# EPR Properties: Form 10-Q for the period ended Sep 30, 2024

- Company: [EPR Properties](/companies/epr.md) (CIK 1045450)
- Form: 10-Q
- Filed: 2024-10-31
- Accepted by EDGAR: Oct 31, 2024, 09:28 ET
- Period: 2024-09-30
- Accession: 0001045450-24-000086
- Inline XBRL: yes
- Main document: https://www.sec.gov/Archives/edgar/data/1045450/000104545024000086/epr-20240930.htm
- All documents and exhibits: https://www.sec.gov/Archives/edgar/data/1045450/000104545024000086/

## Figures reported in this filing

Standardized XBRL line items for the period ended 2024-09-30.

| Line item | Period | Value | XBRL concept |
| --- | --- | ---: | --- |
| Revenue | 3 months, 2024-07-01 to 2024-09-30 | $180.5m | us-gaap:Revenues |
| Revenue | 9 months, 2024-01-01 to 2024-09-30 | $520.8m | us-gaap:Revenues |
| Operating income | 3 months, 2024-07-01 to 2024-09-30 | $92.7m | us-gaap:OperatingIncomeLoss |
| Operating income | 9 months, 2024-01-01 to 2024-09-30 | $270.4m | us-gaap:OperatingIncomeLoss |
| Interest expense | 3 months, 2024-07-01 to 2024-09-30 | $32.9m | us-gaap:InterestExpense |
| Interest expense | 9 months, 2024-01-01 to 2024-09-30 | $97.3m | us-gaap:InterestExpense |
| Income tax | 3 months, 2024-07-01 to 2024-09-30 | −$124.0k | us-gaap:IncomeTaxExpenseBenefit |
| Income tax | 9 months, 2024-01-01 to 2024-09-30 | $780.0k | us-gaap:IncomeTaxExpenseBenefit |
| Net income | 3 months, 2024-07-01 to 2024-09-30 | $46.6m | us-gaap:NetIncomeLoss |
| Net income | 9 months, 2024-01-01 to 2024-09-30 | $154.5m | us-gaap:NetIncomeLoss |
| Diluted EPS | 3 months, 2024-07-01 to 2024-09-30 | $0.53 | us-gaap:EarningsPerShareDiluted |
| Diluted EPS | 9 months, 2024-01-01 to 2024-09-30 | $1.80 | us-gaap:EarningsPerShareDiluted |
| Basic EPS | 3 months, 2024-07-01 to 2024-09-30 | $0.54 | us-gaap:EarningsPerShareBasic |
| Basic EPS | 9 months, 2024-01-01 to 2024-09-30 | $1.80 | us-gaap:EarningsPerShareBasic |
| Diluted shares (weighted) | 3 months, 2024-07-01 to 2024-09-30 | 76,108,000 shares | us-gaap:WeightedAverageNumberOfDilutedSharesOutstanding |
| Diluted shares (weighted) | 9 months, 2024-01-01 to 2024-09-30 | 75,945,000 shares | us-gaap:WeightedAverageNumberOfDilutedSharesOutstanding |
| Operating cash flow | 9 months, 2024-01-01 to 2024-09-30 | $300.2m | us-gaap:NetCashProvidedByUsedInOperatingActivities |
| Capital expenditure | 9 months, 2024-01-01 to 2024-09-30 | $42.4m | us-gaap:PaymentsToAcquireProductiveAssets |
| Dividends paid | 9 months, 2024-01-01 to 2024-09-30 | $209.2m | us-gaap:PaymentsOfDividends |
| Share repurchases | 9 months, 2024-01-01 to 2024-09-30 | $11.4m | us-gaap:PaymentsForRepurchaseOfCommonStock |
| Cash and equivalents | at 2024-09-30 | $35.3m | us-gaap:CashAndCashEquivalentsAtCarryingValue |
| Total assets | at 2024-09-30 | $5.69bn | us-gaap:Assets |
| Total liabilities | at 2024-09-30 | $3.29bn | us-gaap:Liabilities |
| Long-term debt | at 2024-09-30 | $2.85bn | us-gaap:LongTermDebt |
| Shareholders' equity | at 2024-09-30 | $2.40bn | us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest |

## Management's discussion and analysis

As filed, 57,518 characters.

The following discussion should be read in conjunction with the consolidated financial statements and notes thereto included in this Quarterly Report on Form 10-Q of EPR Properties (the “Company”, “EPR”, “we” or “us”). The forward-looking statements included in this discussion and elsewhere in this Quarterly Report on Form 10-Q involve risks and uncertainties, including anticipated financial performance, anticipated liquidity and capital resources, business prospects, industry trends, shareholder returns, performance of leases by tenants, performance on loans to customers and other matters, which reflect management's best judgment based on factors currently known. See “Cautionary Statement Concerning Forward-Looking Statements,” which is incorporated herein by reference. Actual results and experience could differ materially from the anticipated results and other expectations expressed in our forward-looking statements as a result of a number of factors, including but not limited to those discussed in Item 1A - "Risk Factors" in our 2023 Annual Report.

### Overview

### Business

Our principal business objective is to enhance shareholder value by achieving predictable and increasing Funds From Operations As Adjusted ("FFOAA") and dividends per share. Our strategy is to focus on long-term investments in the Experiential sector that benefit from our depth of knowledge and relationships, and which we believe offer sustained performance throughout most economic cycles.

Our investment portfolio includes ownership of and long-term mortgages on Experiential and Education properties. Substantially all of our owned single-tenant properties are leased pursuant to long-term, triple-net leases, under which the tenants typically pay all operating expenses of the property. Tenants at our owned multi-tenant properties are typically required to pay common area maintenance charges to reimburse us for their pro-rata portion of these costs. We also own certain experiential lodging assets structured using traditional REIT lodging structures.

It has been our strategy to structure leases and financings to ensure a positive spread between our cost of capital and the rentals or interest paid by our tenants. We have primarily acquired or developed new properties that are pre-leased to a single tenant or multi-tenant properties with a high occupancy rate. We have also entered into certain joint ventures and provided mortgage note financing. We intend to continue entering into some or all of these types of arrangements in the foreseeable future.

Historically, our primary challenges had been locating suitable properties, negotiating favorable lease or financing terms (on new or existing properties), and managing our portfolio as we continued to grow. We believe our management’s knowledge and industry relationships have facilitated opportunities for us to acquire, finance and lease properties. More recently, and as further discussed below, the challenging economic environment has increased our cost of capital, which has negatively impacted our ability to make investments in the near-term. Our business is subject to a number of risks and uncertainties, including those described in Item 1A - “Risk Factors” in our 2023 Annual Report.

As of September 30, 2024, our total assets were approximately $5.7 billion (after accumulated depreciation of approximately $1.5 billion) with properties located in 44 states, Ontario and Quebec, Canada. Our total investments (a non-GAAP financial measure) were approximately $6.9 billion at September 30, 2024. See "Non-GAAP Financial Measures" for the reconciliation of "Total assets" in the consolidated balance sheet to total investments at September 30, 2024 and December 31, 2023. We group our investments into two reportable segments, Experiential and Education. As of September 30, 2024, our Experiential investments comprised $6.4 billion, or 93%, and our Education investments comprised $0.5 billion, or 7%, of our total investments.

As of September 30, 2024, our Experiential portfolio (excluding property under development and undeveloped land inventory) consisted of the following property types (owned or financed):

- 159 theatre properties;
- 58 eat & play properties (including seven theatres located in entertainment districts);
- 24 attraction properties;
- 11 ski properties;
- seven experiential lodging properties;
- 22 fitness & wellness properties;
- one gaming property; and
- one cultural property.

As of September 30, 2024, our owned Experiential real estate portfolio consisted of approximately 19.5 million square feet, which includes 0.4 million square feet of properties we intend to sell. The Experiential portfolio, excluding the properties we intend to sell, was 99% leased and included $76.9 million in property under development and $20.2 million in undeveloped land inventory.

As of September 30, 2024, our Education portfolio consisted of the following property types (owned or financed):

- 60 early childhood education center properties; and
- nine private school properties.

As of September 30, 2024, our owned Education real estate portfolio consisted of approximately 1.3 million square feet, which includes 39 thousand square feet of properties we intend to sell. The Education portfolio, excluding the properties we intend to sell, was 100% leased.

The combined owned portfolio consisted of 20.8 million square feet and was 99% leased excluding the 0.4 million square feet of properties we intend to sell.

### Challenging Economic Environment

REITs are generally experiencing heightened risks and uncertainties resulting from current challenging economic conditions, including significant volatility and negative pressure in financial and capital markets, higher cost of capital, lasting impacts of high inflation and other risks and uncertainties associated with the current economic environment. Although we intend to continue making future investments, we expect our levels of investment spending to be reduced in the near-term due to elevated costs of capital, and near-term investments will be funded primarily from cash on hand, excess cash flow, disposition proceeds and borrowing availability under our unsecured revolving credit facility, subject to maintaining our leverage levels consistent with past practice. As a result, we intend to continue to be more selective in making future investments and acquisitions until such time as economic conditions improve and our cost of capital improves.

As of September 30, 2024, as a result of the COVID-19 pandemic, we continue to recognize revenue on a cash basis for AMC and two other tenants, one of which has deferred rent from this period that is not booked as a receivable of approximately $11.5 million. We collected all deferred receivables from accrual basis tenants that were deferred due to the COVID-19 pandemic. During the nine months ended September 30, 2024 and 2023, we collected $0.6 million and $35.7 million, respectively, in deferred rent and interest from cash basis customers and from customers for which the deferred payments were not previously recognized as revenue.

### Operating Results

Our total revenue, net income available to common shareholders per diluted share and Funds From Operations As Adjusted ("FFOAA") per diluted share (a non-GAAP financial measure) are detailed below for the three and nine months ended September 30, 2024 and 2023 (in millions, except per share information):

|  | Three Months Ended September 30, 2024 | 2023 | Change | Nine Months Ended September 30, 2024 | 2023 | Change |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| Total revenue | $180.5 | $189.4 | (5)% | $520.8 | $533.7 | (2)% |
| Net income available to common shareholders per diluted share | $0.53 | $0.66 | (20)% | $1.80 | $1.45 | 24% |
| FFOAA per diluted share | $1.30 | $1.47 | (12)% | $3.64 | $4.00 | (9)% |

The major factors impacting our results for the three and nine months ended September 30, 2024, as compared to the three and nine months ended September 30, 2023 were as follows:

- The decrease in rental revenue due to a comprehensive restructuring agreement with Regal and higher deferred rental payments from cash basis tenants received in 2023;
- The effect of property acquisitions and dispositions that occurred in 2024 and 2023;
- The increase in other income and other expense related to additional operating properties;
- The decrease in impairment charges and general and administrative expense;
- The increase in equity in loss from joint ventures and the increase in impairment charges on joint ventures;
- The recognition of provision for credit losses, net for the nine months ended September 30, 2024 versus the recognition of benefit for credit losses, net for nine months ended September 30, 2023; and
- The recognition of loss on sale of real estate versus gain in sale of real estate for the three months ended September 30, 2024 versus the three months ended September 30, 2023 and the recognition of higher gain on sale of real estate for the nine months ended September 30, 2024 versus the nine months ended September 30, 2023.

For further detail on items impacting our operating results, see section below titled "Results of Operations." FFOAA is a non-GAAP financial measure. For the definitions and further details on the calculations of FFOAA and certain other non-GAAP financial measures, see the section below titled "Non-GAAP Financial Measures."

### Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires management to make estimates and assumptions in certain circumstances that affect amounts reported in the accompanying consolidated financial statements and related notes. In preparing these financial statements, management has made its best estimates and assumptions that affect the reported assets and liabilities and the reported amounts of revenues and expenses during the reporting period. The most significant assumptions and estimates relate to the valuation of real estate, accounting for real estate acquisitions, assessing the collectibility of receivables and the credit loss related to mortgage and other notes receivable. Application of these assumptions requires the exercise of judgment as to future uncertainties and, as a result, actual results could differ from these estimates. A summary of critical accounting policies and estimates is included in our 2023 Annual Report. For the nine months ended September 30, 2024, there were no changes to critical accounting policies.

### Recent Developments

### Investment Spending

Our investment spending during the nine months ended September 30, 2024 and 2023 totaled $214.6 million and $135.5 million, respectively, and is detailed below (in thousands):

*Nine Months Ended September 30, 2024*

| Operating Segment Experiential: | Total Investment Spending | New Development | Re-development | Asset Acquisition | Mortgage Notes or Notes Receivable | Investment in Joint Ventures |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| Theatres | $370 | $— | $370 | $— | $— | $— |
| Eat & Play | 31,944 | 20,963 | 797 | — | 10,184 | — |
| Attractions | 55,798 | — | 164 | 33,437 | 22,197 | — |
| Ski | 1,729 | — | — | — | 1,729 | — |
| Experiential Lodging | 7,757 | — | — | — | — | 7,757 |
| Fitness & Wellness | 115,171 | 21,756 | 37,944 | — | 55,471 | — |
| Cultural | 1,860 | — | 1,860 | — | — | — |
| **Total Experiential** | 214,629 | 42,719 | 41,135 | 33,437 | 89,581 | 7,757 |
| **Education:** |  |  |  |  |  |  |
| **Total Education** | — | — | — | — | — | — |
| **Total Investment Spending** | $214,629 | $42,719 | $41,135 | $33,437 | $89,581 | $7,757 |

*Nine Months Ended September 30, 2023*

| Operating Segment Experiential: | Total Investment Spending | New Development | Re-development | Asset Acquisition | Mortgage Notes or Notes Receivable | Investment in Joint Ventures |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| Theatres | $2,787 | $— | $2,787 | $— | $— | $— |
| Eat & Play | 19,769 | 18,607 | 1,162 | — | — | — |
| Attractions | 17,411 | — | 3,610 | — | 13,801 | — |
| Ski | 3,762 | — | — | — | 3,762 | — |
| Experiential Lodging | 13,152 | — | — | — | — | 13,152 |
| Fitness & Wellness | 73,813 | 25,561 | 1,457 | 43,770 | 3,025 | — |
| Cultural | 4,801 | — | 4,801 | — | — | — |
| **Total Experiential** | 135,495 | 44,168 | 13,817 | 43,770 | 20,588 | 13,152 |
| **Education:** |  |  |  |  |  |  |
| **Total Education** | — | — | — | — | — | — |
| **Total Investment Spending** | $135,495 | $44,168 | $13,817 | $43,770 | $20,588 | $13,152 |

The above amounts include $2.3 million and $2.5 million in capitalized interest for the nine months ended September 30, 2024 and 2023, respectively, and $114 thousand and $103 thousand in capitalized other general and administrative direct project costs for the nine months ended September 30, 2024 and 2023, respectively. Excluded from the table above is approximately $5.4 million and $7.1 million of maintenance capital expenditures and other spending for the nine months ended September 30, 2024 and 2023, respectively.

### Dispositions

During the nine months ended September 30, 2024, we completed the sales of two cultural properties, six vacant theatre properties, one leased theatre property and one vacant early childhood education center for net proceeds totaling $65.1 million. In connection with these sales, we recognized a net gain on sale totaling $16.0 million.

### Impairment Charges

During the nine months ended September 30, 2024, we reassessed the holding period of one of our theatre properties that is operated through a third-party management agreement. We determined that the carrying value of the theatre property did not exceed the sum of the undiscounted cash flows and estimated the fair value of the real estate investments of this property using an independent appraisal. Accordingly, we recognized impairment charges totaling $11.8 million for the nine months ended September 30, 2024.

During and subsequent to the nine months ended September 30, 2024, two experiential lodging properties located in St. Pete Beach, Florida that we hold as equity investments through joint ventures, were significantly damaged by two weather events. On September 26, 2024, Hurricane Helene made landfall on St. Pete Beach as a Category 3 storm and damaged the joint ventures' experiential lodging properties. On October 9, 2024, further damage was caused by Hurricane Milton. The properties will remain closed as the joint ventures continue to assess and repair damage and we do not anticipate that the properties will re-open until well into 2025. We plan to work in good faith with our joint venture partners, the non-recourse debt provider and the insurance companies to identify a path forward which we expect will result in the eventual removal of both experiential properties from our portfolio. Accordingly, we determined that our investment in these joint ventures had no fair value and was not recoverable, and during the third quarter of 2024, recognized $12.1 million in other-than-temporary impairment charges on joint ventures related to these equity investments.

### Retirement and Severance Expense

On March 1, 2024, our Executive Vice President, General Counsel and Secretary, Craig Evans, retired. Details of Mr. Evans' retirement are included in the previously disclosed Retirement and Release Agreement entered into between us and Mr. Evans. The role of General Counsel and Secretary was assumed by Paul Turvey upon Mr. Evans' retirement. For the three months ended March 31, 2024, we recorded retirement and severance expense related to Mr. Evans' retirement, as well as the departure of another employee, totaling $1.8 million, which included cash payments totaling $0.2 million and accelerated vesting of nonvested shares totaling $1.6 million.

### Capital Markets Activities

On August 22, 2024, we repaid our $136.6 million Series A unsecured private placement notes due 2024, using funds available on our $1.0 billion senior unsecured revolving credit facility.

During the nine months ended September 30, 2024, we entered into a Fourth Amended, Restated and Consolidated Credit Agreement (the "Amended Credit Agreement"). See discussion below in Liquidity and Capital Resources and Note 8 to the consolidated financial statements in this Quarterly Report on Form 10-Q for additional information.

### Results of Operations

### Three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023

### Analysis of Revenue

The following table summarizes our total revenue (dollars in thousands):

|  | Three Months Ended September 30, 2024 | 2023 | Change | Nine Months Ended September 30, 2024 | 2023 | Change |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| Minimum rent (1) | $132,828 | $151,080 | $(18,252) | $396,418 | $436,284 | $(39,866) |
| Percentage rent (2) | 5,944 | 2,096 | 3,848 | 9,817 | 6,032 | 3,785 |
| Straight-line rent (3) | 4,414 | 4,407 | 7 | 13,335 | 7,661 | 5,674 |
| Tenant reimbursements | 5,038 | 5,987 | (949) | 15,111 | 16,237 | (1,126) |
| Other rental revenue | 453 | 370 | 83 | 1,370 | 1,187 | 183 |
| Total Rental Revenue | $148,677 | $163,940 | $(15,263) | $436,051 | $467,401 | $(31,350) |
| Other income (4) | 17,419 | 14,422 | 2,997 | 43,874 | 33,879 | 9,995 |
| Mortgage and other financing income (5) | 14,411 | 11,022 | 3,389 | 40,909 | 32,407 | 8,502 |
| Total revenue | $180,507 | $189,384 | $(8,877) | $520,834 | $533,687 | $(12,853) |

(1) For the three months ended September 30, 2024 compared to the three months ended September 30, 2023, the decrease in minimum rent resulted from a decrease of $2.7 million related to the comprehensive restructuring agreement with Regal entered into on June 27, 2023, a $16.9 million decrease in deferred rental repayments from cash basis tenants, a $1.2 million decrease from property dispositions and a $0.9 million decrease from vacant properties. This decrease was partially offset by an increase in rental revenue of $1.8 million related to property acquisitions and developments completed in 2024 and 2023 and an increase in rental revenue on existing properties of $1.6 million.

During the three months ended September 30, 2024, there were no significant lease renewals on existing properties.

For the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023, the decrease in minimum rent resulted from a decrease of $11.5 million related to the comprehensive restructuring agreement with Regal entered into on June 27, 2023, a $32.7 million decrease in deferred rental repayments from cash basis tenants, a $4.6 million decrease from property dispositions and a $1.6 million decrease from vacant properties. This decrease was partially offset by an increase in rental revenue of $5.9 million related to property acquisitions and developments completed in 2024 and 2023 and an increase in rental revenue on existing properties of $4.6 million.

During the nine months ended September 30, 2024, we renewed ten lease agreements on approximately 295 thousand square feet and experienced a decrease of approximately 0.5% in rental rates and paid no leasing commissions with respect to these lease renewals.

(2) The increase in percentage rent (amounts above base rent) for the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 was due primarily to higher percentage rent recognized from our theatre tenants, one cultural property tenant, one attraction property tenant and our gaming tenant.

(3) The increase in straight-line rent for the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023 was due to property acquisitions and developments completed in 2024 and 2023 as well as straight-line rent receivable for Regal recognized during the nine months ended September 30, 2024 in connection with reestablishing accrual basis accounting for Regal at August 1, 2023.

(4) The increase in other income for the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 related primarily to an increase in operating income from the addition of five operating theatre properties in the third quarter of 2023 that were previously leased by Regal. One of these properties was closed on September 20, 2024 and is currently vacant as we prepare to sell it.

(5) The increase in mortgage and other financing income during the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 related to interest income on new mortgage notes funded in 2024 and 2023 and from additional investments on existing mortgage note receivables.

### Analysis of Expenses and Other Line Items

The following table summarizes our expenses and other line items (dollars in thousands):

|  | Three Months Ended September 30, 2024 | 2023 | Change | Nine Months Ended September 30, 2024 | 2023 | Change |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| Property operating expense | $14,611 | $14,592 | $19 | $43,958 | $42,719 | $1,239 |
| Other expense (1) | 15,631 | 13,124 | 2,507 | 43,440 | 31,235 | 12,205 |
| General and administrative expense (2) | 11,935 | 13,464 | (1,529) | 37,863 | 42,677 | (4,814) |
| Retirement and severance expense | — | — | — | 1,836 | 547 | 1,289 |
| Transaction costs | 175 | 847 | (672) | 375 | 1,153 | (778) |
| Provision (benefit) for credit losses, net | (770) | (719) | (51) | 2,371 | (407) | 2,778 |
| Impairment charges (3) | — | 20,887 | (20,887) | 11,812 | 64,672 | (52,860) |
| Depreciation and amortization | 42,795 | 42,432 | 363 | 124,738 | 127,341 | (2,603) |
| (Loss) gain on sale of real estate (4) | (3,419) | 2,550 | (5,969) | 15,989 | 1,415 | 14,574 |
| Costs associated with loan refinancing or payoff | 337 | — | 337 | 337 | — | 337 |
| Interest expense, net (5) | 32,867 | 31,208 | 1,659 | 97,338 | 94,521 | 2,817 |
| Equity in loss (income) from joint ventures (6) | 851 | (533) | 1,384 | 5,384 | 2,067 | 3,317 |
| Impairment charges on joint ventures (7) | 12,130 | — | 12,130 | 12,130 | — | 12,130 |
| Income tax (benefit) expense | (124) | 372 | (496) | 780 | 1,060 | (280) |
| Preferred dividend requirements | 6,032 | 6,032 | — | 18,104 | 18,105 | (1) |

(1) The increase in other expense for the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 related primarily to the addition of operating expense from five theatre properties that were previously leased by Regal. One of these properties was closed on September 20, 2024 and is currently vacant as we prepare to sell it.

(2) The decrease in general and administrative expense for the three months ended September 30, 2024 compared to the three months ended September 30, 2024 related primarily to a decrease in payroll and benefit costs. The decrease in general and administrative expense during the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023 related to a decrease in payroll and benefit costs, a decrease in franchise taxes due to a state legislative change that went into effect during the second quarter of 2024 as well as a decrease in professional fees, including those related to the comprehensive restructuring agreement with Regal in 2023.

(3) Impairment charges recognized during the nine months ended September 30, 2024 related to one theatre property that was operated through a third-party management agreement but, as disclosed above, was closed on September 20, 2024 and is currently vacant as we prepare to sell it. Impairment charges recognized during the three months ended September 30, 2023, related to two theatre properties that were part of a workout with a smaller theatre tenant and impairment charges recognized during the nine months ended September 30, 2023 related to these two theatre properties and eight properties surrendered by Regal not included in the new master lease.

(4) The loss on sale of real estate for the three months ended September 30, 2024 related to the sale of two theatre properties and one vacant early childhood education center. The net gain on sale of real estate for the three months ended September 30, 2023 related to the sales of two vacant theatre properties and two early childhood education centers.

The gain on sale of real estate for the nine months ended September 30, 2024 related to the sale of two cultural properties, six vacant theatre properties, one leased theatre property and one vacant early childhood education center. The net gain on sale of real estate for the nine months ended September 30, 2023 related to the sale of two vacant theatre properties, one vacant eat & play property, three vacant early childhood education centers and a land parcel.

(5) The increase in interest expense, net for the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 resulted primarily from an increase in average borrowings and an increase in our weighted average interest rate on outstanding debt due to borrowings on our unsecured revolving credit facility. This increase was also due to a decrease in interest income from short-term investments related to cash on hand.

(6) The increase in equity in loss from joint ventures for the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 primarily related to higher expenses, including insurance, depreciation and interest, at our joint ventures during the three and nine months ended September 30, 2024 as well as the impact from Hurricane Helene that damaged two hotels in St. Pete Beach, Florida as discussed above.

(7) The increase in impairment charges on joint ventures for the three and nine months ended September 30, 2024 compared to the three and nine months ended September 30, 2023 related to other-than-temporary impairments of our equity investments in two joint ventures holding two experiential lodging properties located in St. Pete Beach, Florida due to hurricane damage described above.

### Liquidity and Capital Resources

Cash and cash equivalents were $35.3 million at September 30, 2024. As of September 30, 2024, we had no uninsured deposits. In addition, we had restricted cash of $3.0 million at September 30, 2024, which related primarily to escrow deposits required for property management and debt agreements or held for potential acquisitions and redevelopments.

### Mortgage Debt, Senior Notes and Unsecured Revolving Credit Facility

At September 30, 2024, we had total debt outstanding of $2.9 billion, of which 99% was unsecured.

At September 30, 2024, we had outstanding $2.5 billion in aggregate principal amount of unsecured senior notes (excluding the private placement notes discussed below) ranging in interest rates from 3.60% to 4.95%. The notes contain various covenants, including: (i) a limitation on incurrence of any debt that would cause the ratio of our debt to adjusted total assets to exceed 60%; (ii) a limitation on incurrence of any secured debt that would cause the ratio of secured debt to adjusted total assets to exceed 40%; (iii) a limitation on incurrence of any debt that would cause our debt service coverage ratio to be less than 1.5 times; and (iv) the maintenance at all times of our total unencumbered assets such that they are not less than 150% of our outstanding unsecured debt. Interest payments on our unsecured senior notes are due semiannually.

At September 30, 2024, we had $169.0 million outstanding balance under our $1.0 billion unsecured revolving credit facility. On July 3, 2024, we amended our Third Amended, Restated and Consolidated Credit Agreement, which governs our unsecured revolving credit facility, to incorporate the Canadian Overnight Repo Rate Average (CORRA) as a replacement index rate benchmark with respect to loans denominated in Canadian Dollars (CAD) as the Canadian Dollar Offered Rate (CDOR) has been phased out.

On September 19, 2024, we entered into the Amended Credit Agreement providing for a new amended and restated senior unsecured revolving credit facility. The Amended Credit Agreement amended, restated and replaced our prior senior unsecured revolving credit facility provided under the Third Amended, Restated and Consolidated Credit Agreement. The amendments to the prior facility, among other things: (i) extended the maturity date of the revolving credit facility; (ii) generally reduced the interest rate payable on outstanding loans; (iii) eliminated the tangible net worth covenant; (iv) modified the secured debt to total assets financial covenant to permit increased secured debt if we so elect; and (v) modified and simplified the capitalization rates used to value assets under the facility.

The Amended Credit Agreement provides for an initial maximum principal amount of borrowing availability of $1.0 billion, which includes a $100.0 million letter-of-credit subfacility and a $300.0 million foreign currency revolving credit subfacility. The new credit facility contains an "accordion" feature under which we may increase the total maximum principal amount available by $1.0 billion, to a total of $2.0 billion, subject to lender consent. The new credit facility matures on October 2, 2028. We have two options to extend the maturity date of the new credit facility by an additional six months each (for a total of 12 months), subject to paying additional fees and the absence of any default. The unsecured revolving credit facility bears interest at a floating rate of SOFR plus 1.15% (based on our unsecured debt ratings and with a SOFR floor of zero), which was 5.98% at September 30, 2024. Additionally, the facility fee on the revolving credit facility is 0.25%.

In connection with entering into the Amended Credit Agreement, we incurred $9.0 million in fees that were capitalized in deferred financing costs and amortized as part of the effective yield. These fees are included in "Other assets" in the accompanying consolidated balance sheet as of September 30, 2024. During the nine months ended September 30, 2024, we also recorded a non-cash write-off of deferred financing costs (net of accumulated amortization), totaling $0.3 million to "Costs associated with loan refinancing or payoff" in connection with entering into the Amended Credit Agreement.

At September 30, 2024, we had outstanding $179.6 million of Series B senior unsecured notes that were issued in a private placement transaction and are due on August 22, 2026. At September 30, 2024, the interest rate for these Series B private placement notes was 4.56%. The private placement notes were originally issued in two tranches: Series A due 2024; and Series B due 2026. On August 22, 2024, we repaid in full the Series A notes for $136.6 million using funds available under our $1.0 billion senior unsecured revolving credit facility.

Our unsecured revolving credit facility and the private placement notes contain financial covenants or restrictions that limit our levels of consolidated debt, secured debt, investments outside certain categories, stock repurchases and dividend distributions and require us to meet certain coverage levels for fixed charges and debt service. Additionally, these debt instruments contain cross-default provisions if we default under other indebtedness exceeding certain amounts. Those cross-default thresholds vary from $50.0 million to $75.0 million, depending upon the debt instrument. We were in compliance with all financial and other covenants under our debt instruments at September 30, 2024.

Our principal investing activities are acquiring, developing and financing Experiential properties. These investing activities have generally been financed with senior unsecured notes and the proceeds from equity offerings. Our unsecured revolving credit facility and cash from operations are also used to finance the acquisition or development of properties, and to provide mortgage financing. We have and expect to continue to issue debt securities in public or private offerings. We have and may in the future assume mortgage debt in connection with property acquisitions or incur new mortgage debt on existing properties. We may also issue equity securities in connection with acquisitions. Continued growth of our real estate investments and mortgage financing portfolios will depend in part on our continued ability to access funds through additional borrowings and securities offerings and, to a lesser extent, our ability to assume debt in connection with property acquisitions. We may also fund investments with the proceeds from asset dispositions. As discussed above, due to our current elevated cost of capital, we intend to fund our investments in the near term primarily from cash on hand, excess cash flow, disposition proceeds and borrowing availability under our unsecured revolving credit facility, subject to maintaining our leverage levels consistent with past practice.

### Liquidity Requirements

Short-term liquidity requirements consist primarily of normal recurring corporate operating expenses, debt service requirements and distributions to shareholders. We have historically met these requirements primarily through cash provided by operating activities. The table below summarizes our cash flows (dollars in thousands):

|  | Nine Months Ended September 30, 2024 | 2023 |
| --- | ---: | ---: |
| Net cash provided by operating activities | $300,199 | $370,092 |
| Net cash used by investing activities | (145,642) | (97,033) |
| Net cash used by financing activities | (197,151) | (207,727) |

### Commitments

As of September 30, 2024, we had 13 development projects with commitments to fund an aggregate of approximately $144.1 million, of which approximately $31.1 million is expected to be funded in the remainder of 2024. Development costs are advanced by us in periodic draws. If we determine that construction is not being completed in accordance with the terms of the development agreement, we may discontinue funding construction draws. We have agreed to lease the properties to the operators at pre-determined rates upon completion of construction.

We have certain commitments related to our mortgage notes investments that we may be required to fund in the future. We are generally obligated to fund these commitments at the request of the borrower or upon the occurrence of events outside of our direct control. As of September 30, 2024, we had five mortgage notes with commitments totaling approximately $73.1 million, of which $20.2 million is expected to be funded in the remainder of 2024. If commitments are funded in the future, interest will be charged at rates consistent with the existing investments.

In connection with construction of our development projects and related infrastructure, certain public agencies require posting of surety bonds to guarantee that our obligations will be satisfied. These bonds expire upon the completion of the improvements or infrastructure. As of September 30, 2024, we had three surety bonds outstanding totaling $0.6 million.

### Liquidity Analysis

We currently anticipate that our cash on hand, cash from operations, funds available under our unsecured revolving credit facility and proceeds from asset dispositions will provide adequate liquidity to meet our financial commitments, including the amounts needed to fund our operations, make recurring debt service payments, allow distributions to our shareholders and avoid corporate level federal income or excise tax in accordance with REIT Internal Revenue Code requirements.

Long-term liquidity requirements consist primarily of debt maturities. We have $300.0 million of debt maturities due April 1, 2025. We currently believe that we will be able to repay, extend, refinance or otherwise settle our debt maturities as the debt comes due and that we will be able to fund our remaining commitments, as necessary. However, there can be no assurance that additional financing or capital will be available, or that terms will be acceptable or advantageous to us, particularly in light of the challenging economic environment and our elevated cost of capital.

Our primary use of cash after paying operating expenses, debt service, distributions to shareholders and funding existing commitments is in growing our investment portfolio through acquiring, developing and financing additional properties. We expect to finance these investments with borrowings under our unsecured revolving credit facility as well as debt and equity financing alternatives or proceeds from asset dispositions. If we borrow the maximum amount available under our unsecured revolving credit facility, there can be no assurance that we will be able to obtain additional or substitute investment financing. We may also assume mortgage debt in connection with property acquisitions. The availability and terms of any such financing or sales will depend upon market and other conditions.

The challenging economic environment has increased our cost of capital, which has negatively impacted our ability to make investments in the near-term. As a result, we intend to continue to be more selective in making investments, acquisitions, utilizing cash on hand, excess cash flow and borrowings under our line of credit until such time as economic conditions improve and our cost of capital returns to acceptable levels.

### Capital Structure

We believe that our shareholders are best served by a conservative capital structure. Therefore, we seek to maintain a conservative debt level on our balance sheet as measured primarily by our net debt to adjusted EBITDAre ratio (see "Non-GAAP Financial Measures" for definitions). Because adjusted EBITDAre, as defined, does not include the annualization of investments put in service, acquired or disposed of during the quarter, or the potential earnings on property under development, the annualization of percentage rent and adjustments for other items, we also look at an additional ratio that reflects these adjustments. We also seek to maintain conservative interest, fixed charge, debt service coverage and net debt to gross asset ratios (see "Non-GAAP Financial Measures" for calculations).

### 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, we calculate FFO as net 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. We have calculated FFO for all periods presented in accordance with this definition.

In addition to FFO, we present FFOAA and AFFO. FFOAA is presented by adding to FFO retirement and severance expense, transaction costs, provision (benefit) for credit losses, net, costs associated with loan refinancing or payoff, preferred share redemption costs and impairment of operating lease right-of-use assets and subtracting sale participation income, 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 and share-based compensation expense to management and Trustees, and subtracting amortization of above and below market leases, net and tenant allowances, maintenance capital expenditures (including second generation tenant improvements and leasing commissions), straight-lined rental revenue (removing the impact of straight-line ground sublease expense), the non-cash portion of mortgage and other financing income and the allocated share of joint venture non-cash items.

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 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 our FFO, FFOAA and AFFO including per share amounts for FFO and FFOAA, for the three and nine months ended September 30, 2024 and 2023 and reconciles such measures to net income available to common shareholders, the most directly comparable GAAP measure (unaudited, in thousands, except per share information):

| FFO: | Three Months Ended September 30, 2024 | 2023 | Nine Months Ended September 30, 2024 | 2023 |
| --- | ---: | ---: | ---: | ---: |
| Net income available to common shareholders of EPR Properties | $40,618 | $50,228 | $136,357 | $109,412 |
| Loss (gain) on sale of real estate | 3,419 | (2,550) | (15,989) | (1,415) |
| Impairment of real estate investments, net | — | 20,887 | 11,812 | 64,672 |
| Real estate depreciation and amortization | 42,620 | 42,224 | 124,191 | 126,718 |
| Allocated share of joint venture depreciation | 2,581 | 2,315 | 7,454 | 6,532 |
| Impairment charges on joint ventures | 12,130 | — | 12,130 | — |
| FFO available to common shareholders of EPR Properties | $101,368 | $113,104 | $275,955 | $305,919 |
| FFO available to common shareholders of EPR Properties | $101,368 | $113,104 | $275,955 | $305,919 |
| Add: Preferred dividends for Series C preferred shares | 1,938 | 1,938 | 5,814 | 5,814 |
| Add: Preferred dividends for Series E preferred shares | 1,938 | 1,938 | 5,814 | 5,814 |
| Diluted FFO available to common shareholders of EPR Properties | $105,244 | $116,980 | $287,583 | $317,547 |
| **FFOAA:** |  |  |  |  |
| FFO available to common shareholders of EPR Properties | $101,368 | $113,104 | $275,955 | $305,919 |
| Retirement and severance expense | — | — | 1,836 | 547 |
| Transaction costs | 175 | 847 | 375 | 1,153 |
| Provision (benefit) for credit losses, net | (770) | (719) | 2,371 | (407) |
| Costs associated with loan refinancing or payoff | 337 | — | 337 | — |
| Deferred income tax benefit | (728) | (76) | (1,254) | (258) |
| FFOAA available to common shareholders of EPR Properties | $100,382 | $113,156 | $279,620 | $306,954 |
| FFOAA available to common shareholders of EPR Properties | $100,382 | $113,156 | $279,620 | $306,954 |
| Add: Preferred dividends for Series C preferred shares | 1,938 | 1,938 | 5,814 | 5,814 |
| Add: Preferred dividends for Series E preferred shares | 1,938 | 1,938 | 5,814 | 5,814 |
| Diluted FFOAA available to common shareholders of EPR Properties | $104,258 | $117,032 | $291,248 | $318,582 |

40

| AFFO: | Three Months Ended September 30, 2024 | 2023 | Nine Months Ended September 30, 2024 | 2023 |
| --- | ---: | ---: | ---: | ---: |
| FFOAA available to common shareholders of EPR Properties | $100,382 | $113,156 | $279,620 | $306,954 |
| Non-real estate depreciation and amortization | 175 | 208 | 547 | 623 |
| Deferred financing fees amortization | 2,211 | 2,170 | 6,657 | 6,449 |
| Share-based compensation expense to management and trustees | 3,264 | 4,354 | 10,494 | 13,153 |
| Amortization of above and below market leases, net and tenant allowances | (84) | (182) | (252) | (456) |
| Maintenance capital expenditures (1) | (2,561) | (1,753) | (5,437) | (7,384) |
| Straight-lined rental revenue | (4,414) | (4,407) | (13,335) | (7,661) |
| Straight-lined ground sublease expense | 20 | 77 | 77 | 1,043 |
| Non-cash portion of mortgage and other financing income | (396) | (290) | (1,813) | (553) |
| Allocated share of joint venture non-cash items | 712 | — | 712 | — |
| AFFO available to common shareholders of EPR Properties | $99,309 | $113,333 | $277,270 | $312,168 |
| AFFO available to common shareholders of EPR Properties | $99,309 | $113,333 | $277,270 | $312,168 |
| Add: Preferred dividends for Series C preferred shares | 1,938 | 1,938 | 5,814 | 5,814 |
| Add: Preferred dividends for Series E preferred shares | 1,938 | 1,938 | 5,814 | 5,814 |
| Diluted AFFO available to common shareholders of EPR Properties | $103,185 | $117,209 | $288,898 | $323,796 |
| FFO per common share: |  |  |  |  |
| Basic | $1.34 | $1.50 | $3.65 | $4.07 |
| Diluted | 1.31 | 1.47 | 3.60 | 3.99 |
| FFOAA per common share: |  |  |  |  |
| Basic | $1.33 | $1.50 | $3.70 | $4.08 |
| Diluted | 1.30 | 1.47 | 3.64 | 4.00 |
| Shares used for computation (in thousands): |  |  |  |  |
| Basic | 75,723 | 75,325 | 75,604 | 75,236 |
| Diluted | 76,108 | 75,816 | 75,945 | 75,655 |
| Weighted average shares outstanding-diluted EPS | 76,108 | 75,816 | 75,945 | 75,655 |
| Effect of dilutive Series C preferred shares | 2,319 | 2,287 | 2,310 | 2,279 |
| Effect of dilutive Series E preferred shares | 1,664 | 1,663 | 1,664 | 1,663 |
| Adjusted weighted average shares outstanding-diluted Series C and Series E | 80,091 | 79,766 | 79,919 | 79,597 |
| **Other financial information:** |  |  |  |  |
| Dividends per common share | $0.855 | $0.825 | $2.545 | $2.475 |

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

The effect of the conversion of our convertible preferred shares is calculated using the if-converted method and the conversion, which results in the most dilution is included in the computation of per share amounts. The conversion of the 5.75% Series C cumulative convertible preferred shares and the 9.00% Series E cumulative convertible preferred shares would be dilutive to FFO, FFOAA and AFFO per share for the three and nine months ended September 30, 2024 and September 30, 2023. Therefore, the additional common shares that would result from the conversion and the corresponding add-back of the preferred dividends declared on those shares are included in the calculation of diluted FFO and FFOAA per share and would be included in a calculation of AFFO per share.

### 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. We believe this calculation constitutes a beneficial supplemental non-GAAP financial disclosure to investors in understanding our financial condition. Our 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 us. We believe that investors commonly use versions of this calculation in a similar manner. Our 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 Ratio

Net Debt to Gross Assets Ratio is a supplemental measure derived from non-GAAP financial measures that we use to evaluate capital structure and the magnitude of debt to gross assets. We believe that investors commonly use versions of this ratio in a similar manner. Our method of calculating the Net Debt to Gross Assets Ratio 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, we calculate EBITDAre as net 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 because it can help facilitate comparisons of operating performance between periods and with other REITs. Our 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 our 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 because it is an informative measure to use in computing various financial ratios to evaluate the Company. We define Adjusted EBITDAre as EBITDAre (defined above) for the quarter excluding sale participation income, gain on insurance recovery, retirement and severance expense, transaction costs, provision (benefit) for credit losses, net, impairment losses on operating lease right-of-use assets and prepayment fees.

Our 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 our operations or cash flows or liquidity as defined by GAAP.

### Net Debt to Adjusted EBITDAre Ratio

Net Debt to Adjusted EBITDAre Ratio is a supplemental measure derived from non-GAAP financial measures that we use to evaluate our capital structure and the magnitude of our debt against our operating performance. We believe that investors commonly use versions of this ratio in a similar manner. In addition, financial institutions use versions of this ratio in connection with debt agreements to set pricing and covenant limitations. Our method of calculating the Net Debt to Adjusted EBITDAre Ratio may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

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

| Net Debt: | September 30, 2024 | 2023 |
| --- | ---: | ---: |
| Debt | $2,852,970 | $2,814,497 |
| Deferred financing costs, net | 20,622 | 26,732 |
| Cash and cash equivalents | (35,328) | (172,953) |
| Net Debt | $2,838,264 | $2,668,276 |
| **Gross Assets:** |  |  |
| Total Assets | $5,689,162 | $5,719,377 |
| Accumulated depreciation | 1,546,509 | 1,400,642 |
| Cash and cash equivalents | (35,328) | (172,953) |
| Gross Assets | $7,200,343 | $6,947,066 |
| Debt to Total Assets Ratio | 50% | 49% |
| Net Debt to Gross Assets Ratio | 39% | 38% |
|  | **Three Months Ended September 30,** |  |
|  | **2024** | **2023** |
| **EBITDAre and Adjusted EBITDAre:** |  |  |
| Net income | $46,650 | $56,260 |
| Interest expense, net | 32,867 | 31,208 |
| Income tax (benefit) expense | (124) | 372 |
| Depreciation and amortization | 42,795 | 42,432 |
| Loss (gain) on sale of real estate | 3,419 | (2,550) |
| Impairment of real estate investments, net | — | 20,887 |
| Costs associated with loan refinancing or payoff | 337 | — |
| Allocated share of joint venture depreciation | 2,581 | 2,315 |
| Allocated share of joint venture interest expense | 2,587 | 2,164 |
| Impairment charges on joint ventures | 12,130 | — |
| EBITDAre | $143,242 | $153,088 |
| Transaction costs | 175 | 847 |
| Provision (benefit) for credit losses, net | (770) | (719) |
| Adjusted EBITDAre (for the quarter) | $142,647 | $153,216 |
| Adjusted EBITDAre (annualized) (1) | $570,588 | $612,864 |
| Net Debt/Adjusted EBITDAre Ratio | 5.0 | 4.4 |
| (1) Adjusted EBITDA for the quarter is multiplied by four to calculate an annual amount but does not include the annualization of investments put in service, acquired or disposed of during the quarter, as well as the potential earnings on property under development, the annualization of percent rent and participating interest and adjustments for other items. |  |  |

44

### 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 and related accrued interest receivable, net, 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 assets (computed in accordance with GAAP) to total investments is included in the following table (unaudited, in thousands):

|  | September 30, 2024 | December 31, 2023 |
| --- | ---: | ---: |
| Total assets | $5,689,162 | $5,700,885 |
| Operating lease right-of-use assets | (175,451) | (186,628) |
| Cash and cash equivalents | (35,328) | (78,079) |
| Restricted cash | (2,992) | (2,902) |
| Accounts receivable | (79,726) | (63,655) |
| Add: accumulated depreciation on real estate investments | 1,546,509 | 1,435,683 |
| Add: accumulated amortization on intangible assets (1) | 31,545 | 30,589 |
| Prepaid expenses and other current assets (1) | (37,630) | (22,718) |
| Total investments | $6,936,089 | $6,813,175 |
| Total Investments: |  |  |
| Real estate investments, net of accumulated depreciation | $4,534,450 | $4,537,359 |
| Add back accumulated depreciation on real estate investments | 1,546,509 | 1,435,683 |
| Land held for development | 20,168 | 20,168 |
| Property under development | 76,913 | 131,265 |
| Mortgage notes and related accrued interest receivable, net | 657,636 | 569,768 |
| Investment in joint ventures | 32,426 | 49,754 |
| Intangible assets, gross (1) | 64,544 | 65,299 |
| Notes receivable and related accrued interest receivable, net (1) | 3,443 | 3,879 |
| Total investments | $6,936,089 | $6,813,175 |
| (1) Included in "Other assets" in the accompanying consolidated balance sheet. Other assets include the following: |  |  |
|  | **September 30, 2024** | **December 31, 2023** |
| Intangible assets, gross | $64,544 | $65,299 |
| Less: accumulated amortization on intangible assets | (31,545) | (30,589) |
| Notes receivable and related accrued interest receivable, net | 3,443 | 3,879 |
| Prepaid expenses and other current assets | 37,630 | 22,718 |
| Total other assets | $74,072 | $61,307 |

### Impact of Recently Issued Accounting Standards

See Note 2 to the consolidated financial statements included in this Quarterly Report on Form 10-Q for additional information on the impact of recently issued accounting standards on our business.

## Market risk

As filed, 5,453 characters.

We are exposed to market risks, primarily relating to potential losses due to changes in interest rates and foreign currency exchange rates. We seek to mitigate the effects of fluctuations in interest rates by matching the term of new investments with new long-term fixed rate borrowings whenever possible. As of September 30, 2024, we had a $1.0 billion unsecured revolving credit facility with $169.0 million outstanding. We also had a $25.0 million bond that bears interest at a floating rate but has been fixed through an interest rate swap agreement.

As of September 30, 2024, we had a 65% investment interest in two unconsolidated real estate joint ventures related to two experiential lodging properties located in St. Pete Beach, Florida. At September 30, 2024, the joint ventures had a secured mortgage loan with an outstanding balance of $105.0 million. The mortgage loan bears interest at SOFR plus 3.65%, with monthly interest payments required. The joint venture includes an interest rate cap agreement to limit the variable portion of the interest rate (SOFR) on this note to 3.5% from June 1, 2024 to December 1, 2024.

We are subject to risks associated with debt financing, including the risk that existing indebtedness may not be refinanced or that the terms of such refinancing may not be as favorable as the terms of current indebtedness. The majority of our borrowings are subject to contractual agreements or mortgages, which limit the amount of indebtedness we may incur. Accordingly, if we are unable to raise additional equity or borrow money due to these limitations or otherwise, our ability to make additional real estate investments may be limited.

We are exposed to foreign currency risk against our functional currency, the U.S. dollar, on our six Canadian properties and the rents received from tenants of the properties are payable in CAD. To hedge our CAD denominated cash flows and our net investment in our six Canadian properties, we entered into cross-currency swaps designated as cash flow hedges and foreign currency forwards designated as net investment hedges as further described below.

### Cash Flow Hedges of Interest Rate Risk

To hedge our interest rate risk, we entered into an interest rate swap agreement on our variable rate secured bonds with a notional amount of $25.0 million. The interest rate cap agreement limits the variable portion of the interest rate (SOFR) on this bond to 2.5325% until September 30, 2026.

### Cash Flow Hedges of Foreign Exchange Risk-Cross Currency Swaps

We entered into three USD-CAD cross-currency swaps that became effective July 1, 2022, mature on October 1, 2024, and have a total fixed original notional value of $150.0 million CAD and $118.7 million USD. The net effect of these swaps provides a fixed exchange rate of $1.26 CAD per USD on approximately $10.8 million annual CAD denominated cash flows.

We entered into two USD-CAD cross-currency swaps that became effective May 1, 2022, mature on October 1, 2024 and have a total fixed notional value of $200.0 million CAD and $156.0 million USD. The net effect of these swaps provides a fixed exchange rate of $1.28 CAD per USD on approximately $4.5 million of annual CAD denominated cash flows.

We entered into three USD-CAD cross-currency swaps that became effective June 1, 2022, mature on December 1, 2024 and have a total fixed notional value of $90.0 million CAD and $69.5 million USD. The net effect of these swaps provides a fixed exchange rate of $1.30 CAD per USD on approximately $8.1 million of annual CAD denominated cash flows.

On September 17, 2024, we entered into six USD-CAD cross-currency swaps that will be effective October 1, 2024 with a total fixed original notional value of $170.0 million CAD and $125.0 million USD. The net effect of these swaps is to lock in an exchange rate of $1.35 CAD per USD on approximately $15.3 million annual CAD denominated cash flows through December 2026.

Additionally, on September 17, 2024, we entered into two USD-CAD cross-currency swaps that will be effective December 1, 2024 with a total fixed original notional value of $90.0 million CAD and $66.2 million USD. The net effect of these swaps is to lock in an exchange rate of $1.35 CAD per USD on approximately $8.1 million annual CAD denominated cash flows through December 2026.

### Net Investment Hedges - Foreign Currency Forward Contracts

We entered into two forward contracts that became effective December 13, 2023 with a fixed notional value of $200.0 million CAD and $148.3 million USD with a settlement date of October 1, 2025. The exchange rate of these forward contracts is approximately $1.35 CAD per USD.

We entered into a forward contract that became effective December 13, 2023 with a fixed notional value of $90.0 million CAD and $66.8 million USD with a settlement date of December 1, 2025. The exchange rate of this forward contract is approximately $1.35 CAD per USD.

For foreign currency derivatives designated as net investment hedges, the change in the fair value of the derivatives are reported in AOCI as part of the cumulative translation adjustment. Amounts are reclassified out of AOCI into earnings when the hedged net investment is either sold or substantially liquidated.

See Note 10 to the consolidated financial statements included in this Quarterly Report on Form 10-Q for additional information on our derivative financial instruments and hedging activities.

## Controls and procedures

As filed, 2,757 characters.

### Evaluation of disclosures controls and procedures

As of September 30, 2024, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act. Based upon and as of the date of that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed by us in reports we file or submit under the Exchange Act is (1) recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms, and (2) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

### Limitations on the effectiveness of controls

Our disclosure controls were designed to provide reasonable assurance that the controls and procedures would meet their objectives. Our management, including the Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls will prevent all error and all fraud. A control system, no matter how well designed and operated, can provide only reasonable assurance of achieving the designed control objectives and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusions of two or more people, or by management override of the control. Because of the inherent limitations in a cost-effective, maturing control system, misstatements due to error or fraud may occur and not be detected.

### Change in internal controls

There have not been any changes in the Company's internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter of the fiscal year to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

## Risk factors

As filed, 252 characters.

There have been no material changes to the risk factors associated with our business previously disclosed in Item 1A - "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 filed with the SEC on February 29, 2024.

Filed Oct 31, 2024.
Source: SEC EDGAR, the filing index for accession 0001045450-24-000086. Last ingested by Listed: Oct 29, 2026, 09:25 ET. No prices; not investment advice.