
Penn Entertainment (PENN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.7B
Gross Profit
553.8M
33.11%
Operating Income
42.8M
2.56%
Net Income
111.5M
6.67%
EPS (Diluted)
$0.68
Balance Sheet Metrics
Total Assets
15.1B
Total Liabilities
12.1B
Shareholders Equity
3.0B
Debt to Equity
4.08
Cash Flow Metrics
Operating Cash Flow
99.8M
Free Cash Flow
-83.3M
Revenue & Profitability Trend
Penn Entertainment Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.6B | 6.4B | 6.4B | 5.9B | 3.6B |
Cost of Goods Sold | 4.4B | 4.0B | 3.6B | 3.1B | 1.9B |
Gross Profit | 2.2B | 2.4B | 2.8B | 2.8B | 1.7B |
Gross Margin % | 32.9% | 37.1% | 43.3% | 46.7% | 47.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.6B | 1.6B | 1.1B | 1.4B | 1.1B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.6B | 1.6B | 1.1B | 1.4B | 1.1B |
Operating Income | 161.6M | 363.6M | 1.1B | 1.1B | 213.2M |
Operating Margin % | 2.5% | 5.7% | 17.1% | 17.9% | 6.0% |
Non-Operating Items | |||||
Interest Income | 23.6M | 40.3M | 18.3M | 1.1M | 900.0K |
Interest Expense | 470.5M | 464.7M | 758.2M | 562.8M | 544.1M |
Other Non-Operating Income | -56.0M | -438.8M | -177.0M | 41.2M | -504.2M |
Pre-tax Income | -341.3M | -499.6M | 175.3M | 539.1M | -834.2M |
Income Tax | -28.0M | -8.2M | -46.4M | 118.6M | -165.1M |
Effective Tax Rate % | 0.0% | 0.0% | -26.5% | 22.0% | 0.0% |
Net Income | -313.3M | -491.4M | 221.7M | 420.5M | -669.1M |
Net Margin % | -4.8% | -7.7% | 3.5% | 7.1% | -18.7% |
Key Metrics | |||||
EBITDA | 652.2M | 869.8M | 1.6B | 1.4B | 701.2M |
EPS (Basic) | $-2.05 | $-3.22 | $1.37 | $2.64 | $-5.00 |
EPS (Diluted) | $-2.05 | $-3.22 | $1.29 | $2.48 | $-5.00 |
Basic Shares Outstanding | 152100000 | 152100000 | 161200000 | 158700000 | 134000000 |
Diluted Shares Outstanding | 152100000 | 152100000 | 161200000 | 158700000 | 134000000 |
Income Statement Trend
Penn Entertainment Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 706.6M | 1.1B | 1.6B | 1.9B | 1.9B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 99.6M | 131.5M | 93.3M | 32.8M | 23.7M |
Inventory | - | - | - | - | - |
Other Current Assets | 38.7M | 42.6M | 36.3M | 32.4M | 31.3M |
Total Current Assets | 1.2B | 1.7B | 2.0B | 2.2B | 2.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 6.0B | 6.3B | 6.1B | 4.9B | 4.8B |
Goodwill | 6.7B | 7.0B | 7.1B | 7.5B | 3.8B |
Intangible Assets | 1.5B | 1.6B | 1.7B | 1.9B | 1.5B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 232.0M | 187.3M | 192.9M | 263.1M | 297.9M |
Total Non-Current Assets | 14.1B | 14.4B | 15.5B | 14.6B | 12.6B |
Total Assets | 15.3B | 16.1B | 17.5B | 16.9B | 14.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 50.8M | 36.6M | 40.1M | 53.3M | 33.2M |
Short-term Debt | 457.0M | 431.5M | 313.9M | 281.4M | 251.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 308.1M | 382.2M | 203.7M | 201.0M | 137.4M |
Total Current Liabilities | 1.4B | 1.5B | 1.2B | 1.1B | 860.0M |
Non-Current Liabilities | |||||
Long-term Debt | 10.8B | 11.1B | 12.6B | 11.3B | 10.9B |
Deferred Tax Liabilities | 61.0M | 117.6M | 33.9M | 189.1M | 126.3M |
Other Non-Current Liabilities | 135.0M | 146.3M | 117.9M | 129.0M | 119.4M |
Total Non-Current Liabilities | 11.0B | 11.4B | 12.7B | 11.6B | 11.2B |
Total Liabilities | 12.4B | 12.9B | 13.9B | 12.8B | 12.0B |
Equity | |||||
Common Stock | 1.8M | 1.8M | 1.7M | 1.7M | 1.6M |
Retained Earnings | -647.0M | -335.5M | 154.5M | -86.5M | -507.3M |
Treasury Stock | 779.5M | 779.5M | 629.5M | 28.4M | 28.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.9B | 3.2B | 3.6B | 4.1B | 2.7B |
Key Metrics | |||||
Total Debt | 11.2B | 11.5B | 12.9B | 11.6B | 11.2B |
Working Capital | -260.7M | 169.0M | 854.7M | 1.1B | 1.2B |
Balance Sheet Composition
Penn Entertainment Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -313.3M | -491.4M | 221.7M | 420.5M | -669.1M |
Depreciation & Amortization | 433.6M | 435.1M | 567.5M | 344.5M | 366.7M |
Stock-Based Compensation | 52.9M | 85.9M | 58.1M | 35.1M | 14.5M |
Working Capital Changes | -275.8M | -350.2M | -154.7M | -195.5M | -146.9M |
Operating Cash Flow | 227.6M | -83.7M | 668.4M | 770.9M | -130.5M |
Investing Activities | |||||
Capital Expenditures | 4.0M | 500.0K | 4.9M | 1.5M | 16.1M |
Acquisitions | 500.0K | -365.5M | 0 | -919.6M | -8.4M |
Investment Purchases | - | 0 | -15.0M | -26.0M | -135.0M |
Investment Sales | - | 8.0M | - | 0 | - |
Investing Cash Flow | -600.0K | -360.7M | 13.8M | -953.5M | -91.9M |
Financing Activities | |||||
Share Repurchases | 0 | -149.8M | -601.1M | 0 | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | 0 | 1.5B | 472.5M | 322.2M |
Debt Repayment | -138.7M | -142.5M | -1.8B | -125.9M | -888.5M |
Financing Cash Flow | -188.0M | -267.9M | -859.9M | 329.1M | 567.4M |
Free Cash Flow | -181.3M | 74.0M | 605.8M | 627.8M | 197.0M |
Net Change in Cash | 39.0M | -712.3M | -177.7M | 146.5M | 345.0M |
Cash Flow Trend
Penn Entertainment Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
4.34
Forward P/E
24.99
Price to Book
0.92
Price to Sales
0.42
PEG Ratio
-0.13
Profitability Ratios
Profit Margin
-1.12%
Operating Margin
5.31%
Return on Equity
-2.59%
Return on Assets
0.99%
Financial Health
Current Ratio
0.79
Debt to Equity
371.99
Beta
1.60
Per Share Data
EPS (TTM)
$-0.53
Book Value per Share
$21.29
Revenue per Share
$44.56
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
penn | 2.8B | 4.34 | 0.92 | -2.59% | -1.12% | 371.99 |
Las Vegas Sands | 37.8B | 27.80 | 19.00 | 54.15% | 12.16% | 693.25 |
Wynn Resorts | 11.9B | 33.82 | -9.79 | -51.73% | 5.51% | -10.07 |
MGM Resorts | 10.4B | 20.80 | 3.48 | 21.79% | 3.14% | 844.04 |
Boyd Gaming | 6.9B | 13.26 | 4.95 | 36.23% | 14.02% | 305.14 |
Red Rock Resorts | 6.1B | 20.41 | 17.25 | 129.06% | 8.89% | 1,149.62 |
Financial data is updated regularly. All figures are in the company's reporting currency.