EX-99.1 2 ex991-eprx6302015earningsr.htm PRESS RELEASE Ex 99.1-EPR-6.30.2015 Earnings Release


Exhibit 99.1
EPR PROPERTIES REPORTS SECOND QUARTER RESULTS


Kansas City, MO, August 4, 2015 -- EPR Properties (NYSE:EPR) today announced operating results for the second quarter and six months ended June 30, 2015.
    
Three Months Ended June 30, 2015
Total revenue was $101.3 million for the second quarter of 2015, representing a 10% increase from $91.8 million for the same quarter in 2014.
Net income available to common shareholders was $42.8 million, or $0.75 per diluted common share, for the second quarter of 2015 compared to $34.8 million, or $0.65 per diluted common share, for the same quarter in 2014.
Funds From Operations (FFO) for the second quarter of 2015 was $64.3 million, or $1.12 per diluted common share, compared to $50.4 million, or $0.94 per diluted common share, for the same quarter in 2014.
FFO as adjusted for the second quarter of 2015 was $62.3 million, or $1.08 per diluted common share, compared to $52.0 million, or $0.97 per diluted common share, for the same quarter in 2014, representing an 11% increase in per share results.

Six Months Ended June 30, 2015
Total revenue was $200.7 million for the six months ended June 30, 2015, representing an 11% increase from $181.6 million for the same period in 2014.
Net income available to common shareholders was $79.7 million, or $1.39 per diluted common share, for the six months ended June 30, 2015 compared to $72.4 million, or $1.36 per diluted common share, for the same period in 2014.
FFO for the six months ended June 30, 2015 was $96.5 million, or $1.68 per diluted common share, compared to $103.1 million, or $1.94 per diluted common share, for the same period in 2014.
FFO as adjusted for the six months ended June 30, 2015 was $121.3 million, or $2.11 per diluted common share, compared to $101.5 million, or $1.91 per diluted common share, for the same period in 2014, representing a 10% increase in per share results.

Greg Silvers, President and CEO, commented, “We are very pleased with our performance for the first half of the year, with strong earnings growth and more than $334 million of capital investments. Additionally, our pipeline across our three primary investment segments remains robust as our deep sector knowledge and relationships continue to provide us access to differentiated opportunities.”
 
A reconciliation of FFO to FFO as adjusted follows (unaudited, dollars in thousands, except per share amounts):
 
 
Three Months Ended June 30,
 
 
2015
 
2014
 
 
Amount
 
FFO/share
 
Amount
 
FFO/share
FFO available to common shareholders
$
64,336

 
$
1.12

 
$
50,366

 
$
0.94

 
Costs associated with loan refinancing
243

 

 

 

 
Transaction costs
4,429

 
0.08

 
756

 
0.01

 
Deferred income tax (benefit) expense
(6,711
)
 
(0.12
)
 
842

 
0.02

FFO as adjusted available to common shareholders
$
62,297

 
$
1.08

 
$
51,964

 
$
0.97

 
 
 
 
 
 
 
 
 
Dividends declared per common share
 
 
$
0.908

 
 
 
$
0.855

FFO as adjusted available to common shareholders payout ratio
 
 
84
%
 
 
 
88
%






 
 
Six Months Ended June 30,
 
 
2015
 
2014
 
 
Amount
 
FFO/share
 
Amount
 
FFO/share
FFO available to common shareholders
$
96,478

 
$
1.68

 
$
103,050

 
$
1.94

 
Costs associated with loan refinancing
243

 

 

 

 
Transaction costs (benefit)
6,035

 
0.11

 
(2,424
)
 
(0.05
)
 
Retirement severance expense
18,578

 
0.32

 

 

 
Gain on sale of land
(176
)
 

 
(330
)
 

 
Deferred income tax expense
177

 

 
1,249

 
0.02

FFO as adjusted available to common shareholders
$
121,335

 
$
2.11

 
$
101,545

 
$
1.91

 
 
 
 
 
 
 
 
 
Dividends declared per common share
 
 
$
1.815

 
 
 
$
1.710

FFO as adjusted available to common shareholders payout ratio
 
 
86
%
 
 
 
90
%
      
Portfolio Update

The Company's investment portfolio (excluding property under development) consisted of the following at June 30, 2015:

The Entertainment segment included investments in 128 megaplex theatre properties, nine entertainment retail centers (which include eight additional megaplex theatre properties and one live performance venue) and six family entertainment centers. The Company’s portfolio of owned entertainment properties consisted of 11.7 million square feet and was 99% leased, including megaplex theatres that were 100% leased.
The Education segment included investments in 64 public charter school properties, seven early education centers and one private school property. The Company’s portfolio of owned education properties consisted of 3.6 million square feet and was 100% leased.
The Recreation segment included investments in 10 metro ski parks, five waterparks and 12 golf entertainment complexes. The Company’s portfolio of owned recreation properties was 100% leased.
The Other segment consisted primarily of the property under development and land held for development related to the Adelaar casino and resort project in Sullivan County, New York.

The combined owned portfolio consisted of 16.6 million square feet and was 99% leased. As of June 30, 2015, the Company had a total of approximately $494.1 million invested in property under development, including $175.8 million related to the Adelaar casino and resort project in Sullivan County, New York.

Investment Update

The Company's investment spending during the three months ended June 30, 2015 totaled $198.3 million (bringing the year-to-date investment spending to $334.7 million), and included investments in each of its four operating segments:

Entertainment investment spending totaled $36.1 million, and was related primarily to investments in build-to-suit construction of three megaplex theatres and development of one family entertainment center, as well as the acquisition of one megaplex theatre located in Florida, each of which is subject to a long-term triple net lease or long-term mortgage agreement.

Education investment spending totaled $101.5 million, and was related primarily to investments in build-to-suit construction of 16 public charter schools, four private schools and 18 early childhood education centers, each of which is subject to a long-term triple net lease or long-term mortgage agreement.

Recreation investment spending totaled $57.7 million, and was related to build-to-suit construction of 11 Topgolf golf entertainment facilities and Camelback Mountain Resort, each of which is subject to a long-term triple net lease or a long-term mortgage agreement.






Other investment spending totaled $3.0 million, and was related to the Adelaar casino and resort project in Sullivan County, New York.

Balance Sheet Update

The Company's balance sheet remains strong with a debt to gross assets ratio (defined as total debt to total assets plus accumulated depreciation) of 43% at June 30, 2015. The Company had $6.1 million of unrestricted cash on hand and $100 million outstanding under its $650 million unsecured revolving credit facility at June 30, 2015.

As previously announced, on April 24, 2015, the Company amended, restated and combined its unsecured revolving credit and term loan facilities. These amendments increased the borrowing capacity, extended the maturity and lowered the rate of the Company's combined facility. As planned, on July 24, 2015, the Company borrowed the remaining $65 million available on the $350 million term loan portion of this facility, which was used to pay down a portion of the Company's unsecured revolving credit facility.

Subsequent to quarter-end, in July, the Company issued 580,251 common shares under its Direct Stock Purchase Plan (DSPP) for net proceeds of $32.4 million, which were used to pay down a portion of the Company's unsecured revolving credit facility.

Dividend Information

The Company declared regular monthly cash dividends during the second quarter of 2015 totaling $0.9075 per common share. This dividend represents an annualized dividend of $3.63 per common share, an increase of 6.1% over the prior year.

The Company also declared second quarter cash dividends 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 $0.4140625 per share on its 6.625% Series F cumulative redeemable preferred shares.

Guidance

The Company is confirming its 2015 guidance for FFO as adjusted per diluted share of a range of $4.34 to $4.44 and confirming its 2015 investment spending guidance of a range of $500 million to $550 million. 

Quarterly Supplemental

The Company's supplemental information package for the second quarter and six months ended June 30, 2015 is available on the Company's website at http://eprkc.com/earnings-releases-supplemental.






EPR Properties
Consolidated Statements of Income
(Unaudited, dollars in thousands except per share data)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
Rental revenue
$
77,860

 
$
69,918

 
$
154,600

 
$
136,349

Tenant reimbursements
3,965

 
4,281

 
8,268

 
8,869

Other income
1,148

 
187

 
1,698

 
361

Mortgage and other financing income
18,285

 
17,401

 
36,128

 
36,064

Total revenue
101,258

 
91,787

 
200,694

 
181,643

Property operating expense
5,770

 
5,539

 
12,127

 
11,988

Other expense
210

 
219

 
312

 
318

General and administrative expense
7,756

 
7,079

 
15,438

 
14,541

Retirement severance expense

 

 
18,578

 

Costs associated with loan refinancing
243

 

 
243

 

Interest expense, net
20,007

 
20,555

 
38,594

 
40,453

Transaction costs
4,429

 
756

 
6,035

 
952

Depreciation and amortization
21,849

 
16,002

 
41,204

 
31,329

Income before equity in income from joint ventures and other items
40,994

 
41,637

 
68,163

 
82,062

Equity in income from joint ventures
198

 
267

 
362

 
578

Gain on sale of real estate

 

 
23,924

 
330

Gain on sale of investment in a direct financing lease

 
220

 

 
220

Income before income taxes
41,192

 
42,124

 
92,449

 
83,190

Income tax expense (benefit)
(7,506
)
 
1,360

 
920

 
2,285

Income from continuing operations
$
48,698

 
$
40,764

 
$
91,529

 
$
80,905

Discontinued operations:
 
 
 
 
 
 
 
Income (loss) from discontinued operations
68

 
(4
)
 
58

 
11

Transaction (costs) benefit

 

 

 
3,376

Net income attributable to EPR Properties
48,766

 
40,760

 
91,587

 
84,292

Preferred dividend requirements
(5,952
)
 
(5,952
)
 
(11,904
)
 
(11,904
)
Net income available to common shareholders of EPR Properties
$
42,814

 
$
34,808

 
$
79,683

 
$
72,388

Per share data attributable to EPR Properties common shareholders:
 
 
 
 
 
 
 
Basic earnings per share data:
 
 
 
 
 
 
 
Income from continuing operations
$
0.75

 
$
0.65

 
$
1.39

 
$
1.30

Income from discontinued operations

 

 

 
0.06

Net income available to common shareholders
$
0.75

 
$
0.65

 
$
1.39

 
$
1.37

Diluted earnings per share data:
 
 
 
 
 
 
 
Income from continuing operations
$
0.75

 
$
0.65

 
$
1.39

 
$
1.30

Income from discontinued operations

 

 

 
0.06

Net income available to common shareholders
$
0.75

 
$
0.65

 
$
1.39

 
$
1.36

Shares used for computation (in thousands):
 
 
 
 
 
 
 
Basic
57,200

 
53,458

 
57,156

 
53,002

Diluted
57,446

 
53,654

 
57,408

 
53,189













EPR Properties
Reconciliation of Net Income Available to Common Shareholders
to Funds From Operations (FFO) (A)
(Unaudited, dollars in thousands except per share data)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
FFO:
 
 
 
 
 
 
 
Net income available to common shareholders of EPR Properties
$
42,814

 
$
34,808

 
$
79,683

 
$
72,388

Gain on sale of real estate (excluding land sale)

 

 
(23,748
)
 

Gain on sale of investment in a direct financing lease

 
(220
)
 

 
(220
)
Real estate depreciation and amortization
21,457

 
15,725

 
40,414

 
30,774

Allocated share of joint venture depreciation
65

 
53

 
129

 
108

FFO available to common shareholders of EPR Properties
$
64,336

 
$
50,366

 
$
96,478

 
$
103,050

 
 
 
 
 
 
 
 
FFO per common share attributable to EPR Properties:
 
 
 
 
 
 
 
Basic
$
1.12

 
$
0.94

 
$
1.69

 
$
1.94

Diluted
1.12

 
0.94

 
1.68

 
1.94

Shares used for computation (in thousands):
 
 
 
 
 
 
 
Basic
57,200

 
53,458

 
57,156

 
53,002

Diluted
57,446

 
53,654

 
57,408

 
53,189

 
 
 
 
 
 
 
 
Other financial information:
 
 
 
 
 
 
 
Straight-lined rental revenue
$
3,211

 
$
1,107

 
$
6,154

 
$
2,218

Dividends per common share
$
0.908

 
$
0.855

 
$
1.815

 
$
1.710


(A)
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 and management provides FFO herein because it believes this information is useful to investors in this regard. FFO is a widely used measure of the operating performance of real estate companies and is provided here as a supplemental measure to GAAP net income available to common shareholders and earnings per share. Pursuant to the definition of FFO by the Board of Governors of NAREIT, we calculate FFO as net income available to common shareholders, computed in accordance with GAAP, excluding gains and losses from sales or acquisitions of depreciable operating properties and impairment losses of depreciable 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. We have calculated FFO for all periods presented in accordance with this definition. FFO is a non-GAAP financial measure. FFO does not represent cash flows from operations as defined by GAAP and is not indicative that cash flows are adequate to fund all cash needs and is not to be considered an alternative 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 the same way so comparisons with other REITs may not be meaningful. In addition to FFO, we present FFO as adjusted. Management believes it is useful to provide it here as a supplemental measure to GAAP net income available to common shareholders and earnings per share. FFO as adjusted is FFO plus provision for loan losses, costs (gain) associated with loan refinancing or payoff, net, retirement severance expense, preferred share redemption costs and transaction costs (benefit), less gain on early extinguishment of debt, gain (loss) on sale of land and deferred tax benefit (expense). FFO as adjusted is a non-GAAP financial measure. FFO as adjusted does not represent cash flows from operations as defined by GAAP and is not indicative that cash flows are adequate to fund all cash needs and is not to be considered an alternative to net income or any other GAAP measure as a measurement of the results of the Company's operations, cash flows or liquidity as defined by GAAP.





The additional 2.0 million common shares that would result from the conversion of our 5.75% Series C cumulative convertible preferred shares and the additional 1.6 million common shares that would result from the conversion of our 9.0% Series E cumulative convertible preferred shares and the corresponding add-back of the preferred dividends declared on those shares are not included in the calculation of diluted earnings per share for the three and six months ended June 30, 2015 and 2014 because the effect is anti-dilutive.

EPR Properties
Condensed Consolidated Balance Sheets
(Unaudited, dollars in thousands)
 
June 30, 2015
 
December 31, 2014
Assets
 
 
 
Rental properties, net of accumulated depreciation of $492,602 and $465,660 at June 30, 2015 and December 31, 2014, respectively
$
2,536,539

 
$
2,451,534

Land held for development
30,495

 
206,001

Property under development
494,066

 
181,798

Mortgage notes and related accrued interest receivable
546,245

 
507,955

Investment in a direct financing lease, net
189,203

 
199,332

Investment in joint ventures
6,101

 
5,738

Cash and cash equivalents
6,146

 
3,336

Restricted cash
15,289

 
13,072

Deferred financing costs, net
25,337

 
19,909

Accounts receivable, net
64,493

 
47,282

Other assets
77,478

 
66,091

Total assets
$
3,991,392

 
$
3,702,048

Liabilities and Equity
 
 
 
Accounts payable and accrued liabilities
$
80,855

 
$
82,180

Dividends payable
23,260

 
22,233

Unearned rents and interest
39,270

 
25,623

Debt
1,945,864

 
1,645,523

Total liabilities
2,089,249

 
1,775,559

EPR Properties shareholders’ equity
1,901,766

 
1,926,112

Noncontrolling interests
377

 
377

Total equity
1,902,143

 
1,926,489

Total liabilities and equity
$
3,991,392

 
$
3,702,048


About EPR Properties

EPR Properties is a specialty real estate investment trust (REIT) that invests in properties in select market segments which require unique industry knowledge, while offering the potential for stable and attractive returns. Our total investments exceed $4.3 billion and our primary investment segments are Entertainment, Recreation and Education. We adhere to rigorous underwriting and investing criteria centered on key industry and property level cash flow standards. We believe our focused niche approach provides a competitive advantage, and the potential for higher growth and better yields. Further information is available at www.eprkc.com.

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

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 our acquisition or disposition of properties, our capital resources, future expenditures for development projects, and our results of operations and financial condition. 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,” “anticipates,” “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. While references to commitments for investment spending are based on present commitments and agreements of the Company, we cannot provide assurance that these transactions will be completed on satisfactory terms. In addition, references to our budgeted amounts and guidance are forward-looking statements.  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. 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.


EPR Properties
Brian Moriarty, 888-EPR-REIT
www.eprkc.com