Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

EPR PROPERTIES

(EPR)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
SummaryMost relevantAll NewsAnalyst Reco.Other languagesPress ReleasesOfficial PublicationsSector news

EPR Properties : Reports Second Quarter 2021 Results

07/27/2021 | 04:19pm EDT

EPR Properties (NYSE:EPR) today announced operating results for the second quarter and six months ended June 30, 2021 (dollars in thousands, except per share data):

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

2021

 

2020

 

 

2021

 

2020

 

Total revenue

$

125,362

 

 

$

106,360

 

 

 

$

237,127

 

 

$

257,372

 

 

Net income (loss) available to common shareholders

12,519

 

 

(68,999

)

 

 

9,865

 

 

(37,915

)

 

Net income (loss) available to common shareholders per diluted common share

0.17

 

 

(0.90

)

 

 

0.13

 

 

(0.49

)

 

Funds From Operations as adjusted (FFOAA) (1)

50,642

 

 

31,418

 

 

 

86,247

 

 

107,344

 

 

FFOAA per diluted common share (1)

0.68

 

 

0.41

 

 

 

1.15

 

 

1.39

 

 

Adjusted Funds From Operations (AFFO) (1)

53,006

 

 

33,313

 

 

 

91,932

 

 

123,380

 

 

AFFO per diluted common share (1)

0.71

 

 

0.44

 

 

 

1.23

 

 

1.59

 

 

 

 

 

 

 

 

 

 

(1) a non-GAAP financial measure

Second Quarter Company Headlines

  • Early Termination of Covenant Relief Period - Due to favorable performance during the second quarter of 2021, and the expectation of continued improvement going forward, the Company elected early termination of the covenant relief period relating to its Consolidated Credit Agreement and certain private placement notes.
  • Resumption of Monthly Cash Dividend to Common Shareholders - The Company announced a monthly cash dividend of $0.25 per common share payable on August 16, 2021 to shareholders of record on July 30, 2021.
  • Quarterly Collections Continue to Increase - Cash collections from customers continue to improve and were approximately 85% of contractual cash revenue for the second quarter of 2021 (an increase from 82% previously reported due to subsequent collections). In addition, year-to-date through July 26, 2021, the Company collected $48.9 million of deferred rent and interest from accrual basis tenants and borrowers that reduced receivables.
  • Property Openings Near 100% - As of July 26, 2021, approximately 99% of the Company's theatre and 100% of the Company's non-theatre locations were open, excluding normal seasonal closings.
  • Strong Liquidity Position - As of June 30, 2021, the Company had cash on hand of $509.8 million and no borrowings on its $1.0 billion unsecured revolving credit facility.

CEO Comments

“Our second quarter results and the early termination of our covenant relief period demonstrate the meaningful progress we have made to improve cash collections, stabilize our earnings and return to growth,” stated Greg Silvers, President and CEO of EPR Properties. “Almost all of our tenants have reopened and are enjoying the return of customers and ramp-up of their businesses, as consumers are again seeking the experiences our properties offer. We are particularly pleased to have announced the resumption of our monthly cash dividend to common shareholders and anticipate growing our common dividend over time alongside expected earnings growth. With the removal of investment restrictions that had been a condition to covenant relief, a strong liquidity position, and an increasingly constructive outlook as reflected in our guidance, we look forward to pursuing growth opportunities in the quarters ahead.”

COVID-19 Response and Update

Early Termination of Covenant Relief Period

As announced, on July 12, 2021, the Company provided notice of its election to terminate the covenant relief period early and submitted compliance certificates for the quarter ended June 30, 2021 for its Consolidated Credit Agreement that governs its $1.0 billion revolving credit facility (zero balance outstanding at June 30, 2021) and $400.0 million term loan, and its Note Purchase Agreement that governs its $316.2 million of outstanding private placement notes. The certificates provided that the Company was in compliance with all of its financial and other covenants, and would have been even if the covenant relief period had not been in effect during the second quarter.

The Company’s election to terminate the covenant relief period early means that, effective July 13, 2021, the interest rates on the debt returned to the previous levels defined in the agreements resulting in a reduction of approximately 100 basis points on the revolving credit facility and term loan, and 125 basis points on the private placement notes – in each case based on the Company's unsecured debt ratings. By terminating the covenant relief period, the Company was also released from certain restrictions under these credit facilities, including restrictions on investments, capital expenditures, incurrences of indebtedness, payment of dividends or other distributions and stock repurchases, and maintenance of a minimum liquidity amount.

Dividend Information

On July 13, 2021, following termination of the covenant relief period, the Company declared a monthly cash dividend of $0.25 per common share payable on August 16, 2021 to shareholders of record on July 30, 2021. This represents an annualized dividend of $3.00 per share.

Additionally, the Board declared its regular quarterly dividends to preferred shareholders of $0.359375 per share on its 5.75% Series C cumulative convertible preferred shares, $0.5625 per share on its 9.00% Series E cumulative convertible preferred shares and $0.359375 per share on its 5.75% Series G cumulative redeemable preferred shares.

Collections and Property Openings

Approximately 99% of the Company's theatre and 100% of the Company's non-theatre locations were open for business as of July 26, 2021, excluding normal seasonal closings. Cash collections from tenants and borrowers continued to improve and were approximately 85% of contractual cash revenue for the second quarter (including approximately $1.0 million in deferred rent from cash basis tenants and from tenants for which the deferred payments were not previously recognized as revenue). Contractual cash revenue is an operational measure and represents aggregate cash payments for which the Company is entitled under existing contracts, excluding the impact of any temporary abatements or deferrals, percentage rent (rents received over base amounts), non-cash revenue and revenue from taxable REIT subsidiaries (TRSs).

In addition, year-to-date through July 26, 2021, collections of deferred rent and interest from accrual basis tenants totaled $48.9 million. These collections are in addition to the collection amounts above.

Strong Liquidity Position

The Company remains focused on maintaining strong liquidity and financial flexibility. The Company had $509.8 million of cash on hand at quarter-end. On April 9, 2021, due to stronger collections, proceeds from dispositions and significant liquidity, the Company used $90.0 million of its cash on hand to pay off the remaining borrowings under its $1.0 billion unsecured revolving credit facility.

Portfolio Update

The Company's total investments (a non-GAAP financial measure) were approximately $6.5 billion at June 30, 2021 with Experiential totaling $5.9 billion, or 91%, and Education totaling $0.6 billion, or 9%.

The Company's Experiential portfolio (excluding property under development and undeveloped land inventory) consisted of the following property types (owned or financed) at June 30, 2021:

  • 177 theatre properties;
  • 57 eat & play properties (including seven theatres located in entertainment districts);
  • 18 attraction properties;
  • 13 ski properties;
  • seven experiential lodging properties;
  • one gaming property;
  • three cultural properties; and
  • seven fitness & wellness properties.

As of June 30, 2021, the Company's owned Experiential portfolio consisted of approximately 19.3 million square feet, which was 95.0% leased and included $35.1 million in property under development and $20.2 million in undeveloped land inventory.

The Company's Education portfolio (excluding undeveloped land inventory) consisted of the following property types (owned or financed) at June 30, 2021:

  • 65 early childhood education center properties; and
  • nine private school properties.

As of June 30, 2021, the Company's owned Education portfolio consisted of approximately 1.4 million square feet, which was 100% leased and included $3.0 million in undeveloped land inventory.

The combined owned portfolio consisted of 20.7 million square feet and was 95.4% leased.

Investment Update

The Company's investment spending during the three months ended June 30, 2021 totaled $16.5 million (bringing the total of investment spending for the six months ended June 30, 2021 to $68.6 million), and included spending on Experiential build-to-suit development and redevelopment projects.

Capital Recycling

During the second quarter of 2021, the Company completed the sale of one theatre property for net proceeds of $14.9 million and recognized a gain on sale of $0.5 million. Disposition proceeds and mortgage note pay-offs totaled $33.7 million for the six months ended June 30, 2021.

Guidance

(Dollars in millions, except per share data):

Measure

 

2021 Guidance

Net income available to common shareholders per diluted common share

 

$

0.65

 

to

$

0.79

 

FFOAA per diluted common share

 

$

2.76

 

to

$

2.86

 

Disposition proceeds

 

$

40.0

 

to

$

50.0

 

The Company is introducing its 2021 guidance for FFOAA per diluted common share of $2.76 to $2.86. At this time, the Company is not providing investment spending guidance. The 2021 guidance for FFOAA per diluted share includes only previously committed additional investment spending of approximately $20.0 million for the last six months of 2021.

The 2021 guidance for FFOAA per diluted share is based on a FFO per diluted common share range of $2.81 to $2.91 adjusted for transaction costs and credit loss (benefit) expense. FFO per diluted common share for 2021 is based on a net income available to common shareholders per diluted common share range of $0.65 to $0.79 less estimated gain on sale of real estate of $0.02 to $0.06, plus estimated real estate depreciation of $2.16 and allocated share of joint venture depreciation of $0.02 (in accordance with the NAREIT definition of FFO).

Additional earnings guidance detail can be found in the Company's supplemental information package available in the Investor Center of the Company's website located at https://investors.eprkc.com/earnings-supplementals.

Conference Call Information

Management will host a conference call to discuss the Company's financial results on July 28, 2021 at 8:30 a.m. Eastern Time. The call may also include discussion of Company developments, and forward-looking and other material information about business and financial matters. The conference will be webcast and can be accessed via the Webcasts page in the Investor Center on the Company's website located at https://investors.eprkc.com/webcasts. To access the call, audio only, dial (866) 587-2930 and when prompted, provide the passcode 7907776.

You may watch a replay of the webcast by visiting the Webcasts page at https://investors.eprkc.com/webcasts.

Quarterly Supplemental

The Company's supplemental information package for the second quarter and six months ended June 30, 2021 is available in the Investor Center on the Company's website located at https://investors.eprkc.com/earnings-supplementals.

EPR Properties

Consolidated Statements of Income (Loss)

(Unaudited, dollars in thousands except per share data)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2021

 

2020

 

2021

 

2020

Rental revenue

$

115,883

 

 

$

97,531

 

 

$

218,497

 

 

$

232,574

 

Other income

1,033

 

 

416

 

 

1,711

 

 

7,989

 

Mortgage and other financing income

8,446

 

 

8,413

 

 

16,919

 

 

16,809

 

Total revenue

125,362

 

 

106,360

 

 

237,127

 

 

257,372

 

Property operating expense

14,678

 

 

15,329

 

 

29,991

 

 

28,422

 

Other expense

3,025

 

 

2,798

 

 

5,577

 

 

12,332

 

General and administrative expense

11,376

 

 

10,432

 

 

22,712

 

 

21,420

 

Costs associated with loan refinancing or payoff

 

 

820

 

 

241

 

 

820

 

Interest expense, net

38,312

 

 

38,340

 

 

77,506

 

 

73,093

 

Transaction costs

662

 

 

771

 

 

1,210

 

 

1,846

 

Credit loss (benefit) expense

(2,819

)

 

3,484

 

 

(5,581

)

 

4,676

 

Impairment charges

 

 

51,264

 

 

 

 

51,264

 

Depreciation and amortization

40,538

 

 

42,450

 

 

80,864

 

 

86,260

 

Income (loss) before equity in loss from joint ventures and other items

19,590

 

 

(59,328

)

 

24,607

 

 

(22,761

)

Equity in loss from joint ventures

(1,151

)

 

(1,724

)

 

(2,582

)

 

(2,144

)

Impairment charges on joint ventures

 

 

(3,247

)

 

 

 

(3,247

)

Gain on sale of real estate

511

 

 

22

 

 

712

 

 

242

 

Income (loss) before income taxes

18,950

 

 

(64,277

)

 

22,737

 

 

(27,910

)

Income tax (expense) benefit

(398

)

 

1,312

 

 

(805

)

 

2,063

 

Net income (loss)

18,552

 

 

(62,965

)

 

21,932

 

 

(25,847

)

Preferred dividend requirements

(6,033

)

 

(6,034

)

 

(12,067

)

 

(12,068

)

Net income (loss) available to common shareholders of EPR Properties

$

12,519

 

 

$

(68,999

)

 

$

9,865

 

 

$

(37,915

)

Net income (loss) available to common shareholders of EPR Properties per share:

 

 

 

 

 

 

 

Basic

$

0.17

 

 

$

(0.90

)

 

$

0.13

 

 

$

(0.49

)

Diluted

$

0.17

 

 

$

(0.90

)

 

$

0.13

 

 

$

(0.49

)

Shares used for computation (in thousands):

 

 

 

 

 

 

 

Basic

74,781

 

 

76,310

 

 

74,704

 

 

77,388

 

Diluted

74,870

 

 

76,310

 

 

74,772

 

 

77,388

 

EPR Properties

Condensed Consolidated Balance Sheets

(Unaudited, dollars in thousands)

 

 

June 30, 2021

 

December 31, 2020

Assets

 

 

 

Real estate investments, net of accumulated depreciation of $1,130,409 and $1,062,087 at June 30, 2021 and December 31, 2020, respectively

$

4,834,652

 

 

$

4,851,302

 

Land held for development

23,225

 

 

23,225

 

Property under development

35,082

 

 

57,630

 

Operating lease right-of-use assets

179,354

 

 

163,766

 

Mortgage notes and related accrued interest receivable

366,064

 

 

365,628

 

Investment in joint ventures

27,476

 

 

28,208

 

Cash and cash equivalents

509,836

 

 

1,025,577

 

Restricted cash

3,570

 

 

2,433

 

Accounts receivable

91,319

 

 

116,193

 

Other assets

71,634

 

 

70,223

 

Total assets

$

6,142,212

 

 

$

6,704,185

 

Liabilities and Equity

 

 

 

Accounts payable and accrued liabilities

$

103,778

 

 

$

105,379

 

Operating lease liabilities

217,575

 

 

202,223

 

Dividends payable

6,087

 

 

6,070

 

Unearned rents and interest

79,992

 

 

65,485

 

Debt

3,081,485

 

 

3,694,443

 

Total liabilities

3,488,917

 

 

4,073,600

 

Total equity

$

2,653,295

 

 

$

2,630,585

 

Total liabilities and equity

$

6,142,212

 

 

$

6,704,185

 

Non-GAAP Financial Measures

Funds From Operations (FFO), Funds From Operations As Adjusted (FFOAA) and Adjusted Funds From Operations (AFFO)

The National Association of Real Estate Investment Trusts (NAREIT) developed FFO as a relative non-GAAP financial measure of performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. Pursuant to the definition of FFO by the Board of Governors of NAREIT, the Company calculates FFO as net income (loss) available to common shareholders, computed in accordance with GAAP, excluding gains and losses from disposition of real estate and impairment losses on real estate, plus real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships, joint ventures and other affiliates. Adjustments for unconsolidated partnerships, joint ventures and other affiliates are calculated to reflect FFO on the same basis. The Company has calculated FFO for all periods presented in accordance with this definition.

In addition to FFO, the Company presents FFOAA and AFFO. FFOAA is presented by adding to FFO costs associated with loan refinancing or payoff, transaction costs, severance expense, preferred share redemption costs, impairment of operating lease right-of-use assets and credit loss (benefit) expense and subtracting gain on insurance recovery and deferred income tax (benefit) expense. AFFO is presented by adding to FFOAA non-real estate depreciation and amortization, deferred financing fees amortization, share-based compensation expense to management and Trustees and amortization of above and below market leases, net and tenant allowances; and subtracting maintenance capital expenditures (including second generation tenant improvements and leasing commissions), straight-lined rental revenue (removing the impact of straight-lined ground sublease expense), and the non-cash portion of mortgage and other financing income.

FFO, FFOAA and AFFO are widely used measures of the operating performance of real estate companies and are provided here as supplemental measures to GAAP net income (loss) available to common shareholders and earnings per share, and management provides FFO, FFOAA and AFFO herein because it believes this information is useful to investors in this regard. FFO, FFOAA and AFFO are non-GAAP financial measures. FFO, FFOAA and AFFO do not represent cash flows from operations as defined by GAAP and are not indicative that cash flows are adequate to fund all cash needs and are not to be considered alternatives to net income or any other GAAP measure as a measurement of the results of our operations or our cash flows or liquidity as defined by GAAP. It should also be noted that not all REITs calculate FFO, FFOAA and AFFO the same way so comparisons with other REITs may not be meaningful.

The following table summarizes FFO, FFOAA and AFFO for the three and six months ended June 30, 2021 and 2020 and reconciles such measures to net income (loss) available to common shareholders, the most directly comparable GAAP measure:

EPR Properties

Reconciliation of Non-GAAP Financial Measures

(Unaudited, dollars in thousands except per share data)

 

 

Three Months Ended June 30,

Six Months Ended June 30,

 

2021

2020

2021

2020

FFO:

 

 

 

 

Net income (loss) available to common shareholders of EPR Properties

$

12,519

 

$

(68,999

)

$

9,865

 

$

(37,915

)

Gain on sale of real estate

(511

)

(22

)

(712

)

(242

)

Impairment of real estate investments, net (1)

 

36,255

 

 

36,255

 

Real estate depreciation and amortization

40,332

 

42,151

 

80,441

 

85,676

 

Allocated share of joint venture depreciation

459

 

378

 

813

 

761

 

Impairment charges on joint ventures

 

3,247

 

 

3,247

 

FFO available to common shareholders of EPR Properties

$

52,799

 

$

13,010

 

$

90,407

 

$

87,782

 

 

 

 

 

 

FFOAA:

 

 

 

 

FFO available to common shareholders of EPR Properties

$

52,799

 

$

13,010

 

90,407

 

$

87,782

 

Costs associated with loan refinancing or payoff

 

820

 

241

 

820

 

Transaction costs

662

 

771

 

1,210

 

1,846

 

Impairment of operating lease right-of-use assets (1)

 

15,009

 

 

15,009

 

Credit loss (benefit) expense

(2,819

)

3,484

 

(5,581

)

4,676

 

Gain on insurance recovery (included in other income)

 

 

(30

)

 

Deferred income tax benefit

 

(1,676

)

 

(2,789

)

FFOAA available to common shareholders of EPR Properties

$

50,642

 

$

31,418

 

$

86,247

 

$

107,344

 

 

 

 

 

 

 

 

 

 

 

AFFO:

 

 

 

 

FFOAA available to common shareholders of EPR Properties

$

50,642

 

$

31,418

 

$

86,247

 

$

107,344

 

Non-real estate depreciation and amortization

206

 

299

 

423

 

584

 

Deferred financing fees amortization

1,574

 

1,651

 

3,121

 

3,285

 

Share-based compensation expense to management and trustees

3,675

 

3,463

 

7,459

 

6,972

 

Amortization of above and below market leases, net and tenant allowances

(99

)

(108

)

(195

)

(260

)

Maintenance capital expenditures (2)

(1,467

)

(1,291

)

(2,223

)

(2,219

)

Straight-lined rental revenue

(1,420

)

(2,229

)

(2,708

)

7,479

 

Straight-lined ground sublease expense

111

 

207

 

195

 

383

 

Non-cash portion of mortgage and other financing income

(216

)

(97

)

(387

)

(188

)

AFFO available to common shareholders of EPR Properties

$

53,006

 

$

33,313

 

$

91,932

 

$

123,380

 

 

 

 

 

 

 

 

 

 

 

FFO per common share:

 

 

 

 

Basic

$

0.71

 

$

0.17

 

$

1.21

 

$

1.13

 

Diluted

0.71

 

0.17

 

1.21

 

1.13

 

FFOAA per common share:

 

 

 

 

Basic

$

0.68

 

$

0.41

 

$

1.15

 

$

1.39

 

Diluted

0.68

 

0.41

 

1.15

 

1.39

 

AFFO per common share:

 

 

 

 

Basic

$

0.71

 

$

0.44

 

$

1.23

 

$

1.59

 

Diluted

0.71

 

0.44

 

1.23

 

1.59

 

Shares used for computation (in thousands):

 

 

 

 

Basic

74,781

 

76,310

 

74,704

 

77,388

 

Diluted

74,870

 

76,310

 

74,772

 

77,388

 

 

 

 

 

 

Other financial information:

 

 

 

 

Dividends per common share

$

 

$

0.3825

 

$

 

$

1.5150

 

(1) Impairment charges recognized during both the three and six months ended June 30, 2020 totaled $51.3 million, which was comprised of $36.3 million of impairments of real estate investments and $15.0 million of impairments of operating lease right-of-use assets.

(2) Includes maintenance capital expenditures and certain second generation tenant improvements and leasing commissions.

The additional common shares that would result from the conversion of the 5.75% Series C cumulative convertible preferred shares and the 9.00% Series E cumulative convertible preferred shares for each of the three and six months ended June 30, 2021 and 2020, and the corresponding add-back of the preferred dividends declared on those shares are not included in the calculation of diluted FFO and FFOAA per share because the effect is anti-dilutive.

Net Debt

Net Debt represents debt (reported in accordance with GAAP) adjusted to exclude deferred financing costs, net and reduced for cash and cash equivalents. By excluding deferred financing costs, net and reducing debt for cash and cash equivalents on hand, the result provides an estimate of the contractual amount of borrowed capital to be repaid, net of cash available to repay it. The Company believes this calculation constitutes a beneficial supplemental non-GAAP financial disclosure to investors in understanding our financial condition. The Company's method of calculating Net Debt may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

Gross Assets

Gross Assets represents total assets (reported in accordance with GAAP) adjusted to exclude accumulated depreciation and reduced for cash and cash equivalents. By excluding accumulated depreciation and reducing cash and cash equivalents, the result provides an estimate of the investment made by the Company. The Company believes that investors commonly use versions of this calculation in a similar manner. The Company's method of calculating Gross Assets may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

Net Debt to Gross Assets

Net Debt to Gross Assets is a supplemental measure derived from non-GAAP financial measures that the Company uses to evaluate capital structure and the magnitude of debt to gross assets. The Company believes that investors commonly use versions of this ratio in a similar manner. The Company's method of calculating Net Debt to Gross Assets may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

EBITDAre

NAREIT developed EBITDAre as a relative non-GAAP financial measure of REITs, independent of a company's capital structure, to provide a uniform basis to measure the enterprise value of a company. Pursuant to the definition of EBITDAre by the Board of Governors of NAREIT, the Company calculates EBITDAre as net income (loss), computed in accordance with GAAP, excluding interest expense (net), income tax (benefit) expense, depreciation and amortization, gains and losses from disposition of real estate, impairment losses on real estate, costs associated with loan refinancing or payoff and adjustments for unconsolidated partnerships, joint ventures and other affiliates.

Management provides EBITDAre herein because it believes this information is useful to investors as a supplemental performance measure as it can help facilitate comparisons of operating performance between periods and with other REITs. The Company's method of calculating EBITDAre may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. EBITDAre is not a measure of performance under GAAP, does not represent cash generated from operations as defined by GAAP and is not indicative of cash available to fund all cash needs, including distributions. This measure should not be considered an alternative to net income or any other GAAP measure as a measurement of the results of the Company's operations or cash flows or liquidity as defined by GAAP.

Adjusted EBITDAre

Management uses Adjusted EBITDAre in its analysis of the performance of the business and operations of the Company. Management believes Adjusted EBITDAre is useful to investors because it excludes various items that management believes are not indicative of operating performance, and that it is an informative measure to use in computing various financial ratios to evaluate the Company. The Company defines Adjusted EBITDAre as EBITDAre (defined above) for the quarter excluding gain on insurance recovery, severance expense, credit loss (benefit) expense, transaction costs, impairment losses on operating lease right-of-use assets and prepayment fees.

The Company's method of calculating Adjusted EBITDAre may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. Adjusted EBITDAre is not a measure of performance under GAAP, does not represent cash generated from operations as defined by GAAP and is not indicative of cash available to fund all cash needs, including distributions. This measure should not be considered as an alternative to net income or any other GAAP measure as a measurement of the results of the Company's operations or cash flows or liquidity as defined by GAAP.

Reconciliations of debt, total assets and net income (loss) (all reported in accordance with GAAP) to Net Debt, Gross Assets, Net Debt to Gross Assets, EBITDAre and Adjusted EBITDA (each of which is a non-GAAP financial measure), as applicable, are included in the following tables (unaudited, in thousands):

 

June 30,

 

 

2021

 

 

 

2020

 

Net Debt:

 

 

 

Debt

$

3,081,485

 

 

$

3,854,088

 

Deferred financing costs, net

 

34,744

 

 

 

35,907

 

Cash and cash equivalents

 

(509,836

)

 

 

(1,006,981

)

Net Debt

$

2,606,393

 

 

$

2,883,014

 

 

 

 

 

Gross Assets:

 

 

 

Total Assets

$

6,142,212

 

 

$

7,002,978

 

Accumulated depreciation

 

1,130,409

 

 

 

1,034,771

 

Cash and cash equivalents

 

(509,836

)

 

 

(1,006,981

)

Gross Assets

$

6,762,785

 

 

$

7,030,768

 

 

 

 

 

Net Debt to Gross Assets

 

39

%

 

 

41

%

 

 

 

 

 

Three Months Ended June 30,

 

 

2021

 

 

 

2020

 

EBITDAre and Adjusted EBITDAre:

 

 

 

Net income (loss)

$

18,552

 

 

$

(62,965

)

Interest expense, net

 

38,312

 

 

 

38,340

 

Income tax expense (benefit)

 

398

 

 

 

(1,312

)

Depreciation and amortization

 

40,538

 

 

 

42,450

 

Gain on sale of real estate

 

(511

)

 

 

(22

)

Impairment of real estate investments, net (1)

 

 

 

 

36,255

 

Costs associated with loan refinancing or payoff

 

 

 

 

820

 

Allocated share of joint venture depreciation

 

459

 

 

 

378

 

Allocated share of joint venture interest expense

 

846

 

 

 

736

 

Impairment charges on joint ventures

 

 

 

 

3,247

 

EBITDAre

$

98,594

 

 

$

57,927

 

 

 

 

 

Transaction costs

 

662

 

 

 

771

 

Credit loss (benefit) expense

 

(2,819

)

 

 

3,484

 

Impairment of operating lease right-of-use assets (1)

 

 

 

 

15,009

 

Adjusted EBITDAre

$

96,437

 

 

$

77,191

 

(1) Impairment charges recognized during both the three and six months ended June 30, 2020 totaled $51.3 million, which was comprised of $36.3 million of impairments of real estate investments and $15.0 million of impairments of operating lease right-of-use assets.

Total Investments

Total investments is a non-GAAP financial measure defined as the sum of the carrying values of real estate investments (before accumulated depreciation), land held for development, property under development, mortgage notes receivable (including related accrued interest receivable), investment in joint ventures, intangible assets, gross (before accumulated amortization and included in other assets) and notes receivable and related accrued interest receivable, net (included in other assets). Total investments is a useful measure for management and investors as it illustrates across which asset categories the Company's funds have been invested. Our method of calculating total investments may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. A reconciliation of total investments to total assets (computed in accordance with GAAP) is included in the following table (unaudited, in thousands):

 

June 30, 2021

 

December 31, 2020

Total Investments:

 

 

 

Real estate investments, net of accumulated depreciation

$

4,834,652

 

 

$

4,851,302

 

Add back accumulated depreciation on real estate investments

1,130,409

 

 

1,062,087

 

Land held for development

23,225

 

 

23,225

 

Property under development

35,082

 

 

57,630

 

Mortgage notes and related accrued interest receivable

366,064

 

 

365,628

 

Investment in joint ventures

27,476

 

 

28,208

 

Intangible assets, gross (1)

57,962

 

 

57,962

 

Notes receivable and related accrued interest receivable, net (1)

7,344

 

 

7,300

 

Total investments

$

6,482,214

 

 

$

6,453,342

 

 

 

 

 

Total investments

$

6,482,214

 

 

$

6,453,342

 

Operating lease right-of-use assets

179,354

 

 

163,766

 

Cash and cash equivalents

509,836

 

 

1,025,577

 

Restricted cash

3,570

 

 

2,433

 

Accounts receivable

91,319

 

 

116,193

 

Less: accumulated depreciation on real estate investments

(1,130,409

)

 

(1,062,087

)

Less: accumulated amortization on intangible assets

(18,420

)

 

(16,330

)

Prepaid expenses and other current assets

24,748

 

 

21,291

 

Total assets

$

6,142,212

 

 

$

6,704,185

 

 

 

 

 

(1) Included in other assets in the accompanying consolidated balance sheet. Other assets include the following:

 

 

 

 

 

June 30, 2021

 

December 31, 2020

Intangible assets, gross

$

57,962

 

 

$

57,962

 

Less: accumulated amortization on intangible assets

(18,420

)

 

(16,330

)

Notes receivable and related accrued interest receivable, net

7,344

 

 

7,300

 

Prepaid expenses and other current assets

24,748

 

 

21,291

 

Total other assets

$

71,634

 

 

$

70,223

 

About EPR Properties

EPR Properties is a leading experiential net lease real estate investment trust (REIT), specializing in select enduring experiential properties in the real estate industry. We focus on real estate venues which create value by facilitating out-of-home leisure and recreation experiences where consumers choose to spend their discretionary time and money. We have nearly $6.5 billion in total investments across 44 states. We adhere to rigorous underwriting and investing criteria centered on key industry, property and tenant level cash flow standards. We believe our focused approach provides a competitive advantage and the potential for stable and attractive returns. Further information is available at www.eprkc.com.

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

The financial results in this press release reflect preliminary, unaudited results, which are not final until the Company’s Quarterly Report on Form 10-Q is filed. With the exception of historical information, certain statements contained or incorporated by reference herein may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), such as those pertaining to the uncertain financial impact of the COVID-19 pandemic, our capital resources and liquidity, our expected dividend payments, our expected cash flows and liquidity, the performance of our customers, our expected cash collections, expected use of proceeds from dispositions and our results of operations and financial condition. The estimates presented herein are based on the Company's current expectations and, given the current economic uncertainty, there can be no assurances that the Company will be able to continue to comply with applicable covenants under its debt agreements, which could materially impact actual performance. Forward-looking statements involve numerous risks and uncertainties, and you should not rely on them as predictions of actual events. There is no assurance the events or circumstances reflected in the forward-looking statements will occur. You can identify forward-looking statements by use of words such as “will be,” “intend,” “continue,” “believe,” “may,” “expect,” “hope,” “anticipate,” “goal,” “forecast,” “pipeline,” “estimates,” “offers,” “plans,” “would” or other similar expressions or other comparable terms or discussions of strategy, plans or intentions contained or incorporated by reference herein. Forward-looking statements necessarily are dependent on assumptions, data or methods that may be incorrect or imprecise. These forward-looking statements represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Many of the factors that will determine these items are beyond our ability to control or predict. For further discussion of these factors see “Item 1A. Risk Factors” in our most recent Annual Report on Form 10-K and, to the extent applicable, our Quarterly Reports on Form 10-Q.

For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date hereof or the date of any document incorporated by reference herein. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. Except as required by law, we do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances after the date hereof.


ę Business Wire 2021
All news about EPR PROPERTIES
09/23EPR PROPERTIES : Receives Investment Grade Rating From S&P Global Ratings
BU
09/23EPR PROPERTIES : Announces Commitments for New Amended and Restated $1.0 billion Revolving..
PU
09/23EPR PROPERTIES : Announces Commitments for New Amended and Restated $1.0 Billion Revolving..
BU
09/23EPR PROPERTIES : Regulation FD Disclosure, Financial Statements and Exhibits (form 8-K)
AQ
09/23Epr Properties Announces Commitments for New Amended and Restated $1.0 Billion Revolvin..
CI
09/16EPR PROPERTIES : Maintains Monthly Cash Dividend at $0.25 a Share, Payable Oct. 15 to Shar..
MT
09/16EPR PROPERTIES : Declares Monthly Dividend for Common Shareholders and Quarterly Dividends..
BU
09/16EPR Properties Declares Monthly Dividend, Payable on October 15, 2021
CI
08/30EPR PROPERTIES : Ex-dividend day for
FA
08/20EPR PROPERTIES : Receives Price Target Boost to $52 From $49 From RBC on Improving Rent Co..
MT
More news
Analyst Recommendations on EPR PROPERTIES
More recommendations
Financials (USD)
Sales 2021 497 M - -
Net income 2021 51,9 M - -
Net Debt 2021 2 818 M - -
P/E ratio 2021 74,5x
Yield 2021 2,79%
Capitalization 3 801 M 3 801 M -
EV / Sales 2021 13,3x
EV / Sales 2022 11,4x
Nbr of Employees 53
Free-Float 80,9%
Chart EPR PROPERTIES
Duration : Period :
EPR Properties Technical Analysis Chart | EPR | US26884U1097 | MarketScreener
Technical analysis trends EPR PROPERTIES
Short TermMid-TermLong Term
TrendsNeutralNeutralBullish
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus HOLD
Number of Analysts 11
Last Close Price 50,81 $
Average target price 54,09 $
Spread / Average Target 6,46%
EPS Revisions
Managers and Directors
Gregory K. Silvers President, CEO, Chief Operating Officer & Trustee
Mark Alan Peterson Chief Financial Officer, Treasurer & Executive VP
Robert J. Druten Chairman
Mike Rusche Vice President-Information Systems
Gregory E. Zimmerman Chief Investment Officer & Executive VP
Sector and Competitors
1st jan.Capi. (M$)
EPR PROPERTIES57.72%3 801
EQUINIX, INC. (REIT)18.74%74 913
DIGITAL REALTY TRUST, INC.9.47%44 285
ALEXANDRIA REAL ESTATE EQUITIES, INC.9.63%29 770
REALTY INCOME CORPORATION6.90%25 879
SEGRO PLC32.76%20 674