Penn National Gaming Inc
NASDAQ:PENN
Balance Sheet
Balance Sheet Decomposition
Penn National Gaming Inc
Penn National Gaming Inc
Balance Sheet
Penn National Gaming Inc
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
38
|
55
|
82
|
88
|
133
|
169
|
174
|
746
|
713
|
246
|
238
|
260
|
293
|
209
|
237
|
230
|
278
|
480
|
437
|
1 854
|
1 864
|
1 624
|
1 072
|
707
|
|
| Cash Equivalents |
38
|
55
|
82
|
88
|
133
|
169
|
174
|
746
|
713
|
246
|
238
|
260
|
293
|
209
|
237
|
230
|
278
|
480
|
437
|
1 854
|
1 864
|
1 624
|
1 072
|
707
|
|
| Total Receivables |
19
|
19
|
26
|
41
|
99
|
154
|
56
|
44
|
80
|
44
|
57
|
54
|
53
|
42
|
45
|
62
|
63
|
107
|
89
|
96
|
195
|
246
|
319
|
257
|
|
| Accounts Receivables |
19
|
19
|
26
|
41
|
48
|
54
|
56
|
44
|
47
|
44
|
55
|
54
|
53
|
42
|
45
|
62
|
63
|
107
|
89
|
96
|
195
|
246
|
319
|
257
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
51
|
100
|
0
|
0
|
33
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
13
|
19
|
50
|
45
|
75
|
79
|
72
|
116
|
136
|
175
|
121
|
173
|
164
|
82
|
90
|
108
|
60
|
91
|
117
|
135
|
164
|
143
|
268
|
191
|
|
| Total Current Assets |
70
|
94
|
158
|
174
|
306
|
402
|
303
|
906
|
929
|
466
|
416
|
487
|
509
|
332
|
372
|
399
|
401
|
678
|
643
|
2 085
|
2 224
|
2 013
|
1 659
|
1 154
|
|
| PP&E Net |
390
|
451
|
594
|
597
|
1 060
|
1 366
|
1 688
|
1 812
|
1 838
|
1 966
|
2 277
|
2 731
|
497
|
2 670
|
2 980
|
2 820
|
2 757
|
6 869
|
9 958
|
9 347
|
9 435
|
10 619
|
9 820
|
9 696
|
|
| PP&E Gross |
390
|
451
|
594
|
597
|
1 060
|
1 366
|
1 688
|
1 812
|
1 838
|
1 966
|
2 277
|
2 731
|
497
|
2 670
|
2 980
|
2 820
|
2 757
|
6 869
|
9 958
|
9 347
|
9 435
|
10 619
|
9 820
|
9 696
|
|
| Accumulated Depreciation |
58
|
91
|
132
|
191
|
208
|
318
|
442
|
596
|
750
|
929
|
1 095
|
1 284
|
914
|
1 551
|
1 748
|
1 971
|
2 183
|
2 378
|
2 685
|
2 875
|
3 133
|
3 383
|
2 505
|
2 691
|
|
| Intangible Assets |
24
|
22
|
19
|
17
|
744
|
726
|
777
|
694
|
387
|
415
|
422
|
706
|
360
|
419
|
391
|
435
|
423
|
1 857
|
2 027
|
1 514
|
1 873
|
1 739
|
1 618
|
1 530
|
|
| Goodwill |
160
|
161
|
587
|
588
|
1 849
|
1 869
|
2 013
|
1 599
|
1 380
|
1 186
|
1 180
|
1 381
|
492
|
0
|
0
|
0
|
0
|
1 228
|
1 271
|
1 157
|
2 823
|
2 690
|
2 695
|
2 563
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
231
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
14
|
16
|
17
|
16
|
17
|
16
|
16
|
14
|
26
|
64
|
174
|
205
|
193
|
180
|
168
|
156
|
149
|
128
|
128
|
267
|
255
|
249
|
85
|
86
|
|
| Other Long-Term Assets |
21
|
22
|
235
|
241
|
215
|
135
|
170
|
164
|
153
|
136
|
137
|
134
|
132
|
1 024
|
1 227
|
1 163
|
1 506
|
201
|
169
|
298
|
263
|
193
|
187
|
232
|
|
| Other Assets |
160
|
161
|
587
|
588
|
1 849
|
1 869
|
2 013
|
1 599
|
1 380
|
1 186
|
1 180
|
1 381
|
492
|
0
|
0
|
0
|
0
|
1 228
|
1 271
|
1 157
|
2 823
|
2 690
|
2 695
|
2 563
|
|
| Total Assets |
679
N/A
|
765
+13%
|
1 610
+110%
|
1 633
+1%
|
4 190
+157%
|
4 514
+8%
|
4 967
+10%
|
5 190
+4%
|
4 713
-9%
|
4 463
-5%
|
4 606
+3%
|
5 644
+23%
|
2 184
-61%
|
4 625
+112%
|
5 139
+11%
|
4 974
-3%
|
5 235
+5%
|
10 961
+109%
|
14 195
+30%
|
14 667
+3%
|
16 872
+15%
|
17 502
+4%
|
16 064
-8%
|
15 262
-5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
19
|
19
|
11
|
14
|
26
|
38
|
29
|
36
|
20
|
17
|
40
|
38
|
23
|
43
|
73
|
35
|
26
|
31
|
41
|
33
|
53
|
40
|
37
|
51
|
|
| Accrued Liabilities |
58
|
74
|
97
|
102
|
252
|
271
|
318
|
287
|
276
|
258
|
266
|
307
|
242
|
274
|
257
|
261
|
320
|
465
|
608
|
565
|
730
|
679
|
942
|
921
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
15
|
0
|
6
|
4
|
19
|
40
|
93
|
105
|
86
|
358
|
45
|
81
|
28
|
78
|
143
|
142
|
92
|
130
|
110
|
124
|
149
|
236
|
129
|
135
|
|
| Other Current Liabilities |
0
|
0
|
17
|
48
|
45
|
67
|
54
|
43
|
48
|
58
|
76
|
73
|
70
|
89
|
85
|
98
|
92
|
113
|
147
|
137
|
201
|
204
|
382
|
308
|
|
| Total Current Liabilities |
92
|
93
|
131
|
167
|
341
|
416
|
494
|
470
|
430
|
692
|
426
|
500
|
361
|
485
|
558
|
536
|
530
|
738
|
906
|
860
|
1 133
|
1 159
|
1 490
|
1 415
|
|
| Long-Term Debt |
444
|
375
|
984
|
854
|
2 768
|
2 789
|
2 881
|
2 325
|
2 249
|
1 813
|
1 999
|
2 649
|
1 023
|
4 775
|
5 133
|
4 787
|
4 697
|
9 431
|
6 644
|
6 540
|
7 002
|
11 626
|
7 167
|
7 138
|
|
| Deferred Income Tax |
40
|
50
|
13
|
32
|
260
|
388
|
468
|
334
|
174
|
171
|
201
|
237
|
34
|
45
|
108
|
154
|
34
|
0
|
245
|
126
|
189
|
34
|
118
|
61
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
3
|
4
|
|
| Other Liabilities |
0
|
0
|
171
|
181
|
275
|
0
|
3
|
3
|
8
|
9
|
8
|
8
|
7
|
27
|
18
|
40
|
47
|
61
|
4 549
|
4 485
|
4 450
|
1 087
|
4 090
|
3 789
|
|
| Total Liabilities |
576
N/A
|
518
-10%
|
1 300
+151%
|
1 235
-5%
|
3 644
+195%
|
3 593
-1%
|
3 846
+7%
|
3 132
-19%
|
2 860
-9%
|
2 685
-6%
|
2 635
-2%
|
3 393
+29%
|
1 426
-58%
|
5 333
+274%
|
5 817
+9%
|
5 518
-5%
|
5 308
-4%
|
10 230
+93%
|
12 342
+21%
|
12 011
-3%
|
12 774
+6%
|
13 904
+9%
|
12 862
-7%
|
12 399
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
25
|
28
|
21
|
2
|
2
|
|
| Retained Earnings |
66
|
97
|
148
|
220
|
340
|
668
|
816
|
662
|
397
|
338
|
583
|
795
|
130
|
1 635
|
1 635
|
1 525
|
1 052
|
968
|
162
|
507
|
87
|
155
|
336
|
647
|
|
| Additional Paid In Capital |
44
|
154
|
162
|
181
|
207
|
252
|
323
|
1 443
|
1 480
|
1 447
|
1 385
|
1 452
|
888
|
956
|
989
|
1 014
|
1 008
|
1 726
|
1 718
|
3 167
|
4 240
|
4 220
|
4 437
|
4 542
|
|
| Treasury Stock |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
630
|
780
|
780
|
|
| Other Equity |
4
|
2
|
1
|
0
|
1
|
3
|
16
|
49
|
26
|
8
|
2
|
3
|
0
|
1
|
5
|
5
|
1
|
0
|
0
|
0
|
54
|
169
|
121
|
255
|
|
| Total Equity |
103
N/A
|
247
+140%
|
310
+26%
|
398
+28%
|
547
+37%
|
921
+68%
|
1 121
+22%
|
2 057
+83%
|
1 853
-10%
|
1 778
-4%
|
1 972
+11%
|
2 251
+14%
|
758
-66%
|
708
N/A
|
678
+4%
|
543
+20%
|
73
+87%
|
731
N/A
|
1 853
+153%
|
2 656
+43%
|
4 098
+54%
|
3 598
-12%
|
3 202
-11%
|
2 863
-11%
|
|
| Total Liabilities & Equity |
679
N/A
|
765
+13%
|
1 610
+110%
|
1 633
+1%
|
4 190
+157%
|
4 514
+8%
|
4 967
+10%
|
5 190
+4%
|
4 713
-9%
|
4 463
-5%
|
4 606
+3%
|
5 644
+23%
|
2 184
-61%
|
4 625
+112%
|
5 139
+11%
|
4 974
-3%
|
5 235
+5%
|
10 961
+109%
|
14 195
+30%
|
14 667
+3%
|
16 872
+15%
|
17 502
+4%
|
16 064
-8%
|
15 262
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
62
|
78
|
80
|
81
|
83
|
85
|
87
|
78
|
79
|
78
|
76
|
77
|
78
|
79
|
81
|
91
|
91
|
117
|
116
|
156
|
170
|
153
|
152
|
152
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|