Annual Income Statements for Gaming and Leisure Properties
This table shows Gaming and Leisure Properties' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Gaming and Leisure Properties
This table shows Gaming and Leisure Properties' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
211 |
174 |
208 |
185 |
217 |
165 |
151 |
241 |
267 |
232 |
228 |
| Consolidated Net Income / (Loss) |
|
217 |
180 |
214 |
190 |
224 |
170 |
156 |
248 |
275 |
239 |
235 |
| Net Income / (Loss) Continuing Operations |
|
217 |
180 |
214 |
190 |
224 |
170 |
156 |
248 |
275 |
239 |
235 |
| Total Pre-Tax Income |
|
218 |
180 |
215 |
191 |
224 |
171 |
157 |
249 |
276 |
240 |
236 |
| Total Revenue |
|
370 |
289 |
381 |
388 |
386 |
395 |
395 |
398 |
407 |
420 |
429 |
| Net Interest Income / (Expense) |
|
1.04 |
-87 |
1.84 |
3.35 |
- |
3.46 |
3.66 |
4.02 |
8.35 |
6.92 |
7.62 |
| Total Interest Income |
|
1.04 |
0.00 |
1.84 |
3.35 |
- |
3.46 |
3.66 |
4.02 |
8.35 |
6.92 |
7.62 |
| Loans and Leases Interest Income |
|
- |
- |
1.84 |
3.35 |
- |
3.46 |
3.66 |
4.02 |
- |
6.92 |
7.62 |
| Total Interest Expense |
|
- |
87 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Total Non-Interest Income |
|
369 |
376 |
379 |
385 |
386 |
392 |
391 |
394 |
399 |
413 |
422 |
| Other Service Charges |
|
- |
44 |
46 |
48 |
-127 |
48 |
48 |
48 |
- |
53 |
53 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.56 |
0.00 |
0.00 |
3.79 |
- |
0.13 |
0.00 |
0.00 |
- |
0.00 |
-1.17 |
| Other Non-Interest Income |
|
481 |
332 |
333 |
333 |
513 |
344 |
343 |
346 |
542 |
360 |
370 |
| Provision for Credit Losses |
|
- |
23 |
-3.79 |
28 |
-9.94 |
39 |
54 |
-37 |
- |
-10 |
2.98 |
| Total Non-Interest Expense |
|
98 |
95 |
91 |
90 |
91 |
97 |
99 |
98 |
99 |
97 |
94 |
| Other Operating Expenses |
|
26 |
30 |
26 |
25 |
27 |
32 |
30 |
30 |
26 |
32 |
27 |
| Depreciation Expense |
|
66 |
65 |
65 |
65 |
65 |
65 |
69 |
67 |
64 |
65 |
67 |
| Nonoperating Income / (Expense), net |
|
-78 |
9.23 |
-79 |
-81 |
-84 |
-88 |
-85 |
-88 |
-87 |
-93 |
-97 |
| Income Tax Expense |
|
0.96 |
0.64 |
0.41 |
0.52 |
0.57 |
0.56 |
0.55 |
0.56 |
0.56 |
0.56 |
0.60 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
5.96 |
5.06 |
6.16 |
5.41 |
6.40 |
5.17 |
4.73 |
7.29 |
8.06 |
7.57 |
6.53 |
| Basic Earnings per Share |
|
$0.79 |
$0.64 |
$0.77 |
$0.67 |
$0.79 |
$0.60 |
$0.55 |
$0.85 |
$0.95 |
$0.82 |
$0.80 |
| Weighted Average Basic Shares Outstanding |
|
271.50M |
271.50M |
274.39M |
274.39M |
274.83M |
274.83M |
283.01M |
283.01M |
283.22M |
283.22M |
290.92M |
| Diluted Earnings per Share |
|
$0.78 |
$0.64 |
$0.77 |
$0.67 |
$0.79 |
$0.60 |
$0.54 |
$0.85 |
$0.96 |
$0.82 |
$0.80 |
| Weighted Average Diluted Shares Outstanding |
|
271.50M |
271.50M |
274.39M |
274.39M |
274.83M |
274.83M |
283.01M |
283.01M |
283.22M |
283.22M |
290.92M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
271.50M |
271.50M |
274.39M |
274.39M |
274.83M |
274.83M |
283.01M |
283.01M |
283.22M |
283.22M |
290.92M |
Annual Cash Flow Statements for Gaming and Leisure Properties
This table details how cash moves in and out of Gaming and Leisure Properties' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
5.90 |
-5.32 |
-7.50 |
-6.54 |
1.04 |
482 |
238 |
-486 |
445 |
-221 |
-238 |
| Net Cash From Operating Activities |
|
320 |
514 |
599 |
654 |
750 |
428 |
804 |
920 |
1,009 |
1,073 |
1,129 |
| Net Cash From Continuing Operating Activities |
|
320 |
514 |
599 |
654 |
750 |
406 |
804 |
920 |
1,009 |
1,073 |
1,129 |
| Net Income / (Loss) Continuing Operations |
|
128 |
289 |
381 |
340 |
391 |
506 |
534 |
703 |
755 |
808 |
850 |
| Consolidated Net Income / (Loss) |
|
128 |
289 |
381 |
340 |
391 |
506 |
534 |
703 |
755 |
808 |
850 |
| Provision For Loan Losses |
|
- |
- |
- |
- |
13 |
0.00 |
8.23 |
6.90 |
6.46 |
37 |
8.66 |
| Depreciation Expense |
|
110 |
116 |
124 |
148 |
259 |
243 |
252 |
255 |
276 |
273 |
283 |
| Amortization Expense |
|
14 |
15 |
13 |
12 |
11 |
11 |
9.93 |
9.98 |
9.86 |
0.39 |
24 |
| Non-Cash Adjustments to Reconcile Net Income |
|
72 |
75 |
82 |
136 |
71 |
-336 |
-3.59 |
-46 |
-39 |
-64 |
-25 |
| Changes in Operating Assets and Liabilities, net |
|
-4.24 |
19 |
-0.32 |
18 |
4.87 |
-18 |
3.08 |
-8.72 |
0.32 |
18 |
-12 |
| Net Cash From Investing Activities |
|
-14 |
-3,219 |
0.70 |
-1,510 |
-2.82 |
-9.49 |
-1,031 |
-354 |
-651 |
-1,606 |
-309 |
| Net Cash From Continuing Investing Activities |
|
-14 |
-3,219 |
0.70 |
-1,510 |
-2.82 |
-9.49 |
-1,031 |
-354 |
-651 |
-1,606 |
-309 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-19 |
-3.44 |
-3.26 |
-4.28 |
-3.02 |
-3.60 |
-16 |
-24 |
-47 |
-40 |
-304 |
| Purchase of Investment Securities |
|
0.00 |
-3,268 |
-83 |
-1,547 |
0.00 |
-5.90 |
-1,080 |
-479 |
-603 |
-1,909 |
-554 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.31 |
1.13 |
0.93 |
3.21 |
0.20 |
0.02 |
2.09 |
149 |
0.00 |
0.00 |
0.13 |
| Divestitures |
|
- |
- |
- |
- |
0.00 |
0.00 |
59 |
0.00 |
0.00 |
1.80 |
0.00 |
| Sale and/or Maturity of Investments |
|
4.65 |
52 |
86 |
38 |
- |
- |
- |
0.00 |
0.00 |
341 |
550 |
| Net Cash From Financing Activities |
|
-300 |
2,699 |
-607 |
852 |
-746 |
63 |
443 |
-1,051 |
86 |
312 |
-1,059 |
| Net Cash From Continuing Financing Activities |
|
-300 |
2,699 |
-607 |
852 |
-746 |
63 |
443 |
-1,051 |
86 |
312 |
-1,059 |
| Issuance of Debt |
|
0.00 |
2,552 |
100 |
2,593 |
1,359 |
2,076 |
795 |
424 |
1,078 |
1,522 |
1,292 |
| Repayment of Debt |
|
-68 |
-377 |
-335 |
-1,198 |
-1,497 |
-2,077 |
-363 |
-1,271 |
-585 |
-464 |
-1,826 |
| Payment of Dividends |
|
-252 |
-428 |
-529 |
-550 |
-589 |
-231 |
-634 |
-771 |
-834 |
-831 |
-872 |
| Other Financing Activities, Net |
|
20 |
82 |
18 |
7.54 |
-19 |
294 |
645 |
567 |
428 |
84 |
347 |
Quarterly Cash Flow Statements for Gaming and Leisure Properties
This table details how cash moves in and out of Gaming and Leisure Properties' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Annual Balance Sheets for Gaming and Leisure Properties
This table presents Gaming and Leisure Properties' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
2,448 |
7,369 |
7,247 |
8,577 |
8,434 |
9,034 |
10,690 |
10,930 |
11,807 |
13,076 |
12,910 |
| Cash and Due from Banks |
|
42 |
37 |
29 |
- |
27 |
486 |
725 |
239 |
684 |
463 |
224 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
2,220 |
4,449 |
4,410 |
8,106 |
8,033 |
8,442 |
8,629 |
8,542 |
9,004 |
9,241 |
9,546 |
| Other Assets |
|
98 |
2,798 |
2,722 |
420 |
361 |
106 |
1,336 |
2,149 |
2,079 |
3,373 |
3,139 |
| Total Liabilities & Shareholders' Equity |
|
2,448 |
7,369 |
7,247 |
8,577 |
8,434 |
9,034 |
10,690 |
10,930 |
11,807 |
13,076 |
12,910 |
| Total Liabilities |
|
2,702 |
4,935 |
4,789 |
6,312 |
6,360 |
6,359 |
7,300 |
6,812 |
7,298 |
8,430 |
7,901 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
64 |
6.56 |
7.01 |
5.80 |
6.64 |
| Accrued Interest Payable |
|
18 |
34 |
33 |
45 |
61 |
72 |
72 |
82 |
83 |
106 |
106 |
| Other Short-Term Payables |
|
156 |
217 |
287 |
50 |
- |
- |
6.80 |
6.74 |
7.45 |
7.15 |
10 |
| Long-Term Debt |
|
2,510 |
4,665 |
4,443 |
5,853 |
5,738 |
5,755 |
6,552 |
6,128 |
6,628 |
7,736 |
7,204 |
| Other Long-Term Liabilities |
|
18 |
20 |
25 |
363 |
561 |
532 |
606 |
588 |
573 |
576 |
575 |
| Total Equity & Noncontrolling Interests |
|
-254 |
2,434 |
2,458 |
2,266 |
2,074 |
2,675 |
3,390 |
4,118 |
4,509 |
4,646 |
5,008 |
| Total Preferred & Common Equity |
|
-254 |
2,434 |
2,458 |
2,266 |
2,074 |
2,675 |
3,185 |
3,778 |
4,157 |
4,269 |
4,626 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
-254 |
2,434 |
2,458 |
2,266 |
2,074 |
2,675 |
3,189 |
3,785 |
4,165 |
4,277 |
4,626 |
| Common Stock |
|
936 |
3,763 |
3,936 |
3,955 |
3,962 |
4,287 |
4,956 |
5,576 |
6,055 |
6,213 |
6,616 |
| Retained Earnings |
|
-1,190 |
-1,329 |
-1,478 |
-1,689 |
-1,887 |
-1,612 |
-1,771 |
-1,798 |
-1,898 |
-1,944 |
-1,991 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.90 |
| Noncontrolling Interest |
|
- |
- |
- |
- |
- |
0.00 |
205 |
340 |
352 |
377 |
382 |
Quarterly Balance Sheets for Gaming and Leisure Properties
This table presents Gaming and Leisure Properties' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
11,116 |
11,032 |
11,236 |
11,784 |
11,777 |
12,681 |
12,133 |
12,492 |
12,787 |
13,765 |
14,155 |
| Cash and Due from Banks |
|
6.82 |
9.45 |
81 |
212 |
94 |
494 |
169 |
604 |
752 |
275 |
319 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
9,149 |
9,083 |
9,066 |
8,936 |
8,874 |
8,840 |
9,184 |
9,136 |
9,218 |
10,292 |
10,620 |
| Other Assets |
|
1,960 |
1,939 |
2,050 |
2,584 |
2,718 |
3,347 |
2,780 |
2,751 |
2,817 |
3,199 |
3,216 |
| Total Liabilities & Shareholders' Equity |
|
11,116 |
11,032 |
11,236 |
11,784 |
11,777 |
12,681 |
12,133 |
12,492 |
12,787 |
13,765 |
14,155 |
| Total Liabilities |
|
6,998 |
6,929 |
6,925 |
7,286 |
7,272 |
8,056 |
7,538 |
7,559 |
7,831 |
8,729 |
8,774 |
| Short-Term Debt |
|
6.93 |
5.08 |
14 |
4.69 |
4.46 |
- |
4.60 |
5.56 |
6.70 |
6.85 |
8.11 |
| Accrued Interest Payable |
|
78 |
81 |
78 |
87 |
82 |
96 |
73 |
94 |
55 |
81 |
117 |
| Other Short-Term Payables |
|
1.94 |
3.80 |
5.53 |
1.76 |
3.62 |
- |
2.23 |
4.43 |
8.45 |
2.98 |
4.79 |
| Long-Term Debt |
|
6,291 |
6,249 |
6,246 |
6,630 |
6,633 |
7,413 |
6,889 |
6,892 |
7,201 |
8,075 |
8,078 |
| Other Long-Term Liabilities |
|
619 |
591 |
581 |
562 |
549 |
548 |
569 |
563 |
559 |
562 |
566 |
| Total Equity & Noncontrolling Interests |
|
4,118 |
4,103 |
4,310 |
4,498 |
4,505 |
4,625 |
4,595 |
4,933 |
4,956 |
5,037 |
5,381 |
| Total Preferred & Common Equity |
|
3,765 |
3,751 |
3,959 |
4,127 |
4,134 |
4,255 |
4,215 |
4,555 |
4,576 |
4,635 |
4,983 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
3,765 |
3,751 |
3,959 |
4,127 |
4,134 |
4,255 |
4,215 |
4,555 |
4,576 |
4,643 |
4,983 |
| Common Stock |
|
5,635 |
5,654 |
5,870 |
6,057 |
6,063 |
6,207 |
6,203 |
6,611 |
6,613 |
6,614 |
6,973 |
| Retained Earnings |
|
-1,870 |
-1,903 |
-1,912 |
-1,930 |
-1,928 |
-1,952 |
-1,988 |
-2,057 |
-2,037 |
-1,980 |
-1,990 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
- |
0.84 |
0.93 |
0.88 |
0.86 |
| Noncontrolling Interest |
|
353 |
352 |
352 |
371 |
371 |
370 |
379 |
378 |
380 |
402 |
398 |
Annual Metrics And Ratios for Gaming and Leisure Properties
This table displays calculated financial ratios and metrics derived from Gaming and Leisure Properties' official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.12 |
$1.62 |
$1.80 |
$1.59 |
$1.82 |
$2.31 |
$2.27 |
$2.71 |
$2.78 |
$2.87 |
$2.95 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
116.69M |
207.76M |
213.22M |
214.64M |
215.10M |
232.78M |
247.54M |
262.35M |
271.50M |
274.83M |
283.22M |
| Adjusted Diluted Earnings per Share |
|
$1.08 |
$1.60 |
$1.79 |
$1.58 |
$1.81 |
$2.30 |
$2.26 |
$2.70 |
$2.77 |
$2.87 |
$2.95 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
116.69M |
207.76M |
213.22M |
214.64M |
215.10M |
232.78M |
247.54M |
262.35M |
271.50M |
274.83M |
283.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
116.69M |
207.76M |
213.22M |
214.64M |
215.10M |
232.78M |
247.54M |
262.35M |
271.50M |
274.83M |
283.22M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Gaming and Leisure Properties
This table displays calculated financial ratios and metrics derived from Gaming and Leisure Properties' official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
283,221,841.00 |
283,221,841.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
283,221,841.00 |
283,221,841.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.85 |
0.83 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
9.87% |
6.01% |
6.74% |
7.87% |
4.40% |
36.67% |
3.74% |
2.51% |
- |
0.00% |
8.73% |
| EBITDA Growth |
|
0.75% |
-2.58% |
17.74% |
-13.36% |
22.88% |
42.59% |
-11.47% |
19.95% |
- |
16.42% |
28.16% |
| EBIT Growth |
|
-1.32% |
-3.26% |
23.15% |
0.71% |
12.00% |
51.43% |
-17.51% |
24.78% |
- |
28.79% |
37.32% |
| NOPAT Growth |
|
7.26% |
-3.34% |
22.94% |
1.15% |
4.38% |
51.46% |
-17.63% |
24.27% |
- |
28.91% |
37.44% |
| Net Income Growth |
|
8.85% |
-4.85% |
33.89% |
0.42% |
2.92% |
-5.11% |
-27.17% |
30.71% |
- |
0.00% |
50.45% |
| EPS Growth |
|
2.63% |
-8.57% |
30.51% |
-4.29% |
1.28% |
-6.25% |
-29.87% |
26.87% |
- |
0.00% |
48.15% |
| Operating Cash Flow Growth |
|
19.19% |
6.92% |
0.06% |
6.77% |
11.19% |
-2.09% |
16.38% |
-11.13% |
- |
0.00% |
0.00% |
| Free Cash Flow Firm Growth |
|
-2,264.58% |
-270.97% |
-249.04% |
-436.90% |
-56.15% |
82.14% |
9.10% |
117.59% |
- |
-1,231.17% |
-191.37% |
| Invested Capital Growth |
|
8.68% |
6.87% |
7.58% |
13.88% |
11.11% |
3.19% |
6.18% |
1.05% |
- |
14.19% |
13.83% |
| Revenue Q/Q Growth |
|
2.78% |
1.88% |
1.24% |
1.91% |
-0.53% |
2.46% |
-0.12% |
0.69% |
- |
3.18% |
2.23% |
| EBITDA Q/Q Growth |
|
0.92% |
-10.33% |
10.86% |
-19.16% |
43.14% |
-18.91% |
-6.84% |
29.34% |
- |
4.97% |
0.15% |
| EBIT Q/Q Growth |
|
1.31% |
-12.76% |
13.91% |
-7.92% |
12.67% |
-14.98% |
-6.48% |
39.29% |
- |
8.31% |
-0.29% |
| NOPAT Q/Q Growth |
|
10.06% |
-12.68% |
14.09% |
-7.57% |
13.56% |
-16.08% |
-6.50% |
39.46% |
- |
-8.30% |
-0.31% |
| Net Income Q/Q Growth |
|
14.76% |
-17.37% |
19.43% |
-11.34% |
17.63% |
-23.82% |
-8.33% |
59.11% |
- |
-13.06% |
-1.86% |
| EPS Q/Q Growth |
|
11.43% |
-17.95% |
20.31% |
-12.99% |
17.91% |
-24.05% |
-10.00% |
57.41% |
- |
-14.58% |
-2.44% |
| Operating Cash Flow Q/Q Growth |
|
3.84% |
-1.95% |
-2.24% |
7.27% |
8.14% |
-13.65% |
16.19% |
-18.09% |
- |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-167.44% |
22.97% |
-7.21% |
-142.85% |
22.22% |
89.52% |
-359.20% |
146.99% |
- |
-344.33% |
-0.51% |
| Invested Capital Q/Q Growth |
|
5.42% |
-0.10% |
0.09% |
8.04% |
2.85% |
-7.21% |
2.99% |
2.81% |
- |
7.37% |
2.66% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
92.91% |
87.49% |
95.80% |
76.00% |
109.36% |
86.55% |
80.73% |
103.70% |
- |
94.86% |
92.93% |
| EBIT Margin |
|
73.55% |
68.52% |
77.09% |
69.66% |
78.90% |
65.47% |
61.30% |
84.80% |
- |
79.37% |
77.42% |
| Profit (Net Income) Margin |
|
58.78% |
47.75% |
56.33% |
49.01% |
57.95% |
43.09% |
39.55% |
62.49% |
- |
57.00% |
54.72% |
| Tax Burden Percent |
|
99.56% |
99.65% |
99.81% |
99.73% |
99.75% |
99.67% |
99.65% |
99.78% |
- |
99.77% |
99.74% |
| Interest Burden Percent |
|
80.28% |
69.94% |
73.21% |
70.54% |
73.63% |
66.03% |
64.74% |
73.86% |
- |
71.99% |
70.86% |
| Effective Tax Rate |
|
0.44% |
0.35% |
0.19% |
0.27% |
0.25% |
0.33% |
0.35% |
0.22% |
- |
0.23% |
0.26% |
| Return on Invested Capital (ROIC) |
|
10.73% |
9.26% |
10.63% |
9.34% |
10.37% |
9.44% |
8.78% |
11.61% |
- |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.52% |
8.07% |
9.41% |
8.17% |
9.20% |
8.15% |
7.52% |
10.41% |
- |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
14.09% |
12.11% |
14.10% |
12.50% |
14.44% |
12.12% |
10.79% |
15.88% |
- |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
24.82% |
21.37% |
24.73% |
21.84% |
24.81% |
21.56% |
19.57% |
27.49% |
- |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
1.64% |
3.16% |
3.03% |
-3.12% |
-0.94% |
7.60% |
4.13% |
9.12% |
- |
-13.25% |
-12.93% |
| Operating Return on Assets (OROA) |
|
9.32% |
8.74% |
10.04% |
8.82% |
9.71% |
8.96% |
8.34% |
11.06% |
- |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
7.45% |
6.09% |
7.34% |
6.20% |
7.13% |
5.90% |
5.38% |
8.15% |
- |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
22.87% |
19.57% |
22.65% |
20.08% |
22.85% |
19.78% |
18.01% |
25.34% |
- |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
18.08% |
19.36% |
18.83% |
0.00% |
18.94% |
16.25% |
17.45% |
- |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
295 |
257 |
293 |
271 |
307 |
258 |
241 |
336 |
- |
333 |
332 |
| NOPAT Margin |
|
79.69% |
68.28% |
76.94% |
69.79% |
79.68% |
65.25% |
61.09% |
84.61% |
- |
79.19% |
77.22% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.21% |
1.19% |
1.22% |
1.18% |
1.17% |
1.30% |
1.26% |
1.20% |
- |
1.24% |
1.29% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
26.45% |
25.29% |
23.90% |
23.20% |
23.67% |
24.61% |
25.09% |
24.60% |
- |
23.04% |
21.89% |
| Earnings before Interest and Taxes (EBIT) |
|
272 |
258 |
293 |
270 |
304 |
259 |
242 |
337 |
- |
333 |
332 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
343 |
329 |
365 |
295 |
422 |
342 |
319 |
412 |
- |
398 |
399 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.97 |
2.93 |
2.97 |
3.32 |
3.10 |
3.32 |
2.82 |
2.88 |
- |
2.66 |
2.53 |
| Price to Tangible Book Value (P/TBV) |
|
2.97 |
2.93 |
2.97 |
3.32 |
3.10 |
3.32 |
2.82 |
2.88 |
- |
2.66 |
2.53 |
| Price to Revenue (P/Rev) |
|
8.59 |
8.28 |
8.26 |
9.33 |
8.64 |
8.55 |
7.77 |
7.94 |
- |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
16.85 |
16.67 |
15.78 |
18.13 |
16.84 |
18.04 |
17.85 |
17.02 |
- |
0.00 |
0.00 |
| Dividend Yield |
|
6.26% |
6.49% |
6.59% |
5.85% |
6.31% |
5.97% |
6.56% |
6.61% |
- |
7.15% |
7.10% |
| Earnings Yield |
|
5.94% |
6.00% |
6.34% |
5.52% |
5.94% |
5.54% |
5.60% |
5.88% |
- |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.68 |
1.70 |
1.72 |
1.78 |
1.69 |
1.84 |
1.65 |
1.65 |
- |
1.57 |
1.54 |
| Enterprise Value to Revenue (EV/Rev) |
|
12.96 |
12.93 |
12.92 |
14.14 |
13.63 |
12.89 |
11.81 |
12.06 |
- |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.78 |
14.03 |
13.70 |
15.80 |
14.79 |
13.95 |
13.26 |
13.01 |
- |
0.00 |
70.67 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.47 |
17.83 |
17.21 |
19.17 |
18.54 |
17.38 |
16.78 |
16.29 |
- |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.52 |
17.88 |
17.27 |
19.21 |
18.50 |
17.35 |
16.76 |
16.29 |
- |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.50 |
18.41 |
18.70 |
20.52 |
19.45 |
19.76 |
17.59 |
18.57 |
- |
0.00 |
17.27 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
106.40 |
55.49 |
58.91 |
0.00 |
0.00 |
24.53 |
41.07 |
18.15 |
- |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.47 |
1.48 |
1.47 |
1.60 |
1.67 |
1.50 |
1.40 |
1.45 |
- |
1.60 |
1.50 |
| Long-Term Debt to Equity |
|
1.47 |
1.47 |
1.47 |
1.60 |
1.67 |
1.50 |
1.40 |
1.45 |
- |
1.60 |
1.50 |
| Financial Leverage |
|
1.48 |
1.50 |
1.50 |
1.53 |
1.57 |
1.49 |
1.43 |
1.53 |
- |
1.55 |
1.45 |
| Leverage Ratio |
|
2.64 |
2.66 |
2.65 |
2.68 |
2.72 |
2.63 |
2.57 |
2.66 |
- |
2.69 |
2.58 |
| Compound Leverage Factor |
|
2.12 |
1.86 |
1.94 |
1.89 |
2.00 |
1.74 |
1.66 |
1.96 |
- |
1.94 |
1.83 |
| Debt to Total Capital |
|
59.54% |
59.60% |
59.57% |
61.58% |
62.48% |
60.01% |
58.30% |
59.26% |
- |
61.61% |
60.04% |
| Short-Term Debt to Total Capital |
|
0.06% |
0.04% |
0.04% |
0.00% |
0.00% |
0.04% |
0.05% |
0.06% |
- |
0.05% |
0.06% |
| Long-Term Debt to Total Capital |
|
59.47% |
59.56% |
59.53% |
61.58% |
62.48% |
59.97% |
58.26% |
59.20% |
- |
61.55% |
59.98% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
3.16% |
3.33% |
3.33% |
3.07% |
3.04% |
3.30% |
3.20% |
3.12% |
- |
3.06% |
2.96% |
| Common Equity to Total Capital |
|
37.37% |
37.07% |
37.10% |
35.35% |
34.48% |
36.69% |
38.50% |
37.62% |
- |
35.40% |
37.00% |
| Debt to EBITDA |
|
4.90 |
4.93 |
4.74 |
5.47 |
5.49 |
4.56 |
4.69 |
4.68 |
- |
0.00 |
27.50 |
| Net Debt to EBITDA |
|
4.39 |
4.77 |
4.67 |
5.11 |
5.16 |
4.45 |
4.28 |
4.19 |
- |
0.00 |
26.42 |
| Long-Term Debt to EBITDA |
|
4.89 |
4.93 |
4.74 |
5.47 |
5.49 |
4.55 |
4.68 |
4.68 |
- |
0.00 |
27.47 |
| Debt to NOPAT |
|
6.22 |
6.28 |
5.97 |
6.65 |
6.86 |
5.67 |
5.93 |
5.86 |
- |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
5.58 |
6.08 |
5.89 |
6.21 |
6.45 |
5.53 |
5.41 |
5.25 |
- |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
6.22 |
6.28 |
5.97 |
6.65 |
6.86 |
5.67 |
5.92 |
5.86 |
- |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
7.85% |
8.40% |
8.39% |
8.08% |
7.88% |
8.25% |
7.94% |
7.82% |
- |
8.02% |
7.53% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-596 |
-459 |
-493 |
-1,196 |
-930 |
-98 |
-448 |
210 |
- |
-1,298 |
-1,305 |
| Operating Cash Flow to CapEx |
|
0.00% |
286,524.44% |
54,563.85% |
0.00% |
16,263.24% |
0.00% |
242,458.68% |
419.43% |
- |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.14 |
0.14 |
0.13 |
- |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.16 |
0.16 |
0.17 |
0.17 |
0.17 |
0.18 |
0.18 |
0.18 |
- |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
11,144 |
11,133 |
11,142 |
12,038 |
12,381 |
11,488 |
11,831 |
12,164 |
- |
13,119 |
13,467 |
| Invested Capital Turnover |
|
0.13 |
0.14 |
0.14 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
- |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
890 |
716 |
785 |
1,467 |
1,238 |
355 |
689 |
126 |
- |
1,631 |
1,636 |
| Enterprise Value (EV) |
|
18,674 |
18,887 |
19,188 |
21,406 |
20,865 |
21,093 |
19,501 |
20,027 |
- |
20,561 |
20,777 |
| Market Capitalization |
|
12,371 |
12,093 |
12,275 |
14,117 |
13,215 |
13,989 |
12,829 |
13,191 |
- |
12,351 |
12,612 |
| Book Value per Share |
|
$15.60 |
$15.20 |
$15.23 |
$15.51 |
$15.56 |
$15.34 |
$16.57 |
$16.17 |
- |
$16.40 |
$17.13 |
| Tangible Book Value per Share |
|
$15.60 |
$15.20 |
$15.23 |
$15.51 |
$15.56 |
$15.34 |
$16.57 |
$16.17 |
- |
$16.40 |
$17.13 |
| Total Capital |
|
11,144 |
11,133 |
11,142 |
12,038 |
12,381 |
11,488 |
11,831 |
12,164 |
- |
13,119 |
13,467 |
| Total Debt |
|
6,635 |
6,635 |
6,637 |
7,413 |
7,736 |
6,894 |
6,898 |
7,208 |
- |
8,082 |
8,086 |
| Total Long-Term Debt |
|
6,628 |
6,630 |
6,633 |
7,413 |
7,736 |
6,889 |
6,892 |
7,201 |
- |
8,075 |
8,078 |
| Net Debt |
|
5,951 |
6,423 |
6,543 |
6,919 |
7,273 |
6,725 |
6,294 |
6,456 |
- |
7,807 |
7,767 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.09 |
0.46 |
0.00 |
1.80 |
-0.09 |
0.12 |
57 |
- |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
77 |
77 |
78 |
81 |
84 |
88 |
85 |
88 |
- |
93 |
97 |
| Net Nonoperating Obligations (NNO) |
|
6,635 |
6,635 |
6,637 |
7,413 |
7,736 |
6,894 |
6,898 |
7,208 |
- |
8,082 |
8,086 |
| Total Depreciation and Amortization (D&A) |
|
72 |
71 |
71 |
25 |
118 |
83 |
77 |
75 |
- |
65 |
67 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.79 |
$0.64 |
$0.77 |
$0.67 |
$0.79 |
$0.60 |
$0.55 |
$0.85 |
$0.95 |
$0.82 |
$0.80 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
271.50M |
271.50M |
274.39M |
274.39M |
274.83M |
274.83M |
283.01M |
283.01M |
283.22M |
283.22M |
290.92M |
| Adjusted Diluted Earnings per Share |
|
$0.78 |
$0.64 |
$0.77 |
$0.67 |
$0.79 |
$0.60 |
$0.54 |
$0.85 |
$0.96 |
$0.82 |
$0.80 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
271.50M |
271.50M |
274.39M |
274.39M |
274.83M |
274.83M |
283.01M |
283.01M |
283.22M |
283.22M |
290.92M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
271.50M |
271.50M |
274.39M |
274.39M |
274.83M |
274.83M |
283.01M |
283.01M |
283.22M |
283.22M |
290.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
295 |
257 |
293 |
271 |
307 |
258 |
241 |
336 |
- |
333 |
332 |
| Normalized NOPAT Margin |
|
79.69% |
68.28% |
76.94% |
69.79% |
79.68% |
65.25% |
61.09% |
84.61% |
- |
79.19% |
77.22% |
| Pre Tax Income Margin |
|
59.04% |
47.92% |
56.44% |
49.14% |
58.10% |
43.23% |
39.69% |
62.63% |
- |
57.14% |
54.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
110.41% |
105.30% |
100.32% |
102.27% |
102.86% |
104.35% |
114.50% |
107.65% |
- |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
110.41% |
105.30% |
100.32% |
102.27% |
102.86% |
104.35% |
114.50% |
107.65% |
- |
0.00% |
0.00% |
Key Financial Trends
Gaming and Leisure Properties (NASDAQ: GLPI) has expanded meaningfully over the available period, although the company’s growth has been accompanied by higher leverage, share dilution and volatile nonoperating results. Total assets increased from $10.8 billion in Q3 2022 to $14.2 billion in Q2 2026, led by growth in net property and equipment from $8.6 billion to $10.6 billion. This supports GLPI’s long-term strategy of owning and leasing gaming properties, but it also increases the company’s financing needs.
Revenue has generally trended higher. Quarterly revenue rose from $359.6 million in Q3 2023 and $387.9 million in Q3 2024 to $397.6 million in Q3 2025, $420.0 million in Q1 2026 and $429.3 million in Q2 2026. Q2 2026 revenue was approximately 8.7% above Q2 2025. However, a large portion of revenue is classified as other non-interest income, so investors should monitor the quality and recurring nature of these amounts.
Profitability has improved from the weak first half of 2025. Net income attributable to common shareholders increased from $151.4 million in Q2 2025 to $231.8 million in Q1 2026 and $228.4 million in Q2 2026. Q2 2026 diluted EPS was $0.80, up from $0.54 in Q2 2025, although it was below Q4 2025’s $0.96 and Q1 2026’s $0.82. The improvement from the prior year was partly supported by lower credit-loss provisions and stronger revenue.
Cash generation remains a key strength. Operating cash flow was $252.5 million in Q1 2024, $252.5 million in Q1 2025 and $270.2 million in Q1 2026, while Q4 operating cash flow increased to $343.2 million in 2025. GLPI has consistently used this cash to fund substantial dividend payments, with quarterly dividends generally rising from roughly $184 million in late 2022 to approximately $221 million in late 2025. The Q2 2026 cash-flow statement was not available in the supplied data.
- Revenue growth: Quarterly revenue reached a recent high of $429.3 million in Q2 2026, up from $394.9 million in Q2 2025.
- Improved earnings versus 2025: Common-shareholder net income rose more than 50% year over year in Q2 2026, while diluted EPS increased to $0.80 from $0.54.
- Strong operating cash flow: Operating cash flow has remained above $240 million in the reported quarters, providing support for dividends and investment activity.
- Growing real-estate asset base: Net property and equipment increased approximately 23% from Q3 2022 to Q2 2026, expanding the base of assets that can generate lease income.
- Improving equity base: Total equity and noncontrolling interests increased from $3.9 billion in Q3 2022 to $5.4 billion in Q2 2026, partly strengthening the balance sheet alongside asset growth.
- Dividend-oriented profile: Dividend payments have generally increased over time, but the available information does not include Q2 2026 cash-flow data to confirm current dividend coverage from operating cash flow.
- Volatile earnings composition: Other non-interest income represents the largest portion of reported revenue, and some historical figures were restated or calculated, making quarter-to-quarter comparisons less straightforward.
- Higher leverage: Long-term debt rose from $6.1 billion in Q3 2022 to $8.1 billion in Q2 2026, while total liabilities increased from $6.8 billion to $8.8 billion.
- Share dilution: Weighted-average shares outstanding increased from approximately 262.6 million in Q2 2023 to 290.9 million in Q2 2026, which can limit per-share growth even when total earnings rise.
- Recent sequential earnings decline: Common-shareholder net income fell from $267.3 million in Q4 2025 to $228.4 million in Q2 2026, and Q2 EPS declined from $0.96 in Q4 2025 to $0.80.
Overall, GLPI’s statements show a larger asset base, rising revenue and durable operating cash flow, which are constructive for a real-estate investment trust focused on dividend income. The main risks are the company’s growing debt burden, dilution and reliance on large non-interest income categories. Investors should pay particular attention to future operating cash flow, debt repayment and whether earnings growth continues after the strong year-over-year comparison in Q2 2026.
09/07/26 09:48 PM ETAI Generated. May Contain Errors.