Gaming and Leisure Properties, Inc. (GLPI)
Every figure this model derived for GLPI, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 296,230,000 | PaymentsToAcquireOtherProductiveAssets |
2026-06-30 |
| cash | 319,004,000 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-06-30 |
| equity | 4,983,316,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 383,236,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 1,203,381,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 15,279,000 | SalesTypeLeaseInterestIncomeLeaseReceivable |
2026-06-30 |
| sbc | 18,915,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up GLPI on one particular measure came for.
| Ratio | Value |
|---|---|
| dilution pct | 2.38 |
| ebit yoy | 26.44 |
| growth cv | 467.85 |
| interest cover | 3.57 |
| net debt ebitda | 4.71 |
| revenue growth | 21.98 |
| revenue growth per share | 19.14 |
| roic | 8.47 |
| rule of 40 | 8964.29 |
| sbc pct revenue | 123.8 |
Everything else this filing tags
400 more elements from GLPI's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
OperatingLeasesFutureMinimumPaymentsReceivable | 17,456,785,000 | 2021-06-30 | 16 | USD |
Assets | 14,155,215,000 | 2026-06-30 | 113 | USD |
LiabilitiesAndStockholdersEquity | 14,155,215,000 | 2026-06-30 | 111 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableThereafter | 12,930,119,000 | 2021-06-30 | 16 | USD |
RealEstateInvestmentPropertyAtCost | 12,285,970,000 | 2026-06-30 | 109 | USD |
DirectFinancingLeaseNetInvestmentInLease | 11,444,347,000 | 2026-06-30 | 14 | USD |
RealEstateGrossAtCarryingValue | 11,173,033,000 | 2025-12-31 | 52 | USD |
NotesReceivableGross | 11,163,760,000 | 2024-06-30 | 22 | USD |
LessorOperatingLeasePaymentsToBeReceived | 10,590,924,000 | 2026-06-30 | 20 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceived | 9,999,657,000 | 2026-06-30 | 20 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivable | 9,999,657,000 | 2026-06-30 | 36 | USD |
RealEstateInvestmentPropertyNet | 9,558,270,000 | 2026-06-30 | 109 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedThereafter | 9,146,983,000 | 2025-12-31 | 6 | USD |
Liabilities | 8,773,788,000 | 2026-06-30 | 111 | USD |
LongTermDebt | 8,077,741,000 | 2026-06-30 | 83 | USD |
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities | 8,077,741,000 | 2026-06-30 | 64 | USD |
RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements | 7,557,996,000 | 2025-12-31 | 15 | USD |
RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements | 6,989,076,000 | 2025-12-31 | 15 | USD |
AdditionalPaidInCapitalCommonStock | 6,969,771,000 | 2026-06-30 | 113 | USD |
RealEstateFederalIncomeTaxBasis | 6,920,000,000 | 2017-12-31 | 7 | USD |
DebtInstrumentCarryingAmount | 5,903,112,000 | 2018-12-31 | 26 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 5,381,427,000 | 2026-06-30 | 89 | USD |
LongTermDebtNoncurrent | 4,664,853,000 | 2016-12-31 | 24 | USD |
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalAfterYearFive | 4,400,000,000 | 2025-12-31 | 34 | USD |
LessorOperatingLeasePaymentsToBeReceivedThereafter | 3,835,923,000 | 2025-12-31 | 5 | USD |
RealEstateAndAccumulatedDepreciationInitialCostOfLand | 3,641,068,000 | 2025-12-31 | 15 | USD |
RealEstateAndAccumulatedDepreciationCarryingAmountOfLand | 3,615,037,000 | 2025-12-31 | 15 | USD |
CapitalLeasesNetInvestmentInDirectFinancingLeasesMinimumPaymentsToBeReceived | 3,176,236,000 | 2018-09-30 | 21 | USD |
RealEstateInvestmentPropertyAccumulatedDepreciation | 2,727,700,000 | 2026-06-30 | 109 | USD |
RealEstateAccumulatedDepreciation | 2,698,772,000 | 2025-12-31 | 52 | USD |
NetInvestmentInLease | 2,566,924,000 | 2026-06-30 | 38 | USD |
DirectFinancingLeaseNetInvestmentInLeaseAfterAllowanceForCreditLoss | 2,566,924,000 | 2026-06-30 | 36 | USD |
DirectFinancingLeaseLeaseReceivable | 2,487,500,000 | 2026-06-30 | 24 | USD |
ProceedsFromIssuanceOfLongTermDebt | 2,156,856,000 | 2026-06-30 | 108 | USD |
RetainedEarningsAccumulatedDeficit | -1,990,222,000 | 2026-06-30 | 111 | USD |
LongtermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearsFourAndFive | 1,825,317,000 | 2021-09-30 | 23 | USD |
LineOfCreditFacilityMaximumBorrowingCapacity | 1,825,000,000 | 2018-03-31 | 18 | USD |
LineOfCreditFacilityRemainingBorrowingCapacity | 1,759,600,000 | 2026-06-30 | 51 | USD |
CapitalLeasesFutureMinimumPaymentsReceivable | 1,507,963,000 | 2017-12-31 | 4 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 1,503,975,000 | 2026-06-30 | 17 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 1,500,949,000 | 2014-12-31 | 8 | USD |
DirectFinancingLeaseUnguaranteedResidualAsset | 1,444,690,000 | 2026-06-30 | 24 | USD |
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths | 1,403,987,000 | 2026-06-30 | 20 | USD |
LessorOperatingLeasePaymentsToBeReceivedTwoYears | 1,377,737,000 | 2026-06-30 | 20 | USD |
LessorOperatingLeasePaymentsToBeReceivedFourYears | 1,352,238,000 | 2026-06-30 | 20 | USD |
LessorOperatingLeasePaymentsToBeReceivedThreeYears | 1,345,851,000 | 2026-06-30 | 20 | USD |
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearsTwoAndThree | 1,324,321,000 | 2021-09-30 | 23 | USD |
RepaymentsOfLongTermDebt | 1,280,802,000 | 2026-06-30 | 118 | USD |
LessorOperatingLeasePaymentsToBeReceivedFiveYears | 1,272,602,000 | 2025-12-31 | 5 | USD |
CapitalLeasesNetInvestmentInDirectFinancingLeasesDeferredIncome | 1,265,649,000 | 2018-09-30 | 21 | USD |
NetCashProvidedByUsedInInvestingActivities | -1,262,776,000 | 2026-06-30 | 72 | USD |
CapitalLeasesFutureMinimumPaymentsReceivableDueThereafter | 1,163,686,000 | 2017-12-31 | 4 | USD |
OperatingLeaseRightOfUseAsset | 1,061,883,000 | 2026-06-30 | 60 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInTwoYears | 1,033,895,000 | 2021-06-30 | 16 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInThreeYears | 1,008,443,000 | 2021-06-30 | 16 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInFiveYears | 977,489,000 | 2021-06-30 | 16 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableInFourYears | 976,127,000 | 2021-06-30 | 16 | USD |
SalesTypeLeaseNetInvestmentInLease | 964,699,000 | 2026-06-30 | 15 | USD |
PaymentsToAcquireOtherRealEstate | 904,295,000 | 2026-06-30 | 46 | USD |
RevenueNotFromContractWithCustomer | 850,504,000 | 2026-06-30 | 41 | USD |
Revenues | 850,504,000 | 2026-06-30 | 240 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 844,945,000 | 2026-06-30 | 30 | USD |
OperatingLeasesIncomeStatementLeaseRevenue | 829,221,000 | 2017-12-31 | 61 | USD |
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearThree | 824,975,000 | 2025-12-31 | 11 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 771,202,000 | 2025-12-31 | 14 | USD |
GroundLeasesNet | 769,197,000 | 2020-12-31 | 30 | USD |
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFour | 750,000,000 | 2025-12-31 | 11 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 750,000,000 | 2026-06-30 | 17 | USD |
NetCashProvidedByUsedInFinancingActivities | 737,635,000 | 2026-06-30 | 72 | USD |
OperatingLeaseLeaseIncome | 722,726,000 | 2026-06-30 | 80 | USD |
GroundLeasesGross | 700,997,000 | 2018-12-31 | 22 | USD |
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFive | 700,000,000 | 2025-12-31 | 11 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 700,000,000 | 2026-06-30 | 17 | USD |
LessorOperatingLeasePaymentsToBeReceivedRemainderOfFiscalYear | 699,462,000 | 2026-06-30 | 15 | USD |
CapitalLeasesNetInvestmentInDirectFinancingLeasesUnguaranteedResidualValuesOfLeasedProperty | 689,811,000 | 2018-09-30 | 21 | USD |
OperatingIncomeLoss | 665,741,000 | 2026-06-30 | 250 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 616,886,000 | 2018-12-31 | 11 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 604,221,000 | 2026-06-30 | 30 | USD |
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearTwo | 603,325,000 | 2025-12-31 | 11 | USD |
HeldToMaturitySecuritiesDebtMaturitiesSingleMaturityDateFairValue | 563,000,000 | 2025-09-30 | 6 | USD |
RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionCarryingCosts | 542,889,000 | 2025-12-31 | 15 | USD |
OperatingLeasesFutureMinimumPaymentsDueThereafter | 541,135,000 | 2018-12-31 | 11 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableCurrent | 530,712,000 | 2021-06-30 | 13 | USD |
ConstructionInProgressGross | 510,322,000 | 2026-06-30 | 36 | USD |
EarlyRepaymentOfSeniorDebt | 507,500,000 | 2023-02-12 | 5 | USD |
CommonStockSharesAuthorized | 500,000,000 | 2026-06-30 | 111 | shares |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 475,507,000 | 2026-06-30 | 179 | USD |
ProfitLoss | 474,346,000 | 2026-06-30 | 85 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 474,298,000 | 2026-06-30 | 17 | USD |
NetIncomeLoss | 460,245,000 | 2026-06-30 | 278 | USD |
ComprehensiveIncomeNetOfTax | 460,199,000 | 2026-06-30 | 17 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 459,926,000 | 2026-06-30 | 179 | USD |
PaymentsOfDividends | 459,697,000 | 2026-06-30 | 118 | USD |
RepaymentsOfAssumedDebt | 422,900,000 | 2022-03-01 | 3 | USD |
MinorityInterestInOperatingPartnerships | 398,111,000 | 2026-06-30 | 38 | USD |
InterestExpense | 366,897,000 | 2024-12-31 | 152 | USD |
ProceedsFromIssuanceOfCommonStock | 351,000,000 | 2022-07-01 | 6 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 350,871,000 | 2026-06-30 | 124 | USD |
ProceedsFromIssuanceOrSaleOfEquity | 350,800,000 | 2024-12-31 | 4 | USD |
ProceedsFromSaleOfHeldToMaturitySecurities | 350,000,000 | 2024-08-31 | 2 | USD |
DeferredRevenueLeasesNet | 330,517,000 | 2021-09-30 | 40 | USD |
FinanceLeaseLiabilityPaymentsDue | 320,675,000 | 2026-06-30 | 19 | USD |
FinanceLeaseLiabilityPaymentsDueAfterYearFive | 308,234,000 | 2026-06-30 | 19 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 305,622,000 | 2018-06-30 | 55 | USD |
LoansReceivableCommercialMortgage | 303,684,000 | 2019-03-31 | 4 | USD |
DerivativeNotionalAmount | 300,000,000 | 2025-12-31 | 3 | USD |
CommonStockSharesIssued | 290,919,328 | 2026-06-30 | 112 | shares |
CommonStockSharesOutstanding | 290,919,328 | 2026-06-30 | 73 | shares |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffectContinuingOperations | 289,083,000 | 2025-09-30 | 2 | USD |
RealEstateOtherAcquisitions | 285,000,000 | 2025-12-31 | 37 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 284,593,000 | 2026-06-30 | 175 | shares |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 284,503,000 | 2026-06-30 | 13 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 284,479,000 | 2026-06-30 | 179 | shares |
SalesTypeLeaseUnguaranteedResidualAsset | 278,500,000 | 2026-06-30 | 35 | USD |
SECScheduleIIIRealEstateAccumulatedDepreciationDepreciationExpense | 263,920,000 | 2025-12-31 | 39 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 259,252,000 | 2026-06-30 | 19 | USD |
SalesTypeLeaseLeaseReceivable | 254,700,000 | 2026-06-30 | 14 | USD |
SalesTypeLeaseNetInvestmentInLeaseAfterAllowanceForCreditLoss | 251,820,000 | 2026-06-30 | 15 | USD |
MortgageLoansOnRealEstate | 247,999,000 | 2025-12-31 | 16 | USD |
OperatingLeaseLiability | 240,724,000 | 2026-06-30 | 62 | USD |
Dividends | 238,629,000 | 2026-06-30 | 141 | USD |
LandAndLandImprovements | 226,200,000 | 2020-09-30 | 2 | USD |
PaymentsOfDividendsCommonStock | 220,913,000 | 2026-06-30 | 283 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -217,672,000 | 2018-06-30 | 55 | USD |
ContractWithCustomerLiability | 207,600,000 | 2026-06-30 | 38 | USD |
OperatingExpenses | 207,079,000 | 2021-06-30 | 114 | USD |
PaymentsForDepositsOnRealEstateAcquisitions | 200,000,000 | 2023-01-13 | 18 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedFiveYears | 195,423,000 | 2025-12-31 | 6 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedFourYears | 195,423,000 | 2026-06-30 | 20 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedThreeYears | 192,000,000 | 2026-06-30 | 20 | USD |
PaymentsForConstructionInProcess | 191,289,000 | 2025-12-31 | 15 | USD |
NonoperatingIncomeExpense | -190,234,000 | 2026-06-30 | 179 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedTwoYears | 188,639,000 | 2026-06-30 | 20 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedNextTwelveMonths | 185,336,000 | 2026-06-30 | 20 | USD |
CostsAndExpenses | 184,763,000 | 2026-06-30 | 65 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 179,041,000 | 2025-12-31 | 45 | USD |
InterestPaidNet | 177,384,000 | 2026-06-30 | 179 | USD |
InterestIncomeExpenseNet | 168,674,000 | 2018-09-30 | 71 | USD |
OperatingLeasesFutureMinimumPaymentsReceivableRemainderOfFiscalYear | 153,952,000 | 2016-09-30 | 3 | USD |
DeferredRevenueLeasesNetNoncurrent | 149,807,000 | 2016-09-30 | 16 | USD |
DepreciationDepletionAndAmortization | 140,160,000 | 2026-06-30 | 92 | USD |
CasinoRevenue | 138,594,000 | 2016-12-31 | 56 | USD |
Depreciation | 131,620,000 | 2026-06-30 | 179 | USD |
InterestPayableCurrentAndNoncurrent | 116,820,000 | 2026-06-30 | 109 | USD |
NetCashProvidedByUsedInContinuingOperations | 115,418,000 | 2018-06-30 | 55 | USD |
RealEstateImprovements | 113,173,000 | 2025-12-31 | 38 | USD |
PaymentsToAcquireProductiveAssets | 111,478,000 | 2026-03-31 | 54 | USD |
CashAndCashEquivalentsAtCarryingValue | 105,894,000 | 2020-09-30 | 119 | USD |
InterestAndFeeIncomeLoansCommercialRealEstate | 105,556,000 | 2026-06-30 | 99 | USD |
OtherAssets | 101,055,000 | 2026-06-30 | 80 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 94,690,000 | 2026-06-30 | 61 | USD |
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedRemainderOfFiscalYear | 91,276,000 | 2026-06-30 | 14 | USD |
MortgageLoansOnRealEstateNewMortgageLoans | 85,336,000 | 2025-12-31 | 10 | USD |
InvestmentBuildingAndBuildingImprovements | 81,300,000 | 2020-09-30 | 2 | USD |
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet | 81,220,000 | 2026-06-30 | 64 | USD |
CapitalLeasesIncomeStatementDirectFinancingLeaseRevenue | 81,119,000 | 2018-12-31 | 44 | USD |
RealEstateHeldforsale | 77,728,000 | 2021-12-31 | 2 | USD |
CasinoExpenses | 74,233,000 | 2016-12-31 | 52 | USD |
CapitalLeasesFutureMinimumPaymentsReceivableCurrent | 72,283,000 | 2017-12-31 | 2 | USD |
CapitalLeasesFutureMinimumPaymentsReceivableInTwoYears | 70,497,000 | 2017-12-31 | 4 | USD |
CapitalLeasesFutureMinimumPaymentsReceivableInThreeYears | 68,831,000 | 2017-12-31 | 4 | USD |
CapitalLeasesFutureMinimumPaymentsReceivableInFourYears | 67,166,000 | 2017-12-31 | 4 | USD |
CapitalLeasesFutureMinimumPaymentsReceivableInFiveYears | 65,500,000 | 2017-12-31 | 4 | USD |
ForwardContractIndexedToIssuersEquitySettlementAlternativesCashAtFairValue | 64,800,000 | 2022-09-30 | 1 | USD |
AccruedLiabilitiesCurrentAndNoncurrent | 62,764,000 | 2021-12-31 | 75 | USD |
FinanceLeaseLiability | 61,423,000 | 2026-06-30 | 50 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 60,800,000 | 2015-12-31 | 5 | USD |
DividendsCommonStockStock | 59,300,000 | 2022-01-07 | 12 | USD |
DividendsCommonStock | 58,000,000 | 2014-03-28 | 2 | USD |
OtherAssetsCurrent | 57,983,000 | 2016-09-30 | 33 | USD |
MortgageLoansOnRealEstateOtherDeductions | 57,684,000 | 2020-12-31 | 5 | USD |
PaymentsForCapitalImprovements | 57,451,000 | 2025-09-30 | 152 | USD |
OtherLiabilities | 56,581,000 | 2026-06-30 | 85 | USD |
UnamortizedDebtIssuanceExpense | 50,884,000 | 2018-06-30 | 22 | USD |
PreferredStockSharesAuthorized | 50,000,000 | 2026-06-30 | 96 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 47,800,000 | 2015-12-31 | 7 | USD |
DeferredCompensationLiabilityCurrent | 46,200,000 | 2025-12-31 | 28 | USD |
DeferredCompensationPlanAssets | 46,200,000 | 2025-12-31 | 26 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 46,116,000 | 2016-09-30 | 24 | USD |
RelatedPartyTransactionDueFromToRelatedParty | 43,318,000 | 2012-12-31 | 2 | USD |
LoansAndLeasesReceivableNetReportedAmount | 41,000,000 | 2014-03-31 | 2 | USD |
PaymentsToAcquireFinanceReceivables | 40,000,000 | 2023-12-31 | 12 | USD |
UnrecordedUnconditionalPurchaseObligationBalanceOnFirstAnniversary | 34,500,000 | 2013-12-31 | 2 | USD |
GeneralAndAdministrativeExpense | 31,183,000 | 2026-06-30 | 179 | USD |
AreaOfRealEstateProperty | 29,300,000 | 2024-09-30 | 18 | sqft |
OtherAssetImpairmentCharges | 28,878,000 | 2022-06-30 | 16 | USD |
PropertyPlantAndEquipmentGross | 28,832,000 | 2021-12-31 | 75 | USD |
OtherNonoperatingIncomeExpense | -28,428,000 | 2014-03-31 | 2 | USD |
LeaseCost | 27,947,000 | 2026-06-30 | 85 | USD |
GroundLeasesAccumulatedAmortization | 27,790,000 | 2018-12-31 | 22 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | 27,468,000 | 2018-06-30 | 55 | USD |
FinancingReceivableAllowanceForCreditLosses | 27,452,000 | 2026-06-30 | 80 | USD |
SalesTypeLeaseNetInvestmentInLeaseAllowanceForCreditLoss | 26,677,000 | 2026-06-30 | 15 | USD |
ProvisionForLoanLossesExpensed | 26,656,000 | 2022-03-31 | 1 | USD |
OtherLiabilitiesCurrent | 24,323,000 | 2016-09-30 | 29 | USD |
LeaseAndRentalExpense | 18,900,000 | 2019-12-31 | 25 | USD |
ProceedsFromStockOptionsExercised | 18,157,000 | 2017-12-31 | 44 | USD |
CapitalLeasesFutureMinimumPaymentsReceivableRemainderOfFiscalYear | 17,724,000 | 2016-09-30 | 2 | USD |
OperatingLeasesIncomeStatementContingentRevenue | 17,500,000 | 2017-12-31 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 16,762,000 | 2026-06-30 | 23 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 16,723,000 | 2025-12-31 | 14 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 16,699,000 | 2026-06-30 | 30 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 16,686,000 | 2026-06-30 | 30 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 16,649,000 | 2026-06-30 | 30 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 15,855,000 | 2021-12-31 | 75 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 15,519,000 | 2018-12-31 | 8 | USD |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance | 15,393,000 | 2026-03-31 | 34 | USD |
NetRentableArea | 15,200,000 | 2017-12-31 | 5 | sqft |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 15,159,000 | 2018-12-31 | 11 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 15,042,000 | 2018-12-31 | 11 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 15,026,000 | 2018-12-31 | 11 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 15,005,000 | 2018-12-31 | 11 | USD |
IncreaseDecreaseInFinanceReceivables | 14,739,000 | 2026-06-30 | 27 | USD |
InterestAndFeeIncomeLoansRealEstateConstruction | 14,547,000 | 2026-06-30 | 33 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 14,101,000 | 2026-06-30 | 61 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 14,099,000 | 2026-06-30 | 17 | USD |
PaymentsToMinorityShareholders | 14,064,000 | 2026-06-30 | 56 | USD |
PaymentsToAcquirePropertyPlantAndEquipment | 13,926,000 | 2021-12-31 | 101 | USD |
PropertyPlantAndEquipmentNet | 12,977,000 | 2021-12-31 | 75 | USD |
InterestAndDividendIncomeOperating | 10,837,000 | 2024-12-31 | 9 | USD |
VariableLeaseCost | 10,777,000 | 2026-06-30 | 82 | USD |
IncreaseDecreaseInInterestPayableNet | 10,567,000 | 2026-06-30 | 122 | USD |
LossContingencyDamagesSoughtValue | 10,000,000 | 2015-01-07 | 7 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 9,770,939 | 2014-12-31 | 2 | shares |
PrepaidExpenseCurrent | 9,511,000 | 2016-09-30 | 26 | USD |
AccumulatedAmortizationOfNoncurrentDeferredFinanceCosts | 9,500,000 | 2016-12-31 | 33 | USD |
PaymentsOfFinancingCosts | 9,147,000 | 2026-06-30 | 103 | USD |
PaymentsToAcquireOtherPropertyPlantAndEquipment | 9,078,000 | 2026-06-30 | 14 | USD |
AmortizationOfIntangibleAssets | 9,061,000 | 2020-09-30 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 8,633,000 | 2026-06-30 | 23 | USD |
OperatingLeaseCost | 8,630,000 | 2026-06-30 | 82 | USD |
OtherOwnershipInterestsUnitsIssued | 8,473,163 | 2026-06-30 | 34 | shares |
FoodAndBeverageCostOfSales | 8,230,000 | 2016-12-31 | 56 | USD |
OtherOwnershipInterestsUnitsOutstanding | 8,224,939 | 2025-12-31 | 1 | shares |
AccountsPayableCurrentAndNoncurrent | 8,114,000 | 2026-06-30 | 111 | USD |
UnitsOfPartnershipInterestAmount | 8,087,630 | 2024-09-30 | 3 | shares |
StockIssuedDuringPeriodSharesNewIssues | 7,935,000 | 2024-09-30 | 10 | shares |
DeferredIncomeTaxAssetsNet | 7,774,000 | 2021-09-30 | 24 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 7,531,000 | 2026-06-30 | 127 | USD |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders | 7,208,000 | 2026-06-30 | 57 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | 7,204,000 | 2025-12-31 | 93 | USD |
ProvisionForLoanLeaseAndOtherLosses | -7,157,000 | 2026-06-30 | 28 | USD |
ProvisionForDoubtfulAccounts | -7,157,000 | 2026-06-30 | 49 | USD |
AmortizationOfFinancingCostsAndDiscounts | 7,103,000 | 2026-06-30 | 72 | USD |
OtherNonoperatingIncome | 6,595,000 | 2026-06-30 | 165 | USD |
AmortizationOfFinancingCosts | 6,296,000 | 2018-06-30 | 48 | USD |
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements | 5,922,000 | 2014-06-30 | 14 | shares |
IncreaseDecreaseInPropertyAndOtherTaxesPayable | 5,655,000 | 2026-06-30 | 114 | USD |
AssetImpairmentCharges | 5,487,000 | 2022-09-30 | 9 | USD |
IncreaseDecreaseInEmployeeRelatedLiabilities | -5,424,000 | 2026-06-30 | 115 | USD |
AccruedIncomeTaxesCurrent | 5,166,000 | 2021-12-31 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 4,988,607 | 2025-12-31 | 10 | shares |
EmployeeRelatedLiabilitiesCurrentAndNoncurrent | 4,785,000 | 2026-06-30 | 111 | USD |
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures | 4,644,000 | 2026-06-30 | 147 | USD |
FoodAndBeverageRevenue | 4,603,000 | 2018-06-30 | 75 | USD |
DeferredTaxAssetsNetNoncurrent | 4,478,000 | 2017-12-31 | 32 | USD |
AllocatedShareBasedCompensationExpense | 4,100,000 | 2026-06-30 | 9 | USD |
ProceedsFromLoans | 4,000,000 | 2021-12-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 3,669,842 | 2015-12-31 | 5 | shares |
InsuranceRecoveries | 3,500,000 | 2021-12-31 | 1 | USD |
LongTermDebtAndCapitalLeaseObligationsRepaymentsOfPrincipalInNextTwelveMonths | 3,464,000 | 2025-12-31 | 23 | USD |
IncreaseInRestrictedCash | 3,356,000 | 2014-03-31 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 3,325,000 | 2026-06-30 | 19 | USD |
CommonStockValue | 2,909,000 | 2026-06-30 | 111 | USD |
FinanceLeaseLiabilityPaymentsDueYearFive | 2,805,000 | 2026-06-30 | 19 | USD |
FinanceLeaseLiabilityPaymentsDueYearFour | 2,782,000 | 2026-06-30 | 19 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 2,758,000 | 2026-06-30 | 19 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 2,735,000 | 2026-06-30 | 19 | USD |
CommonStockDividendsShares | 2,543,675 | 2020-12-24 | 13 | shares |
CurrentIncomeTaxExpenseBenefit | 2,229,000 | 2025-12-31 | 45 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 2,229,000 | 2025-12-31 | 45 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 2,229,000 | 2025-12-31 | 45 | USD |
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear | 2,178,000 | 2016-09-30 | 3 | USD |
PromotionalAllowances | 2,155,000 | 2018-06-30 | 75 | USD |
MortgageLoansOnRealEstatePeriodIncreaseDecrease | 2,054,000 | 2025-12-31 | 4 | USD |
DeferredTaxAssetsGross | 1,998,000 | 2021-12-31 | 5 | USD |
FinancingReceivableAllowanceForCreditLossesPeriodIncreaseDecrease | 1,965,000 | 2026-06-30 | 59 | USD |
StraightLineRentAdjustments | 1,926,000 | 2026-06-30 | 121 | USD |
RealEstateAccumulatedDepreciationRealEstateSold | 1,890,000 | 2025-12-31 | 37 | USD |
RealEstateCostOfRealEstateSold | 1,890,000 | 2025-12-31 | 37 | USD |
IncomeTaxesPaidNet | 1,834,000 | 2026-06-30 | 147 | USD |
DeferredTaxAssetsNetCurrent | 1,799,000 | 2015-09-30 | 16 | USD |
ProceedsFromSaleOfOtherPropertyPlantAndEquipment | 1,798,000 | 2024-12-31 | 3 | USD |
DeferredTaxAssetsValuationAllowance | 1,758,000 | 2021-12-31 | 5 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 1,661,000 | 2026-06-30 | 15 | USD |
DeferredTaxAssetsOther | 1,560,000 | 2021-12-31 | 9 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 1,361,000 | 2026-06-30 | 19 | USD |
OtherAssetsMiscellaneousNoncurrent | 1,306,000 | 2016-09-30 | 33 | USD |
FinancingReceivableAllowanceForCreditLossLoanPurchased | 1,250,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 1,222,000 | 2023-12-31 | 6 | USD |
GainLossOnDispositionOfAssets1 | -1,170,000 | 2026-06-30 | 143 | USD |
IncomeTaxExpenseBenefit | 1,161,000 | 2026-06-30 | 179 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -1,044,000 | 2019-06-30 | 9 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax | 967,000 | 2025-12-31 | 7 | USD |
IncreaseDecreaseInAccountsPayable | 966,000 | 2026-06-30 | 121 | USD |
RepaymentsOfRelatedPartyDebt | 900,000 | 2011-12-31 | 2 | USD |
TaxesPayableCurrent | 885,000 | 2021-09-30 | 4 | USD |
CapitalLeaseObligations | 860,000 | 2020-12-31 | 10 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 858,000 | 2026-06-30 | 10 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 847,000 | 2021-09-30 | 81 | USD |
OperatingLeasePayments | 836,000 | 2026-06-30 | 79 | USD |
PrepaidExpenseCurrentAndNoncurrent | 809,000 | 2021-09-30 | 47 | USD |
IncreaseDecreaseInOtherAccruedLiabilities | 735,000 | 2021-03-31 | 77 | USD |
DeferredCompensationArrangementWithIndividualEmployerContribution | 700,000 | 2016-12-31 | 18 | USD |
IncreaseDecreaseInOtherOperatingAssets | 658,000 | 2016-09-30 | 37 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | -635,000 | 2014-12-31 | 10 | USD |
DeferredCompensationArrangementWithIndividualCompensationExpense | 600,000 | 2025-12-31 | 8 | USD |
InvestmentIncomeInterest | 546,000 | 2014-03-31 | 8 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrentAndNoncurrent | 502,000 | 2021-12-31 | 42 | USD |
DeferredCompensationArrangementWithIndividualContributionsByEmployer | 500,000 | 2023-12-31 | 19 | USD |
PurchaseObligationDueInNextTwelveMonths | 500,000 | 2015-12-31 | 3 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 438,000 | 2021-12-31 | 5 | USD |
LettersOfCreditOutstandingAmount | 400,000 | 2026-06-30 | 51 | USD |
PreferredStockDividendsIncomeStatementImpact | 378,000 | 2014-06-30 | 14 | USD |
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic | 319,000 | 2026-06-30 | 165 | USD |
DividendsShareBasedCompensation | 300,000 | 2026-06-30 | 112 | USD |
GainsLossesOnExtinguishmentOfDebt | -268,000 | 2026-06-30 | 102 | USD |
IncomeTaxReconciliationTaxContingencies | -268,000 | 2013-12-31 | 6 | USD |
DeferredTaxLiabilitiesNoncurrent | 261,000 | 2018-12-31 | 51 | USD |
DeferredTaxAssetsNet | 240,000 | 2021-12-31 | 34 | USD |
DeferredTaxLiabilities | 240,000 | 2021-12-31 | 22 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 240,000 | 2021-12-31 | 22 | USD |
PurchaseObligation | 200,000 | 2016-12-31 | 6 | USD |
IncrementalCommonSharesAttributableToEquityForwardAgreements | 183,000 | 2026-03-31 | 30 | shares |
AmortizationOfDeferredHedgeGains | -163,000 | 2026-06-30 | 9 | USD |
GainLossOnSalesOfAssetsAndAssetImpairmentCharges | 125,000 | 2025-12-31 | 18 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths | 122,000 | 2018-09-30 | 3 | USD |
StockIssuedDuringPeriodValueNewIssues | -120,000 | 2026-03-31 | 14 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 118,000 | 2014-12-31 | 8 | USD |
LongTermDebtCurrent | 112,000 | 2016-12-31 | 24 | USD |
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities | 108,000 | 2026-06-30 | 2 | shares |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 105,000 | 2017-03-31 | 1 | USD |
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 101,000 | 2015-09-30 | 5 | USD |
DefinedContributionPlanEmployerDiscretionaryContributionAmount | 100,000 | 2025-12-31 | 37 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax | 48,000 | 2026-06-30 | 14 | USD |
AccruedIncomeTaxes | 26,000 | 2020-09-30 | 62 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 115 | 2026-06-30 | 178 | shares |
NumberOfRealEstateProperties | 59 | 2023-06-30 | 39 | property |
SharePrice | 43 | 2020-12-24 | 13 | USD/shares |
PropertySubjectToOrAvailableForOperatingLeaseNumberOfUnits | 36 | 2017-12-31 | 5 | property |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeUpperRangeLimit | 26 | 2017-12-31 | 1 | USD/shares |
NumberOfStatesInWhichEntityOperates | 20 | 2025-12-31 | 43 | state |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 18 | 2014-12-31 | 2 | USD/shares |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeLowerRangeLimit | 17 | 2017-12-31 | 1 | USD/shares |
NumberOfStatesInWhichEntityOperates | 12 | 2014-12-31 | 3 | item |
DividendsCommonStockCash | 3 | 2025-12-31 | 23 | USD |
NumberOfReportableSegments | 2 | 2021-09-30 | 2 | property |
NumberOfReportableSegments | 2 | 2021-12-31 | 36 | segment |
EarningsPerShareBasic | 2 | 2026-06-30 | 250 | USD/shares |
EarningsPerShareDiluted | 2 | 2026-06-30 | 250 | USD/shares |
SubsidiaryOrEquityMethodInvesteeCumulativePercentageOwnershipAfterAllTransactions | 1 | 2014-03-31 | 2 | pure |
CommonStockDividendsPerShareDeclared | 1 | 2026-06-30 | 259 | USD/shares |
CommonStockDividendsPerShareCashPaid | 1 | 2026-03-31 | 279 | USD/shares |
DefinedContributionPlanEmployerMatchingContributionPercentOfMatch | 0 | 2024-12-31 | 14 | pure |
DefinedContributionPlanMaximumAnnualContributionsPerEmployeePercent | 0 | 2013-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 45 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-06-30 | 30 | pure |
DebtWeightedAverageInterestRate | 0 | 2025-12-31 | 6 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 111 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 96 | USD/shares |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-12-31 | 45 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 45 | pure |
AssetsHeldForSaleLongLivedFairValueDisclosure | 0 | 2022-12-31 | 18 | USD |
CapitalLeasesNetInvestmentInDirectFinancingLeases | 0 | 2018-12-31 | 22 | USD |
CostOfGoodsAndServicesSold | 0 | 2023-12-31 | 23 | USD |
CurrentFederalTaxExpenseBenefit | 0 | 2025-12-31 | 45 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 45 | USD |
DeferredFinanceCostsNet | 0 | 2016-12-31 | 2 | USD |
DeferredFinanceCostsNoncurrentNet | 0 | 2016-09-30 | 31 | USD |
DeferredIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 105 | USD |
DeferredIncomeTaxLiabilitiesNet | 0 | 2021-12-31 | 26 | USD |
DeferredRevenueRevenueRecognized1 | 0 | 2022-12-31 | 17 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 0 | 2025-12-31 | 45 | USD |
DeferredTaxAssetsLiabilitiesNet | 0 | 2021-12-31 | 22 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 0 | 2021-12-31 | 19 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 0 | 2021-12-31 | 22 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 0 | 2021-12-31 | 22 | USD |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2025-12-31 | 18 | pure |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | 0 | 2019-12-31 | 9 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | 0 | 2015-12-31 | 9 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseImpairmentLosses | 0 | 2024-12-31 | 21 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | 0 | 2025-12-31 | 24 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditsOther | 0 | 2024-12-31 | 15 | pure |
Goodwill | 0 | 2020-12-31 | 67 | USD |
GoodwillImpairmentLoss | 0 | 2020-12-31 | 9 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2025-12-31 | 18 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | 0 | 2019-12-31 | 9 | USD |
IncomeTaxReconciliationNondeductibleExpense | 0 | 2015-12-31 | 9 | USD |
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses | 0 | 2020-12-31 | 9 | USD |
IncomeTaxReconciliationOtherAdjustments | 0 | 2025-12-31 | 45 | USD |
IncreaseDecreaseInRestrictedCash | 0 | 2015-03-31 | 4 | USD |
IntangibleAssetsNetExcludingGoodwill | 0 | 2020-12-31 | 67 | USD |
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures | 0 | 2019-12-31 | 50 | USD |
LoansReceivableNet | 0 | 2019-03-31 | 45 | USD |
ManagementFeeExpense | 0 | 2015-12-31 | 15 | USD |
PaymentsForAdvanceToAffiliate | 0 | 2015-12-31 | 11 | USD |
PaymentsForProceedsFromOtherInvestingActivities | 0 | 2016-06-30 | 12 | USD |
PaymentsOfStockIssuanceCosts | 0 | 2018-03-31 | 4 | USD |
PaymentsToAcquireLoansReceivable | 0 | 2016-12-31 | 27 | USD |
PaymentsToAcquireRealEstate | 0 | 2019-12-31 | 54 | USD |
What to be careful about
What this model itself distrusts about GLPI's figures. Written by the derivation as it ran, not added afterwards.
- WITHHELD: market capitalisation -- a market value of 11.1B against 15.3M of revenue is over five hundred times sales, which is a share count that is wrong. Every multiple built on it is left out rather than shown, and the valuation dimension rests on what remains; set `market_cap` in overrides.yaml to score it
- WITHHELD: operating margin, cash operating margin, owner earnings margin, fcf margin, net margin, capex intensity, ocf margin, ebitda margin -- cash operating margin came out at 10,901% against a scale that tops out near 2,500%, which is arithmetic on a revenue figure of 15,279,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
- forward EPS growth +0.3% is analyst consensus, not a filing: consensus 2027 EPS 3.34 against trailing 3.33, over 1 year(s), from 5 analysts (taken 2026-10-11)
- quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- resilience rests on 2 of 3 inputs; not tagged: liquidity
- growth rests on 3 of 4 inputs; not tagged: margin trend
- 3 of 5 dimensions could not be measured (quality, valuation, durability -- 65% of the model), so this row is not comparable with the others; its total rests on what was left