0000921738--12-312023Q1FALSEhttp://fasb.org/us-gaap/2022#AccountingStandardsUpdate202006Memberhttp://fasb.org/us-gaap/2022#AccountingStandardsUpdate202006MemberP1Y33.330.00100009217382023-01-012023-03-3100009217382023-05-01xbrli:shares0000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel1Member2023-03-31iso4217:USD00009217382023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2023-03-3100009217382022-12-310000921738us-gaap:SeriesBPreferredStockMember2023-03-31iso4217:USDxbrli:shares0000921738us-gaap:SeriesBPreferredStockMember2022-12-310000921738us-gaap:SeriesCPreferredStockMember2022-12-310000921738us-gaap:SeriesCPreferredStockMember2023-03-310000921738us-gaap:SeriesDPreferredStockMember2023-03-310000921738us-gaap:SeriesDPreferredStockMember2022-12-310000921738penn:CommonStockNonExchangeableMember2023-03-310000921738penn:CommonStockNonExchangeableMember2022-12-310000921738penn:CommonStockExchangeableMember2023-03-310000921738penn:CommonStockExchangeableMember2022-12-310000921738us-gaap:CasinoMember2023-01-012023-03-310000921738us-gaap:CasinoMember2022-01-012022-03-310000921738penn:FoodBeverageHotelAndOtherMember2023-01-012023-03-310000921738penn:FoodBeverageHotelAndOtherMember2022-01-012022-03-3100009217382022-01-012022-03-310000921738us-gaap:PreferredStockMember2022-12-310000921738us-gaap:CommonStockMemberpenn:CommonStockNonExchangeableMember2022-12-310000921738us-gaap:CommonStockMemberpenn:CommonStockExchangeableMember2022-12-310000921738us-gaap:TreasuryStockCommonMember2022-12-310000921738us-gaap:AdditionalPaidInCapitalMember2022-12-310000921738us-gaap:RetainedEarningsMember2022-12-310000921738us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310000921738us-gaap:ParentMember2022-12-310000921738us-gaap:NoncontrollingInterestMember2022-12-310000921738us-gaap:CommonStockMemberpenn:CommonStockNonExchangeableMember2023-01-012023-03-310000921738us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-310000921738us-gaap:ParentMember2023-01-012023-03-310000921738us-gaap:TreasuryStockCommonMember2023-01-012023-03-310000921738us-gaap:PreferredStockMember2023-01-012023-03-310000921738us-gaap:CommonStockMemberpenn:CommonStockExchangeableMember2023-01-012023-03-3100009217382022-01-012022-12-310000921738srt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310000921738us-gaap:ParentMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310000921738srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-12-310000921738us-gaap:RetainedEarningsMember2023-01-012023-03-310000921738us-gaap:NoncontrollingInterestMember2023-01-012023-03-310000921738us-gaap:CommonStockMember2023-01-012023-03-310000921738us-gaap:PreferredStockMember2023-03-310000921738us-gaap:CommonStockMemberpenn:CommonStockNonExchangeableMember2023-03-310000921738us-gaap:CommonStockMemberpenn:CommonStockExchangeableMember2023-03-310000921738us-gaap:TreasuryStockCommonMember2023-03-310000921738us-gaap:AdditionalPaidInCapitalMember2023-03-310000921738us-gaap:RetainedEarningsMember2023-03-310000921738us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-03-310000921738us-gaap:ParentMember2023-03-310000921738us-gaap:NoncontrollingInterestMember2023-03-310000921738us-gaap:PreferredStockMember2021-12-310000921738us-gaap:CommonStockMemberpenn:CommonStockNonExchangeableMember2021-12-310000921738us-gaap:CommonStockMemberpenn:CommonStockExchangeableMember2021-12-310000921738us-gaap:TreasuryStockCommonMember2021-12-310000921738us-gaap:AdditionalPaidInCapitalMember2021-12-310000921738us-gaap:RetainedEarningsMember2021-12-310000921738us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310000921738us-gaap:ParentMember2021-12-310000921738us-gaap:NoncontrollingInterestMember2021-12-3100009217382021-12-310000921738us-gaap:CommonStockMemberpenn:CommonStockNonExchangeableMember2022-01-012022-03-310000921738us-gaap:AdditionalPaidInCapitalMember2022-01-012022-03-310000921738us-gaap:ParentMember2022-01-012022-03-310000921738us-gaap:TreasuryStockCommonMember2022-01-012022-03-310000921738us-gaap:PreferredStockMember2022-01-012022-03-310000921738us-gaap:CommonStockMember2022-01-012022-03-310000921738us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-03-3100009217382021-01-012021-12-310000921738us-gaap:AdditionalPaidInCapitalMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2021-12-310000921738us-gaap:RetainedEarningsMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2021-12-310000921738us-gaap:ParentMembersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2021-12-310000921738srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2021-12-310000921738us-gaap:RetainedEarningsMember2022-01-012022-03-310000921738us-gaap:NoncontrollingInterestMember2022-01-012022-03-310000921738us-gaap:PreferredStockMember2022-03-310000921738us-gaap:CommonStockMemberpenn:CommonStockNonExchangeableMember2022-03-310000921738us-gaap:CommonStockMemberpenn:CommonStockExchangeableMember2022-03-310000921738us-gaap:TreasuryStockCommonMember2022-03-310000921738us-gaap:AdditionalPaidInCapitalMember2022-03-310000921738us-gaap:RetainedEarningsMember2022-03-310000921738us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-03-310000921738us-gaap:ParentMember2022-03-310000921738us-gaap:NoncontrollingInterestMember2022-03-3100009217382022-03-3100009217382022-08-04penn:propertypenn:statepenn:jurisdictionpenn:memberpenn:segment0000921738penn:JackpotNevadaMember2023-03-31penn:facility0000921738penn:JackpotNevadaMember2023-01-012023-03-310000921738penn:BarstoolSportsIncMember2023-03-31xbrli:pure0000921738penn:KansasEntertainmentLLCMember2023-03-310000921738us-gaap:FoodAndBeverageMember2023-01-012023-03-310000921738us-gaap:FoodAndBeverageMember2022-01-012022-03-310000921738us-gaap:OccupancyMember2023-01-012023-03-310000921738us-gaap:OccupancyMember2022-01-012022-03-310000921738us-gaap:ProductAndServiceOtherMember2023-01-012023-03-310000921738us-gaap:ProductAndServiceOtherMember2022-01-012022-03-310000921738penn:ContractWithCustomerLiabilityLoyaltyCreditMember2023-03-310000921738penn:ContractWithCustomerLiabilityLoyaltyCreditMember2022-12-310000921738penn:ContractWithCustomerLiabilityLoyaltyCreditMember2023-01-012023-03-310000921738penn:ContractWithCustomerLiabilityAdvancePaymentsOnGoodsAndServicesYetToBeProvidedAndUnpaidWagersMember2023-03-310000921738penn:ContractWithCustomerLiabilityAdvancePaymentsOnGoodsAndServicesYetToBeProvidedAndUnpaidWagersMember2022-12-310000921738penn:OnlineSportsBettingAndIGamingMarketAccessMember2023-03-310000921738penn:OnlineSportsBettingAndIGamingMarketAccessMember2022-12-310000921738us-gaap:NaturalDisastersAndOtherCasualtyEventsMember2020-08-272020-08-27penn:week0000921738us-gaap:NaturalDisastersAndOtherCasualtyEventsMember2023-01-012023-03-310000921738us-gaap:NaturalDisastersAndOtherCasualtyEventsMember2022-01-012022-03-310000921738us-gaap:NaturalDisastersAndOtherCasualtyEventsMember2022-01-012022-12-310000921738us-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMemberus-gaap:CasinoMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberus-gaap:CasinoMemberpenn:SouthSegmentMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberus-gaap:CasinoMemberpenn:WestSegmentMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberus-gaap:CasinoMemberpenn:MidwestSegmentMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMemberus-gaap:CasinoMember2023-01-012023-03-310000921738us-gaap:CorporateNonSegmentMemberus-gaap:CasinoMember2023-01-012023-03-310000921738us-gaap:CasinoMemberus-gaap:IntersegmentEliminationMember2023-01-012023-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMember2023-01-012023-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:OperatingSegmentsMemberpenn:SouthSegmentMember2023-01-012023-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:OperatingSegmentsMemberpenn:WestSegmentMember2023-01-012023-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMember2023-01-012023-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMember2023-01-012023-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:CorporateNonSegmentMember2023-01-012023-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:IntersegmentEliminationMember2023-01-012023-03-310000921738us-gaap:OccupancyMemberus-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMember2023-01-012023-03-310000921738us-gaap:OccupancyMemberus-gaap:OperatingSegmentsMemberpenn:SouthSegmentMember2023-01-012023-03-310000921738us-gaap:OccupancyMemberus-gaap:OperatingSegmentsMemberpenn:WestSegmentMember2023-01-012023-03-310000921738us-gaap:OccupancyMemberus-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMember2023-01-012023-03-310000921738us-gaap:OccupancyMemberus-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMember2023-01-012023-03-310000921738us-gaap:OccupancyMemberus-gaap:CorporateNonSegmentMember2023-01-012023-03-310000921738us-gaap:OccupancyMemberus-gaap:IntersegmentEliminationMember2023-01-012023-03-310000921738us-gaap:AdvertisingMemberus-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMember2023-01-012023-03-310000921738us-gaap:AdvertisingMemberus-gaap:OperatingSegmentsMemberpenn:SouthSegmentMember2023-01-012023-03-310000921738us-gaap:AdvertisingMemberus-gaap:OperatingSegmentsMemberpenn:WestSegmentMember2023-01-012023-03-310000921738us-gaap:AdvertisingMemberus-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMember2023-01-012023-03-310000921738us-gaap:AdvertisingMemberus-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMember2023-01-012023-03-310000921738us-gaap:AdvertisingMemberus-gaap:CorporateNonSegmentMember2023-01-012023-03-310000921738us-gaap:AdvertisingMemberus-gaap:IntersegmentEliminationMember2023-01-012023-03-310000921738us-gaap:AdvertisingMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMemberus-gaap:RetailMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:SouthSegmentMemberus-gaap:RetailMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:WestSegmentMemberus-gaap:RetailMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMemberus-gaap:RetailMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMemberus-gaap:RetailMember2023-01-012023-03-310000921738us-gaap:CorporateNonSegmentMemberus-gaap:RetailMember2023-01-012023-03-310000921738us-gaap:IntersegmentEliminationMemberus-gaap:RetailMember2023-01-012023-03-310000921738us-gaap:RetailMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMemberus-gaap:ProductAndServiceOtherMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:SouthSegmentMemberus-gaap:ProductAndServiceOtherMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:WestSegmentMemberus-gaap:ProductAndServiceOtherMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMemberus-gaap:ProductAndServiceOtherMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMemberus-gaap:ProductAndServiceOtherMember2023-01-012023-03-310000921738us-gaap:CorporateNonSegmentMemberus-gaap:ProductAndServiceOtherMember2023-01-012023-03-310000921738us-gaap:IntersegmentEliminationMemberus-gaap:ProductAndServiceOtherMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:SouthSegmentMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:WestSegmentMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMember2023-01-012023-03-310000921738us-gaap:CorporateNonSegmentMember2023-01-012023-03-310000921738us-gaap:IntersegmentEliminationMember2023-01-012023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMemberus-gaap:CasinoMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberus-gaap:CasinoMemberpenn:SouthSegmentMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberus-gaap:CasinoMemberpenn:WestSegmentMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberus-gaap:CasinoMemberpenn:MidwestSegmentMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMemberus-gaap:CasinoMember2022-01-012022-03-310000921738us-gaap:CorporateNonSegmentMemberus-gaap:CasinoMember2022-01-012022-03-310000921738us-gaap:CasinoMemberus-gaap:IntersegmentEliminationMember2022-01-012022-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMember2022-01-012022-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:OperatingSegmentsMemberpenn:SouthSegmentMember2022-01-012022-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:OperatingSegmentsMemberpenn:WestSegmentMember2022-01-012022-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMember2022-01-012022-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMember2022-01-012022-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:CorporateNonSegmentMember2022-01-012022-03-310000921738us-gaap:FoodAndBeverageMemberus-gaap:IntersegmentEliminationMember2022-01-012022-03-310000921738us-gaap:OccupancyMemberus-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMember2022-01-012022-03-310000921738us-gaap:OccupancyMemberus-gaap:OperatingSegmentsMemberpenn:SouthSegmentMember2022-01-012022-03-310000921738us-gaap:OccupancyMemberus-gaap:OperatingSegmentsMemberpenn:WestSegmentMember2022-01-012022-03-310000921738us-gaap:OccupancyMemberus-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMember2022-01-012022-03-310000921738us-gaap:OccupancyMemberus-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMember2022-01-012022-03-310000921738us-gaap:OccupancyMemberus-gaap:CorporateNonSegmentMember2022-01-012022-03-310000921738us-gaap:OccupancyMemberus-gaap:IntersegmentEliminationMember2022-01-012022-03-310000921738us-gaap:AdvertisingMemberus-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMember2022-01-012022-03-310000921738us-gaap:AdvertisingMemberus-gaap:OperatingSegmentsMemberpenn:SouthSegmentMember2022-01-012022-03-310000921738us-gaap:AdvertisingMemberus-gaap:OperatingSegmentsMemberpenn:WestSegmentMember2022-01-012022-03-310000921738us-gaap:AdvertisingMemberus-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMember2022-01-012022-03-310000921738us-gaap:AdvertisingMemberus-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMember2022-01-012022-03-310000921738us-gaap:AdvertisingMemberus-gaap:CorporateNonSegmentMember2022-01-012022-03-310000921738us-gaap:AdvertisingMemberus-gaap:IntersegmentEliminationMember2022-01-012022-03-310000921738us-gaap:AdvertisingMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMemberus-gaap:RetailMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:SouthSegmentMemberus-gaap:RetailMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:WestSegmentMemberus-gaap:RetailMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMemberus-gaap:RetailMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMemberus-gaap:RetailMember2022-01-012022-03-310000921738us-gaap:CorporateNonSegmentMemberus-gaap:RetailMember2022-01-012022-03-310000921738us-gaap:IntersegmentEliminationMemberus-gaap:RetailMember2022-01-012022-03-310000921738us-gaap:RetailMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMemberus-gaap:ProductAndServiceOtherMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:SouthSegmentMemberus-gaap:ProductAndServiceOtherMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:WestSegmentMemberus-gaap:ProductAndServiceOtherMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMemberus-gaap:ProductAndServiceOtherMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMemberus-gaap:ProductAndServiceOtherMember2022-01-012022-03-310000921738us-gaap:CorporateNonSegmentMemberus-gaap:ProductAndServiceOtherMember2022-01-012022-03-310000921738us-gaap:IntersegmentEliminationMemberus-gaap:ProductAndServiceOtherMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:SouthSegmentMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:WestSegmentMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMember2022-01-012022-03-310000921738us-gaap:CorporateNonSegmentMember2022-01-012022-03-310000921738us-gaap:IntersegmentEliminationMember2022-01-012022-03-310000921738penn:BarstoolAcquisitionMember2023-02-170000921738penn:BarstoolAcquisitionMember2023-02-172023-02-170000921738penn:BarstoolAcquisitionMemberus-gaap:LicensingAgreementsMember2023-02-170000921738penn:BarstoolAcquisitionMemberpenn:AdvertisingRelationshipMember2023-02-170000921738us-gaap:CustomerRelationshipsMemberpenn:BarstoolAcquisitionMember2023-02-170000921738penn:BarstoolAcquisitionMemberus-gaap:OtherIntangibleAssetsMember2023-02-170000921738srt:MinimumMemberpenn:BarstoolAcquisitionMember2023-01-012023-03-310000921738penn:BarstoolAcquisitionMembersrt:MaximumMember2023-01-012023-03-310000921738penn:BarstoolAcquisitionMember2023-03-310000921738penn:BarstoolAcquisitionMember2023-02-172023-03-310000921738penn:BarstoolAcquisitionMember2023-01-012023-03-310000921738penn:BarstoolAcquisitionMember2022-01-012022-03-310000921738us-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMember2022-12-310000921738us-gaap:OperatingSegmentsMemberpenn:SouthSegmentMember2022-12-310000921738us-gaap:OperatingSegmentsMemberpenn:WestSegmentMember2022-12-310000921738us-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMember2022-12-310000921738us-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMember2022-12-310000921738us-gaap:CorporateNonSegmentMember2022-12-310000921738us-gaap:OperatingSegmentsMemberpenn:NortheastSegmentMember2023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:SouthSegmentMember2023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:WestSegmentMember2023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:MidwestSegmentMember2023-03-310000921738us-gaap:OperatingSegmentsMemberpenn:InteractiveSegmentMember2023-03-310000921738us-gaap:CorporateNonSegmentMember2023-03-310000921738penn:AllSegmentsExcludingNortheastMember2023-01-012023-03-310000921738penn:AllSegmentsExcludingNortheastMember2022-01-012022-03-310000921738us-gaap:LicensingAgreementsMember2023-03-310000921738us-gaap:LicensingAgreementsMember2022-12-310000921738us-gaap:TrademarksMember2023-03-310000921738us-gaap:TrademarksMember2022-12-310000921738us-gaap:OtherIntangibleAssetsMember2023-03-310000921738us-gaap:OtherIntangibleAssetsMember2022-12-310000921738us-gaap:CustomerRelationshipsMember2023-03-310000921738us-gaap:CustomerRelationshipsMember2022-12-310000921738us-gaap:TechnologyEquipmentMember2023-03-310000921738us-gaap:TechnologyEquipmentMember2022-12-310000921738us-gaap:OtherIntangibleAssetsMember2023-03-310000921738us-gaap:OtherIntangibleAssetsMember2022-12-310000921738us-gaap:LineOfCreditMemberpenn:RevolvingCreditFacilityDue2027Member2023-03-310000921738us-gaap:LineOfCreditMemberpenn:RevolvingCreditFacilityDue2027Member2022-12-310000921738us-gaap:LineOfCreditMemberpenn:TermLoanAFacilityDue2027Member2023-03-310000921738us-gaap:LineOfCreditMemberpenn:TermLoanAFacilityDue2027Member2022-12-310000921738us-gaap:LineOfCreditMemberpenn:TermLoanBFacilityDue2029Member2023-03-310000921738us-gaap:LineOfCreditMemberpenn:TermLoanBFacilityDue2029Member2022-12-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:SeniorNotesMember2023-03-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:SeniorNotesMember2022-12-310000921738penn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMember2023-03-310000921738penn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMember2022-12-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:ConvertibleDebtMember2023-03-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:ConvertibleDebtMember2022-12-310000921738us-gaap:NotesPayableOtherPayablesMember2023-03-310000921738us-gaap:NotesPayableOtherPayablesMember2022-12-310000921738us-gaap:LineOfCreditMemberus-gaap:RevolvingCreditFacilityMember2017-01-012017-01-310000921738us-gaap:LineOfCreditMemberus-gaap:RevolvingCreditFacilityMember2017-01-310000921738us-gaap:LineOfCreditMemberpenn:TermLoanAFacilityMember2017-01-012017-01-310000921738us-gaap:LineOfCreditMemberpenn:TermLoanAFacilityMember2017-01-310000921738us-gaap:LineOfCreditMemberpenn:TermLoanBFacilityMember2017-01-012017-01-310000921738us-gaap:LineOfCreditMemberpenn:TermLoanBFacilityMember2017-01-310000921738us-gaap:LineOfCreditMemberpenn:TermLoanAFacilityDue2023IncrementalCapacityMember2018-10-150000921738us-gaap:LineOfCreditMemberpenn:TermLoanB1FacilityMember2018-10-150000921738us-gaap:LineOfCreditMemberus-gaap:RevolvingCreditFacilityMember2022-05-030000921738us-gaap:LineOfCreditMemberpenn:TermLoanAFacilityMember2022-05-012022-05-010000921738us-gaap:LineOfCreditMemberpenn:TermLoanAFacilityMember2022-05-030000921738us-gaap:LineOfCreditMemberpenn:TermLoanBFacilityMember2022-05-012022-05-010000921738us-gaap:LineOfCreditMemberpenn:TermLoanBFacilityMember2022-05-030000921738us-gaap:LineOfCreditMemberpenn:TermLoanAMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2022-05-032022-05-030000921738us-gaap:LineOfCreditMemberpenn:TermLoanAMemberus-gaap:BaseRateMember2022-05-032022-05-030000921738us-gaap:LineOfCreditMemberpenn:TermLoanAMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMembersrt:MaximumMember2022-05-032022-05-030000921738srt:MinimumMemberus-gaap:LineOfCreditMemberpenn:TermLoanAMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2022-05-032022-05-030000921738us-gaap:LineOfCreditMemberpenn:TermLoanAMembersrt:MaximumMemberus-gaap:BaseRateMember2022-05-032022-05-030000921738srt:MinimumMemberus-gaap:LineOfCreditMemberpenn:TermLoanAMemberus-gaap:BaseRateMember2022-05-032022-05-030000921738us-gaap:LineOfCreditMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberpenn:TermLoanBMember2022-05-032022-05-030000921738us-gaap:LineOfCreditMemberpenn:TermLoanBMemberus-gaap:BaseRateMember2022-05-032022-05-030000921738us-gaap:LineOfCreditMemberus-gaap:RevolvingCreditFacilityMember2022-05-032022-05-030000921738us-gaap:LineOfCreditMemberus-gaap:RevolvingCreditFacilityMembersrt:MaximumMember2022-05-032022-05-030000921738srt:MinimumMemberus-gaap:LineOfCreditMemberus-gaap:RevolvingCreditFacilityMember2022-05-032022-05-030000921738penn:SeniorSecuredCreditFacilityMembersrt:MaximumMember2022-05-010000921738penn:SeniorSecuredCreditFacilityMember2022-05-012022-05-010000921738us-gaap:LineOfCreditMemberus-gaap:RevolvingCreditFacilityMember2023-03-310000921738us-gaap:LineOfCreditMemberus-gaap:RevolvingCreditFacilityMember2022-12-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:ConvertibleDebtMember2020-05-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:ConvertibleDebtMember2023-01-012023-03-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:ConvertibleDebtMember2022-01-012022-03-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:SeniorNotesMember2017-01-190000921738penn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMember2021-07-010000921738us-gaap:NotesPayableOtherPayablesMember2021-02-280000921738us-gaap:NotesPayableOtherPayablesMember2023-01-012023-03-310000921738us-gaap:NotesPayableOtherPayablesMember2022-01-012022-03-310000921738us-gaap:NotesPayableOtherPayablesMemberpenn:RelocationForHollywoodGamingAtDaytonRacewayAndHollywoodGamingAtMahoningMember2022-12-310000921738us-gaap:NotesPayableOtherPayablesMemberpenn:RelocationForHollywoodGamingAtDaytonRacewayAndHollywoodGamingAtMahoningMember2023-03-310000921738us-gaap:NotesPayableOtherPayablesMemberpenn:RelocationForHollywoodGamingAtDaytonRacewayAndHollywoodGamingAtMahoningMember2023-01-012023-03-31penn:payment0000921738us-gaap:NotesPayableOtherPayablesMemberpenn:RepaymentObligationRedevelopmentOfHotelAndEventCenterMember2023-03-310000921738us-gaap:NotesPayableOtherPayablesMemberpenn:RepaymentObligationRedevelopmentOfHotelAndEventCenterMember2022-12-310000921738us-gaap:NotesPayableOtherPayablesMemberpenn:RepaymentObligationRedevelopmentOfHotelAndEventCenterMember2015-01-310000921738us-gaap:NotesPayableOtherPayablesMemberpenn:RepaymentObligationRedevelopmentOfHotelAndEventCenterMember2016-01-012016-01-310000921738penn:PennMasterLeaseMember2013-11-010000921738penn:PennMasterLeaseMember2013-11-012013-11-01penn:extension_period0000921738penn:PennMasterLeaseMember2023-02-212023-02-210000921738penn:PennMasterLeaseMemberpenn:BuildingBaseRentMember2023-02-212023-02-210000921738penn:PennMasterLeaseMemberpenn:LandBaseRentMember2023-02-212023-02-210000921738penn:PennMasterLeaseMemberpenn:PercentageRentMember2023-02-212023-02-210000921738penn:PennMasterLeaseMember2023-02-210000921738penn:PennMasterLeaseMember2022-01-140000921738penn:A2023MasterLeaseMember2023-02-210000921738penn:A2023MasterLeaseMember2023-02-212023-02-210000921738penn:A2023MasterLeaseMember2023-03-310000921738penn:A2023MasterLeaseMember2023-01-012023-03-310000921738penn:A2023MasterLeaseMemberpenn:AuroraProjectMember2023-01-012023-03-310000921738penn:A2023MasterLeaseMemberpenn:OtherDevelopmentProjectsMember2023-01-012023-03-310000921738penn:PinnacleMasterLeaseMember2016-04-280000921738penn:PinnacleMasterLeaseMember2016-04-282016-04-280000921738penn:LeaseRenewalOptionOneMemberpenn:PinnacleMasterLeaseMember2016-04-280000921738penn:LeaseRenewalOptionOneMemberpenn:PinnacleMasterLeaseMember2016-04-282016-04-280000921738penn:PennMasterLeaseMemberus-gaap:SubsequentEventMember2023-05-012023-05-010000921738us-gaap:SubsequentEventMemberpenn:PennMasterLeaseMember2023-05-010000921738penn:PinnacleMasterLeaseMember2022-01-140000921738penn:MorgantownLeaseMember2020-10-012020-10-010000921738penn:PerryvilleLeaseMember2021-07-012021-07-010000921738penn:MeadowsLeaseMember2016-09-092016-09-090000921738penn:LeaseRenewalOptionOneMemberpenn:MeadowsLeaseMember2016-09-090000921738penn:LeaseRenewalOptionOneMemberpenn:MeadowsLeaseMember2016-09-092016-09-090000921738penn:LeaseRenewalOptionTwoMemberpenn:MeadowsLeaseMember2016-09-090000921738penn:LeaseRenewalOptionTwoMemberpenn:MeadowsLeaseMember2023-01-012023-03-310000921738penn:MargaritavilleLeaseMember2019-01-01penn:option0000921738penn:MargaritavilleLeaseMember2019-01-012019-01-010000921738penn:MargaritavilleLeaseMember2023-02-012023-02-010000921738penn:MargaritavilleLeaseMember2023-02-010000921738penn:MargaritavillePercentageRentMember2023-02-012023-02-010000921738penn:MargaritavillePercentageRentMember2023-02-010000921738penn:GreektownLeaseMember2019-05-230000921738penn:GreektownLeaseMember2019-05-232019-05-230000921738penn:TropicanaLasVegasMember2022-09-262022-09-260000921738penn:TropicanaLasVegasMember2022-09-260000921738penn:AmendedAndRestatedPENNMasterLeaseMember2023-01-012023-03-310000921738penn:AmendedAndRestatedPENNMasterLeaseMember2022-01-012022-03-310000921738penn:A2023MasterLeaseMember2022-01-012022-03-310000921738penn:PennMasterLeaseMember2023-01-012023-03-310000921738penn:PennMasterLeaseMember2022-01-012022-03-310000921738penn:PinnacleMasterLeaseMember2023-01-012023-03-310000921738penn:PinnacleMasterLeaseMember2022-01-012022-03-310000921738penn:PerryvilleLeaseMember2023-01-012023-03-310000921738penn:PerryvilleLeaseMember2022-01-012022-03-310000921738penn:MeadowsLeaseMember2023-01-012023-03-310000921738penn:MeadowsLeaseMember2022-01-012022-03-310000921738penn:MargaritavilleLeaseMember2023-01-012023-03-310000921738penn:MargaritavilleLeaseMember2022-01-012022-03-310000921738penn:GreektownLeaseMember2023-01-012023-03-310000921738penn:GreektownLeaseMember2022-01-012022-03-310000921738penn:MorgantownLeaseMember2023-01-012023-03-310000921738penn:MorgantownLeaseMember2022-01-012022-03-310000921738us-gaap:GeneralAndAdministrativeExpenseMember2023-01-012023-03-310000921738us-gaap:GeneralAndAdministrativeExpenseMember2022-01-012022-03-310000921738penn:GamingExpenseMember2023-01-012023-03-310000921738penn:GamingExpenseMember2022-01-012022-03-310000921738us-gaap:InterestExpenseMember2023-01-012023-03-310000921738us-gaap:InterestExpenseMember2022-01-012022-03-310000921738penn:DepreciationAndAmortizationExpenseMember2023-01-012023-03-310000921738penn:DepreciationAndAmortizationExpenseMember2022-01-012022-03-310000921738penn:KansasEntertainmentLLCMember2022-12-310000921738penn:KansasEntertainmentLLCMember2023-01-012023-03-310000921738penn:KansasEntertainmentLLCMember2022-01-012022-12-3100009217382023-02-170000921738us-gaap:SeriesDPreferredStockMember2020-02-202020-02-200000921738us-gaap:SeriesDPreferredStockMember2023-03-030000921738us-gaap:CommonStockMember2020-02-202020-02-200000921738us-gaap:SeriesDPreferredStockMember2023-01-012023-03-310000921738us-gaap:SeriesDPreferredStockMember2022-02-232022-02-230000921738us-gaap:SeriesDPreferredStockMember2022-02-242022-02-240000921738us-gaap:CommonStockMember2022-02-232022-02-230000921738us-gaap:CommonStockMember2022-02-242022-02-2400009217382022-02-2300009217382022-02-240000921738penn:ScoreMediaAndGamingIncMember2021-10-012021-10-310000921738penn:CommonStockExchangeableMember2021-10-012021-10-310000921738penn:CommonStockExchangeableMember2023-01-012023-03-310000921738penn:CommonStockExchangeableMember2022-01-012022-03-3100009217382022-02-010000921738us-gaap:SubsequentEventMember2023-04-012023-05-040000921738us-gaap:SubsequentEventMember2023-05-040000921738penn:A2022LongTermIncentiveCompensationPlanMember2022-06-070000921738penn:A2022LongTermIncentiveCompensationPlanMember2022-06-072022-06-070000921738penn:A2022LongTermIncentiveCompensationPlanMember2023-03-310000921738penn:PerformanceShareProgramIIMemberus-gaap:RestrictedStockUnitsRSUMember2023-01-012023-03-310000921738penn:PerformanceShareProgramIIMemberus-gaap:RestrictedStockUnitsRSUMember2022-01-012022-03-310000921738us-gaap:PerformanceSharesMemberpenn:PerformanceShareProgramIIMember2023-01-012023-03-31penn:performance_period0000921738srt:MinimumMemberus-gaap:PerformanceSharesMemberpenn:PerformanceShareProgramIIMember2023-01-012023-03-310000921738us-gaap:PerformanceSharesMembersrt:MaximumMemberpenn:PerformanceShareProgramIIMember2023-01-012023-03-310000921738us-gaap:PerformanceSharesMemberpenn:TheScorePlanMember2023-01-012023-03-310000921738srt:MinimumMemberus-gaap:PerformanceSharesMemberpenn:TheScorePlanMember2023-01-012023-03-310000921738us-gaap:PerformanceSharesMembersrt:MaximumMemberpenn:TheScorePlanMember2023-01-012023-03-310000921738srt:MinimumMemberus-gaap:PhantomShareUnitsPSUsMember2023-01-012023-03-310000921738us-gaap:PhantomShareUnitsPSUsMembersrt:MaximumMember2023-01-012023-03-310000921738us-gaap:PhantomShareUnitsPSUsMember2023-03-310000921738us-gaap:PhantomShareUnitsPSUsMember2022-12-310000921738us-gaap:PhantomShareUnitsPSUsMember2023-01-012023-03-310000921738us-gaap:PhantomShareUnitsPSUsMember2022-01-012022-03-310000921738us-gaap:StockAppreciationRightsSARSMember2023-01-012023-03-310000921738us-gaap:StockAppreciationRightsSARSMember2023-03-310000921738us-gaap:StockAppreciationRightsSARSMember2022-12-310000921738us-gaap:StockAppreciationRightsSARSMember2022-01-012022-03-310000921738penn:NotePayableAgreementsMemberpenn:ShareholdersMember2021-04-012021-06-30penn:agreement0000921738penn:NotePayableAgreementsMemberpenn:ShareholdersMember2021-06-300000921738us-gaap:EmployeeStockOptionMember2023-01-012023-03-310000921738us-gaap:EmployeeStockOptionMember2022-01-012022-03-310000921738us-gaap:RestrictedStockMember2023-01-012023-03-310000921738us-gaap:RestrictedStockMember2022-01-012022-03-310000921738us-gaap:ConvertiblePreferredStockMember2023-01-012023-03-310000921738us-gaap:ConvertiblePreferredStockMember2022-01-012022-03-310000921738penn:CommonStockNonExchangeableMember2023-01-012023-03-310000921738penn:CommonStockNonExchangeableMember2022-01-012022-03-310000921738us-gaap:ConvertibleDebtMember2023-01-012023-03-310000921738us-gaap:ConvertibleDebtMember2022-01-012022-03-310000921738penn:RetamaNominalHolderLLCMember2023-03-310000921738penn:PinnacleRetamaPartnersLLCMember2023-03-310000921738us-gaap:OtherNoncurrentAssetsMemberpenn:PinnacleRetamaPartnersLLCMemberpenn:RetamaDevelopmentCorporationMember2023-03-310000921738us-gaap:USStatesAndPoliticalSubdivisionsMemberus-gaap:OtherNoncurrentAssetsMemberpenn:PinnacleRetamaPartnersLLCMember2022-12-310000921738penn:HitPointIncAndLuckyPointIncMember2023-03-31penn:installment0000921738penn:PlainridgeParkCasinoMember2023-01-012023-03-310000921738penn:PlainridgeParkCasinoMember2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel2Member2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:LineOfCreditMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:LineOfCreditMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:LineOfCreditMemberus-gaap:FairValueInputsLevel1Member2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:LineOfCreditMemberus-gaap:FairValueInputsLevel2Member2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:LineOfCreditMemberus-gaap:FairValueInputsLevel3Member2023-03-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:SeniorNotesMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2023-03-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:SeniorNotesMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-03-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:SeniorNotesMemberus-gaap:FairValueInputsLevel1Member2023-03-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:SeniorNotesMemberus-gaap:FairValueInputsLevel2Member2023-03-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Memberus-gaap:SeniorNotesMember2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberpenn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberpenn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberpenn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMemberus-gaap:FairValueInputsLevel1Member2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberpenn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMemberus-gaap:FairValueInputsLevel2Member2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Memberpenn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMember2023-03-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ConvertibleDebtMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2023-03-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ConvertibleDebtMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-03-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ConvertibleDebtMemberus-gaap:FairValueInputsLevel1Member2023-03-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ConvertibleDebtMemberus-gaap:FairValueInputsLevel2Member2023-03-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ConvertibleDebtMemberus-gaap:FairValueInputsLevel3Member2023-03-310000921738us-gaap:NotesPayableOtherPayablesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2023-03-310000921738us-gaap:NotesPayableOtherPayablesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-03-310000921738us-gaap:NotesPayableOtherPayablesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel1Member2023-03-310000921738us-gaap:NotesPayableOtherPayablesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel2Member2023-03-310000921738us-gaap:NotesPayableOtherPayablesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2023-03-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel1Member2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel2Member2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:LineOfCreditMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:LineOfCreditMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:LineOfCreditMemberus-gaap:FairValueInputsLevel1Member2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:LineOfCreditMemberus-gaap:FairValueInputsLevel2Member2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:LineOfCreditMemberus-gaap:FairValueInputsLevel3Member2022-12-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:SeniorNotesMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2022-12-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:SeniorNotesMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:SeniorNotesMemberus-gaap:FairValueInputsLevel1Member2022-12-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:SeniorNotesMemberus-gaap:FairValueInputsLevel2Member2022-12-310000921738penn:SeniorUnsecuredNotesDue2027Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Memberus-gaap:SeniorNotesMember2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberpenn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberpenn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberpenn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMemberus-gaap:FairValueInputsLevel1Member2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberpenn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMemberus-gaap:FairValueInputsLevel2Member2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Memberpenn:SeniorUnsecuredNotesDue2029Memberus-gaap:SeniorNotesMember2022-12-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ConvertibleDebtMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2022-12-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ConvertibleDebtMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ConvertibleDebtMemberus-gaap:FairValueInputsLevel1Member2022-12-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ConvertibleDebtMemberus-gaap:FairValueInputsLevel2Member2022-12-310000921738penn:ConvertibleNotesDue2026Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:ConvertibleDebtMemberus-gaap:FairValueInputsLevel3Member2022-12-310000921738us-gaap:NotesPayableOtherPayablesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:CarryingReportedAmountFairValueDisclosureMember2022-12-310000921738us-gaap:NotesPayableOtherPayablesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310000921738us-gaap:NotesPayableOtherPayablesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel1Member2022-12-310000921738us-gaap:NotesPayableOtherPayablesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel2Member2022-12-310000921738us-gaap:NotesPayableOtherPayablesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMember2022-12-310000921738us-gaap:FairValueMeasurementsRecurringMember2023-01-012023-03-310000921738us-gaap:FairValueMeasurementsRecurringMember2023-03-310000921738us-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputDiscountRateMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2023-03-310000921738penn:PlainridgeParkCasinoMemberus-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputDiscountRateMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2023-03-31
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
|
|
|
|
|
|
|
|
☑ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2023
or
|
|
|
|
|
|
|
|
|
☐ |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 |
For the transition period from __________ to
__________
Commission file number: 0-24206
PENN Entertainment, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
|
|
|
|
|
|
|
Pennsylvania |
|
|
23-2234473 |
(State or other jurisdiction of incorporation or
organization) |
|
|
(I.R.S. employer identification no.) |
825 Berkshire Blvd., Suite 200 |
Wyomissing, |
Pennsylvania |
19610 |
(Address of principal executive offices)
|
(Zip code)
|
(610) 373-2400
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed
since last report)
Securities registered pursuant to Section 12(b) of the
Act:
|
|
|
|
|
|
|
|
|
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Common Stock, $0.01 par value per share |
PENN |
The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes ☑ No ☐
Indicate by check mark whether the registrant has submitted
electronically every Interactive Data File required to be submitted
pursuant to Rule 405 of Regulation S-T (§232.405 of this
chapter) during the preceding 12 months (or for such shorter
period that the registrant was required to submit such files). Yes
☑ No ☐
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer,
smaller reporting company, or an emerging growth company. See the
definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in
Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
|
|
|
|
|
Large accelerated filer |
☑ |
Accelerated filer |
☐ |
Non-accelerated filer |
☐ |
Smaller reporting company |
☐ |
|
|
Emerging growth company |
☐ |
If an emerging growth company, indicate by check mark if the
registrant has elected not to use the extended transition period
for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act.
☐
Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Act). Yes ☐ No ☑
As of May 1, 2023, the number of shares of the registrant’s
common stock outstanding was 154,115,431 (including 560,758 shares
of a subsidiary of registrant which are exchangeable into
registrant’s common stock).
PENN ENTERTAINMENT, INC. AND SUBSIDIARIES
TABLE OF CONTENTS
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
PENN ENTERTAINMENT, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except share and per share data) |
March 31,
2023 |
|
December 31,
2022 |
Assets |
|
|
|
Current assets |
|
|
|
Cash and cash equivalents |
$ |
1,311.3 |
|
|
$ |
1,624.0 |
|
Accounts receivable, net |
260.2 |
|
|
246.4 |
|
Prepaid expenses |
123.8 |
|
|
106.1 |
|
Inventory, net |
34.7 |
|
|
11.1 |
|
Other current assets |
23.4 |
|
|
25.8 |
|
Total current assets |
1,753.4 |
|
|
2,013.4 |
|
Property and equipment, net |
3,443.3 |
|
|
4,515.5 |
|
Investment in and advances to unconsolidated affiliates |
87.0 |
|
|
248.6 |
|
Goodwill |
2,926.0 |
|
|
2,689.5 |
|
Other intangible assets, net |
2,225.8 |
|
|
1,738.9 |
|
|
|
|
|
Lease right-of-use assets |
6,415.2 |
|
|
6,103.3 |
|
Other assets |
189.3 |
|
|
192.9 |
|
Total assets |
$ |
17,040.0 |
|
|
$ |
17,502.1 |
|
|
|
|
|
Liabilities |
|
|
|
Current liabilities |
|
|
|
Accounts payable |
$ |
45.9 |
|
|
$ |
40.1 |
|
Current maturities of long-term debt |
56.2 |
|
|
56.2 |
|
Current portion of financing obligations |
39.8 |
|
|
63.4 |
|
Current portion of lease liabilities |
327.5 |
|
|
194.3 |
|
Accrued expenses and other current liabilities |
801.6 |
|
|
804.7 |
|
Total current liabilities |
1,271.0 |
|
|
1,158.7 |
|
Long-term debt, net of current maturities, debt discount and debt
issuance costs |
2,721.4 |
|
|
2,721.3 |
|
Long-term portion of financing obligations |
2,417.0 |
|
|
3,970.7 |
|
Long-term portion of lease liabilities |
6,100.1 |
|
|
5,903.0 |
|
Deferred income taxes |
230.4 |
|
|
33.9 |
|
Other long-term liabilities |
125.0 |
|
|
117.9 |
|
Total liabilities |
12,864.9 |
|
|
13,905.5 |
|
|
|
|
|
Stockholders’ equity |
|
|
|
Series B Preferred stock ($0.01 par value, 1,000,000 shares
authorized, no shares issued and outstanding)
|
— |
|
|
— |
|
Series C Preferred stock ($0.01 par value, 18,500 shares
authorized, no shares issued and outstanding)
|
— |
|
|
— |
|
Series D Preferred stock ($0.01 par value, 5,000 shares
authorized, 969 shares issued in both periods, and 354 and 581
shares outstanding)
|
11.8 |
|
|
19.4 |
|
Common stock ($0.01 par value, 400,000,000 shares authorized in
both periods, 175,512,552 and 172,632,389 shares issued, and
154,136,908 and 152,903,708 shares outstanding)
|
1.8 |
|
|
1.7 |
|
Exchangeable shares ($0.01 par value, 768,441 shares authorized in
both periods, 700,393 and 697,539 shares issued, 560,758 and
620,019 shares outstanding)
|
— |
|
|
— |
|
Treasury stock, at cost, (21,375,644 and 19,728,681
shares)
|
(679.5) |
|
|
(629.5) |
|
Additional paid-in capital |
4,333.6 |
|
|
4,220.2 |
|
Retained earnings |
669.0 |
|
|
154.5 |
|
Accumulated other comprehensive loss |
(160.4) |
|
|
(168.6) |
|
Total PENN Entertainment stockholders’ equity |
4,176.3 |
|
|
3,597.7 |
|
Non-controlling interest |
(1.2) |
|
|
(1.1) |
|
Total stockholders’ equity |
4,175.1 |
|
|
3,596.6 |
|
Total liabilities and stockholders’ equity |
$ |
17,040.0 |
|
|
$ |
17,502.1 |
|
See accompanying notes to the unaudited Consolidated Financial
Statements.
PENN ENTERTAINMENT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions, except per share data) |
|
|
|
|
2023 |
|
2022 |
Revenues |
|
|
|
|
|
|
|
Gaming |
|
|
|
|
$ |
1,324.6 |
|
|
$ |
1,291.2 |
|
Food, beverage, hotel, and other |
|
|
|
|
348.7 |
|
|
273.0 |
|
Total revenues |
|
|
|
|
1,673.3 |
|
|
1,564.2 |
|
Operating expenses |
|
|
|
|
|
|
|
Gaming |
|
|
|
|
729.5 |
|
|
686.6 |
|
Food, beverage, hotel, and other |
|
|
|
|
244.3 |
|
|
171.9 |
|
General and administrative |
|
|
|
|
392.9 |
|
|
295.5 |
|
Depreciation and amortization |
|
|
|
|
107.5 |
|
|
118.2 |
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
|
|
1,474.2 |
|
|
1,272.2 |
|
Operating income |
|
|
|
|
199.1 |
|
|
292.0 |
|
Other income (expenses) |
|
|
|
|
|
|
|
Interest expense, net |
|
|
|
|
(113.0) |
|
|
(161.3) |
|
Interest income |
|
|
|
|
10.4 |
|
|
0.5 |
|
Income from unconsolidated affiliates |
|
|
|
|
2.6 |
|
|
8.7 |
|
Gain on Barstool Acquisition, net |
|
|
|
|
83.4 |
|
|
— |
|
Gain on REIT transactions, net |
|
|
|
|
500.8 |
|
|
— |
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
(1.0) |
|
|
(40.7) |
|
Total other income (expenses) |
|
|
|
|
483.2 |
|
|
(192.8) |
|
Income before income taxes |
|
|
|
|
682.3 |
|
|
99.2 |
|
Income tax expense |
|
|
|
|
(167.9) |
|
|
(47.6) |
|
Net income |
|
|
|
|
514.4 |
|
|
51.6 |
|
Less: Net loss attributable to non-controlling interest |
|
|
|
|
0.1 |
|
|
0.1 |
|
Net income attributable to PENN Entertainment |
|
|
|
|
$ |
514.5 |
|
|
$ |
51.7 |
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
Basic earnings per share |
|
|
|
|
$ |
3.35 |
|
|
$ |
0.31 |
|
Diluted earnings per share |
|
|
|
|
$ |
3.05 |
|
|
$ |
0.29 |
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding—basic |
|
|
|
|
153.3 |
|
|
168.2 |
|
Weighted-average common shares outstanding—diluted |
|
|
|
|
168.6 |
|
|
184.2 |
|
See accompanying notes to the unaudited Consolidated Financial
Statements.
PENN ENTERTAINMENT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
|
|
|
|
2023 |
|
2022 |
Net income |
|
|
|
|
$ |
514.4 |
|
|
$ |
51.6 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
Foreign currency translation adjustment during the
period |
|
|
|
|
8.2 |
|
|
35.8 |
|
Other comprehensive income |
|
|
|
|
8.2 |
|
|
35.8 |
|
Total comprehensive income |
|
|
|
|
522.6 |
|
|
87.4 |
|
Less: Comprehensive loss attributable to non-controlling
interest |
|
|
|
|
0.1 |
|
|
0.1 |
|
Comprehensive income attributable to PENN Entertainment |
|
|
|
|
$ |
522.7 |
|
|
$ |
87.5 |
|
See accompanying notes to the unaudited Consolidated Financial
Statements.
PENN ENTERTAINMENT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’
EQUITY
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock |
|
Common Stock |
|
Treasury Stock |
|
Additional
Paid-In
Capital |
|
Retained Earnings (Accumulated Deficit) |
|
Accumulated Other Comprehensive Loss |
|
Total PENN Stockholders’ Equity |
|
Non-Controlling Interest |
|
Total Stockholders’ Equity |
(in millions, except share data) |
Shares |
|
Amount |
|
PENN Entertainment Shares |
|
Amount |
|
Exchangeable Shares |
|
Amount |
|
|
|
|
|
|
|
Balance as of January 1, 2023 |
581 |
|
|
$ |
19.4 |
|
|
152,903,708 |
|
|
$ |
1.7 |
|
|
620,019 |
|
|
$ |
— |
|
|
$ |
(629.5) |
|
|
$ |
4,220.2 |
|
|
$ |
154.5 |
|
|
$ |
(168.6) |
|
|
$ |
3,597.7 |
|
|
$ |
(1.1) |
|
|
$ |
3,596.6 |
|
Share-based compensation arrangements |
— |
|
|
— |
|
|
148,439 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
16.5 |
|
|
— |
|
|
— |
|
|
16.5 |
|
|
— |
|
|
16.5 |
|
Share issuance in connection with acquisitions (Note
13) |
— |
|
|
— |
|
|
2,442,809 |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
80.8 |
|
|
— |
|
|
— |
|
|
80.8 |
|
|
— |
|
|
80.8 |
|
Share repurchases |
— |
|
|
— |
|
|
(1,646,963) |
|
|
— |
|
|
— |
|
|
— |
|
|
(50.0) |
|
|
— |
|
|
— |
|
|
— |
|
|
(50.0) |
|
|
— |
|
|
(50.0) |
|
Preferred stock conversions (Note 13) |
(227) |
|
|
(7.6) |
|
|
226,800 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
7.6 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchangeable share issuance (Note 13) |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2,854 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Exchangeable share conversions (Note 13) |
— |
|
|
— |
|
|
62,115 |
|
|
— |
|
|
(62,115) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Currency translation adjustment |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8.2 |
|
|
8.2 |
|
|
— |
|
|
8.2 |
|
Net income (loss) |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
514.5 |
|
|
— |
|
|
514.5 |
|
|
(0.1) |
|
|
514.4 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
|
— |
|
|
— |
|
|
— |
|
|
8.5 |
|
|
— |
|
|
— |
|
|
8.6 |
|
|
— |
|
|
8.6 |
|
Balance as of March 31, 2023 |
354 |
|
|
$ |
11.8 |
|
|
154,136,908 |
|
|
$ |
1.8 |
|
|
560,758 |
|
|
$ |
— |
|
|
$ |
(679.5) |
|
|
$ |
4,333.6 |
|
|
$ |
669.0 |
|
|
$ |
(160.4) |
|
|
$ |
4,176.3 |
|
|
$ |
(1.2) |
|
|
$ |
4,175.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of January 1, 2022 |
775 |
|
|
$ |
25.8 |
|
|
169,561,883 |
|
|
$ |
1.7 |
|
|
653,059 |
|
|
$ |
— |
|
|
$ |
(28.4) |
|
|
$ |
4,239.6 |
|
|
$ |
(86.5) |
|
|
$ |
(54.4) |
|
|
$ |
4,097.8 |
|
|
$ |
(0.7) |
|
|
$ |
4,097.1 |
|
Share-based compensation arrangements |
— |
|
|
— |
|
|
188,273 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
17.0 |
|
|
— |
|
|
— |
|
|
17.0 |
|
|
— |
|
|
17.0 |
|
Share repurchases |
— |
|
|
— |
|
|
(3,802,408) |
|
|
— |
|
|
— |
|
|
— |
|
|
(175.1) |
|
|
— |
|
|
— |
|
|
— |
|
|
(175.1) |
|
|
— |
|
|
(175.1) |
|
Preferred stock conversions (Note 13) |
(194) |
|
|
(6.4) |
|
|
194,200 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
6.4 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Exchangeable share conversions (Note 13) |
— |
|
|
— |
|
|
19,870 |
|
|
— |
|
|
(19,870) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Currency translation adjustment |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
35.8 |
|
|
35.8 |
|
|
— |
|
|
35.8 |
|
Cumulative-effect adjustment upon adoption of ASU
2020-06 |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(88.2) |
|
|
18.9 |
|
|
— |
|
|
(69.3) |
|
|
— |
|
|
(69.3) |
|
Net income (loss) |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
51.7 |
|
|
— |
|
|
51.7 |
|
|
(0.1) |
|
|
51.6 |
|
Other |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(4.4) |
|
|
— |
|
|
— |
|
|
(4.4) |
|
|
— |
|
|
(4.4) |
|
Balance as of March 31, 2022 |
581 |
|
|
$ |
19.4 |
|
|
166,161,818 |
|
|
$ |
1.7 |
|
|
633,189 |
|
|
$ |
— |
|
|
$ |
(203.5) |
|
|
$ |
4,170.4 |
|
|
$ |
(15.9) |
|
|
$ |
(18.6) |
|
|
$ |
3,953.5 |
|
|
$ |
(0.8) |
|
|
$ |
3,952.7 |
|
See accompanying notes to the unaudited Consolidated Financial
Statements.
PENN ENTERTAINMENT, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
2023 |
|
2022 |
Operating activities |
|
|
|
Net income |
$ |
514.4 |
|
|
$ |
51.6 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
Depreciation and amortization |
107.5 |
|
|
118.2 |
|
Amortization of debt discount and debt issuance costs |
2.0 |
|
|
2.7 |
|
Noncash interest expense |
8.1 |
|
|
6.2 |
|
Noncash operating lease expense |
86.5 |
|
|
25.2 |
|
|
|
|
|
|
|
|
|
Gain on Barstool Acquisition, net |
(83.4) |
|
|
— |
|
Gain on REIT transactions, net |
(500.8) |
|
|
— |
|
Holding loss on equity securities |
3.2 |
|
|
38.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Hurricane Laura |
— |
|
|
(8.8) |
|
Income from unconsolidated affiliates |
(2.6) |
|
|
(8.7) |
|
Return on investment from unconsolidated affiliates |
8.5 |
|
|
8.0 |
|
Deferred income taxes |
80.6 |
|
|
22.9 |
|
Stock-based compensation |
16.5 |
|
|
17.0 |
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities, net of businesses
acquired |
|
|
|
Accounts receivable |
31.1 |
|
|
54.2 |
|
Inventory |
1.6 |
|
|
(0.5) |
|
Prepaid expenses and other current assets |
(27.4) |
|
|
(39.3) |
|
Other assets |
(5.6) |
|
|
6.7 |
|
Accounts payable |
(10.3) |
|
|
(7.8) |
|
Accrued expenses |
(78.5) |
|
|
(44.4) |
|
Income taxes |
83.2 |
|
|
22.9 |
|
Operating lease liabilities |
(87.7) |
|
|
(23.6) |
|
Other current and long-term liabilities |
— |
|
|
(16.6) |
|
Other |
0.8 |
|
|
0.3 |
|
Net cash provided by operating activities |
147.7 |
|
|
224.9 |
|
Investing activities |
|
|
|
|
|
|
|
Capital expenditures |
(63.2) |
|
|
(65.6) |
|
Consideration paid for Barstool, net of cash acquired |
(314.6) |
|
|
— |
|
Proceeds from sale of property and equipment |
— |
|
|
3.8 |
|
Hurricane Laura insurance proceeds |
— |
|
|
24.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
(0.4) |
|
|
(2.0) |
|
Net cash used in investing activities |
(378.2) |
|
|
(39.6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
2023 |
|
2022 |
Financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal payments on long-term debt |
(9.4) |
|
|
(20.5) |
|
|
|
|
|
|
|
|
|
Payments of other long-term obligations |
(0.7) |
|
|
(0.6) |
|
Principal payments on financing obligations |
(9.6) |
|
|
(15.5) |
|
Principal payments on finance leases |
(11.5) |
|
|
(25.4) |
|
|
|
|
|
Proceeds from exercise of options |
1.1 |
|
|
2.3 |
|
Repurchase of common stock |
(50.0) |
|
|
(175.1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
(2.9) |
|
|
(4.4) |
|
Net cash used in financing activities |
(83.0) |
|
|
(239.2) |
|
Effect of currency rate changes on cash, cash equivalents, and
restricted cash |
1.5 |
|
|
(0.9) |
|
Change in cash, cash equivalents, and restricted
cash |
(312.0) |
|
|
(54.8) |
|
Cash, cash equivalents, and restricted cash at the beginning of the
year |
1,644.2 |
|
|
1,880.1 |
|
Cash, cash equivalents, and restricted cash at the end of the
period |
$ |
1,332.2 |
|
|
$ |
1,825.3 |
|
|
|
|
|
|
|
|
|
Reconciliation of cash, cash equivalents and restricted
cash: |
|
|
|
Cash and cash equivalents |
$ |
1,311.3 |
|
|
$ |
1,805.5 |
|
Restricted cash included in Other current assets |
19.7 |
|
|
18.6 |
|
Restricted cash included in Other assets |
1.2 |
|
|
1.2 |
|
Total cash, cash equivalents, and restricted cash |
$ |
1,332.2 |
|
|
$ |
1,825.3 |
|
|
|
|
|
Supplemental disclosure: |
|
|
|
Cash paid for interest, net of amounts capitalized |
$ |
110.5 |
|
|
$ |
159.9 |
|
Cash payments related to income taxes, net |
$ |
1.1 |
|
|
$ |
1.0 |
|
|
|
|
|
Non-cash activities: |
|
|
|
|
|
|
|
|
|
|
|
Accrued capital expenditures |
$ |
17.4 |
|
|
$ |
28.9 |
|
See accompanying notes to the unaudited Consolidated Financial
Statements.
PENN ENTERTAINMENT, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Note 1—Organization and Basis of Presentation
Organization:
PENN Entertainment, Inc., together with its subsidiaries (“PENN,”
the “Company,” “we,” “our,” or “us”), is North America’s leading
provider of integrated entertainment, sports content, and casino
gaming experiences. As of March 31, 2023, PENN operated 43
properties in 20 states, online sports betting in 17 jurisdictions
and iCasino in five jurisdictions, under a portfolio of
well-recognized brands including Hollywood Casino®, L’Auberge®,
Barstool Sportsbook®, and theScore Bet Sportsbook and Casino®. In
2023, PENN completed its acquisition of Barstool Sports, Inc.
(“Barstool”). Barstool’s vast audience, combined with the reach and
highly engaged user base of Score Media and Gaming Inc.
(“theScore”), provide us with a significant digital footprint and
growing customer ecosystem. PENN’s highly differentiated strategy,
which is focused on organic cross-sell opportunities, is reinforced
by its investments in market-leading retail casinos, sports media
assets, technology, including a state-of-the-art, fully integrated
digital sports and iCasino betting platform, and an in-house
iCasino content studio. The Company’s portfolio is further
bolstered by its industry-leading PENN PlayTM
customer loyalty program (the “PENN Play program”), which offers
our approximately 27 million members a unique set of rewards
and experiences across business channels.
The majority of the real estate assets (i.e., land and buildings)
used in our operations are subject to triple net master leases; the
most significant of which are the AR PENN Master Lease, 2023 Master
Lease, PENN Master Lease (prior to January 1, 2023), and Pinnacle
Master Lease (as such terms are defined in
Note
9, “Leases,”
and collectively referred to as the “Master Leases”), with Gaming
and Leisure Properties, Inc. (Nasdaq: GLPI) (“GLPI”), a real estate
investment trust (“REIT”).
Basis of Presentation:
The unaudited Consolidated Financial Statements of the Company have
been prepared in accordance with generally accepted accounting
principles in the United States (“GAAP”) for interim financial
information and with the rules and regulations of the U.S.
Securities and Exchange Commission (the “SEC”). Accordingly, they
do not include all of the information and notes required by GAAP
for complete consolidated financial statements. In the opinion of
management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been
included.
Results of operations and cash flows for the interim periods
presented herein are not necessarily indicative of the results that
would be achieved during a full year of operations or in future
periods. These unaudited Consolidated Financial Statements and
notes thereto should be read in conjunction with the Consolidated
Financial Statements and notes thereto included in the Company’s
Annual Report on Form 10-K for the year
ended December 31, 2022.
Note 2—Significant Accounting Policies
Principles of Consolidation:
The unaudited Consolidated Financial Statements include the
accounts of PENN Entertainment, Inc. and its subsidiaries.
Investments in and advances to unconsolidated affiliates that do
not meet the consolidation criteria of the authoritative guidance
for voting interest entities (“VOEs”) or variable interest entities
(“VIEs”) are accounted for under the equity method. All
intercompany accounts and transactions have been eliminated in
consolidation.
Reclassifications:
Certain reclassifications have been made to conform the prior
period presentation.
Use of Estimates:
The preparation of unaudited Consolidated Financial Statements in
conformity with GAAP requires management to make estimates and
assumptions that affect (i) the reported amounts of assets and
liabilities, (ii) the disclosure of contingent assets and
liabilities at the date of the financial statements, and (iii) the
reported amounts of revenues and expenses during the reporting
period. Actual results may differ from those
estimates.
Segment Information:
We have five reportable segments: Northeast, South, West, Midwest,
and Interactive. Our gaming and racing properties are grouped by
geographic location, and each is viewed as an operating segment
with the exception of our two properties in Jackpot, Nevada, which
are viewed as one operating segment. We consider our combined Video
Gaming Terminal (“VGT”) operations, by state, to be separate
operating segments. Interactive includes all of our online sports
betting, iCasino and social gaming operations, management of retail
sports betting, media, and the operating results of Barstool (the
remaining 64% of Barstool common stock, not already owned by PENN,
was acquired on February 17, 2023). See
Note 16,
“Segment Information,”
and
Note 9,
“Leases,”
for further segment and lease structure information, respectively.
For financial reporting purposes, we aggregate our operating
segments into the following reportable segments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Location |
|
Real Estate Assets Lease or Ownership Structure |
Northeast segment |
|
|
|
Ameristar East Chicago |
East Chicago, Indiana |
|
Pinnacle Master Lease |
Hollywood Casino Bangor |
Bangor, Maine |
|
AR PENN Master Lease |
Hollywood Casino at Charles Town Races |
Charles Town, West Virginia |
|
AR PENN Master Lease |
Hollywood Casino Columbus |
Columbus, Ohio |
|
2023 Master Lease |
Hollywood Casino at Greektown |
Detroit, Michigan |
|
Greektown Lease |
Hollywood Casino Lawrenceburg |
Lawrenceburg, Indiana |
|
AR PENN Master Lease |
Hollywood Casino Morgantown |
Morgantown, Pennsylvania |
|
Morgantown Lease
(1)
|
Hollywood Casino at PENN National Race Course |
Grantville, Pennsylvania |
|
AR PENN Master Lease |
Hollywood Casino Perryville |
Perryville, Maryland |
|
2023 Master Lease |
Hollywood Casino at The Meadows |
Washington, Pennsylvania |
|
2023 Master Lease |
Hollywood Casino Toledo |
Toledo, Ohio |
|
2023 Master Lease |
Hollywood Casino York |
York, Pennsylvania |
|
Operating Lease (not with REIT Landlord) |
Hollywood Gaming at Dayton Raceway |
Dayton, Ohio |
|
AR PENN Master Lease |
Hollywood Gaming at Mahoning Valley Race Course |
Youngstown, Ohio |
|
AR PENN Master Lease |
Marquee by PENN
(2)
|
Pennsylvania |
|
N/A |
Plainridge Park Casino |
Plainville, Massachusetts |
|
Pinnacle Master Lease |
|
|
|
|
South segment
|
|
|
|
1st
Jackpot Casino
|
Tunica, Mississippi |
|
AR PENN Master Lease |
Ameristar Vicksburg |
Vicksburg, Mississippi |
|
Pinnacle Master Lease |
Boomtown Biloxi |
Biloxi, Mississippi |
|
AR PENN Master Lease |
Boomtown Bossier City |
Bossier City, Louisiana |
|
Pinnacle Master Lease |
Boomtown New Orleans |
New Orleans, Louisiana |
|
Pinnacle Master Lease |
Hollywood Casino Gulf Coast |
Bay St. Louis, Mississippi |
|
AR PENN Master Lease |
Hollywood Casino Tunica |
Tunica, Mississippi |
|
AR PENN Master Lease |
L’Auberge Baton Rouge |
Baton Rouge, Louisiana |
|
Pinnacle Master Lease |
L’Auberge Lake Charles |
Lake Charles, Louisiana |
|
Pinnacle Master Lease |
Margaritaville Resort Casino |
Bossier City, Louisiana |
|
Margaritaville Lease |
|
|
|
|
West segment |
|
|
|
Ameristar Black Hawk |
Black Hawk, Colorado |
|
Pinnacle Master Lease |
Cactus Petes and Horseshu |
Jackpot, Nevada |
|
Pinnacle Master Lease |
M Resort Spa Casino |
Henderson, Nevada |
|
2023 Master Lease |
Zia Park Casino |
Hobbs, New Mexico |
|
AR PENN Master Lease |
|
|
|
|
Midwest segment |
|
|
|
Ameristar Council Bluffs |
Council Bluffs, Iowa |
|
Pinnacle Master Lease |
Argosy Casino Alton
(3)
|
Alton, Illinois |
|
AR PENN Master Lease |
Argosy Casino Riverside |
Riverside, Missouri |
|
AR PENN Master Lease |
Hollywood Casino Aurora |
Aurora, Illinois |
|
2023 Master Lease |
Hollywood Casino Joliet |
Joliet, Illinois |
|
2023 Master Lease |
Hollywood Casino at Kansas Speedway
(4)
|
Kansas City, Kansas |
|
Owned - Joint Venture |
Hollywood Casino St. Louis |
Maryland Heights, Missouri |
|
AR PENN Master Lease |
Prairie State Gaming
(2)
|
Illinois |
|
N/A |
River City Casino |
St. Louis, Missouri |
|
Pinnacle Master Lease |
(1)Upon
termination of the Morgantown Lease, ownership of the constructed
building and all tenant improvements will transfer from the Company
to GLPI.
(2)VGT
route operations
(3)The
riverboat is owned by us and not subject to the AR PENN Master
Lease.
(4)Pursuant
to a joint venture with NASCAR and includes the Company’s 50%
investment in Kansas Entertainment, LLC (“Kansas Entertainment”),
which owns Hollywood Casino at Kansas Speedway.
Revenue Recognition:
Our revenue from contracts with customers consists primarily of
gaming wagers, inclusive of sports betting and iCasino products,
food and beverage transactions, hotel room sales, media, retail
transactions, racing wagers, and third-party revenue sharing
agreements. See
Note
5, “Revenue Disaggregation,”
for information on our revenue by type and geographic
location.
Complimentaries Associated with Gaming Contracts
Food, beverage, hotel, and other services furnished to patrons for
free as an inducement to gamble or through the redemption of our
customers’ loyalty points are recorded as food, beverage, hotel,
and other revenues, at their estimated standalone selling prices
with an offset recorded as a reduction to gaming revenues. The cost
of providing complimentary goods and services to patrons as an
inducement to gamble as well as for the fulfillment of our loyalty
point obligation is included in food, beverage, hotel, and other
expenses. Revenues recorded to food, beverage, hotel, and other and
offset to gaming revenues were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
|
|
|
|
2023 |
|
2022 |
Food and beverage |
|
|
|
|
$ |
54.3 |
|
|
$ |
50.7 |
|
Hotel |
|
|
|
|
29.9 |
|
|
32.2 |
|
Other |
|
|
|
|
3.1 |
|
|
2.5 |
|
Total complimentaries associated with gaming contracts |
|
|
|
|
$ |
87.3 |
|
|
$ |
85.4 |
|
Customer-related Liabilities
The Company has three general types of liabilities related to
contracts with customers: (i) the obligation associated with its
PENN Play program (loyalty points and tier status benefits), (ii)
advance payments on goods and services yet to be provided and for
unpaid wagers, and (iii) deferred revenue associated with
third-party online sports betting and/or iCasino operators for
online sports betting and iCasino market access.
Our PENN Play
program connects the Company’s brands under one loyalty program and
allows members to earn loyalty points, or “PENN Cash”, redeemable
for slot play and complimentaries, such as food and beverage at our
restaurants, lodging at our hotels, the PENN Play
redemption marketplace that features popular retailers, and
products offered at our retail stores across the vast majority of
our properties. In addition, members of the PENN Play program
earn credit toward tier status, which entitles them to receive
certain other benefits, such as priority access, discounts, gifts,
trips to PENN destinations, partner experiences, and PENN Cash. The
obligation associated with our PENN Play program, which is included
in “Accrued expenses and other current liabilities” within our
unaudited Consolidated Balance Sheets, was $45.9 million and $39.3
million as of March 31, 2023 and December 31, 2022,
respectively, and consisted principally of the obligation
associated with the loyalty points. Our loyalty point
obligations are generally settled within six months of
issuance. Changes between the opening and closing balances
primarily relate to the timing of our customers’ election to redeem
loyalty points as well as the timing of when our customers receive
their earned tier status benefits.
The Company’s advance payments on goods and services yet to be
provided and for unpaid wagers primarily consist of the following:
(i) deposits on rooms and convention space, (ii) money deposited on
behalf of a customer in advance of their property visit (referred
to as “safekeeping” or “front money”), (iii) money deposited in an
online wallet not yet wagered or wagered and not yet withdrawn,
(iv) outstanding tickets generated by slot machine play, sports
betting, or pari-mutuel wagering, (v) outstanding chip liabilities,
(vi) unclaimed jackpots, and (vii) gift cards redeemable at our
properties. Unpaid wagers generally represent obligations stemming
from prior wagering events, of which revenue was previously
recognized. The Company’s advance payments on goods and services
yet to be provided and for unpaid wagers were $115.5 million and
$125.8 million as of March 31, 2023 and December 31,
2022, respectively, and are included in “Accrued expenses and other
current liabilities” within our unaudited Consolidated Balance
Sheets.
PENN Interactive, our wholly-owned interactive division, enters
into multi-year agreements with third-party online sports betting
and/or iCasino operators for online sports betting and iCasino
market access across our portfolio of properties. Certain of the
operations contemplated by these agreements commenced, resulting in
the recognition of $0.7 million and $5.2 million of revenue (most
of which was previously deferred) during the three months ended
March 31, 2023 and 2022, respectively.
Deferred revenue associated with third-party online sports betting
and/or iCasino operators for online sports betting and iCasino
market access, which is included in “Other long-term liabilities”
within our unaudited Consolidated Balance Sheets was $50.4 million
and $46.2 million as of March 31, 2023 and December 31,
2022, respectively.
Advertising:
The Company expenses advertising costs the first time the
advertising takes place or as incurred. Advertising expenses, which
generally relate to media placement costs and are primarily
included in “Gaming” expenses within the unaudited Consolidated
Statements of Operations, were $23.6 million and $24.1 million for
the three months ended March 31, 2023 and 2022,
respectively.
Gaming and Pari-mutuel Taxes:
We are subject to gaming and pari-mutuel taxes based on gross
gaming revenue and pari-mutuel revenue in the jurisdictions in
which we operate, as well as taxes on revenues derived from
arrangements which allow for third-party online sports betting
and/or iCasino partners to operate online sportsbooks and iCasinos
under our gaming licenses. The Company primarily recognizes gaming
and pari-mutuel tax expense based on the statutorily required
percentage of revenue that is required to be paid to state,
provincial and/or local jurisdictions in the states and provinces
where or in which the wagering occurs. Also, included in gaming and
pari-mutuel taxes are costs to support the operations of local
regulatory authorities which some jurisdictions require us to pay.
Gaming and pari-mutuel taxes are recorded in “Gaming” expenses or
“Food, beverage, hotel, and other” expenses within the unaudited
Consolidated Statements of Operations, and were $584.8 million and
$472.2 million for the three months ended March 31, 2023 and
2022, respectively.
Inventory, net:
Inventory is accounted for using the average cost or first-in or
first-out (“FIFO”) method. Inventory accounted for under the
average cost and FIFO methods are stated at the lower of cost or
net realizable value. Inventory balances substantially consist of
finished goods and were $28.3 million and $5.0 million as of
March 31, 2023 and December 31, 2022.
Foreign Currency Translation:
The functional currency of the Company’s foreign subsidiaries is
the local currency in which the subsidiary operates. Balance sheet
accounts are translated at the exchange rate in effect at each
balance sheet date. Translation adjustments resulting from this
process are recorded to other comprehensive income or loss.
Revenues and expenses are translated at the average exchange rates
during the year. Gains or losses resulting from foreign currency
transactions are included in “Other” within our unaudited
Consolidated Statements of Operations.
Comprehensive Income and Accumulated Other Comprehensive
Loss:
Comprehensive income includes net income and all other
non-stockholder changes in equity, or other comprehensive income.
The balance of accumulated other comprehensive loss consists solely
of foreign currency translation adjustments.
Earnings Per Share:
Basic earnings per share (“EPS”) is computed by dividing net income
applicable to common stock by the weighted-average number of common
shares outstanding during the period. Diluted EPS reflects the
additional dilution, if any, for all potentially-dilutive
securities such as stock options, unvested restricted stock awards
(“RSAs”) and restricted stock units (“RSUs”) (collectively with
RSAs, “restricted stock”), outstanding convertible preferred stock
and convertible debt.
Holders of the Company’s Series D Preferred Stock (as defined
in
Note
13, “Stockholders' Equity and Stock-based
Compensation”)
are entitled to participate equally and ratably in all dividends
and distributions paid to holders of PENN common stock irrespective
of any vesting requirement. Accordingly, the Series D Preferred
Stock shares are considered a participating security and the
Company is required to apply the two-class method to
consider the impact of the preferred shares on the calculation of
basic and diluted EPS. The holders of the Company’s Series D
Preferred Stock are not obligated to absorb losses; therefore, in
reporting periods where the Company is in a net loss position, it
does not apply the two-class method. In reporting periods where the
Company is in a net income position, the two-class method
is applied by allocating all earnings during the period to common
shares and preferred shares. See
Note
14, “Earnings per Share,”
for more information.
Voting Interest Entities and Variable Interest Entities:
The Company consolidates all subsidiaries or other entities in
which it has a controlling financial interest. The consolidation
guidance requires an analysis to determine if an entity should be
evaluated for consolidation using the VOE model or the VIE model.
Under the VOE model, controlling financial interest is generally
defined as a majority ownership of voting rights. Under the
VIE model, controlling financial interest is defined as (i) the
power to direct activities that most significantly impact the
economic performance of the entity and (ii) the obligation to
absorb losses of or the right to receive benefits from the entity
that could potentially be significant to the entity. For those
entities that qualify as a VIE, the primary beneficiary is
generally defined as the party who has a controlling financial
interest in the VIE. The Company consolidates the financial
position and results of operations of every VOE in which it has a
controlling financial interest and VIEs in which it is considered
to be the primary beneficiary. See
Note 10,
“Investments in and Advances to Unconsolidated
Affiliates.”
Note 3—New Accounting Pronouncements
In June 2022, the FASB issued ASU 2022-03, “Fair Value Measurement
(Topic 820): Fair Value Measurement of Equity Securities Subject to
Contractual Sale Restrictions” (“ASU 2022-03”). ASU 2022-03
clarifies the guidance on the fair value measurement of an equity
security that is subject to a contractual sale restriction and
requires specific disclosures related to such an equity security.
Specifically, ASU 2022-03 clarifies that a “contractual sale
restriction prohibiting the sale of an equity security is a
characteristic of the reporting entity holding the equity security”
and is not included in the equity security’s unit of account.
Accordingly, the Company is no longer permitted to apply a discount
related to the contractual sale restriction, or lack of
marketability, when measuring the equity security’s fair value. In
addition, ASU 2022-03 prohibits an entity from recognizing a
contractual sale restriction as a separate unit of account. ASU
2022-03 will be effective for fiscal years beginning after December
15, 2023, including interim periods within those fiscal years.
Early adoption is permitted. The Company is currently evaluating
the impact of the adoption of ASU 2022-03 on our unaudited
Consolidated Financial Statements.
In March 2023, the FASB issued ASU 2023-02, “Investments—Equity
Method and Joint Ventures (Topic 323): Accounting for Investments
in Tax Credit Structures Using the Proportional Amortization Method
(a consensus of the Emerging Issues Task Force)” (“ASU 2023-02”).
ASU 2023-02 introduced the option to apply the proportional
amortization method to account for investments made primarily for
the purpose of receiving income tax credits and other income tax
benefits when certain requirements are met. In addition, ASU
2023-02 limited the proportional amortization method to investments
in low-income-housing tax credit structures. ASU 2022-03 will be
effective for fiscal years beginning after December 15, 2023,
including interim periods within those fiscal years. Early adoption
is permitted. The Company is currently evaluating the impact of the
adoption of ASU 2023-02 on our unaudited Consolidated Financial
Statements which we do not expect to be material.
Note 4—Hurricane Laura
On August 27, 2020, Hurricane Laura made landfall in Lake Charles,
Louisiana, which caused significant damage to our L’Auberge Lake
Charles property, which closed for approximately two weeks. The
Company maintains insurance, subject to certain deductibles and
coinsurance, that covers business interruption, including lost
profits, and covers the repair or replacement of assets that
suffered losses.
The Company recorded a receivable relating to our estimate of
repairs and maintenance costs which have been incurred and property
and equipment which have been written off, and for which we deem
the recovery of such costs and property and equipment from our
insurers to be probable. The insurance recovery receivable was
included in “Accounts Receivable, net” within the unaudited
Consolidated Balance Sheets. As we deemed it probable that the
proceeds to be recovered from our insurers would exceed the total
of our insurance recovery recorded and our insurers’ deductible and
coinsurance, we did not record any loss associated with the impact
of this natural disaster. Timing differences exist between the
recognition of (i) impairment losses and capital expenditures made
to repair or restore the assets and (ii) the receipt of insurance
proceeds within the unaudited Consolidated Financial
Statements.
We did not receive additional proceeds during the three months
ended March 31, 2023, as compared to $37.5 million of proceeds
received during the three months ended March 31, 2022, which
resulted in a gain of $8.8 million that is included in “General and
administrative expenses” within our unaudited Consolidated
Statements of Operations. Additionally, we did not have a
receivable balance as of December 31, 2022.
As of May 4, 2023, the insurance claim remains open, and we
expect to receive additional future proceeds.
We record proceeds in excess of the recognized losses and lost
profits under our business interruption insurance as a gain
contingency in accordance with ASC Topic 450, “Contingencies,”
which we expect to recognize at the time of final settlement or
when nonrefundable cash advances are made in a period subsequent to
March 31, 2023.
The following tables summarize the financial impact of Hurricane
Laura related matters:
|
|
|
|
|
|
|
|
|
|
|
|
|
Life to date through |
(in millions) |
March 31, 2023 |
|
December 31, 2022 |
Insurance proceeds received through the end of the
period |
$ |
86.9 |
|
|
$ |
86.9 |
|
Deductible |
$ |
15.0 |
|
|
$ |
15.0 |
|
Coinsurance |
$ |
2.5 |
|
|
$ |
2.5 |
|
Clean-up, restoration, and other costs |
$ |
52.8 |
|
|
$ |
52.8 |
|
Fixed asset write-off |
$ |
23.2 |
|
|
$ |
23.2 |
|
Inventory write-off |
$ |
0.2 |
|
|
$ |
0.2 |
|
Note 5—Revenue Disaggregation
Our revenues are generated principally by providing the following
types of services: (i) gaming, including iCasino, retail and online
sports betting; (ii) food and beverage; (iii) hotel; (iv)
advertising; (v) retail; and (vi) other. Other revenues are
principally comprised of ancillary gaming-related activities, such
as commissions received on ATM transactions, racing, PENN
Interactive’s social gaming, and revenue from third-party online
sports betting and/or iCasino operators and the related gross-up
for taxes. Our revenue is disaggregated by type of revenue and
geographic location of the related properties, which is consistent
with our reportable segments, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, 2023 |
(in millions) |
Northeast |
|
South |
|
West |
|
Midwest |
|
Interactive
(1)
|
|
Other |
|
Intersegment Eliminations
(2)
|
|
Total |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming |
$ |
629.3 |
|
|
$ |
252.1 |
|
|
$ |
94.4 |
|
|
$ |
265.9 |
|
|
$ |
82.9 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,324.6 |
|
Food and beverage |
38.3 |
|
|
31.0 |
|
|
17.3 |
|
|
14.9 |
|
|
— |
|
|
1.0 |
|
|
— |
|
|
102.5 |
|
Hotel |
11.2 |
|
|
21.6 |
|
|
13.5 |
|
|
7.6 |
|
|
— |
|
|
— |
|
|
— |
|
|
53.9 |
|
Advertising |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
27.2 |
|
|
— |
|
|
— |
|
|
27.2 |
|
Retail |
1.8 |
|
|
1.5 |
|
|
1.2 |
|
|
0.6 |
|
|
8.3 |
|
|
— |
|
|
— |
|
|
13.4 |
|
Other |
19.9 |
|
|
8.6 |
|
|
3.3 |
|
|
6.3 |
|
|
115.1 |
|
|
4.8 |
|
|
(6.3) |
|
|
151.7 |
|
Total revenues |
$ |
700.5 |
|
|
$ |
314.8 |
|
|
$ |
129.7 |
|
|
$ |
295.3 |
|
|
$ |
233.5 |
|
|
$ |
5.8 |
|
|
$ |
(6.3) |
|
|
$ |
1,673.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, 2022 |
(in millions) |
Northeast |
|
South |
|
West |
|
Midwest |
|
Interactive
(1)
|
|
Other |
|
Intersegment Eliminations
(2)
|
|
Total |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming |
$ |
599.1 |
|
|
$ |
278.6 |
|
|
$ |
94.1 |
|
|
$ |
256.5 |
|
|
$ |
62.9 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,291.2 |
|
Food and beverage |
31.9 |
|
|
31.0 |
|
|
19.3 |
|
|
12.5 |
|
|
— |
|
|
1.2 |
|
|
— |
|
|
95.9 |
|
Hotel |
8.1 |
|
|
22.0 |
|
|
22.3 |
|
|
7.6 |
|
|
— |
|
|
— |
|
|
— |
|
|
60.0 |
|
Advertising |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8.2 |
|
|
— |
|
|
— |
|
|
8.2 |
|
Retail |
1.5 |
|
|
1.6 |
|
|
1.2 |
|
|
0.5 |
|
|
— |
|
|
— |
|
|
— |
|
|
4.8 |
|
Other |
17.9 |
|
|
8.2 |
|
|
4.0 |
|
|
5.8 |
|
|
70.4 |
|
|
6.1 |
|
|
(8.3) |
|
|
104.1 |
|
Total revenues |
$ |
658.5 |
|
|
$ |
341.4 |
|
|
$ |
140.9 |
|
|
$ |
282.9 |
|
|
$ |
141.5 |
|
|
$ |
7.3 |
|
|
$ |
(8.3) |
|
|
$ |
1,564.2 |
|
(1) Other revenues within the Interactive
segment are inclusive of gaming tax reimbursement amounts charged
to third-party online sports betting and/or iCasino partners for
online sports betting and iCasino market access of $92.3 million
and $50.3 million for the three months ended March 31, 2023
and 2022, respectively.
(2) Primarily represents the elimination of
intersegment revenues associated with our retail sportsbooks, which
are operated by PENN Interactive.
Note 6—Acquisitions
Barstool
On February 17, 2023, we acquired the remaining 64% of the
outstanding shares of Barstool common stock not already owned by us
for a consideration of approximately $405.5 million, which is
inclusive of cash and common stock issuance, repayment of Barstool
indebtedness of $23.8 million, transaction expenses and other
purchase price adjustments in accordance with GAAP (the “Barstool
Acquisition”). Prior to the acquisition, we held a 36% ownership
interest, which was accounted for under the equity method. At the
closing of the Barstool Acquisition, we obtained 100% of the
Barstool common stock of which the fair value of Barstool was
determined to be $660.0 million based on market participant
assumptions discussed below. Upon the completion of the Barstool
Acquisition, Barstool became an indirect wholly owned subsidiary of
PENN. The acquisition provides us with a greater ability to execute
our organic cross-sell strategy through Barstool’s resources,
audience, and strong brand recognition. We issued 2,442,809 shares
of our common stock to certain former stockholders of Barstool for
the Barstool Acquisition (see
Note
13, “Stockholders’ Equity and Stock-Based Compensation”
for further information) and utilized $315.3 million of cash
to complete the Barstool Acquisition, inclusive of transaction
expenses and repayment of Barstool indebtedness.
The Company held 36% of the outstanding shares of Barstool common
stock prior to the Barstool Acquisition and, as such, the
acquisition date estimated fair value of this previously held
investment was a component of the purchase consideration. Based on
the acquisition date fair value of Barstool of $660.0 million
and the carrying amount of this investment of $171.1 million,
the Company recorded a gain of $66.5 million related to
remeasurement of the equity investment immediately prior to the
acquisition date, which is included in “Gain on Barstool
Acquisition, net” within our unaudited Consolidated Statements of
Operations. The Company also recorded a gain of $16.9 million
related to the acquisition of the remaining 64% of Barstool common
stock, which is included in “Gain on Barstool Acquisition, net”
within our unaudited Consolidated Statements of
Operations.
The following table reflects the preliminary allocation of the
purchase price to the tangible and identifiable intangible assets
acquired and liabilities assumed, with the excess recorded as
goodwill.
|
|
|
|
|
|
(in millions) |
Estimated fair value |
Cash and cash equivalents |
$ |
10.1 |
Accounts receivable |
44.8 |
Inventory |
25.2 |
Other current assets |
5.0 |
Lease right-of-use assets |
13.5 |
Property and equipment |
3.8 |
Goodwill |
231.9 |
Other intangible assets |
|
Barstool tradename |
420.0 |
Advertising relationships |
32.0 |
Other tradenames and brands |
29.0 |
Customer relationships |
11.0 |
Other long-term assets |
18.7 |
Total assets |
$ |
845.0 |
|
|
|
Accounts payable, accrued expenses and other current
liabilities |
$ |
38.7 |
|
Deferred income taxes |
115.9 |
|
Other long-term liabilities |
30.4 |
|
Total liabilities |
185.0 |
|
Net assets acquired |
$ |
660.0 |
|
The Company used the income, or cost approach for the valuation, as
appropriate, and used valuation inputs in these models and analyses
that were based on market participant assumptions. Market
participants are considered to be buyers and sellers unrelated to
the Company in the principal or most advantageous market for the
asset or liability.
Acquired identifiable intangible assets consist of the Barstool
tradename, advertising relationships, other tradenames and brands,
and customer relationships. The Barstool tradename is an
indefinite-lived intangible asset. All other intangible assets are
definite-lived with assigned useful lives primarily ranging from
2-5 years.
Goodwill, none of which is deductible for tax purposes, is
approximately 35.1% of the net assets acquired and has been
allocated to the Company’s Interactive segment. Goodwill is
primarily attributable to synergies and cross selling opportunities
to Barstool’s existing customer base.
The following valuation approaches were utilized to determine the
fair value of each intangible asset:
|
|
|
|
|
|
|
|
|
Intangible Asset |
|
Valuation Approach |
Barstool tradename |
|
Relief-from-royalty (variation of income approach) |
Advertising relationships |
|
With-and-without (variation of income approach) |
Other tradenames and brands |
|
Relief-from-royalty (variation of income approach) |
Customer relationships |
|
Replacement cost |
For the period beginning February 17, 2023 through March 31, 2023,
Barstool’s revenue and net loss included in the unaudited
Consolidated Statements of Operations were $28.2 million and
$3.3 million, respectively.
Unaudited Pro Forma Financial Information
The following table includes unaudited pro forma consolidated
financial information assuming our acquisition of Barstool had
occurred as of January 1, 2022. The pro forma amounts include the
historical operating results of PENN and Barstool prior to our
acquisition. The pro forma financial information does not
necessarily represent the results that may occur in the future. For
the three months ended March 31, 2023 and 2022, pro forma
adjustments directly attributable to the acquisition include
acquisition and transaction related costs of $1.3 million
incurred by both PENN and Barstool and a gain on the Barstool
Acquisition of $83.4 million. Additionally, for the three
months ended March 31, 2023 and 2022, pro forma adjustments
included a gain of $3.1 million and $4.1 million,
respectively, related to remeasurement and settlement of Barstool
put/call options.
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
2023 |
|
2022 |
Revenues |
$ |
1,693.0 |
|
|
$ |
1,604.8 |
|
Net income |
$ |
439.3 |
|
|
$ |
106.6 |
|
Note 7—Goodwill and Other Intangible Assets
A reconciliation of goodwill and accumulated goodwill impairment
losses, by reportable segment, is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
Northeast |
|
South |
|
West |
|
Midwest |
|
Interactive |
|
Other |
|
Total |
Balance as of December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill, gross |
$ |
923.5 |
|
|
$ |
236.6 |
|
|
$ |
216.8 |
|
|
$ |
1,116.7 |
|
|
$ |
1,628.4 |
|
|
$ |
87.7 |
|
|
$ |
4,209.7 |
|
Accumulated goodwill impairment losses |
(798.8) |
|
|
(61.0) |
|
|
(16.6) |
|
|
(556.1) |
|
|
— |
|
|
(87.7) |
|
|
(1,520.2) |
|
Goodwill, net |
$ |
124.7 |
|
|
$ |
175.6 |
|
|
$ |
200.2 |
|
|
$ |
560.6 |
|
|
$ |
1,628.4 |
|
|
$ |
— |
|
|
$ |
2,689.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill acquired during the period |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
231.9 |
|
|
$ |
— |
|
|
$ |
231.9 |
|
Effect of foreign currency exchange rates |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
4.6 |
|
|
— |
|
|
4.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill, gross |
$ |
923.5 |
|
|
$ |
236.6 |
|
|
$ |
216.8 |
|
|
$ |
1,116.7 |
|
|
$ |
1,864.9 |
|
|
$ |
87.7 |
|
|
$ |
4,446.2 |
|
Accumulated goodwill impairment losses |
(798.8) |
|
|
(61.0) |
|
|
(16.6) |
|
|
(556.1) |
|
|
— |
|
|
(87.7) |
|
|
(1,520.2) |
|
Goodwill, net |
$ |
124.7 |
|
|
$ |
175.6 |
|
|
$ |
200.2 |
|
|
$ |
560.6 |
|
|
$ |
1,864.9 |
|
|
$ |
— |
|
|
$ |
2,926.0 |
|
There were no impairment charges recorded to goodwill during the
three months ended March 31, 2023 and 2022.
The table below presents the gross carrying amount, accumulated
amortization, and net carrying amount of each major class of other
intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2023 |
|
December 31, 2022 |
(in millions) |
Gross Carrying Amount |
|
Accumulated Amortization |
|
Net Carrying Amount |
|
Gross Carrying Amount |
|
Accumulated Amortization |
|
Net Carrying Amount |
Indefinite-lived intangible assets |
|
|
|
|
|
|
|
|
|
|
|
Gaming licenses |
$ |
1,207.8 |
|
|
$ |
— |
|
|
$ |
1,207.8 |
|
|
$ |
1,207.6 |
|
|
$ |
— |
|
|
$ |
1,207.6 |
|
Trademarks |
752.5 |
|
|
— |
|
|
752.5 |
|
|
332.2 |
|
|
— |
|
|
332.2 |
|
Other |
0.7 |
|
|
— |
|
|
0.7 |
|
|
0.7 |
|
|
— |
|
|
0.7 |
|
Amortizing intangible assets |
|
|
|
|
|
|
|
|
|
|
|
Customer relationships |
123.0 |
|
|
(101.2) |
|
|
21.8 |
|
|
114.4 |
|
|
(102.0) |
|
|
12.4 |
|
Technology |
258.6 |
|
|
(91.9) |
|
|
166.7 |
|
|
249.6 |
|
|
(80.4) |
|
|
169.2 |
|
Other |
89.5 |
|
|
(13.2) |
|
|
76.3 |
|
|
27.7 |
|
|
(10.9) |
|
|
16.8 |
|
Total other intangible assets, net |
$ |
2,432.1 |
|
|
$ |
(206.3) |
|
|
$ |
2,225.8 |
|
|
$ |
1,932.2 |
|
|
$ |
(193.3) |
|
|
$ |
1,738.9 |
|
There were no impairment charges recorded to other intangible
assets, net during the three months ended March 31, 2023 and
2022.
Amortization expense related to our amortizing intangible assets
was $14.0 million and $15.0 million for the three months ended
March 31, 2023 and 2022, respectively. The following table
presents the estimated amortization expense based on our amortizing
intangible assets as of March 31, 2023 (in
millions):
|
|
|
|
|
|
Years ending December 31, |
|
2023 (excluding the three months ended March 31,
2023)
|
$ |
56.3 |
|
2024 |
71.3 |
|
2025 |
49.6 |
|
2026 |
31.3 |
|
2027 |
27.6 |
|
Thereafter |
28.7 |
|
Total |
$ |
264.8 |
|
Note 8—Long-term Debt
The table below presents long-term debt, net of current maturities,
debt discounts and issuance costs:
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
March 31,
2023 |
|
December 31,
2022 |
Senior Secured Credit Facilities: |
|
|
|
Amended Revolving Credit Facility due 2027 |
$ |
— |
|
|
$ |
— |
|
Amended Term Loan A Facility due 2027 |
529.4 |
|
|
536.2 |
|
Amended Term Loan B Facility due 2029 |
992.5 |
|
|
995.0 |
|
|
|
|
|
|
|
|
|
5.625% Notes due 2027
|
400.0 |
|
|
400.0 |
|
4.125% Notes due 2029
|
400.0 |
|
|
400.0 |
|
2.75% Convertible Notes due 2026
|
330.5 |
|
|
330.5 |
|
Other long-term obligations |
163.5 |
|
|
156.1 |
|
|
2,815.9 |
|
|
2,817.8 |
|
Less: Current maturities of long-term debt |
(56.2) |
|
|
(56.2) |
|
Less: Debt discounts |
(4.4) |
|
|
(4.6) |
|
Less: Debt issuance costs |
(33.9) |
|
|
(35.7) |
|
|
$ |
2,721.4 |
|
|
$ |
2,721.3 |
|
The following is a schedule of future minimum repayments of
long-term debt as of March 31, 2023 (in
millions):
|
|
|
|
|
|
Years ending December 31: |
|
2023 (excluding the three months ended March 31,
2023)
|
$ |
46.2 |
|
2024 |
47.6 |
|
2025 |
38.2 |
|
2026 |
494.9 |
|
2027 |
837.0 |
|
Thereafter |
1,352.0 |
|
Total minimum payments |
$ |
2,815.9 |
|
Senior Secured Credit Facilities
In January 2017, the Company entered into an agreement to amend and
restate its previous credit agreement, dated October 30, 2013, as
amended (the “Credit Agreement”), which provided for: (i) a
five-year $700 million revolving credit facility (the “Revolving
Facility”); (ii) a five-year $300 million Term Loan A facility (the
“Term Loan A Facility”); and (iii) a seven-year $500 million Term
Loan B facility (the “Term Loan B Facility” and collectively with
the Revolving Facility and the Term Loan A Facility, the “Senior
Secured Credit Facilities”).
On October 15, 2018, in connection with the acquisition of Pinnacle
Entertainment, Inc. (“Pinnacle”), the Company entered into an
incremental joinder agreement (the “Incremental Joinder”), which
amended the Credit Agreement (the “Amended Credit Agreement”). The
Incremental Joinder provided for an additional $430.2 million of
incremental loans having the same terms as the existing Term Loan A
Facility, with the exception of extending the maturity date, and an
additional $1.1 billion of loans as a new tranche having new terms
(the “Term Loan B-1 Facility”). With the exception of extending the
maturity date, the Incremental Joinder did not impact the Revolving
Facility.
On May 3, 2022, the Company entered into a Second Amended and
Restated Credit Agreement with its various lenders (the “Second
Amended and Restated Credit Agreement”). The Second Amended and
Restated Credit Agreement provides for a $1.0 billion revolving
credit facility, undrawn at close, (the “Amended Revolving Credit
Facility”), a five-year $550.0 million term loan A facility (the
“Amended Term Loan A Facility”) and a seven-year $1.0 billion term
loan B facility (the “Amended Term Loan B Facility”) (together, the
“Amended Credit Facilities”). The proceeds from the Amended Credit
Facilities were used to repay the existing Term Loan A Facility and
Term Loan B-1 Facility balances.
The interest rates per annum applicable to loans under the Amended
Credit Facilities are, at the Company’s option, equal to either an
adjusted secured overnight financing rate (“Term SOFR”) or a base
rate, plus an applicable margin. The applicable
margin for each of the Amended Revolving Credit Facility and the
Amended Term Loan A Facility was initially 1.75% for Term SOFR
loans and 0.75% for base rate loans until the Company provided
financial reports for the first full fiscal quarter following
closing and, thereafter, ranges from 2.25% to 1.50% per annum for
Term SOFR loans and 1.25% to 0.50% per annum for base rate loans,
in each case depending on the Company’s total net leverage ratio
(as defined within the Second Amended and Restated Credit
Agreement). The applicable margin for the Amended Term Loan B
Facility is 2.75% per annum for Term SOFR loans and 1.75% per annum
for base rate loans. The Amended Term Loan B Facility is subject to
a Term SOFR “floor” of 0.50% per annum and a base rate “floor” of
1.50% per annum. In addition, the Company pays a commitment fee on
the unused portion of the commitments under the Amended Revolving
Credit Facility at a rate that was initially 0.25% per annum, until
the Company provided financial reports for the first full fiscal
quarter following closing, and thereafter, ranges from 0.35% to
0.20% per annum, depending on the Company’s total net leverage
ratio.
The Amended Credit Facilities contain customary covenants that,
among other things, restrict, subject to certain exceptions, the
ability of the Company and certain of its subsidiaries to grant
liens on their assets, incur indebtedness, sell assets, make
investments, engage in acquisitions, mergers or consolidations, pay
dividends and make other restricted payments and prepay certain
indebtedness that is subordinated in right of payment to the
obligations under the Amended Credit Facilities. The Amended Credit
Facilities contain two financial covenants: a maximum total net
leverage ratio (as defined within the Second Amended and Restated
Credit Agreement) of 4.50 to 1.00, which is subject to a step up to
5.00 to 1.00 in the case of certain significant acquisitions, and a
minimum interest coverage ratio (as defined within the Second
Amended and Restated Credit Agreement) of 2.00 to 1.00. The Amended
Credit Facilities also contain certain customary affirmative
covenants and events of default, including the occurrence of a
change of control (as defined in the documents governing the Second
Amended and Restated Credit Agreement), termination and certain
defaults under the Master Leases (which are defined in
Note
9, “Leases”).
As of March 31, 2023 and December 31, 2022, the Company
had conditional obligations under letters of credit issued pursuant
to the Amended Credit Facilities with face amounts aggregating to
$23.5 million and $22.5 million, respectively, resulting in $976.5
million and $977.5 million of available borrowing capacity under
the Amended Revolving Credit Facility.
2.75% Unsecured Convertible Notes
In May 2020, the Company completed a public offering of
$330.5 million aggregate principal amount of 2.75% unsecured
convertible notes (the “Convertible Notes”) that mature, unless
earlier converted, redeemed or repurchased, on May 15, 2026 at a
price of par.
As of March 31, 2023 and December 31, 2022, no
Convertible Notes have been converted into the Company’s common
stock. The maximum number of shares that could be issued to satisfy
the conversion feature of the Convertible Notes was 18,360,815 and
the amount by which the Convertible Notes if-converted value
exceeded its principal amount was $214.1 million, as of
March 31, 2023.
The Convertible Notes consisted of the following
components:
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
March 31,
2023 |
|
December 31,
2022 |
Liability: |
|
|
|
Principal |
$ |
330.5 |
|
|
$ |
330.5 |
|
|
|
|
|
Unamortized debt issuance costs |
(5.7) |
|
|
(6.2) |
|
Net carrying amount |
$ |
324.8 |
|
|
$ |
324.3 |
|
|
|
|
|
|
|
|
|
Interest expense, net
The table below presents interest expense, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
|
|
|
|
2023 |
|
2022 |
Interest expense |
|
|
|
|
$ |
113.8 |
|
|
$ |
161.6 |
|
Capitalized interest |
|
|
|
|
(0.8) |
|
|
(0.3) |
|
Interest expense, net |
|
|
|
|
$ |
113.0 |
|
|
$ |
161.3 |
|
The table below presents interest expense related to the
Convertible Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
|
|
|
|
2023 |
|
2022 |
Coupon interest |
|
|
|
|
$ |
2.3 |
|
|
$ |
2.3 |
|
|
|
|
|
|
|
|
|
Amortization of debt issuance costs |
|
|
|
|
0.5 |
|
|
0.4 |
|
Convertible Notes interest expense |
|
|
|
|
$ |
2.8 |
|
|
$ |
2.7 |
|
Debt issuance costs are amortized to interest expense over the term
of the Convertible Notes at an effective interest rate of 3.329%.
The remaining term of the Convertible Notes was 3.1 years as of
March 31, 2023.
Covenants
Our Amended Credit Facilities, 5.625% Notes and 4.125% Notes,
require us, among other obligations, to maintain specified
financial ratios and to satisfy certain financial tests. In
addition, our Amended Credit Facilities, 5.625% Notes and 4.125%
notes, restrict, among other things, our ability to incur
additional indebtedness, incur guarantee obligations, amend debt
instruments, pay dividends, create liens on assets, make
investments, engage in mergers or consolidations, and otherwise
restrict corporate activities. Our debt agreements also contain
customary events of default, including cross-default provisions
that require us to meet certain requirements under the Master
Leases (which are defined in
Note
9, “Leases”),
each with GLPI. If we are unable to meet our financial covenants or
in the event of a cross-default, it could trigger an acceleration
of payment terms.
As of March 31, 2023, the Company was in compliance with all
required financial covenants. The Company believes that it will
remain in compliance with all of its required financial covenants
for at least the next twelve months following the date of filing
this Quarterly Report on Form 10-Q with the SEC.
Other Long-Term Obligations
Other Long-term Obligation
In February 2021, we entered into a financing arrangement providing
the Company with upfront cash proceeds while permitting us to
participate in future proceeds on certain claims. The financing
obligation has been classified as a non-current liability, which is
expected to be settled in a future period of which the principal is
contingent and predicated on other events. Consistent with an
obligor’s accounting under a debt instrument, period interest will
be accreted using an effective interest rate of 27.0% and until
such time that the claims and related obligation is settled. The
amount included in interest expense related to this obligation was
$8.1 million and $6.2 million for the three months ended
March 31, 2023 and 2022, respectively.
Ohio Relocation Fees
Other long-term obligations included $27.4 million at both
March 31, 2023 and December 31, 2022, related to the
relocation fees for Hollywood Gaming at Dayton Raceway (“Dayton”)
and Hollywood Gaming at Mahoning Valley Race Course (“Mahoning
Valley”), which opened in August 2014 and September 2014,
respectively. The relocation fee for each facility is payable as
follows: $7.5 million upon the opening of the facilities and
eighteen semi-annual payments of $4.8 million beginning one year
after the commencement of operations. This obligation is accreted
to interest expense at an effective yield of 5.0%.
Event Center
As of March 31, 2023 and December 31, 2022, other
long-term obligations included $9.9 million and $10.7 million,
respectively, related to the repayment obligation of a hotel and
event center located less than a mile away from Hollywood Casino
Lawrenceburg, which was constructed by the City of Lawrenceburg
Department of Redevelopment. Effective in January 2015, by
contractual agreement, we assumed a repayment obligation for the
hotel and event center in the amount of $15.3 million, which was
financed through a loan with the City of Lawrenceburg Department of
Redevelopment, in exchange for conveyance of the
property. Beginning in January 2016, the Company was obligated
to make annual payments on the loan of $1.0 million for 20 years.
This obligation is accreted to interest expense at its effective
yield of 3.0%.
Note 9—Leases
Master Leases
The components contained within the Master Leases are accounted for
as either (i) operating leases, (ii) finance leases, or (iii)
financing obligations. Changes to future lease payments that are
not fixed within the Master Leases (i.e., when future escalators
become known or future variable rent resets occur), which are
discussed below, require the Company to either (i) increase both
the Right-of-use (“ROU”) assets and corresponding lease liabilities
with respect to operating and finance leases or (ii) record the
incremental variable payment associated with the financing
obligation to interest expense. In addition, prior to the effective
date of the AR PENN Master Lease (as defined and as discussed
below), monthly rent associated with Hollywood Casino Columbus
(“Columbus”) and monthly rent in excess of the Hollywood Casino
Toledo (“Toledo”) rent floor as contained within the PENN Master
Lease (as defined and discussed below), were considered contingent
rent.
AR PENN Master Lease
Prior to the effective date of the AR PENN Master Lease (as defined
and discussed below) the Company leased real estate assets
associated with 19 of the gaming facilities used in its operations
via a triple net master lease with GLPI (the “PENN Master Lease”),
which became effective November 1, 2013. The PENN Master Lease had
an initial term of 15 years with four subsequent, five-year renewal
periods on the same terms and conditions, exercisable at the
Company’s option.
On February 21, 2023, the Company and GLPI entered into an
agreement to amend and restate the PENN Master Lease (the “AR PENN
Master Lease”), effective January 1, 2023, to (i) remove the land
and buildings for Hollywood Casino Aurora (“Aurora”), Hollywood
Casino Joliet (“Joliet”), Columbus, Toledo and the M Resort Spa
Casino (“M Resort”), and (ii) make associated adjustments to the
rent after which the initial rent in the AR PENN Master Lease will
be $284.1 million, consisting of $208.2 million of
building base rent, $43.0 million of land base rent and
$32.9 million of percentage rent (as such terms are defined in
the AR PENN Master Lease). Subsequent to the execution of the AR
PENN Master Lease, the Company leases real estate assets associated
with 14 of the gaming facilities used in its operations via a
triple net master lease. The current term of the AR PENN Master
Lease expires on October 31, 2033 and thereafter contains three
renewal terms of five years each on the same terms and conditions,
exercisable at the Company’s option. The AR PENN Master Lease along
with the 2023 Master Lease (as defined and discussed below) are
cross-defaulted, cross-collateralized, and coterminous, and subject
to a parent guarantee.
The payment structure under the AR PENN Master
Lease includes a fixed component, a portion of which is
subject to an annual escalator of up to 2%, depending on the
Adjusted Revenue to Rent Ratio (as defined in the AR PENN
Master Lease) of 1.8:1, and a component that is based on
performance, which is prospectively adjusted every five years
by an amount equal to 4% of the average change in net
revenues of all properties associated with the AR PENN Master
Lease compared to a contractual baseline during the
preceding five years (“PENN Percentage Rent”).
The next annual escalator test date and PENN Percentage Rent reset
is scheduled to occur on November 1, 2023.
We concluded the AR PENN Master Lease constituted a modification
event under ASC Topic 842, “Leases” (“ASC 842”), which required us
to reassess the classifications of the lease components and
remeasure the associated lease liabilities. We concluded the
lease term should end at the current lease expiration date of
October 31, 2033 and the optional three renewal terms of five years
each were not included in the lease term. The Company
continues to evolve from a leading retail gaming operator to a
leading provider of integrated entertainment, sports content, and
casino gaming experiences. We continue to diversify our
earning streams by investing in our Interactive segment including
our recent acquisition of Barstool which generates its earnings
from media related operations. The execution of our omni-channel
strategy continues to diversify our earning streams and precludes
us from concluding all renewal periods are reasonably assured to be
exercised.
As a result of the January 1, 2023 lease modification event, we
concluded (i) the land components contained within the AR PENN
Master Lease, which were previously primarily classified as finance
leases under the PENN Master Lease, to be classified as operating
leases, and (ii) control of the building assets have transferred
from the Company to the lessor (GLPI) allowing for sale recognition
in accordance with ASC 842 which results in the building components
to be classified as operating leases. Prior to the January 1, 2023
lease modification event, control of substantially all of the
building components were concluded not to have passed from the
Company to the lessor in accordance with ASC 842 which required
recognition of a financing obligation in accordance with ASC Topic
470, “Debt” (“ASC 470”) and continued recognition of the underlying
asset in Property and Equipment, net within our unaudited
Consolidated Balance Sheets. In conjunction with the sale
recognition on the building components, we (i) derecognized
$1.6 billion of financing obligations within our unaudited
Consolidated Balance Sheets, offset to “Gain on REIT transaction,
net” within our unaudited Statements of Operations; and (ii)
derecognized $1.1 billion of Property and Equipment, net
associated with the building assets within our unaudited
Consolidated
Balance Sheets, offset to “Gain on REIT transaction, net” within
our unaudited Consolidated Statements of Operations. As a result of
our measurement of the associated operating lease liabilities, we
recognized a reduction of the ROU assets and corresponding lease
liabilities of $1.2 billion within our unaudited Consolidated
Balance Sheets. Lease components classified as an operating lease
are recorded to “General and Administrative” within our unaudited
Consolidated Statements of Operations.
On January 14, 2022, the ninth amendment to the PENN Master Lease
between the Company and GLPI became effective. The ninth amendment
restated the definition of “Net Revenue” to clarify the inclusion
of online-based revenues derived when a patron is physically
present at a leased property, established a “floor” with respect to
the Hollywood Casino at PENN National Race Course Net Revenue
amount used in the calculation of the annual rent escalator and
PENN Percentage Rent, and modified the rent calculations upon a
lease termination event as defined in the amendment.
We concluded the ninth amendment constituted a modification event
under ASC 842, which required us to reassess the classifications of
the lease components and remeasure the associated lease
liabilities. As a result of our reassessment of the lease
classifications, (i) the land components of substantially all of
the PENN Master Lease properties, which were previously classified
as operating leases, were then primarily classified as finance
leases, and (ii) the land and building components associated with
the operations of Dayton and Mahoning Valley, which were previously
classified as finance leases, were then classified as operating
leases. As a result of our measurement of the associated lease
liabilities, we recognized additional ROU assets and corresponding
lease liabilities of $455.4 million. The building components
of substantially all of the PENN Master Lease properties continued
to be classified as financing obligations.
2023 Master Lease
Concurrent with the execution of the AR PENN Master Lease, the
Company and GLPI entered into a new triple net master lease (the
“2023 Master Lease”), effective January 1, 2023, specific to the
property associated with Aurora, Joliet, Columbus, Toledo, M
Resort, Hollywood Casino at The Meadows (“Meadows”), and Hollywood
Casino Perryville (“Perryville”) and a master development agreement
(the “Master Development Agreement”). The 2023 Master Lease has an
initial term through October 31, 2033 with three subsequent
five-year renewal periods on the same terms and conditions,
exercisable at the Company’s option. The 2023 Master Lease
terminated the individual triple net leases associated with Meadows
and Perryville. The 2023 Master Lease and AR PENN Master Lease are
cross-defaulted, cross-collateralized, and coterminous, and subject
to a parent guarantee.
The AR PENN Master Lease and the 2023 Master Lease are coterminous,
as such consistent with the AR PENN Master Lease, we concluded the
2023 Master Lease term ends at the current lease expiration date of
October 31, 2033 and does not include any of the remaining three
renewal terms of five years each. (See above lease term discussion
for AR PENN Master Lease.)
As a result of our lease classification assessment, we concluded
all land and building components contained within the 2023 Master
Lease to be operating leases. As a result of our measurement of the
operating lease liabilities, we recognized ROU assets and
corresponding lease liabilities of $1.8 billion. Additionally,
in connection with the termination of the prior Meadows Lease and
Perryville Lease (both defined and discussed below), we (i)
derecognized $171.9 million in ROU assets within our unaudited
Consolidated Balance Sheets; (ii) derecognized $165.5 million
in lease liabilities within our unaudited Consolidated Balance
Sheets; and (iii) recognized a $6.5 million loss on the
termination which is recorded in “Gain on REIT transaction, net”
within our unaudited Consolidated Statements of Operations. Lease
components classified as an operating lease are recorded to
“General and Administrative” within our unaudited Consolidated
Statements of Operations.
The 2023 Master Lease includes a base rent (the “2023 Master Lease
Base Rent”) equal to $232.2 million and the Master Development
Agreement contains additional rent (together with the 2023 Master
Lease Base Rent, the “2023 Master Lease Rent”) equal to (i) 7.75%
of any project funding received by PENN from GLPI for an
anticipated relocation of PENN’s riverboat casino and related
developments with respect to Aurora (the “Aurora Project”) and (ii)
a percentage, based on the then-current GLPI stock price, of any
project funding received by PENN from GLPI for certain anticipated
development projects with respect to Joliet, Columbus and M Resort
(the “Other Development Projects”). The Master Development
Agreement provides that GLPI will fund, upon PENN’s request, up to
$225.0 million for the Aurora Project and up to
$350.0 million in the aggregate for the Other Development
Projects, in accordance with certain terms and conditions set forth
in the Master Development Agreement. These funding obligations of
GLPI expire on January 1, 2026. The 2023 Master Lease Rent will be
subject to a one-time increase of $1.4 million, effective November
1, 2027. The 2023 Master Lease Rent will be further subject to a
fixed escalator of 1.5% on November 1, 2023 and annually
thereafter. The Master Development Agreement provides that PENN may
elect not to proceed with a development project prior to GLPI’s
commencement of any equity or debt offering or credit facility draw
intended to fund such a project or after such time in certain
instances, provided that GLPI will be reimbursed for all costs and
expenses incurred in connection with such discontinued project. The
Aurora Project and the Other Development Projects are all subject
to necessary regulatory and other government
approvals.
Pinnacle Master Lease
In connection with the acquisition of Pinnacle, on October 15,
2018, the Company assumed a triple net master lease with GLPI (the
“Pinnacle Master Lease”), originally effective April 28, 2016,
pursuant to which the Company leases real estate assets associated
with 12 of the gaming facilities used in its operations. Upon
assumption of the Pinnacle Master Lease, as amended, there were 7.5
years remaining of the initial ten-year term, with five subsequent,
five-year renewal periods, on the same terms and conditions,
exercisable at the Company’s option. The Company has determined
that the lease term is 32.5 years.
The payment structure under the Pinnacle Master Lease includes a
fixed component, a portion of which is subject to an annual
escalator of up to 2%, depending on the Adjusted Revenue to
Rent Ratio (as defined in the Pinnacle Master Lease)
of 1.8:1, and a component that is based on performance of the
properties, which is prospectively adjusted every two years by
an amount equal to 4% of the average change in net
revenues compared to a contractual baseline during the
preceding two years (“Pinnacle Percentage
Rent”).
As a result of the annual escalator, effective May 1, 2023 for the
lease year ended April 30, 2023, the fixed component of rent
increased by $4.7 million and an additional ROU asset and
corresponding lease liability of $33.3 million were recognized
associated with the finance lease components of the Pinnacle Master
Lease. Both the next annual escalator and the next Pinnacle
Percentage Rent reset are scheduled to occur on May 1,
2024.
On January 14, 2022, the fifth amendment to the Pinnacle Master
Lease between the Company and GLPI became effective. The fifth
amendment restates the definition of “Net Revenue” to clarify the
inclusion of online-based revenues derived when a patron is
physically present at a leased property and modifies the rent
calculations upon a lease termination event as defined in the
amendment.
We concluded the fifth amendment to the Pinnacle Master Lease
constituted a modification event under ASC 842 (collectively with
the ninth amendment to the PENN Master Lease, the “2022 Lease
Modification”). As a result of the modification, the land
components of substantially all of the Pinnacle Master Lease
properties, which were previously classified as operating leases,
are now primarily classified as finance leases. As a result of our
measurement of the associated lease liabilities, we recognized
additional ROU assets and corresponding lease liabilities of
$937.6 million. The building components of substantially all
of the Pinnacle Master Lease properties continue to be classified
as financing obligations. Lease components classified as a finance
lease are recorded to “Depreciation and amortization” and “Interest
expense, net” within our unaudited Consolidated Statements of
Operations. The Company recognizes interest expense on the lease
payments related to the financing obligation under the effective
yield method.
Other Triple Net Leases with REIT Landlords
Morgantown Lease
On October 1, 2020, the Company entered into a triple net lease
with a subsidiary of GLPI for the land underlying our development
project in Morgantown, Pennsylvania (“Morgantown Lease”) in
exchange for $30.0 million in rent credits which were utilized
to pay rent under the Master Leases, Meadows Lease, and the
Morgantown Lease during the year ended December 31,
2020.
All improvements made on the land, including the constructed
building, will be owned by the Company while the lease is in
effect, however, on the expiration or termination of the Morgantown
Lease, ownership of all tenant improvements on the land will
transfer to GLPI.
We concluded control of the land underlying the Morgantown facility
was not passed from the Company to the lessor in accordance with
ASC 842. As such we recognized a financing obligation in accordance
with ASC 470 and continue to recognize the underlying asset in
Property and Equipment, net within our unaudited Consolidated
Balance Sheets. The Company recognizes interest expense on the
lease payments related to the financing obligation under the
effective yield method.
Perryville Lease
In conjunction with the acquisition of the operations of Perryville
on July 1, 2021, the Company entered into a triple net lease with
GLPI for the real estate assets associated with the property
(“Perryville Lease”) for initial annual rent of $7.8 million per
year subject to escalation. As discussed above, as a result of
entering into the 2023 Master Lease, the Perryville Lease was
terminated effective January 1, 2023.
Prior to the lease termination, the land and building components
were classified as finance leases. Lease components classified as a
finance lease were recorded to “Depreciation and amortization” and
“Interest expense, net” within our unaudited Consolidated
Statements of Operations.
Meadows Lease
In connection with the acquisition of Pinnacle, we assumed a triple
net operating lease associated with the real estate assets at
Meadows (“Meadows Lease”), originally effective September 9, 2016.
Upon assumption of the Meadows Lease, there were eight years
remaining of the initial ten-year term, with three subsequent,
five-year renewal options followed by one four-year renewal option
on the same terms and conditions, exercisable at the Company’s
option.
As discussed above, as a result of entering into the 2023 Master
Lease, the Meadows Lease was terminated effective January 1,
2023.
Prior to the termination of the Meadows Lease, the land and
building components were classified as operating leases. Lease
components classified as an operating lease were recorded to
“General and Administrative” within our unaudited Consolidated
Statements of Operations.
Margaritaville Lease
On January 1, 2019, the Company entered into an individual triple
net lease with VICI Properties Inc. (NYSE: VICI) (“VICI”) for the
real estate assets used in the operations of Margaritaville Resort
Casino (the “Margaritaville Lease”). The Margaritaville Lease has
an initial term of 15 years, with four subsequent five-year renewal
options on the same terms and conditions, exercisable at the
Company’s option. The payment structure under the Margaritaville
Lease includes a fixed component, a portion that is subject to an
annual escalator of up to 2% depending on a minimum coverage floor
ratio of Net Revenue to Rent of 6.1:1, and a component that is
based on performance, which is prospectively adjusted every two
years by an amount equal to 4% of the average change in net
revenues of the property compared to a contractual baseline during
the preceding two years (“Margaritaville Percentage
Rent”).
The land and building components contained within the
Margaritaville Lease are classified as operating leases. Lease
components classified as an operating lease are recorded to
“General and Administrative” within our unaudited Consolidated
Statements of Operations.
On February 1, 2023, the Margaritaville Lease annual escalator test
resulted in an annual rent increase of $0.4 million and the
recognition of an additional operating lease ROU asset and
corresponding lease liability of $2.8 million. The next annual
escalator test date is scheduled to occur on February 1, 2024.
Additionally, on February 1, 2023, the Margaritaville Percentage
Rent reset resulted in an annual rent increase of $2.3 million
which will be in effect until the next Margaritaville Percentage
Rent reset, scheduled to occur on February 1, 2025. Upon reset of
the Margaritaville Percentage Rent, effective February 1, 2023, we
recognized an additional operating lease ROU asset and
corresponding lease liability of $9.8 million.
Greektown Lease
On May 23, 2019, the Company entered into an individual triple net
lease with VICI for the real estate assets used in the operations
of Hollywood Casino at Greektown (the “Greektown Lease”). The
Greektown Lease has an initial term of 15 years, with four
subsequent five-year renewal options on the same terms and
conditions, exercisable at the Company’s option. The payment
structure under the Greektown Lease includes a fixed component, a
portion subject to an annual escalator of up to 2% depending on an
Adjusted Revenue to Rent Ratio (as defined in the Greektown Lease)
of 1.85:1, and a component that is based on performance, which is
prospectively adjusted every two years by an amount equal to 4% of
the average change in net revenues of the property compared to a
contractual baseline during the preceding two years.
In May 2020, the lease was amended to remove the escalator for the
lease years ending May 31, 2022 and 2021 and to provide for a Net
Revenue to Rent coverage floor to be mutually agreed upon prior to
the commencement of the fourth lease year (June 1, 2022). In April
2022, the lease was further amended to provide for a Net Revenue to
Rent coverage floor to be mutually agreed upon prior to the
commencement of the fifth lease year (June 1, 2023).
The land and building components contained within the Greektown
Lease are classified as operating leases. Lease components
classified as an operating lease are recorded to “General and
Administrative” within our unaudited Consolidated Statements of
Operations.
Tropicana Lease
Prior to the closing of the sale of PENN’s outstanding equity
interest in Tropicana Las Vegas (“Tropicana”) on September 26,
2022, the Company leased the real estate assets used in the
operations of Tropicana for nominal cash rent (the “Tropicana
Lease”). The term of the Tropicana Lease was for two years (subject
to three one-year extensions at GLPI’s option) or until the real
estate assets and the operations of the Tropicana were sold. Upon
execution of the Tropicana Lease, we recorded an operating lease
ROU asset of $61.6 million, which was included in “Lease
right-of-use assets” within our unaudited Consolidated Balance
Sheets.
The land and building components contained within the Tropicana
Lease were classified as operating leases. Lease components
classified as an operating lease were recorded to “General and
Administrative” within our unaudited Consolidated Statements of
Operations.
Non-REIT Operating Leases
In addition to any operating lease components contained within the
Master Leases, Meadows Lease, Margaritaville Lease, Greektown Lease
and Tropicana Lease (referred to as “triple net operating leases”),
the Company’s operating leases consists of (i) ground and levee
leases to landlords which were not assumed by our REIT Landlords
and remain an obligation of the Company, and (ii) building and
equipment not subject to the Master Leases. Certain of our lease
agreements include rental payments based on a percentage of sales
over specified contractual amounts, rental payments adjusted
periodically for inflation, and rental payments based on usage. The
Company’s leases include options to extend the lease terms. The
Company’s operating lease agreements do not contain any material
residual value guarantees or material restrictive
covenants.
The following is a maturity analysis of our operating leases,
finance leases and financing obligations as of March 31,
2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
Operating Leases |
|
Finance Leases |
|
Financing Obligations |
Year ended December 31, |
|
|
|
|
|
2023 (excluding the three months ended March 31, 2023) |
$ |
455.2 |
|
|
$ |
117.2 |
|
|
$ |
124.8 |
|
2024 |
583.6 |
|
|
147.0 |
|
|
166.5 |
|
2025 |
579.2 |
|
|
142.4 |
|
|
166.6 |
|
2026 |
581.5 |
|
|
142.4 |
|
|
166.6 |
|
2027 |
584.4 |
|
|
142.3 |
|
|
166.6 |
|
Thereafter |
3,892.8 |
|
|
3,314.2 |
|
|
3,996.1 |
|
Total lease payments |
6,676.7 |
|
|
4,005.5 |
|
|
4,787.2 |
|
Less: Imputed interest |
(2,354.1) |
|
|
(1,900.5) |
|
|
(2,330.4) |
|
Present value of future lease payments |
4,322.6 |
|
|
2,105.0 |
|
|
2,456.8 |
|
Less: Current portion of lease obligations |
(280.3) |
|
|
(47.2) |
|
|
(39.8) |
|
Long-term portion of lease obligations |
$ |
4,042.3 |
|
|
$ |
2,057.8 |
|
|
$ |
2,417.0 |
|
|
|
|
|
|
|
Total payments made under the Triple Net Leases were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
|
|
|
|
2023 |
|
2022 |
AR PENN Master Lease |
|
|
|
|
$ |
71.1 |
|
|
$ |
— |
|
2023 Master Lease |
|
|
|
|
58.0 |
|
|
— |
|
PENN Master Lease |
|
|
|
|
— |
|
|
119.2 |
|
Pinnacle Master Lease |
|
|
|
|
84.1 |
|
|
82.5 |
|
Perryville Lease |
|
|
|
|
— |
|
|
1.9 |
|
Meadows Lease |
|
|
|
|
— |
|
|
6.2 |
|
Margaritaville Lease |
|
|
|
|
6.4 |
|
|
5.9 |
|
Greektown Lease |
|
|
|
|
12.8 |
|
|
12.8 |
|
Morgantown Lease |
|
|
|
|
0.8 |
|
|
0.8 |
|
Total
(1)
|
|
|
|
|
$ |
233.2 |
|
|
$ |
229.3 |
|
(1)For
the three months ended March 31, 2022, rent payable under the
Tropicana Lease was nominal. Therefore, it has been excluded from
the table above. The Tropicana Lease was terminated on September
26, 2022.
Information related to lease term and discount rate was as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2023 |
|
December 31, 2022 |
Weighted-Average Remaining Lease Term |
|
|
|
Operating
leases |
12.0 years |
|
19.1 years |
Finance leases |
28.1 years |
|
26.7 years |
Financing obligations |
28.3 years |
|
27.5 years |
|
|
|
|
Weighted-Average Discount Rate |
|
|
|
Operating leases |
7.7 |
% |
|
5.8 |
% |
Finance leases |
5.2 |
% |
|
5.2 |
% |
Financing obligations |
5.2 |
% |
|
7.7 |
% |
The components of lease expense were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location on unaudited
Consolidated Statements of Operations |
|
|
|
For the three months ended March 31, |
(in millions) |
|
|
|
|
|
2023 |
|
2022 |
Operating Lease Costs |
|
|
|
|
|
|
|
|
|
Rent expense associated with triple net operating leases
(1)
|
General and administrative |
|
|
|
|
|
$ |
146.0 |
|
|
$ |
60.1 |
|
Operating lease cost
(2)
|
Primarily General and administrative |
|
|
|
|
|
4.8 |
|
|
5.0 |
|
Short-term lease cost |
Primarily Gaming expenses |
|
|
|
|
|
19.0 |
|
|
18.1 |
|
Variable lease cost
(2)
|
Primarily Gaming expenses |
|
|
|
|
|
1.0 |
|
|
1.1 |
|
Total |
|
|
|
|
|
|
$ |
170.8 |
|
|
$ |
84.3 |
|
|
|
|
|
|
|
|
|
|
|
Finance Lease Costs |
|
|
|
|
|
|
|
|
|
Interest on lease liabilities
(3)
|
Interest expense, net |
|
|
|
|
|
$ |
27.6 |
|
|
$ |
39.5 |
|
Amortization of ROU assets
(3)
|
Depreciation and amortization |
|
|
|
|
|
21.7 |
|
|
32.1 |
|
Total |
|
|
|
|
|
|
$ |
49.3 |
|
|
$ |
71.6 |
|
|
|
|
|
|
|
|
|
|
|
Financing Obligation Costs |
|
|
|
|
|
|
|
|
|
Interest on financing obligations
(4)
|
Interest expense, net |
|
|
|
|
|
$ |
36.4 |
|
|
$ |
89.6 |
|
(1)For
the three months ended March 31, 2023, pertains to the following
operating leases: (i) AR PENN Master Lease; (ii) 2023 Master Lease;
(iii) Margaritaville Lease; and (iv) Greektown Lease.
For the three months ended March 31, 2022, pertains to the
operating lease components contained within the (i) PENN Master
Lease (specific to the land and building components associated with
the operations of Dayton and Mahoning Valley); (ii) Meadows Lease;
(iii) Margaritaville Lease; (iv) Greektown Lease; and (v) Tropicana
Lease (which terminated on September 26, 2022).
(2)Excludes
the operating lease costs and variable lease costs pertaining to
our triple net leases with our REIT landlords classified as
operating leases, discussed in footnote (1) above.
(3)For
the three months ended March 31, 2023, pertains to the finance
lease components associated with the Pinnacle Master
Lease.
For the three months ended March 31, 2022, pertains to the finance
lease components associated with the (i) PENN Master Lease; (ii)
Pinnacle Master Lease; and (iii) Perryville Lease. The finance
lease components contained within the PENN Master Lease and the
Pinnacle Master Lease consisted of the land, inclusive of the
variable expense associated with Columbus and Toledo.
(4) For the three months ended March 31,
2023, pertains to the components contained within the Pinnacle
Master Lease (primarily buildings) and the Morgantown
Lease.
For the three months ended March 31, 2022, pertains to the
components contained within the PENN Master Lease (primarily
buildings) inclusive of the variable expense associated with
Columbus and Toledo for the financing obligation components (the
buildings), Pinnacle Master Lease (primarily buildings), and the
Morgantown Lease.
Supplemental cash flow information related to leases was as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
2023 |
|
2022 |
Non-cash lease activities: |
|
|
|
Commencement of operating leases |
$ |
3,657.4 |
|
|
$ |
38.1 |
|
Derecognition of operating lease liabilities |
$ |
307.7 |
|
|
$ |
— |
|
Commencement of finance leases |
$ |
— |
|
|
$ |
1,357.8 |
|
Derecognition of finance lease liabilities |
$ |
2,933.6 |
|
|
$ |
— |
|
Derecognition of finance obligations |
$ |
1,567.8 |
|
|
$ |
— |
|
Note 10—Investments in and Advances to Unconsolidated
Affiliates
As of March 31, 2023, investments in and advances to
unconsolidated affiliates primarily consisted of the Company’s 50%
investment in Kansas Entertainment, the joint venture with NASCAR
that owns Hollywood Casino at Kansas Speedway.
Kansas Entertainment Joint Venture
As of March 31, 2023 and December 31, 2022, our
investment in Kansas Entertainment was $81.2 million and $81.5
million, respectively. During the three months ended March 31,
2023 and 2022, the Company received distributions from Kansas
Entertainment totaling $8.5 million and $8.0 million, respectively.
The Company deems these distributions to be returns on its
investment based on the source of those cash flows from the normal
business operations of Kansas Entertainment.
The Company has determined that Kansas Entertainment does not
qualify as a VIE. Using the guidance for entities that are not
VIEs, the Company determined that it did not have a controlling
financial interest in the joint venture, primarily as it did not
have the ability to direct the activities of the joint venture that
most significantly impacted the joint venture’s economic
performance without the input of NASCAR. Therefore, the Company did
not consolidate the financial position of Kansas Entertainment as
of March 31, 2023 and December 31, 2022, nor the results
of operations for the three months ended March 31, 2023 and
2022.
Note 11—Income Taxes
The Company calculates the provision for income taxes during
interim reporting periods by applying an estimate of the annual
effective tax rate to its year-to-date pretax book income or loss.
The tax effects of discrete items, including but not limited to,
excess tax benefits associated with stock-based compensation, are
reported in the interim period in which they occur. The effective
tax rate (income taxes as a percentage of income or loss before
income taxes) including discrete items was 23.8% for the three
months ended March 31, 2023, as compared to 48.0% for the
three months ended March 31, 2022. We excluded certain foreign
losses from our worldwide effective tax rate calculation due to a
year-to-date ordinary loss for which no benefit may be recognized.
Our effective income tax rate can vary from period to period
depending on, among other factors, the geographic and business mix
of our earnings and changes to our valuation allowance. Certain of
these and other factors, including our history and projections of
pretax earnings, are considered in assessing our ability to realize
our net deferred tax assets.
As of each reporting date, the Company considers all available
positive and negative evidence that could affect its view of the
future realization of deferred tax assets pursuant to ASC Topic
740, “Income Taxes.” As of March 31, 2023, we intend to
continue maintaining a valuation allowance on our deferred tax
assets until there is sufficient positive evidence to support the
reversal of all or some portion of these allowances. A reduction in
the valuation allowance could result in a significant decrease to
income tax expense in the period the release is recorded. Although
the exact timing and valuation reversal amount are estimated, the
actual determination is contingent upon the earnings level we
achieve in 2023 as well as our projected income levels in future
periods. During the three months ended March 31, 2023, the
Company decreased the valuation allowance need in the amount of
$3.1 million related to a combination of income levels,
accounting for Master Leases and the Barstool Acquisition that had
the effect on certain state deferred tax assets that are more
likely than not to be realized.
During the measurement period following the Barstool Acquisition,
which was completed on February 17, 2023, the Company will continue
to refine its purchase accounting estimates. Any changes in the
purchase accounting may affect the recorded net deferred tax assets
and liabilities as well as our effective tax rate in a future
period. We recorded a net deferred tax liability of
$115.9 million with respect to the Barstool Acquisition. These
temporary differences were primarily related to existing carryover
tax basis, acquired federal and state net operating losses and
other acquired intangibles excluding goodwill. Barstool operations
will now be included in our consolidated federal, state and local
tax returns, which will have an impact on our effective tax rate in
certain jurisdictions.
As of March 31, 2023, the Company has a current income tax
payable of $66.6 million included in “Accrued expenses and
other current liabilities” within our unaudited Consolidated
Balance Sheets, compared to prepaid income taxes of
$15.2 million as of December 31, 2022, which were
included in “Prepaid expenses” within our unaudited Consolidated
Balance Sheets.
Note 12—Commitments and Contingencies
The Company is subject to various legal and administrative
proceedings relating to personal injuries, employment matters,
commercial transactions, development agreements and other matters
arising in the ordinary course of business. Although the Company
maintains what it believes to be adequate insurance coverage to
mitigate the risk of loss pertaining to covered matters, legal and
administrative proceedings can be costly, time-consuming and
unpredictable. The Company does not believe that the final outcome
of these matters will have a material adverse effect on its
financial position, results of operations, or cash
flows.
Note 13—Stockholders’ Equity and Stock-Based
Compensation
Common and Preferred Stock
On February 17, 2023, as part of the Barstool Acquisition as
discussed in
Note
6, “Acquisitions,”
the Company issued 2,442,809 shares of common stock to certain
former stockholders of Barstool (the “Share Consideration”). The
issuance of the Share Consideration was exempt from the
registration requirements of the Securities Act of 1933, as
amended, pursuant to Section 4(a)(2) thereof, because such issuance
did not involve a public offering. The Share Consideration is
subject to transfer restrictions providing that the former Barstool
stockholders (i) may not transfer any of their Share Consideration
for one year following the closing of the Barstool Acquisition,
(ii) may transfer up to one-third of their Share Consideration
after the first anniversary of the closing of the Barstool
Acquisition, and (iii) may transfer their remaining Share
Consideration after the second anniversary of the closing of the
Barstool Acquisition, in each case subject to compliance with
applicable securities laws.
In conjunction with the February 20, 2020 stock purchase agreement
between PENN and Barstool, the Company issued 883 shares of Series
D Preferred Stock, par value $0.01 (the “Series D Preferred Stock”)
to certain individual stockholders affiliated with Barstool.
1/1,000th of a share of Series D Preferred Stock is convertible
into one share of PENN common stock. The Series D Preferred
stockholders are entitled to participate equally and ratably in all
dividends and distributions paid to holders of PENN common stock
based on the number of shares of PENN common stock into which such
Series D Preferred Stock could convert. Series D Preferred Stock is
nonvoting stock. The Series D Preferred Stock issued to certain
individual stockholders affiliated with Barstool continue to be
available for conversion into PENN common stock in tranches
over four years as stipulated in the February 2020 stock purchase
agreement, with the first and second 20% tranches having been
available for conversion into PENN common stock in the first
quarter of 2021 and first quarter of 2022, respectively. During the
three months ended March 31, 2023, an additional tranche of 30%
became available for conversion.
On February 23, 2022 and February 24, 2022, 43 and 151 shares of
Series D Preferred Stock, respectively, were converted to common
stock. As a result of the conversion, the Company issued 43,000 and
151,200 shares of common stock, respectively, each with a par value
of $0.01. The issuances were exempt from registration pursuant to
Section 4(a)(2) of the Securities Act.
On March 3, 2023, 227 shares of Series D Preferred Stock were
converted to common stock. As a result of the conversion, the
Company issued 226,800 shares of common stock with a par value of
$0.01. The issuances were exempt from registration pursuant to
Section 4(a)(2) of the Securities Act. As of March 31, 2023,
89 shares of the Series D Preferred Stock can be converted into
PENN common stock.
As of March 31, 2023 and December 31, 2022, there were
5,000 shares authorized of Series D Preferred Stock, of which 354
shares and 581 shares were outstanding, respectively.
In connection with the acquisition of theScore in October 2021, we
issued 12,319,340 of PENN common stock and 697,539 exchangeable
shares (“Exchangeable Shares”) through the capital of an indirect
wholly-owned subsidiary of PENN, in addition to cash consideration.
Each Exchangeable Share is exchangeable into one share of PENN
Common Stock at the option of the holder, subject to certain
adjustments. Upon the acquisition of theScore, certain employees of
theScore elected to have their outstanding equity awards, which
were assumed under theScore plan (as defined below), issued as
Exchangeable Shares, once the shares vest or are exercised. In
addition, the Company may redeem all outstanding Exchangeable
Shares in exchange for shares of PENN common stock at any time
following the fifth anniversary of the closing (October 19, 2021),
or earlier under certain circumstances.
During the three months ended March 31, 2023, we issued 2,854
Exchangeable Shares. No Exchangeable Shares were issued during the
three months ended March 31, 2022. As of March 31, 2023 and
December 31, 2022, there were 768,441 Exchangeable shares
authorized in both periods, of which 560,758 shares and 620,019
shares were outstanding, respectively.
Share Repurchase Authorization
On February 1, 2022, the Board of Directors of PENN approved a
$750.0 million share repurchase program, which expires on
January 31, 2025 (the “February 2022 Authorization”).
On December 6, 2022, a second share repurchase program was
authorized for an additional $750.0 million (the “December
2022 Authorization”). The December 2022 Authorization expires on
December 31, 2025.
The Company plans to utilize the remaining capacity under the
February 2022 Authorization prior to effecting any repurchases
under the December 2022 Authorization. Repurchases by the Company
will be subject to available liquidity, general market and economic
conditions, alternate uses for the capital and other factors. Share
repurchases may be made from
time to time through a 10b5-1 trading plan, open market
transactions, block trades or in private transactions in accordance
with applicable securities laws and regulations and other legal
requirements. There is no minimum number of shares that the Company
is required to repurchase and the repurchase authorization may be
suspended or discontinued at any time without prior
notice.
During the three months ended March 31, 2023, the Company
repurchased 1,646,963 shares of its common stock in open market
transactions for $50.0 million at an average price of $30.36 per
share under the February 2022 Authorization.
During the three months ended March 31, 2022, the Company
repurchased 3,802,408 shares of its common stock in open market
transactions for $175.1 million at an average price of $46.04 per
share under the February 2022 Authorization.
The cost of all repurchased shares is recorded as “Treasury stock”
within our unaudited Consolidated Balance Sheets.
Subsequent to the quarter ended March 31, 2023, the Company
repurchased 647,319 shares of its common stock at an average price
of $29.21 per share for an aggregate amount of $18.9 million. As of
May 3, 2023, the remaining availability under our February 2022
Authorization and our December 2022 Authorization was $80.4 million
and $750.0 million, respectively.
2022 Long Term Incentive Compensation Plan
On June 7, 2022, the Company’s shareholders, upon the
recommendation of the Company’s Board of Directors, approved the
Company’s 2022 Long Term Incentive Compensation Plan (the “2022
Plan”). The 2022 Plan authorizes the Company to issue stock options
(incentive and/or non-qualified), stock appreciation rights
(“SARs”), restricted stock (shares and/or units), performance
awards (shares and/or units), and cash awards to executive
officers, non-employee directors, other employees, consultants, and
advisors of the Company and its subsidiaries. Non-employee
directors and consultants are eligible to receive all such awards,
other than incentive stock options. Pursuant to the 2022 Plan,
6,870,000 shares of the Company’s common stock are reserved for
issuance, plus any shares of common stock subject to outstanding
awards under both the previous 2018 Long Term Incentive
Compensation Plan, as amended (“2018 Plan”) and the Score Media and
Gaming Inc. Second Amended and Restated Stock Option and Restricted
Stock Unit Plan (the “theScore Plan”) as of June 7, 2022, and
outstanding awards that are forfeited or settled for cash under
each of the prior plans. For purposes of determining the number of
shares available for issuance under the 2022 Plan, stock options,
restricted stock and all other equity settled awards count against
the 6,870,000 limit as one share of common stock for each share
granted. Any awards that are not settled in shares of common stock
are not counted against the share limit. As of March 31, 2023,
there are 3,915,291 shares available for future grants under the
2022 Plan.
Performance Share Program
The Company’s performance share programs were adopted to provide
our NEOs and certain other key executives with stock-based
compensation tied directly to the Company’s performance, which
further aligns their interests with our shareholders and provides
compensation only if the designated performance goals are met for
the applicable performance periods.
An aggregate of 461,747 and 238,784 restricted units with
performance-based vesting conditions, at target, were granted
during the three months ended March 31, 2023 and 2022,
respectively, under the Performance Share Program II. Restricted
stock issued pursuant to the Performance Share Program II consist
of three one year-year performance periods over a three-year
service period. The awards have the potential to be earned at
between 0% and 150% of the number of shares granted depending on
achievement of the annual performance goals, and remain subject to
vesting for the full three-year service period.
In addition to the above, during the three months ended
March 31, 2023, the Company granted key employees of theScore
202,518 restricted units with performance-based vesting conditions
that are dependent on the achievement of certain milestones. The
awards have the potential to be earned at between 0% and 100% and
consist of two, one year-year performance periods, each containing
an applicable milestone. The awards also contain a one-year vesting
requirement and vesting is subject to: (a) the satisfaction of the
milestones on or before the applicable expiration date and (b)
continued service through the date on which the respective portion
of the awards vests.
Stock-based Compensation Expense
Stock-based compensation expense, which pertains principally to our
stock options and restricted stock, including restricted stock with
performance conditions, was $16.5 million and $17.0 million for the
three months ended March 31, 2023 and 2022 and is included
within the unaudited Consolidated Statements of Operations under
“General and administrative.”
Stock Options
The Company granted 837,873 and 393,049 stock options during the
three months ended March 31, 2023, and 2022
respectively.
Cash-settled Phantom Stock Units
Our outstanding phantom stock units (“CPUs”), are settled in cash
and entitle plan recipients to receive a cash payment based on the
fair value of the Company’s common stock which is based on the
closing stock price of the trading day preceding the vest
date. Our CPUs vest over a period of
one or four years. The CPUs are accounted for as liability
awards and are re-measured at fair value each reporting period
until they become vested with compensation expense being recognized
over the requisite service period. The Company has a liability,
which is included in “Accrued expenses and other current
liabilities” within the unaudited Consolidated Balance Sheets,
associated with its cash-settled CPUs of $1.4 million and $2.1
million as of March 31, 2023 and December 31, 2022,
respectively.
As of March 31, 2023, there was a total of $4.1 million
unrecognized compensation cost related to CPUs that will be
recognized over the awards remaining weighted-average vesting
period of 0.9 years. For the three months ended March 31, 2023
and 2022, the Company recognized $0.7 million and $0.6 million of
compensation expense associated with these awards, respectively.
Compensation expense associated with our CPUs is recorded in
“General and administrative” within the unaudited Consolidated
Statements of Operations. We paid $1.4 million and $7.4 million for
the three months ended March 31, 2023 and 2022, respectively,
pertaining to cash-settled CPUs.
Stock Appreciation Rights
Our outstanding SARs are settled in cash and are accounted for as
liability awards, and generally vest over a period of four years.
The fair value of cash-settled SARs is calculated each reporting
period and estimated using the Black-Scholes option pricing model.
The Company has a liability, which is included in “Accrued expenses
and other current liabilities” within the unaudited Consolidated
Balance Sheets, associated with its cash-settled SARs of $8.7
million and $9.2 million as of March 31, 2023 and
December 31, 2022, respectively.
For SARs held by employees of the Company, there was $4.2 million
of total unrecognized compensation cost as of March 31, 2023
that will be recognized over the awards remaining weighted-average
vesting period of 1.9 years. The Company recognized a reduction to
compensation expense of $0.1 million for the three months ended
March 31, 2023, and no compensation expense for the three
months ended March 31, 2022. Compensation expense associated
with our SARs is recorded in “General and administrative” within
the unaudited Consolidated Statements of Operations. We paid $0.5
million and $0.2 million during the three months ended
March 31, 2023 and 2022, respectively, related to cash-settled
SARs.
Other
In the second quarter of 2021, the Company entered into two
promissory notes with shareholders for a total of $9.0 million. The
promissory notes were unsecured with interest of 2.25%. During the
three months ended March 31, 2023, the outstanding loan balance was
settled and recorded as an increase of equity within “Additional
paid-in capital” in our unaudited Consolidated Balance
Sheets.
Note 14—Earnings per Share
For the three months ended March 31, 2023 and 2022 we recorded
net income attributable to PENN. As such, we used diluted
weighted-average common shares outstanding when calculating diluted
income per share. Stock options, restricted stock, convertible
preferred shares and convertible debt that could potentially dilute
basic EPS in the future are included in the computation of diluted
income per share.
The following table sets forth the allocation of net income for the
three months ended March 31, 2023 and 2022 under the two-class
method.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
|
|
|
|
2023 |
|
2022 |
Net income attributable to PENN Entertainment |
|
|
|
|
$ |
514.5 |
|
|
$ |
51.7 |
|
Net income applicable to preferred stock |
|
|
|
|
1.7 |
|
|
0.2 |
|
Net income applicable to common stock |
|
|
|
|
$ |
512.8 |
|
|
$ |
51.5 |
|
The following table reconciles the weighted-average common shares
outstanding used in the calculation of basic EPS to the
weighted-average common shares outstanding used in the calculation
of diluted EPS for the three months ended March 31, 2023 and
2022:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions) |
|
|
|
|
2023 |
|
2022 |
Weighted-average common shares outstanding |
|
|
|
|
153.3 |
|
|
168.2 |
|
Assumed conversion of: |
|
|
|
|
|
|
|
Dilutive stock options |
|
|
|
|
0.9 |
|
|
1.5 |
|
Dilutive restricted stock |
|
|
|
|
0.3 |
|
|
0.4 |
|
Convertible debt |
|
|
|
|
14.1 |
|
|
14.1 |
|
Weighted-average common shares outstanding - Diluted |
|
|
|
|
168.6 |
|
|
184.2 |
|
Restricted stock with performance and market based vesting
conditions that have not been met as of March 31, 2023 were
excluded from the computation of diluted EPS.
Options to purchase 1.5 million shares were outstanding during the
three months ended March 31, 2023, compared to
0.8 million during the three months ended March 31, 2022,
but were not included in the computation of diluted EPS because
they were anti-dilutive.
The assumed conversion of 0.5 million preferred shares were
excluded from the computation of diluted EPS for the three months
ended March 31, 2023, as compared to 0.7 million preferred
shares for the three months ended March 31, 2022, because
including them would have been anti-dilutive.
The Company’s calculation of weighted-average common shares
outstanding includes the Exchangeable Shares as discussed
Note
13, “Stockholders’ Equity and Stock-Based Compensation.”
The following table presents the calculation of basic and diluted
EPS for the Company’s common stock for the three months ended
March 31, 2023 and 2022:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
(in millions, except per share data) |
|
|
|
|
2023 |
|
2022 |
Calculation of basic earnings per share: |
|
|
|
|
|
|
|
Net income applicable to common stock |
|
|
|
|
$ |
512.8 |
|
|
$ |
51.5 |
|
Weighted-average shares outstanding - PENN
Entertainment |
|
|
|
|
152.7 |
|
|
167.5 |
|
Weighted-average shares outstanding - Exchangeable
Shares |
|
|
|
|
0.6 |
|
|
0.7 |
|
Weighted-average common shares outstanding - basic |
|
|
|
|
153.3 |
|
|
168.2 |
|
Basic earnings per share |
|
|
|
|
$ |
3.35 |
|
|
$ |
0.31 |
|
|
|
|
|
|
|
|
|
Calculation of diluted earnings per share: |
|
|
|
|
|
|
|
Net income applicable to common stock |
|
|
|
|
$ |
512.8 |
|
|
$ |
51.5 |
|
Interest expense, net of tax
(1):
|
|
|
|
|
|
|
|
Convertible Notes |
|
|
|
|
1.8 |
|
|
1.8 |
|
Diluted income applicable to common stock |
|
|
|
|
$ |
514.6 |
|
|
$ |
53.3 |
|
Weighted-average common shares outstanding - diluted |
|
|
|
|
168.6 |
|
|
184.2 |
|
Diluted earnings per share |
|
|
|
|
$ |
3.05 |
|
|
$ |
0.29 |
|
(1)The
three months ended March 31, 2023 were tax-affected at a rate
of 21%. The three months ended March 31, 2022, were
tax-affected at a rate of 20%.
Note 15—Fair Value Measurements
ASC Topic 820, “Fair Value Measurements and Disclosures,”
establishes a hierarchy that prioritizes fair value measurements
based on the types of inputs used for the various valuation
techniques (market approach, income approach, and cost approach).
The levels of the hierarchy are described below:
•Level 1:
Observable inputs such as quoted prices in active markets for
identical assets or liabilities.
•Level 2:
Inputs other than quoted prices that are observable for the asset
or liability, either directly or indirectly; these include quoted
prices for similar assets or liabilities in active markets, such as
interest rates and yield curves that are observable at commonly
quoted intervals.
•Level 3:
Unobservable inputs that reflect the reporting entity’s own
assumptions, as there is little, if any, related market
activity.
The Company’s assessment of the significance of a particular input
to the fair value measurement requires judgment and may affect the
valuation of assets and liabilities and their placement within the
fair value hierarchy. The following methods and assumptions are
used to estimate the fair value of each class of financial
instruments for which it is practicable to estimate. The fair value
of the Company’s trade accounts receivable and payables
approximates the carrying amounts.
Cash and Cash Equivalents
The fair value of the Company’s cash and cash equivalents
approximates their carrying amount, due to the short maturity of
the cash equivalents.
Equity Securities
As of March 31, 2023 and December 31, 2022, we held $13.9
million and $17.1 million in equity securities of ordinary shares,
respectively, which are reported as “Other assets” in our unaudited
Consolidated Balance Sheets. These equity securities are the result
of PENN Interactive entering into multi-year agreements with
third-party online sports betting and/or iCasino operators for
online sports betting and iCasino market access across our
portfolio.
During the three months ended March 31, 2023 and 2022, we
recognized unrealized holding losses of $3.2 million and $38.7
million related to these equity securities, respectively, which is
included in “Other,” as reported in “Other income (expenses)”
within our unaudited Consolidated Statements of
Operations.
The fair value of the equity securities was determined using Level
2 inputs, which use market approach valuation techniques. The
primary inputs to those techniques include the quoted market price
of the equity securities and foreign currency exchange
rates.
Held-to-maturity Securities and Promissory Notes
We have a management contract with Retama Development Corporation
(“RDC”), a local government corporation of the City of Selma,
Texas, to manage the day-to-day operations of Retama Park
Racetrack, located outside of San Antonio, Texas. In addition, we
own 1.0% of the equity of Retama Nominal Holder, LLC, which holds a
nominal interest in the racing license used to operate Retama Park
Racetrack, and a 75.5% interest in Pinnacle Retama Partners, LLC
(“PRP”), which owns the contingent gaming rights that may arise if
gaming under the existing racing license becomes legal in Texas in
the future.
As of March 31, 2023 and December 31, 2022, PRP held $7.9
million in promissory notes issued by RDC and $6.7 million in local
government corporation bonds issued by RDC, at amortized cost. The
promissory notes and the local government corporation bonds are
collateralized by the assets of Retama Park Racetrack. As of
March 31, 2023 and December 31, 2022, the promissory
notes and the local government corporation bonds were included in
“Other assets” within our unaudited Consolidated Balance
Sheets.
The contractual terms of these promissory notes include interest
payments due at maturity; however, we have not recorded accrued
interest on these promissory notes because uncertainty exists as to
RDC’s ability to make interest payments. We have the positive
intent and ability to hold the local government corporation bonds
to maturity and until the amortized cost is recovered. The
estimated fair values of such investments are principally based on
appraised values of the land associated with Retama Park Racetrack,
which are classified as Level 2 inputs.
Long-term Debt
The fair value of our Amended Term Loan A Facility, Amended Term
Loan B Facility, 5.625% Notes, 4.125% Notes, and the Convertible
Notes is estimated based on quoted prices in active markets and is
classified as a Level 1 measurement.
Other long-term obligations as of March 31, 2023 and
December 31, 2022 included a financing arrangement entered in
February of 2021, the relocation fees for Dayton and Mahoning
Valley, and the repayment obligation of the hotel and event center
located near Hollywood Casino Lawrenceburg. See
Note
8, “Long-term Debt”
for details. The fair values of the Dayton and Mahoning Valley
relocation fees and the Lawrenceburg repayment obligation are
estimated based on rates consistent with the Company’s credit
rating for comparable terms and debt instruments and are classified
as Level 2 measurements.
Additionally, in February 2021, we entered into a third-party
financing arrangement providing the Company with upfront cash
proceeds while permitting us to participate in future proceeds on
certain claims. The financing obligation has been classified as a
non-current liability and the fair value of the financing
obligation is based on what we expect to be settled in a future
period of which the principal is contingent and predicated on other
events, plus accreted period non-cash interest using an effective
interest rate of 27.0% until the claims and related obligation is
settled. The financing obligation has been classified as a Level 3
measurement and is included within our unaudited Consolidated
Balance Sheets in “Long-term debt, net of current maturities, debt
discount and debt issuance costs.” See
Note
8, “Long-term Debt.”
Other Liabilities
Other liabilities as of March 31, 2023 and December 31,
2022 includes contingent purchase price liabilities related to
Plainridge Park Casino and Hitpoint Inc. and Lucky Point Inc.
(collectively “Hitpoint”), of which Hitpoint was acquired on May
11, 2021. The Hitpoint contingent purchase price liability is
payable in installments up to a maximum of $1.0 million in the
form of cash and equity, on the first three anniversaries of the
acquisition close date and is based on the achievement of mutual
goals established by the Company and Hitpoint. As of March 31,
2023, there are two annual achievement periods remaining. The
Plainridge Park Casino contingent purchase price liability is
calculated based on earnings of the gaming operations over the
first ten years of operations, which commenced on June 24, 2015. As
of March 31, 2023, we were contractually obligated to make
three additional annual payments. The fair value of the Plainridge
Park Casino contingent purchase price liability is estimated based
on an income approach using a discounted cash flow model. These
contingent purchase price liabilities have been classified as a
Level 3 measurement and are included within our unaudited
Consolidated
Balance Sheets in “Accrued expenses and other current liabilities”
or “Other long-term liabilities,” depending on the timing of the
next payment.
The carrying amounts and estimated fair values by input level of
the Company’s financial instruments were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2023 |
(in millions) |
Carrying Amount |
|
Fair Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
Financial assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
1,311.3 |
|
|
$ |
1,311.3 |
|
|
$ |
1,311.3 |
|
|
$ |
— |
|
|
$ |
— |
|
Equity securities |
$ |
13.9 |
|
|
$ |
13.9 |
|
|
$ |
— |
|
|
$ |
13.9 |
|
|
$ |
— |
|
Held-to-maturity securities |
$ |
6.7 |
|
|
$ |
6.7 |
|
|
$ |
— |
|
|
$ |
6.7 |
|
|
$ |
— |
|
Promissory notes |
$ |
7.9 |
|
|
$ |
7.9 |
|
|
$ |
— |
|
|
$ |
7.9 |
|
|
$ |
— |
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
Amended Credit Facilities |
$ |
1,495.6 |
|
|
$ |
1,515.3 |
|
|
$ |
1,515.3 |
|
|
$ |
— |
|
|
$ |
— |
|
5.625% Notes
|
$ |
399.7 |
|
|
$ |
373.0 |
|
|
$ |
373.0 |
|
|
$ |
— |
|
|
$ |
— |
|
4.125% Notes
|
$ |
394.0 |
|
|
$ |
330.0 |
|
|
$ |
330.0 |
|
|
$ |
— |
|
|
$ |
— |
|
Convertible Notes |
$ |
324.8 |
|
|
$ |
473.7 |
|
|
$ |
473.7 |
|
|
$ |
— |
|
|
$ |
— |
|
Other long-term obligations |
$ |
163.5 |
|
|
$ |
162.1 |
|
|
$ |
— |
|
|
$ |
35.9 |
|
|
$ |
126.2 |
|
Other liabilities |
$ |
10.2 |
|
|
$ |
10.1 |
|
|
$ |
— |
|
|
$ |
2.7 |
|
|
$ |
7.4 |
|