Gaming and Leisure Properties Inc
NASDAQ:GLPI
Income Statement
Earnings Waterfall
Gaming and Leisure Properties Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-47.9m
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-356m
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-332.3m
USD
|
Net Income
|
724.9m
USD
|
Income Statement
Gaming and Leisure Properties Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
341
N/A
|
446
+31%
|
553
+24%
|
591
+7%
|
592
+0%
|
591
0%
|
592
+0%
|
575
-3%
|
575
+0%
|
633
+10%
|
718
+14%
|
828
+15%
|
922
+11%
|
958
+4%
|
969
+1%
|
971
+0%
|
973
+0%
|
984
+1%
|
993
+1%
|
1 056
+6%
|
1 100
+4%
|
1 134
+3%
|
1 168
+3%
|
1 154
-1%
|
1 149
0%
|
1 122
-2%
|
1 142
+2%
|
1 153
+1%
|
1 171
+2%
|
1 227
+5%
|
1 218
-1%
|
1 216
0%
|
1 230
+1%
|
1 239
+1%
|
1 274
+3%
|
1 312
+3%
|
1 352
+3%
|
1 382
+2%
|
1 408
+2%
|
1 440
+2%
|
1 461
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(120)
|
(130)
|
(141)
|
(145)
|
(143)
|
(142)
|
(141)
|
(122)
|
(121)
|
(122)
|
(127)
|
(152)
|
(165)
|
(173)
|
(173)
|
(179)
|
(192)
|
(193)
|
(195)
|
(183)
|
(166)
|
(154)
|
(137)
|
(117)
|
(113)
|
(90)
|
(88)
|
(86)
|
(88)
|
(108)
|
(97)
|
(90)
|
(72)
|
(59)
|
(55)
|
(49)
|
(53)
|
(48)
|
(48)
|
(48)
|
(48)
|
|
Gross Profit |
222
N/A
|
316
+43%
|
412
+30%
|
446
+8%
|
448
+0%
|
449
+0%
|
450
+0%
|
453
+1%
|
455
+0%
|
511
+12%
|
591
+16%
|
676
+14%
|
757
+12%
|
786
+4%
|
796
+1%
|
793
0%
|
781
-1%
|
791
+1%
|
798
+1%
|
873
+9%
|
934
+7%
|
980
+5%
|
1 030
+5%
|
1 036
+1%
|
1 036
0%
|
1 032
0%
|
1 054
+2%
|
1 067
+1%
|
1 083
+1%
|
1 119
+3%
|
1 122
+0%
|
1 126
+0%
|
1 158
+3%
|
1 180
+2%
|
1 219
+3%
|
1 263
+4%
|
1 299
+3%
|
1 335
+3%
|
1 360
+2%
|
1 392
+2%
|
1 413
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(110)
|
(147)
|
(182)
|
(188)
|
(189)
|
(195)
|
(197)
|
(195)
|
(194)
|
(192)
|
(195)
|
(196)
|
(194)
|
(191)
|
(192)
|
(187)
|
(174)
|
(183)
|
(178)
|
(220)
|
(262)
|
(290)
|
(318)
|
(319)
|
(303)
|
(290)
|
(291)
|
(293)
|
(295)
|
(300)
|
(299)
|
(306)
|
(339)
|
(332)
|
(331)
|
(297)
|
(266)
|
(304)
|
(313)
|
(326)
|
(356)
|
|
Selling, General & Administrative |
(58)
|
(72)
|
(84)
|
(81)
|
(81)
|
(86)
|
(87)
|
(86)
|
(85)
|
(84)
|
(86)
|
(86)
|
(81)
|
(74)
|
(71)
|
(63)
|
(50)
|
(60)
|
(56)
|
(71)
|
(72)
|
(63)
|
(63)
|
(66)
|
(64)
|
(61)
|
(62)
|
(62)
|
(62)
|
(66)
|
(63)
|
(61)
|
(61)
|
(56)
|
(55)
|
(51)
|
(52)
|
(53)
|
(54)
|
(56)
|
(58)
|
|
Depreciation & Amortization |
(52)
|
(75)
|
(97)
|
(107)
|
(108)
|
(109)
|
(110)
|
(110)
|
(110)
|
(109)
|
(109)
|
(110)
|
(111)
|
(112)
|
(116)
|
(114)
|
(116)
|
(115)
|
(111)
|
(137)
|
(168)
|
(208)
|
(238)
|
(240)
|
(239)
|
(228)
|
(229)
|
(231)
|
(233)
|
(234)
|
(236)
|
(236)
|
(237)
|
(239)
|
(238)
|
(239)
|
(245)
|
(251)
|
(257)
|
(263)
|
(263)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
(10)
|
(8)
|
(8)
|
(11)
|
(11)
|
(22)
|
(19)
|
(17)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(41)
|
(37)
|
(37)
|
(7)
|
32
|
(0)
|
(2)
|
(6)
|
(35)
|
|
Operating Income |
111
N/A
|
170
+52%
|
231
+36%
|
259
+12%
|
259
+0%
|
255
-2%
|
253
-1%
|
257
+2%
|
260
+1%
|
318
+22%
|
396
+25%
|
481
+21%
|
563
+17%
|
595
+6%
|
604
+2%
|
606
+0%
|
607
+0%
|
608
+0%
|
620
+2%
|
653
+5%
|
672
+3%
|
690
+3%
|
713
+3%
|
717
+1%
|
733
+2%
|
743
+1%
|
763
+3%
|
774
+1%
|
788
+2%
|
819
+4%
|
822
+0%
|
820
0%
|
820
0%
|
848
+3%
|
888
+5%
|
966
+9%
|
1 033
+7%
|
1 031
0%
|
1 047
+2%
|
1 066
+2%
|
1 057
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(48)
|
(76)
|
(105)
|
(115)
|
(115)
|
(116)
|
(118)
|
(122)
|
(126)
|
(142)
|
(164)
|
(184)
|
(204)
|
(213)
|
(215)
|
(215)
|
(215)
|
(217)
|
(222)
|
(246)
|
(269)
|
(289)
|
(305)
|
(301)
|
(296)
|
(289)
|
(284)
|
(282)
|
(280)
|
(281)
|
(282)
|
(283)
|
(291)
|
(298)
|
(304)
|
(307)
|
(307)
|
(307)
|
(309)
|
(311)
|
(311)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(63)
|
(63)
|
(60)
|
(81)
|
(21)
|
(38)
|
(38)
|
(25)
|
17
|
34
|
34
|
57
|
22
|
22
|
16
|
69
|
62
|
61
|
67
|
2
|
2
|
2
|
|
Total Other Income |
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
61
N/A
|
92
+51%
|
126
+36%
|
144
+15%
|
144
0%
|
139
-3%
|
135
-2%
|
136
+0%
|
135
-1%
|
176
+31%
|
232
+32%
|
297
+28%
|
359
+21%
|
382
+6%
|
389
+2%
|
390
+0%
|
392
+0%
|
387
-1%
|
394
+2%
|
345
-13%
|
340
-1%
|
341
+0%
|
327
-4%
|
396
+21%
|
399
+1%
|
416
+4%
|
454
+9%
|
510
+12%
|
542
+6%
|
573
+6%
|
597
+4%
|
562
-6%
|
555
-1%
|
570
+3%
|
656
+15%
|
720
+10%
|
788
+9%
|
791
+0%
|
739
-7%
|
757
+2%
|
748
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(14)
|
(13)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(3)
|
(4)
|
(6)
|
(11)
|
(14)
|
(28)
|
(26)
|
(23)
|
(33)
|
(17)
|
(17)
|
(16)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
46
|
78
|
113
|
139
|
138
|
133
|
129
|
128
|
128
|
169
|
225
|
289
|
351
|
374
|
381
|
382
|
385
|
381
|
389
|
340
|
336
|
337
|
322
|
391
|
395
|
414
|
451
|
506
|
536
|
562
|
584
|
534
|
529
|
546
|
623
|
703
|
770
|
775
|
738
|
755
|
746
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(7)
|
(13)
|
(19)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
|
Net Income (Common) |
46
N/A
|
78
+70%
|
112
+44%
|
138
+23%
|
137
-1%
|
132
-4%
|
128
-3%
|
128
0%
|
127
0%
|
169
+32%
|
225
+33%
|
289
+28%
|
350
+21%
|
373
+7%
|
381
+2%
|
380
0%
|
383
+1%
|
379
-1%
|
386
+2%
|
339
-12%
|
335
-1%
|
336
+0%
|
322
-4%
|
390
+21%
|
394
+1%
|
414
+5%
|
450
+9%
|
505
+12%
|
536
+6%
|
561
+5%
|
583
+4%
|
534
-9%
|
526
-1%
|
539
+2%
|
610
+13%
|
684
+12%
|
748
+9%
|
753
+1%
|
717
-5%
|
734
+2%
|
725
-1%
|
|
EPS (Diluted) |
0.39
N/A
|
0.65
+67%
|
0.94
+45%
|
1.14
+21%
|
1.14
N/A
|
1.06
-7%
|
1.05
-1%
|
1.05
N/A
|
0.72
-31%
|
0.77
+7%
|
1.04
+35%
|
1.55
+49%
|
1.6
+3%
|
1.68
+5%
|
1.72
+2%
|
1.72
N/A
|
1.73
+1%
|
1.7
-2%
|
1.73
+2%
|
1.51
-13%
|
1.49
-1%
|
1.49
N/A
|
1.42
-5%
|
1.73
+22%
|
1.78
+3%
|
1.85
+4%
|
2.02
+9%
|
2.3
+14%
|
2.28
-1%
|
2.39
+5%
|
2.46
+3%
|
2.26
-8%
|
2.12
-6%
|
2.04
-4%
|
2.36
+16%
|
2.7
+14%
|
2.84
+5%
|
2.85
+0%
|
2.73
-4%
|
2.77
+1%
|
2.66
-4%
|