AG˹ٷ

STOCK TITAN

Gaming and Leisure Properties Reports Second Quarter 2025 Results and Updates 2025 Full Year Guidance

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

Gaming and Leisure Properties (NASDAQ: GLPI) reported strong Q2 2025 financial results with record revenue, AFFO, and Adjusted EBITDA. Total revenue increased 3.8% to $394.9 million, while AFFO grew 4.4% to $276.1 million. The company updated its 2025 AFFO guidance to $1.112-$1.118 billion, or $3.85-$3.87 per share.

Key developments include funding the $130 million relocation of Hollywood Casino Joliet, transferring DraftKings at Casino Queen and The Queen Baton Rouge properties to Bally's Master Lease II, and extending Boyd Gaming's Master Lease. GLPI continues to expand through strategic investments, including the $110 million financing for Acorn Ridge Casino and potential involvement in New York downstate casino projects.

The company maintains a quarterly dividend of $0.78 per share, representing an annualized yield of 6.68%.

Gaming and Leisure Properties (NASDAQ: GLPI) ha riportato risultati finanziari solidi nel secondo trimestre 2025, con ricavi, AFFO e EBITDA rettificato ai massimi storici. I ricavi totali sono aumentati del 3,8% raggiungendo 394,9 milioni di dollari, mentre l'AFFO è cresciuto del 4,4% a 276,1 milioni di dollari. L'azienda ha aggiornato la sua previsione AFFO per il 2025 a 1,112-1,118 miliardi di dollari, ovvero 3,85-3,87 dollari per azione.

Tra gli sviluppi principali figurano il finanziamento del trasferimento da 130 milioni di dollari del Hollywood Casino Joliet, il trasferimento delle proprietà DraftKings al Casino Queen e The Queen Baton Rouge al Bally's Master Lease II, e l'estensione del Master Lease con Boyd Gaming. GLPI continua a espandersi attraverso investimenti strategici, incluso il finanziamento da 110 milioni di dollari per l'Acorn Ridge Casino e il possibile coinvolgimento in progetti di casinò nell'area downstate di New York.

L'azienda mantiene un dividendo trimestrale di 0,78 dollari per azione, che corrisponde a un rendimento annualizzato del 6,68%.

Gaming and Leisure Properties (NASDAQ: GLPI) reportó sólidos resultados financieros en el segundo trimestre de 2025, con ingresos, AFFO y EBITDA ajustado récord. Los ingresos totales aumentaron un 3,8% hasta 394,9 millones de dólares, mientras que el AFFO creció un 4,4% hasta 276,1 millones de dólares. La compañía actualizó su previsión de AFFO para 2025 a 1.112-1.118 millones de dólares, o 3,85-3,87 dólares por acción.

Entre los desarrollos clave se incluyen la financiación de la reubicación de 130 millones de dólares del Hollywood Casino Joliet, la transferencia de las propiedades DraftKings en Casino Queen y The Queen Baton Rouge al Bally's Master Lease II, y la extensión del Master Lease con Boyd Gaming. GLPI continúa expandiéndose mediante inversiones estratégicas, incluyendo la financiación de 110 millones de dólares para Acorn Ridge Casino y la posible participación en proyectos de casinos en la región downstate de Nueva York.

La compañía mantiene un dividendo trimestral de 0,78 dólares por acción, que representa un rendimiento anualizado del 6,68%.

Gaming and Leisure Properties (NASDAQ: GLPI)� 2025� 2분기� 기록적인 매출, AFFO � 조정 EBITDA� 포함� 강력� 재무 실적� 보고했습니다. � 매출은 3.8% 증가하여 3� 9,490� 달러� 기록했으�, AFFO� 4.4% 증가� 2� 7,610� 달러� 달했습니�. 회사� 2025� AFFO 가이던스를 11� 1,200만~11� 1,800� 달러, 주당 3.85~3.87달러� 상향 조정했습니다.

주요 발전 사항으로� 1� 3,000� 달러 규모� 할리우드 카지� 졸리� 이전 자금 조달, DraftKings� Casino Queen � The Queen Baton Rouge 자산� Bally's Master Lease II� 이전, Boyd Gaming� 마스� 리스 연장� 포함됩니�. GLPI� 1� 1,000� 달러 규모� Acorn Ridge Casino 자금 조달 � 뉴욕 다운스테이트 카지� 프로젝트 참여 가능성� 포함� 전략� 투자� 통해 지속적으로 확장하고 있습니다.

회사� 분기� 배당금으� 주당 0.78달러� 유지하며, 연환� 수익률은 6.68%입니�.

Gaming and Leisure Properties (NASDAQ : GLPI) a annoncé de solides résultats financiers pour le deuxième trimestre 2025, avec des revenus, AFFO et EBITDA ajusté records. Le chiffre d'affaires total a augmenté de 3,8 % pour atteindre 394,9 millions de dollars, tandis que l'AFFO a progressé de 4,4 % pour atteindre 276,1 millions de dollars. La société a révisé ses prévisions d'AFFO pour 2025 à 1,112-1,118 milliard de dollars, soit 3,85-3,87 dollars par action.

Parmi les développements clés figurent le financement du déménagement de 130 millions de dollars du Hollywood Casino Joliet, le transfert des propriétés DraftKings au Casino Queen et The Queen Baton Rouge vers le Bally's Master Lease II, ainsi que l'extension du Master Lease avec Boyd Gaming. GLPI poursuit son expansion grâce à des investissements stratégiques, notamment le financement de 110 millions de dollars pour l'Acorn Ridge Casino et une implication potentielle dans des projets de casinos dans la région downstate de New York.

La société maintient un dividende trimestriel de 0,78 dollar par action, représentant un rendement annualisé de 6,68 %.

Gaming and Leisure Properties (NASDAQ: GLPI) meldete starke Finanzergebnisse für das zweite Quartal 2025 mit Rekordumsatz, AFFO und bereinigtem EBITDA. Der Gesamtumsatz stieg um 3,8 % auf 394,9 Millionen US-Dollar, während das AFFO um 4,4 % auf 276,1 Millionen US-Dollar zunahm. Das Unternehmen aktualisierte seine AFFO-Prognose für 2025 auf 1,112 bis 1,118 Milliarden US-Dollar, bzw. 3,85 bis 3,87 US-Dollar je Aktie.

Wichtige Entwicklungen umfassen die Finanzierung der 130-Millionen-Dollar-Verlegung des Hollywood Casino Joliet, die Übertragung der DraftKings-Immobilien im Casino Queen und The Queen Baton Rouge an Bally's Master Lease II sowie die Verlängerung des Master Lease mit Boyd Gaming. GLPI expandiert weiterhin durch strategische Investitionen, darunter die 110-Millionen-Dollar-Finanzierung für das Acorn Ridge Casino und eine potenzielle Beteiligung an Casino-Projekten im Downstate-Bereich von New York.

Das Unternehmen hält eine vierteljährliche Dividende von 0,78 US-Dollar pro Aktie aufrecht, was einer jährlichen Rendite von 6,68 % entspricht.

Positive
  • Record quarterly revenue of $394.9 million, up 3.8% year-over-year
  • AFFO increased 4.4% to $276.1 million with improved guidance for 2025
  • Adjusted EBITDA grew 6.2% to $361.5 million
  • Strategic expansion with $130 million Hollywood Casino Joliet relocation funding
  • Successful lease modifications and extensions with major gaming operators
  • Strong dividend yield of 6.68% maintained
Negative
  • Net income decreased to $156.2 million from $214.4 million year-over-year
  • Income from operations declined to $242.1 million from $293.4 million
  • Diluted EPS dropped to $0.54 from $0.77 in the previous year

Insights

GLPI reports record Q2 revenue and AFFO with 3.8% and 4.4% YoY growth, despite net income declining, while expanding its portfolio through strategic financing deals.

Gaming and Leisure Properties delivered mixed Q2 2025 results, with record revenue of $394.9 million (up 3.8% year-over-year) and AFFO of $276.1 million (up 4.4%). However, net income decreased substantially to $156.2 million from $214.4 million last year (down 27.1%), with EPS falling to $0.54 from $0.77.

The company's growth strategy centers on creative financing arrangements with gaming operators. Key initiatives include funding the Bally's Belle of Baton Rouge Casino conversion, providing $130 million at a 7.75% cap rate for PENN's Hollywood Casino Joliet relocation, and committing to a $110 million loan facility at 11% interest for the Ione Band of Miwok Indians' casino development. Additionally, GLPI has restructured its lease with Bally's, transferring Casino Queen properties to Bally's Master Lease II with $28.9 million in annual rental income.

The company's balance sheet management has been active, with GLPI settling an $404 million forward equity offering, establishing a new $1.25 billion continuous equity offering program, and redeeming $850 million in notes due June 2025. GLPI also executed interest rate swaps to hedge against future rate changes on planned debt issuances.

GLPI slightly raised the lower end of its 2025 AFFO guidance to $1.112-1.118 billion (or $3.85-3.87 per share), from the previous $1.109-1.118 billion. This guidance incorporates planned funding of approximately $375 million for development projects in the second half of 2025.

With a current annualized dividend of $3.12 per share (yielding 6.68%), GLPI continues to provide strong income for shareholders while expanding its portfolio, which now includes 68 properties across 20 states leased to eight different operators.

WYOMISSING, Pa., July 24, 2025 (GLOBE NEWSWIRE) -- Gaming and Leisure Properties,Inc. (NASDAQ: GLPI) (“GLPI� or the “Company�) today announced financial results for thequarter ended June30, 2025.

Financial Highlights

Three Months Ended June 30,
(inmillions,exceptpersharedata)20252024
Total Revenue$394.9$380.6
Income from Operations$242.1$293.4
Net Income$156.2$214.4
FFO(1) (4)$224.9$279.2
AFFO(2) (4)$276.1$264.4
Adjusted EBITDA(3) (4)$361.5$340.4
Net income, per diluted common share$0.54$0.77
FFO, per diluted common share and OP/LTIP units(4)$0.79$1.00
AFFO, per diluted common share and OP/LTIP units(4)$0.96$0.94
Annualized dividend per share$3.12$3.04
Dividend yield based on period end stock price6.68%6.72%

_______________________________________

(1)Funds from Operations ("FFO") is net income, excluding (gains) or losses from dispositions of property, net of tax and real estate depreciation as defined by NAREIT.

(2)Adjusted Funds From Operations ("AFFO") is FFO, excluding, as applicable to the particular period, stock based compensation expense; the amortization of debt issuance costs, bond premiums and original issuance discounts; other depreciation; amortization of land rights; accretion on investment in leases, financing receivables; non-cash adjustments to financing lease liabilities; straight-line rent and deferred rent adjustments; losses on debt extinguishment; capitalized interest; and provision (benefit) for credit losses, net, reduced by capital maintenance expenditures.

(3)Adjusted EBITDA is net income, excluding, as applicable to the particular period, interest, net; income tax expense; real estate depreciation; other depreciation; (gains) or losses from dispositions of property, net of tax; stock based compensation expense, straight-line rent and deferred rent adjustments, amortization of land rights, accretion on investment in leases, financing receivables; non-cash adjustments to financing lease liabilities; losses on debt extinguishment; and provision (benefit) for credit losses, net.

(4)Metrics are presented assuming full conversion of limited partnership units to common shares and therefore before the income statement impact of non-controlling interests.

Peter Carlino, Chairman and Chief Executive Officer of GLPI, commented, "The second quarter marked another quarter of record revenue, AFFO and Adjusted EBITDA. On an operating basis, second quarter total revenue rose 3.8% year over year to $394.9 million, AFFO grew 4.4% to $276.1 million and Adjusted EBITDA increased 6.2%. Our solid second quarter results reflect GLPI’s recent acquisitions and financing arrangements, contractual escalators and percentage rent adjustments, and our growing base of leading regional gaming operator tenants. These factors contribute to the ongoing predictability of our rental cash flows and dividends, and are expected to drive continued financial growth in the second half of 2025.

“In the second half of 2025, GLPI will benefit from sale-leaseback transactions and financing commitments completed in 2024 as well as our activity in the first quarter of 2025. For example, earlier this year GLPI continued its funding of the landside conversion of Bally’s Belle of Baton Rouge Casino with the hotel now open and the project anticipated to be completed in the fourth quarter. The landside conversion is providing the asset with an attractive runway for growth on par with similar recent conversions across the industry. In July 2025, the DraftKings at Casino Queen and The Queen Baton Rouge properties were transferred to Bally's Master Lease II and the $28.9 million of annual rental income will be reallocated to the new lease which includes a guarantee from several Bally's entities to replace the corporate guarantee for this lease. The Bally’s assets in our portfolio are performing very well resulting in strong four-wall coverage from these properties.

“In addition to the Bally’s Belle funding and lease modification, future results will also benefit from the five-year extension with Boyd Gaming of their Master Lease and the Belterra Park Lease completed earlier in 2025. In addition, we have funded $25.8 million as of June 30, 2025, for the Ione Band of Miwok Indians� Acorn Ridge Casino development near Sacramento, California, marking a first-of-its-kind financing agreement between a federally recognized tribe and a real estate investment trust. In total, GLPI has committed to Ione a $110 million delayed draw term loan facility which has a 5-year term and an 11% interest rate. GLPI remains active in identifying additional opportunities in tribal gaming where partnerships can benefit from our unique funding structures, similar to the value our leading regional gaming operator tenants derive from our relationships. Near-term, our relationship with PENN Entertainment is expected to result in $130 million of funding for the relocation of Hollywood Casino Joliet, which is scheduled to open on August 11, 2025, for which GLPI will receive a 7.75% cap rate. These fundings and lease extensions reflect our commitment to delivering creative financing solutions and supporting our tenant partners.

“Looking forward, construction of the Bally’s permanent gaming and entertainment destination resort in Chicago continues and the budget remains unchanged. The resort will feature approximately 3,300 slots, 170-plus table games, a 500-room hotel tower, 3,000 seat theater, six restaurants, cafes, a food hall and a two-acre river-side public park. We are proud of our ability to work alongside Bally’s to impart GLPI’s decades of casino construction and development expertise to the project in support of our project financing commitment.

“Elsewhere, earlier this year GLPI agreed to fund, at PENN's discretion, construction improvements at Ameristar Casino Council Bluffs where GLPI will continue to own the Ameristar Casino Council Bluffs land and, in the event that GLPI funds the construction of the improvements rather than providing a loan, the entire land-based development. Late last month, applications for three available downstate casinos were submitted to the New York Gaming Facility Location Board. GLPI is providing financial support to two projects, one located in Brooklyn's iconic Coney Island, and the second in the Bronx at Bally's Links golf course project in Ferry Point. If either project is awarded a license, GLPI agreed to provide funding for certain hard costs. Finally, in Las Vegas, we maintain a valuable land parcel of 35 acres, 26 acres of which will remain for development following the dedication of 9 acres for the site of Major League Baseball’s new Athletic’s stadium. Bally's is continuing to work with its design professionals to finalize plans for an integrated casino adjacent to the new stadium. We intend to remain disciplined as the integrated resort planning process unfolds and we will then determine how much, if any, additional funding we may provide to support the construction of the integrated resort.

“With our pipeline of announced growth opportunities, disciplined approach to portfolio expansion, the proven long-term resiliency of our tenants� revenue streams, and comfortable rent coverage ratios, we expect to continue to deliver strong capital returns and yields for our shareholders.�

Recent Developments

  • Effective July 1, 2025, the DraftKings at Casino Queen and The Queen Baton Rouge properties were transferred to Bally's Master Lease II and the associated annual rental income of $28.9 million will be reallocated from the Casino Queen Master Lease to Bally's Master Lease II. Additionally, the corporate guarantee for this lease has been removed and was replaced by a guarantee from several Bally's entities.

  • On June 6, 2025, PENN Entertainment, Inc. (NASDAQ: PENN) ("PENN") gave notice to the Company that it intended to utilize $130 million for the relocation of Hollywood Casino Joliet and we expect to fund on August 1, 2025. GLPI will receive a 7.75% cap rate on the funding.

  • On June 2, 2025, the Company settled its forward sale agreement of 8,170,387 shares of our common stock for $404.0 million inclusive of certain contractual adjustments.

  • On May 2, 2025, the Company entered into a new continuous equity offering program under which the Company may sell up to an aggregate of $1.25billion of its common stock from time to time through a sales agent in "at the market" offerings.

  • During the three month period ended June 30, 2025, the Company entered into a forward starting interest rate swap indexed to US-SOFR with a $100 million notional to hedge against changes in future cash flows resulting from changes in interest rates from the expected issuance of senior unsecured notes. The hedge locked in a fixed SOFR rate of 3.585%. On July 1, 2025, the Company entered into an additional forward starting interest rate swap with a $100 million notional indexed to US-SOFR to hedge against changes in future cash flows resulting from changes in interest rates from the expected issuance of senior unsecured notes. The hedge locked in a fixed SOFR rate of 3.714%.

  • On March 3, 2025, the Company redeemed its $850 million 5.250% senior unsecured note that was due in June 2025.

  • On February 12, 2025, Boyd Gaming Corporation (NYSE: BYD) ("Boyd") exercised its first 5-year renewal option on both the Boyd Master Lease and the Belterra Park Lease. As a result, both lease terms now expire on April 30, 2031.

  • On February 7, 2025, Bally's Corporation (NYSE: BALY) ("Bally's") completed its merger transactions with Standard General L.P. and its affiliates, and pursuant to the terms of the merger agreement, The Queen Casino & Entertainment Inc ("Casino Queen") is now a subsidiary of Bally's.

  • On February 3, 2025, the Company agreed to fund, if requested by PENN Entertainment, Inc. (Nasdaq: PENN) ("PENN") at their sole discretion, on or before March 31, 2029, construction improvements for the benefit of Ameristar Casino Council Bluffs in an amount not to exceed the greater of (i) the hard costs associated with the project and (ii) $150.0 million. The financing is being offered at a 7.10% capitalization rate. PENN is entitled, in its sole discretion, to structure such financing as rent or as a 5-year term loan that is pre-payable at any time without penalty. GLPI will continue to own the Ameristar Casino Council Bluffs land and -- should PENN access the financing -- the entire land-based development.

Dividends

On May 15, 2025, the Company's Board of Directors declared a second quarter dividend of $0.78 per share on the Company's common stock that was paid on June 27, 2025 to shareholders of record on June 13, 2025.

2025 Guidance

Reflecting the current operating and competitive environment, the Company is updating its AFFO guidance for the full year 2025 based on the following assumptions and other factors:

  • The guidance does not include the impact on operating results from any possible future acquisitions or dispositions, future capital markets activity, or other future non-recurring transactions other than the anticipated $130 million related to the Joliet relocation project and approximately $375 million related to current development projects of which $338 million is anticipated to be funded during the second half of 2025.
  • The guidance assumes there will be no material changes in applicable legislation, regulatory environment, world events, including weather, recent consumer trends, economic conditions, oil prices, competitive landscape or other circumstances beyond our control that may adversely affect the Company's results of operations.

The Company estimates AFFO for the year ending December 31, 2025 will be between $1.112 billion and $1.118 billion, or between $3.85 and $3.87 per diluted share and OP/LTIP units. GLPI's prior guidance contemplated AFFO for the year ending December 31, 2025 of between $1.109 billion and $1.118 billion, or between $3.84 and $3.87 per diluted share and OP/LTIP units.

The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, including the information above, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing and/or amounts of various items that would impact net income, which is the most directly comparable forward-looking GAAP financial measure. This includes, for example, provision for credit losses, net, and other non-core items that have not yet occurred, are out of the Company’s control and/or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. In particular, the Company is unable to predict with reasonable certainty the amount of the change in the provision for credit losses, net, under ASU No. 2016-13 - Financial Instruments - Credit Losses ("ASC 326") in future periods. The non-cash change in the provision for credit losses under ASC 326 with respect to future periods is dependent upon future events that are entirely outside of the Company's control and may not be reliably predicted, including the performance and future outlook of our tenant's operations for our leases that are accounted for as investment in leases, financing receivables, as well as broader macroeconomic factors and future predictions of such factors. As a result, forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.

Portfolio Update

GLPI's primary business consists of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements. As of June30, 2025, GLPI's portfolio consisted of interests in 68 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, the real property associated with 15 gaming and related facilities operated by Bally's, 1 facility under development with Bally's in Chicago, Illinois, the real property associated with 3 gaming and related facilities operated by The Cordish Companies ("Cordish"), 1 gaming and related facility operated by American Racing & Entertainment LLC ("American Racing"), 3 gaming and related facilities operated by Strategic Gaming Management, LLC ("Strategic") and 1 facility managed by a subsidiary of Hard Rock International ("Hard Rock"). These facilities are geographically diversified across 20 states.

Conference Call Details

The Company will hold a conference call on July25, 2025, at 10:00a.m. (Eastern Time) to discuss its financial results, current business trends and market conditions.

To Participate in the Telephone Conference Call:
Dial in at least five minutes prior to start time.
Domestic: 1-877/407-0784
International: 1-201/689-8560

Conference Call Playback:
Domestic: 1-844/512-2921
International: 1-412/317-6671
Passcode: 13754658
The playback can be accessed through Friday, August 1, 2025.

Webcast
The conference call will be available in the Investor Relations section of the Company's website at www.glpropinc.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary software. A replay of the call will also be available for 90 days thereafter on the Company’s website.

GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Consolidated Statements of Operations and Comprehensive Income
(in thousands, except per share data) (unaudited)
Three Months Ended June 30,Six Months Ended June 30,
2025
2024
2025
2024
Revenues
Rental income$339,527$332,815$679,779$663,397
Income from investment in leases, financing receivables47,92645,97495,69090,279
Income from investment in leases, sales type3,7627,522
Interest income from real estate loans3,6611,8377,1202,914
Total income from real estate394,876380,626790,111756,590
Operating expenses
Land rights and ground lease expense13,94211,87027,49723,688
General and administrative15,90713,85134,62031,737
Gains from dispositions of property(125)
Depreciation69,23565,262134,247130,622
Provision (benefit) for credit losses, net53,728(3,786)92,97419,508
Total operating expenses152,81287,197289,213205,555
Income from operations242,064293,429500,898551,035
Other income (expenses)
Interest expense(89,934)(86,670)(187,206)(173,345)
Interest income4,5808,06513,93617,297
Total other expenses(85,354)(78,605)(173,270)(156,048)
Income before income taxes156,710214,824327,628394,987
Income tax expense5454121,1091,049
Net income$156,165$214,412$326,519$393,938
Net income attributable to non-controlling interest in the Operating Partnership(4,726)(6,162)$(9,896)(11,224)
Net income attributable to common shareholders$151,439$208,250$316,623$382,714
Earnings per common share:
Basic earnings attributable to common shareholders$0.55$0.77$1.15$1.41
Diluted earnings attributable to common shareholders$0.54$0.77$1.14$1.41
Other comprehensive income
Net income156,165214,412326,519393,938
Unrealized gain on cash flow hedges864864
Comprehensive income157,029214,412327,383393,938
Comprehensive income attributable to non-controlling interest in the Operating Partnership(4,753)(6,162)(9,923)(11,224)
Comprehensive income attributable to common shareholders152,276208,250317,460382,714


GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Current Year Revenue Detail
(in thousands) (unaudited)
Three Months Ended June 30, 2025Building
base rent
Land base
rent
Percentage
rent and
other
rental
revenue
Interest
income on
real estate
loans
Total cash
income
Straight-line
rent and
deferred
rent
adjustments (1)
Ground
rent in
revenue
Accretion
on
financing
leases
Total
income
from real
estate
Amended PENN Master Lease$54,151$10,759$6,495$$71,405$4,952$637$$76,994
PENN 2023 Master Lease59,797(83)59,7144,73764,451
Amended Pinnacle Master Lease61,48317,8148,12187,4181,8582,14591,421
PENN Morgantown Lease796796796
Caesars Master Lease16,3025,93222,2341,91633024,480
Horseshoe St. Louis Lease5,9925,9923256,317
Boyd Master Lease20,7422,9473,04626,735(2,364)43324,804
Boyd Belterra Lease7334745001,707(377)1,330
Bally's Master Lease26,57426,5742,64929,223
Bally's Master Lease II8,0488,0489348,982
Maryland Live! Lease19,41219,4122,1783,33724,927
Pennsylvania Live! Master Lease12,94112,9413112,13815,390
Casino Queen Master Lease8,4198,4193868,805
Tropicana Las Vegas Lease3,7623,7623,762
Rockford Lease2,0402,0405212,561
Rockford Loan3,0333,0333,033
Tioga Downs Lease3,6963,69615604,257
Strategic Gaming Leases2,3002,3001053102,715
Ione Loan628628628
Bally's Chicago Lease5,0005,000(5,000)
Total$300,590$49,524$18,079$3,661$371,854$6,433$9,723$6,866$394,876

(1) Includes $0.1 million of tenant improvement allowance amortization.

GAMING AND LEISURE PROPERTIES, INC. AND SUBSIDIARIES
Current Year Revenue Detail
(in thousands) (unaudited)
Six Months Ended June 30, 2025Building
base rent
Land base
rent
Percentage
rent and
other
rental
revenue
Interest
income on
real estate
loans
Total cash
income
Straight-line
rent and
deferred
rent
adjustments (1)
Ground
rent in
revenue
Accretion
on
financing
leases
Total
income
from real
estate
Amended PENN Master Lease$108,303$21,518$13,056$$142,877$9,904$1,110$$153,891
PENN 2023 Master Lease119,594(204)119,3909,475128,865
Amended Pinnacle Master Lease122,96535,62816,243174,8363,7164,206182,758
PENN Morgantown Lease1,5921,5921,592
Caesars Master Lease32,60411,86444,4683,83266048,960
Horseshoe St. Louis Lease11,98311,98364912,632
Boyd Master Lease41,2125,8936,09353,198(2,714)86551,349
Boyd Belterra Lease1,4579471,0003,404(402)3,002
Bally's Master Lease52,98552,9855,20458,189
Bally's Master Lease II16,09616,0961,88817,984
Maryland Live! Lease38,82438,8244,2866,62549,735
Pennsylvania Live! Master Lease25,73425,7346194,37630,729
Casino Queen Master Lease16,39316,39338516,778
Tropicana Las Vegas Lease7,5257,525(3)7,522
Rockford Lease4,0804,0801,0285,108
Rockford Loan6,0336,0336,033
Tioga Downs Lease7,3487,34831,1328,483
Strategic Gaming Leases4,5994,5992116045,414
Ione Loan1,0871,0871,087
Bally's Chicago Lease10,00010,000(10,000)
Total$600,097$99,047$36,188$7,120$742,452$14,845$19,052$13,762$790,111

(1) Includes $0.1 million of tenant improvement allowance amortization.

Reconciliation of Net income (GAAP) to FFO, FFO to AFFO, and AFFO to Adjusted EBITDA
Gaming and Leisure Properties, Inc. and Subsidiaries
CONSOLIDATED
(in thousands, except per share and share data) (unaudited)
Three Months Ended June 30,Six Months Ended June 30,
2025
2024
2025
2024
Net income$156,165$214,412$326,519$393,938
Gains from dispositions of property, net of tax(125)
AG˹ٷ estate depreciation68,74964,777133,278129,654
Funds from operations$224,914$279,189$459,672$523,592
Straight-line rent and deferred rent adjustments(1)(6,433)(15,790)(14,845)(31,580)
Other depreciation486485969968
Provision (benefit) for credit losses, net53,728(3,786)92,97419,508
Amortization of land rights4,2703,2768,5406,552
Amortization of debt issuance costs, bond premiums and original issuance discounts3,2272,6856,4595,369
Capitalized interest(3,411)(7,016)
Stock based compensation6,1565,42515,01413,547
Accretion on investment in leases, financing receivables(6,866)(6,776)(13,762)(14,660)
Non-cash adjustment to financing lease liabilities107129205246
Capital maintenance expenditures(2)(121)(462)(157)(552)
Adjusted funds from operations$276,057$264,375$548,053$522,990
Interest, net(3)84,57677,882171,725154,650
Income tax expense5454121,1091,049
Capital maintenance expenditures(2)121462157552
Amortization of debt issuance costs, bond premiums and original issuance discounts(3,227)(2,685)(6,459)(5,369)
Capitalized interest3,4117,016
Adjusted EBITDA$361,483$340,446$721,601$673,872
FFO, per diluted common share and OP/LTIP units$0.79$1.00$1.61$1.87
AFFO, per diluted common share and OP/LTIP units$0.96$0.94$1.92$1.87
Weighted average number of common shares and OP/LTIP units outstanding
Diluted common and restricted shares277,797,169272,065,460276,463,591272,042,042
Diluted OP/LTIP units8,332,5778,087,6308,329,0878,001,724
Diluted common shares and diluted OP/ LTIP units286,129,746280,153,090284,792,678280,043,766

_______________________________________

(1) The three month period ended June 30 2025 and June 30, 2024 both include $0.1 million of tenant improvement allowance amortization.

(2) Capital maintenance expenditures are expenditures to replace existing fixed assets with a useful life greater than one year that are obsolete, worn out or no longer cost effective to repair.

(3) Exclude a non-cash interest expense gross up related to certain ground leases.

Reconciliation of Cash Net Operating Income
Gaming and Leisure Properties, Inc. and Subsidiaries
CONSOLIDATED
(in thousands, except per share and share data) (unaudited)
Three Months Ended
June 30, 2025
Six Months Ended
June 30, 2025
Adjusted EBITDA$361,483$721,601
General and administrative expenses15,90734,620
Stock based compensation(6,156)(15,014)
Cash net operating income(1)$371,234$741,207

_______________________________________

(1) Cash net operating income is cash rental income and interest on real estate loans less cash property level expenses.

Gaming and Leisure Properties,Inc. and Subsidiaries
Consolidated Balance Sheets
(in thousands, except share and per share data)
June 30, 2025December 31, 2024
Assets
AG˹ٷ estate investments, net$8,054,559$8,148,719
Investment in leases, financing receivables, net2,276,0682,333,114
Investment in leases, sales-type, net243,393254,821
AG˹ٷ estate loans, net161,168160,590
Right-of-use assets and land rights, net1,081,9331,091,783
Cash and cash equivalents604,164462,632
Held to maturity investment securities560,832
Other assets70,78363,458
Total assets$12,492,068$13,075,949
Liabilities
Accounts payable and accrued expenses$5,564$5,802
Accrued interest93,622105,752
Accrued salaries and wages4,4277,154
Operating lease liabilities243,692244,973
Financing lease liabilities60,99360,788
Long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts6,892,3087,735,877
Deferred rental revenue213,521228,508
Other liabilities44,63141,571
Total liabilities7,558,7588,430,425
Equity
Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at June 30, 2025 and December 31, 2024)
Common stock ($.01 par value, 500,000,000 shares authorized, 283,007,539 and 274,422,549 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively)2,8302,744
Additional paid-in capital6,608,5916,209,827
Accumulated deficit(2,057,380)(1,944,009)
Accumulated other comprehensive income837
Total equity attributable to Gaming and Leisure Properties4,554,8784,268,562
Noncontrolling interests in GLPI's Operating Partnership (8,224,939 units outstanding at June 30, 2025 and December 31, 2024, respectively)378,432376,962
Total equity4,933,3104,645,524
Total liabilities and equity$12,492,068$13,075,949

Debt Capitalization

The Company’s debt structure as of June30, 2025 was as follows:

Years to
Maturity
InterestRateBalance
(inthousands)
Unsecured $2,090 Million Revolver Due December 20283.45.621%332,455
Term Loan Credit Facility due September 20272.25.621%600,000
Senior Unsecured Notes Due April 20260.85.375%975,000
Senior Unsecured Notes Due June 20282.95.750%500,000
Senior Unsecured Notes Due January 20293.55.300%750,000
Senior Unsecured Notes Due January 20304.54.000%700,000
Senior Unsecured Notes Due January 20315.54.000%700,000
Senior Unsecured Notes Due January 20326.53.250%800,000
Senior Unsecured Notes Due December 20338.46.750%400,000
Senior Unsecured Notes Due September 20349.25.625%800,000
Senior Unsecured Notes Due September 205429.26.250%400,000
Other1.24.780%242
Total long-term debt6,957,697
Less: unamortized debt issuance costs, bond premiums and original issuance discounts(65,389)
Total long-term debt, net of unamortized debt issuance costs, bond premiums and original issuance discounts6,892,308
Weighted average6.15.064%

_______________________________________

Rating Agency - Issue Rating

Rating AgencyRating
Standard & Poor'sBBB-
FitchBBB-
Moody'sBa1

We seek to provide an opportunity to invest in the growth opportunities afforded by the gaming industry, with the stability and cash flow opportunities of a REIT. Our primary business consists of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements. Under these arrangements, in addition to rent, the tenants are required to pay the following executory costs: (1) all facility maintenance, (2) all insurance required in connection with the leased properties and the business conducted on the leased properties, including coverage of the landlord's interests, (3) taxes levied on or with respect to the leased properties (other than taxes on the income of the lessor) and (4) all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties.

Property and lease information

The Company has disclosed the following key terms of its Master Leases and Single Property Leases in the tables below, along with the properties within each lease at June30, 2025. We believe the following key terms are important for users of our financial statements to understand.

  • The Coverage ratio is a defined term in each respective lease agreement with our tenants and represents the ratio of Adjusted EBITDAR to rent expense for the properties contained within each lease. Adjusted EBITDAR is defined in each respective lease but is generally consistent with the Company's definition of Adjusted EBITDA plus rent expense paid to GLPI.

  • Certain leases have a Minimum Escalator Coverage Ratio Governor as disclosed below. Before a rent escalation of up to 2% on the building base rent component of each lease can occur, the minimum coverage ratio for these leases needs to be 1.8 to 1 for the applicable lease year.

  • The reported Coverage ratios below with respect to our tenants' rent coverage over the trailing twelve months were provided by our tenants for the most recently available time period. GLPI has not independently verified the accuracy of the tenants' information and therefore makes no representation as to its accuracy. Rent coverage ratios are not reported for ground leases and development projects nor on leases that have been in effect for less than twelve months.
Master Leases
Penn 2023 Master LeaseAmended Penn Master Lease
OperatorPENNPENN
PropertiesHollywood Casino AuroraAurora, ILHollywood Casino LawrenceburgLawrenceburg, IN
Hollywood Casino JolietJoliet, ILArgosy Casino AltonAlton, IL
Hollywood Casino ToledoToledo, OHHollywood Casino at Charles Town RacesCharles Town, WV
Hollywood Casino ColumbusColumbus, OHHollywood Casino at Penn National Race CourseGrantville, PA
M ResortHenderson, NVHollywood Casino BangorBangor, ME
Hollywood Casino at the MeadowsWashington, PAZia Park CasinoHobbs, NM
Hollywood Casino PerryvillePerryville, MDHollywood Casino Gulf CoastBay St. Louis, MS
Argosy Casino RiversideRiverside, MO
Hollywood Casino TunicaTunica, MS
Boomtown BiloxiBiloxi, MS
Hollywood Casino St. LouisMaryland Heights, MO
Hollywood Gaming Casino at Dayton RacewayDayton, OH
Hollywood Gaming Casino at Mahoning Valley Race TrackYoungstown, OH
1st Jackpot CasinoTunica, MS
Commencement Date1/1/202311/1/2013
Lease Expiration Date10/31/203310/31/2033
Remaining Renewal Terms15 (3x5 years)15 (3x5 years)
Corporate GuaranteeYesYes
Master Lease with Cross CollateralizationYesYes
Technical Default Landlord ProtectionYesYes
Default Adjusted Revenue to Rent Coverage1.11.1
Competitive Radius Landlord ProtectionYesYes
Escalator Details
Yearly Base Rent Escalator Maximum1.5% (1)2 %
Coverage ratio at March 31, 20251.892.14
Minimum Escalator Coverage GovernorN/A1.8
Yearly Anniversary for AG˹ٷizationNovemberNovember
Percentage Rent Reset Details
Reset FrequencyN/A5 years
Next ResetN/ANov-28

(1)In addition to the annual escalation, a one-time annualized increase of $1.4 million occurs on November 1, 2027.

Master Leases
Amended Pinnacle Master LeaseBally's Master Lease
OperatorPENNBally's
PropertiesAmeristar Black HawkBlack Hawk, COBally's EvansvilleEvansville, IN
Ameristar East ChicagoEast Chicago, INBally's Dover Casino ResortDover, DE
Ameristar Council BluffsCouncil Bluffs, IABlack Hawk (Black Hawk North, West and East casinos)Black Hawk, CO
L'Auberge Baton RougeBaton Rouge, LAQuad Cities Casino & HotelRock Island, IL
Boomtown Bossier CityBossier City, LABally's Tiverton Hotel & CasinoTiverton, RI
L'Auberge Lake CharlesLake Charles, LAHard Rock Casino and Hotel BiloxiBiloxi, MS
Boomtown New OrleansNew Orleans, LA
Ameristar VicksburgVicksburg, MS
River City Casino & HotelSt. Louis, MO
Jackpot Properties (Cactus Petes and Horseshu)Jackpot, NV
Plainridge Park CasinoPlainridge, MA
Commencement Date4/28/20166/3/2021
Lease Expiration Date4/30/20316/2/2036
Remaining Renewal Terms20 (4x5 years)20 (4x5 years)
Corporate GuaranteeYesYes
Master Lease with Cross CollateralizationYesYes
Technical Default Landlord ProtectionYesYes
Default Adjusted Revenue to Rent Coverage1.21.35 (1)
Competitive Radius Landlord ProtectionYesYes
Escalator Details
Yearly Base Rent Escalator Maximum2 %(2)
Coverage ratio at March 31, 20251.69 (3)2.01
Minimum Escalator Coverage Governor1.8N/A
Yearly Anniversary for AG˹ٷizationMayJune
Percentage Rent Reset Details
Reset Frequency2 yearsN/A
Next ResetMay-26N/A

(1)Effective July 1, 2025, this ratio has been revised so that if the tenant's parent's net leverage is greater than 5.5 to 1, then the adjusted revenue to rent coverage for the last two consecutive fiscal quarters on a cumulative basis for the preceding two consecutive test periods must be at least 1.35. If the tenant's parent's net leverage is equal to or less than 5.5 to 1, then the ratio shall be reduced to 1.2.

(2)If the CPI increase is at least 0.5% for any lease year, then the rent shall increase by the greater of 1% of the rent as of the immediately preceding lease year and the CPI increase capped at 2%. If the CPI is less than 0.5% for such lease year, then the rent shall not increase for such lease year.

(3)Coverage ratio for escalation purposes excludes adjusted revenue and rent attributable to the Plainridge Park facility as well as certain other fixed rent amounts.

Master Leases
Bally's Master Lease IICasino Queen Master Lease
OperatorBally'sBally's
PropertiesBally's Kansas CityKansas City, MODraftKings at Casino QueenEast St. Louis, IL (4)
Bally's ShreveportShreveport, LAThe Queen Baton RougeBaton Rouge, LA (4)
Casino Queen MarquetteMarquette, IA
Belle of Baton RougeBaton Rouge, LA
Commencement Date12/16/202412/17/2021
Lease Expiration Date12/15/203912/31/2036
Remaining Renewal Terms20 (4x5 years)20 (4x5 years)
Corporate GuaranteeYesYes (4)
Master Lease with Cross CollateralizationYesYes
Technical Default Landlord ProtectionYesYes
Default Adjusted Revenue to Rent Coverage1.35 (1)1.35 (1)
Competitive Radius Landlord ProtectionYesYes
Escalator Details
Yearly Base Rent Escalator Maximum(2)(3)
Coverage ratio at March 31, 20252.722.26
Minimum Escalator Coverage GovernorN/AN/A
Yearly Anniversary for AG˹ٷizationDecemberDecember
Percentage Rent Reset Details
Reset FrequencyN/AN/A
Next ResetN/AN/A

(1)Effective July 1, 2025, this ratio has been revised so that if the tenant's parent's net leverage is greater than 5.5 to 1, then the adjusted revenue to rent coverage for the last two consecutive fiscal quarters on a cumulative basis for the preceding two consecutive test periods must be at least 1.35. If the tenant's parent's net leverage is equal to or less than 5.5 to 1, then the ratio shall be reduced to 1.2.

(2)If the CPI increase is at least 0.5% for any lease year, then the rent shall increase by the greater of 1% of the rent as of the immediately preceding lease year and the CPI increase capped at 2%. If the CPI is less than 0.5% for such lease year, then the rent shall not increase for such lease year.

(3)Rent increases by 0.5% for the first six years. Beginning in the seventh lease year through the remainder of the lease term, if the CPI increases by at least 0.25% for any lease year then annual rent shall be increased by 1.25%, and if the CPI is less than 0.25% then rent will remain unchanged for such lease year.

(4)Effective July 1, 2025, these properties were transferred to Bally's Master II and the associated annual rental income of $28.9 million was reallocated from the Casino Queen Master Lease to Bally's Master Lease II. Additionally, the corporate guarantee for this lease has been removed and was replaced by a guarantee from several Bally's entities.

Master Leases
Boyd Master LeaseCaesars Amended and Restated Master Lease
OperatorBoydCaesars
PropertiesBelterra Casino ResortFlorence, INTropicana Atlantic CityAtlantic City, NJ
Ameristar Kansas CityKansas City, MOTropicana LaughlinLaughlin, NV
Ameristar St. CharlesSt. Charles, MOTrop Casino GreenvilleGreenville, MS
Isle Casino Hotel BettendorfBettendorf, IA
Isle Casino Hotel WaterlooWaterloo, IA
Commencement Date10/15/201810/1/2018
Lease Expiration Date4/30/20319/30/2038
Remaining Renewal Terms20 (4x5 years)20 (4x5 years)
Corporate GuaranteeNoYes
Master Lease with Cross CollateralizationYesYes
Technical Default Landlord ProtectionYesYes
Default Adjusted Revenue to Rent Coverage1.41.2
Competitive Radius Landlord ProtectionYesYes
Escalator Details
Yearly Base Rent Escalator Maximum2 %1.75 % (1)
Coverage ratio at March 31, 20252.481.87
Minimum Escalator Coverage Governor1.8N/A
Yearly Anniversary for AG˹ٷizationMayOctober
Percentage Rent Reset Details
Reset Frequency2 yearsN/A
Next ResetMay-26N/A

(1)Building base rent will be increased by 1.75% in the 7th and 8th lease year and 2% in the 9th lease year and each year thereafter.

Master Leases
Pennsylvania Live! Master LeaseStrategic Gaming Leases (1)
CordishStrategic
PropertiesLive! Casino & Hotel PhiladelphiaPhiladelphia, PASilverado Franklin Hotel & Gaming ComplexDeadwood, SD
Live! Casino PittsburghGreensburg, PADeadwood Mountain Grand CasinoDeadwood, SD
Baldini's CasinoSparks, NV
Commencement Date3/1/20225/16/2024
Lease Expiration Date2/28/20615/31/2049
Remaining Renewal Terms21 (1x11 years, 1x10 years)20 (2x10 years)
Corporate GuaranteeNoYes
Master Lease with Cross CollateralizationYesYes
Technical Default Landlord ProtectionYesYes
Default Adjusted Revenue to Rent Coverage1.41.4 (2)
Competitive Radius Landlord ProtectionYesYes
Escalator Details
Yearly Base Rent Escalator Maximum1.75 %2% (2)
Coverage ratio at March 31, 20252.48N/A
Minimum Escalator Coverage GovernorN/AN/A
Yearly Anniversary for AG˹ٷizationMarchJun-26
Percentage Rent Reset Details
Reset FrequencyN/AN/A
Next ResetN/AN/A

(1)Consists of two leases that are cross collateralized and co-terminus with each other.

(2)The default adjusted revenue to rent coverage declines to 1.25 if the tenant's adjusted revenues total $75 million or more. Annual rent escalates at 2% beginning in year three of the lease and in year 11 escalates based on the greater of 2% or CPI, capped at 2.5%.

Single Property Leases
Belterra Park LeaseHorsehoe St Louis LeaseMorgantown LeaseMD Live! Lease
OperatorBoydCaesarPENNCordish
PropertiesBelterra Park Gaming & Entertainment CenterHorseshoe St. LouisHollywood Casino MorgantownLive! Casino & Hotel Maryland
Cincinnati, OHSt. Louis, MOMorgantown, PAHanover, MD
Commencement Date10/15/20189/29/202010/1/202012/29/2021
Lease Expiration Date04/30/203110/31/203310/31/204012/31/2060
Remaining Renewal Terms20 (4x5 years)20 (4x5 years)30 (6x5 years)21 (1x11 years, 1x10 years)
Corporate GuaranteeNoYesYesNo
Technical Default Landlord ProtectionYesYesYesYes
Default Adjusted Revenue to Rent Coverage1.41.2N/A1.4
Competitive Radius Landlord ProtectionYesYesN/AYes
Escalator Details
Yearly Base Rent Escalator Maximum2%1.25% (1)1.25% (2)1.75%
Coverage ratio at March 31, 20253.311.95N/A3.60
Minimum Escalator Coverage Governor1.8N/AN/AN/A
Yearly Anniversary for AG˹ٷizationMayOctoberDecemberJanuary
Percentage Rent Reset Details
Reset Frequency2 yearsN/AN/AN/A
Next ResetMay 2026N/AN/AN/A

(1)For the second through fifth lease years, after which time the annual escalation becomes 1.75% for the 6th and 7th lease years and then 2% for the remaining term of the lease.

(2)If the CPI increase is at least 0.5% for any lease year, the rent for such lease year shall increase by 1.25% of rent as of the immediately preceding lease year, and if the CPI increase is less than 0.5% for such lease year, then the rent shall not increase for such lease year.

Single Property Leases
Tropicana LeaseTioga Downs LeaseRockford LeaseChicago Lease
OperatorBally'sAmerican Racing and Entertainment(managed by Hard Rock)Bally's
PropertiesTropicana Las VegasTioga DownsHard Rock Casino RockfordBally's Chicago Development
Las Vegas, NVNicholas, NYRockford, ILChicago, IL
Commencement Date9/26/20222/6/20248/29/20239/11/2024
Lease Expiration Date9/25/20722/28/20548/31/212211/30/2121 (4)
Remaining Renewal Terms49 (1 x 24 years, 1 x 25 years)32 years and 10 months (2x10 years, 1x12 years and 10 months)None(4)
Corporate GuaranteeYesYesNo(4)
Technical Default Landlord ProtectionYesYesYes(4)
Default Adjusted Revenue to Rent Coverage1.35 (1)1.41.4(4)
Competitive Radius Landlord ProtectionYesYesYes(4)
Escalator Details
Yearly Base Rent Escalator Maximum(2)1.75% (3)2%(4)
Coverage ratio at March 31, 2025N/A2.03N/AN/A
Minimum Escalator Coverage GovernorN/AN/AN/AN/A
Yearly Anniversary for AG˹ٷizationOctoberMarchSeptember(4)
Percentage Rent Reset Details
Reset FrequencyN/AN/AN/AN/A
Next ResetN/AN/AN/AN/A

(1)Effective July 1, 2025, this ratio has been revised so that if the tenant's parent's net leverage is greater than 5.5 to 1, then the adjusted revenue to rent coverage for the last two consecutive fiscal quarters on a cumulative basis for the preceding two consecutive test periods must be at least 1.35. If the tenant's parent's net leverage is equal to or less than 5.5 to 1, then the ratio shall be reduced to 1.2.

(2)If the CPI increase is at least 0.5% for any lease year, then the rent shall increase by the greater of 1% of the rent as of the immediately preceding lease year and the CPI increase capped at 2%. If the CPI is less than 0.5% for such lease year, then the rent shall not increase for such lease year.

(3)Increases by 1.75% beginning with the first anniversary and increases to 2% beginning in year fifteen of the lease through the remainder of the initial lease term.

(4)In July 2025, the Company entered into a Chicago development agreement for the Chicago casino resort project and amended the existing land lease to include the building (the "Chicago Lease"). The Chicago Lease has an initial term of 15 years followed by four 5-year renewals at the tenant's option. If the CPI increase is at least 0.5% for any lease year, then the rent shall increase by the greater of 1% of the rent as of the immediately preceding lease year and the CPI increase capped at 2%. If the CPI is less than 0.5% for such lease year, then the rent shall not increase for such lease year. Finally, the default adjusted revenue to rent coverage ratio shall be 1.35, subject to various conditions that could lower such ratio to 1.20. The lease is not subject to a corporate guarantee.

Funding commitments

As of June30, 2025, we have entered into various commitments or call rights to finance/acquire future investments in gaming and related facilities for our tenants. These are detailed in the table below. Our tenants retain the option to decline our financing for certain projects and may seek alternative financing solutions. The inclusion of a commitment in this disclosure does not guarantee that the financing will be utilized by the tenant in circumstances where a tenant has the option.

DescriptionMaximum
Commitment
amount
Amount funded at
June30, 2025
Relocation of Hollywood Casino Aurora$225 millionNone
Relocation of Hollywood Casino Joliet (1)$130 millionNone
Construction of a hotel at Hollywood Casino Columbus and a hotel tower at the M Resort$220 millionNone
Funding associated with a landside move at Ameristar Casino Council Bluffs(2)None
Potential transaction at the former Tropicana Las Vegas site with Bally's$175 million$48.5 million
AG˹ٷ estate construction costs for Bally's Chicago$940 millionNone
Funding and oversight of a landside move and hotel renovation at The Belle$111 million$59.3 million
Construction costs for a landside development project at Casino Queen Marquette$16.5 million$2.3 million
Ione Loan to fund a new casino development near Sacramento, California$110 million$25.8 million
Call right to acquire Bally's Lincoln$735 millionNone

(1) On June 6, 2025, PENN gave notice to the Company that it intended to utilize the $130 million commitment for the project. GLPI expects to fund this amount on August 1, 2025 and will receive a 7.75% cap rate on the funding.

(2) The Company has agreed to fund, if requested by PENN at their sole discretion, on or before March 1, 2029, construction improvements in an amount not to exceed the greater of (i) the hard costs associated with the project and (ii) $150.0 million.

Disclosure Regarding Non-GAAP Financial Measures

FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP units, Adjusted EBITDA and Cash Net Operating Income ("Cash NOI"), which are detailed in the reconciliation tables that accompany this release, are used by the Company as performance measures for benchmarking against the Company’s peers and as internal measures of business operating performance, which is used for a bonus metric.These metrics are presented assuming full conversion of limited partnership units to common shares and therefore before the income statement impact of non-controlling interests. The Company believes FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP units, Adjusted EBITDA and Cash NOI provide a meaningful perspective of the underlying operating performance of the Company’s current business. This is especially true since these measures exclude real estate depreciation and we believe that real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. Cash NOI is rental and other property income, less cash property level expenses. Cash NOI excludes depreciation, the amortization of land rights, real estate general and administrative expenses, other non-routine costs and the impact of certain generally accepted accounting principles (“GAAP�) adjustments to rental revenue, such as straight-line rent and deferred rent adjustments and non-cash ground lease income and expense. It is management's view that Cash NOI is a performance measure used to evaluate the operating performance of the Company’s real estate operations and provides investors relevant and useful information because it reflects only income and operating expense items that are incurred at the property level and presents them on an unleveraged basis.

FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP units, Adjusted EBITDA and Cash NOI are non-GAAP financial measures that are considered supplemental measures for the real estate industry and a supplement to GAAP measures.NAREIT defines FFO as net income (computed in accordance with GAAP), excluding (gains) or losses from dispositions of property, net of tax and real estate depreciation. We have defined AFFO as FFO excluding, as applicable to the particular period, stock based compensation expense, the amortization of debt issuance costs, bond premiums and original issuance discounts, other depreciation, the amortization of land rights, accretion on investment in leases, financing receivables, non-cash adjustments to financing lease liabilities, straight-line rent and deferred rent adjustments, losses on debt extinguishment, capitalized interest and provision (benefit) for credit losses, net, reduced by capital maintenance expenditures.We have defined Adjusted EBITDA as net income excluding, as applicable to the particular period, interest, net, income tax expense, real estate depreciation, other depreciation, (gains) or losses from dispositions of property, net of tax, stock based compensation expense, straight-line rent and deferred rent adjustments, the amortization of land rights, accretion on investment in leases, financing receivables, non-cash adjustments to financing lease liabilities, losses on debt extinguishment, and provision (benefit) for credit losses, net. Finally, we have defined Cash NOI as Adjusted EBITDA excluding general and administrative expenses and stock based compensation expense.

FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP units, Adjusted EBITDA and Cash NOI are not recognized terms under GAAP.These non-GAAP financial measures: (i) do not represent cash flow from operations as defined by GAAP; (ii) should not be considered as an alternative to net income as a measure of operating performance or to cash flows from operating, investing and financing activities; and (iii) are not alternatives to cash flow as a measure of liquidity. In addition, these measures should not be viewed as an indication of our ability to fund all of our cash needs, including to make cash distributions to our shareholders, to fund capital improvements, or to make interest payments on our indebtedness. Investors are also cautioned that FFO, FFO per diluted common share and OP/LTIP units, AFFO, AFFO per diluted common share and OP/LTIP units, Adjusted EBITDA and Cash NOI, as presented, may not be comparable to similarly titled measures reported by other real estate companies, including REITs, due to the fact that not all real estate companies use the same definitions. Our presentation of these measures does not replace the presentation of our financial results in accordance with GAAP.

About Gaming and Leisure Properties

GLPI is engaged in the business of acquiring, financing, and owning real estate property to be leased to gaming operators in triple-net lease arrangements, pursuant to which the tenant is responsible for all facility maintenance, insurance required in connection with the leased properties and the business conducted on the leased properties, taxes levied on or with respect to the leased properties and all utilities and other services necessary or appropriate for the leased properties and the business conducted on the leased properties.

Forward-Looking Statements

This press release includes “forward-looking statements� within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including our expectations regarding our future growth and cash flows in 2025 and beyond, 2025 AFFO guidance, the future issuance of securities and the Company benefiting from 2024 portfolio additions and recently completed transactions. Forward-looking statements can be identified by the use of forward-looking terminology such as “expects,� “believes,� “estimates,� “intends,� “may,� “will,� “should� or “anticipates� or the negative or other variation of these or similar words, or by discussions of future events, strategies or risks and uncertainties. Such forward looking statements are inherently subject to risks, uncertainties and assumptions about GLPI and its subsidiaries, including risks related to the following: the ability of GLPI or its partners to successfully complete construction of various casino projects currently under development for which GLPI has agreed to provide construction development funding, including Bally’s Chicago, and the ability and willingness of GLPI’s partners to meet and/or perform their respective obligations under the applicable construction financing and/or development documents; 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 U.S. government economic, monetary or trade policies and stimulus packages on inflation rates, interest rates and economic growth; the ability of GLPI’s 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 GLPI's competition; the ability to receive, or delays in obtaining, the regulatory approvals required to own and/or operate its properties, or other delays or impediments to completing GLPI's planned acquisitions or projects; 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 GLPI’s financial results, operations, outlooks, plans, goals, growth, cash flows, liquidity, and stock price; GLPI's ability to maintain its status as a REIT, given the highly technical and complex Internal Revenue 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 GLPI 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 GLPI to maintain its REIT status; the ability and willingness of GLPI’s tenants and other third parties to meet and/or perform their obligations under their respective contractual arrangements with GLPI, including lease and note requirements and in some cases, their obligations to indemnify, defend and hold GLPI harmless from and against various claims, litigation and liabilities; the ability of GLPI’s tenants to comply with laws, rules and regulations in the operation of GLPI’s 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 GLPI’s outstanding indebtedness; GLPI's 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 GLPI’s credit rating; the availability of qualified personnel and GLPI’s ability to retain its key management personnel; changes in the U.S. tax law and other state, federal or local laws, whether or not specific to real estate, REITs or to 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; GLPI’s ability to attract, motivate and retain key personnel; and other factors described in GLPI’s Annual Report on Form 10-K for the year ended December 31, 2024, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, each as filed with the Securities and Exchange Commission. All subsequent written and oral forward-looking statements attributable to GLPI or persons acting on GLPI’s behalf are expressly qualified in their entirety by the cautionary statements included in this press release. GLPI undertakes no obligation to publicly update or revise any forward-looking statements contained or incorporated by reference herein, whether as a result of new information, future events or otherwise, except as required by law. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this press release may not occur as presented or at all.

Contact
Gaming and Leisure Properties, Inc.Investor Relations
Desiree A. Burke, Chief Financial Officer and TreasurerJoseph Jaffoni, Richard Land, James Leahy at JCIR
610/401-2900212/835-8500
[email protected][email protected]

FAQ

What were GLPI's key financial results for Q2 2025?

GLPI reported Q2 2025 revenue of $394.9 million (up 3.8%), AFFO of $276.1 million (up 4.4%), and Adjusted EBITDA of $361.5 million (up 6.2%). Net income was $156.2 million.

What is GLPI's dividend payment and yield for Q2 2025?

GLPI declared a quarterly dividend of $0.78 per share paid on June 27, 2025, with an annualized dividend of $3.12 representing a yield of 6.68%.

What is GLPI's updated AFFO guidance for full year 2025?

GLPI updated its 2025 AFFO guidance to $1.112-$1.118 billion, or $3.85-$3.87 per diluted share.

How much is GLPI investing in the Hollywood Casino Joliet relocation?

GLPI is providing $130 million in funding for the Hollywood Casino Joliet relocation at a 7.75% cap rate, with the casino scheduled to open on August 11, 2025.

What major property transfers occurred in GLPI's portfolio?

Effective July 1, 2025, DraftKings at Casino Queen and The Queen Baton Rouge properties were transferred to Bally's Master Lease II, with $28.9 million in annual rental income reallocated to the new lease.
Gaming And Leisu

NASDAQ:GLPI

GLPI Rankings

GLPI Latest News

GLPI Latest SEC Filings

GLPI Stock Data

12.95B
263.03M
4.3%
94.4%
1.49%
REIT - Specialty
AG˹ٷ Estate Investment Trusts
United States
WYOMISSING