EPR Properties
NYSE:EPR
Income Statement
Earnings Waterfall
EPR Properties
Revenue
|
701.5m
USD
|
Cost of Revenue
|
-38.6m
USD
|
Gross Profit
|
663m
USD
|
Operating Expenses
|
-293.5m
USD
|
Operating Income
|
369.5m
USD
|
Other Expenses
|
-215.5m
USD
|
Net Income
|
154m
USD
|
Income Statement
EPR Properties
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
350
N/A
|
359
+3%
|
370
+3%
|
385
+4%
|
395
+2%
|
404
+2%
|
414
+2%
|
421
+2%
|
440
+5%
|
457
+4%
|
474
+4%
|
493
+4%
|
504
+2%
|
533
+6%
|
559
+5%
|
518
-7%
|
544
+5%
|
599
+10%
|
624
+4%
|
640
+2%
|
635
-1%
|
594
-6%
|
587
-1%
|
651
+11%
|
652
+0%
|
597
-8%
|
491
-18%
|
415
-16%
|
376
-9%
|
394
+5%
|
470
+19%
|
532
+13%
|
577
+9%
|
612
+6%
|
634
+4%
|
658
+4%
|
672
+2%
|
684
+2%
|
712
+4%
|
706
-1%
|
702
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(25)
|
(25)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(23)
|
(23)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(31)
|
(33)
|
(34)
|
(35)
|
(30)
|
(31)
|
(33)
|
(34)
|
(36)
|
(33)
|
(34)
|
(34)
|
(34)
|
(37)
|
(37)
|
(37)
|
(34)
|
(32)
|
(31)
|
(31)
|
(31)
|
(30)
|
(30)
|
(30)
|
(31)
|
(39)
|
|
Gross Profit |
325
N/A
|
334
+3%
|
345
+3%
|
360
+4%
|
370
+3%
|
379
+3%
|
389
+3%
|
398
+2%
|
418
+5%
|
435
+4%
|
452
+4%
|
471
+4%
|
480
+2%
|
509
+6%
|
535
+5%
|
487
-9%
|
512
+5%
|
566
+11%
|
590
+4%
|
610
+3%
|
604
-1%
|
562
-7%
|
554
-1%
|
615
+11%
|
618
+1%
|
563
-9%
|
457
-19%
|
381
-17%
|
338
-11%
|
357
+6%
|
433
+21%
|
498
+15%
|
545
+10%
|
582
+7%
|
604
+4%
|
627
+4%
|
642
+2%
|
654
+2%
|
682
+4%
|
674
-1%
|
663
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(92)
|
(90)
|
(98)
|
(102)
|
(107)
|
(118)
|
(121)
|
(129)
|
(137)
|
(139)
|
(146)
|
(154)
|
(157)
|
(164)
|
(173)
|
(167)
|
(211)
|
(209)
|
(212)
|
(223)
|
(217)
|
(238)
|
(302)
|
(322)
|
(334)
|
(326)
|
(274)
|
(261)
|
(250)
|
(248)
|
(258)
|
(282)
|
(291)
|
(299)
|
(295)
|
(279)
|
(280)
|
(285)
|
(292)
|
(297)
|
(293)
|
|
Selling, General & Administrative |
(28)
|
(30)
|
(30)
|
(30)
|
(32)
|
(36)
|
(37)
|
(39)
|
(39)
|
(37)
|
(41)
|
(45)
|
(47)
|
(47)
|
(47)
|
(44)
|
(46)
|
(48)
|
(49)
|
(53)
|
(63)
|
(75)
|
(86)
|
(95)
|
(90)
|
(83)
|
(78)
|
(72)
|
(71)
|
(72)
|
(72)
|
(71)
|
(75)
|
(77)
|
(77)
|
(81)
|
(81)
|
(83)
|
(84)
|
(84)
|
(77)
|
|
Depreciation & Amortization |
(56)
|
(59)
|
(64)
|
(67)
|
(71)
|
(77)
|
(83)
|
(90)
|
(96)
|
(100)
|
(104)
|
(108)
|
(110)
|
(117)
|
(124)
|
(121)
|
(131)
|
(135)
|
(139)
|
(138)
|
(137)
|
(138)
|
(141)
|
(159)
|
(167)
|
(170)
|
(171)
|
(170)
|
(167)
|
(165)
|
(165)
|
(164)
|
(163)
|
(164)
|
(163)
|
(164)
|
(165)
|
(168)
|
(169)
|
(168)
|
(167)
|
|
Other Operating Expenses |
(7)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(34)
|
(26)
|
(24)
|
(32)
|
(17)
|
(25)
|
(75)
|
(68)
|
(78)
|
(73)
|
(26)
|
(18)
|
(11)
|
(11)
|
(21)
|
(47)
|
(52)
|
(58)
|
(55)
|
(34)
|
(35)
|
(35)
|
(39)
|
(45)
|
(49)
|
|
Operating Income |
233
N/A
|
244
+5%
|
248
+2%
|
259
+4%
|
263
+2%
|
262
0%
|
268
+2%
|
269
+0%
|
281
+5%
|
296
+5%
|
306
+3%
|
317
+4%
|
323
+2%
|
345
+7%
|
361
+5%
|
320
-11%
|
300
-6%
|
356
+19%
|
378
+6%
|
387
+2%
|
387
+0%
|
324
-16%
|
252
-22%
|
294
+17%
|
284
-3%
|
237
-17%
|
183
-23%
|
120
-35%
|
89
-26%
|
110
+24%
|
175
+59%
|
216
+24%
|
255
+18%
|
283
+11%
|
309
+9%
|
348
+13%
|
361
+4%
|
369
+2%
|
390
+6%
|
377
-3%
|
369
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(75)
|
(75)
|
(76)
|
(80)
|
(79)
|
(78)
|
(78)
|
(79)
|
(84)
|
(87)
|
(90)
|
(97)
|
(104)
|
(114)
|
(125)
|
(133)
|
(137)
|
(138)
|
(132)
|
(130)
|
(129)
|
(131)
|
(140)
|
(142)
|
(143)
|
(148)
|
(153)
|
(162)
|
(168)
|
(167)
|
(161)
|
(153)
|
(146)
|
(138)
|
(133)
|
(133)
|
(133)
|
(134)
|
(132)
|
(132)
|
(133)
|
|
Non-Reccuring Items |
3
|
3
|
3
|
1
|
(17)
|
(17)
|
(17)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(1)
|
0
|
(19)
|
(19)
|
(35)
|
(19)
|
(0)
|
(2)
|
(5)
|
(5)
|
(63)
|
(79)
|
(123)
|
(119)
|
(58)
|
(29)
|
19
|
12
|
(1)
|
(12)
|
(39)
|
(35)
|
(69)
|
(89)
|
(69)
|
(73)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
24
|
24
|
24
|
24
|
(0)
|
2
|
4
|
5
|
7
|
31
|
30
|
42
|
40
|
15
|
16
|
3
|
3
|
2
|
1
|
4
|
5
|
5
|
4
|
50
|
50
|
51
|
51
|
18
|
18
|
0
|
17
|
1
|
0
|
(0)
|
2
|
(2)
|
16
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
162
N/A
|
172
+6%
|
175
+2%
|
180
+3%
|
190
+6%
|
189
0%
|
196
+4%
|
195
-1%
|
198
+1%
|
212
+7%
|
219
+3%
|
226
+3%
|
227
+0%
|
252
+11%
|
258
+2%
|
228
-12%
|
203
-11%
|
214
+6%
|
243
+13%
|
224
-8%
|
242
+8%
|
194
-20%
|
110
-43%
|
152
+37%
|
140
-8%
|
31
-78%
|
(45)
N/A
|
(115)
-155%
|
(148)
-28%
|
(64)
+56%
|
36
N/A
|
100
+181%
|
139
+39%
|
161
+16%
|
180
+12%
|
177
-1%
|
193
+9%
|
166
-14%
|
171
+3%
|
175
+2%
|
180
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
13
|
12
|
11
|
(4)
|
(12)
|
(3)
|
(2)
|
(1)
|
8
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
2
|
3
|
3
|
3
|
(16)
|
(17)
|
(18)
|
(20)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
175
|
184
|
186
|
176
|
178
|
186
|
194
|
194
|
206
|
212
|
220
|
225
|
225
|
250
|
256
|
225
|
201
|
212
|
241
|
222
|
241
|
196
|
113
|
155
|
143
|
34
|
(61)
|
(132)
|
(166)
|
(84)
|
34
|
99
|
137
|
160
|
178
|
176
|
192
|
164
|
170
|
173
|
178
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
159
N/A
|
167
+5%
|
166
0%
|
156
-6%
|
155
0%
|
163
+5%
|
171
+5%
|
171
+0%
|
182
+7%
|
188
+4%
|
196
+4%
|
201
+3%
|
201
0%
|
226
+13%
|
232
+2%
|
234
+1%
|
210
-10%
|
221
+5%
|
250
+13%
|
243
-3%
|
279
+15%
|
254
-9%
|
196
-23%
|
178
-9%
|
150
-16%
|
20
-86%
|
(100)
N/A
|
(156)
-57%
|
(190)
-22%
|
(108)
+43%
|
10
N/A
|
74
+652%
|
113
+52%
|
136
+20%
|
154
+14%
|
152
-1%
|
168
+10%
|
140
-16%
|
146
+4%
|
149
+2%
|
154
+3%
|
|
EPS (Diluted) |
3.01
N/A
|
3.11
+3%
|
3.09
-1%
|
2.86
-7%
|
2.7
-6%
|
2.86
+6%
|
2.94
+3%
|
2.92
-1%
|
2.9
-1%
|
2.95
+2%
|
3.07
+4%
|
3.17
+3%
|
3.15
-1%
|
3.09
-2%
|
3.14
+2%
|
3.28
+4%
|
2.82
-14%
|
2.96
+5%
|
3.35
+13%
|
3.26
-3%
|
3.72
+14%
|
3.32
-11%
|
2.52
-24%
|
2.31
-8%
|
1.91
-17%
|
0.26
-86%
|
-1.33
N/A
|
-2.05
-54%
|
-2.54
-24%
|
-1.45
+43%
|
0.13
N/A
|
1
+669%
|
1.51
+51%
|
1.81
+20%
|
2.06
+14%
|
2.03
-1%
|
2.23
+10%
|
1.86
-17%
|
1.93
+4%
|
1.97
+2%
|
2.03
+3%
|