EPR Properties Reports First Quarter 2021 Results
EPR Properties (NYSE:EPR) reported first-quarter 2021 results showing total revenue of $111.8 million, down from $151 million in 2020. The company experienced a net loss of $2.7 million, compared to a profit of $31.1 million last year. Funds from Operations as adjusted (FFOAA) decreased to $35.6 million from $75.9 million. Positive trends included improving cash collections, reaching 72% of contractual cash revenue, and 71% of theatre properties reopened. The company maintained strong liquidity with $538.1 million in cash.
- Cash collections improved to 72% of contractual cash revenue for Q1 2021.
- 71% of theatre properties were open as of April 30, 2021.
- The company sold one theatre property for net proceeds of $13.7 million.
- Total revenue declined to $111.8 million from $151 million year-over-year.
- Net loss available to common shareholders was $2.7 million compared to a profit of $31.1 million in 2020.
- FFOAA fell to $35.6 million from $75.9 million in the previous year.
EPR Properties (NYSE:EPR) today announced operating results for the first quarter ended March 31, 2021 (dollars in thousands, except per share data):
|
Three Months Ended March 31, |
|
|||||||
|
2021 |
|
|
2020 |
|
||||
Total revenue |
$ |
111,765 |
|
|
|
$ |
151,012 |
|
|
Net (loss) income available to common shareholders |
(2,654 |
) |
|
|
31,084 |
|
|
||
Net (loss) income available to common shareholders per diluted common share |
(0.04 |
) |
|
|
0.40 |
|
|
||
Funds From Operations as adjusted (FFOAA) (1) |
35,605 |
|
|
|
75,926 |
|
|
||
FFOAA per diluted common share (1) |
0.48 |
|
|
|
0.97 |
|
|
||
Adjusted Funds From Operations (AFFO) (1) |
38,926 |
|
|
|
90,067 |
|
|
||
AFFO per diluted common share (1) |
0.52 |
|
|
|
1.14 |
|
|
||
|
|
|
|
|
|||||
(1) a non-GAAP financial measure |
|
|
|
|
First Quarter Company Headlines
-
Quarterly Collections Continue to Increase - Cash collections from customers continue to improve and were approximately
72% and77% of contractual cash revenue for the first quarter of 2021 and April 2021, respectively. In addition, year-to-date through April 30, 2021, the Company collected$40.0 million of deferred rent and interest from accrual basis tenants and borrowers that reduced receivables. -
Strong Increase in Theatre Reopenings Expected - Approximately
71% of the Company's theatre properties were open as of April 30, 2021. Additionally, with Regal's announced reopening schedule, it is expected that by May 21, 2021, approximately98% of the Company's theatres will be open. -
Continued Capital Recycling - During the first quarter, the Company received
$13.7 million in net proceeds and recognized a net gain of$0.2 million from property dispositions. During the past year, the Company has sold three theatre properties and has an additional six theatres under contract to sell with closings anticipated through the remainder of 2021 and into 2022. -
Strong Liquidity Position - The Company had cash on hand of
$538.1 million at quarter-end. Subsequent to quarter-end, 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.
CEO Comments
“Our first quarter results reflect the acceleration of cash collections from tenants and borrowers,” stated Greg Silvers, Company President and CEO. “We are increasingly optimistic about our outlook as vaccination deployment expands, and consumers are exhibiting their desire to re-engage in the experiences that our customers offer them. We are pleased that most markets are largely open, capacity restrictions are easing, and particularly that the much anticipated reopening of theatres across the country is underway. Having managed our business through the pandemic to preserve liquidity, we believe we are at an inflection point, and with increased visibility look forward to further stabilization and a return to growth.”
COVID-19 Response and Update
Collections and Property Openings
Approximately
In addition, year-to-date through April 30, 2021, collections of deferred rent and interest from accrual basis tenants and borrowers that reduced receivables totaled approximately
Theatre Update
During March of 2021, multiple states, most importantly New York and California, began allowing theatres to reopen with capacity limitations that vary from location to location. As vaccinations increase and theatres reopen, studios are releasing more films. With the increased supply and demand, box office increased in March and again in April. Local capacity restrictions and limited film content continue to create a challenging environment for theatre operators, but with increasing vaccinations, recent box office performance, the current major title release schedule, and expected continuing easing of capacity limitations, the Company anticipates that the US box office will continue to improve throughout the remainder of 2021.
Capital Recycling
During the first quarter of 2021, the Company completed the sale of one theatre property and one outparcel for net proceeds totaling
On March 22, 2021, the Company received
Strong Liquidity Position
The Company remains focused on maintaining strong liquidity and financial flexibility through the pandemic. The Company had
Portfolio Update
The Company's total investments (a non-GAAP financial measure) were approximately
The Company's Experiential portfolio (excluding property under development) consisted of the following property types (owned or financed) at March 31, 2021:
- 177 theatre properties;
- 55 eat & play properties (including seven theatres located in entertainment districts);
- 18 attraction properties;
- 13 ski properties;
- six experiential lodging properties;
- one gaming property;
- three cultural properties; and
- seven fitness & wellness properties.
As of March 31, 2021, the Company's owned Experiential portfolio consisted of approximately 19.3 million square feet, which was
The Company's Education portfolio consisted of the following property types (owned or financed) at March 31, 2021:
- 65 early childhood education center properties; and
- 9 private school properties.
As of March 31, 2021, the Company's owned Education portfolio consisted of approximately 1.4 million square feet, which was
The combined owned portfolio consisted of 20.7 million square feet and was
Investment Update
The Company's investment spending during the three months ended March 31, 2021 totaled
Dividend Information
The monthly cash dividend to common shareholders was suspended following the common share dividend paid on May 15, 2020 to shareholders of record as of April 30, 2020. The Company is restricted from paying dividends on its common shares during the previously disclosed covenant relief period under certain of its debt agreements, subject to certain limited exceptions, and there can be no assurances as to the Company's ability to reinstitute cash dividend payments to common shareholders or the timing thereof.
The Board declared its regular quarterly dividends to preferred shareholders of
Conference Call Information
Management will host a conference call to discuss the Company's financial results on May 6, 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 9155913.
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 first quarter ended March 31, 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 (Loss) Income (Unaudited, dollars in thousands except per share data) |
|||||||||
|
Three Months Ended March 31, |
||||||||
|
2021 |
|
2020 |
||||||
Rental revenue |
$ |
102,614 |
|
|
|
$ |
135,043 |
|
|
Other income |
678 |
|
|
|
7,573 |
|
|
||
Mortgage and other financing income |
8,473 |
|
|
|
8,396 |
|
|
||
Total revenue |
111,765 |
|
|
|
151,012 |
|
|
||
Property operating expense |
15,313 |
|
|
|
13,093 |
|
|
||
Other expense |
2,552 |
|
|
|
9,534 |
|
|
||
General and administrative expense |
11,336 |
|
|
|
10,988 |
|
|
||
Costs associated with loan refinancing or payoff |
241 |
|
|
|
— |
|
|
||
Interest expense, net |
39,194 |
|
|
|
34,753 |
|
|
||
Transaction costs |
548 |
|
|
|
1,075 |
|
|
||
Credit loss (benefit) expense |
(2,762 |
) |
|
|
1,192 |
|
|
||
Depreciation and amortization |
40,326 |
|
|
|
43,810 |
|
|
||
Income before equity in loss from joint ventures and other items |
5,017 |
|
|
|
36,567 |
|
|
||
Equity in loss from joint ventures |
(1,431 |
) |
|
|
(420 |
) |
|
||
Gain on sale of real estate |
201 |
|
|
|
220 |
|
|
||
Income before income taxes |
3,787 |
|
|
|
36,367 |
|
|
||
Income tax (expense) benefit |
(407 |
) |
|
|
751 |
|
|
||
Net income |
3,380 |
|
|
|
37,118 |
|
|
||
Preferred dividend requirements |
(6,034 |
) |
|
|
(6,034 |
) |
|
||
Net (loss) income available to common shareholders of EPR Properties |
$ |
(2,654 |
) |
|
|
$ |
31,084 |
|
|
Net (loss) income available to common shareholders of EPR Properties per share: |
|
|
|
||||||
Basic |
$ |
(0.04 |
) |
|
|
$ |
0.40 |
|
|
|
|
|
|
||||||
Diluted |
$ |
(0.04 |
) |
|
|
$ |
0.40 |
|
|
Shares used for computation (in thousands): |
|
|
|
||||||
Basic |
74,627 |
|
|
|
78,467 |
|
|
||
Diluted |
74,627 |
|
|
|
78,476 |
|
|
EPR Properties Condensed Consolidated Balance Sheets (Unaudited, dollars in thousands) |
|||||||
|
March 31, 2021 |
|
December 31, 2020 |
||||
Assets |
|
|
|
||||
Real estate investments, net of accumulated depreciation of |
$ |
4,801,106 |
|
|
$ |
4,851,302 |
|
Land held for development |
23,225 |
|
|
23,225 |
|
||
Property under development |
94,822 |
|
|
57,630 |
|
||
Operating lease right-of-use assets |
179,113 |
|
|
163,766 |
|
||
Mortgage notes and related accrued interest receivable |
364,969 |
|
|
365,628 |
|
||
Investment in joint ventures |
28,313 |
|
|
28,208 |
|
||
Cash and cash equivalents |
538,077 |
|
|
1,025,577 |
|
||
Restricted cash |
5,928 |
|
|
2,433 |
|
||
Accounts receivable |
97,517 |
|
|
116,193 |
|
||
Other assets |
75,032 |
|
|
70,223 |
|
||
Total assets |
$ |
6,208,102 |
|
|
$ |
6,704,185 |
|
Liabilities and Equity |
|
|
|
||||
Accounts payable and accrued liabilities |
$ |
95,085 |
|
|
$ |
105,379 |
|
Operating lease liabilities |
217,448 |
|
|
202,223 |
|
||
Dividends payable |
6,078 |
|
|
6,070 |
|
||
Unearned rents and interest |
83,565 |
|
|
65,485 |
|
||
Debt |
3,171,193 |
|
|
3,694,443 |
|
||
Total liabilities |
3,573,369 |
|
|
4,073,600 |
|
||
Total equity |
$ |
2,634,733 |
|
|
$ |
2,630,585 |
|
Total liabilities and equity |
$ |
6,208,102 |
|
|
$ |
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 (loss) income 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 (loss) income 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 months ended March 31, 2021 and 2020 and reconciles such measures to net income 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 March 31, |
||||||||
|
|
2021 |
|
2020 |
||||||
FFO: |
|
|
|
|||||||
Net (loss) income available to common shareholders of EPR Properties |
$ |
(2,654 |
) |
|
|
$ |
31,084 |
|
|
|
Gain on sale of real estate |
(201 |
) |
|
|
(220 |
) |
|
|||
Real estate depreciation and amortization |
40,109 |
|
|
|
43,525 |
|
|
|||
Allocated share of joint venture depreciation |
354 |
|
|
|
383 |
|
|
|||
FFO available to common shareholders of EPR Properties |
$ |
37,608 |
|
|
|
$ |
74,772 |
|
|
|
|
|
|
|
|
||||||
FFO available to common shareholders of EPR Properties |
$ |
37,608 |
|
|
|
$ |
74,772 |
|
|
|
Add: Preferred dividends for Series C preferred shares |
— |
|
|
|
1,939 |
|
|
|||
Add: Preferred dividends for Series E preferred shares |
— |
|
|
|
1,939 |
|
|
|||
Diluted FFO available to common shareholders of EPR Properties |
$ |
37,608 |
|
|
|
$ |
78,650 |
|
|
|
|
|
|
|
|||||||
FFOAA: |
|
|
|
|||||||
FFO available to common shareholders of EPR Properties |
$ |
37,608 |
|
|
|
$ |
74,772 |
|
|
|
Costs associated with loan refinancing or payoff |
241 |
|
|
|
— |
|
|
|||
Transaction costs |
548 |
|
|
|
1,075 |
|
|
|||
Credit loss (benefit) expense |
(2,762 |
) |
|
|
1,192 |
|
|
|||
Gain on insurance recovery (included in other income) |
(30 |
) |
|
|
— |
|
|
|||
Deferred income tax benefit |
— |
|
|
|
(1,113 |
) |
|
|||
FFOAA available to common shareholders of EPR Properties |
$ |
35,605 |
|
|
|
$ |
75,926 |
|
|
|
|
|
|
|
|
||||||
FFOAA available to common shareholders of EPR Properties |
$ |
35,605 |
|
|
|
$ |
75,926 |
|
|
|
Add: Preferred dividends for Series C preferred shares |
— |
|
|
|
1,939 |
|
|
|||
Add: Preferred dividends for Series E preferred shares |
— |
|
|
|
1,939 |
|
|
|||
Diluted FFOAA available to common shareholders of EPR Properties |
$ |
35,605 |
|
|
|
$ |
79,804 |
|
|
|
|
|
|
|
|||||||
AFFO: |
|
|
|
|||||||
FFOAA available to common shareholders of EPR Properties |
$ |
35,605 |
|
|
|
$ |
75,926 |
|
|
|
Non-real estate depreciation and amortization |
217 |
|
|
|
285 |
|
|
|||
Deferred financing fees amortization |
1,547 |
|
|
|
1,634 |
|
|
|||
Share-based compensation expense to management and trustees |
3,784 |
|
|
|
3,509 |
|
|
|||
Amortization of above and below market leases, net and tenant allowances |
(96 |
) |
|
|
(152 |
) |
|
|||
Maintenance capital expenditures (1) |
(756 |
) |
|
|
(928 |
) |
|
|||
Straight-lined rental revenue |
(1,288 |
) |
|
|
9,708 |
|
|
|||
Straight-lined ground sublease expense |
84 |
|
|
|
176 |
|
|
|||
Non-cash portion of mortgage and other financing income |
(171 |
) |
|
|
(91 |
) |
|
|||
AFFO available to common shareholders of EPR Properties |
$ |
38,926 |
|
|
|
$ |
90,067 |
|
|
|
|
|
|
|
|||||||
AFFO available to common shareholders of EPR Properties |
$ |
38,926 |
|
|
|
$ |
90,067 |
|
|
|
Add: Preferred dividends for Series C preferred shares |
— |
|
|
|
1,939 |
|
|
|||
Add: Preferred dividends for Series E preferred shares |
— |
|
|
|
1,939 |
|
|
|||
Diluted AFFO available to common shareholders of EPR Properties |
$ |
38,926 |
|
|
|
$ |
93,945 |
|
|
|
|
|
|
|
|||||||
FFO per common share: |
|
|
|
|||||||
Basic |
$ |
0.50 |
|
|
|
$ |
0.95 |
|
|
|
Diluted |
0.50 |
|
|
|
0.95 |
|
|
|||
FFOAA per common share: |
|
|
|
|||||||
Basic |
$ |
0.48 |
|
|
|
$ |
0.97 |
|
|
|
Diluted |
0.48 |
|
|
|
0.97 |
|
|
|||
AFFO per common share: |
|
|
|
|||||||
Basic |
$ |
0.52 |
|
|
|
$ |
1.15 |
|
|
|
Diluted |
0.52 |
|
|
|
1.14 |
|
|
|||
Shares used for computation (in thousands): |
|
|
|
|||||||
Basic |
74,627 |
|
|
|
78,467 |
|
|
|||
Diluted |
74,669 |
|
|
|
78,476 |
|
|
|||
|
|
|
|
|
||||||
Weighted average shares outstanding-diluted EPS |
74,669 |
|
|
|
78,476 |
|
|
|||
Effect of dilutive Series C preferred shares |
— |
|
|
|
2,232 |
|
|
|||
Effect of dilutive Series E preferred shares |
— |
|
|
|
1,664 |
|
|
|||
Adjusted weighted average shares outstanding-diluted Series C and Series E |
74,669 |
|
|
|
82,372 |
|
|
|||
Other financial information: |
|
|
|
|||||||
Dividends per common share |
$ |
— |
|
|
|
$ |
1.1325 |
|
|
|
(1) Includes maintenance capital expenditures and certain second generation tenant improvements and leasing commissions. |
The conversion of the
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 (loss) income, 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. For the three months ended March 31, 2020, Adjusted EBITDAre was further adjusted to reflect the write-offs of straight-line rent receivables against rental revenue of
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 (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):
|
March 31, |
||||||
|
2021 |
|
2020 |
||||
Net Debt: |
|
|
|
||||
Debt |
$ |
3,171,193 |
|
|
$ |
3,854,062 |
|
Deferred financing costs, net |
35,036 |
|
|
35,933 |
|
||
Cash and cash equivalents |
(538,077 |
) |
|
(1,225,122 |
) |
||
Net Debt |
$ |
2,668,152 |
|
|
$ |
2,664,873 |
|
|
|
|
|
||||
Gross Assets: |
|
|
|
||||
Total Assets |
$ |
6,208,102 |
|
|
$ |
7,255,340 |
|
Accumulated depreciation |
1,101,727 |
|
|
1,023,993 |
|
||
Cash and cash equivalents |
(538,077 |
) |
|
(1,225,122 |
) |
||
Gross Assets |
$ |
6,771,752 |
|
|
$ |
7,054,211 |
|
|
|
|
|
||||
Net Debt to Gross Assets |
39 |
% |
|
38 |
% |
||
|
|
|
|
||||
|
Three Months Ended March 31, |
||||||
|
2021 |
|
2020 |
||||
EBITDAre and Adjusted EBITDAre: |
|
|
|
||||
Net income |
$ |
3,380 |
|
|
$ |
37,118 |
|
Interest expense, net |
39,194 |
|
|
34,753 |
|
||
Income tax expense (benefit) |
407 |
|
|
(751 |
) |
||
Depreciation and amortization |
40,326 |
|
|
43,810 |
|
||
Gain on sale of real estate |
(201 |
) |
|
(220 |
) |
||
Costs associated with loan refinancing or payoff |
241 |
|
|
— |
|
||
Allocated share of joint venture depreciation |
354 |
|
|
383 |
|
||
Allocated share of joint venture interest expense |
789 |
|
|
735 |
|
||
EBITDAre |
$ |
84,490 |
|
|
$ |
115,828 |
|
|
|
|
|
||||
Gain on insurance recovery (1) |
(30 |
) |
|
— |
|
||
Transaction costs |
548 |
|
|
1,075 |
|
||
Credit loss (benefit) expense |
(2,762 |
) |
|
1,192 |
|
||
Straight-line receivable write-offs from prior periods (2) |
— |
|
|
12,532 |
|
||
Adjusted EBITDAre |
$ |
82,246 |
|
|
$ |
130,627 |
|
|
|
|
|
||||
(1) Included in other income in the accompanying consolidated statements of (loss) income. Other income includes the following: |
|||||||
|
Three Months Ended March 31, |
||||||
|
2021 |
|
2020 |
||||
Income from settlement of foreign currency swap contracts |
$ |
52 |
|
|
$ |
368 |
|
Gain on insurance recovery |
30 |
|
|
— |
|
||
Operating income from operated properties |
295 |
|
|
7,201 |
|
||
Miscellaneous income |
301 |
|
|
4 |
|
||
Other income |
$ |
678 |
|
|
$ |
7,573 |
|
|
|
|
|
||||
(2) Included in rental revenue in the accompanying consolidated statements of (loss) income. Rental revenue includes the following: |
|||||||
|
Three Months Ended March 31, |
||||||
|
2021 |
|
2020 |
||||
Minimum rent |
$ |
94,190 |
|
|
$ |
138,219 |
|
Tenant reimbursements |
4,822 |
|
|
3,698 |
|
||
Percentage rent |
2,030 |
|
|
2,757 |
|
||
Straight-line rental revenue |
1,289 |
|
|
2,824 |
|
||
Straight-line receivable write-offs from prior periods |
— |
|
|
(12,532 |
) |
||
Other rental revenue |
283 |
|
|
77 |
|
||
Rental revenue |
$ |
102,614 |
|
|
$ |
135,043 |
|
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):
|
March 31, 2021 |
|
December 31, 2020 |
||||||
Total Investments: |
|
|
|
||||||
Real estate investments, net of accumulated depreciation |
$ |
4,801,106 |
|
|
|
$ |
4,851,302 |
|
|
Add back accumulated depreciation on real estate investments |
1,101,727 |
|
|
|
1,062,087 |
|
|
||
Land held for development |
23,225 |
|
|
|
23,225 |
|
|
||
Property under development |
94,822 |
|
|
|
57,630 |
|
|
||
Mortgage notes and related accrued interest receivable |
364,969 |
|
|
|
365,628 |
|
|
||
Investment in joint ventures |
28,313 |
|
|
|
28,208 |
|
|
||
Intangible assets, gross (1) |
57,962 |
|
|
|
57,962 |
|
|
||
Notes receivable and related accrued interest receivable, net (1) |
7,284 |
|
|
|
7,300 |
|
|
||
Total investments |
$ |
6,479,408 |
|
|
|
$ |
6,453,342 |
|
|
|
|
|
|
||||||
Total investments |
$ |
6,479,408 |
|
|
|
$ |
6,453,342 |
|
|
Operating lease right-of-use assets |
179,113 |
|
|
|
163,766 |
|
|
||
Cash and cash equivalents |
538,077 |
|
|
|
1,025,577 |
|
|
||
Restricted cash |
5,928 |
|
|
|
2,433 |
|
|
||
Accounts receivable |
97,517 |
|
|
|
116,193 |
|
|
||
Less: accumulated depreciation on real estate investments |
(1,101,727 |
) |
|
|
(1,062,087 |
) |
|
||
Less: accumulated amortization on intangible assets |
(17,379 |
) |
|
|
(16,330 |
) |
|
||
Prepaid expenses and other current assets |
27,165 |
|
|
|
21,291 |
|
|
||
Total assets |
$ |
6,208,102 |
|
|
|
$ |
6,704,185 |
|
|
|
|
FAQ
What were EPR Properties' revenue and net income for Q1 2021?
How did EPR Properties' cash collections perform in early 2021?
What is the status of EPR Properties' theatre openings?
What was the liquidity position of EPR Properties at the end of Q1 2021?