Gaming & Leisure Properties, Inc. GLPI
GLPI is a self-administered and self-managed Pennsylvania REIT. GLPI was incorporated on February 13, 2013, as a wholly-owned subsidiary of PENN Entertainment, Inc., formerly known as Penn National Gaming, Inc. (NASDAQ: PENN) ("PENN"). On November 1, 2013, PENN contributed to the Company, through a series of internal corporate restructurings, substantially all of the assets and liabilities associated with PENN's real property interests and real estate development business, as well as the assets and liabilities of Hollywood Casino Baton Rouge and Hollywood Casino Perryville (which are referred to as the "TRS Properties") and then spun-off GLPI to holders of PENN's common and preferred stock in a tax-free distribution (the "Spin-Off").
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.59B | $1.53B | $0 | $0 | $109.7M | $103.0M | $128.4M | $1.06B | $971.3M | $828.3M |
| Cost of revenue | — | — | $0 | $0 | $53.0M | $56.7M | $74.7M | — | — | — |
| Gross profit | — | — | $0 | $0 | $56.7M | $46.3M | $53.7M | — | — | — |
| SG&A | $63.5M | $59.6M | $56.5M | $51.3M | $61.2M | $68.6M | $65.4M | $70.8M | $63.2M | $71.4M |
| Total operating expenses | $393.3M | $400.9M | $371.7M | $281.8M | $374.6M | $343.9M | $436.1M | $461.9M | $365.8M | $347.6M |
| Operating income | $1.20B | $1.13B | $1.07B | $1.03B | $841.8M | $809.3M | $717.4M | $593.8M | $605.5M | $480.6M |
| Interest expense | $373.9M | $366.9M | $323.4M | $309.3M | $283.0M | $282.1M | $301.5M | $247.7M | $217.1M | $185.9M |
| Pre-tax income | $852.6M | $809.8M | $757.4M | $720.3M | $562.4M | $509.6M | $395.6M | $344.5M | $390.4M | $296.9M |
| Income tax | $2.2M | $2.1M | $2.0M | $17.1M | $28.3M | $3.9M | $4.8M | $5.0M | $9.8M | $7.5M |
| Net income | $825 | $785 | $734 | $685 | $534 | $505.7M | $390.9M | $339.5M | $380.6M | $289.3M |
| EPS, basic | 2.95 | 2.87 | 2.78 | 2.71 | 2.27 | 2.31 | 1.82 | 1.59 | 1.80 | 1.62 |
| EPS, diluted | 2.95 | 2.87 | 2.77 | 2.70 | 2.26 | 2.30 | 1.81 | 1.58 | 1.79 | 1.60 |
| Shares, diluted (wtd. avg.) | 280.0M | 273.5M | 265.0M | 253.8M | 236.2M | 219.8M | 215.8M | 214.8M | 212.8M | 180.6M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $224.3M | $462.6M | $684.0M | $239.1M | $724.6M | $486.5M | $26.8M | $25.8M | $29.1M | $36.6M |
| Short-term investments | $0 | $560.8M | $0 | — | — | — | — | — | — | — |
| Property, plant and equipment | — | — | — | — | $13.0M | $80.6M | $94.1M | $100.9M | $108.3M | $119.4M |
| Goodwill | — | — | — | — | — | $0 | $16.1M | $16.1M | $75.5M | $75.5M |
| Other intangibles | — | — | — | — | — | $0 | $9.6M | $9.6M | $9.6M | $9.6M |
| Total assets | $12.91B | $13.08B | $11.81B | $10.93B | $10.69B | $9.03B | $8.43B | $8.58B | $7.25B | $7.37B |
| Short-term debt | — | — | — | — | — | — | — | — | — | $112.0K |
| Long-term debt | $7.20B | $7.74B | $6.63B | $6.13B | $6.55B | $5.75B | — | $5.85B | $4.44B | $4.66B |
| Total liabilities | $7.90B | $8.43B | $7.30B | $6.81B | $7.30B | $6.36B | $6.36B | $6.31B | $4.79B | $4.94B |
| Retained earnings | -$1.99B | -$1.94B | -$1.90B | -$1.80B | -$1.77B | -$1.61B | -$1.89B | -$1.69B | -$1.48B | -$1.33B |
| Total equity | $4.63B | $4.27B | $4.51B | $4.12B | $3.39B | $2.68B | $2.07B | $2.27B | $2.46B | $2.43B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $1.13B | $1.07B | $1.01B | $920.1M | $803.8M | $428.1M | $750.3M | $654.4M | $598.7M | $514.4M |
| Depreciation and amortisation | $282.9M | $273.4M | $276.4M | $254.5M | $252.0M | $243.0M | $259.0M | $148.4M | $123.8M | $115.7M |
| Stock-based compensation | $21.2M | $24.3M | $22.9M | $20.4M | $16.8M | $20.0M | $16.2M | $11.2M | $15.6M | $18.3M |
| Capital expenditure | — | $134.0K | $67.0K | $159.0K | $2.3M | $3.1M | $0 | $20.0K | $78.0K | $330.0K |
| Investing cash flow | -$308.8M | -$1.61B | -$650.8M | -$354.5M | -$1.03B | -$9.5M | -$2.8M | -$1.51B | $698.0K | -$3.22B |
| Financing cash flow | -$1.06B | $311.8M | $86.4M | -$1.05B | $443.1M | $63.2M | -$746.4M | $852.1M | -$606.9M | $2.70B |
| Dividends paid | $871.9M | $830.7M | $834.0M | $770.9M | $156.9M | $151.3M | $150.6M | $146.0M | $134.6M | $134.5M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-177324.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $828.3M | $971.3M | $1.06B | $128.4M | $103.0M | $109.7M | $0 | $0 | $1.53B | $1.59B |
| Gross profit | — | — | — | $53.7M | $46.3M | $56.7M | $0 | $0 | — | — |
| Net income | $289.3M | $380.6M | $339.5M | $390.9M | $505.7M | $534 | $685 | $734 | $785 | $825 |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Results announced Item 2.02
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Material agreement terminated An agreement that mattered has ended. Often the other half of a deal that fell through. Item 1.02
- New debt or obligation The company has taken on debt or a comparable obligation. Item 2.03
- New debt or obligation Item 2.03
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Results announced Item 2.02
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 6798
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| WELL | WELLTOWER INC. | $167.53B | 170.7x | 40.2% |
| PLD | Prologis, Inc. | $117.89B | 35.5x | 7.2% |
| EQIX | EQUINIX INC | $94.23B | 69.4x | 5.4% |
| AMT | AMERICAN TOWER CORP /MA/ | $88.04B | 35.0x | 20.8% |
| SPG | SIMON PROPERTY GROUP INC. | $68.57B | 14.9x | 6.7% |
| DLR | DIGITAL REALTY TRUST, INC. | $60.57B | 48.1x | 10.0% |
| PSA | Public Storage | $54.42B | 34.4x | 2.7% |
| O | REALTY INCOME CORP | $53.83B | 48.6x | 9.1% |