GLPI - Gaming and Leisure Properties, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$52.00
DETAILS
HIGH:
$55.00
LOW:
$49.00
MEDIAN:
$52.50
CONSENSUS:
$52.00
UPSIDE:
19.43%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Revenue | 1,594.8 | 1,531.5 | 1,440.4 | 1,311.7 | 1,216.4 | 1,153.2 | 1,153.5 | 1,055.7 | 971.3 | 828.3 | 575.1 | 635.9 | 242.1 | 210.6 | 231.9 |
| Cost of Revenue | 604.2 | 47.7 | 45.9 | 52.3 | 90.4 | 85.7 | 117.1 | 194.2 | 189.2 | 151.9 | 122.2 | 144.9 | 100.1 | 127.8 | 140.0 |
| Gross Profit | 990.5 | 1,483.9 | 1,394.5 | 1,259.3 | 1,125.9 | 1,067.4 | 1,036.3 | 861.5 | 782.1 | 676.3 | 452.9 | 491.1 | 142.0 | 82.8 | 91.9 |
| Operating Expenses | |||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 0 | 59.6 | 56.5 | 51.3 | 61.2 | 68.6 | 65.4 | 71.1 | 63.2 | 86.2 | 85.7 | 80.8 | 56.7 | 31.4 | 31.8 |
| Other Expenses | (210.8) | 293.6 | 269.3 | 178.1 | 222.9 | 189.6 | 253.5 | 137.1 | 113.5 | 109.6 | 109.8 | 106.8 | 28.9 | 14.1 | 14.6 |
| Operating Expenses | (210.8) | 353.2 | 325.8 | 229.4 | 284.2 | 258.2 | 318.9 | 208.2 | 176.6 | 195.7 | 195.5 | 187.7 | 85.6 | 45.5 | 46.3 |
| Operating Income | |||||||||||||||
| Operating Income | 1,201.3 | 1,130.7 | 1,068.7 | 1,029.9 | 841.8 | 809.3 | 717.4 | 593.8 | 605.5 | 480.6 | 257.4 | 303.4 | 60.6 | 43.7 | 52.5 |
| Interest Expense | 373.9 | 366.9 | 323.4 | 309.3 | 283.0 | 282.1 | 301.5 | 247.7 | 217.1 | 185.9 | 124.2 | 117.0 | 19.3 | 0 | 0 |
| Interest Income | 239.6 | 46.0 | 12.6 | 1.9 | 0.2 | 0.6 | 0.8 | 1.8 | 1.9 | 2.1 | 2.3 | 2.4 | 0.0 | 0.0 | 0.0 |
| Profitability | |||||||||||||||
| EBITDA | 1,509.4 | 1,450.1 | 1,357.2 | 1,284.2 | 1,097.5 | 1,034.7 | 956.1 | 742.2 | 729.4 | 596.3 | 367.2 | 365.3 | 78.6 | 57.8 | 67.1 |
| EBIT | 1,226.5 | 1,176.7 | 1,080.8 | 1,029.6 | 845.5 | 791.7 | 697.2 | 592.2 | 607.5 | 482.7 | 259.7 | 260.9 | 49.7 | 37.4 | 45.6 |
| Income Before Tax | 852.6 | 809.8 | 757.4 | 720.3 | 562.4 | 509.6 | 395.6 | 344.5 | 390.4 | 296.9 | 135.6 | 188.8 | 37.1 | 37.4 | 45.6 |
| Income Tax Expense | 2.2 | 2.1 | 2.0 | 17.1 | 28.3 | 3.9 | 4.8 | 5.0 | 9.8 | 7.5 | 7.4 | 3.4 | 17.3 | 14.4 | 18.9 |
| Net Income | 825.1 | 784.6 | 734.3 | 684.7 | 534.0 | 505.7 | 390.9 | 339.5 | 380.6 | 289.3 | 128.1 | 185.4 | 19.8 | 22.9 | 26.7 |
| Per Share Data | |||||||||||||||
| EPS (Basic) | 2.95 | 2.87 | 2.78 | 2.71 | 2.27 | 2.31 | 1.82 | 1.59 | 1.80 | 1.62 | 1.12 | 1.65 | 0.18 | 0.26 | 0.30 |
| EPS (Diluted) | 2.94 | 2.87 | 2.77 | 2.70 | 2.26 | 2.30 | 1.81 | 1.58 | 1.79 | 1.60 | 1.08 | 1.58 | 0.17 | 0.26 | 0.30 |
| Shares Outstanding | 279.6 | 272.8 | 264.1 | 252.7 | 235.5 | 218.8 | 214.7 | 213.5 | 211.4 | 178.6 | 114.4 | 112.4 | 110.2 | 89.0 | 89.0 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||
| Cash & Cash Equivalents | 224.3 | 462.6 | 684.0 | 239.1 | 724.6 | 486.5 | 26.8 | 25.8 | 29.1 | 36.6 | 41.9 | 36.0 | 285.2 | 14.6 |
| Short-Term Investments | 0 | 560.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 2,748.5 | 2,023.6 | 1,903.2 | 1,201.7 | 0 | 303.7 | 316.7 | 2,637.6 | 2,736.9 | 29.4 | 34 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 39.0 | 0 | 77.7 | 59.4 | 0 | 0 | 0 | 0 | 0 | 45.3 | 32.3 | 1.0 |
| Total Current Assets | 224.3 | 3,772.0 | 2,746.6 | 2,142.3 | 2,004.0 | 547.9 | 334.7 | 373.4 | 2,688.1 | 2,780.9 | 79.1 | 123.1 | 323.5 | 16.7 |
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment | 242.1 | 244.6 | 196.3 | 181.2 | 183.1 | 232.0 | 278.1 | 100.9 | 108.3 | 119.4 | 129.7 | 134.0 | 139.1 | 119.0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 16.1 | 16.1 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 | 75.5 |
| Intangible Assets | 0 | 847.2 | 639.3 | 652.8 | 668.7 | 617.9 | 9.6 | 682.8 | 649.7 | 600.3 | 9.6 | 9.6 | 9.6 | 9.6 |
| Long-Term Investments | 11,528.2 | 254.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 915.1 | 8,212.2 | 8,224.5 | 7,954.0 | 7,834.6 | 7,631.0 | 7,135.0 | 7,398.9 | 3,720.7 | 3,789.2 | 2,151.7 | 2,180.5 | 2,061.5 | 43.5 |
| Total Non-Current Assets | 12,685.3 | 9,558.8 | 9,060.0 | 8,788.1 | 8,686.5 | 8,484.4 | 8,099.6 | 8,203.9 | 4,558.7 | 4,588.4 | 2,311.3 | 2,439.4 | 2,300.7 | 250.4 |
| Total Assets | 12,909.6 | 13,330.8 | 11,806.7 | 10,930.4 | 10,690.4 | 9,034.4 | 8,434.3 | 8,577.3 | 7,246.9 | 7,369.3 | 2,448.2 | 2,564.6 | 2,609.2 | 267.1 |
| Current Liabilities | ||||||||||||||
| Account Payables | 0 | 5.8 | 7.0 | 6.6 | 63.5 | 0.4 | 1.0 | 2.5 | 0.7 | 1.1 | 0.4 | 4.4 | 21.4 | 0.3 |
| Short-Term Debt | 23.5 | 0 | 0 | 0 | 0 | 0 | 46 | 402 | 0 | 165 | 0.1 | 0.1 | 300 | 0 |
| Deferred Revenue | 0 | 228.5 | 284.9 | 324.8 | 329.1 | 333.1 | 328.5 | 293.9 | 232.0 | 166.1 | 107.4 | 58.2 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | (46) | (402) | 0 | (165) | 0 | 15.8 | (287.1) | 0.1 |
| Total Current Liabilities | 23.5 | 347.2 | 382.5 | 420.4 | 471.2 | 412.1 | 411.2 | 431.9 | 320.1 | 250.7 | 173.5 | 130.0 | 117.5 | 22.3 |
| Non-Current Liabilities | ||||||||||||||
| Long-Term Debt | 7,425.5 | 7,735.9 | 6,627.6 | 6,128.5 | 6,552.4 | 5,754.7 | 5,521.8 | 5,853.5 | 4,441.6 | 4,663.6 | 2,510.2 | 0 | 2,350 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 1.4 | 4.3 | 8.4 |
| Other Non-Current Liabilities | (95.6) | 296.4 | 36.6 | 27.7 | 39.5 | 40.0 | (301.8) | (267.9) | (206.6) | (146.5) | (89.7) | (51.6) | (6.7) | 0 |
| Total Non-Current Liabilities | 7,877.9 | 8,338.0 | 6,915.2 | 6,391.9 | 6,829.1 | 5,947.2 | 5,948.9 | 5,879.8 | 4,468.5 | 4,684.8 | 2,528.2 | 2,571.7 | 2,354.3 | 8.4 |
| Total Liabilities | 7,901.3 | 8,685.2 | 7,297.7 | 6,812.3 | 7,300.3 | 6,359.4 | 6,360.1 | 6,311.7 | 4,788.6 | 4,935.5 | 2,701.7 | 2,701.7 | 2,471.8 | 30.7 |
| Stockholders' Equity | ||||||||||||||
| Common Stock | 2.8 | 2.7 | 2.7 | 2.6 | 2.5 | 2.3 | 2.1 | 2.1 | 2.1 | 2.1 | 1.2 | 1.1 | 0.9 | 0 |
| Retained Earnings | (1,990.8) | (1,944.0) | (1,897.9) | (1,798.2) | (1,771.4) | (1,612.1) | (1,887.3) | (1,689.0) | (1,477.7) | (1,328.9) | (1,189.9) | (1,014.7) | 137.9 | 165.0 |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 4,626.5 | 4,268.6 | 4,156.9 | 3,778.0 | 3,185.0 | 2,675.0 | 2,074.2 | 2,265.6 | 2,458.2 | 2,433.9 | (253.5) | (124.7) | 142.4 | 236.3 |
| Total Liabilities & Equity | 12,909.6 | 13,330.8 | 11,806.7 | 10,930.4 | 10,690.4 | 9,034.4 | 8,434.3 | 8,577.3 | 7,246.9 | 7,369.3 | 2,448.2 | 2,564.6 | 2,609.2 | 267.1 |
| Debt Metrics | ||||||||||||||
| Total Debt | 7,791.1 | 8,041.6 | 6,878.7 | 6,364.2 | 6,789.6 | 5,906.9 | 5,967.9 | 6,255.5 | 4,442.9 | 4,830.0 | 2,510.3 | 2,570.4 | 2,650 | 0 |
| Net Debt | 7,566.8 | 7,579.0 | 6,194.7 | 6,125.1 | 6,065.0 | 5,420.4 | 5,941.1 | 6,229.7 | 4,413.8 | 4,793.4 | 2,468.5 | 2,534.4 | 2,364.8 | (14.6) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Net Income | 850.4 | 784.2 | 755.4 | 703.3 | 534.1 | 505.7 | 390.9 | 339.5 | 380.6 | 289.3 | 128.1 | 185.4 | 19.8 | 22.9 | 26.7 |
| Depreciation & Amortization | 282.9 | 273.4 | 276.4 | 254.5 | 252.0 | 243.0 | 259.0 | 148.4 | 123.8 | 115.7 | 109.8 | 106.8 | 28.9 | 14.1 | 14.6 |
| Stock-Based Compensation | 21.2 | 0 | 22.9 | 20.4 | 16.8 | 20.0 | 16.2 | 11.2 | 15.6 | 18.3 | 16.8 | 12.3 | 1.6 | 0 | 0 |
| Change in Working Capital | (12.0) | 18.2 | 0.3 | 10.2 | 3.1 | 4.6 | 4.9 | 18.6 | (0.3) | 19.2 | (4.2) | (36.0) | 34.7 | (10.0) | 22.2 |
| Other Non-Cash Items | (13.1) | (3.0) | (45.6) | (68.4) | (7.6) | (345.7) | 80.1 | 137.3 | 79.5 | 73.4 | 70.0 | 8.1 | 1.2 | (0.1) | (0.1) |
| Operating Cash Flow | 1,129.4 | 1,072.8 | 1,009.4 | 920.1 | 803.8 | 428.1 | 750.3 | 654.4 | 598.7 | 514.4 | 319.7 | 273.3 | 80.6 | 26.7 | 56.8 |
| Investing Activities | |||||||||||||||
| Capital Expenditure | (304.4) | (39.7) | (47.4) | (24.0) | (16.2) | (3.6) | (3.0) | (4.3) | (3.3) | (3.4) | (19.1) | (142.8) | (16.4) | (5.2) | (8.3) |
| Acquisitions | 0 | (46.8) | 0 | (148.7) | 59.0 | 5.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (184.1) | (1,094.5) | (463.2) | (129.0) | (592.2) | (5.9) | 0 | (1,547.2) | (83.3) | (3,268.0) | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 550.0 | 341.0 | 0 | 148.7 | 16.2 | 0.0 | 0 | 41.7 | 87.2 | 52.8 | 5.0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (370.2) | (766.0) | (140.2) | (201.4) | (497.6) | (5.9) | 0.2 | (1,505.5) | 4.0 | (3,215.2) | 5.0 | (174.6) | 0.2 | 0.4 | 0.1 |
| Investing Cash Flow | (308.8) | (1,605.9) | (650.8) | (354.5) | (1,030.8) | (9.5) | (2.8) | (1,509.8) | 0.7 | (3,218.6) | (14.1) | (317.3) | (16.3) | (4.8) | (8.2) |
| Financing Activities | |||||||||||||||
| Net Debt Issuance | (549.2) | 1,058.3 | 492.6 | (859.0) | 431.6 | (0.2) | (138.0) | 1,429.3 | (235.1) | 2,174.9 | (68.1) | 259.9 | 2,350 | 0 | (0.9) |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | (0.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (871.9) | (830.7) | (834.0) | (770.9) | (633.9) | (230.5) | (589.1) | (550.4) | (529.4) | (428.4) | (251.7) | (494.1) | 0 | 0 | 0 |
| Other Financing Activities | (40.7) | (64.0) | (41.5) | (32.6) | (17.0) | (26.9) | (19.1) | (26.8) | 18.2 | 81.6 | 20.2 | 29.0 | (2,143.7) | (24.5) | (49.5) |
| Financing Cash Flow | (1,059.0) | 311.8 | 86.4 | (1,051.2) | 443.1 | 63.2 | (746.4) | 852.1 | (606.9) | 2,698.9 | (299.6) | (205.2) | 206.3 | (24.5) | (50.4) |
| Cash Position | |||||||||||||||
| Net Change in Cash | (238.3) | (221.4) | 444.9 | (485.5) | 238.1 | 459.6 | 1.0 | (3.3) | (7.5) | (5.3) | 5.9 | (249.2) | 270.7 | (2.6) | (1.8) |
| Cash at Beginning | 462.6 | 684.0 | 239.1 | 724.6 | 486.5 | 26.8 | 25.8 | 29.1 | 36.6 | 41.9 | 36.0 | 285.2 | 14.6 | 17.1 | 18.9 |
| Cash at End | 224.3 | 462.6 | 684.0 | 239.1 | 724.6 | 486.5 | 26.8 | 25.8 | 29.1 | 36.6 | 41.9 | 36.0 | 285.2 | 14.6 | 17.1 |
| Free Cash Flow | 825.0 | 1,033.1 | 961.9 | 896.1 | 787.6 | 424.5 | 747.3 | 650.1 | 595.5 | 510.9 | 300.6 | 130.5 | 64.2 | 21.6 | 48.6 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||
| Revenue | 1,594.8 | 1,531.5 | 1,440.4 | 1,311.7 | 1,216.4 | 1,153.2 | 1,153.5 | 1,055.7 | 971.3 | 828.3 | 575.1 | 635.9 | 242.1 | 210.6 | 231.9 |
| Gross Profit | 990.5 | 1,483.9 | 1,394.5 | 1,259.3 | 1,125.9 | 1,067.4 | 1,036.3 | 861.5 | 782.1 | 676.3 | 452.9 | 491.1 | 142.0 | 82.8 | 91.9 |
| Operating Income | 1,201.3 | 1,130.7 | 1,068.7 | 1,029.9 | 841.8 | 809.3 | 717.4 | 593.8 | 605.5 | 480.6 | 257.4 | 303.4 | 60.6 | 43.7 | 52.5 |
| Net Income | 825.1 | 784.6 | 734.3 | 684.7 | 534.0 | 505.7 | 390.9 | 339.5 | 380.6 | 289.3 | 128.1 | 185.4 | 19.8 | 22.9 | 26.7 |
| EPS (Diluted) | 2.94 | 2.87 | 2.77 | 2.70 | 2.26 | 2.30 | 1.81 | 1.58 | 1.79 | 1.60 | 1.08 | 1.58 | 0.17 | 0.26 | 0.30 |
| Balance Sheet | |||||||||||||||
| Cash & Equivalents | 224.3 | 462.6 | 684.0 | 239.1 | 724.6 | 486.5 | 26.8 | 25.8 | 29.1 | 36.6 | 41.9 | 36.0 | 285.2 | 14.6 | |
| Total Assets | 12,909.6 | 13,330.8 | 11,806.7 | 10,930.4 | 10,690.4 | 9,034.4 | 8,434.3 | 8,577.3 | 7,246.9 | 7,369.3 | 2,448.2 | 2,564.6 | 2,609.2 | 267.1 | |
| Total Debt | 7,791.1 | 8,041.6 | 6,878.7 | 6,364.2 | 6,789.6 | 5,906.9 | 5,967.9 | 6,255.5 | 4,442.9 | 4,830.0 | 2,510.3 | 2,570.4 | 2,650 | 0 | |
| Stockholders' Equity | 4,626.5 | 4,268.6 | 4,156.9 | 3,778.0 | 3,185.0 | 2,675.0 | 2,074.2 | 2,265.6 | 2,458.2 | 2,433.9 | (253.5) | (124.7) | 142.4 | 236.3 | |
| Cash Flow | |||||||||||||||
| Operating Cash Flow | 1,129.4 | 1,072.8 | 1,009.4 | 920.1 | 803.8 | 428.1 | 750.3 | 654.4 | 598.7 | 514.4 | 319.7 | 273.3 | 80.6 | 26.7 | 56.8 |
| Capital Expenditure | (304.4) | (39.7) | (47.4) | (24.0) | (16.2) | (3.6) | (3.0) | (4.3) | (3.3) | (3.4) | (19.1) | (142.8) | (16.4) | (5.2) | (8.3) |
| Free Cash Flow | 825.0 | 1,033.1 | 961.9 | 896.1 | 787.6 | 424.5 | 747.3 | 650.1 | 595.5 | 510.9 | 300.6 | 130.5 | 64.2 | 21.6 | 48.6 |