XML 42 R29.htm IDEA: XBRL DOCUMENT v3.21.2

Leases (Tables)

6 Months Ended

Jun. 30, 2021

Leases [Abstract]

Schedule of Future Minimum Lease Commitments, Operating Leases

The following is a maturity analysis of our operating leases, finance leases and financing obligations as of June 30, 2021:

(in millions)			Operating Leases						Finance Leases						Financing Obligations
Years ending December 31,
2021 (excluding the six months ended June 30, 2021)			$	211.4					$	10.8					$	185.2
2022			414.4						21.6						370.3
2023			402.6						20.8						370.4
2024			385.2						16.7						370.4
2025			382.5						16.7						370.5
Thereafter			7,824.3						376.8						9,095.3
Total lease payments			9,620.4						463.4						10,762.1
Less: Imputed interest			(5,161.6)						(247.4)						(6,647.2)
Present value of future lease payments			4,458.8						216.0						4,114.9
Less: Current portion of lease obligations			(133.0)						(7.1)						(37.4)
Long-term portion of lease obligations			$	4,325.8					$	208.9					$	4,077.5

Schedule of Future Minimum Lease Commitments, Finance Leases

The following is a maturity analysis of our operating leases, finance leases and financing obligations as of June 30, 2021:

(in millions)			Operating Leases						Finance Leases						Financing Obligations
Years ending December 31,
2021 (excluding the six months ended June 30, 2021)			$	211.4					$	10.8					$	185.2
2022			414.4						21.6						370.3
2023			402.6						20.8						370.4
2024			385.2						16.7						370.4
2025			382.5						16.7						370.5
Thereafter			7,824.3						376.8						9,095.3
Total lease payments			9,620.4						463.4						10,762.1
Less: Imputed interest			(5,161.6)						(247.4)						(6,647.2)
Present value of future lease payments			4,458.8						216.0						4,114.9
Less: Current portion of lease obligations			(133.0)						(7.1)						(37.4)
Long-term portion of lease obligations			$	4,325.8					$	208.9					$	4,077.5

Schedule of Future Minimum Lease Commitments, Financing Obligations

The following is a maturity analysis of our operating leases, finance leases and financing obligations as of June 30, 2021:

(in millions)			Operating Leases						Finance Leases						Financing Obligations
Years ending December 31,
2021 (excluding the six months ended June 30, 2021)			$	211.4					$	10.8					$	185.2
2022			414.4						21.6						370.3
2023			402.6						20.8						370.4
2024			385.2						16.7						370.4
2025			382.5						16.7						370.5
Thereafter			7,824.3						376.8						9,095.3
Total lease payments			9,620.4						463.4						10,762.1
Less: Imputed interest			(5,161.6)						(247.4)						(6,647.2)
Present value of future lease payments			4,458.8						216.0						4,114.9
Less: Current portion of lease obligations			(133.0)						(7.1)						(37.4)
Long-term portion of lease obligations			$	4,325.8					$	208.9					$	4,077.5

Schedule of Other Information and Supplemental Cash Flow Information Related to Leases

Total payments made under the Triple Net Leases were as follows:

			For the three months ended June 30,												For the six months ended June 30,
(in millions)			2021						2020						2021						2020
Penn Master Lease (1)			$	120.7					$	108.3					$	238.7					$	223.1
Pinnacle Master Lease (1)			82.1						81.8						163.4						164.3
Meadows Lease (1)			6.2						6.7						12.4						13.5
Margaritaville Lease			5.9						5.9						11.7						11.7
Greektown Lease			13.5						13.9						27.4						27.8
Morgantown Lease			0.7						—						1.5						—
Total (2)			$	229.1					$	216.6					$	455.1					$	440.4

(1)During the three and six months ended June 30, 2020, we utilized rent credits to pay $72.1 million, $54.2 million and $4.5 million of rent under the Penn Master Lease, Pinnacle Master Lease and Meadows Lease, respectively.

(2)Rent payable under the Tropicana Lease is nominal. Therefore, it has been excluded from the table above.

The components of lease expense were as follows:

			Location on unaudited Consolidated Statements of Operations and Comprehensive Income (Loss)						For the three months ended June 30,												For the six months ended June 30,
(in millions)									2021						2020						2021						2020
Operating Lease Costs
Rent expense associated with triple net operating leases (1)			General and administrative						$	116.5					$	103.8					$	226.9					$	201.3
Operating lease cost (2)			Primarily General and administrative						3.9						3.7						7.8						8.0
Short-term lease cost			Primarily Gaming expense						15.5						4.1						28.8						16.2
Variable lease cost (2)			Primarily Gaming expense						1.0						0.2						2.1						1.0
Total									$	136.9					$	111.8					$	265.6					$	226.5
Finance Lease Costs
Interest on lease liabilities (3)			Interest expense, net						$	3.7					$	3.8					$	7.4					$	7.7
Amortization of ROU assets (3)			Depreciation and amortization						2.1						2.0						4.0						4.0
Total									$	5.8					$	5.8					$	11.4					$	11.7
Financing Obligation Costs
Interest on financing obligations (4)			Interest expense, net						$	105.3					$	99.1					$	207.9					$	196.5

(1)Pertains to the operating lease components contained within the Master Leases (primarily land), the Meadows Lease, the Margaritaville Lease, the Greektown Lease, and the Tropicana Lease, inclusive of the variable expense associated with Columbus and Toledo for the operating lease components (the land), which was $6.1 million and $9.3 million for the three and six months ended June 30, 2021, respectively; and $1.6 million and $4.7 million for the three and six months ended June 30, 2020 respectively, pertaining to Columbus.

(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)Pertains to the Dayton and Mahoning Valley finance leases.

(4)Pertains to the components contained within the Master Leases (primarily buildings) and Morgantown Lease determined to be financing obligations, inclusive of the variable expense associated with Columbus and Toledo for the finance lease components (the buildings), which was $5.5 million and $8.5 million for the three and six months ended June 30, 2021, respectively; and $2.2 million and $5.6 million for the three and six months ended June 30, 2020, respectively, pertaining to Columbus.

X

- Definition

Financing Obligation, Maturity [Table Text Block]

+ References

No definition available.

+ Details

Name:	penn_FinancingObligationMaturityTableTextBlock
Namespace Prefix:	penn_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of undiscounted cash flows of finance lease liability. Includes, but is not limited to, reconciliation of undiscounted cash flows to finance lease liability recognized in statement of financial position.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 842
-SubTopic 20
-Section 50
-Paragraph 6
-URI http://asc.fasb.org/extlink&oid=123408670&loc=SL77918701-209980

+ Details

Name:	us-gaap_FinanceLeaseLiabilityMaturityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of lessee's lease cost. Includes, but is not limited to, interest expense for finance lease, amortization of right-of-use asset for finance lease, operating lease cost, short-term lease cost, variable lease cost and sublease income.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 842
-SubTopic 20
-Section 50
-Paragraph 4
-URI http://asc.fasb.org/extlink&oid=123408670&loc=SL77918686-209980

+ Details

Name:	us-gaap_LeaseCostTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_LeasesAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of undiscounted cash flows of lessee's operating lease liability. Includes, but is not limited to, reconciliation of undiscounted cash flows to operating lease liability recognized in statement of financial position.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 842
-SubTopic 20
-Section 50
-Paragraph 6
-URI http://asc.fasb.org/extlink&oid=123408670&loc=SL77918701-209980

+ Details

Name:	us-gaap_LesseeOperatingLeaseLiabilityMaturityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration