Supplementary Condensed Consolidating Financial Information of Parent Guarantor and Subsidiary Issuers | Supplementary Condensed Consolidating Financial Information of Parent Guarantor and Subsidiary Issuers GLPI guarantees the Notes issued by its subsidiaries, GLP Capital, L.P. and GLP Financing II, Inc. Each of the subsidiary issuers is 100% owned by GLPI. The guarantees of GLPI are full and unconditional. GLPI is not subject to any material or significant restrictions on its ability to obtain funds from its subsidiaries by dividend or loan or to transfer assets from such subsidiaries, except as provided by applicable law. None of GLPI's subsidiaries guarantee the Notes. Summarized balance sheets as of September 30, 2016 and December 31, 2015 , statements of income for the three and nine months ended September 30, 2016 and 2015 and statements of cash flows for the nine months ended September 30, 2016 and 2015 for GLPI as the parent guarantor, for GLP Capital, L.P. and GLP Financing II, Inc. as the subsidiary issuers and the other subsidiary non-issuers is presented below. At September 30, 2016 Parent Guarantor Subsidiary Issuers Other Subsidiary Non-Issuers Eliminations Consolidated (in thousands) Assets Real estate investments, net $ — $ 1,886,252 $ 1,882,522 $ — $ 3,768,774 Land rights, net — — 593,069 — 593,069 Property and equipment, used in operations, net — 23,110 98,272 — 121,382 Investment in direct financing lease, net — — 2,728,716 — 2,728,716 Cash and cash equivalents — 3,971 21,388 — 25,359 Prepaid expenses — 5,114 3,878 519 9,511 Other current assets — 39,880 18,103 — 57,983 Goodwill — — 75,521 — 75,521 Other intangible assets — — 9,577 — 9,577 Debt issuance costs, net of accumulated amortization of $9,500 at September 30, 2016 — — — — — Loan receivable — — 26,738 — 26,738 Intercompany loan receivable — 193,595 — (193,595 ) — Intercompany transactions and investment in subsidiaries 2,449,660 5,239,292 2,969,761 (10,658,713 ) — Deferred tax assets, non-current — 3,384 — 3,384 Other assets — 256 1,050 — 1,306 Total assets $ 2,449,660 $ 7,391,470 $ 8,431,979 $ (10,851,789 ) $ 7,421,320 Liabilities Accounts payable $ — $ 367 $ 221 $ — $ 588 Accrued expenses — 917 6,373 — 7,290 Accrued interest — 73,367 — — 73,367 Accrued salaries and wages — 6,275 1,946 — 8,221 Gaming, property, and other taxes — 27,579 18,537 — 46,116 Income taxes — 3 (522 ) 519 — Current maturities of long-term debt — 106 — — 106 Other current liabilities — 22,372 1,951 — 24,323 Long-term debt, net of current maturities and unamortized debt issuance costs — 4,661,577 — — 4,661,577 Intercompany loan payable — — 193,595 (193,595 ) — Deferred rental revenue — 149,247 560 — 149,807 Deferred tax liabilities, non-current — — 265 — 265 Total liabilities — 4,941,810 222,926 (193,076 ) 4,971,660 Shareholders’ (deficit) equity Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at September 30, 2016) — — — — — Common stock ($.01 par value, 500,000,000 shares authorized, 207,115,019 shares issued at September 30, 2016) 2,071 2,071 2,071 (4,142 ) 2,071 Additional paid-in capital 3,745,505 3,745,507 9,332,507 (13,078,014 ) 3,745,505 Retained accumulated (deficit) earnings (1,297,916 ) (1,297,918 ) (1,125,525 ) 2,423,443 (1,297,916 ) Total shareholders’ (deficit) equity 2,449,660 2,449,660 8,209,053 (10,658,713 ) 2,449,660 Total liabilities and shareholders’ (deficit) equity $ 2,449,660 $ 7,391,470 $ 8,431,979 $ (10,851,789 ) $ 7,421,320 Three months ended September 30, 2016 Parent Guarantor Subsidiary Issuers Other Subsidiary Non-Issuers Eliminations Consolidated (in thousands) Revenues Rental income $ — $ 95,045 $ 65,619 $ — $ 160,664 Income from direct financing lease — — 18,155 — 18,155 Real estate taxes paid by tenants — 10,919 9,519 — 20,438 Total rental revenue and income from direct financing lease — 105,964 93,293 — 199,257 Gaming — — 32,770 — 32,770 Food, beverage and other — — 2,613 — 2,613 Total revenues — 105,964 128,676 — 234,640 Less promotional allowances — — (1,365 ) — (1,365 ) Net revenues — 105,964 127,311 — 233,275 Operating expenses Gaming — — 18,080 — 18,080 Food, beverage and other — — 2,037 — 2,037 Real estate taxes — 10,938 9,928 — 20,866 General and administrative — 11,610 10,211 — 21,821 Depreciation — 23,331 3,834 — 27,165 Total operating expenses — 45,879 44,090 — 89,969 Income from operations — 60,085 83,221 — 143,306 Other income (expenses) Interest expense — (52,880 ) — — (52,880 ) Interest income — — 481 — 481 Intercompany dividends and interest — 103,903 1,399 (105,302 ) — Total other income (expenses) — 51,023 1,880 (105,302 ) (52,399 ) Income (loss) before income taxes — 111,108 85,101 (105,302 ) 90,907 Income tax expense — 210 1,097 — 1,307 Net income (loss) $ — $ 110,898 $ 84,004 $ (105,302 ) $ 89,600 Nine months ended September 30, 2016 Parent Guarantor Subsidiary Issuers Other Subsidiary Non-Issuers Eliminations Consolidated (in thousands) Revenues Rental income $ — $ 287,783 $ 115,197 $ — $ 402,980 Income from direct financing lease — — 30,786 — 30,786 Real estate taxes paid by tenants — 30,815 17,123 — 47,938 Total rental revenue and income from direct financing lease — 318,598 163,106 — 481,704 Gaming — — 103,692 — 103,692 Food, beverage and other — — 8,221 — 8,221 Total revenues — 318,598 275,019 — 593,617 Less promotional allowances — — (4,161 ) — (4,161 ) Net revenues — 318,598 270,858 — 589,456 Operating expenses Gaming — — 56,119 — 56,119 Food, beverage and other — — 6,174 — 6,174 Real estate taxes — 30,865 18,283 — 49,148 General and administrative — 40,661 24,327 — 64,988 Depreciation — 70,218 11,049 — 81,267 Total operating expenses — 141,744 115,952 — 257,696 Income from operations — 176,854 154,906 — 331,760 Other income (expenses) Interest expense — (132,217 ) — — (132,217 ) Interest income — 169 1,483 — 1,652 Intercompany dividends and interest — 209,505 18,696 (228,201 ) — Total other income (expenses) — 77,457 20,179 (228,201 ) (130,565 ) Income (loss) before income taxes — 254,311 175,085 (228,201 ) 201,195 Income tax expense — 806 4,776 — 5,582 Net income (loss) $ — $ 253,505 $ 170,309 $ (228,201 ) $ 195,613 Nine months ended September 30, 2016 Parent Guarantor Subsidiary Issuers Other Subsidiary Non-Issuers Eliminations Consolidated (in thousands) Operating activities Net income (loss) $ — $ 253,505 $ 170,309 $ (228,201 ) $ 195,613 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation and amortization — 70,218 14,901 — 85,119 Amortization of debt issuance costs — 11,889 — — 11,889 Gains on dispositions of property — (471 ) 11 — (460 ) Deferred income taxes — — (997 ) — (997 ) Stock-based compensation — 13,804 — — 13,804 Straight-line rent adjustments — 41,869 560 — 42,429 (Increase) decrease, Prepaid expenses and other current assets — 8,559 (369 ) 2,403 10,593 Other assets — — (658 ) — (658 ) Intercompany — 365 (365 ) — — Increase (decrease), Accounts payable — 115 (58 ) — 57 Accrued expenses — (3,820 ) (303 ) — (4,123 ) Accrued interest — 55,744 — — 55,744 Accrued salaries and wages — (4,453 ) (1,045 ) — (5,498 ) Gaming, property and other taxes — 683 157 — 840 Income taxes — 43 2,360 (2,403 ) — Other current and non-current liabilities — 6,072 (4,979 ) — 1,093 Net cash provided by (used in) operating activities — 454,122 179,524 (228,201 ) 405,445 Investing activities Capital project expenditures, net of reimbursements — (222 ) (101 ) — (323 ) Capital maintenance expenditures — — (1,693 ) — (1,693 ) Proceeds from sale of property and equipment — 897 234 — 1,131 Principal payments on loan receivable — — 2,612 — 2,612 Acquisition of real estate assets — — (3,267,123 ) — (3,267,123 ) Collection of principal payments on investment in direct financing lease — — 30,529 — 30,529 Net cash provided by (used in) investing activities — 675 (3,235,542 ) — (3,234,867 ) Financing activities Dividends paid (303,639 ) — — — (303,639 ) Proceeds from exercise of options 102,598 — — — 102,598 Proceeds from issuance of common stock, net of issuance costs 870,931 — — 870,931 Proceeds from issuance of long-term debt — 2,502,000 — — 2,502,000 Financing costs — (31,908 ) — — (31,908 ) Repayments of long-term debt — (327,076 ) — — (327,076 ) Intercompany financing (669,890 ) (2,602,558 ) 3,044,247 228,201 — Net cash (used in) provided by financing activities — (459,542 ) 3,044,247 228,201 2,812,906 Net decrease in cash and cash equivalents — (4,745 ) (11,771 ) — (16,516 ) Cash and cash equivalents at beginning of period — 8,716 33,159 — 41,875 Cash and cash equivalents at end of period $ — $ 3,971 $ 21,388 $ — $ 25,359 At December 31, 2015 Condensed Consolidating Balance Sheet Parent Guarantor Subsidiary Issuers Other Subsidiary Non-Issuers Eliminations Consolidated (in thousands) Assets Real estate investments, net $ — $ 1,955,290 $ 134,769 $ — $ 2,090,059 Property and equipment, used in operations, net — 24,494 105,253 — 129,747 Cash and cash equivalents — 8,716 33,159 — 41,875 Prepaid expenses — 3,768 1,218 2,922 7,908 Other current assets — 54,838 2,883 — 57,721 Goodwill — — 75,521 — 75,521 Other intangible assets — — 9,577 — 9,577 Debt issuance costs, net of accumulated amortization of $5,937 at December 31, 2015 — 3,563 — — 3,563 Loan receivable — — 29,350 — 29,350 Intercompany loan receivable — 193,595 — (193,595 ) — Intercompany transactions and investment in subsidiaries (253,514 ) 191,112 (46,418 ) 108,820 — Deferred tax assets, non-current — — 2,554 (107 ) 2,447 Other assets — 256 131 — 387 Total assets $ (253,514 ) $ 2,435,632 $ 347,997 $ (81,960 ) $ 2,448,155 Liabilities Accounts payable $ — $ 127 $ 279 $ — $ 406 Accrued expenses — 4,737 4,843 — 9,580 Accrued interest — 17,623 — — 17,623 Accrued salaries and wages — 10,728 2,991 — 13,719 Gaming, property, and other taxes — 21,949 2,753 — 24,702 Income taxes — (41 ) (2,881 ) 2,922 — Current maturities of long-term debt — 102 — — 102 Other current liabilities — 16,303 1,384 — 17,687 Long-term debt, net of current maturities and unamortized debt issuance costs — 2,510,239 — — 2,510,239 Intercompany loan payable — — 193,595 (193,595 ) — Deferred rental revenue — 107,379 — — 107,379 Deferred tax liabilities, non-current — — 339 (107 ) 232 Total liabilities — 2,689,146 203,303 (190,780 ) 2,701,669 Shareholders’ (deficit) equity Preferred stock ($.01 par value, 50,000,000 shares authorized, no shares issued or outstanding at December 31, 2015) — — — — — Common stock ($.01 par value, 500,000,000 shares authorized, 115,594,321 shares issued at December 31, 2015) 1,156 1,156 1,156 (2,312 ) 1,156 Additional paid-in capital 935,220 935,221 1,088,058 (2,023,279 ) 935,220 Retained accumulated (deficit) earnings (1,189,890 ) (1,189,891 ) (944,520 ) 2,134,411 (1,189,890 ) Total shareholders’ (deficit) equity (253,514 ) (253,514 ) 144,694 108,820 (253,514 ) Total liabilities and shareholders’ (deficit) equity $ (253,514 ) $ 2,435,632 $ 347,997 $ (81,960 ) $ 2,448,155 Three months ended September 30, 2015 Parent Guarantor Subsidiary Issuers Other Subsidiary Non- Issuers Eliminations Consolidated (in thousands) Revenues Rental income $ — $ 94,254 $ 3,500 $ — $ 97,754 Income from direct financing lease — — — — — Real estate taxes paid by tenants — 13,266 512 — 13,778 Total rental revenue and income from direct financing lease — 107,520 4,012 — 111,532 Gaming — — 34,915 — 34,915 Food, beverage and other — — 2,794 — 2,794 Total revenues — 107,520 41,721 — 149,241 Less promotional allowances — — (1,449 ) — (1,449 ) Net revenues — 107,520 40,272 — 147,792 Operating expenses Gaming — — 19,357 — 19,357 Food, beverage and other — — 2,128 — 2,128 Real estate taxes — 13,266 908 — 14,174 General and administrative — 13,521 5,764 — 19,285 Depreciation — 23,576 3,981 — 27,557 Total operating expenses — 50,363 32,138 — 82,501 Income from operations — 57,157 8,134 — 65,291 Other income (expenses) Interest expense — (31,226 ) — — (31,226 ) Interest income — (1 ) 582 — 581 Intercompany dividends and interest — 6,101 2,399 (8,500 ) — Total other income (expenses) — (25,126 ) 2,981 (8,500 ) (30,645 ) Income (loss) before income taxes — 32,031 11,115 (8,500 ) 34,646 Income tax expense — 226 1,191 — 1,417 Net income (loss) $ — $ 31,805 $ 9,924 $ (8,500 ) $ 33,229 Nine months ended September 30, 2015 Parent Guarantor Subsidiary Issuers Other Subsidiary Non- Issuers Eliminations Consolidated (in thousands) Revenues Rental income $ — $ 283,097 $ 10,500 $ — $ 293,597 Income from direct financing lease — — — — — Real estate taxes paid by tenants — 38,575 1,496 — 40,071 Total rental revenue and income from direct financing lease — 321,672 11,996 — 333,668 Gaming — — 108,425 — 108,425 Food, beverage and other — — 8,464 — 8,464 Total revenues — 321,672 128,885 — 450,557 Less promotional allowances — — (4,193 ) — (4,193 ) Net revenues — 321,672 124,692 — 446,364 Operating expenses Gaming — — 58,644 — 58,644 Food, beverage and other — — 6,489 — 6,489 Real estate taxes — 38,575 2,563 — 41,138 General and administrative — 46,665 17,881 — 64,546 Depreciation — 70,840 11,745 — 82,585 Total operating expenses — 156,080 97,322 — 253,402 Income from operations — 165,592 27,370 — 192,962 Other income (expenses) Interest expense — (90,373 ) — — (90,373 ) Interest income — 10 1,751 — 1,761 Intercompany dividends and interest — 23,790 4,196 (27,986 ) — Total other income (expenses) — (66,573 ) 5,947 (27,986 ) (88,612 ) Income (loss) before income taxes — 99,019 33,317 (27,986 ) 104,350 Income tax expense — 1,222 4,779 — 6,001 Net income (loss) $ — $ 97,797 $ 28,538 $ (27,986 ) $ 98,349 Nine months ended September 30, 2015 Parent Guarantor Subsidiary Issuers Other Subsidiary Non-Issuers Eliminations Consolidated (in thousands) Operating activities Net income (loss) $ — $ 97,797 $ 28,538 $ (27,986 ) $ 98,349 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation and amortization — 70,840 11,745 — 82,585 Amortization of debt issuance costs — 7,730 — — 7,730 Losses on dispositions of property — 56 33 — 89 Deferred income taxes — — (2,179 ) — (2,179 ) Stock-based compensation — 12,658 — — 12,658 Straight-line rent adjustments — 41,869 — — 41,869 (Increase) decrease, Prepaid expenses and other current assets — (2,831 ) 1,102 703 (1,026 ) Other assets — — (2 ) — (2 ) Intercompany — 2,467 (2,467 ) — — (Decrease) increase, 0 0 0 Accounts payable — (104 ) 120 — 16 Accrued expenses — 3,871 (237 ) — 3,634 Accrued interest — 25,005 — — 25,005 Accrued salaries and wages — (912 ) 10 — (902 ) Gaming, property and other taxes — (951 ) 264 — (687 ) Income taxes — 165 538 (703 ) — Other current and non-current liabilities — (223 ) (91 ) — (314 ) Net cash provided by (used in) operating activities — 257,437 37,374 (27,986 ) 266,825 Investing activities Capital project expenditures, net of reimbursements — (7,802 ) (5,897 ) — (13,699 ) Capital maintenance expenditures — — (2,108 ) — (2,108 ) Proceeds from sale of property and equipment — 111 6 — 117 Principal payments on loan receivable — — 1,613 — 1,613 Net cash used in investing activities — (7,691 ) (6,386 ) — (14,077 ) Financing activities Dividends paid (188,470 ) — — — (188,470 ) Proceeds from exercise of options 17,250 — — — 17,250 Financing costs — (6,688 ) — — (6,688 ) Payments of long-term debt — (68,073 ) — — (68,073 ) Intercompany financing 168,577 (168,628 ) (27,935 ) 27,986 — Net cash (used in) provided by financing activities (2,643 ) (243,389 ) (27,935 ) 27,986 (245,981 ) Net (decrease) increase in cash and cash equivalents (2,643 ) 6,357 3,053 — 6,767 Cash and cash equivalents at beginning of period 2,643 4,450 28,880 — 35,973 Cash and cash equivalents at end of period $ — $ 10,807 $ 31,933 $ — $ 42,740 |