glpi-202409300001575965false--12-312024Q3xbrli:sharesiso4217:USDiso4217:USDxbrli:sharesglpi:propertyglpi:stateutr:sqftxbrli:pureglpi:renewaloptionutr:acreutr:Rateutr:mi00015759652024-01-012024-09-3000015759652024-10-2200015759652024-09-3000015759652023-12-3100015759652024-07-012024-09-3000015759652023-07-012023-09-3000015759652023-01-012023-09-300001575965us-gaap:CommonStockMember2023-12-310001575965us-gaap:AdditionalPaidInCapitalMember2023-12-310001575965us-gaap:RetainedEarningsMember2023-12-310001575965us-gaap:NoncontrollingInterestMember2023-12-310001575965us-gaap:CommonStockMember2024-01-012024-03-310001575965us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-3100015759652024-01-012024-03-310001575965us-gaap:RetainedEarningsMember2024-01-012024-03-310001575965us-gaap:NoncontrollingInterestMember2024-01-012024-03-310001575965us-gaap:CommonStockMember2024-03-310001575965us-gaap:AdditionalPaidInCapitalMember2024-03-310001575965us-gaap:RetainedEarningsMember2024-03-310001575965us-gaap:NoncontrollingInterestMember2024-03-3100015759652024-03-310001575965us-gaap:CommonStockMember2024-04-012024-06-300001575965us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-3000015759652024-04-012024-06-300001575965us-gaap:RetainedEarningsMember2024-04-012024-06-300001575965us-gaap:NoncontrollingInterestMember2024-04-012024-06-300001575965us-gaap:CommonStockMember2024-06-300001575965us-gaap:AdditionalPaidInCapitalMember2024-06-300001575965us-gaap:RetainedEarningsMember2024-06-300001575965us-gaap:NoncontrollingInterestMember2024-06-3000015759652024-06-300001575965us-gaap:CommonStockMember2024-07-012024-09-300001575965us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-300001575965us-gaap:RetainedEarningsMember2024-07-012024-09-300001575965us-gaap:NoncontrollingInterestMember2024-07-012024-09-300001575965us-gaap:CommonStockMember2024-09-300001575965us-gaap:AdditionalPaidInCapitalMember2024-09-300001575965us-gaap:RetainedEarningsMember2024-09-300001575965us-gaap:NoncontrollingInterestMember2024-09-300001575965us-gaap:CommonStockMember2022-12-310001575965us-gaap:AdditionalPaidInCapitalMember2022-12-310001575965us-gaap:RetainedEarningsMember2022-12-310001575965us-gaap:NoncontrollingInterestMember2022-12-3100015759652022-12-310001575965us-gaap:CommonStockMember2023-01-012023-03-310001575965us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-3100015759652023-01-012023-03-310001575965us-gaap:RetainedEarningsMember2023-01-012023-03-310001575965us-gaap:NoncontrollingInterestMember2023-01-012023-03-310001575965us-gaap:CommonStockMember2023-03-310001575965us-gaap:AdditionalPaidInCapitalMember2023-03-310001575965us-gaap:RetainedEarningsMember2023-03-310001575965us-gaap:NoncontrollingInterestMember2023-03-3100015759652023-03-310001575965us-gaap:CommonStockMember2023-04-012023-06-300001575965us-gaap:AdditionalPaidInCapitalMember2023-04-012023-06-3000015759652023-04-012023-06-300001575965us-gaap:RetainedEarningsMember2023-04-012023-06-300001575965us-gaap:NoncontrollingInterestMember2023-04-012023-06-300001575965us-gaap:CommonStockMember2023-06-300001575965us-gaap:AdditionalPaidInCapitalMember2023-06-300001575965us-gaap:RetainedEarningsMember2023-06-300001575965us-gaap:NoncontrollingInterestMember2023-06-3000015759652023-06-300001575965us-gaap:CommonStockMember2023-07-012023-09-300001575965us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-300001575965us-gaap:RetainedEarningsMember2023-07-012023-09-300001575965us-gaap:NoncontrollingInterestMember2023-07-012023-09-300001575965us-gaap:CommonStockMember2023-09-300001575965us-gaap:AdditionalPaidInCapitalMember2023-09-300001575965us-gaap:RetainedEarningsMember2023-09-300001575965us-gaap:NoncontrollingInterestMember2023-09-3000015759652023-09-300001575965glpi:TheCordishCompaniesMember2021-12-290001575965glpi:BallysTivertonCasinoHardrockBiloxiMember2023-01-030001575965glpi:AREsTiogaDownsMember2024-02-060001575965glpi:PennNationalGamingIncMember2024-09-300001575965glpi:EldoradoResortsInc.Member2024-09-300001575965glpi:BoydGamingCorporationMember2024-09-300001575965glpi:BallysCorporationMember2024-09-300001575965glpi:TheCordishCompaniesMember2024-09-300001575965glpi:CQHoldingCompanyMember2024-09-300001575965glpi:HardRockMember2024-09-300001575965glpi:StrategicGamingManangementMember2024-09-300001575965glpi:AmericanRacingAndEntertainmentMember2024-09-300001575965glpi:PennNationalGamingInc.MasterLeaseMember2024-09-300001575965glpi:AuroraIllinoisMemberglpi:PENNEntertainmentNewMasterLeaseMember2023-01-010001575965glpi:PENNEntertainmentNewMasterLeaseMember2023-01-010001575965glpi:JolietIllinoisMemberglpi:PENNEntertainmentNewMasterLeaseMember2023-01-010001575965glpi:PinnacleEntertainmentInc.Member2016-04-012016-04-300001575965glpi:AmendedPinnacleEntertainmentInc.MasterLeaseMember2024-09-300001575965glpi:BoydGamingCorporationMasterLeaseMember2024-09-300001575965glpi:PlainridgeParkCasinoMember2018-10-152018-10-150001575965us-gaap:RealEstateLoanMemberglpi:BoydGamingCorporationMember2018-10-152018-10-150001575965glpi:AmendedPinnacleEntertainmentInc.MasterLeaseMember2024-01-012024-09-300001575965glpi:BoydGamingCorporationMasterLeaseMember2024-01-012024-09-300001575965glpi:BelterraParkLeaseMember2024-01-012024-09-300001575965glpi:TropicanaEntertainmentMember2018-10-012018-10-010001575965glpi:CaesarsMasterLeaseMember2018-10-010001575965glpi:AmendedAndRestatedCaesarsMasterLeaseMember2018-10-010001575965glpi:AmendedAndRestatedCaesarsMasterLeaseMember2020-06-150001575965glpi:AmendedAndRestatedCaesarsMasterLeaseMember2020-06-152020-06-150001575965glpi:TropicanaEntertainmentMember2020-12-182020-12-180001575965glpi:EldoradoResortsInc.Member2018-10-012018-10-010001575965glpi:EldoradoResortsInc.Member2018-10-010001575965glpi:EldoradoResortsInc.Member2024-09-300001575965glpi:LumirePlaceLeaseMember2018-10-010001575965glpi:LumierePlaceLeaseMember2024-07-012024-09-300001575965glpi:LumierePlaceLeaseMember2020-09-292020-09-290001575965glpi:BallysTropicanaEvansvilleMember2021-06-032021-06-030001575965glpi:DoverDownsHotelCasinoMember2021-06-032021-06-030001575965glpi:BallysMasterLeaseMember2021-06-032021-06-030001575965glpi:BallysMasterLeaseMember2024-09-300001575965glpi:BallysMasterLeaseMember2021-06-0300015759652023-01-132023-01-130001575965glpi:BallysLincolnMember2024-01-012024-09-300001575965glpi:BallysMasterLeaseLincolnMember2022-06-282022-06-280001575965glpi:BallysKansasCityBallysShreveportAndBallysChicagoMember2024-07-122024-07-120001575965glpi:ChicagoILMemberglpi:NewBallysMasterLeaseMember2024-07-120001575965glpi:BallysChicagoLandMember2024-07-122024-07-120001575965glpi:NewBallysMasterLeaseChicagoMember2024-09-112024-09-110001575965glpi:NewBallysMasterLeaseMember2024-07-120001575965glpi:BallysKansasCityAndBallysShreveportMember2024-07-122024-07-120001575965glpi:NewBallysMasterLeaseKansasCityAndShreveportMember2024-07-122024-07-120001575965glpi:TropicanaEntertainmentMember2020-04-162020-04-160001575965glpi:BallysTropicanaLasVegasMember2022-09-262022-09-260001575965glpi:TropicanaLasVegasLeaseMember2024-09-300001575965glpi:BallysTropicanaLasVegasLeaseMembersrt:MaximumMember2022-09-260001575965glpi:BallysTropicanaLasVegasLeaseMember2023-01-032023-01-030001575965glpi:TropicanaLasVegasLeaseMember2022-09-262022-09-260001575965glpi:ClarkCountyNevadaMemberglpi:BallysTropicanaLasVegasLeaseMember2023-05-130001575965glpi:BallysTropicanaLasVegasLeaseMember2023-05-130001575965glpi:LasVegasNVMemberglpi:BallysTropicanaLasVegasLeaseMember2024-08-280001575965glpi:BallysTropicanaLasVegasLeaseMember2024-08-282024-08-280001575965glpi:BallysTropicanaLasVegasMember2024-08-282024-08-280001575965glpi:MorgantownLeaseMember2024-04-012024-06-300001575965glpi:MorgantownLeaseMember2020-10-010001575965glpi:MorgantownLeaseMember2020-10-012020-10-010001575965glpi:HollywoodCasinoBatonRougeMember2020-11-252020-11-250001575965glpi:CasinoQueenMasterLeaseMember2021-12-170001575965glpi:CasinoQueenMasterLeaseMember2021-06-030001575965glpi:CasinoQueenMasterLeaseMember2018-10-010001575965glpi:CasinoQueenMasterLeaseMember2020-11-252020-11-250001575965glpi:CasinoQueenMarquetteMember2023-09-062023-09-060001575965glpi:CasinoQueenMasterLeaseMarquetteMember2023-09-062023-09-060001575965glpi:MarquetteIAMemberglpi:CasinoQueenMasterLeaseMember2023-09-060001575965glpi:BatonRougeLAMemberglpi:CasinoQueenMasterLeaseMember2024-06-030001575965glpi:BatonRougeLAMemberglpi:CasinoQueenMasterLeaseMember2024-09-300001575965glpi:CasinoQueenMasterLeaseMember2024-06-032024-06-030001575965glpi:TheCordishCompaniesMember2021-12-062021-12-060001575965glpi:PALiveMasterLeaseMember2022-03-012022-03-010001575965glpi:LiveCasinoMarylandLeaseMember2021-12-290001575965glpi:LiveCasinoMarylandLeaseMembersrt:MaximumMember2021-12-290001575965glpi:LiveCasinoMarylandAndPALeasesMember2022-03-012022-03-010001575965glpi:RockfordILMember2023-08-292023-08-290001575965glpi:RockfordLeaseMember2023-08-290001575965glpi:RockfordLeaseMember2022-06-282022-06-280001575965glpi:RockfordLeaseMember2023-08-292023-08-290001575965us-gaap:SecuredDebtMemberglpi:RockfordLoanMember2023-08-290001575965us-gaap:SecuredDebtMemberglpi:RockfordLoanMember2023-08-292023-08-290001575965us-gaap:SecuredDebtMemberglpi:RockfordLoanMember2024-09-300001575965glpi:AREsTiogaDownsMember2024-02-062024-02-060001575965glpi:TiogaDownsLeaseMember2024-02-060001575965glpi:ARETiogaDownsMasterLeaseMember2024-02-062024-02-060001575965glpi:TiogaDownsLeaseMember2024-02-062024-02-060001575965glpi:StrategicGamingManagementLLCSilveradoDMGAndBaldinisMember2024-05-162024-05-160001575965glpi:DeadwoodSouthDakotaMemberglpi:SGMSDLLCMasterLeaseMember2024-05-160001575965glpi:StrategicManagementLeaseMember2024-05-160001575965glpi:StrategicManagementLeaseMember2018-10-010001575965glpi:StrategicManagementLeaseMember2022-06-282022-06-280001575965glpi:StrategicManagementLeaseMember2020-06-152020-06-150001575965glpi:StrategicManagementLeaseMember2024-05-162024-05-160001575965glpi:StrategicManagementLeaseMember2023-01-032023-01-030001575965us-gaap:SecuredDebtMemberglpi:IoneLoanMember2024-09-200001575965us-gaap:SecuredDebtMemberglpi:IoneLoanMember2024-09-300001575965us-gaap:SecuredDebtMemberglpi:IoneLoanMember2024-09-202024-09-2000015759652024-08-310001575965glpi:LiveCasinoMarylandLeaseMember2023-12-310001575965glpi:LiveCasinoMarylandLeaseMember2024-01-012024-03-310001575965glpi:LiveCasinoMarylandLeaseMember2024-03-310001575965glpi:LiveCasinoMarylandLeaseMember2024-04-012024-06-300001575965glpi:LiveCasinoMarylandLeaseMember2024-06-300001575965glpi:LiveCasinoMarylandLeaseMember2024-07-012024-09-300001575965glpi:LiveCasinoMarylandLeaseMember2024-09-300001575965glpi:PALiveMasterLeaseMember2023-12-310001575965glpi:PALiveMasterLeaseMember2024-01-012024-03-310001575965glpi:PALiveMasterLeaseMember2024-03-310001575965glpi:PALiveMasterLeaseMember2024-04-012024-06-300001575965glpi:PALiveMasterLeaseMember2024-06-300001575965glpi:PALiveMasterLeaseMember2024-07-012024-09-300001575965glpi:PALiveMasterLeaseMember2024-09-300001575965glpi:RockfordLeaseMember2023-12-310001575965glpi:RockfordLeaseMember2024-01-012024-03-310001575965glpi:RockfordLeaseMember2024-03-310001575965glpi:RockfordLeaseMember2024-04-012024-06-300001575965glpi:RockfordLeaseMember2024-06-300001575965glpi:RockfordLeaseMember2024-07-012024-09-300001575965glpi:RockfordLeaseMember2024-09-300001575965glpi:TiogaDownsLeaseMember2023-12-310001575965glpi:TiogaDownsLeaseMember2024-01-012024-03-310001575965glpi:TiogaDownsLeaseMember2024-03-310001575965glpi:TiogaDownsLeaseMember2024-04-012024-06-300001575965glpi:TiogaDownsLeaseMember2024-06-300001575965glpi:TiogaDownsLeaseMember2024-07-012024-09-300001575965glpi:TiogaDownsLeaseMember2024-09-300001575965glpi:StrategicManagementLeaseMember2023-12-310001575965glpi:StrategicManagementLeaseMember2024-01-012024-03-310001575965glpi:StrategicManagementLeaseMember2024-03-310001575965glpi:StrategicManagementLeaseMember2024-04-012024-06-300001575965glpi:StrategicManagementLeaseMember2024-06-300001575965glpi:StrategicManagementLeaseMember2024-07-012024-09-300001575965glpi:StrategicManagementLeaseMember2024-09-300001575965glpi:BallysTropicanaLasVegasLeaseMember2023-12-310001575965glpi:BallysTropicanaLasVegasLeaseMember2024-01-012024-03-310001575965glpi:BallysTropicanaLasVegasLeaseMember2024-03-310001575965glpi:BallysTropicanaLasVegasLeaseMember2024-04-012024-06-300001575965glpi:BallysTropicanaLasVegasLeaseMember2024-06-300001575965glpi:BallysTropicanaLasVegasLeaseMember2024-07-012024-09-300001575965glpi:BallysTropicanaLasVegasLeaseMember2024-09-300001575965glpi:LiveCasinoMarylandLeaseMember2022-12-310001575965glpi:LiveCasinoMarylandLeaseMember2023-01-012023-03-310001575965glpi:LiveCasinoMarylandLeaseMember2023-03-310001575965glpi:LiveCasinoMarylandLeaseMember2023-04-012023-06-300001575965glpi:LiveCasinoMarylandLeaseMember2023-06-300001575965glpi:LiveCasinoMarylandLeaseMember2023-07-012023-09-300001575965glpi:LiveCasinoMarylandLeaseMember2023-09-300001575965glpi:PALiveMasterLeaseMember2022-12-310001575965glpi:PALiveMasterLeaseMember2023-01-012023-03-310001575965glpi:PALiveMasterLeaseMember2023-03-310001575965glpi:PALiveMasterLeaseMember2023-04-012023-06-300001575965glpi:PALiveMasterLeaseMember2023-06-300001575965glpi:PALiveMasterLeaseMember2023-07-012023-09-300001575965glpi:PALiveMasterLeaseMember2023-09-300001575965glpi:RockfordLeaseMember2022-12-310001575965glpi:RockfordLeaseMember2023-01-012023-03-310001575965glpi:RockfordLeaseMember2023-03-310001575965glpi:RockfordLeaseMember2023-04-012023-06-300001575965glpi:RockfordLeaseMember2023-06-300001575965glpi:RockfordLeaseMember2023-07-012023-09-300001575965glpi:RockfordLeaseMember2023-09-300001575965us-gaap:LandAndLandImprovementsMember2024-09-300001575965us-gaap:LandAndLandImprovementsMember2023-12-310001575965us-gaap:BuildingAndBuildingImprovementsMember2024-09-300001575965us-gaap:BuildingAndBuildingImprovementsMember2023-12-310001575965us-gaap:RealEstateLoanMember2024-09-300001575965us-gaap:RealEstateLoanMember2023-12-310001575965us-gaap:RealEstateLoanMember2024-01-012024-03-310001575965us-gaap:RealEstateLoanMember2024-03-310001575965us-gaap:RealEstateLoanMember2024-04-012024-06-300001575965us-gaap:RealEstateLoanMember2024-06-300001575965us-gaap:RealEstateLoanMember2024-07-012024-09-300001575965us-gaap:RealEstateLoanMember2024-01-012024-09-300001575965us-gaap:UnfundedLoanCommitmentMember2024-07-012024-09-300001575965us-gaap:UnfundedLoanCommitmentMember2024-01-012024-09-300001575965us-gaap:UnfundedLoanCommitmentMember2024-09-300001575965glpi:OperatingLeaseRightofUseAssetsExcludingLandRightsMember2024-09-300001575965glpi:OperatingLeaseRightofUseAssetsExcludingLandRightsMember2023-12-310001575965glpi:LandRightsMember2024-09-300001575965glpi:LandRightsMember2023-12-310001575965us-gaap:OffMarketFavorableLeaseMembersrt:MinimumMember2024-09-300001575965us-gaap:OffMarketFavorableLeaseMembersrt:MaximumMember2024-09-300001575965glpi:LandRightsMember2024-07-012024-09-300001575965glpi:LandRightsMember2023-07-012023-09-300001575965glpi:LandRightsMember2024-01-012024-09-300001575965glpi:LandRightsMember2023-01-012023-09-300001575965us-gaap:RevolvingCreditFacilityMember2023-12-310001575965us-gaap:RevolvingCreditFacilityMember2024-09-300001575965us-gaap:RevolvingCreditFacilityMember2024-09-300001575965us-gaap:RevolvingCreditFacilityMember2023-12-310001575965glpi:TermLoanCreditFacilityMember2024-09-300001575965glpi:TermLoanCreditFacilityMember2023-12-310001575965glpi:SeniorUnsecuredNotes3.35PercentDue2024Member2023-12-310001575965glpi:SeniorUnsecuredNotes3.35PercentDue2024Member2024-09-300001575965glpi:SeniorUnsecuredNotes5.250PercentDue2025Member2023-12-310001575965glpi:SeniorUnsecuredNotes5.250PercentDue2025Member2024-09-300001575965glpi:SeniorUnsecuredNotes5.375PercentDue2026Member2024-09-300001575965glpi:SeniorUnsecuredNotes5.375PercentDue2026Member2023-12-310001575965glpi:SeniorUnsecuredNotes5.750PercentDue2028Member2024-09-300001575965glpi:SeniorUnsecuredNotes5.750PercentDue2028Member2023-12-310001575965glpi:SeniorUnsecuredNotes5.300PercentDue2029Member2024-09-300001575965glpi:SeniorUnsecuredNotes5.300PercentDue2029Member2023-12-310001575965glpi:SeniorUnsecuredNotes4.00PercentDue2030Member2023-12-310001575965glpi:SeniorUnsecuredNotes4.00PercentDue2030Member2024-09-300001575965glpi:SeniorUnsecuredNotes400PercentDue2031Member2024-09-300001575965glpi:SeniorUnsecuredNotes400PercentDue2031Member2023-12-310001575965glpi:SeniorUnsecuredNotes325PercentDue2032Member2024-09-300001575965glpi:SeniorUnsecuredNotes325PercentDue2032Member2023-12-310001575965glpi:SeniorUnsecuredNotes675PercentDue2033Member2023-12-310001575965glpi:SeniorUnsecuredNotes675PercentDue2033Member2024-09-300001575965glpi:SeniorUnsecuredNotes6.250PercentDue2054Member2023-12-310001575965glpi:SeniorUnsecuredNotes6.250PercentDue2054Member2024-09-300001575965glpi:SeniorUnsecuredNotes5.625PercentDue2034Member2024-09-300001575965glpi:SeniorUnsecuredNotes5.625PercentDue2034Member2023-12-310001575965glpi:OtherDebtMember2024-09-300001575965glpi:OtherDebtMember2023-12-310001575965glpi:DelayedDrawMember2024-09-300001575965srt:MinimumMemberglpi:SecuredOvernightFinancingRateSOFRMemberus-gaap:RevolvingCreditFacilityMember2024-01-012024-09-300001575965srt:MaximumMemberglpi:SecuredOvernightFinancingRateSOFRMemberus-gaap:RevolvingCreditFacilityMember2024-01-012024-09-300001575965srt:MinimumMemberus-gaap:BaseRateMemberus-gaap:RevolvingCreditFacilityMember2024-01-012024-09-300001575965srt:MaximumMemberus-gaap:BaseRateMemberus-gaap:RevolvingCreditFacilityMember2024-01-012024-09-300001575965us-gaap:RevolvingCreditFacilityMemberglpi:SecuredOvernightFinancingRateSOFRMember2024-01-012024-09-300001575965us-gaap:RevolvingCreditFacilityMemberus-gaap:BaseRateMember2024-01-012024-09-300001575965us-gaap:RevolvingCreditFacilityMembersrt:MinimumMember2024-01-012024-09-300001575965us-gaap:RevolvingCreditFacilityMembersrt:MaximumMember2024-01-012024-09-300001575965us-gaap:RevolvingCreditFacilityMember2024-01-012024-09-300001575965glpi:InitialRevolvingCreditFacilityMember2024-09-300001575965srt:MinimumMemberglpi:SecuredOvernightFinancingRateSOFRMemberus-gaap:LineOfCreditMember2024-01-012024-09-300001575965srt:MaximumMemberglpi:SecuredOvernightFinancingRateSOFRMemberus-gaap:LineOfCreditMember2024-01-012024-09-300001575965srt:MinimumMemberus-gaap:BaseRateMemberus-gaap:LineOfCreditMember2024-01-012024-09-300001575965srt:MaximumMemberus-gaap:BaseRateMemberus-gaap:LineOfCreditMember2024-01-012024-09-300001575965us-gaap:LineOfCreditMemberglpi:SecuredOvernightFinancingRateSOFRMember2024-01-012024-09-300001575965us-gaap:LineOfCreditMemberus-gaap:BaseRateMember2024-01-012024-09-300001575965us-gaap:SeniorNotesMember2024-09-300001575965glpi:SeniorUnsecuredNotes5.625PercentDue2034Member2024-08-060001575965glpi:SeniorUnsecuredNotes6.250PercentDue2054Member2024-08-060001575965us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-09-300001575965us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-09-300001575965us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-310001575965us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310001575965us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-09-300001575965glpi:BallysChicagoLeaseMember2024-07-122024-07-120001575965glpi:PENNEntertainmentNewMasterLeaseMember2024-09-300001575965glpi:EldoradoMasterLeaseMember2024-09-300001575965glpi:BallysMasterLeaseMember2024-09-300001575965glpi:PALiveMasterLeaseMember2024-09-300001575965glpi:PennNationalGamingInc.MasterLeaseMember2024-01-012024-09-300001575965glpi:AmendedPENNMasterLeaseMember2024-01-012024-09-300001575965glpi:CasinoQueenMasterLeaseMember2024-01-012024-09-300001575965glpi:LiveCasinoMarylandLeaseMember2024-01-012024-09-300001575965glpi:PALiveMasterLeaseMember2024-01-012024-09-300001575965glpi:AmericanRacingMasterLeaseMember2024-02-060001575965glpi:TiogaLeaseMember2024-02-062024-02-060001575965us-gaap:PropertySubjectToOperatingLeaseMemberus-gaap:BuildingMember2024-07-012024-09-300001575965us-gaap:PropertySubjectToOperatingLeaseMemberus-gaap:BuildingMember2024-01-012024-09-300001575965us-gaap:PropertySubjectToOperatingLeaseMemberus-gaap:LandMember2024-07-012024-09-300001575965us-gaap:PropertySubjectToOperatingLeaseMemberus-gaap:LandMember2024-01-012024-09-300001575965us-gaap:PropertySubjectToOperatingLeaseMember2024-07-012024-09-300001575965us-gaap:PropertySubjectToOperatingLeaseMember2024-01-012024-09-300001575965us-gaap:RestrictedStockMember2024-07-012024-09-300001575965us-gaap:RestrictedStockMember2023-07-012023-09-300001575965us-gaap:RestrictedStockMember2024-01-012024-09-300001575965us-gaap:RestrictedStockMember2023-01-012023-09-300001575965us-gaap:PerformanceSharesMember2024-07-012024-09-300001575965us-gaap:PerformanceSharesMember2023-07-012023-09-300001575965us-gaap:PerformanceSharesMember2024-01-012024-09-300001575965us-gaap:PerformanceSharesMember2023-01-012023-09-300001575965glpi:AtTheMarketProgramMember2022-12-222022-12-220001575965glpi:AtTheMarketProgramMember2024-01-012024-09-300001575965glpi:AtTheMarketProgramMember2024-07-012024-09-300001575965glpi:AtTheMarketProgramMember2024-09-300001575965glpi:TheCordishCompaniesMember2024-09-300001575965glpi:S2023Q1DividendsMember2023-01-012023-03-310001575965us-gaap:RestrictedStockMember2023-12-310001575965us-gaap:RestrictedStockMember2024-09-300001575965glpi:EndOfMeasurementPeriodVestingMemberus-gaap:PerformanceSharesMember2024-01-012024-09-300001575965us-gaap:PerformanceSharesMember2024-09-300001575965us-gaap:PerformanceSharesMember2023-12-310001575965glpi:TiogaDownsMember2024-02-062024-02-060001575965glpi:BallysMasterLeaseMember2023-01-030001575965glpi:BallysTivertonCasinoHardrockBiloxiMember2023-01-032023-01-030001575965glpi:StrategicGamingManagementLLCSilveradoDMGAndBaldinisMember2024-05-160001575965glpi:BallysMasterLeaseTivertonBiloxiMember2023-01-030001575965glpi:BallysTivertonCasinoHardrockBiloxiMember2023-01-030001575965glpi:BallysTivertonCasinoHardrockBiloxiMember2023-01-032023-01-0300015759652023-01-032023-01-030001575965glpi:BallysLincolnMember2022-06-282022-06-280001575965glpi:CasinoQueenMarquetteMember2023-09-060001575965glpi:MatthewDemchykMember2024-07-012024-09-300001575965glpi:MatthewDemchykMember2024-09-300001575965glpi:BrandonMooreMember2024-07-012024-09-300001575965glpi:BrandonMooreMember2024-09-30
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One) | | | | | |
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2024
or | | | | | |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-36124
Gaming and Leisure Properties, Inc.
(Exact name of registrant as specified in its charter) | | | | | | | | |
Pennsylvania | | 46-2116489 |
(State or other jurisdiction of | | (I.R.S. Employer |
incorporation or organization) | | Identification No.) |
845 Berkshire Blvd., Suite 200
Wyomissing, PA 19610
(Address of principal executive offices) (Zip Code)
610-401-2900
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address, and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act: | | | | | | | | | | | | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Common Stock, par value $.01 per share | | GLPI | | Nasdaq |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer", "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act:
| | | | | | | | | | | |
Large accelerated filer | ☒ | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | Smaller reporting company | ☐ |
| | Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. | | | | | | | | |
Title | | October 22, 2024 |
Common Stock, par value $.01 per share | | 274,391,553 |
Forward-looking statements in this document are subject to known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements of Gaming and Leisure Properties, Inc. ("GLPI") and its subsidiaries (collectively with GLPI, the "Company") to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements include information concerning the Company’s business strategy, plans, goals and objectives.
Forward-looking statements in this document include, but are not limited to, statements regarding our ability to grow our portfolio of gaming facilities. In addition, statements preceded by, followed by or that otherwise include the words "believes," "expects," "anticipates," "intends," "projects," "estimates," "plans," "may increase," "may fluctuate," and similar expressions or future or conditional verbs such as "will," "should," "would," "may" and "could" are generally forward-looking in nature and not historical facts. You should understand that the following important factors could affect future results and could cause actual results to differ materially from those expressed in such forward-looking statements:
•our ability to successfully consummate the announced transactions with Bally's Corporation ("Bally's"), including the ability of the parties to satisfy the various conditions to funding, including receipt of all required approvals and consents, or other delays or impediments to completing the proposed transactions;
•the impact that higher inflation and interest rates and uncertainty with respect to the future state of the economy could have on discretionary consumer spending, including the casino operations of our tenants;
•unforeseen consequences related to United States ("U.S.") government monetary policies and stimulus packages on inflation rates and economic growth;
•the ability of our tenants to maintain the financial strength and liquidity necessary to satisfy their respective obligations and liabilities to third parties, including, without limitation, to satisfy obligations under their existing credit facilities and other indebtedness;
•the availability of and the ability to identify suitable and attractive acquisition and development opportunities and the ability to acquire and lease the respective properties on favorable terms;
•the degree and nature of our competition;
•the ability to receive, or delays in obtaining, the regulatory approvals required to own and/or operate our properties, or other delays or impediments to completing our planned acquisitions or projects;
•the impact of elevated interest rates and higher levels of inflation (which have been exacerbated by the armed conflict between Russia and Ukraine and may be further impacted by events in the Middle East);
•the potential of a new pandemic, including its effect on the ability or desire of people to gather in large groups (including in casinos), which could impact our financial results, operations, outlooks, plans, goals, growth, cash flows, liquidity, and stock price;
•our ability to maintain our status as a real estate investment trust ("REIT"), given the highly technical and complex Internal Revenue Code (the "Code") provisions for which only limited judicial and administrative authorities exist, where even a technical or inadvertent violation could jeopardize REIT qualification and where requirements may depend in part on the actions of third parties over which the Company has no control or only limited influence;
•the satisfaction of certain asset, income, organizational, distribution, shareholder ownership and other requirements on a continuing basis in order for the Company to maintain its REIT status;
•the ability and willingness of our tenants and other third parties to meet and/or perform their obligations under their respective contractual arrangements with us, including lease and note requirements and in some cases, their obligations to indemnify, defend and hold us harmless from and against various claims, litigation and liabilities;
•the ability of our tenants to comply with laws, rules and regulations in the operation of our properties, to deliver high quality services, to attract and retain qualified personnel and to attract customers;
•the ability to generate sufficient cash flows to service and comply with financial covenants under our outstanding indebtedness;
•our ability to access capital through debt and equity markets in amounts and at rates and costs acceptable to GLPI, including for acquisitions or refinancings due to maturities;
•adverse changes in our credit rating;
•the availability of qualified personnel and our ability to retain our key management personnel;
•changes in the U.S. tax law and other federal, state or local laws, whether or not specific to real estate, REITs or the gaming, lodging or hospitality industries;
•changes in accounting standards;
•the impact of weather or climate events or conditions, natural disasters, acts of terrorism and other international hostilities, war (including the current conflict between Russia and Ukraine and conflicts in the Middle East) or political instability;
•the risk that the historical financial statements included herein do not reflect what the business, financial position or results of operations of GLPI may be in the future;
•other risks inherent in the real estate business, including potential liability relating to environmental matters and illiquidity of real estate investments; and
•additional factors as discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 (the "Annual Report"), in our Quarterly Reports on Form 10-Q and Current Reports on Form 8-K as filed with the United States Securities and Exchange Commission.
You should consider the areas of risk described above, as well as those set forth in the "Risk Factors" section in the Company’s Annual Report and Quarterly Reports on Form 10-Q, in connection with considering any forward-looking statements that may be made by the Company generally. Other unknown or unpredictable factors may also cause actual results to differ materially from those projected by the forward-looking statements. Most of these factors are difficult to anticipate and are generally beyond the control of the Company. Except for the ongoing obligations of the Company to disclose material information under the federal securities laws, the Company does not undertake any obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events unless required to do so by law.
GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
TABLE OF CONTENTS
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
Gaming and Leisure Properties, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share data)
| | | | | | | | | | | |
| September 30, 2024 | | December 31, 2023 |
| (unaudited) | | |
Assets | | | |
Real estate investments, net | $ | 8,014,976 | | | $ | 8,168,792 | |
Investment in leases, financing receivables, net | 2,313,775 | | | 2,023,606 | |
Investment in leases, sales-type, net | 257,207 | | | — | |
Real estate loans, net | 158,854 | | | 39,036 | |
| | | |
Right-of-use assets and land rights, net | 825,367 | | | 835,524 | |
Cash and cash equivalents | 494,135 | | | 683,983 | |
Held to maturity investment securities | 554,106 | | | — | |
Other assets | 62,577 | | | 55,717 | |
Total assets | $ | 12,680,997 | | | $ | 11,806,658 | |
| | | |
Liabilities | | | |
Accounts payable and accrued expenses | $ | 5,488 | | | $ | 7,011 | |
| | | |
Accrued interest | 95,657 | | | 83,112 | |
Accrued salaries and wages | 5,174 | | | 7,452 | |
| | | |
| | | |
Operating lease liabilities | 196,432 | | | 196,853 | |
Financing lease liabilities | 60,673 | | | 54,261 | |
Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | 7,413,012 | | | 6,627,550 | |
Deferred rental revenue | 238,419 | | | 284,893 | |
| | | |
Other liabilities | 41,390 | | | 36,572 | |
Total liabilities | 8,056,245 | | | 7,297,704 | |
| | | |
Commitments and Contingencies (Note 9) | | | |
| | | |
Equity | | | |
| | | |
Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at September 30, 2024 and December 31, 2023) | — | | | — | |
Common stock ($.01 par value, 500,000,000 shares authorized, 274,391,553 and 270,922,719 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively) | 2,744 | | | 2,709 | |
Additional paid-in capital | 6,204,578 | | | 6,052,109 | |
Accumulated deficit | (1,952,445) | | | (1,897,913) | |
Total equity attributable to Gaming and Leisure Properties | 4,254,877 | | | 4,156,905 | |
Noncontrolling interests in GLPI's Operating Partnership (8,087,630 units and 7,653,326 units outstanding at September 30, 2024 and December 31, 2023, respectively) | 369,875 | | | 352,049 | |
Total equity | 4,624,752 | | | 4,508,954 | |
Total liabilities and equity | $ | 12,680,997 | | | $ | 11,806,658 | |
See accompanying notes to the condensed consolidated financial statements.
Gaming and Leisure Properties, Inc. and Subsidiaries
Condensed Consolidated Statements of Income
(in thousands, except per share data)
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2024 | | 2023 | | 2024 | | 2023 |
Revenues | | | | | | | |
Rental income | $ | 333,244 | | | $ | 321,206 | | | $ | 996,641 | | | $ | 958,410 | |
| | | | | | | |
Income from investment in leases, financing receivables | 47,503 | | | 38,332 | | | 137,782 | | | 112,931 | |
Income from sales-type leases | 1,240 | | | — | | | 1,240 | | | — | |
Interest income from real estate loans | 3,354 | | | 22 | | | 6,268 | | | 22 | |
| | | | | | | |
| | | | | | | |
Total income from real estate | 385,341 | | | 359,560 | | | 1,141,931 | | | 1,071,363 | |
| | | | | | | |
Operating expenses | | | | | | | |
| | | | | | | |
| | | | | | | |
Land rights and ground lease expense | 11,758 | | | 12,406 | | | 35,446 | | | 36,312 | |
General and administrative | 13,472 | | | 13,600 | | | 45,209 | | | 42,689 | |
Gains from dispositions of property | (3,790) | | | (22) | | | (3,790) | | | (22) | |
Property transfer tax recovery | — | | | (2,187) | | | — | | | (2,187) | |
Depreciation | 64,771 | | | 65,846 | | | 195,393 | | | 197,131 | |
Provision for credit losses, net | 27,686 | | | 1,613 | | | 47,194 | | | 24,012 | |
Total operating expenses | 113,897 | | | 91,256 | | | 319,452 | | | 297,935 | |
Income from operations | 271,444 | | | 268,304 | | | 822,479 | | | 773,428 | |
| | | | | | | |
Other income (expenses) | | | | | | | |
Interest expense | (95,705) | | | (79,788) | | | (269,050) | | | (240,519) | |
Interest income | 14,876 | | | 1,273 | | | 32,173 | | | 6,801 | |
Losses on debt extinguishment | — | | | — | | | — | | | (556) | |
Total other expenses | (80,829) | | | (78,515) | | | (236,877) | | | (234,274) | |
| | | | | | | |
Income before income taxes | 190,615 | | | 189,789 | | | 585,602 | | | 539,154 | |
Income tax expense | 515 | | | 482 | | | 1,564 | | | 1,040 | |
Net income | $ | 190,100 | | | $ | 189,307 | | | $ | 584,038 | | | $ | 538,114 | |
Net income attributable to non-controlling interest in the Operating Partnership | (5,406) | | | (5,297) | | | (16,630) | | | (15,123) | |
Net income attributable to common shareholders | $ | 184,694 | | | $ | 184,010 | | | $ | 567,408 | | | $ | 522,991 | |
| | | | | | | |
Earnings per common share: | | | | | | | |
Basic earnings attributable to common shareholders | $ | 0.67 | | | $ | 0.70 | | | $ | 2.08 | | | $ | 1.99 | |
Diluted earnings attributable to common shareholders | $ | 0.67 | | | $ | 0.70 | | | $ | 2.08 | | | $ | 1.99 | |
See accompanying notes to the condensed consolidated financial statements.
Gaming and Leisure Properties, Inc. and Subsidiaries
Condensed Consolidated Statements of Changes in Equity
(in thousands, except share data)
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Additional Paid-In Capital | | Accumulated Deficit | | Noncontrolling Interest Operating Partnership | | Total Equity |
| Shares | | Amount | | | | |
Balance, December 31, 2023 | 270,922,719 | | | $ | 2,709 | | | $ | 6,052,109 | | | $ | (1,897,913) | | | $ | 352,049 | | | $ | 4,508,954 | |
Issuance of common stock, net of costs | 181,971 | | | 2 | | | 9,014 | | | — | | | — | | | 9,016 | |
Restricted stock activity | 395,894 | | | 4 | | | (6,593) | | | — | | | — | | | (6,589) | |
Dividends paid ($0.76 per common share) | — | | | — | | | — | | | (206,578) | | | — | | | (206,578) | |
Issuance of operating partnership units | — | | | — | | | — | | | — | | | 19,635 | | | 19,635 | |
Distributions to non-controlling interest | — | | | — | | | — | | | — | | | (6,147) | | | (6,147) | |
Net income | — | | | — | | | — | | | 174,464 | | | 5,062 | | | 179,526 | |
Balance, March 31, 2024 | 271,500,584 | | | $ | 2,715 | | | $ | 6,054,530 | | | $ | (1,930,027) | | | $ | 370,599 | | | $ | 4,497,817 | |
| | | | | | | | | | | |
Restricted stock activity | — | | | — | | | 5,426 | | | — | | | — | | | 5,426 | |
Dividends paid ($0.76 per common share) | — | | | — | | | — | | | (206,583) | | | — | | | (206,583) | |
| | | | | | | | | | | |
Distributions to non-controlling interest | — | | | — | | | — | | | — | | | (6,147) | | | (6,147) | |
Net income | — | | | — | | | — | | | 208,250 | | | 6,162 | | | 214,412 | |
Balance, June 30, 2024 | 271,500,584 | | | $ | 2,715 | | | $ | 6,059,956 | | | $ | (1,928,360) | | | $ | 370,614 | | | $ | 4,504,925 | |
Issuance of common stock, net of costs | 2,890,166 | | | 29 | | | 139,175 | | | — | | | — | | | 139,204 | |
Restricted stock activity | 803 | | | — | | | 5,447 | | | — | | | — | | | 5,447 | |
Dividends paid ($0.76 per common share) | — | | | — | | | — | | | (208,779) | | | — | | | (208,779) | |
Distributions to non-controlling interest | — | | | — | | | — | | | — | | | (6,145) | | | (6,145) | |
Net income | — | | | — | | | — | | | 184,694 | | | 5,406 | | | 190,100 | |
Balance, September 30, 2024 | 274,391,553 | | | $ | 2,744 | | | $ | 6,204,578 | | | $ | (1,952,445) | | | $ | 369,875 | | | $ | 4,624,752 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Additional Paid-In Capital | | Accumulated Deficit | | Noncontrolling Interest Operating Partnership | | Total Equity |
| Shares | | Amount | | | | |
Balance, December 31, 2022 | 260,727,030 | | | $ | 2,607 | | | $ | 5,573,567 | | | $ | (1,798,216) | | | $ | 340,138 | | | $ | 4,118,096 | |
Issuance of common stock, net of costs | 1,284,556 | | | 13 | | | 64,316 | | | — | | | — | | | 64,329 | |
Restricted stock activity | 344,139 | | | 4 | | | (5,637) | | | — | | | — | | | (5,633) | |
Dividends paid ($0.97 per common share) | — | | | — | | | — | | | (254,778) | | | — | | | (254,778) | |
Issuance of operating partnership units | — | | | — | | | — | | | — | | | 14,931 | | | 14,931 | |
Distributions to non-controlling interest | — | | | — | | | — | | | — | | | (7,424) | | | (7,424) | |
Net income | — | | | — | | | — | | | 183,351 | | | 5,319 | | | 188,670 | |
Balance, March 31, 2023 | 262,355,725 | | | $ | 2,624 | | | $ | 5,632,246 | | | $ | (1,869,643) | | | $ | 352,964 | | | $ | 4,118,191 | |
Issuance of common stock, net of costs | 284,453 | | | 2 | | | 14,353 | | | — | | | — | | | 14,355 | |
Restricted stock activity | — | | | — | | | 5,013 | | | — | | | — | | | 5,013 | |
Dividends paid ($0.72 per common share) | — | | | — | | | — | | | (189,313) | | | — | | | (189,313) | |
| | | | | | | | | | | |
Distributions to non-controlling interest | — | | | — | | | — | | | — | | | (5,509) | | | (5,509) | |
Net income | — | | | — | | | — | | | 155,630 | | | 4,507 | | | 160,137 | |
Balance, June 30, 2023 | 262,640,178 | | | $ | 2,626 | | | $ | 5,651,612 | | | $ | (1,903,326) | | | $ | 351,962 | | | $ | 4,102,874 | |
Issuance of common stock, net of costs | 4,371,624 | | | 44 | | | 210,743 | | | — | | | | | 210,787 | |
Restricted stock activity | 3,928 | | | — | | | 5,136 | | | — | | | | | 5,136 | |
Dividends paid ($0.73 per common share) | — | | | — | | | — | | | (192,307) | | | — | | | (192,307) | |
Distributions to non-controlling interest | — | | | — | | | — | | | — | | | (5,587) | | | (5,587) | |
Net income | — | | | — | | | — | | | 184,010 | | | 5,297 | | | 189,307 | |
Balance, September 30, 2023 | 267,015,730 | | | $ | 2,670 | | | $ | 5,867,491 | | | $ | (1,911,623) | | | $ | 351,672 | | | $ | 4,310,210 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
See accompanying notes to the condensed consolidated financial statements.
Gaming and Leisure Properties, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in thousands, unaudited)
| | | | | | | | | | | | | | |
Nine months ended September 30, | | 2024 | | 2023 |
| | | | |
Operating activities | | | | |
Net income | | $ | 584,038 | | | $ | 538,114 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Depreciation and amortization | | 205,221 | | | 207,409 | |
Amortization of debt issuance costs, bond premiums and original issuance discounts | | 8,172 | | | 7,312 | |
Accretion on financing receivables | | (21,753) | | | (16,806) | |
Net accretion on held to maturity investment securities | | (4,111) | | | — | |
Non-cash adjustment to financing lease liabilities | | 358 | | | 347 | |
Gains from dispositions of property | | (3,790) | | | (22) | |
| | | | |
| | | | |
Stock-based compensation | | 19,010 | | | 17,959 | |
Deferred rent and tenant improvement amortization | | (46,262) | | | (26,445) | |
| | | | |
Losses on debt extinguishment | | — | | | 556 | |
| | | | |
Provision (benefit) for credit losses, net | | 47,194 | | | 24,012 | |
Change in operating assets and liabilities | | | | |
Other assets | | (24,404) | | | (2,153) | |
Accounts payable and accrued expenses | | (636) | | | (457) | |
Accrued interest | | 12,545 | | | (4,094) | |
Accrued salaries and wages | | (2,278) | | | (1,217) | |
Other liabilities | | 7,053 | | | 1,861 | |
| | | | |
Net cash provided by operating activities | | 780,357 | | | 746,376 | |
Investing activities | | | | |
Capital project and maintenance expenditures | | (15,935) | | | (39,534) | |
| | | | |
Return of contingent consideration from previous acquisition | | 1,798 | | | — | |
| | | | |
Investment in leases, financing receivables | | (203,486) | | | (100,202) | |
Acquisition of real estate, net | | (237,249) | | | (455,556) | |
Fundings for the Tropicana Las Vegas Lease | | (48,550) | | | — | |
Originations of real estate loans | | (123,730) | | | (40,000) | |
Acquisition of held to maturity investment securities | | (890,970) | | | — | |
Maturities of held to maturity investment securities | | 340,975 | | | — | |
Net cash used in investing activities | | (1,177,147) | | | (635,292) | |
Financing activities | | | | |
Dividends paid | | (621,940) | | | (636,398) | |
| | | | |
Non-controlling interest distributions | | (18,439) | | | (18,520) | |
Taxes paid related to shares withheld for tax purposes on restricted stock award vestings | | (14,726) | | | (13,442) | |
Proceeds from issuance of common stock, net | | 148,220 | | | 289,471 | |
Proceeds from issuance of long-term debt | | 1,189,484 | | | 685,000 | |
Financing costs | | (12,078) | | | (1) | |
Repayments of long-term debt | | (463,579) | | | (575,128) | |
| | | | |
Net cash provided by (used) in financing activities | | 206,942 | | | (269,018) | |
Net decrease in cash and cash equivalents | | (189,848) | | | (157,934) | |
| | | | |
| | | | |
Cash and cash equivalents at beginning of period | | 683,983 | | | 239,083 | |
Cash and cash equivalents at end of period | | $ | 494,135 | | | $ | 81,149 | |
See accompanying notes to the condensed consolidated financial statements and Note 14 for supplemental cash flow information and noncash investing and financing activities.
Gaming and Leisure Properties, Inc.
Notes to the Condensed Consolidated Financial Statements
(unaudited)
1. Business and Operations
Gaming and Leisure Properties, Inc. ("GLPI") is a self-administered and self-managed Pennsylvania real estate investment trust ("REIT"). GLPI (together with its subsidiaries, the "Company") was incorporated on February 13, 2013, as a wholly-owned subsidiary of PENN Entertainment, Inc., formerly known as Penn National Gaming, Inc. (NASDAQ: PENN) ("PENN"). On November 1, 2013, PENN contributed to the Company, through a series of internal corporate restructurings, substantially all of the assets and liabilities associated with PENN’s real property interests and real estate development business, as well as the assets and liabilities of Hollywood Casino Baton Rouge and Hollywood Casino Perryville (which are referred to as the "TRS Properties") and then spun-off GLPI to holders of PENN's common and preferred stock in a tax-free distribution (the "Spin-Off"). The assets and liabilities of GLPI were recorded at their respective historical carrying values at the time of the Spin-Off in accordance with the provisions of Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 505-60 - Spinoffs and Reverse Spinoffs ("ASC 505").
The Company elected on its United States ("U.S.") federal income tax return for its taxable year that began on January 1, 2014 to be treated as a REIT and GLPI, together with its indirect wholly-owned subsidiary, GLP Holdings, Inc., jointly elected to treat each of GLP Holdings, Inc., Louisiana Casino Cruises, Inc. (d/b/a Hollywood Casino Baton Rouge) and Penn Cecil Maryland, Inc. (d/b/a Hollywood Casino Perryville) as a "taxable REIT subsidiary" ("TRS") effective on the first day of the first taxable year of GLPI as a REIT. In connection with the Spin-Off, PENN allocated its accumulated earnings and profits (as determined for U.S. federal income tax purposes) for periods prior to the consummation of the Spin-Off between PENN and GLPI. In connection with its election to be taxed as a REIT for U.S. federal income tax purposes, GLPI declared a special dividend to its shareholders to distribute any accumulated earnings and profits relating to the real property assets and attributable to any pre-REIT years, including any earnings and profits allocated to GLPI in connection with the Spin-Off, to comply with certain REIT qualification requirements.
On July 1, 2021, the Company sold the operations of Hollywood Casino Perryville to PENN and leased the real estate to PENN pursuant to a standalone lease. On December 17, 2021, the Company sold the operations of Hollywood Casino Baton Rouge to The Queen Casino & Entertainment Inc., formerly known as CQ Holding Company, Inc., ("Casino Queen") and leased the real estate to Casino Queen pursuant to the Second Amended and Restated Casino Queen Master Lease as described below. On December 17, 2021, GLPI declared a special dividend to the Company's shareholders to distribute the accumulated earnings and profits attributable to these sales. In 2021, subsequent to the sale of the operations of the TRS Properties, GLP Holdings, Inc. was merged into GLP Capital, L.P., the operating partnership of GLPI ("GLP Capital").
During 2020, the Company and Tropicana LV, LLC, a wholly owned subsidiary of the Company that held the real estate of the former Tropicana Las Vegas Casino Hotel Resort ("Tropicana Las Vegas"), elected to treat Tropicana LV, LLC as a TRS. In September 2022, Bally's Corporation (NYSE: BALY) ("Bally's") acquired both the building assets from GLPI and PENN's outstanding equity interests in Tropicana Las Vegas. GLPI retained ownership of the land and entered into a ground lease with Bally's. In connection with this transaction, Tropicana LV, LLC was merged into GLP Capital. GLPI paid a special earnings and profits dividend of $0.25 per share in the first quarter of 2023 related to the sale of the building assets to Bally's.
As partial consideration for the transactions with The Cordish Companies ("Cordish") described below, GLP Capital issued 7,366,683 newly-issued operating partnership units ("OP Units") to affiliates of Cordish. OP Units are exchangeable for common shares of the Company on a one-for-one basis, subject to certain terms and conditions. Such issuance of OP Units to Cordish in exchange for its contribution of certain real property assets resulted in GLP Capital becoming treated as a partnership for income tax purposes, with GLPI being deemed to contribute substantially all of the assets and liabilities of GLP Capital in exchange for the general partnership and a majority of the limited partnership interests, and a minority limited partnership interest being owned by Cordish (the "UPREIT Transaction"). In advance of the UPREIT Transaction, the Company, together with GLP Financing II, Inc. jointly elected for GLP Financing II, Inc. to be treated as a TRS effective December 23, 2021. On January 3, 2023, the Company issued 286,643 OP Units to affiliates of Bally's in connection with its acquisition of Bally's Hard Rock Hotel & Casino Biloxi ("Bally's Biloxi") and Bally's Tiverton Casino & Hotel ("Bally's Tiverton"). On February 6, 2024, the Company also issued 434,304 OP Units in connection with the acquisition of the real estate assets of Tioga Downs Casino Resort ("Tioga Downs") from American Racing & Entertainment LLC ("American Racing"). There were 8,087,630 OP Units outstanding as of September 30, 2024.
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 September 30, 2024, GLPI’s portfolio consisted of interests in 66 gaming and related facilities, including the real property associated with 34 gaming and related facilities operated by PENN, the real
property associated with 6 gaming and related facilities operated by Caesars Entertainment Inc. (NASDAQ: CZR) ("Caesars"), the real property associated with 4 gaming and related facilities operated by Boyd Gaming Corporation (NYSE: BYD) ("Boyd"), the real property associated with 9 gaming and related facilities operated by Bally's, and 1 facility under development for Bally's in Chicago, Illinois, the real property associated with 3 gaming and related facilities operated by Cordish, the real property associated with 4 gaming and related facilities operated by Casino Queen, 1 gaming facility managed by a subsidiary of Hard Rock International ("Hard Rock"), 3 gaming and related facilities operated by Strategic Gaming Management, LLC ("Strategic") and 1 gaming and related facility operated by American Racing. These facilities, including our corporate headquarters building, are geographically diversified across 20 states and contain approximately 29.3 million square feet. As of September 30, 2024, the Company's properties were 100% occupied. GLPI expects to continue growing its portfolio by pursuing opportunities to acquire additional gaming facilities to lease to gaming operators under prudent terms.
PENN 2023 Master Lease and Amended PENN Master Lease
As a result of the Spin-Off, GLPI owns substantially all of PENN’s former real property assets (as of the consummation of the Spin-Off) and leases back most of those assets to PENN for use by its subsidiaries pursuant to a unitary master lease (the initial form of such lease the "Original PENN Master Lease"). The Original PENN Master Lease was a triple-net lease, the term of which was scheduled to expire on October 31, 2033, with no purchase option, followed by three remaining 5-year renewal options (exercisable by the tenant) on the same terms and conditions extending to October 31, 2048.
On October 10, 2022, the Company announced that it agreed to create a new master lease with PENN for seven of PENN's properties (the "PENN 2023 Master Lease"). The companies also agreed to a funding mechanism to support PENN's pursuit of relocation and development opportunities at several of the properties included in the PENN 2023 Master Lease. Pursuant to this agreement, the Original PENN Master Lease was amended (the "Amended PENN Master Lease") to remove PENN's properties in Aurora and Joliet, Illinois; Columbus and Toledo, Ohio; and Henderson, Nevada. The properties removed from the Original PENN Master Lease were added to the PENN 2023 Master Lease. In addition, the existing leases for the Hollywood Casino at The Meadows in Pennsylvania (the "Meadows Lease") and the Hollywood Casino Perryville in Maryland (the "Perryville Lease") were terminated and these properties were transferred into the PENN 2023 Master Lease. Both the Amended PENN Master Lease and the PENN 2023 Master Lease are triple-net operating leases, that became effective on January 1, 2023, the terms of which expire on October 31, 2033, with no purchase options, followed by three remaining 5-year renewal options (exercisable by the tenant) on the same terms and conditions extending to October 31, 2048.
GLPI agreed to fund up to $225 million for the relocation of PENN's riverboat casino in Aurora at a 7.75% cap rate and, if requested by PENN, will fund up to $350 million for the relocation of the Hollywood Casino Joliet, as well as the construction of a hotel at Hollywood Casino Columbus and the construction of a second hotel tower at the M Resort Spa Casino at then current market rates.
Amended Pinnacle Master Lease, Boyd Master Lease and Belterra Park Lease
In April 2016, the Company acquired substantially all of the real estate assets of Pinnacle Entertainment, Inc. ("Pinnacle") for approximately $4.8 billion. The Company originally leased these assets back to Pinnacle, under a unitary triple-net lease, the term of which expires April 30, 2031, with no purchase option, followed by four remaining 5-year renewal options (exercisable by the tenant) on the same terms and conditions (the "Pinnacle Master Lease"). On October 15, 2018, the Company completed its previously announced transactions with PENN, Pinnacle and Boyd to accommodate PENN's acquisition of the majority of Pinnacle's operations, pursuant to a definitive agreement and plan of merger between PENN and Pinnacle, dated December 17, 2017 (the "PENN-Pinnacle Merger"). Concurrent with the PENN-Pinnacle Merger, the Company amended the Pinnacle Master Lease to allow for the sale of the operating assets of Ameristar Casino Hotel Kansas City, Ameristar Casino Resort Spa St. Charles and Belterra Casino Resort from Pinnacle to Boyd (the "Amended Pinnacle Master Lease") and entered into a new unitary triple-net master lease agreement with Boyd (the "Boyd Master Lease") for these properties on terms similar to the Company’s Amended Pinnacle Master Lease. The Boyd Master Lease has an initial term of 10 years (from the original April 2016 commencement date of the Pinnacle Master Lease and expiring April 30, 2026), with no purchase option, followed by five 5-year renewal options (exercisable by the tenant) on the same terms and conditions. The Company also purchased the real estate assets of Plainridge Park Casino ("Plainridge Park") from PENN for $250.0 million, exclusive of transaction fees and taxes, and added this property to the Amended Pinnacle Master Lease. The Amended Pinnacle Master Lease was assumed by PENN at the consummation of the PENN-Pinnacle Merger. The Company also entered into a mortgage loan agreement with Boyd in connection with Boyd's acquisition of Belterra Park Gaming & Entertainment Center ("Belterra Park"), whereby the Company loaned Boyd $57.7 million (the "Belterra Park Loan"). In May 2020, the Company acquired the real estate of Belterra Park in satisfaction of the Belterra Park Loan, subject to a long-term lease (the "Belterra Park Lease") with a Boyd affiliate operating the property. The Belterra Park Lease rent terms are consistent with the Boyd Master
Lease. The annual rent is comprised of a fixed component, part of which is subject to an annual escalator of up to 2% if certain rent coverage ratio thresholds are met, and a component that is based on the performance of the facilities which is adjusted, subject to certain floors, every two years to an amount equal to 4% of the average annual net revenues of Belterra Park during the preceding two years in excess of a contractual baseline.
Third Amended and Restated Caesars Master Lease
On October 1, 2018, the Company closed its previously announced transaction to acquire certain real property assets from Tropicana Entertainment Inc. ("Tropicana") and certain of its affiliates pursuant to a Purchase and Sale Agreement dated April 15, 2018 between Tropicana and GLP Capital, which was subsequently amended on October 1, 2018 (as amended, the "Amended Real Estate Purchase Agreement"). Pursuant to the terms of the Amended Real Estate Purchase Agreement, the Company acquired the real estate assets of Tropicana Atlantic City, Tropicana Evansville, Tropicana Laughlin, Trop Casino Greenville and the Belle of Baton Rouge ("The Belle") (the "GLP Assets") from Tropicana for an aggregate cash purchase price of $964.0 million, exclusive of transaction fees and taxes (the "Tropicana Acquisition"). Concurrent with the Tropicana Acquisition, Eldorado Resorts, Inc. (now doing business as Caesars) acquired the operating assets of these properties from Tropicana pursuant to an Agreement and Plan of Merger dated April 15, 2018 by and among Tropicana, GLP Capital, Caesars and a wholly-owned subsidiary of Caesars and leased the GLP Assets from the Company pursuant to the terms of a new unitary triple-net master lease with an initial term of 15 years, with no purchase option, followed by four successive 5-year renewal periods (exercisable by the tenant) on the same terms and conditions (the "Caesars Master Lease").
On June 15, 2020, the Company amended and restated the Caesars Master Lease (as amended, the "Amended and Restated Caesars Master Lease") to, (i) extend the initial term of 15 years to 20 years, with renewals of up to an additional 20 years at the option of Caesars, (ii) remove the variable rent component in its entirety commencing with the third lease year, (iii) in the third lease year, increase annual land base rent and annual building base rent, (iv) provide fixed escalation percentages that delay the escalation of building base rent until the commencement of the fifth lease year with building base rent increasing annually by 1.25% in the fifth and sixth lease years, 1.75% in the seventh and eighth lease years and 2% in the ninth lease year and each lease year thereafter, (v) subject to the satisfaction of certain conditions, permit Caesars to elect to replace the Tropicana Evansville and/or Trop Casino Greenville properties under the Amended and Restated Caesars Master Lease with one or more of Caesars Gaming Scioto Downs, The Row in Reno, Isle Casino Racing Pompano Park, Isle Casino Hotel – Black Hawk, Lady Luck Casino – Black Hawk, Isle Casino Waterloo ("Waterloo"), Isle Casino Bettendorf ("Bettendorf") or Isle of Capri Casino Boonville, provided that the aggregate value of such new property, individually or collectively, was at least equal to the value of Tropicana Evansville or Tropicana Greenville, as applicable, (vi) permit Caesars to elect to sell its interest in The Belle and sever it from the Amended and Restated Caesars Master Lease (with no change to the rent obligation to the Company), subject to the satisfaction of certain conditions, and (vii) provide certain relief under the operating, capital expenditure and financial covenants thereunder in the event of facility closures due to pandemics, governmental restrictions and certain other instances of unavoidable delay. The effectiveness of the Amended and Restated Caesars Master Lease was subject to the review and approval of certain gaming regulatory agencies and the expiration of applicable gaming regulatory advance notice periods which conditions were satisfied on July 23, 2020.
On December 18, 2020, the Company and Caesars amended and restated the Amended and Restated Caesars Master Lease (as amended and restated, the "Second Amended and Restated Caesars Master Lease") in connection with the completion of 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 and the annual land base rent were increased.
On November 13, 2023, the Company and Caesars amended and restated the Second Amended and Restated Caesars Master Lease (as amended and restated, the "Third Amended and Restated Caesars Master Lease") in connection with Caesars selling its interest in The Belle to Casino Queen with no change in rent obligation to the Company.
Horseshoe St. Louis Lease
On October 1, 2018, the Company entered into a loan agreement with Caesars in connection with Caesars’s acquisition of Lumière Place Casino, now known as Horseshoe St. Louis, whereby the Company loaned Caesars $246.0 million (the "CZR loan"). The CZR loan bore interest at a rate equal to (i) 9.09% until October 1, 2019 and (ii) 9.27% until its maturity. On the one-year anniversary of the CZR loan, the mortgage evidenced by a deed of trust on the Horseshoe St. Louis property terminated and the loan became unsecured. On June 24, 2020, the Company received approval from the Missouri Gaming Commission to own the real estate assets of the Horseshoe St. Louis property in satisfaction of the CZR loan. On September
29, 2020, the transaction closed and the Company entered into a new single property triple net lease with an affiliate of Caesars (the "Horseshoe St. Louis Lease") the initial term of which expires on October 31, 2033, with four separate renewal options of five years each, exercisable at the tenant's option. The Horseshoe St. Louis Lease was amended on December 1, 2021 to adjust the rent terms such that the annual escalator is now fixed at 1.25% for the second through fifth lease years, increasing to 1.75% for the sixth and seventh lease years and thereafter increasing by 2.0% for the remainder of the lease.
Bally's Master Lease and Bally's Chicago Land Lease
On June 3, 2021, the Company completed its previously announced transaction pursuant to which a subsidiary of Bally's acquired 100% of the equity interests in the Caesars subsidiary that currently operates Tropicana Evansville and the Company reacquired the real property assets of Tropicana Evansville from Caesars for a cash purchase price of approximately $340.0 million. In addition, the Company purchased the real estate assets of Dover Downs Hotel & Casino (now Bally's Dover Casino Resort) from Bally's for a cash purchase price of approximately $144.0 million. The real estate assets of these two facilities were added to a new triple net master lease (the "Bally's Master Lease") the annual rent of which is subject to contractual escalations based on the Consumer Price Index ("CPI") with a 1% floor and a 2% ceiling, subject to the CPI meeting a 0.5% threshold. The Bally's Master Lease has an initial term of 15 years, with no purchase option, followed by four 5-year renewal options (exercisable by the tenant) on the same terms and conditions.
The Company completed the acquisitions of the real estate assets of Bally's Black Hawk and Bally's Quad Cities on April 1, 2022 and Bally's Biloxi and Bally's Tiverton on January 3, 2023. The Bally's Master Lease was amended to add these properties with annual rent increases that are subject to the escalation clauses described above.
In connection with GLPI’s commitment to consummate the Bally’s Biloxi and Bally's Tiverton acquisitions, the Company also agreed to pre-fund, at Bally’s election, a deposit of up to $200.0 million, which was funded in September 2022. This amount was credited to GLPI along with a $9.0 million transaction fee payable at closing which occurred on January 3, 2023. The Company continues to have the option, subject to receipt by Bally's of required consents, to acquire the real property assets of Bally's Twin River Lincoln Casino Resort ("Bally's Lincoln") prior to December 31, 2026 for a purchase price of $735.0 million and additional rent of $58.8 million. The Company has also been granted a call right, subject only to regulatory approval, beginning on October 1, 2026 to ensure that the Company has the opportunity to acquire the property prior to the expiration of the current option period.
On July 12, 2024, the Company announced that it entered into a binding term sheet with Bally’s pursuant to which the Company intends to acquire the real property assets of Bally’s Kansas City Casino (“Bally’s Kansas City”) and Bally’s Shreveport Casino & Hotel (“Bally’s Shreveport”) as well as the land under Bally’s planned permanent Chicago casino site, and fund the construction of certain real property improvements of the Bally’s Chicago Casino Resort (“Bally’s Chicago”) for aggregate consideration of approximately $1.585 billion. The term sheet represents a binding agreement between the Company and Bally's unless or until superseded by long-form definitive documents reflecting mutually agreed transaction terms and conditions in further detail.
The Company intends to fund construction hard costs of up to $940.0 million for Bally's Chicago, with the remainder to be funded by Bally’s with the sale leaseback proceeds related to Bally’s Kansas City and Bally’s Shreveport along with other funding sources such as Bally’s Chicago’s planned initial public offering and cash flows from operations. Funding is expected to occur through December 2026. The Company would own all funded improvements, which would be leased to Bally’s with rent commencing as advances are made.
On September 11, 2024, the Company assumed the ground lease between the existing third party and Bally's for approximately $250 million. The ground lease was amended such that the Company receives initial annual rent of $20 million (the "Bally's Chicago Land Lease"). The Bally's Chicago Land Lease is cross-defaulted with the construction development funding agreement. The parties anticipate entering into a new Bally's Chicago Land Lease to conform certain lease terms to be consistent with what was agreed upon between the Company and Bally's that were disclosed in the binding term sheet mentioned above. Upon completion of the improvements, the Company expects to own substantially all of the real estate land and improvements related to the Chicago casino and hotel for a total investment of $1.19 billion. Rental income on the land and development funding is being deferred until the project is substantially completed and ready for its intended use.
The Company intends to purchase the real property assets of both Bally’s Kansas City and Bally’s Shreveport for total consideration of $395 million. The two properties would be in a new Bally’s Master Lease that would be cross-defaulted with the existing Bally’s Master Lease with initial cash rent pursuant to the agreement for the two new properties of $32.2 million. The Company expects to close on the proposed Bally’s Kansas City and Bally’s Shreveport sale leaseback transactions as early as the fourth quarter of 2024, subject to customary regulatory and other approvals.
The contemplated transactions are subject to several conditions as well as certain third-party consents and regulatory approvals. Key conditions include but are not limited to: (a) the final structure and pro forma capitalization of Bally’s following the proposed acquisition of Bally's by Standard General, or similar transaction, in the event any agreement is reached with the board of directors of Bally’s; (b) completion of customary due diligence; and (c) receipt of all necessary gaming regulatory and other third party approvals.
Tropicana Las Vegas Lease
On April 16, 2020, the Company and certain of its subsidiaries closed on its previously announced transaction to acquire the real property associated with the former Tropicana Las Vegas from PENN in exchange for $307.5 million of rent credits which were applied against future rent obligations due under the parties' existing leases during 2020.
On September 26, 2022, Bally’s acquired both the Company’s building assets and PENN's outstanding equity interests in Tropicana Las Vegas for an aggregate cash acquisition price, net of fees and expenses, of approximately $145 million. GLPI retained ownership of the land and concurrently entered into a ground lease for an initial term of 50 years (with a maximum term of 99 years inclusive of tenant renewal options). All rent is subject to contractual escalations based on the CPI, with a 1% floor and 2% ceiling, subject to the CPI meeting a 0.5% threshold. The ground lease is supported by a Bally’s corporate guarantee and cross-defaulted with the Bally's Master Lease (the "Tropicana Las Vegas Lease").
On May 13, 2023, the Company, Tropicana Las Vegas, Inc., a Nevada corporation and wholly owned subsidiary of Bally’s, and Athletics Holdings LLC (“Athletics”), which owns the Major League Baseball team currently known as the Oakland Athletics (the “Team”), entered into a binding letter of intent (the “LOI”) setting forth the terms for developing a stadium that would serve as the home venue for the Team (the “Stadium”). The Stadium is expected to complement the potential casino resort redevelopment envisioned at our 35-acre property in Clark County, Nevada (the “Tropicana Site”), owned indirectly by GLPI through its indirect subsidiary, Tropicana Land LLC, a Nevada limited liability company and leased by the Company to Bally’s pursuant to the Tropicana Las Vegas Lease. The LOI allows for Athletics to be granted fee ownership by the Company of approximately 9 acres of the Tropicana Site for construction of the Stadium. The LOI provides that following the Stadium site transfer, there will be no reduction in the rent obligations of Bally’s on the remaining portion of the Tropicana Site or other modifications to the Tropicana Las Vegas Lease, and that to the extent the Company has any consent or approval rights under the Tropicana Las Vegas Lease, such rights shall remain enforceable unless expressly modified in writing in the definitive documents. Bally's and the Company agreed to provide the Stadium site transfer in exchange for the benefits that the Stadium is expected to bring to the Tropicana Site. The LOI provides that Athletics shall pay all the costs associated with the design, development, and construction of the Stadium and Bally’s shall pay all costs for the redevelopment of the casino and hotel resort amenities. The Company is expected to commit to up to $175.0 million of funding for hard construction costs, such as demolition and site preparation and build out of minimum public spaces needed for utilization of the Stadium. The LOI provides that during the development period, rent will be due at 8.5% of what has been funded, provided that the first $15.0 million advanced for the costs of construction of the food, beverage and retail entrance plaza shall not be subject to increased rent. The Company may have the opportunity to fund additional amounts of the construction under certain circumstances. In addition, the LOI provides that the transaction will be subject to customary approvals and other conditions, including, without limitation, approval of a master plan for the site, and certain approvals by the Nevada Gaming Control Board and Nevada Gaming Commission.
In late August 2024, the Company funded $48.5 million to Bally's that was used to pay for the demolition costs of the Tropicana Las Vegas as part of the development plans for the Stadium and annual rent was increased by $4.1 million as a result. The change in rent terms resulted in a lease reconsideration event. The lease is now classified as a sales type lease which resulted in a $3.8 million gain that was recorded in gains from dispositions of property on the Condensed Consolidated Statement of Operations.
Morgantown Lease
On October 1, 2020, the Company and PENN closed on their previously announced transaction whereby GLPI acquired the land under PENN's gaming facility under construction in Morgantown, Pennsylvania in exchange for $30.0 million in rent credits that were utilized by PENN in the fourth quarter of 2020. The Company is leasing the land back to an affiliate of PENN for an initial term of 20 years, followed by six 5-year renewal options exercisable by the tenant. On the opening date of the gaming facility and on each anniversary thereafter for each of the following three lease years rent increased by 1.5% annually (on a prorated basis for the remainder of the lease year in which the gaming facility opened) and commencing on the fourth anniversary of the opening date and for each anniversary thereafter, (i) 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 (ii) if the CPI increase is less than 0.5% for such lease year, then the rent shall not increase for such lease year (the "Morgantown Lease"). Hollywood Casino Morgantown opened on December 22, 2021.
Third Amended and Restated Casino Queen Master Lease
On November 25, 2020, the Company entered into a definitive agreement to sell the operations of its Hollywood Casino Baton Rouge to Casino Queen for $28.2 million (the "HCBR transaction"). The HCBR transaction closed on December 17, 2021. The Company retained ownership of all real estate assets at Hollywood Casino Baton Rouge and simultaneously entered into a triple net master lease with Casino Queen, which includes the Casino Queen property in East St. Louis that was leased by the Company to Casino Queen and the Hollywood Casino Baton Rouge facility (the "Second Amended and Restated Casino Queen Master Lease"). The lease has an initial term of 15 years with four 5-year renewal options (exercisable by the tenant) on the same terms and conditions. The annual rent increases by 0.5% for the first six years. Beginning with 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 increase is less than 0.25% then rent will remain unchanged for such lease year. Additionally, the Company's landside development project at Casino Queen Baton Rouge was completed in late August 2023 and the rent under the Second Amended and Restated Casino Queen Master Lease was adjusted upon opening to reflect a yield of 8.25% on GLPI's project costs of $77 million. The Company then entered into an amendment to the Second Amended and Restated Casino Queen Master Lease, in connection with the acquisition of the land and certain improvements at Casino Queen Marquette for $32.72 million as of September 6, 2023 and annual rent was increased by $2.7 million for this acquisition. Additionally, the Company anticipates funding certain construction costs for an amount not to exceed $12.5 million, for a landside development project at Casino Queen Marquette. The rent will be adjusted to reflect a yield of 8.25% for the funded project costs. The Second Amended and Restated Casino Queen Master Lease was subsequently amended and restated on November 13, 2023 to include the real estate assets at The Belle (the "Third Amended and Restated Casino Queen Master Lease").
On June 3, 2024, the Company announced that it has agreed to fund and oversee a landside move and hotel renovation of The Belle for Casino Queen. GLPI has committed to provide up to approximately $111 million of funding for the project ($15.0 million of which has been funded as of September 30, 2024), which is expected to be completed by September 2025. The casino will continue to operate during the construction period except while gaming equipment is being moved to the new facility. GLPI will own the new facility and Casino Queen will pay an incremental rental yield of 9% on the development funding beginning a year from the initial disbursement of funds, which occurred on May 30, 2024 and rent will be deferred until the project is substantially complete and ready for its intended use.
Maryland Live! Lease and Pennsylvania Live! Master Lease
On December 6, 2021, the Company announced that it agreed to acquire the real property assets of Live! Casino & Hotel Maryland, Live! Casino & Hotel Philadelphia, and Live! Casino Pittsburgh, including applicable long-term ground leases, from affiliates of Cordish for aggregate consideration of approximately $1.81 billion, excluding transaction costs at deal announcement. The transaction also includes a binding partnership on future Cordish casino developments, as well as potential financing partnerships between the Company and Cordish in other areas of Cordish's portfolio of real estate and operating businesses. On December 29, 2021, the Company completed its acquisition of the real property assets of Live! Casino & Hotel Maryland and entered into a single asset lease for Live! Casino & Hotel Maryland (the "Maryland Live! Lease"). On March 1, 2022, the Company completed its acquisition of the real estate assets of Live! Casino & Hotel Philadelphia and Live! Casino Pittsburgh for $689 million and leased back the real estate to Cordish pursuant to a new triple net master lease with Cordish (as amended from time to time, the "Pennsylvania Live! Master Lease"). The Pennsylvania Live! Master Lease and the Maryland Live! Lease each have initial lease terms of 39 years, with a maximum term of 60 years inclusive of tenant renewal options. The annual rent for both leases has a 1.75% fixed yearly escalator on the entirety of rent commencing on the leases' second anniversary.
Rockford Lease
On August 29, 2023, the Company acquired the land associated with a casino development project in Rockford, IL, that opened in late August 2024 and is managed by a subsidiary of Hard Rock, from an affiliate of 815 Entertainment, LLC ("815 Entertainment") for $100.0 million. Simultaneously with the land acquisition, an affiliate of GLPI entered into a ground lease with 815 Entertainment for a 99-year term. The initial annual rent for the ground lease is $8.0 million, subject to fixed 2% annual escalation beginning with the lease's first anniversary and for the entirety of its term (the "Rockford Lease").
In addition to the Rockford Lease, the Company has also committed to providing up to $150 million of development funding via a senior secured delayed draw term loan (the "Rockford Loan"). Borrowings under the Rockford Loan are subject to an interest rate of 10%. The Rockford Loan has a maximum outstanding period of up to 6 years (5-year initial term with a 1-year extension). The Rockford Loan is prepayable without penalty following the opening of the Hard Rock Casino in Rockford, IL ("Hard Rock Casino Rockford"), which occurred in late August 2024. As of September 30, 2024, $150 million was advanced and outstanding under the Rockford Loan. Additionally, the Company also received a right of first refusal on the building improvements of the Hard Rock Casino Rockford if there is a future decision to sell them.
Tioga Downs Lease
On February 6, 2024, the Company acquired the real estate assets of Tioga Downs in Nichols, NY from American Racing for $175.0 million. Simultaneous with the acquisition, an affiliate of GLPI and American Racing entered into a triple-net lease agreement for an initial 30 year term followed by two renewal options of 10 years each and a third renewal option of approximately 12 years and ten months. The initial annual rent is $14.5 million and is subject to annual fixed escalations of 1.75% beginning with the first anniversary which increases to 2% beginning in year fifteen of the lease through the remainder of its initial term (the "Tioga Downs Lease").
Strategic Gaming Leases
On May 16, 2024, the Company acquired the real estate assets of Silverado Franklin Hotel & Gaming Complex ("Silverado"), the Deadwood Mountain Grand ("DMG") casino, and Baldini's Casino ("Baldini's") from Strategic for $105 million, plus an additional $5 million that was funded at closing to reimburse Strategic for capital improvements. Simultaneous with the acquisition, GLPI and affiliates of Strategic entered into two cross-defaulted triple-net lease agreements, each for an initial 25-year term with two ten-year renewal periods. The initial aggregate annual cash rent for the new leases is $9.2 million and is subject to a fixed 2.0% annual escalation beginning in year three of the lease and a CPI-based annual escalation beginning in year 11 of the lease, at the greater of 2% or CPI capped at 2.5% (the "Strategic Gaming Leases").
As part of the transaction, the Company also secured a right of first refusal on the real estate related to future acquisitions until Strategic's adjusted EBITDAR related to GLPI's owned assets reaches $40 million annualized.
Ione Loan
In September 2024, the Company entered into a $110 million delayed draw term loan facility with the Ione Band of Miwok Indians ("Ione") (the "Ione Loan") to provide the tribe funding on a new casino development near Sacramento, California. Ione has an option at the end of the Ione Loan term to satisfy the loan obligation by converting the outstanding principal into a long-term lease with an initial term of twenty-five years and a maximum term of forty-five years. These agreements were entered into subsequent to receiving a declination letter from the National Indian Gaming Commission approving the transaction documents, including the long-term lease. As of September 30, 2024, $13.7 million was advanced and outstanding under the Ione Loan which has a 5-year term and an interest rate of 11%.
2. Basis of Presentation
The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete consolidated financial statements. In the opinion of management, all normal recurring adjustments considered necessary for a fair presentation have been included. Certain prior period amounts have been reclassified to conform to the current period presentation. Specifically, on the Condensed Consolidated Statement of Cash Flows, the prior period amount for costs paid on unsecured note redemption was combined with repayments of long-term debt.
The condensed consolidated financial statements include the accounts of GLPI and its subsidiaries as well as the Company's operating partnership, which is a variable interest entity ("VIE") in which the Company is the primary beneficiary. The Company presents non-controlling interests and classifies such interests as a separate component of equity, separate from GLPI's stockholders' equity and as net income attributable to non-controlling interest in the Condensed Consolidated Statement of Income. The operating partnership is a VIE in which the Company is the primary beneficiary because it has the power to direct the activities of the VIE that most significantly impact the partnership's economic performance and has the obligation to absorb losses of the VIE that could be potentially significant to the VIE and the right to receive benefits from the VIE that could potentially be significant to the VIE. Therefore, the Company consolidates the accounts of the operating partnership, and
reflects the third party ownership in this entity as a noncontrolling interest in the Consolidated Balance Sheet. All intercompany accounts and transactions have been eliminated in consolidation.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses for the reporting periods. Actual results could differ from those estimates.
Operating results for the three and nine months ended September 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024. The consolidated financial statements contained in our Annual Report on Form 10-K for the year ended December 31, 2023 (the "Annual Report") should be read in conjunction with these condensed consolidated financial statements. The December 31, 2023 financial information has been derived from the Company’s audited consolidated financial statements.
The Company’s significant accounting policies are described in Note 2 of the Notes to the Consolidated Financial Statements included in the Company’s Annual Report and since the date of those financial statements, the Company has not had any significant changes to these accounting policies that have had a material impact on the Company's financial statements other that what is described below.
Held to maturity investment securities
In February 2024, the Company purchased zero coupon United States Treasury Bills of approximately $341 million which matured in August 2024 for $350 million. In August 2024, the Company purchased zero coupon United States Treasury Bills which upon maturity in January 2025, will total $563 million. The Company classified these debt securities as held to maturity in accordance with ASC 320, Investments-Debt Securities since these are fixed income investments that the Company has the intent and ability to hold until maturity. The securities are recorded at amortized cost on the Condensed Consolidated Balance Sheet which approximated their fair value.
3. Investment in leases, net
Certain of the Company's leases are recorded as an Investment in leases, financing receivables, net, as the sale leaseback transactions were accounted for as failed sale leasebacks due to the leases' significant initial lease terms. Additionally, as described in Note 1, the Company reassessed the Tropicana Las Vegas Lease during the three months ended September 30, 2024 which resulted in the lease being classified as an investment in lease, sales type, net. The following is a summary of the balances of the Company's Investment in leases.
| | | | | | | | | | | | | | | |
| September 30, 2024 | September 30, 2024 | | | December 31, 2023 |
| Investment in leases, sales type | Investment in leases, financing receivables | | | Investment in leases, financing receivables |
| | (in thousands) |
Minimum lease payments receivable | $ | 712,165 | | $ | 9,847,435 | | | | $ | 9,088,298 | |
Estimated residual values of lease property (unguaranteed) | 278,500 | | 1,276,675 | | | | 1,041,087 | |
Total | 990,665 | | 11,124,110 | | | | 10,129,385 | |
Less: Unearned income | (712,165) | | (8,764,141) | | | | (8,083,808) | |
Less: Allowance for credit losses | (21,293) | | (46,194) | | | | (21,971) | |
Investment in leases - net | $ | 257,207 | | $ | 2,313,775 | | | | $ | 2,023,606 | |
The present value of the net investment in the lease payment receivable and unguaranteed residual value at September 30, 2024 was $2,284.4 million and $75.6 million compared to $1,991.4 million and $54.2 million at December 31, 2023 for the Company's Investment in leases, financing receivables. The present value of the net investment in lease payment receivable and unguaranteed residual value at September 30, 2024 was $257.0 million and $21.5 million for the Company's Investment in leases, sales type.
At September 30, 2024, minimum lease payments owed to us for each of the five succeeding years under the Company's investment in leases were as follows (in thousands):
| | | | | | | | |
Year ending December 31, | Future Minimum Lease Payments for Investment in leases, sales type | Future Minimum Lease Payments for Investment in leases, financing receivables |
2024 (remainder of year) | $ | 3,709 | | $ | 40,436 | |
2025 | 14,837 | | 164,103 | |
2026 | 14,837 | | 166,917 | |
2027 | 14,837 | | 169,858 | |
2028 | 14,837 | | 172,851 | |
Thereafter | 649,108 | | 9,133,270 | |
Total | $ | 712,165 | | $ | 9,847,435 | |
The Company follows ASC 326 “Credit Losses”, which requires that the Company measure and record current expected credit losses (“CECL”), the scope of which includes our Investment in leases, financing receivables, net, Investment in leases, sales-type, net, as well as the Company's Real estate loans which are discussed in Note 5. The Company has elected to use an econometric default and loss rate model to estimate the allowance for credit losses, or CECL allowance. This model requires us to calculate and input lease and property-specific credit and performance metrics which in conjunction with forward-looking economic forecasts, project estimated credit losses over the life of the lease or loan. The Company then records a CECL allowance based on the expected loss rate multiplied by the outstanding investment.
Expected losses within our cash flows are determined by estimating the probability of default (“PD”) and loss given default (“LGD”) of our instruments subject to CECL. We have engaged a nationally recognized data analytics firm to assist us with estimating both the PD and LGD. The PD and LGD are estimated during the initial term of the instruments subject to CECL. The PD and LGD estimates were developed using current financial condition forecasts. The PD and LGD predictive model was developed using the average historical default rates and historical loss rates, respectively, of over 100,000 commercial real estate loans dating back to 1998 that have similar credit profiles or characteristics to the real estate underlying the Company's instruments subject to CECL. Management will monitor the credit risk related to its instruments subject to CECL by obtaining the applicable rent and interest coverage on a periodic basis. The Company also monitors legislative changes to assess whether it would have an impact on the underlying performance of its tenant. We are unable to use our historical data to estimate losses as the Company has no loss history to date on its lease portfolio. Our tenants were current on all of their rental obligations as of September 30, 2024 and December 31, 2023.
The change in the allowance for credit losses for the Company's investment in leases is illustrated below (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Balance at December 31, 2023 | Change in Allowance | Balance at March 31, 2024 | Change in Allowance | Balance at June 30, 2024 | Change in Allowance | Balance at September 30, 2024 | | | |
Maryland Live! Lease | $ | 5,661 | | $ | 7,094 | | $ | 12,755 | | $ | (1,871) | | $ | 10,884 | | $ | 500 | | $ | 11,384 | | | | |
PA Live! Master Lease | 13,636 | | 12,949 | | 26,585 | | (1,854) | | 24,731 | | 3,412 | | 28,143 | | | | |
Rockford Lease | 2,674 | | 582 | | 3,256 | | (303) | | 2,953 | | 259 | | 3,212 | | | | |
Tioga Lease | — | | 1,579 | | 1,579 | | (150) | | 1,429 | | 1,173 | | 2,602 | | | | |
Strategic Lease | — | | — | | — | | 856 | | 856 | | (3) | | 853 | | | | |
Tropicana Las Vegas Lease | — | | — | | — | | — | | — | | 21,293 | | 21,293 | | | | |
Total | $ | 21,971 | | $ | 22,204 | | $ | 44,175 | | $ | (3,322) | | $ | 40,853 | | $ | 26,634 | | $ | 67,487 | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Balance at December 31, 2022 | Change in Allowance | Balance at March 31, 2023 | Change in Allowance | Balance at June 30, 2023 | Change in Allowance | Balance at September 30, 2023 |
Maryland Live! Lease | $ | 4,095 | | $ | (881) | | $ | 3,214 | | $ | 8,142 | | $ | 11,356 | | $ | (789) | | $ | 10,567 | |
PA Live! Master Lease | 15,029 | | (4,772) | | 10,257 | | 19,910 | | 30,167 | | (3,825) | | 26,342 | |
Rockford Lease | — | | — | | — | | $ | — | | — | | 3,867 | | 3,867 | |
Total | $ | 19,124 | | $ | (5,653) | | $ | 13,471 | | $ | 28,052 | | $ | 41,523 | | $ | (747) | | $ | 40,776 | |
The amortized cost basis of the Company's investment in leases, financing receivables by year of origination is shown below as of September 30, 2024 (in thousands):
| | | | | | | | | | | | | | | | | | |
Origination year | | Investment in leases, financing receivables | Allowance for credit losses | Amortized cost basis at September 30, 2024 | | Allowance as a percentage of outstanding financing receivable |
| | | | | | |
2024 | | $ | 294,772 | | $ | (3,455) | | $ | 291,317 | | | (1.17) | % |
2023 | | 102,366 | | (3,212) | | 99,154 | | | (3.14) | % |
2022 | | 711,431 | | (28,143) | | 683,288 | | | (3.96) | % |
2021 | | 1,251,400 | | (11,384) | | 1,240,016 | | | (0.91) | % |
Total | | $ | 2,359,969 | | $ | (46,194) | | 2,313,775 | | | (1.96) | % |
The amortized cost basis of the Company's investment in leases, sales type by year of origination is shown below as of September 30, 2024 (in thousands):
| | | | | | | | | | | | | | | | | | |
Origination year | | Investment in leases, sales type lease | Allowance for credit losses | Amortized cost basis at September 30, 2024 | | Allowance as a percentage of outstanding sales type lease |
| | | | | | |
2024 | | $ | 278,500 | | $ | (21,293) | | $ | 257,207 | | | (7.65) | % |
During the three and nine months ended September 30, 2024, the Company recorded a provision for credit losses, net of $27.7 million and $47.2 million, respectively (inclusive of the reserve for real estate loans and reserves on the unfunded loan
commitment, see Note 5 for details). The provision for the three and nine months ended September 30, 2024 was primarily due to the initial establishment of reserves on the Tropicana Las Vegas Lease which was determined based on the underlying credit quality of the tenant, a decline in the estimated real estate values underlying the Company's Investment in leases, financing receivables and, to a lesser extent, the Company's real estate loans and loan commitments. The real estate values are estimated based on the actual and long term projections of the Commercial Real Estate Price Index which, as of September 30, 2024 have declined relative to December 31, 2023.
During the three and nine months ended September 30, 2023, the Company recorded a provision for credit losses, net of $1.6 million and $24.0 million, respectively. The provision for credit losses recorded for the three months ended September 30, 2023 was the result of the initial establishment of $6.2 million of reserves on the Rockford Lease and Rockford Loan (See Note 5) which was partially offset by a benefit of $4.6 million on the Maryland Live! Lease and Pennsylvania Live! Master Lease as the result of an improved Commercial Real Estate Price Index forecast compared to the forecast utilized as of June 30, 2023. The provision for the nine months ended September 30, 2023, was primarily due to a decline in the estimated real estate values underlying the Company's Investment in leases, financing receivables. These values are estimated based on long term projections of the Commercial Real Estate Price Index which, as of September 30, 2023, declined relative to December 31, 2022.
The reason for differences in the allowance as a percentage of outstanding financing receivable for leases originated in each calendar year in the table above depends on various factors for the leases such as expected rent coverage ratios and loan to value ratios. Future changes in economic probability factors, changes in the estimated value of our real estate property and earnings assumptions at the underlying facilities may result in non-cash provisions or recoveries in future periods that could materially impact our results of operations.
4. Real Estate Investments, Net
Real estate investments, net, represent investments in rental properties and the corporate headquarters building (excluding our investments in transactions accounted for as real estate loans and investment in leases, financing receivables that are described in Notes 5 and 3, respectively) and is summarized as follows:
| | | | | | | | | | | |
| September 30, 2024 | | December 31, 2023 |
| (in thousands) |
Land and improvements | $ | 3,582,663 | | | $ | 3,559,851 | |
Building and improvements | 6,788,956 | | | 6,787,464 | |
Construction in progress | 15,823 | | | — | |
Total real estate investments | 10,387,442 | | | 10,347,315 | |
Less accumulated depreciation | (2,372,466) | | | (2,178,523) | |
Real estate investments, net | $ | 8,014,976 | | | $ | 8,168,792 | |
The Land and improvements change from year end represents the acquisition of the land for the Bally's development project in Chicago, Illinois which is partially offset by the reclassification of the Tropicana Las Vegas Lease to a sales type lease from an operating lease due to the reconsideration event from the change in rent terms for the demolition funding provided by GLPI. Construction in progress primarily represents development funding on The Belle along with its related capitalized interest. See Note 1 for details on this project.
5. Real estate loans, net
As discussed in Note 1, the Company entered into the Rockford Loan during 2023 and the entire $150 million commitment was drawn as of September 30, 2024. The Rockford Loan has a 10% interest rate and a maximum outstanding period of up to 6 years (5-year initial term with a 1-year extension). The Company also entered into the Ione Loan for up to $110 million, of which $13.7 million was drawn as of September 30, 2024. The following is a summary of the balances of the Company's Real estate loans, net.
| | | | | | | | | | | |
| September 30, 2024 | | December 31, 2023 |
| (in thousands) |
Real estate loans | $ | 163,731 | | | $ | 40,000 | |
Less: Allowance for credit losses | $ | (4,877) | | | $ | (964) | |
Real estate loans, net | $ | 158,854 | | | $ | 39,036 | |
The change in the allowance for credit losses for the Company's Real estate loans is shown below (in thousands):
| | | | | |
| |
Balance at December 31, 2023 | $ | (964) | |
Change in allowance | (729) | |
Ending balance at March 31, 2024 | $ | (1,693) | |
Change in allowance | $ | (935) | |
Ending Balance at June 30, 2024 | $ | (2,628) | |
Change in allowance | $ | (2,249) | |
Ending Balance at September 30, 2024 | $ | (4,877) | |
Real estate loans are subject to CECL, which is described in Note 3. The Company recorded provision for credit losses of $2.2 million and $3.9 million for the three months and nine months ended September 30, 2024 on real estate loans. Additionally, the Company recorded a benefit of $1.2 million and $2.2 million during the three month and nine months ended September 30, 2024 on unfunded loan commitments. The reserve for the unfunded loan commitment was recorded in other liabilities on the Condensed Consolidated Balance Sheets and totaled $0.4 million and $2.6 million at September 30, 2024 and December 31, 2023, respectively. The Company's borrowers are current on their loan obligations as of September 30, 2024.
6. Lease Assets and Lease Liabilities
Lease Assets
The Company is subject to various operating leases as lessee for both real estate and equipment, the majority of which are ground leases related to properties the Company leases to its tenants under triple-net operating leases. These ground leases may include fixed rent, as well as variable rent based upon an individual property’s performance or changes in an index such as the CPI, and have maturity dates ranging from 2038 to 2108, when considering all renewal options. For certain of these ground leases, the Company’s tenants are responsible for payment directly to the third-party landlord. Under ASC 842, the Company is required to gross-up its condensed consolidated financial statements for these ground leases as the Company is considered the primary obligor. In conjunction with the adoption of ASU 2016-02 on January 1, 2019, the Company recorded right-of-use assets and related lease liabilities on its condensed consolidated balance sheets to represent its rights to use the underlying leased assets and its future lease obligations, respectively, including for those ground leases paid directly by our tenants. Because the right-of-use asset relates, in part, to the same leases which resulted in the land right assets the Company recorded on its condensed consolidated balance sheets in conjunction with the Company's assumption of below market leases at the time it acquired the related land and building assets, the Company is required to report the right-of-use assets and land rights in the aggregate on the condensed consolidated balance sheets.
Land rights, net represent the Company's rights to land subject to long-term ground leases. The Company obtained ground lease rights through the acquisition of several of its rental properties and immediately subleased the land to its tenants. These land rights represent the below market value of the related ground leases. The Company assessed the acquired ground leases to determine if the lease terms were favorable or unfavorable, given market conditions at the acquisition date. Because the market rents to be received under the Company's triple-net tenant leases were greater than the rents to be paid under the acquired ground leases, the Company concluded that the ground leases were below market and were therefore required to be recorded as a definite lived asset (land rights) on its books.
Components of the Company's right-of use assets and land rights, net are detailed below (in thousands):
| | | | | | | | | | | |
| September 30, 2024 | | December 31, 2023 |
Right-of-use assets - operating leases | $ | 195,926 | | | $ | 196,254 | |
Land rights, net | 629,441 | | | 639,270 | |
Right-of-use assets and land rights, net | $ | 825,367 | | | $ | 835,524 | |
Land Rights
The land rights are amortized over the individual lease term of the related ground lease, including all renewal options, which ranged from 20 years to 92 years at their respective acquisition dates. Land rights net, consist of the following:
| | | | | | | | | | | |
| September 30, 2024 | | December 31, 2023 |
| (in thousands) |
Land rights | $ | 727,113 | | | $ | 727,114 | |
Less accumulated amortization | (97,672) | | | (87,844) | |
Land rights, net | $ | 629,441 | | | $ | 639,270 | |
As of September 30, 2024, estimated future amortization expense related to the Company’s land rights by fiscal year is as follows (in thousands):
| | | | | |
Year ending December 31, | |
2024 (remainder of year) | $ | 3,275 | |
2025 | 13,104 | |
2026 | 13,104 | |
2027 | 13,104 | |
2028 | 13,104 | |
Thereafter | 573,750 | |
Total | $ | 629,441 | |
Operating Lease Liabilities
At September 30, 2024, payments under the Company's operating lease liabilities were as follows (in thousands):
| | | | | |
Year ending December 31, | |
2024 (remainder of year) | $ | 3,667 | |
2025 | 14,671 | |
2026 | 14,677 | |
2027 | 14,173 | |
2028 | 14,060 | |
Thereafter | 643,380 | |
Total lease payments | $ | 704,628 | |
Less: interest | (508,196) | |
Present value of lease liabilities | $ | 196,432 | |
Lease Expense
Operating lease costs represent the entire amount of expense recognized for operating leases that are recorded on the condensed consolidated balance sheets. Variable lease costs are not included in the measurement of the lease liability and include both lease payments tied to a property's performance and changes in an index (such as the CPI) that are not determinable at lease commencement, while short-term lease costs are costs for those operating leases with a term of 12 months or less.
The components of lease expense were as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2024 | | 2023 | | 2024 | | 2023 |
| | | | | | | |
Operating lease cost | $ | 3,636 | | | $ | 3,657 | | | $ | 10,900 | | | $ | 11,175 | |
Variable lease cost | 4,846 | | | 5,050 | | | 14,718 | | | 14,899 | |
| | | | | | | |
Amortization of land right assets | 3,276 | | | 3,699 | | | 9,828 | | | 10,278 | |
Total lease cost | $ | 11,758 | | | $ | 12,406 | | | $ | 35,446 | | | $ | 36,352 | |
Amortization expense related to the land right intangibles, as well as variable lease costs and the Company's operating lease costs are recorded within land rights and ground lease expense in the condensed consolidated statements of income.
Supplemental Disclosures Related to Leases
Supplemental balance sheet information related to the Company's operating leases was as follows:
| | | | | |
| September 30, 2024 |
Weighted average remaining lease term - operating leases | 49.98 years |
Weighted average discount rate - operating leases | 6.57% |
Supplemental cash flow information related to the Company's operating leases was as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2024 | | 2023 | | 2024 | | 2023 |
| (in thousands) | | (in thousands) |
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
Operating cash flows from operating leases (1) | $ | 415 | | | $ | 406 | | | $ | 1,244 | | | $ | 1,215 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
(1) The Company's cash paid for operating leases is significantly less than the lease cost for the same period due to the majority of the Company's ground lease rent being paid directly to the ground lessors by the Company's tenants. Although the Company expends no cash related to these leases, they are required to be grossed up in the Company's condensed consolidated financial statements under ASC 842.
.
Financing Lease Liabilities
In connection with the acquisition of certain real property assets included in the Maryland Live! Lease and the Strategic Gaming Leases, the Company acquired the rights to land subject to long-term ground leases which expire in June 2111 and April 2062, respectively. As these leases were accounted for as Investment in leases, financing receivables, the underlying ground leases were accounted for as Financing lease liabilities on the Condensed Consolidated Balance Sheets. In accordance with ASC 842, the Company records revenue for the ground lease rent paid by its tenant with an offsetting expense in interest expense as the Company has concluded that as the lessee it is the primary obligor under the ground leases. The Company's weighted average discount rate on the fixed minimum annual payments was 5.07% to arrive at the initial lease obligations.
At September 30, 2024, payments under the Company's financing lease liabilities were as follows (in thousands):
| | | | | |
| |
2024 (remainder of year) | $ | 669 | |
2025 | 2,690 | |
2026 | 2,712 | |
2027 | 2,735 | |
2028 | 2,758 | |
Thereafter | 313,822 | |
Total lease payments | $ | 325,386 | |
Less: Interest | (264,713) | |
Present value of finance lease liabilities | $ | 60,673 | |
7. Long-term Debt
Long-term debt is as follows:
| | | | | | | | | | | |
| September 30, 2024 | | December 31, 2023 |
| (in thousands) |
Unsecured $1,750 million revolver | $ | — | | | $ | — | |
| | | |
| | | |
| | | |
Term Loan Credit Facility due September 2027 | 600,000 | | | 600,000 | |
$400 million 3.350% senior unsecured notes due September 2024 | — | | | 400,000 | |
$850 million 5.250% senior unsecured notes due June 2025 | 850,000 | | | 850,000 | |
$975 million 5.375% senior unsecured notes due April 2026 | 975,000 | | | 975,000 | |
$500 million 5.750% senior unsecured notes due June 2028 | 500,000 | | | 500,000 | |
$750 million 5.300% senior unsecured notes due January 2029 | 750,000 | | | 750,000 | |
$700 million 4.000% senior unsecured notes due January 2030 | 700,000 | | | 700,000 | |
$700 million 4.000% senior unsecured notes due January 2031 | 700,000 | | | 700,000 | |
$800 million 3.250% senior unsecured notes due January 2032 | 800,000 | | | 800,000 | |
$400 million 6.750% senior unsecured notes due December 2033 | 400,000 | | | 400,000 | |
$800 million 5.625% senior unsecured notes due September 2034 | 800,000 | | | — | |
$400 million 6.250% senior unsecured notes due September 2054 | 400,000 | | | — | |
Other | 317 | | | 434 | |
Total long-term debt | 7,475,317 | | | 6,675,434 | |
Less: unamortized debt issuance costs, bond premiums and original issuance discounts | (62,305) | | | (47,884) | |
Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts | $ | 7,413,012 | | | $ | 6,627,550 | |
The following is a schedule of future minimum repayments of long-term debt as of September 30, 2024 (in thousands):
| | | | | |
2024 (remainder of year) | $ | 39 | |
2025 | 850,164 | |
2026 | 975,114 | |
2027 | 600,000 | |
2028 | 500,000 | |
Over 5 years | 4,550,000 | |
Total minimum payments | $ | 7,475,317 | |
Term Loan Credit Agreement
On September 2, 2022, GLP Capital entered into a term loan credit agreement (the “Term Loan Credit Agreement”) with Wells Fargo Bank, National Association, as administrative agent (“Term Loan Agent”), and the other agents and lenders party thereto from time to time, providing for a $600 million delayed draw credit facility with a maturity date of September 2, 2027 (the “Term Loan Credit Facility”). The Term Loan Credit Facility is guaranteed by GLPI.
The availability of loans under the Term Loan Credit Facility is subject to customary conditions, including pro forma compliance with financial covenants, and the receipt by Term Loan Agent of a conditional guarantee of the Term Loan Credit Facility by Bally’s on a secondary basis, subject to enforcement of all remedies against GLP Capital, GLPI and all sources other than Bally’s. The loans under the Term Loan Credit Facility may be used solely to finance a portion of the purchase price of the acquisition of one or more specified properties of Bally’s in one or a series of related transactions (the “Acquisition”) and to pay fees, costs and expenses incurred in connection therewith. The Company drew down the entire $600 million Term Loan Credit Facility on January 3, 2023 in connection with the acquisition of the real property assets of Bally's Biloxi and Bally's Tiverton.
Subject to customary conditions, including pro forma compliance with financial covenants, GLP Capital can obtain additional term loan commitments and incur incremental term loans under the Term Loan Credit Agreement, so long as the
aggregate principal amount of all term loans outstanding under the Term Loan Credit Facility does not exceed $1.2 billion plus up to $60 million of transaction fees and costs incurred in connection with the Acquisition. There is currently no commitment in respect of such incremental loans and commitments.
Interest Rate and Fees
The interest rates per annum applicable to loans under the Term Loan Credit Facility are, at GLP Capital's option, equal to either a Secured Overnight Financing Rate ("SOFR") based rate or a base rate plus an applicable margin, which ranges from 0.85% to 1.7% per annum for SOFR loans and 0.0% to 0.7% per annum for base rate loans, in each case, depending on the credit ratings assigned to the Term Loan Credit Facility. The current applicable margin is 1.30% for SOFR loans and 0.30% for base rate loans. In addition, GLP Capital will pay a commitment fee on the unused commitments under the Term Loan Credit Facility at a rate that ranges from 0.125% to 0.3% per annum, depending on the credit ratings assigned to the Credit Facility from time to time. The current commitment fee rate is 0.25%. The weighted average interest rate under the Term Loan Credit Facility at September 30, 2024 was 6.50% .
Amortization and Prepayments
The Term Loan Credit Facility is not subject to interim amortization. GLP Capital is required to prepay outstanding term loans with 100% of the net cash proceeds from the issuance of other debt that is unconditionally guaranteed by GLPI and conditionally guaranteed by Bally’s (“Alternative Acquisition Debt”) that is received by GLPI, GLP Capital or any of their subsidiaries after the funding date of the Term Loan Facility (other than any incremental term loans under the Term Loan Credit Agreement and loans under the Bridge Revolving Facility (as defined below)) except to the extent such net cash proceeds are applied to repaying outstanding loans under the Bridge Revolving Facility. GLP Capital is not otherwise required to repay any loans under the Term Loan Credit Facility prior to maturity. GLP Capital may prepay all or any portion of the loans under the Term Loan Credit Facility prior to maturity without premium or penalty, subject to reimbursement of any SOFR breakage costs of the lenders, and may reborrow loans that it has repaid. Unused commitments under the Term Loan Credit Facility automatically terminated on August 31, 2023.
Certain Covenants and Events of Default
The Term Loan Credit Facility contains customary covenants that, among other things, restrict, subject to certain exceptions, the ability of GLPI and its subsidiaries, including GLP Capital, to grant liens on their assets, incur indebtedness, sell assets, engage in acquisitions, mergers or consolidations, or pay certain dividends and make other restricted payments. The financial covenants include the following, which are measured quarterly on a trailing four-quarter basis: (i) maximum total debt to total asset value ratio, (ii) maximum senior secured debt to total asset value ratio, (iii) maximum ratio of certain recourse debt to unencumbered asset value, and (iv) minimum fixed charge coverage ratio. GLPI is required to maintain its status as a REIT and is permitted to pay dividends to its shareholders as may be required in order to maintain REIT status. GLPI is also permitted to make other dividends and distributions, subject to pro forma compliance with the financial covenants and the absence of defaults. The Term Loan Credit Facility also contains certain customary affirmative covenants and events of default. The occurrence and continuance of an event of default, which includes, among others, nonpayment of principal or interest, material inaccuracy of representations and failure to comply with covenants, will enable the lenders to accelerate the loans and terminate the commitments thereunder. At September 30, 2024, the Company was in compliance with all required financial covenants under the Term Loan Credit Facility.
Senior Unsecured Credit Agreement and Amended Credit Agreement
On May 13, 2022, GLP Capital entered into a credit agreement (the "Credit Agreement") providing for a $1.75 billion revolving credit facility (the "Initial Revolving Credit Facility") maturing in May 2026, plus two six-month extensions at GLP Capital's option. The majority of our debt is at fixed rates and our exposure to variable interest rates is currently limited to outstanding obligations, if any, under the Initial Revolving Credit Facility and our Term Loan Credit Agreement. GLP Capital is the primary obligor under the Credit Agreement, which is guaranteed by GLPI.
On September 2, 2022, GLP Capital entered into an amendment to the Credit Agreement among GLP Capital, Wells Fargo Bank, National Association, as administrative agent (“Agent”), and the several banks and other financial institutions or entities party thereto (the Credit Agreement, as amended by such amendment, the "Amended Credit Agreement"). Pursuant to the Amended Credit Agreement, GLP Capital has the right, at any time until December 31, 2024, to elect to re-allocate up to $700 million in existing revolving commitments under the Amended Credit Agreement to a new revolving credit facility (the “Bridge Revolving Facility” and, collectively with the Initial Revolving Credit Facility, the "Revolver").
Loans under the Bridge Revolving Facility are subject to 1% amortization per annum. Amounts repaid under the Bridge Revolving Facility cannot be reborrowed and the corresponding commitments are automatically re-allocated to the existing revolving facility under the Amended Credit Agreement. GLP Capital is required to prepay the loans under the Bridge Revolving Facility with 100% of the net cash proceeds from the issuance of Alternative Acquisition Debt that is received by GLPI, GLP Capital or any of their subsidiaries (other than any term loans under the Term Loan Credit Agreement and any loans under the Bridge Revolving Facility). Any outstanding commitments under the Bridge Revolving Facility that have not been borrowed by December 31, 2024 are automatically re-allocated to the existing revolving facility under the Amended Credit Agreement.
GLP Capital's ability to borrow under the Bridge Revolving Facility is subject to certain conditions including pro forma compliance with GLP Capital's financial covenants, as well as the receipt by Agent of a conditional guarantee of the loans under the Bridge Revolving Facility by Bally’s on a secondary basis, subject to enforcement of all remedies against GLP Capital, GLPI and all sources other than Bally’s. Loans under the Bridge Revolving Facility will not be treated pro rata with loans under the existing revolving credit facility.
At September 30, 2024, no amounts were outstanding under the Amended Credit Agreement. Additionally, at September 30, 2024, the Company was contingently obligated under letters of credit issued pursuant to the Amended Credit Agreement with face amounts aggregating approximately $0.4 million, resulting in $1,749.6 million of available borrowing capacity under the Amended Credit Agreement as of September 30, 2024.
The interest rates payable on the loans borrowed under the Revolver are, at GLP Capital's option, equal to either a SOFR based rate or a base rate plus an applicable margin, which ranges from 0.725% to 1.40% per annum for SOFR loans and 0.0% to 0.4% per annum for base rate loans, in each case, depending on the credit ratings assigned to the Amended Credit Agreement. The current applicable margin is 1.05% for SOFR loans and 0.05% for base rate loans. Notwithstanding the foregoing, in no event shall the base rate be less than 1.00%. In addition, GLP Capital will pay a facility fee on the commitments under the revolving facility, regardless of usage, at a rate that ranges from 0.125% to 0.3% per annum, depending on the credit rating assigned to the Amended Credit Agreement from time to time. The current facility fee rate is 0.25%. The Amended Credit Agreement is not subject to interim amortization except with respect to the Bridge Revolving Facility. GLP Capital is not required to repay any loans under the Amended Credit Agreement prior to maturity except as set forth above with respect to the Bridge Revolving Facility. GLP Capital may prepay all or any portion of the loans under the Amended Credit Agreement prior to maturity without premium or penalty, subject to reimbursement of any SOFR breakage costs of the lenders and may reborrow loans that it has repaid.
The Amended Credit Agreement contains customary covenants that, among other things, restrict, subject to certain exceptions, the ability of GLPI and its subsidiaries to grant liens on their assets, incur indebtedness, sell assets, make investments, engage in acquisitions, mergers or consolidations or pay certain dividends and make other restricted payments. The Amended Credit Agreement includes the following financial covenants, which are measured quarterly on a trailing four-quarter basis: a maximum total debt to total asset value ratio, a maximum senior secured debt to total asset value ratio, a maximum ratio of certain recourse debt to unencumbered asset value and a minimum fixed charge coverage ratio. GLPI is permitted to pay dividends to its shareholders as may be required in order to maintain REIT status, subject to the absence of payment or bankruptcy defaults. GLPI is also permitted to make other dividends and distributions subject to pro forma compliance with the financial covenants and the absence of defaults. The Amended Credit Agreement also contains certain customary affirmative covenants and events of default, including the occurrence of a change of control and termination of the Amended PENN Master Lease (subject to certain replacement rights). The occurrence and continuance of an event of default under the Amended Credit Agreement will enable the lenders under the Amended Credit Agreement to accelerate the loans and terminate the commitments thereunder. At September 30, 2024, the Company was in compliance with all required financial covenants under the Amended Credit Agreement.
Senior Unsecured Notes
At September 30, 2024, the Company had $6,875.0 million of outstanding senior unsecured notes (the "Senior Notes"). Each of the Company's Senior Notes contain covenants limiting the Company’s ability to: incur additional debt and use its assets to secure debt; merge or consolidate with another company; and make certain amendments to the Amended PENN Master Lease. The Senior Notes also require the Company to maintain a specified ratio of unencumbered assets to unsecured debt. These covenants are subject to a number of important and significant limitations, qualifications and exceptions.
In August 2024, the Company issued $800 million of 5.625% Senior Notes that will mature on September 15, 2034 at an issue price equal to 99.094% of the principal amount and $400 million of 6.250% Senior Notes that will mature on September 15, 2054 at an issue price equal to 99.183% of the principal amount. The Company plans to use the net proceeds for
working capital and general corporate purposes, which may include the funding of announced transactions, development and improvement of properties, repayment of indebtedness, capital expenditures and other general business purposes.
During the three month period ended September 30, 2024, the Company redeemed its $400 million 3.350% senior unsecured notes due September 2024.
The Company may redeem the Senior Notes of any series at any time, and from time to time, at a redemption price of 100% of the principal amount of the Senior Notes redeemed, plus a "make-whole" redemption premium described in the indenture governing the Senior Notes, together with accrued and unpaid interest to, but not including, the redemption date, except that if Senior Notes of a series are redeemed 90 or fewer days prior to their maturity, the redemption price will be 100% of the principal amount of the Senior Notes redeemed, together with accrued and unpaid interest to, but not including, the redemption date. If GLPI experiences a change of control accompanied by a decline in the credit rating of the Senior Notes of a particular series, the Company will be required to give holders of the Senior Notes of such series the opportunity to sell their Senior Notes of such series at a price equal to 101% of the principal amount of the Senior Notes of such series, together with accrued and unpaid interest to, but not including, the repurchase date. The Senior Notes also are subject to mandatory redemption requirements imposed by gaming laws and regulations.
The Senior Notes were issued by GLP Capital and GLP Financing II, Inc. (the "Issuers"), two consolidated subsidiaries of GLPI, and are guaranteed on a senior unsecured basis by GLPI. The guarantees of GLPI are full and unconditional. The Senior Notes are the Issuers' senior unsecured obligations and rank pari passu in right of payment with all of the Issuers' senior indebtedness, including the Amended Credit Agreement, and senior in right of payment to all of the Issuers' subordinated indebtedness, without giving effect to collateral arrangements.
The Senior Notes contain covenants limiting the Company’s ability to: incur additional debt and use its assets to secure debt; merge or consolidate with another company; and make certain amendments to the PENN Master Lease. The Senior Notes also require the Company to maintain a specified ratio of unencumbered assets to unsecured debt. These covenants are subject to a number of important and significant limitations, qualifications and exceptions.
At September 30, 2024, the Company was in compliance with all required financial covenants under its Senior Notes.
8. Fair Value of Financial Assets and Liabilities
Fair value is defined as the price that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. Assets and liabilities recorded at fair value are classified based upon the level of judgment associated with the inputs used to measure their fair value. ASC 820 - Fair Value Measurements and Disclosures ("ASC 820") establishes a hierarchy that prioritizes fair value measurements based on the types of inputs used for the various valuation techniques (i.e. market approach, income approach, and cost approach). The levels of the hierarchy related to the subjectivity of the valuation inputs are described below:
•Level 1: Observable inputs such as quoted prices in active markets for identical assets or liabilities.
•Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; these include quoted prices for similar assets or liabilities in active markets, such as interest rates and yield curves that are observable at commonly quoted intervals.
•Level 3: Unobservable inputs that reflect the reporting entity's own assumptions, as there is little, if any, related market activity.
The Company's assessment of the significance of a particular input to the fair value measurement requires judgment and may affect the valuation of assets and liabilities and their placement within the fair value hierarchy.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The following methods and assumptions are used to estimate the fair value of each class of financial instruments for which it is practicable to estimate.
Cash and cash equivalents
The fair value of the Company’s cash and cash equivalents approximates the carrying value of the Company’s cash and cash equivalents, due to the short maturity of the cash equivalents.
Investment securities held to maturity
As discussed in Note 2, in August 2024, the Company purchased U.S. Treasury Bills that will mature in January 2025. The fair value of the investment (which approximated its carrying value) is disclosed below and is based on quoted prices in active markets and as such is a Level 1 measurement as defined in ASC 820.
Investment in leases, financing receivables, net
The fair value of the Company's investment in leases, financing receivables, net is based on the estimated value of the underlying real estate property the Company owns related to the applicable leases. The initial fair value was the price paid by the Company to acquire the real estate. This value is then adjusted for changes in the commercial real estate price index and as such is a Level 3 measurement as defined under ASC 820.
Investment in leases, sales type, net
The fair value of the Company's investment in leases, sales type, net was based on a third party valuation report which utilized both market based and income based valuation approaches to value the underlying land related to the applicable lease. As such, this was determined to be a Level 3 measurement as defined under ASC 820.
Deferred compensation plan assets
The Company's deferred compensation plan assets consist of open-ended mutual funds and as such the fair value measurement of the assets is considered a Level 1 measurement as defined under ASC 820. Deferred compensation plan assets are included within other assets on the condensed consolidated balance sheets.
Real estate loans, net
The Company's real estate loans bear interest at a fixed rate. The fair value disclosed in the table below is estimated based on the present value of the loans' future cash flows using a discounted cash flow analysis. The fair value of the loans is subject to fluctuations from changes in market interest rates at each reporting period and the fair value measurement is considered a Level 3 measurement as defined in ASC 820.
Long-term debt
The fair value of the Senior Notes are estimated based on quoted prices in active markets and as such is a Level 1 measurement as defined under ASC 820. The fair value of the obligations in our Amended Credit Agreement and Term Loan Credit Facility is based on indicative pricing from market information (Level 2 inputs).
The estimated fair values of the Company’s financial instruments are as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | | |
| September 30, 2024 | | December 31, 2023 |
| Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value |
Financial assets: | | | | | | | |
Cash and cash equivalents | $ | 494,135 | | | $ | 494,135 | | | $ | 683,983 | | | $ | 683,983 | |
Investment securities held to maturity | 554,106 | | | 554,749 | | | — | | | — | |
Investment in leases, financing receivables, net | 2,313,775 | | | 2,058,800 | | | 2,023,606 | | | 1,969,326 | |
Investment in leases, sales-type, net | 257,207 | | | 278,500 | | | — | | | — | |
Real estate loans, net | 158,854 | | | 169,643 | |