25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Gaming & Leisure Properties
Buy, Hold or Sell?

Let's analyze Gaming & Leisure Properties together

I guess you are interested in Gaming & Leisure Properties. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Gaming & Leisure Properties. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Gaming & Leisure Properties

I send you an email if I find something interesting about Gaming & Leisure Properties.

1. Quick Overview

1.1. Quick analysis of Gaming & Leisure Properties (30 sec.)










1.2. What can you expect buying and holding a share of Gaming & Leisure Properties? (30 sec.)

How much money do you get?

How much money do you get?
$2.93
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$16.42
Expected worth in 1 year
$17.88
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
$4.39
Return On Investment
8.6%

For what price can you sell your share?

Current Price per Share
$50.78
Expected price per share
$46.85 - $52.06
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Gaming & Leisure Properties (5 min.)




Live pricePrice per Share (EOD)
$50.78
Intrinsic Value Per Share
$25.91 - $42.92
Total Value Per Share
$42.33 - $59.33

2.2. Growth of Gaming & Leisure Properties (5 min.)




Is Gaming & Leisure Properties growing?

Current yearPrevious yearGrowGrow %
How rich?$4.5b$4b$383.8m8.6%

How much money is Gaming & Leisure Properties making?

Current yearPrevious yearGrowGrow %
Making money$194.5m$188.2m$6.2m3.2%
Net Profit Margin53.9%54.7%--

How much money comes from the company's main activities?

2.3. Financial Health of Gaming & Leisure Properties (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Gaming & Leisure Properties?

Welcome investor! Gaming & Leisure Properties's management wants to use your money to grow the business. In return you get a share of Gaming & Leisure Properties.

First you should know what it really means to hold a share of Gaming & Leisure Properties. And how you can make/lose money.

Speculation

The Price per Share of Gaming & Leisure Properties is $50.78. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Gaming & Leisure Properties.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Gaming & Leisure Properties, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $16.42. Based on the TTM, the Book Value Change Per Share is $0.37 per quarter. Based on the YOY, the Book Value Change Per Share is $0.60 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.73 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Gaming & Leisure Properties.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.761.5%0.711.4%0.691.4%0.561.1%0.400.8%
Usd Book Value Change Per Share0.030.1%0.370.7%0.601.2%0.430.8%0.420.8%
Usd Dividend Per Share0.751.5%0.731.4%0.741.5%0.581.1%0.491.0%
Usd Total Gains Per Share0.781.5%1.102.2%1.332.6%1.012.0%0.911.8%
Usd Price Per Share45.21-46.55-49.21-44.12-39.06-
Price to Earnings Ratio14.89-16.50-18.26-20.73-8.35-
Price-to-Total Gains Ratio58.05-47.04-47.65-59.62-76.70-
Price to Book Ratio2.75-2.87-3.31-3.87--7.37-
Price-to-Total Gains Ratio58.05-47.04-47.65-59.62-76.70-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share50.78
Number of shares19
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.730.58
Usd Book Value Change Per Share0.370.43
Usd Total Gains Per Share1.101.01
Gains per Quarter (19 shares)20.8619.13
Gains per Year (19 shares)83.4576.52
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1562873443267
2111561568865144
31678423913297221
4222111322176130298
5278139405220162375
6334167488264195452
7389195571308227529
8445223654352260606
9500251737396292683
10556278820440325760

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%48.01.00.098.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%13.07.00.065.0%16.024.00.040.0%20.027.02.040.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%43.00.06.087.8%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%46.01.02.093.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Gaming & Leisure Properties compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0260.366-93%0.596-96%0.428-94%0.417-94%
Book Value Per Share--16.41816.238+1%14.839+11%11.994+37%8.705+89%
Current Ratio--8.2857.127+16%4.797+73%3.533+135%4.224+96%
Debt To Asset Ratio--0.6170.6180%0.629-2%0.680-9%0.751-18%
Debt To Equity Ratio--1.7591.757+0%1.850-5%2.315-24%1.886-7%
Dividend Per Share--0.7530.732+3%0.738+2%0.579+30%0.492+53%
Eps--0.7590.709+7%0.686+11%0.555+37%0.402+89%
Free Cash Flow Per Share--0.8910.909-2%0.833+7%0.721+24%0.587+52%
Free Cash Flow To Equity Per Share--0.1160.790-85%0.431-73%0.478-76%0.666-83%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--42.915--------
Intrinsic Value_10Y_min--25.908--------
Intrinsic Value_1Y_max--3.482--------
Intrinsic Value_1Y_min--2.404--------
Intrinsic Value_3Y_max--11.086--------
Intrinsic Value_3Y_min--7.432--------
Intrinsic Value_5Y_max--19.442--------
Intrinsic Value_5Y_min--12.652--------
Market Cap13933575386.240+11%12405217471.68012771529467.360-3%13503467481.200-8%12107366032.496+2%10719016129.768+16%
Net Profit Margin--0.5470.539+1%0.5470%0.470+16%0.398+38%
Operating Margin--0.7800.725+7%0.940-17%0.856-9%0.724+8%
Operating Ratio--0.3920.301+30%0.253+55%0.309+27%0.371+6%
Pb Ratio3.093+11%2.7542.867-4%3.314-17%3.872-29%-7.373+368%
Pe Ratio16.727+11%14.89216.502-10%18.261-18%20.730-28%8.347+78%
Price Per Share50.780+11%45.21046.545-3%49.213-8%44.125+2%39.065+16%
Price To Free Cash Flow Ratio14.243+11%12.68112.800-1%14.824-14%18.874-33%22.187-43%
Price To Total Gains Ratio65.204+11%58.05247.043+23%47.650+22%59.616-3%76.696-24%
Quick Ratio--9.2987.617+22%7.029+32%6.182+50%5.446+71%
Return On Assets--0.0180.017+6%0.017+3%0.015+18%0.014+26%
Return On Equity--0.0500.047+6%0.051-1%0.049+2%0.037+36%
Total Gains Per Share--0.7791.098-29%1.334-42%1.007-23%0.909-14%
Usd Book Value--4504925000.0004455476500.000+1%4071627000.000+11%3291102750.000+37%2388556575.000+89%
Usd Book Value Change Per Share--0.0260.366-93%0.596-96%0.428-94%0.417-94%
Usd Book Value Per Share--16.41816.238+1%14.839+11%11.994+37%8.705+89%
Usd Dividend Per Share--0.7530.732+3%0.738+2%0.579+30%0.492+53%
Usd Eps--0.7590.709+7%0.686+11%0.555+37%0.402+89%
Usd Free Cash Flow--244572000.000249506999.750-2%228460500.000+7%197859199.950+24%160951449.975+52%
Usd Free Cash Flow Per Share--0.8910.909-2%0.833+7%0.721+24%0.587+52%
Usd Free Cash Flow To Equity Per Share--0.1160.790-85%0.431-73%0.478-76%0.666-83%
Usd Market Cap13933575386.240+11%12405217471.68012771529467.360-3%13503467481.200-8%12107366032.496+2%10719016129.768+16%
Usd Price Per Share50.780+11%45.21046.545-3%49.213-8%44.125+2%39.065+16%
Usd Profit--208250000.000194504000.000+7%188263000.000+11%152312300.000+37%112295050.000+85%
Usd Revenue--380626000.000361706250.000+5%345502250.000+10%320821250.000+19%269209675.000+41%
Usd Total Gains Per Share--0.7791.098-29%1.334-42%1.007-23%0.909-14%
 EOD+4 -4MRQTTM+21 -14YOY+22 -135Y+25 -1010Y+24 -11

3.3 Fundamental Score

Let's check the fundamental score of Gaming & Leisure Properties based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.727
Price to Book Ratio (EOD)Between0-13.093
Net Profit Margin (MRQ)Greater than00.547
Operating Margin (MRQ)Greater than00.780
Quick Ratio (MRQ)Greater than19.298
Current Ratio (MRQ)Greater than18.285
Debt to Asset Ratio (MRQ)Less than10.617
Debt to Equity Ratio (MRQ)Less than11.759
Return on Equity (MRQ)Greater than0.150.050
Return on Assets (MRQ)Greater than0.050.018
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Gaming & Leisure Properties based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.165
Ma 20Greater thanMa 5051.017
Ma 50Greater thanMa 10050.267
Ma 100Greater thanMa 20047.627
OpenGreater thanClose50.690
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Gaming & 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.

Fundamental data was last updated by Penke on 2024-10-03 09:11:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Gaming & Leisure Properties earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Gaming & Leisure Properties to the REIT - Specialty industry mean.
  • A Net Profit Margin of 54.7% means that $0.55 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Gaming & Leisure Properties:

  • The MRQ is 54.7%. The company is making a huge profit. +2
  • The TTM is 53.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ54.7%TTM53.9%+0.8%
TTM53.9%YOY54.7%-0.8%
TTM53.9%5Y47.0%+6.9%
5Y47.0%10Y39.8%+7.2%
4.3.1.2. Return on Assets

Shows how efficient Gaming & Leisure Properties is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Gaming & Leisure Properties to the REIT - Specialty industry mean.
  • 1.8% Return on Assets means that Gaming & Leisure Properties generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Gaming & Leisure Properties:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.7%+0.1%
TTM1.7%YOY1.7%-0.1%
TTM1.7%5Y1.5%+0.2%
5Y1.5%10Y1.4%+0.1%
4.3.1.3. Return on Equity

Shows how efficient Gaming & Leisure Properties is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Gaming & Leisure Properties to the REIT - Specialty industry mean.
  • 5.0% Return on Equity means Gaming & Leisure Properties generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Gaming & Leisure Properties:

  • The MRQ is 5.0%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.0%TTM4.7%+0.3%
TTM4.7%YOY5.1%-0.3%
TTM4.7%5Y4.9%-0.2%
5Y4.9%10Y3.7%+1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Gaming & Leisure Properties.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Gaming & Leisure Properties is operating .

  • Measures how much profit Gaming & Leisure Properties makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Gaming & Leisure Properties to the REIT - Specialty industry mean.
  • An Operating Margin of 78.0% means the company generated $0.78  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Gaming & Leisure Properties:

  • The MRQ is 78.0%. The company is operating very efficient. +2
  • The TTM is 72.5%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ78.0%TTM72.5%+5.4%
TTM72.5%YOY94.0%-21.5%
TTM72.5%5Y85.6%-13.0%
5Y85.6%10Y72.4%+13.2%
4.3.2.2. Operating Ratio

Measures how efficient Gaming & Leisure Properties is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Specialty industry mean).
  • An Operation Ratio of 0.39 means that the operating costs are $0.39 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Gaming & Leisure Properties:

  • The MRQ is 0.392. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.301. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.392TTM0.301+0.091
TTM0.301YOY0.253+0.048
TTM0.3015Y0.309-0.008
5Y0.30910Y0.371-0.062
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Gaming & Leisure Properties.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Gaming & Leisure Properties is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Specialty industry mean).
  • A Current Ratio of 8.29 means the company has $8.29 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Gaming & Leisure Properties:

  • The MRQ is 8.285. The company is very able to pay all its short-term debts. +2
  • The TTM is 7.127. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ8.285TTM7.127+1.159
TTM7.127YOY4.797+2.330
TTM7.1275Y3.533+3.594
5Y3.53310Y4.224-0.692
4.4.3.2. Quick Ratio

Measures if Gaming & Leisure Properties is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Gaming & Leisure Properties to the REIT - Specialty industry mean.
  • A Quick Ratio of 9.30 means the company can pay off $9.30 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Gaming & Leisure Properties:

  • The MRQ is 9.298. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 7.617. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ9.298TTM7.617+1.682
TTM7.617YOY7.029+0.588
TTM7.6175Y6.182+1.435
5Y6.18210Y5.446+0.736
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Gaming & Leisure Properties.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Gaming & Leisure Properties assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Gaming & Leisure Properties to REIT - Specialty industry mean.
  • A Debt to Asset Ratio of 0.62 means that Gaming & Leisure Properties assets are financed with 61.7% credit (debt) and the remaining percentage (100% - 61.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Gaming & Leisure Properties:

  • The MRQ is 0.617. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.618. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.617TTM0.6180.000
TTM0.618YOY0.629-0.011
TTM0.6185Y0.680-0.063
5Y0.68010Y0.751-0.070
4.5.4.2. Debt to Equity Ratio

Measures if Gaming & Leisure Properties is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Gaming & Leisure Properties to the REIT - Specialty industry mean.
  • A Debt to Equity ratio of 175.9% means that company has $1.76 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Gaming & Leisure Properties:

  • The MRQ is 1.759. The company is just able to pay all its debts with equity.
  • The TTM is 1.757. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.759TTM1.757+0.002
TTM1.757YOY1.850-0.093
TTM1.7575Y2.315-0.557
5Y2.31510Y1.886+0.429
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Gaming & Leisure Properties generates.

  • Above 15 is considered overpriced but always compare Gaming & Leisure Properties to the REIT - Specialty industry mean.
  • A PE ratio of 14.89 means the investor is paying $14.89 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Gaming & Leisure Properties:

  • The EOD is 16.727. Based on the earnings, the company is fair priced.
  • The MRQ is 14.892. Based on the earnings, the company is underpriced. +1
  • The TTM is 16.502. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD16.727MRQ14.892+1.835
MRQ14.892TTM16.502-1.610
TTM16.502YOY18.261-1.758
TTM16.5025Y20.730-4.228
5Y20.73010Y8.347+12.382
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Gaming & Leisure Properties:

  • The EOD is 14.243. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.681. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.800. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD14.243MRQ12.681+1.562
MRQ12.681TTM12.800-0.119
TTM12.800YOY14.824-2.024
TTM12.8005Y18.874-6.074
5Y18.87410Y22.187-3.313
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Gaming & Leisure Properties is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Specialty industry mean).
  • A PB ratio of 2.75 means the investor is paying $2.75 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Gaming & Leisure Properties:

  • The EOD is 3.093. Based on the equity, the company is fair priced.
  • The MRQ is 2.754. Based on the equity, the company is underpriced. +1
  • The TTM is 2.867. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.093MRQ2.754+0.339
MRQ2.754TTM2.867-0.113
TTM2.867YOY3.314-0.447
TTM2.8675Y3.872-1.006
5Y3.87210Y-7.373+11.246
4.6.2. Total Gains per Share

2.4. Latest News of Gaming & Leisure Properties

Does Gaming & Leisure Properties still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Gaming & Leisure Properties to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-10-08
16:08
Is Gaming and Leisure Properties, Inc. (GLPI) the Most Undervalued REIT Stock to Buy Now?Read
2024-10-01
16:00
Gaming and Leisure Properties, Inc. Schedules Third Quarter 2024 Earnings Release and Conference CallRead
2024-09-30
13:30
Gaming and Leisure Properties Promotes Brandon Moore to Additional Role of PresidentRead
2024-09-14
23:31
Gaming and Leisure Properties, Inc. (GLPI): A Best Casino Stock that Pay Dividends?Read

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Gaming & Leisure Properties.

4.8.1. Institutions holding Gaming & Leisure Properties

Institutions are holding 90.367% of the shares of Gaming & Leisure Properties.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc13.77110.0328377867513058830.8161
2024-06-30BlackRock Inc11.93190.0335327400816685472.0845
2024-06-30Wellington Management Company LLP4.79670.106213161675-94249-0.711
2024-06-30State Street Corp4.36340.0237119727114864344.2349
2024-06-30Franklin Resources Inc4.14350.15811369526135120613.4874
2024-06-30Principal Financial Group Inc3.09450.2288491106-158304-1.8302
2024-06-30BAMCO Inc3.00611.0688248597-16105-0.1949
2024-06-30Dodge & Cox2.37790.1776524863924761.4377
2024-06-30Geode Capital Management, LLC2.15720.023559191712668484.721
2024-06-30Allspring Global Investments Holdings, LLC1.89240.38295192541-296619-5.4037
2024-06-30Morgan Stanley - Brokerage Accounts1.55010.01494253426-4381642-50.7424
2024-06-30Dimensional Fund Advisors, Inc.1.49590.048541045523502509.3293
2024-06-30T. Rowe Price Associates, Inc.1.22580.0182336362445345515.5817
2024-06-30FMR Inc1.20680.00963311366-802369-19.5046
2024-06-30NORGES BANK1.19580.0222328129641327314.4097
2024-06-30Jennison Associates LLC1.18580.09433253827492961.5383
2024-06-30Charles Schwab Investment Management Inc1.17770.02783231438432271.3558
2024-06-30Nuveen Asset Management, LLC1.13280.041131082261189733.98
2024-06-30Citadel Advisors Llc1.07780.0271295727438948015.1679
2024-06-30Bank of New York Mellon Corp1.00630.02372761119353111.2954
Total 63.78952.561175033170-724629-0.4%

4.9.2. Funds holding Gaming & Leisure Properties

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-08-31Vanguard Real Estate Index Investor3.96070.800310867800-13325-0.1225
2024-08-30iShares Core S&P Mid-Cap ETF3.12990.4981858829326640.031
2024-08-31Vanguard Total Stock Mkt Idx Inv2.98540.02488191646181560.2221
2024-08-31Vanguard Small Cap Index2.37820.22536525551186550.2867
2024-08-31Putnam Large Cap Value A1.95210.872653563031138752.1722
2024-06-30Baron Growth Retail1.93153.347530000000
2024-06-30Baron Small Cap Growth Strategy1.93153.3846530000000
2024-06-30Putnam US Large Cap Value Equity1.87710.85151504712676235.4809
2024-06-30Dodge & Cox Stock I1.62760.185446588100
2024-08-31Allspring Special Mid Cap Value Inst1.61871.64374441500972502.2386
2024-08-31Vanguard Small Cap Value Index Inv1.59530.3954377479-380-0.0087
2024-06-30Allspring Special US Mid Cap Value Eq1.53481.55074211250-57300-1.3424
2024-08-31Vanguard Institutional Extnd Mkt Idx Tr1.51250.1999415008382000.198
2024-06-30Vanguard Wellesley® Income Inv1.37780.344337804411839145.1137
2024-08-31Principal Real Estate Securities R50.91171.9609250155300
2024-06-30American Funds Income Fund of Amer A0.83470.0856229043300
2024-08-31SPDR® S&P MIDCAP 400 ETF Trust0.78940.49962166159102740.4766
2024-08-31Hartford Balanced Income Y0.77850.8723213601000
2024-06-30Baron Partners Retail0.6561.3869180000000
2024-08-31Hartford Equity Income Y0.64611.7569177276600
Total 34.029520.884593373619+649606+0.7%

5.3. Insider Transactions

Insiders are holding 4.266% of the shares of Gaming & Leisure Properties.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-30Desiree A BurkeSELL1297352.02
2024-08-23Brandon John MooreSELL3090050.05
2024-08-12E Scott UrdangSELL560548.89
2024-03-01E Scott UrdangBUY250045
2024-01-04Brandon John MooreSELL2662348.89
2024-01-04Matthew DemchykSELL2539148.87
2024-01-03Desiree A BurkeSELL160049.31
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in USD. All numbers in thousands.

Summary
Total Assets11,777,168
Total Liabilities7,272,243
Total Stockholder Equity4,134,311
 As reported
Total Liabilities 7,272,243
Total Stockholder Equity+ 4,134,311
Total Assets = 11,777,168

Assets

Total Assets11,777,168
Total Current Assets2,844,669
Long-term Assets8,932,499
Total Current Assets
Cash And Cash Equivalents 94,494
Short-term Investments 347,782
Net Receivables 2,402,393
Inventory 0
Total Current Assets  (as reported)2,844,669
Total Current Assets  (calculated)2,844,669
+/- 0
Long-term Assets
Property Plant Equipment 195,380
Intangible Assets 632,718
Other Assets 10,506,794
Long-term Assets  (as reported)8,932,499
Long-term Assets  (calculated)11,334,892
+/- 2,402,393

Liabilities & Shareholders' Equity

Total Current Liabilities343,338
Long-term Liabilities6,928,905
Total Stockholder Equity4,134,311
Total Current Liabilities
Short-term Debt 401,417
Accounts payable 4,455
Other Current Liabilities -315,705
Total Current Liabilities  (as reported)343,338
Total Current Liabilities  (calculated)90,167
+/- 253,171
Long-term Liabilities
Long term Debt 6,632,842
Capital Lease Obligations 256,479
Long-term Liabilities Other 39,584
Long-term Liabilities  (as reported)6,928,905
Long-term Liabilities  (calculated)6,928,905
+/-0
Total Stockholder Equity
Common Stock2,715
Retained Earnings -1,928,360
Other Stockholders Equity 6,059,956
Total Stockholder Equity (as reported)4,134,311
Total Stockholder Equity (calculated)4,134,311
+/-0
Other
Capital Stock2,715
Cash and Short Term Investments 442,276
Common Stock Shares Outstanding 272,065
Current Deferred Revenue253,171
Liabilities and Stockholders Equity 11,777,168
Net Debt 6,794,827
Net Invested Capital 10,767,153
Net Working Capital 2,501,331
Property Plant and Equipment Gross 195,380
Short Long Term Debt Total 6,889,321



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302011-12-31
> Total Assets 
261,342
0
267,075
0
265,470
267,183
2,609,239
2,561,886
2,581,677
2,595,437
2,564,580
2,552,477
2,515,974
2,516,115
2,448,155
2,436,229
7,149,062
7,421,320
7,369,330
7,314,399
7,357,220
7,334,808
7,246,882
7,220,447
7,288,560
8,295,898
8,577,293
8,646,832
8,563,864
8,504,752
8,434,298
8,899,161
8,665,425
8,636,983
9,034,368
9,013,490
9,099,319
9,284,773
10,690,449
10,720,480
10,657,734
10,775,736
10,930,386
11,116,095
11,031,937
11,235,621
11,806,658
11,784,021
11,777,168
11,777,16811,784,02111,806,65811,235,62111,031,93711,116,09510,930,38610,775,73610,657,73410,720,48010,690,4499,284,7739,099,3199,013,4909,034,3688,636,9838,665,4258,899,1618,434,2988,504,7528,563,8648,646,8328,577,2938,295,8987,288,5607,220,4477,246,8827,334,8087,357,2207,314,3997,369,3307,421,3207,149,0622,436,2292,448,1552,516,1152,515,9742,552,4772,564,5802,595,4372,581,6772,561,8862,609,239267,183265,4700267,0750261,342
   > Total Current Assets 
0
0
16,712
0
0
23,840
308,571
121,185
119,545
114,086
125,142
135,510
123,979
145,283
136,854
155,112
2,874,421
2,848,307
2,780,944
2,737,582
2,721,755
2,722,648
2,688,145
2,686,132
2,770,786
3,787,224
373,434
337,480
331,366
331,905
334,735
867,773
322,632
108,089
549,997
592,658
292,685
542,151
2,003,993
2,101,469
1,958,153
1,934,921
2,142,278
1,921,114
1,901,239
2,118,991
2,746,625
2,792,791
2,844,669
2,844,6692,792,7912,746,6252,118,9911,901,2391,921,1142,142,2781,934,9211,958,1532,101,4692,003,993542,151292,685592,658549,997108,089322,632867,773334,735331,905331,366337,480373,4343,787,2242,770,7862,686,1322,688,1452,722,6482,721,7552,737,5822,780,9442,848,3072,874,421155,112136,854145,283123,979135,510125,142114,086119,545121,185308,57123,8400016,71200
       Cash And Cash Equivalents 
17,146
0
14,562
0
18,400
18,550
285,221
48,278
41,679
31,334
35,973
45,367
31,059
42,740
41,875
61,561
23,739
25,359
36,556
23,361
29,510
43,634
29,054
45,420
144,472
1,162,774
25,783
30,334
24,739
25,556
26,823
559,545
74,050
105,894
486,451
520,740
147,594
423,224
724,595
156,020
6,286
59,026
239,083
6,822
9,450
81,149
683,983
211,533
94,494
94,494211,533683,98381,1499,4506,822239,08359,0266,286156,020724,595423,224147,594520,740486,451105,89474,050559,54526,82325,55624,73930,33425,7831,162,774144,47245,42029,05443,63429,51023,36136,55625,35923,73961,56141,87542,74031,05945,36735,97331,33441,67948,278285,22118,55018,400014,562017,146
       Short-term Investments 
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
0
0
0
0
0
7,797,734
7,777,551
1,867,721
1,870,639
1,875,895
1,903,195
0
0
0
0
343,244
347,782
347,782343,24400001,903,1951,875,8951,870,6391,867,7217,777,5517,797,7340000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
418
0
41,000
36,000
35,000
34,000
33,463
32,925
32,388
29,350
27,813
2,773,995
2,755,454
2,736,911
2,706,099
2,687,866
2,669,252
2,650,639
2,632,430
2,621,897
2,614,389
316,684
303,684
303,684
303,684
303,684
303,684
246,000
0
0
0
0
0
1,201,670
1,867,721
1,870,639
1,875,895
1,903,195
1,914,292
1,891,789
2,037,842
2,062,642
2,238,014
2,402,393
2,402,3932,238,0142,062,6422,037,8421,891,7891,914,2921,903,1951,875,8951,870,6391,867,7211,201,67000000246,000303,684303,684303,684303,684303,684316,6842,614,3892,621,8972,632,4302,650,6392,669,2522,687,8662,706,0992,736,9112,755,4542,773,99527,81329,35032,38832,92533,46334,00035,00036,00041,000041800000
       Inventory 
0
0
0
0
0
0
0
7,667
4,779
10,026
9,915
9,036
5,389
9,318
7,908
7,362
6,185
9,511
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,867,721
1,870,639
59,026
0
0
9,450
81,149
683,983
554,777
0
0554,777683,98381,1499,4500059,0261,870,6391,867,7210000000000000000000009,5116,1857,3627,9089,3185,3899,0369,91510,0264,7797,6670000000
   > Long-term Assets 
0
0
250,363
0
0
243,343
2,300,668
2,440,701
2,462,132
2,481,351
2,439,438
2,416,967
2,391,995
2,370,832
2,311,301
2,281,117
4,274,641
4,573,013
4,588,386
4,576,817
4,635,465
4,612,160
4,558,737
4,534,315
4,517,774
4,508,674
8,203,859
8,309,352
8,232,498
8,172,847
8,099,563
8,031,388
8,342,793
8,528,894
8,484,371
8,420,832
8,806,634
8,742,622
8,686,456
8,619,011
8,699,581
8,840,815
8,788,108
9,194,981
9,130,698
9,116,630
9,060,033
8,991,230
8,932,499
8,932,4998,991,2309,060,0339,116,6309,130,6989,194,9818,788,1088,840,8158,699,5818,619,0118,686,4568,742,6228,806,6348,420,8328,484,3718,528,8948,342,7938,031,3888,099,5638,172,8478,232,4988,309,3528,203,8594,508,6744,517,7744,534,3154,558,7374,612,1604,635,4654,576,8174,588,3864,573,0134,274,6412,281,1172,311,3012,370,8322,391,9952,416,9672,439,4382,481,3512,462,1322,440,7012,300,668243,34300250,36300
       Property Plant Equipment 
0
0
118,954
0
0
111,185
139,121
141,886
139,010
136,139
134,028
136,533
134,741
131,916
129,747
126,755
124,246
121,382
119,427
116,447
114,413
110,231
108,293
106,259
104,312
102,429
100,884
301,051
960,146
297,219
932,814
275,819
273,809
271,839
849,815
845,851
264,935
225,495
864,796
845,316
841,537
837,785
181,243
217,694
198,382
196,749
196,254
195,928
195,380
195,380195,928196,254196,749198,382217,694181,243837,785841,537845,316864,796225,495264,935845,851849,815271,839273,809275,819932,814297,219960,146301,051100,884102,429104,312106,259108,293110,231114,413116,447119,427121,382124,246126,755129,747131,916134,741136,533134,028136,139139,010141,886139,121111,18500118,95400
       Goodwill 
75,521
0
75,521
0
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
75,521
16,067
16,067
16,067
16,067
16,067
16,067
16,067
16,067
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000016,06716,06716,06716,06716,06716,06716,06716,06775,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,52175,521075,521075,521
       Long Term Investments 
0
0
0
0
0
0
0
41,000
0
0
0
0
0
0
0
0
2,746,720
2,728,716
2,710,711
2,693,099
2,674,866
2,656,252
2,637,639
2,619,430
2,608,400
2,600,398
303,684
303,684
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000303,684303,6842,600,3982,608,4002,619,4302,637,6392,656,2522,674,8662,693,0992,710,7112,728,7162,746,7200000000041,0000000000
       Intangible Assets 
85,098
0
9,577
0
85,098
9,577
9,577
9,577
9,577
9,577
9,577
9,577
9,577
9,577
9,577
9,577
604,957
602,646
600,335
598,024
655,180
652,453
649,725
646,998
644,270
641,543
682,784
679,695
9,577
667,268
9,577
661,228
658,208
655,187
617,858
615,015
679,534
675,128
668,683
662,693
659,403
656,113
652,824
649,534
646,245
642,546
639,270
635,994
632,718
632,718635,994639,270642,546646,245649,534652,824656,113659,403662,693668,683675,128679,534615,015617,858655,187658,208661,2289,577667,2689,577679,695682,784641,543644,270646,998649,725652,453655,180598,024600,335602,646604,9579,5779,5779,5779,5779,5779,5779,5779,5779,5779,5779,57785,09809,577085,098
       Long-term Assets Other 
0
0
134
0
0
134
17,041
13,275
14,313
14,845
383
419
424
385
387
388
1,373
1,306
50,090
67,957
72,795
80,738
58,675
64,078
76,807
99,569
67,486
31,415
30,959
31,501
34,494
26,469
32,025
34,063
36,877
34,740
36,427
36,491
7,152,977
7,111,002
7,198,641
7,346,917
7,954,041
8,327,753
8,286,071
8,277,335
8,224,509
8,159,308
22,144
22,1448,159,3088,224,5098,277,3358,286,0718,327,7537,954,0417,346,9177,198,6417,111,0027,152,97736,49136,42734,74036,87734,06332,02526,46934,49431,50130,95931,41567,48699,56976,80764,07858,67580,73872,79567,95750,0901,3061,37338838738542441938314,84514,31313,27517,0411340013400
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
679
808
1,308
1,968
2,447
2,500
3,293
3,384
3,922
4,678
5,246
5,898
4,478
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
000000000000000000000000004,4785,8985,2464,6783,9223,3843,2932,5002,4471,9681,3088086790000000000
> Total Liabilities 
41,431
0
30,745
0
21,227
22,845
2,466,810
2,629,914
2,654,599
2,673,336
2,689,316
2,678,017
2,651,821
2,752,701
2,701,669
2,695,044
4,762,890
4,971,660
4,935,461
4,907,063
4,838,453
4,841,704
4,788,635
4,803,599
4,909,792
5,937,502
6,311,686
6,439,148
6,405,177
6,398,120
6,360,053
6,886,856
6,562,660
6,427,707
6,359,350
6,366,847
6,397,588
6,407,034
7,300,309
7,251,995
7,209,072
6,828,389
6,812,290
6,997,904
6,929,063
6,925,411
7,297,704
7,286,204
7,272,243
7,272,2437,286,2047,297,7046,925,4116,929,0636,997,9046,812,2906,828,3897,209,0727,251,9957,300,3096,407,0346,397,5886,366,8476,359,3506,427,7076,562,6606,886,8566,360,0536,398,1206,405,1776,439,1486,311,6865,937,5024,909,7924,803,5994,788,6354,841,7044,838,4534,907,0634,935,4614,971,6604,762,8902,695,0442,701,6692,752,7012,651,8212,678,0172,689,3162,673,3362,654,5992,629,9142,466,81022,84521,227030,745041,431
   > Total Current Liabilities 
33,876
0
22,328
0
14,276
17,853
112,528
126,831
126,531
125,553
78,467
100,915
85,116
211,051
191,198
225,957
249,196
309,818
250,779
312,849
293,871
368,213
320,100
375,195
375,723
460,701
431,869
416,267
380,573
422,505
411,190
424,994
583,926
462,712
412,114
418,891
408,454
421,410
476,887
422,329
425,713
426,420
420,374
403,368
396,801
396,490
382,468
362,878
343,338
343,338362,878382,468396,490396,801403,368420,374426,420425,713422,329476,887421,410408,454418,891412,114462,712583,926424,994411,190422,505380,573416,267431,869460,701375,723375,195320,100368,213293,871312,849250,779309,818249,196225,957191,198211,05185,116100,91578,467125,553126,531126,831112,52817,85314,276022,328033,876
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
81
99
100
101
102
104
105
106
112
70,000
15,000
61,529
35,399
41,395
49,811
61,839
402,000
341,000
340,000
60,000
46,000
1,174,600
182,856
182,466
152,203
151,904
186,928
186,481
237,254
236,843
236,448
53,669
235,757
272,293
253,077
251,512
2,244
401,805
401,417
401,417401,8052,244251,512253,077272,293235,75753,669236,448236,843237,254186,481186,928151,904152,203182,466182,8561,174,60046,00060,000340,000341,000402,00061,83949,81141,39535,39961,52915,00070,00011210610510410210110099810000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
2,570,361
0
0
0
2,510,341
104
105
106
4,664,965
4,573,194
4,521,423
4,449,652
4,442,880
4,401,107
4,506,744
0
0
0
0
60,000
46,000
1,174,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000001,174,60046,00060,00000004,506,7444,401,1074,442,8804,449,6524,521,4234,573,1944,664,9651061051042,510,3410002,570,3610000000000
       Accounts payable 
6,754
0
251
0
6,443
6,007
21,397
24,594
49,074
18,448
4,409
3,301
2,441
2,637
406
490
244
588
1,079
955
432
435
715
492
461
1,851
2,511
702
171
166
1,006
339
1,124
842
375
168
585
152
779
3,625
6,495
6,939
6,561
6,931
5,084
14,433
7,011
4,692
4,455
4,4554,6927,01114,4335,0846,9316,5616,9396,4953,6257791525851683758421,1243391,0061661717022,5111,8514614927154354329551,0795882444904062,6372,4413,3014,40918,44849,07424,59421,3976,0076,443025106,754
       Other Current Liabilities 
5,422
0
22,077
0
4,127
11,846
91,131
102,237
77,457
107,105
15,788
32,005
3,109
114,890
83,311
104,028
113,556
159,317
83,536
59,597
79,649
90,842
51,963
84,668
60,195
115,837
-266,553
-227,990
-270,796
42,498
35,699
-1,087,074
-115,549
-89,446
-73,525
-65,414
-110,464
-95,740
-90,214
-145,664
-147,821
38,266
-146,718
-191,878
-168,631
-167,784
88,320
-312,651
-315,705
-315,705-312,65188,320-167,784-168,631-191,878-146,71838,266-147,821-145,664-90,214-95,740-110,464-65,414-73,525-89,446-115,549-1,087,07435,69942,498-270,796-227,990-266,553115,83760,19584,66851,96390,84279,64959,59783,536159,317113,556104,02883,311114,8903,10932,00515,788107,10577,457102,23791,13111,8464,127022,07705,422
   > Long-term Liabilities 
0
0
8,417
0
0
4,992
2,354,282
2,503,083
2,528,068
2,547,783
2,610,849
2,577,102
2,566,705
2,541,650
2,510,471
2,469,087
4,513,694
4,661,842
4,684,682
4,594,214
4,544,582
4,473,491
4,468,535
4,428,404
4,534,069
5,476,801
5,879,817
6,022,881
6,024,604
5,975,615
5,948,863
6,461,862
5,978,734
5,964,995
5,947,236
5,947,956
5,989,134
5,985,624
6,823,422
6,829,666
6,783,359
6,401,969
6,391,916
6,594,536
6,532,262
6,528,921
6,915,236
6,923,326
6,928,905
6,928,9056,923,3266,915,2366,528,9216,532,2626,594,5366,391,9166,401,9696,783,3596,829,6666,823,4225,985,6245,989,1345,947,9565,947,2365,964,9955,978,7346,461,8625,948,8635,975,6156,024,6046,022,8815,879,8175,476,8014,534,0694,428,4044,468,5354,473,4914,544,5824,594,2144,684,6824,661,8424,513,6942,469,0872,510,4712,541,6502,566,7052,577,1022,610,8492,547,7832,528,0682,503,0832,354,2824,992008,41700
       Long term Debt Total 
0
0
0
0
0
0
2,350,000
2,500,000
2,526,000
2,546,000
2,609,406
2,576,364
2,566,339
2,541,313
2,510,239
2,468,881
4,513,347
4,661,577
4,664,965
4,573,194
4,521,423
4,449,652
4,442,880
4,401,107
4,506,744
5,449,147
5,853,497
5,795,122
5,796,990
5,749,136
5,737,962
6,255,714
0
0
0
0
0
0
6,552,372
6,555,077
6,522,306
6,126,143
6,128,468
6,291,470
6,248,838
0
0
0
0
00006,248,8386,291,4706,128,4686,126,1436,522,3066,555,0776,552,3720000006,255,7145,737,9625,749,1365,796,9905,795,1225,853,4975,449,1474,506,7444,401,1074,442,8804,449,6524,521,4234,573,1944,664,9654,661,5774,513,3472,468,8812,510,2392,541,3132,566,3392,576,3642,609,4062,546,0002,526,0002,500,0002,350,000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
679
808
1,308
1,968
2,447
2,500
3,293
3,384
3,922
4,678
5,246
5,898
4,478
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
000000000000000000000000004,4785,8985,2464,6783,9223,3843,2932,5002,4471,9681,3088086790000000000
       Other Liabilities 
0
0
0
0
0
0
18,789
0
0
0
52,997
0
0
93,423
107,379
121,335
135,291
149,807
185,616
203,053
221,655
238,966
257,434
275,937
292,581
308,828
320,231
327,909
336,714
344,823
355,415
359,979
543,043
399,127
373,405
371,160
374,050
367,663
362,864
365,271
355,196
367,287
352,465
0
0
0
0
0
0
000000352,465367,287355,196365,271362,864367,663374,050371,160373,405399,127543,043359,979355,415344,823336,714327,909320,231308,828292,581275,937257,434238,966221,655203,053185,616149,807135,291121,335107,37993,4230052,99700018,789000000
       Deferred Long Term Liability 
0
0
0
0
0
0
4,282
3,083
2,068
1,783
51,554
65,510
79,466
93,423
107,379
121,335
135,291
149,807
166,052
182,297
198,790
215,407
232,023
248,640
265,256
281,174
293,911
302,555
311,198
319,841
328,485
337,461
515,802
369,184
333,420
332,632
331,785
330,517
0
0
0
0
0
0
0
0
0
0
0
00000000000330,517331,785332,632333,420369,184515,802337,461328,485319,841311,198302,555293,911281,174265,256248,640232,023215,407198,790182,297166,052149,807135,291121,335107,37993,42379,46665,51051,5541,7832,0683,0834,282000000
> Total Stockholder Equity
219,911
0
236,330
0
244,243
244,338
142,429
-68,028
-72,922
-77,899
-124,736
-125,540
-135,847
-236,586
-253,514
-258,815
2,386,172
2,449,660
2,433,869
2,407,336
2,518,767
2,493,104
2,458,247
2,416,848
2,378,768
2,358,396
2,265,607
2,207,684
2,158,687
2,106,632
2,074,245
2,012,305
2,102,765
2,209,276
2,675,018
2,646,643
2,701,731
2,877,739
3,185,013
3,128,974
3,109,872
3,607,485
3,777,958
3,765,227
3,750,912
3,958,538
4,156,905
4,127,218
4,134,311
4,134,3114,127,2184,156,9053,958,5383,750,9123,765,2273,777,9583,607,4853,109,8723,128,9743,185,0132,877,7392,701,7312,646,6432,675,0182,209,2762,102,7652,012,3052,074,2452,106,6322,158,6872,207,6842,265,6072,358,3962,378,7682,416,8482,458,2472,493,1042,518,7672,407,3362,433,8692,449,6602,386,172-258,815-253,514-236,586-135,847-125,540-124,736-77,899-72,922-68,028142,429244,338244,2430236,3300219,911
   Common Stock
0
0
0
0
0
0
887
1,118
1,123
1,124
1,130
1,142
1,144
1,147
1,156
1,170
2,034
2,071
2,077
2,081
2,122
2,126
2,127
2,135
2,137
2,140
2,142
2,146
2,147
2,147
2,147
2,151
2,178
2,207
2,325
2,328
2,343
2,380
2,472
2,475
2,475
2,575
2,607
2,624
2,626
2,670
2,709
2,715
2,715
2,7152,7152,7092,6702,6262,6242,6072,5752,4752,4752,4722,3802,3432,3282,3252,2072,1782,1512,1472,1472,1472,1462,1422,1402,1372,1352,1272,1262,1222,0812,0772,0712,0341,1701,1561,1471,1441,1421,1301,1241,1231,118887000000
   Retained Earnings 
142,055
0
164,974
0
172,887
175,568
137,891
-931,734
-943,906
-953,458
-1,014,726
-1,030,290
-1,047,216
-1,156,401
-1,189,890
-1,222,811
-1,262,999
-1,297,916
-1,328,937
-1,364,247
-1,399,683
-1,436,808
-1,477,709
-1,516,064
-1,558,886
-1,589,136
-1,689,038
-1,742,230
-1,795,409
-1,851,070
-1,887,285
-1,941,187
-1,854,706
-1,753,792
-1,612,096
-1,636,408
-1,655,255
-1,665,799
-1,771,402
-1,823,139
-1,846,549
-1,808,346
-1,798,216
-1,869,643
-1,903,326
-1,911,623
-1,897,913
-1,930,027
-1,928,360
-1,928,360-1,930,027-1,897,913-1,911,623-1,903,326-1,869,643-1,798,216-1,808,346-1,846,549-1,823,139-1,771,402-1,665,799-1,655,255-1,636,408-1,612,096-1,753,792-1,854,706-1,941,187-1,887,285-1,851,070-1,795,409-1,742,230-1,689,038-1,589,136-1,558,886-1,516,064-1,477,709-1,436,808-1,399,683-1,364,247-1,328,937-1,297,916-1,262,999-1,222,811-1,189,890-1,156,401-1,047,216-1,030,290-1,014,726-953,458-943,906-931,734137,891175,568172,8870164,9740142,055
   Capital Surplus 
0
0
0
0
0
0
3,651
862,588
869,861
874,435
888,860
903,608
910,225
918,668
935,220
962,826
3,647,137
3,745,505
3,760,729
3,769,502
3,916,328
3,927,786
3,933,829
3,930,777
3,935,517
3,945,392
3,952,503
3,947,768
3,951,949
3,955,555
3,959,383
3,951,341
3,955,293
3,960,861
4,284,789
4,280,723
4,354,643
4,541,158
4,953,943
4,949,638
4,953,946
5,413,256
5,573,567
5,632,246
5,651,612
0
0
0
0
00005,651,6125,632,2465,573,5675,413,2564,953,9464,949,6384,953,9434,541,1584,354,6434,280,7234,284,7893,960,8613,955,2933,951,3413,959,3833,955,5553,951,9493,947,7683,952,5033,945,3923,935,5173,930,7773,933,8293,927,7863,916,3283,769,5023,760,7293,745,5053,647,137962,826935,220918,668910,225903,608888,860874,435869,861862,5883,651000000
   Treasury Stock0000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
166,018
0
0
173,055
109,495
971,848
982,175
989,941
1,007,630
1,025,774
1,035,942
1,047,968
1,066,555
1,097,409
3,785,067
3,886,496
3,904,912
3,915,761
4,064,225
4,078,276
4,087,078
4,086,883
4,093,740
4,106,458
4,116,357
4,114,494
4,120,658
4,126,209
4,131,585
4,125,826
4,131,804
4,131,073
4,381,285
4,378,572
4,453,910
4,541,158
4,953,943
4,949,638
4,953,946
5,413,256
5,573,567
5,632,246
5,651,612
5,867,491
6,052,109
6,054,530
6,059,956
6,059,9566,054,5306,052,1095,867,4915,651,6125,632,2465,573,5675,413,2564,953,9464,949,6384,953,9434,541,1584,453,9104,378,5724,381,2854,131,0734,131,8044,125,8264,131,5854,126,2094,120,6584,114,4944,116,3574,106,4584,093,7404,086,8834,087,0784,078,2764,064,2253,915,7613,904,9123,886,4963,785,0671,097,4091,066,5551,047,9681,035,9421,025,7741,007,630989,941982,175971,848109,495173,05500166,01800



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.