399,000 | 359,000 | 334,000 | 307,000 | 332,000 | 279,000 | 262,000 | 233,000 | 258,000 | 261,000 | 279,000 | 257,000 | 279,000 | 244,000 | 280,000 | 294,000 | 264,000 | 265,000 | |||||||||||||||||||||||||||||||
noncontrolling interests in glpi's operating partnership (4,348,774 units and no units outstanding at december 31, 2021 and december 31, 2020, respectively | 205,127,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 809,000 | 2,152,000 | 1,461,000 | 2,098,000 | 2,195,000 | 2,582,000 | 4,544,000 | 4,228,000 | 2,665,000 | 2,943,000 | 3,462,000 | 30,967,000 | 10,061,000 | 4,417,000 | 8,282,000 | 8,452,000 | 9,762,000 | 4,379,000 | 8,122,000 | 7,477,000 | 9,511,000 | 6,185,000 | 7,362,000 | 7,908,000 | 7,519,000 | 3,542,000 | 7,468,000 | 7,900,000 | 10,026,000 | 4,779,000 | 7,667,000 | |||||||||||||||||||
deferred tax assets | 7,774,000 | 5,668,000 | 5,584,000 | 5,690,000 | 5,654,000 | 6,561,000 | 5,529,000 | 6,056,000 | 5,812,000 | 5,721,000 | 5,528,000 | 5,178,000 | 4,973,000 | 4,769,000 | 4,510,000 | 4,478,000 | 5,898,000 | 5,246,000 | 4,678,000 | 3,922,000 | ||||||||||||||||||||||||||||||
accrued expenses | 3,030,000 | 2,167,000 | 978,000 | 398,000 | 4,643,000 | 3,766,000 | 5,998,000 | 6,239,000 | 6,716,000 | 6,778,000 | 5,951,000 | 30,297,000 | 8,909,000 | 7,171,000 | 6,060,000 | 7,913,000 | 8,077,000 | 7,369,000 | 6,023,000 | 6,590,000 | 7,290,000 | 6,512,000 | 12,343,000 | 9,580,000 | 8,973,000 | 9,106,000 | 5,756,000 | 5,339,000 | 6,199,000 | 7,423,000 | 6,995,000 | |||||||||||||||||||
income taxes | 885,000 | 1,922,000 | 648,000 | 199,000 | 2,938,000 | 229,000 | 1,572,000 | 5,889,000 | 6,959,000 | |||||||||||||||||||||||||||||||||||||||||
lease liabilities | 186,481,000 | 186,928,000 | 151,904,000 | 152,203,000 | 182,466,000 | 182,856,000 | 183,298,000 | 183,971,000 | 201,497,000 | 202,098,000 | 202,405,000 | |||||||||||||||||||||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 2,877,739,000 | 2,701,731,000 | 2,646,643,000 | 2,675,018,000 | 2,209,276,000 | 2,102,765,000 | 2,012,305,000 | 2,074,245,000 | 2,106,632,000 | 2,158,687,000 | 2,207,684,000 | 2,265,607,000 | 2,358,396,000 | 2,378,768,000 | 2,416,848,000 | 2,458,247,000 | 2,493,104,000 | 2,518,767,000 | 2,407,336,000 | 2,433,869,000 | 2,449,660,000 | 2,386,172,000 | ||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 9,284,773,000 | 9,099,319,000 | 9,013,490,000 | 9,034,368,000 | 8,636,983,000 | 8,665,425,000 | 8,899,161,000 | 8,434,298,000 | 8,504,752,000 | 8,563,864,000 | 8,646,832,000 | 8,577,293,000 | 8,295,898,000 | 7,288,560,000 | 7,220,447,000 | 7,246,882,000 | 7,334,808,000 | 7,357,220,000 | 7,314,399,000 | 7,369,330,000 | 7,421,320,000 | 7,149,062,000 | ||||||||||||||||||||||||||||
goodwill | 16,067,000 | 16,067,000 | 16,067,000 | 16,067,000 | 16,067,000 | 16,067,000 | 16,067,000 | 16,067,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | 75,521,000 | ||||||||||||||||||||||
other intangible assets | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | 9,577,000 | ||||||||||||||||||||||
loan receivable | 13,000,000 | 13,991,000 | 13,497,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 26,200,000 | 26,738,000 | 27,275,000 | 27,813,000 | 29,350,000 | 32,388,000 | 32,925,000 | 33,463,000 | 34,000,000 | 35,000,000 | 36,000,000 | 41,000,000 | ||||||||||||||||||||||||||||||
mortgage loans receivable | 303,684,000 | 303,684,000 | 303,684,000 | 303,684,000 | ||||||||||||||||||||||||||||||||||||||||||||||
land rights | 673,207,000 | 631,966,000 | 634,693,000 | 637,421,000 | 640,148,000 | 642,876,000 | 645,603,000 | 588,447,000 | 590,758,000 | 593,069,000 | 595,380,000 | |||||||||||||||||||||||||||||||||||||||
investment in direct financing lease | 2,600,398,000 | 2,608,400,000 | 2,619,430,000 | 2,637,639,000 | 2,656,252,000 | 2,674,866,000 | 2,693,099,000 | 2,710,711,000 | 2,728,716,000 | 2,746,720,000 | ||||||||||||||||||||||||||||||||||||||||
retained accumulated deficit | -1,589,136,000 | -1,558,886,000 | -1,516,064,000 | -1,477,709,000 | -1,436,808,000 | -1,399,683,000 | -1,364,247,000 | -1,328,937,000 | -1,297,916,000 | |||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 9,500 and 5,937 at december 31, 2016 and december 31, 2015, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 57,983,000 | 70,502,000 | 58,376,000 | 57,721,000 | 60,837,000 | 54,606,000 | 47,644,000 | 45,254,000 | 37,726,000 | 37,087,000 | 24,240,000 | |||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 9,500 and 5,937 at september 30, 2016 and december 31, 2015, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets, non-current | 3,384,000 | 3,293,000 | 2,500,000 | 2,447,000 | 1,968,000 | 1,308,000 | 808,000 | 679,000 | ||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term debt | 106,000 | 105,000 | 104,000 | 102,000 | 101,000 | 100,000 | 99,000 | 81,000 | ||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 24,323,000 | 32,992,000 | 18,390,000 | 17,687,000 | 15,474,000 | 16,450,000 | 16,237,000 | 15,788,000 | 15,269,000 | 15,344,000 | 14,585,000 | 1,959,000 | ||||||||||||||||||||||||||||||||||||||
deferred tax liabilities, non-current | 265,000 | 347,000 | 206,000 | 232,000 | 337,000 | 366,000 | 738,000 | 1,443,000 | ||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 9,500 and 5,937 at june 30, 2016 and december 31, 2015, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||
retained deficit | -1,262,999,000 | -1,222,811,000 | -1,189,890,000 | -1,156,401,000 | -1,047,216,000 | -1,030,290,000 | ||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 9,500 and 5,937 at march 31, 2016 and december 31, 2015, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ deficit | -258,815,000 | -253,514,000 | -236,586,000 | -135,847,000 | -125,540,000 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ deficit | 2,436,229,000 | 2,448,155,000 | 2,516,115,000 | 2,515,974,000 | 2,552,477,000 | |||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 5,937 at december 31, 2015 | 3,563,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets, current | 1,799,000 | 1,847,000 | 1,568,000 | 2,015,000 | ||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 17,057 and 9,327 at september 30, 2015 and december 31, 2014, respectively | 38,083,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 13,366 and 9,327 at june 30, 2015 and december 31, 2014, respectively | 35,087,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 11,347 and 9,327 at march 31, 2015 and december 31, 2014, respectively | 37,106,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 9,327 and 1,270 at december 31, 2014 and 2013, respectively | 39,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ (deficit) equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
retained (deficit) earnings | -1,014,726,000 | -953,458,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ (deficit) equity | -124,736,000 | -77,899,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ (deficit) equity | 2,564,580,000 | 2,595,437,000 | 2,581,677,000 | 2,561,886,000 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 2,267,000 | 1,933,000 | 1,927,000 | 1,985,000 | ||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 7,308 and 1,270 at september 30, 2014 and december 31, 2013, respectively | 41,146,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
revenues | ||||||||||||||||||||||||||||||||||||||||||||||||||
rental | 107,326,000 | 107,298,000 | 106,114,000 | |||||||||||||||||||||||||||||||||||||||||||||||
real estate taxes paid by tenants | 12,512,000 | 12,446,000 | 11,998,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total rental revenue | 119,838,000 | 119,744,000 | 118,112,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gaming | 36,473,000 | 39,449,000 | 38,755,000 | |||||||||||||||||||||||||||||||||||||||||||||||
food, beverage and other | 3,015,000 | 3,088,000 | 2,831,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 159,326,000 | 162,281,000 | 159,698,000 | |||||||||||||||||||||||||||||||||||||||||||||||
less promotional allowances | -1,531,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net revenues | 157,795,000 | 160,786,000 | 158,328,000 | |||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
real estate taxes | 12,929,000 | 12,856,000 | 12,423,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 17,743,000 | 19,531,000 | 20,941,000 | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 26,526,000 | 26,349,000 | 26,522,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 80,173,000 | 83,412,000 | 83,994,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income from operations | 77,622,000 | 77,374,000 | 74,334,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other income | ||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -29,378,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 623,000 | 668,000 | 546,000 | |||||||||||||||||||||||||||||||||||||||||||||||
management fee | ||||||||||||||||||||||||||||||||||||||||||||||||||
total other incomes | -28,755,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 48,867,000 | 48,934,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
income tax (benefit) expense | -1,035,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income | 49,902,000 | 47,012,000 | 44,312,000 | |||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per common share | 440 | 420 | 400 | |||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per common share | 420 | 400 | 380 | |||||||||||||||||||||||||||||||||||||||||||||||
dividends paid per common share | 520 | 520 | 520 | |||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 5,288 and 1,270 at june 30, 2014 and december 31, 2013, respectively | 43,165,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income tax provision | 1,922,000 | 1,594,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs, net of accumulated amortization of 3,277 and 1,270 at march 31, 2014 and december 31, 2013, respectively | 44,862,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income from operations before income taxes | 45,906,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 418,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 2,887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 23,840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 111,185,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
receivable from penn national gaming, inc. | 46,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total other assets | 132,158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 17,853,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||
total long-term liabilities | 4,992,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 175,568,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 244,338,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 267,183,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||
net income | 239,402,000 | 275,356,000 | 248,481,000 | 156,165,000 | 170,354,000 | 223,610,000 | 190,100,000 | 214,412,000 | 179,526,000 | 217,256,000 | 189,307,000 | 160,137,000 | 188,670,000 | 199,587,000 | 226,219,000 | 155,787,000 | 121,692,000 | 119,627,000 | 149,059,000 | 138,216,000 | 127,184,000 | 169,341,000 | 127,126,000 | 112,350,000 | 96,894,000 | 114,291,000 | 90,547,000 | 93,033,000 | 93,010,000 | 45,931,000 | 104,815,000 | 91,998,000 | 96,772,000 | 93,259,000 | 97,014,000 | 96,334,000 | 93,991,000 | 93,692,000 | 89,600,000 | 73,264,000 | 32,749,000 | 29,773,000 | 5,317,000 | 45,945,000 | 47,087,000 | 44,158,000 | 49,902,000 | 47,012,000 | 44,312,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 69,307,000 | 68,414,000 | 71,743,000 | 73,505,000 | 69,282,000 | 68,201,000 | 68,047,000 | 68,538,000 | 68,636,000 | 69,015,000 | 69,545,000 | 69,020,000 | 68,844,000 | 62,997,000 | 63,177,000 | 63,254,000 | 65,119,000 | 65,845,000 | 63,504,000 | 61,156,000 | 61,544,000 | 61,901,000 | 61,101,000 | 60,410,000 | 59,583,000 | 59,710,000 | 60,322,000 | 77,271,000 | 61,668,000 | 57,439,000 | 29,994,000 | 30,251,000 | 30,681,000 | 30,896,000 | 31,359,000 | 31,012,000 | 30,568,000 | 30,598,000 | 29,476,000 | ||||||||||
amortization of items charged to interest expense | 3,468,000 | 3,383,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of gain on cash flow hedges and loan discounts | -81,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accretion on investment in leases and adjustments to lease liabilities | -7,412,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accretion on held to maturity investment securities | 0 | 0 | 0 | 10,837,000 | -4,538,000 | -2,269,000 | |||||||||||||||||||||||||||||||||||||||||||
non-cash adjustment to financing lease liabilities | 98,000 | 112,000 | 107,000 | 98,000 | 112,000 | 129,000 | 117,000 | 122,000 | 116,000 | 109,000 | 121,000 | 115,000 | 124,000 | ||||||||||||||||||||||||||||||||||||
gains from dispositions of property | 0 | 0 | -125,000 | ||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 8,104,000 | 4,616,000 | 1,551,000 | 6,156,000 | 8,858,000 | 5,252,000 | 5,463,000 | 5,425,000 | 8,122,000 | 4,914,000 | 5,139,000 | 5,013,000 | 7,807,000 | 4,183,000 | 4,336,000 | 4,308,000 | 7,600,000 | 3,645,000 | 3,786,000 | 3,612,000 | 5,788,000 | 3,352,000 | 8,353,000 | 4,064,000 | 4,235,000 | 3,845,000 | 3,845,000 | 4,183,000 | 4,325,000 | 3,274,000 | 3,275,000 | 616,000 | 3,987,000 | 3,685,000 | 3,695,000 | 3,773,000 | 4,483,000 | 4,508,000 | 4,641,000 | 4,591,000 | 4,572,000 | 4,153,000 | 4,153,000 | 4,111,000 | 4,394,000 | ||||
straight-line rent and deferred rent adjustments | 471,000 | -5,390,000 | -6,433,000 | -8,412,000 | |||||||||||||||||||||||||||||||||||||||||||||
provision for credit losses | -10,137,000 | -46,947,000 | -37,363,000 | 53,728,000 | 39,246,000 | -9,940,000 | 27,686,000 | -3,786,000 | 23,294,000 | -17,551,000 | 1,613,000 | 28,052,000 | -5,653,000 | -21,961,000 | -19,000 | 2,222,000 | 26,656,000 | ||||||||||||||||||||||||||||||||
change in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -2,049,000 | -5,197,000 | -9,065,000 | -9,605,000 | 1,269,000 | 14,206,000 | -19,509,000 | -2,927,000 | -1,968,000 | -5,794,000 | 1,752,000 | -1,898,000 | -2,007,000 | -2,833,000 | 5,379,000 | 4,449,000 | 4,782,000 | 68,000 | -725,000 | -1,000 | -2,000 | 2,000 | -423,000 | ||||||||||||||||||||||||||
accounts payable and accrued expenses | 625,000 | 564,000 | 238,000 | 344,000 | 446,000 | -573,000 | -509,000 | -334,000 | -217,000 | 94,000 | -3,289,000 | 4,947,000 | -1,096,000 | -2,241,000 | |||||||||||||||||||||||||||||||||||
accrued interest | -24,850,000 | 51,230,000 | -38,599,000 | 20,469,000 | -32,599,000 | 10,095,000 | 13,566,000 | -5,303,000 | 4,282,000 | 4,909,000 | -2,448,000 | 2,176,000 | -3,822,000 | -4,360,000 | 1,597,000 | -4,129,000 | 17,379,000 | -9,630,000 | 10,842,000 | -10,960,000 | 9,273,000 | -10,880,000 | 25,015,000 | -19,414,000 | 16,869,000 | -23,761,000 | 31,116,000 | -44,883,000 | 52,962,000 | -46,832,000 | 56,485,000 | -39,871,000 | 42,238,000 | -42,640,000 | 42,709,000 | -42,499,000 | 41,928,000 | -39,624,000 | 43,392,000 | -12,873,000 | 25,225,000 | -24,910,000 | 25,019,000 | -24,917,000 | 24,903,000 | -24,887,000 | 24,814,000 | ||
accrued salaries and wages | -7,228,000 | 4,019,000 | 2,198,000 | -4,925,000 | 1,553,000 | 1,861,000 | -5,692,000 | 1,730,000 | 1,855,000 | -4,802,000 | 1,711,000 | 1,577,000 | -4,808,000 | -33,000 | 284,000 | 3,414,000 | -4,780,000 | 3,496,000 | 924,000 | 339,000 | -10,667,000 | 3,606,000 | 2,095,000 | 1,272,000 | -10,162,000 | 2,175,000 | -2,581,000 | 14,287,000 | -7,680,000 | 3,925,000 | 2,059,000 | 1,440,000 | -7,234,000 | 2,398,000 | -4,519,000 | 7,644,000 | -8,623,000 | 2,040,000 | 2,539,000 | 2,753,000 | -6,194,000 | 1,920,000 | 220,000 | ||||||
other liabilities | 511,000 | 1,711,000 | 3,078,000 | 486,000 | 1,929,000 | 73,000 | 3,002,000 | -1,272,000 | 5,323,000 | 4,370,000 | -795,000 | -426,000 | 3,082,000 | -12,049,000 | 15,137,000 | -13,142,000 | -1,718,000 | -650,000 | 1,638,000 | -1,893,000 | 2,702,000 | 4,723,000 | -4,133,000 | 1,932,000 | -563,000 | 187,000 | -964,000 | -1,320,000 | 310,000 | 50,000 | 522,000 | 2,670,000 | 1,695,000 | 2,112,000 | -630,000 | ||||||||||||||
net cash from operating activities | 270,229,000 | 343,244,000 | 240,306,000 | 293,375,000 | 252,492,000 | 292,413,000 | 270,400,000 | 252,085,000 | 257,872,000 | 262,996,000 | 253,260,000 | 251,933,000 | 241,183,000 | 220,660,000 | 241,004,000 | 225,280,000 | 233,182,000 | 187,794,000 | 213,413,000 | 197,363,000 | 205,208,000 | 117,546,000 | 80,818,000 | 30,928,000 | 198,785,000 | 166,616,000 | 219,605,000 | 142,658,000 | 221,423,000 | 136,215,000 | 212,596,000 | 119,866,000 | 185,756,000 | 109,607,000 | 196,864,000 | 107,551,000 | 184,689,000 | 108,925,000 | 195,103,000 | 106,484,000 | 103,858,000 | 52,863,000 | 104,756,000 | 61,310,000 | 100,759,000 | 52,252,000 | 94,786,000 | 46,494,000 | 79,727,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 270,229,000 | 343,244,000 | 240,306,000 | 293,375,000 | 252,492,000 | 292,413,000 | 270,400,000 | 252,085,000 | 257,872,000 | 262,996,000 | 253,260,000 | 251,933,000 | 241,183,000 | 220,660,000 | 241,004,000 | 225,280,000 | 233,182,000 | 187,794,000 | 213,413,000 | 197,363,000 | 205,208,000 | 117,546,000 | 80,818,000 | 30,928,000 | 198,785,000 | 166,616,000 | 219,605,000 | 142,658,000 | 221,423,000 | 136,215,000 | 212,596,000 | 119,866,000 | 185,756,000 | 109,607,000 | 196,864,000 | 107,551,000 | 184,689,000 | 108,925,000 | 195,103,000 | 106,484,000 | 103,858,000 | 52,863,000 | 104,756,000 | 61,310,000 | 100,759,000 | 52,252,000 | 94,786,000 | 46,494,000 | 79,727,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
capital project and maintenance expenditures | -111,478,000 | -246,992,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property, net of costs | 0 | 0 | 125,000 | ||||||||||||||||||||||||||||||||||||||||||||||
acquisition of real estate | -688,004,000 | -130,000,000 | -235,771,000 | -36,547,000 | -6,685,000 | -412,324,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
originations of real estate loans | -54,057,000 | -13,517,000 | -7,460,000 | -3,209,000 | -1,430,000 | -70,730,000 | -39,000,000 | -14,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
maturities of held to maturity investment securities | 0 | 0 | 0 | 549,995,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -853,539,000 | -642,239,000 | -166,870,000 | -33,651,000 | 534,004,000 | -428,797,000 | -572,390,000 | -156,356,000 | -448,401,000 | -15,533,000 | -189,415,000 | -23,801,000 | -422,076,000 | -7,529,000 | -57,883,000 | -157,659,000 | -131,417,000 | -572,997,000 | 31,991,000 | -488,784,000 | -1,044,000 | -7,873,000 | -480,000 | -488,000 | -646,000 | -771,000 | -689,000 | -1,009,000 | -348,000 | -1,531,645,000 | -5,607,000 | 10,081,000 | 17,387,000 | 17,642,000 | 18,661,000 | -57,698,000 | 22,093,000 | 16,251,000 | -307,745,000 | -2,928,265,000 | 1,143,000 | -65,000 | -2,736,000 | -5,257,000 | -6,084,000 | -15,113,000 | |||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -221,068,000 | -220,938,000 | -220,940,000 | -220,933,000 | -209,061,000 | -208,776,000 | -208,779,000 | -206,583,000 | -206,578,000 | -197,582,000 | -192,307,000 | -189,313,000 | -254,778,000 | -183,987,000 | -181,751,000 | -174,724,000 | -230,396,000 | -165,739,000 | -159,603,000 | -157,063,000 | -151,496,000 | -27,645,000 | -26,212,000 | -25,869,000 | -150,796,000 | -150,506,000 | -146,208,000 | -146,212,000 | -146,202,000 | -145,833,000 | -135,065,000 | -134,820,000 | -134,717,000 | -134,160,000 | -134,139,000 | -131,770,000 | -129,301,000 | -124,713,000 | -124,517,000 | -113,452,000 | -65,670,000 | -63,262,000 | -62,948,000 | -62,871,000 | -62,651,000 | ||||
non-controlling interest distributions | -6,856,000 | -6,493,000 | -6,492,000 | -6,508,000 | -6,341,000 | -6,147,000 | -6,145,000 | -6,147,000 | -6,147,000 | -5,587,000 | -5,587,000 | -5,509,000 | -7,424,000 | -5,194,000 | -5,193,000 | ||||||||||||||||||||||||||||||||||
taxes paid related to shares withheld for tax purposes on restricted stock award vestings | -6,262,000 | -15,000 | -1,000 | -14,805,000 | -16,000 | 1,000 | -14,711,000 | -2,000 | 0 | -13,440,000 | -61,000 | 1,000 | -11,866,000 | -81,000 | 0 | -9,756,000 | -2,706,000 | ||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | -120,000 | -110,000 | -135,000 | -4,000 | 139,204,000 | 0 | 9,016,000 | 179,742,000 | 210,787,000 | 14,355,000 | 64,329,000 | 156,158,000 | 409,262,000 | 182,848,000 | |||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 2,156,856,000 | 0 | 10,000,000 | 15,000,000 | 660,000,000 | 0 | 0 | 0 | 207,648,000 | 694,135,000 | 1,174,600,000 | 46,000,000 | 1,157,853,000 | 93,000,000 | 62,000,000 | 486,000,000 | 1,107,405,000 | 0 | 0 | 50,000,000 | 165,000,000 | 63,950,000 | 20,000,000 | 25,992,000 | 182,008,000 | ||||||||||||||||||||||||
financing costs | -9,141,000 | -12,449,000 | 0 | 8,000 | 0 | 0 | -1,000 | -17,000 | -4,475,000 | -7,384,000 | -31,000 | 0 | -2,162,000 | -24,000 | -9,769,000 | 0 | -236,000 | -1,537,000 | -11,144,000 | -3,000 | 0 | -31,199,000 | -709,000 | -2,812,000 | 0 | ||||||||||||||||||||||||
repayments of long-term debt | -1,279,900,000 | -865,000 | -975,068,000 | -30,000 | -850,054,000 | -40,000 | -400,039,000 | -39,000 | -63,501,000 | -10,038,000 | -15,037,000 | -60,037,000 | -500,037,000 | -36,000 | -394,036,000 | -454,054,000 | -422,927,000 | -34,000 | -34,000 | -33,000 | -34,000 | -225,012,000 | -1,174,632,000 | -661,206,000 | -60,031,000 | -1,200,857,000 | -94,031,000 | -123,030,000 | -84,030,000 | -156,486,000 | -878,572,000 | -45,029,000 | -10,029,000 | -75,028,000 | -155,028,000 | -95,027,000 | -20,025,000 | ||||||||||||
net cash from financing activities | 633,509,000 | -228,406,000 | 74,115,000 | 175,565,000 | -1,080,253,000 | -212,768,000 | -281,921,000 | 355,371,000 | 7,854,000 | -225,504,000 | -51,368,000 | -130,381,000 | -217,355,000 | -670,340,000 | 668,093,000 | 23,130,000 | -86,774,000 | -161,380,000 | 293,015,000 | 334,583,000 | -164,578,000 | -218,099,000 | -147,244,000 | -216,524,000 | 258,439,000 | 811,313,000 | -30,895,000 | -186,777,000 | -141,829,000 | -201,401,000 | -43,704,000 | -219,977,000 | -113,979,000 | 114,262,000 | 2,783,959,000 | -85,315,000 | -53,663,000 | -90,339,000 | -70,361,000 | -85,281,000 | -32,500,000 | ||||||||
net decrease in cash and cash equivalents | 50,199,000 | 435,289,000 | -293,757,000 | 399,641,000 | -117,039,000 | -472,450,000 | 71,699,000 | 2,628,000 | -232,261,000 | 52,740,000 | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 224,314,000 | 0 | 0 | 0 | 462,632,000 | 0 | 0 | 0 | 683,983,000 | 0 | 0 | 0 | 239,083,000 | 0 | 0 | 0 | 724,595,000 | 0 | 0 | 0 | 486,451,000 | 0 | 0 | 0 | 26,823,000 | 0 | 0 | 0 | 25,783,000 | 0 | 0 | 0 | 29,054,000 | 0 | 0 | 0 | 36,556,000 | 0 | 0 | 0 | 41,875,000 | 0 | 0 | 0 | 35,973,000 | 0 | |||
cash and cash equivalents at end of period | 274,513,000 | -527,401,000 | 147,551,000 | 435,289,000 | 168,875,000 | -31,503,000 | 399,641,000 | -117,039,000 | 211,533,000 | 602,834,000 | 71,699,000 | 2,628,000 | 6,822,000 | 180,057,000 | 52,740,000 | -149,734,000 | 156,020,000 | 301,371,000 | 275,630,000 | -373,146,000 | 520,740,000 | 380,557,000 | 31,844,000 | -485,495,000 | 559,545,000 | 1,267,000 | 817,000 | -5,595,000 | 30,334,000 | -1,136,991,000 | 1,018,302,000 | 99,052,000 | 45,420,000 | -14,580,000 | 14,124,000 | 6,149,000 | 23,361,000 | 11,197,000 | 1,620,000 | -37,822,000 | 61,561,000 | -865,000 | 11,681,000 | -14,308,000 | 45,367,000 | 4,639,000 | |||
gains on dispositions of property | |||||||||||||||||||||||||||||||||||||||||||||||||
straight line rent and deferred rent adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||
losses on debt extinguishment | 0 | 0 | 0 | 556,000 | 0 | 779,000 | 5,000 | 17,329,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
proceeds from interest rate swap termination | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses , accrued salary and wages | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property | |||||||||||||||||||||||||||||||||||||||||||||||||
return of contingent consideration from previous acquisition | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
acquisition of real estate assets and deposit payments | |||||||||||||||||||||||||||||||||||||||||||||||||
fundings under the tropicana las vegas lease | |||||||||||||||||||||||||||||||||||||||||||||||||
originations of real estate loans, net of origination discount | |||||||||||||||||||||||||||||||||||||||||||||||||
investment in leases, financing receivables | 0 | 0 | -110,163,000 | -93,323,000 | 0 | 0 | 0 | 0 | -129,047,000 | ||||||||||||||||||||||||||||||||||||||||
acquisition of held to maturity investment securities | 0 | -549,995,000 | 0 | -340,975,000 | |||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to shares withheld for taxes on stock award vestings | |||||||||||||||||||||||||||||||||||||||||||||||||
financing costs and costs paid to redeem senior unsecured notes | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -527,401,000 | -568,575,000 | 301,371,000 | 275,630,000 | -373,146,000 | 34,289,000 | 31,844,000 | -485,495,000 | 532,722,000 | 1,267,000 | 817,000 | -5,595,000 | 4,551,000 | 1,018,302,000 | 99,052,000 | 16,366,000 | -14,580,000 | -13,195,000 | 11,197,000 | 19,686,000 | -865,000 | 9,394,000 | |||||||||||||||||||||||||||
amortization of gain on cash flow hedges | |||||||||||||||||||||||||||||||||||||||||||||||||
accretion on financing receivables | -6,991,000 | -6,866,000 | -6,896,000 | -7,093,000 | -6,776,000 | -7,884,000 | -5,813,000 | -5,549,000 | -5,444,000 | -5,238,000 | -5,140,000 | -3,725,000 | |||||||||||||||||||||||||||||||||||||
proceeds from swap termination | |||||||||||||||||||||||||||||||||||||||||||||||||
fundings for the tropicana las vegas lease | |||||||||||||||||||||||||||||||||||||||||||||||||
premium and related costs paid on debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs, bond premiums and original issuance discounts | 3,227,000 | 3,232,000 | 2,803,000 | 2,685,000 | 2,684,000 | 2,406,000 | 2,405,000 | 2,501,000 | 2,348,000 | 2,479,000 | 2,771,000 | 2,469,000 | 2,470,000 | 2,470,000 | 2,669,000 | 2,593,000 | 2,770,000 | 2,858,000 | 2,807,000 | 2,899,000 | 2,891,000 | 2,889,000 | |||||||||||||||||||||||||||
(increase), decrease | |||||||||||||||||||||||||||||||||||||||||||||||||
increase, | |||||||||||||||||||||||||||||||||||||||||||||||||
capital project expenditures | -21,070,000 | -12,871,000 | -7,051,000 | -13,000 | -7,836,000 | -12,674,000 | -17,116,000 | -9,744,000 | -7,472,000 | -6,475,000 | -7,512,000 | -2,406,000 | -12,316,000 | -490,000 | -514,000 | -606,000 | 0 | -6,000 | 0 | -10,000 | -60,000 | -8,000 | |||||||||||||||||||||||||||
capital maintenance expenditures | -121,000 | -36,000 | -462,000 | -90,000 | 0 | -8,000 | -57,000 | -66,000 | -21,000 | -15,000 | -615,000 | -303,000 | -914,000 | -438,000 | -1,501,000 | -488,000 | -495,000 | -646,000 | -761,000 | -709,000 | -1,017,000 | -530,000 | -1,330,000 | -970,000 | -1,162,000 | -822,000 | -991,000 | -460,000 | -1,245,000 | -482,000 | -1,418,000 | -496,000 | -835,000 | -362,000 | -845,000 | -382,000 | -775,000 | -951,000 | -1,429,000 | ||||||||||
amortization of debt issuance costs, premiums and discounts | |||||||||||||||||||||||||||||||||||||||||||||||||
accretion on financing receivables and adjustments to lease liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
net accretion on held to maturity investment securities | -6,726,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges and losses on debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, accrued salaries and wages | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from assets held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of senior note discounts | |||||||||||||||||||||||||||||||||||||||||||||||||
financing costs and costs paid on tender of senior unsecured notes | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent and tenant improvement amortization | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used) in financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
straight-line rent adjustments and tenant improvement amortization | -15,790,000 | -15,790,000 | |||||||||||||||||||||||||||||||||||||||||||||||
costs paid on senior unsecured note redemption | 0 | 0 | -17,000 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 7,731,000 | -2,486,000 | -107,000 | 188,000 | 535,000 | 934,000 | -1,056,000 | 38,000 | -227,000 | -62,000 | -218,000 | -248,000 | -223,000 | -182,000 | -281,000 | 164,000 | 1,385,000 | -666,000 | -538,000 | -742,000 | -538,000 | -173,000 | -745,000 | -79,000 | 1,366,000 | -642,000 | -1,151,000 | -386,000 | -160,000 | ||||||||||||||||||||
straight-line rent adjustments | -13,436,000 | -8,942,000 | -8,751,000 | -8,752,000 | -2,772,000 | -3,045,000 | 3,066,000 | -1,543,000 | -1,449,000 | -888,000 | -828,000 | -828,000 | -818,000 | -4,928,000 | 1,678,000 | 8,644,000 | 8,644,000 | 8,643,000 | 8,643,000 | 8,644,000 | 12,738,000 | 15,917,000 | 16,616,000 | 16,617,000 | 16,616,000 | 16,617,000 | 16,493,000 | 16,245,000 | 16,244,000 | 14,517,000 | 13,956,000 | 13,956,000 | 13,956,000 | ||||||||||||||||
decrease, | |||||||||||||||||||||||||||||||||||||||||||||||||
(decrease), increase | |||||||||||||||||||||||||||||||||||||||||||||||||
dividend and accounts payable, accrued salaries, wages and expenses | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from assets held for sale and property and equipment, net of costs | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of operations, net of transaction costs | 28,186,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
loan loss recovery | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents, including cash classified within assets held for sale | -568,575,000 | 282,890,000 | 268,534,000 | -378,195,000 | 42,784,000 | ||||||||||||||||||||||||||||||||||||||||||||
decrease in cash classified within assets held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||
impairment charge | |||||||||||||||||||||||||||||||||||||||||||||||||
impairment charge on land | |||||||||||||||||||||||||||||||||||||||||||||||||
losses on dispositions of property | -41,390,000 | 4,000 | -8,000 | 1,000 | 42,000 | 37,000 | 6,000 | 7,000 | -45,000 | 129,000 | 15,000 | 421,000 | -11,000 | 105,000 | 5,000 | -445,000 | 0 | -15,000 | 96,000 | 22,000 | 66,000 | 1,000 | |||||||||||||||||||||||||||
deferred rent recognized | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
losses from dispositions of property | -67,430,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
impairment charge and losses on debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of real estate and deposit payments | |||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents, including cash classified within assets held for sale | 52,740,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
less net change in cash classified within assets held for sale | -7,096,000 | -5,049,000 | 8,495,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property | 0 | 51,000 | |||||||||||||||||||||||||||||||||||||||||||||||
(costs) proceeds from issuance of common stock | 0 | -37,000 | -95,000 | ||||||||||||||||||||||||||||||||||||||||||||||
(gains) or losses from dispositions of property | -51,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest distributions | -5,083,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs, bond premiums and discounts | |||||||||||||||||||||||||||||||||||||||||||||||||
losses on dispositions | -7,029,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
dividend payable, accounts payable and accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||||
gaming, property and other taxes, other liabilities and income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | -9,000 | 2,003,000 | 0 | 8,000 | -10,000 | 20,000 | 8,000 | 182,000 | 65,000 | 2,919,000 | 20,000 | 903,000 | 3,000 | 897,000 | 1,000 | 233,000 | 193,000 | 20,000 | 92,000 | 5,000 | 21,000 | 153,000 | |||||||||||||||||||||||||||
acquisition of real estate assets | 0 | -26,000 | -1,227,914,000 | 0 | -386,000 | -869,000 | -326,633,000 | ||||||||||||||||||||||||||||||||||||||||||
investment in leases - financing receivable | |||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid for shares withheld on restricted stock award vestings | |||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt and related costs | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue recognized | -141,718,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | 3,713,000 | 396,000 | 2,907,000 | -7,991,000 | -571,000 | -4,533,000 | 6,467,000 | -3,947,000 | 189,000 | 1,034,000 | -3,346,000 | 101,000 | -1,001,000 | -3,828,000 | -841,000 | 407,000 | -1,070,000 | ||||||||||||||||||||||||||||||||
gaming, property and other taxes | -49,000 | -216,000 | 868,000 | -863,000 | 822,000 | -134,000 | -167,000 | 145,000 | -374,000 | 276,000 | -407,000 | 377,000 | -141,000 | 22,000 | -286,000 | 342,000 | -1,386,000 | 813,000 | 73,000 | 284,000 | 757,000 | -201,000 | -269,000 | 302,000 | |||||||||||||||||||||||||
income taxes | 885,000 | -1,918,000 | 1,880,000 | -240,000 | 648,000 | 199,000 | 2,938,000 | -1,343,000 | 1,572,000 | 2,059,000 | |||||||||||||||||||||||||||||||||||||||
premium and related costs paid on retirement of certain senior unsecured notes | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | -128,000 | -282,000 | 785,000 | -667,000 | 840,000 | -5,000 | -531,000 | -1,809,000 | 660,000 | 1,390,000 | -29,000 | -225,000 | 280,000 | 3,000 | -523,000 | -181,000 | 449,000 | 302,000 | -290,000 | 45,000 | -962,000 | 681,000 | 680,000 | -1,345,000 | -170,000 | -9,663,000 | 8,140,000 | 43,000 | |||||||||||||||||||||
accrued expenses | 735,000 | -187,000 | -1,285,000 | 1,556,000 | -1,050,000 | -525,000 | 784,000 | 521,000 | -610,000 | 327,000 | -46,000 | 203,000 | 374,000 | -800,000 | 619,000 | 218,000 | -549,000 | -485,000 | -2,651,000 | -987,000 | 607,000 | -133,000 | 3,352,000 | 415,000 | -860,000 | ||||||||||||||||||||||||
premium and related costs paid on tender of senior unsecured notes | 0 | 0 | -5,000 | -15,742,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
loan and goodwill impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||||
gaming, property and other taxes and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
collections of principal payments on investment in direct financing lease | 1,218,000 | 8,002,000 | 11,030,000 | 18,209,000 | 18,613,000 | 18,614,000 | 18,232,000 | 17,613,000 | 18,004,000 | 18,004,000 | |||||||||||||||||||||||||||||||||||||||
less decrease in cash classified within assets held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase/decrease in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||
loan impairment charges | 0 | 0 | 0 | 13,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of stock from atm program net of offering costs | -50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activity | |||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to shares withheld for tax purposes on restricted stock award vestings, net of proceeds from exercise of options | -12,583,000 | -1,000 | 0 | -1,000 | -9,056,000 | 4,126,000 | -7,031,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of stock from atm program offering costs | 310,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on loan receivable | 0 | 0 | 0 | 13,200,000 | 538,000 | 537,000 | 538,000 | 1,537,000 | 3,037,000 | 538,000 | 537,000 | 538,000 | 1,000,000 | 1,000,000 | 5,000,000 | 2,000,000 | |||||||||||||||||||||||||||||||||
atm program offering costs and proceeds from issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||
paid-in-kind interest income | |||||||||||||||||||||||||||||||||||||||||||||||||
atm program offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||
originations of mortgage loans receivable | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of options, net of taxes paid related to shares withheld for tax purposes on restricted stock award vestings | 3,839,000 | 2,360,000 | 7,732,000 | 3,609,000 | 4,456,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | 0 | 34,000 | -121,000 | 45,733,000 | |||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 3,039,000 | 3,257,000 | 3,256,000 | 3,257,000 | 3,256,000 | 3,257,000 | 3,257,000 | 3,257,000 | 3,050,000 | 5,582,000 | 6,286,000 | 3,691,000 | 2,019,000 | 2,020,000 | 2,019,000 | 2,020,000 | 2,011,000 | 2,007,000 | |||||||||||||||||||||||||||||||
prepaid expenses, loan receivable and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||
deposit for pending acquisition of real estate assets | -8,230,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
costs related to continuous equity offering | -105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
capital project expenditures, net of reimbursements | -7,000 | -54,000 | -4,000 | -265,000 | -2,450,000 | -2,949,000 | -5,110,000 | -5,640,000 | -14,705,000 | ||||||||||||||||||||||||||||||||||||||||
funding of loan receivable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of options | 10,886,000 | 48,071,000 | 31,438,000 | 23,089,000 | 12,436,000 | 4,322,000 | 2,534,000 | 10,394,000 | 9,635,000 | 2,833,000 | 4,142,000 | 13,321,000 | |||||||||||||||||||||||||||||||||||||
payments of long-term debt | -42,025,000 | -25,000 | -25,025,000 | -10,024,000 | -33,024,000 | -24,000 | |||||||||||||||||||||||||||||||||||||||||||
distribution in connection with 2013 pre-spin tax matter agreement | |||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 14,798,000 | -8,054,000 | 3,849,000 | -8,682,000 | -4,416,000 | 2,552,000 | 838,000 | -2,926,000 | |||||||||||||||||||||||||||||||||||||||||
other current and non-current liabilities | 390,000 | 0 | 703,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | -1,000 | -36,000 | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 27,083,000 | 27,198,000 | 27,557,000 | 27,617,000 | 27,411,000 | 27,446,000 | 26,526,000 | 26,349,000 | 26,522,000 | ||||||||||||||||||||||||||||||||||||||||
other current and noncurrent liabilities | 2,213,000 | -976,000 | 213,000 | 449,000 | 519,000 | -72,000 | 756,000 | 1,674,000 | |||||||||||||||||||||||||||||||||||||||||
net advances to penn national gaming, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||
cash contributions to penn national gaming, inc. in connection with spin-off | |||||||||||||||||||||||||||||||||||||||||||||||||
gaming, pari-mutuel, property and other taxes | -406,000 | -75,000 | -7,368,000 | 2,995,000 | 4,975,000 | ||||||||||||||||||||||||||||||||||||||||||||
increase in cash escrow | |||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid, including the purging distribution | |||||||||||||||||||||||||||||||||||||||||||||||||
losses on sales of property | -146,000 | 1,000 | 158,000 | ||||||||||||||||||||||||||||||||||||||||||||||
charge for stock-based compensation | 3,536,000 | 3,136,000 | 1,951,000 | ||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 0 | 285,221,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | -6,599,000 | 48,278,000 | |||||||||||||||||||||||||||||||||||||||||||||||
increase in cash in escrow | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
expenditures for property and equipment, net of reimbursements | |||||||||||||||||||||||||||||||||||||||||||||||||
cash distributions to penn national gaming, inc. |
