8-K - EPR - Equibles

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 27, 2021

EPR Properties

(Exact name of registrant as specified in its charter)

Maryland	001-13561	43-1790877
(State or other jurisdiction of<br>incorporation)	(Commission<br>File Number)	(I.R.S. Employer<br>Identification No.)		909 Walnut Street,		Suite 200
---	---	---	---
Kansas City,	Missouri		64106
(Address of principal executive offices) (Zip Code)					(816)	472-1700
---	---

(Registrant’s telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | | --- | --- || ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | | --- | --- || ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | | --- | --- || ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | | --- | --- |

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading symbol(s)	Name of each exchange on which registered
Common shares, par value $0.01 per share	EPR	New York Stock Exchange
5.75% Series C cumulative convertible preferred shares, par value $0.01 per share	EPR PrC	New York Stock Exchange
9.00% Series E cumulative convertible preferred shares, par value $0.01 per share	EPR PrE	New York Stock Exchange
5.75% Series G cumulative redeemable preferred shares, par value $0.01 per share	EPR PrG	New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Item 2.02 Results of Operations and Financial Condition.

On July 27, 2021, the Company announced its results of operations and financial condition for the second quarter and six months ended June 30, 2021. The public announcement was made by means of a press release, the text of which is set forth in Exhibit 99.1 hereto and is hereby incorporated by reference herein.

In addition, on July 27, 2021, the Company made available on its website an investor slide presentation and supplemental operating and financial data for the second quarter and six months ended June 30, 2021, the text of which are set forth in Exhibits 99.2 and 99.3 hereto, respectively, and are hereby incorporated by reference herein.

The information set forth in Item 2.02 of this Current Report on Form 8-K, including Exhibits 99.1, 99.2 and 99.3, is being “furnished” and shall not be deemed “filed” for the purposes of or otherwise subject to liabilities under Section 18 of the Securities Exchange Act of 1934, as amended, and shall not be deemed to be incorporated by reference into the filings of the Company under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.

Item 9.01 Financial Statements and Exhibits.

Exhibit<br>No.	Description
99.1	Press Release dated July 27, 2021 issued by EPR Properties announcing its results of operations and financial condition for the second quarter and six months ended June 30, 2021.
99.2	Investor slide presentation for the second quarter and six months ended June 30, 2021, made available by EPR Properties on July 27, 2021.
99.3	Supplemental Operating and Financial Data for the second quarter and six months ended June 30, 2021, made available by EPR Properties on July 27, 2021.
104	Cover Page Interactive Data File (embedded within the Inline XBRL document)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

EPR PROPERTIES
By:	/s/ Mark A. Peterson
	Mark A. Peterson
	Executive Vice President, Treasurer and Chief Financial<br>Officer

Date: July 27, 2021

Document

Exhibit 99.1

EPR PROPERTIES REPORTS SECOND QUARTER 2021 RESULTS

Kansas City, MO, July 27, 2021 -- EPR Properties (NYSE:EPR) today announced operating results for the second quarter and six months ended June 30, 2021 (dollars in thousands, except per share data):

	Three Months Ended June 30,				Six Months Ended June 30,
	2021		2020		2021		2020
Total revenue	$	125,362	$	106,360	$	237,127	$	257,372
Net income (loss) available to common shareholders	12,519		(68,999)		9,865		(37,915)
Net income (loss) available to common shareholders per diluted common share	0.17		(0.90)		0.13		(0.49)
Funds From Operations as adjusted (FFOAA) (1)	50,642		31,418		86,247		107,344
FFOAA per diluted common share (1)	0.68		0.41		1.15		1.39
Adjusted Funds From Operations (AFFO) (1)	53,006		33,313		91,932		123,380
AFFO per diluted common share (1)	0.71		0.44		1.23		1.59
(1) a non-GAAP financial measure

Second Quarter Company Headlines

•Early Termination of Covenant Relief Period - Due to favorable performance during the second quarter of 2021, and the expectation of continued improvement going forward, the Company elected early termination of the covenant relief period relating to its Consolidated Credit Agreement and certain private placement notes.

•Resumption of Monthly Cash Dividend to Common Shareholders - The Company announced a monthly cash dividend of $0.25 per common share payable on August 16, 2021 to shareholders of record on July 30, 2021.

•Quarterly Collections Continue to Increase - Cash collections from customers continue to improve and were approximately 85% of contractual cash revenue for the second quarter of 2021 (an increase from 82% previously reported due to subsequent collections). In addition, year-to-date through July 26, 2021, the Company collected $48.9 million of deferred rent and interest from accrual basis tenants and borrowers that reduced receivables.

•Property Openings Near 100% - As of July 26, 2021, approximately 99% of the Company's theatre and 100% of the Company's non-theatre locations were open, excluding normal seasonal closings.

•Strong Liquidity Position - As of June 30, 2021, the Company had cash on hand of $509.8 million and no borrowings on its $1.0 billion unsecured revolving credit facility.

CEO Comments

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

COVID-19 Response and Update

Early Termination of Covenant Relief Period

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

The Company’s election to terminate the covenant relief period early means that, effective July 13, 2021, the interest rates on the debt returned to the previous levels defined in the agreements resulting in a reduction of approximately 100 basis points on the revolving credit facility and term loan, and 125 basis points on the private placement notes – in each case based on the

Company's unsecured debt ratings. By terminating the covenant relief period, the Company was also released from certain restrictions under these credit facilities, including restrictions on investments, capital expenditures, incurrences of indebtedness, payment of dividends or other distributions and stock repurchases, and maintenance of a minimum liquidity amount.

Dividend Information

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

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

Collections and Property Openings

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

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

Strong Liquidity Position

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

Portfolio Update

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

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

•177 theatre properties;

•57 eat & play properties (including seven theatres located in entertainment districts);

•18 attraction properties;

•13 ski properties;

•seven experiential lodging properties;

•one gaming property;

•three cultural properties; and

•seven fitness & wellness properties.

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

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

•65 early childhood education center properties; and

•nine private school properties.

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

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

Investment Update

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

Capital Recycling

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

Guidance

(Dollars in millions, except per share data):

Measure	2021 Guidance
Net income available to common shareholders per diluted common share	$	0.65	to	$	0.79
FFOAA per diluted common share	$	2.76	to	$	2.86
Disposition proceeds	$	40.0	to	$	50.0

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

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

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

Conference Call Information

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

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

Quarterly Supplemental

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

EPR Properties

Consolidated Statements of Income (Loss)

(Unaudited, dollars in thousands except per share data)

	Three Months Ended June 30,				Six Months Ended June 30,
	2021		2020		2021		2020
Rental revenue	$	115,883	$	97,531	$	218,497	$	232,574
Other income	1,033		416		1,711		7,989
Mortgage and other financing income	8,446		8,413		16,919		16,809
Total revenue	125,362		106,360		237,127		257,372
Property operating expense	14,678		15,329		29,991		28,422
Other expense	3,025		2,798		5,577		12,332
General and administrative expense	11,376		10,432		22,712		21,420
Costs associated with loan refinancing or payoff	—		820		241		820
Interest expense, net	38,312		38,340		77,506		73,093
Transaction costs	662		771		1,210		1,846
Credit loss (benefit) expense	(2,819)		3,484		(5,581)		4,676
Impairment charges	—		51,264		—		51,264
Depreciation and amortization	40,538		42,450		80,864		86,260
Income (loss) before equity in loss from joint ventures and other items	19,590		(59,328)		24,607		(22,761)
Equity in loss from joint ventures	(1,151)		(1,724)		(2,582)		(2,144)
Impairment charges on joint ventures	—		(3,247)		—		(3,247)
Gain on sale of real estate	511		22		712		242
Income (loss) before income taxes	18,950		(64,277)		22,737		(27,910)
Income tax (expense) benefit	(398)		1,312		(805)		2,063
Net income (loss)	18,552		(62,965)		21,932		(25,847)
Preferred dividend requirements	(6,033)		(6,034)		(12,067)		(12,068)
Net income (loss) available to common shareholders of EPR Properties	$	12,519	$	(68,999)	$	9,865	$	(37,915)
Net income (loss) available to common shareholders of EPR Properties per share:
Basic	$	0.17	$	(0.90)	$	0.13	$	(0.49)
Diluted	$	0.17	$	(0.90)	$	0.13	$	(0.49)
Shares used for computation (in thousands):
Basic	74,781		76,310		74,704		77,388
Diluted	74,870		76,310		74,772		77,388

EPR Properties

Condensed Consolidated Balance Sheets

(Unaudited, dollars in thousands)

	June 30, 2021		December 31, 2020
Assets
Real estate investments, net of accumulated depreciation of $1,130,409 and $1,062,087 at June 30, 2021 and December 31, 2020, respectively	$	4,834,652	$	4,851,302
Land held for development	23,225		23,225
Property under development	35,082		57,630
Operating lease right-of-use assets	179,354		163,766
Mortgage notes and related accrued interest receivable	366,064		365,628
Investment in joint ventures	27,476		28,208
Cash and cash equivalents	509,836		1,025,577
Restricted cash	3,570		2,433
Accounts receivable	91,319		116,193
Other assets	71,634		70,223
Total assets	$	6,142,212	$	6,704,185
Liabilities and Equity
Accounts payable and accrued liabilities	$	103,778	$	105,379
Operating lease liabilities	217,575		202,223
Dividends payable	6,087		6,070
Unearned rents and interest	79,992		65,485
Debt	3,081,485		3,694,443
Total liabilities	3,488,917		4,073,600
Total equity	$	2,653,295	$	2,630,585
Total liabilities and equity	$	6,142,212	$	6,704,185

Non-GAAP Financial Measures

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

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

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

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

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

EPR Properties

Reconciliation of Non-GAAP Financial Measures

(Unaudited, dollars in thousands except per share data)

	Three Months Ended June 30,				Six Months Ended June 30,
	2021		2020		2021		2020
FFO:
Net income (loss) available to common shareholders of EPR Properties	$	12,519	$	(68,999)	$	9,865	$	(37,915)
Gain on sale of real estate	(511)		(22)		(712)		(242)
Impairment of real estate investments, net (1)	—		36,255		—		36,255
Real estate depreciation and amortization	40,332		42,151		80,441		85,676
Allocated share of joint venture depreciation	459		378		813		761
Impairment charges on joint ventures	—		3,247		—		3,247
FFO available to common shareholders of EPR Properties	$	52,799	$	13,010	$	90,407	$	87,782
FFOAA:
FFO available to common shareholders of EPR Properties	$	52,799	$	13,010	90,407		$	87,782
Costs associated with loan refinancing or payoff	—		820		241		820
Transaction costs	662		771		1,210		1,846
Impairment of operating lease right-of-use assets (1)	—		15,009		—		15,009
Credit loss (benefit) expense	(2,819)		3,484		(5,581)		4,676
Gain on insurance recovery (included in other income)	—		—		(30)		—
Deferred income tax benefit	—		(1,676)		—		(2,789)
FFOAA available to common shareholders of EPR Properties	$	50,642	$	31,418	$	86,247	$	107,344
AFFO:
FFOAA available to common shareholders of EPR Properties	$	50,642	$	31,418	$	86,247	$	107,344
Non-real estate depreciation and amortization	206		299		423		584
Deferred financing fees amortization	1,574		1,651		3,121		3,285
Share-based compensation expense to management and trustees	3,675		3,463		7,459		6,972
Amortization of above and below market leases, net and tenant allowances	(99)		(108)		(195)		(260)
Maintenance capital expenditures (2)	(1,467)		(1,291)		(2,223)		(2,219)
Straight-lined rental revenue	(1,420)		(2,229)		(2,708)		7,479
Straight-lined ground sublease expense	111		207		195		383
Non-cash portion of mortgage and other financing income	(216)		(97)		(387)		(188)
AFFO available to common shareholders of EPR Properties	$	53,006	$	33,313	$	91,932	$	123,380
FFO per common share:
Basic	$	0.71	$	0.17	$	1.21	$	1.13
Diluted	0.71		0.17		1.21		1.13
FFOAA per common share:
Basic	$	0.68	$	0.41	$	1.15	$	1.39
Diluted	0.68		0.41		1.15		1.39
AFFO per common share:
Basic	$	0.71	$	0.44	$	1.23	$	1.59
Diluted	0.71		0.44		1.23		1.59
Shares used for computation (in thousands):
Basic	74,781		76,310		74,704		77,388
Diluted	74,870		76,310		74,772		77,388
Other financial information:
Dividends per common share	$	—	$	0.3825	$	—	$	1.5150

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

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

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

Net Debt

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

Gross Assets

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

Net Debt to Gross Assets

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

EBITDAre

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

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

Adjusted EBITDAre

The Company's method of calculating Adjusted EBITDAre may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. Adjusted EBITDAre is not a measure of performance under

GAAP, does not represent cash generated from operations as defined by GAAP and is not indicative of cash available to fund all cash needs, including distributions. This measure should not be considered as an alternative to net income or any other GAAP measure as a measurement of the results of the Company's operations or cash flows or liquidity as defined by GAAP.

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


			2020
Net Debt:
Debt	3,081,485		$	3,854,088
Deferred financing costs, net			35,907
Cash and cash equivalents			(1,006,981)
Net Debt	2,606,393		$	2,883,014
Gross Assets:
Total Assets	6,142,212		$	7,002,978
Accumulated depreciation			1,034,771
Cash and cash equivalents			(1,006,981)
Gross Assets	6,762,785		$	7,030,768
Net Debt to Gross Assets		%	41		%

			2020
EBITDAre and Adjusted EBITDAre:
Net income (loss)	18,552		$	(62,965)
Interest expense, net			38,340
Income tax expense (benefit)			(1,312)
Depreciation and amortization			42,450
Gain on sale of real estate			(22)
Impairment of real estate investments, net (1)			36,255
Costs associated with loan refinancing or payoff			820
Allocated share of joint venture depreciation			378
Allocated share of joint venture interest expense			736
Impairment charges on joint ventures			3,247
EBITDAre	98,594		$	57,927
Transaction costs			771
Credit loss (benefit) expense			3,484
Impairment of operating lease right-of-use assets (1)			15,009
Adjusted EBITDAre	96,437		$	77,191
(1) Impairment charges recognized during both the three and six months ended June 30, 2020 totaled 51.3 million, which was comprised of 36.3 million of impairments of real estate investments and 15.0 million of impairments of operating lease right-of-use assets.

All values are in US Dollars.

Total Investments

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

	June 30, 2021		December 31, 2020
Total Investments:
Real estate investments, net of accumulated depreciation	$	4,834,652	$	4,851,302
Add back accumulated depreciation on real estate investments	1,130,409		1,062,087
Land held for development	23,225		23,225
Property under development	35,082		57,630
Mortgage notes and related accrued interest receivable	366,064		365,628
Investment in joint ventures	27,476		28,208
Intangible assets, gross (1)	57,962		57,962
Notes receivable and related accrued interest receivable, net (1)	7,344		7,300
Total investments	$	6,482,214	$	6,453,342
Total investments	$	6,482,214	$	6,453,342
Operating lease right-of-use assets	179,354		163,766
Cash and cash equivalents	509,836		1,025,577
Restricted cash	3,570		2,433
Accounts receivable	91,319		116,193
Less: accumulated depreciation on real estate investments	(1,130,409)		(1,062,087)
Less: accumulated amortization on intangible assets	(18,420)		(16,330)
Prepaid expenses and other current assets	24,748		21,291
Total assets	$	6,142,212	$	6,704,185
(1) Included in other assets in the accompanying consolidated balance sheet. Other assets include the following:
	June 30, 2021		December 31, 2020
Intangible assets, gross	$	57,962	$	57,962
Less: accumulated amortization on intangible assets	(18,420)		(16,330)
Notes receivable and related accrued interest receivable, net	7,344		7,300
Prepaid expenses and other current assets	24,748		21,291
Total other assets	$	71,634	$	70,223

About EPR Properties

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

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

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

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

EPR Properties

Brian Moriarty, 888-EPR-REIT

www.eprkc.com

q22021earningscall

SECOND QUARTER 2021 EARNINGS CALL July 28, 2021

2 The financial results in this document reflect preliminary, unaudited results, which are not final until the Company’s Quarterly Report on Form 10-Q is filed. With the exception of historical information, certain statements contained or incorporated by reference herein may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), such as those pertaining to the uncertain financial impact of the COVID-19 pandemic, our capital resources and liquidity, our expected dividend payments, our expected cash flows and liquidity, the performance of our customers, our expected cash collections, expected use of proceeds from dispositions and our results of operations and financial condition. The estimates presented herein are based on the Company's current expectations and, given the current economic uncertainty, there can be no assurances that the Company will be able to continue to comply with applicable covenants under its debt agreements, which could materially impact actual performance. Forward-looking statements involve numerous risks and uncertainties, and you should not rely on them as predictions of actual events. There is no assurance the events or circumstances reflected in the forward-looking statements will occur. You can identify forward-looking statements by use of words such as “will be,” “intend,” “continue,” “believe,” “may,” “expect,” “hope,” “anticipate,” “goal,” “forecast,” “pipeline,” “estimates,” “offers,” “plans,” “would” or other similar expressions or other comparable terms or discussions of strategy, plans or intentions contained or incorporated by reference herein. Forward-looking statements necessarily are dependent on assumptions, data or methods that may be incorrect or imprecise. These forward-looking statements represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Many of the factors that will determine these items are beyond our ability to control or predict. For further discussion of these factors see “Item 1A. Risk Factors” in our most recent Annual Report on Form 10-K and, to the extent applicable, our Quarterly Reports on Form 10-Q. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date hereof or the date of any document incorporated by reference herein. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. Except as required by law, we do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances after the date hereof. DISCLAIMER

INTRODUCTORY COMMENTS 3

PORTFOLIO UPDATE 4

5 PORTFOLIO OVERVIEW Education Portfolio 74 Properties; 8 Operators Occupancy at 100% * See Supplemental Operating and Financial Data – Second Quarter and Six Months Ended June 30, 2021 for the applicable periods for definitions and calculations of these non-GAAP measures Experiential Portfolio 283 Properties; 42 Operators Occupancy at 95% $5.9B Total Investments 4 Properties under Development Total Portfolio Snapshot ~$6.5B Total Investments* Occupancy at 95% 357 Properties YTD Investment Spending $68.6M Create Memorable Experiences in Safe Environments

6 Executed new leases – 5 previously vacant theatres were leased, all theatres which will stay theatres are now leased Consumers returning to theatres – With new content releases starting in March, box office continues to increase each month with a full slate for the remainder of 2021 Theatre Exhibition – Theatrical release remains essential element to drive revenue for studios • Studios will continue to experiment with windows, PVOD and streaming to optimize revenues PORTFOLIO UPDATE *Projected at $500M Theatres – 99% of EPR’s theatres open as of July 26 $80M Box office opening weekend $155M Gross after 17 days Expect July box office up 25% over June$0 $300 $600 Box Office (in millions) *

7 PORTFOLIO UPDATE * Through July 1, 2021 3% of theatres 8% of box office 96% of EPR theatres in top 50% of country Expanded amenities in most locations 58% have reclining seats 77% have enhanced food and beverage and/or alcohol 58% have either IMAX, other large format premium screens, or both Outsized productivity* EPR’s Strong Portfolio: Well-positioned and highly productive

8 PORTFOLIO UPDATE Other Experiential and Education: 100% open as of July 26 Ski • Skier visits up 2% over 3-yr avg. • Increase in first-time skiers, broadening base Eat & Play • Attendance at or above 2019 levels • Expect robust demand through summer Attractions & Cultural • Seeing strong demand • Several attractions significantly ahead of 2019 attendance levels Experiential Lodging • Several properties just reopening • New Camp Margaritaville RV Resort and Lodge in Pigeon Forge opened in June

9 ASSET MANAGEMENT Capital Recycling • Sold one theatre property for $14.9M Return to Growth • Investment professionals looking at new opportunities Collections and Deferral Agreements • Q2 collections were 85% of contractual cash revenue • YTD through July 26, collections of deferred rent and interest from accrual basis tenants totaled $48.9M

FINANCIAL REVIEW 1 0

1 1 (In millions except per-share data) * See Supplemental Operating and Financial Data – Second Quarter and Six Months Ended June 30, 2021 for the applicable periods for definitions and calculations of these non-GAAP measures FINANCIAL HIGHLIGHTS Financial Performance* Quarter ended June 30, 2021 2020 $ Change % Change Total Revenue $125.4 $106.4 19.0 18% Net Income (Loss) – Common 12.5 (69.0) 81.5 118% FFO as adj. – Common* 50.6 31.4 19.2 61% AFFO – Common* 53.0 33.3 19.7 59% Net Income (Loss)/share – Common 0.17 (0.90) 1.07 119% FFO/share - Common, as adj.* 0.68 0.41 0.27 66% AFFO/share - Common* 0.71 0.44 0.27 61%

1 2 Net Debt to Gross Assets was 39% at 6/30/21 • $3.1B total debt; all fixed rate or fixed through int. rate swaps at wtd. avg. = 4.6% • Weighted avg. debt maturity ~5 years; No scheduled debt maturities until 2022 when only the revolving credit facility matures (zero outstanding) Early Termination of Covenant Relief Period and Resumption of Common Dividend • Effective July 13, 2021, interest rate on revolver and term loan reduced to pre-covenant waiver levels, based on current unsecured debt ratings • Monthly cash dividend of $0.25 per common share payable on August 16, 2021; annualized dividend of $3.00 Liquidity Position • $509.8M unrestricted cash on hand at 6/30/21; No balance on $1B revolver at 6/30/21 • Cash collections were 85% of contractual cash revenue for the second quarter; additional $48.9M of accrued deferred rent and interest receivable collected through 7/26/21 CAPITAL MARKETS UPDATE

1 3 INTRODUCING 2021 GUIDANCE Q3 2021 Range in $ % of Contractual Cash Rev.1 Revenue recognition $117M - $122M 84% - 88% Collections $114M - $120M 82% - 86% (1) Contractual cash revenue is an operational measure and represents aggregate cash payments for which the Company is entitled under existing contracts, excluding the impact of any temporary abatements or deferrals, percentage rent (rents received over base amounts), non-cash revenue and revenue from taxable REIT subsidiaries (TRSs). Q4 2021 Range in $ % of Contractual Cash Rev.1 $132M - $138M 95% - 99% $130M - $135M 93% - 97% FFO As Adjusted Per Share $2.76 - $2.86

CLOSING COMMENTS 1 4

EPR Properties 909 Walnut Street, Suite 200 Kansas City, MO 64106 www.eprkc.com 816-472-1700 info@eprkc.com

Document

Exhibit 99.3

Supplemental Operating and Financial Data
Second Quarter and Six Months Ended June 30, 2021
TABLE OF CONTENTS
---	---
SECTION	PAGE
Company Profile	4
Investor Information	5
Selected Financial Information	6
Selected Balance Sheet Information	7
Selected Operating Data	8
Funds From Operations and Funds From Operations as Adjusted	9
Adjusted Funds From Operations	10
Capital Structure	11
Summary of Ratios	16
Summary of Mortgage Notes Receivable	17
Investment Spending and Disposition Summaries	18
Property Under Development - Investment Spending Estimates	19
Lease Expirations	20
Top Ten Customers by Total Revenue	21
Guidance	22
Definitions-Non-GAAP Financial Measures	23
Appendix-Reconciliation of Certain Non-GAAP Financial Measures	26
Q2 2021 Supplemental	Page 2
---	---
CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS
---

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

NON-GAAP INFORMATION

This document contains certain non-GAAP measures. These non-GAAP measures, as calculated by the Company, are not necessarily comparable to similarly titled measures reported by other companies. Additionally, these non-GAAP measures are not measurements of financial performance or liquidity under GAAP and should not be considered alternatives to the Company's other financial information determined under GAAP. See pages 23 through 25 for definitions of certain non-GAAP financial measures used in this document and the reconciliations of certain non-GAAP measures on pages 9 and 10 and in the Appendix on pages 26 through 30.

Q2 2021 Supplemental	Page 3
COMPANY PROFILE
---		THE COMPANY		COMPANY STRATEGY
---	---	---
EPR Properties ("EPR" or the "Company") is a self-administered and self-managed real estate investment trust. EPR was formed in August 1997 as a Maryland real estate investment trust ("REIT"), and an initial public offering was completed on November 18, 1997.		EPR's primary business objective is to enhance shareholder value by achieving predictable growth in Funds from Operations As Adjusted ("FFOAA") and dividends per share.
Since that time, the Company has been a leading Experiential net lease REIT, specializing in select enduring experiential properties. We are focused on growing our Experiential portfolio with properties that offer a variety of enduring, congregate entertainment, recreation and leisure activities. Separately, our Education portfolio is a legacy investment that provides additional geographic and operator diversity.		Our strategic growth is focused on acquiring or developing experiential real estate venues which create value by facilitating out-of-home congregate entertainment, recreation and leisure experiences where consumers choose to spend their discretionary time and money. These are properties which make up the social infrastructure of society.
	This focus is consistent with our depth of knowledge across each of our property types, creating a competitive advantage that allows us to more quickly identify key market trends. We deliberately apply information and our ingenuity to target properties that represent logical extensions within each of our existing property types or potential future investments.
	As part of our strategic planning and portfolio management process we assess new opportunities against the following underwriting principles:			BUILDING THE PREMIER EXPERIENTIAL REAL ESTATE PORTFOLIO
---		Q2 2021 Supplemental	Page 4
---	---
INVESTOR INFORMATION
---	---
SENIOR MANAGEMENT
Greg Silvers	Mark Peterson
President and Chief Executive Officer	Executive Vice President and Chief Financial Officer
Craig Evans	Greg Zimmerman
Executive Vice President, General Counsel and Secretary	Executive Vice President and Chief Investment Officer
Tonya Mater
Senior Vice President and Chief Accounting Officer			COMPANY INFORMATION
---	---
CORPORATE HEADQUARTERS	TRADING SYMBOLS
909 Walnut Street, Suite 200	Common Stock:
Kansas City, MO 64106	EPR
888-EPR-REIT	Preferred Stock:
www.eprkc.com	EPR-PrC
	EPR-PrE
STOCK EXCHANGE LISTING	EPR-PrG
New York Stock Exchange			EQUITY RESEARCH COVERAGE
---	---	---
Bank of America Merrill Lynch	Jeffrey Spector/Joshua Dennerlein	646-855-1363
Citi Global Markets	Michael Bilerman/Katy McConnell	212-816-4471
Janney Montgomery Scott	Rob Stevenson	646-840-3217
J.P. Morgan	Anthony Paolone/Nikita Bely	212-622-6682
Kansas City Capital Associates	Jonathan Braatz	816-932-8019
Keybanc Capital Markets	Jordan Sadler/Todd Thomas	917-368-2286
Ladenburg Thalmann	John Massocca	212-409-2056
Raymond James & Associates	RJ Milligan	727-567-2585
RBC Capital Markets	Michael Carroll	440-715-2649
Stifel	Simon Yarmak	443-224-1345
SunTrust Robinson Humphrey	Ki Bin Kim	212-303-4124

EPR Properties is followed by the analysts identified above. Please note that any opinions, estimates, forecasts or recommendations regarding EPR Properties’ performance made by these analysts are theirs alone and do not represent opinions, estimates, forecasts or recommendations of EPR Properties or its management. EPR Properties does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.

Q2 2021 Supplemental	Page 5
SELECTED FINANCIAL INFORMATION
---	---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS AND SHARES IN THOUSANDS)
	THREE MONTHS ENDED JUNE 30,						SIX MONTHS ENDED JUNE 30,
Operating Information:	2021			2020			2021		2020
Revenue	$	125,362		$	106,360		$	237,127	$	257,372
Net income (loss) available to common shareholders of EPR Properties	12,519			(68,999)			9,865		(37,915)
EBITDAre (1)	98,594			57,927			183,084		173,755
Adjusted EBITDAre (1)	96,437			77,191			178,683		207,818
Interest expense, net	38,312			38,340			77,506		73,093
Capitalized interest	514			242			1,109		504
Straight-lined rental revenue	1,420			2,229			2,708		(7,479)
Dividends declared on preferred shares	6,033			6,034			12,067		12,068
Dividends declared on common shares	—			30,081			—		119,077
General and administrative expense	11,376			10,432			22,712		21,420
	JUNE 30,
Balance Sheet Information:	2021			2020
Total assets	$	6,142,212		$	7,002,978
Accumulated depreciation	1,130,409			1,034,771
Cash and cash equivalents	509,836			1,006,981
Total assets before accumulated depreciation less cash and cash equivalents (gross assets)	6,762,785			7,030,768
Debt	3,081,485			3,854,088
Deferred financing costs, net	34,744			35,907
Net debt (1)	2,606,393			2,883,014
Equity	2,653,295			2,736,257
Common shares outstanding	74,803			74,613
Total market capitalization (using EOP closing price)	6,918,031			5,725,973
Net debt/gross assets	39		%	41		%
Net debt/Adjusted EBITDAre ratio (2)	Footnote 5			Footnote 5
Adjusted net debt/Annualized adjusted EBITDAre ratio (1)(3)(4)	Footnote 5			Footnote 5
(1) See pages 23 through 25 for definitions. See calculation as applicable on page 29.
(2) Adjusted EBITDAre in this calculation is for the quarter multiplied times four. See pages 23 through 25 for definitions. See calculation on page 29.
(3) Adjusted net debt is net debt less 40% times property under development. See pages 23 through 25 for definitions.
(4) Annualized adjusted EBITDAre is adjusted EBITDAre for the quarter further adjusted for in-service and disposed projects, percentage rent and participating interest and other non-recurring items which is then multiplied times four. These calculations can be found on page 29 under the reconciliation of Adjusted EBITDAre and Annualized Adjusted EBITDAre. See pages 23 through 25 for definitions.
(5) Not presented as this ratio is not meaningful given the continuing disruption caused by COVID-19 and the associated accounting for tenant rent deferrals and other lease modifications.												Q2 2021 Supplemental	Page 6
---	---
SELECTED BALANCE SHEET INFORMATION
---	---	---	---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
ASSETS	2ND QUARTER 2021		1ST QUARTER 2021		4TH QUARTER 2020		3RD QUARTER 2020		2ND QUARTER 2020		1ST QUARTER 2020
Real estate investments	$	5,965,061	$	5,902,833	$	5,913,389	$	6,139,858	$	6,144,830	$	6,208,685
Less: accumulated depreciation	(1,130,409)		(1,101,727)		(1,062,087)		(1,072,201)		(1,034,771)		(1,023,993)
Land held for development	23,225		23,225		23,225		25,846		26,244		28,080
Property under development	35,082		94,822		57,630		44,103		39,039		30,063
Operating lease right-of-use assets	179,354		179,113		163,766		185,459		189,058		207,605
Mortgage notes and related accrued interest receivable	366,064		364,969		365,628		362,011		357,668		356,666
Investment in joint ventures	27,476		28,313		28,208		29,571		28,925		33,897
Cash and cash equivalents	509,836		538,077		1,025,577		985,372		1,006,981		1,225,122
Restricted cash	3,570		5,928		2,433		2,424		2,615		4,583
Accounts receivable	91,319		97,517		116,193		129,714		134,774		72,537
Other assets	71,634		75,032		70,223		75,053		107,615		112,095
Total assets	$	6,142,212	$	6,208,102	$	6,704,185	$	6,907,210	$	7,002,978	$	7,255,340
LIABILITIES AND EQUITY
Liabilities:
Accounts payable and accrued liabilities	$	103,778	$	95,085	$	105,379	$	95,429	$	96,454	$	112,167
Operating lease liabilities	217,575		217,448		202,223		225,379		229,030		232,343
Common dividends payable	54		44		36		29		19		30,063
Preferred dividends payable	6,033		6,034		6,034		6,034		6,034		6,034
Unearned rents and interest	79,992		83,565		65,485		75,415		81,096		84,190
Line of credit	—		90,000		590,000		750,000		750,000		750,000
Deferred financing costs, net	(34,744)		(35,036)		(35,552)		(35,140)		(35,907)		(35,933)
Other debt	3,116,229		3,116,229		3,139,995		3,139,995		3,139,995		3,139,995
Total liabilities	3,488,917		3,573,369		4,073,600		4,257,141		4,266,721		4,318,859
Equity:
Common stock and additional paid-in-capital	3,869,687		3,865,243		3,858,451		3,853,581		3,849,803		3,845,911
Preferred stock at par value	148		148		148		148		148		148
Treasury stock	(264,660)		(263,982)		(261,238)		(260,594)		(260,351)		(154,357)
Accumulated other comprehensive income (loss)	5,265		2,978		216		(2,106)		(4,331)		(5,289)
Distributions in excess of net income	(957,145)		(969,654)		(966,992)		(940,960)		(849,012)		(749,932)
Total equity	2,653,295		2,634,733		2,630,585		2,650,069		2,736,257		2,936,481
Total liabilities and equity	$	6,142,212	$	6,208,102	$	6,704,185	$	6,907,210	$	7,002,978	$	7,255,340		Q2 2021 Supplemental	Page 7
---	---
SELECTED OPERATING DATA
---	---	---	---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
	2ND QUARTER 2021		1ST QUARTER 2021		4TH QUARTER 2020		3RD QUARTER 2020		2ND QUARTER 2020		1ST QUARTER 2020
Rental revenue	$	115,883	$	102,614	$	84,011	$	55,591	$	97,531	$	135,043
Other income	1,033		678		968		182		416		7,573
Mortgage and other financing income	8,446		8,473		8,433		8,104		8,413		8,396
Total revenue	125,362		111,765		93,412		63,877		106,360		151,012
Property operating expense	14,678		15,313		16,406		13,759		15,329		13,093
Other expense	3,025		2,552		1,462		2,680		2,798		9,534
General and administrative expense	11,376		11,336		11,142		10,034		10,432		10,988
Severance expense	—		—		2,868		—		—		—
Costs associated with loan refinancing or payoff	—		241		812		—		820		—
Interest expense, net	38,312		39,194		42,838		41,744		38,340		34,753
Transaction costs	662		548		814		2,776		771		1,075
Credit loss (benefit) expense	(2,819)		(2,762)		20,312		5,707		3,484		1,192
Impairment charges	—		—		22,832		11,561		51,264		—
Depreciation and amortization	40,538		40,326		42,014		42,059		42,450		43,810
Income (loss) before equity in loss from joint ventures and other items	19,590		5,017		(68,088)		(66,443)		(59,328)		36,567
Equity in loss from joint ventures	(1,151)		(1,431)		(1,364)		(1,044)		(1,724)		(420)
Impairment charges on joint ventures	—		—		—		—		(3,247)		—
Gain on sale of real estate	511		201		49,877		—		22		220
Income tax (expense) benefit	(398)		(407)		(402)		(18,417)		1,312		751
Net income (loss)	18,552		3,380		(19,977)		(85,904)		(62,965)		37,118
Preferred dividend requirements	(6,033)		(6,034)		(6,034)		(6,034)		(6,034)		(6,034)
Net income (loss) available to common shareholders of EPR Properties	$	12,519	$	(2,654)	$	(26,011)	$	(91,938)	$	(68,999)	$	31,084		Q2 2021 Supplemental	Page 8
---	---
FUNDS FROM OPERATIONS AND FUNDS FROM OPERATIONS AS ADJUSTED
---	---	---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS EXCEPT PER SHARE INFORMATION)
FUNDS FROM OPERATIONS ("FFO") (1):		1ST QUARTER 2021		4TH QUARTER 2020		3RD QUARTER 2020		2ND QUARTER 2020		1ST QUARTER 2020
Net income (loss) available to common shareholders of EPR Properties	12,519	$	(2,654)	$	(26,011)	$	(91,938)	$	(68,999)	$	31,084
Gain on sale of real estate		(201)		(49,877)		—		(22)		(220)
Impairment of real estate investments, net (2)		—		22,832		11,561		36,255		—
Real estate depreciation and amortization		40,109		41,786		41,791		42,151		43,525
Allocated share of joint venture depreciation		354		361		369		378		383
Impairment charges on joint ventures		—		—		—		3,247		—
FFO available to common shareholders of EPR Properties	52,799	$	37,608	$	(10,909)	$	(38,217)	$	13,010	$	74,772
FFO available to common shareholders of EPR Properties	52,799	$	37,608	$	(10,909)	$	(38,217)	$	13,010	$	74,772
Add: Preferred dividends for Series C preferred shares		—		—		—		—		1,939
Add: Preferred dividends for Series E preferred shares		—		—		—		—		1,939
Diluted FFO available to common shareholders of EPR Properties	52,799	$	37,608	$	(10,909)	$	(38,217)	$	13,010	$	78,650
FUNDS FROM OPERATIONS AS ADJUSTED ("FFOAA") (1):
FFO available to common shareholders of EPR Properties	52,799	$	37,608	$	(10,909)	$	(38,217)	$	13,010	$	74,772
Costs associated with loan refinancing or payoff		241		812		—		820		—
Transaction costs		548		814		2,776		771		1,075
Severance expense		—		2,868		—		—		—
Impairment of operating lease right-of-use assets (2)		—		—		—		15,009		—
Credit loss (benefit) expense		(2,762)		20,312		5,707		3,484		1,192
Gain on insurance recovery (included in other income)		(30)		(809)		—		—		—
Deferred income tax expense (benefit)		—		—		18,035		(1,676)		(1,113)
FFO as adjusted available to common shareholders of EPR Properties	50,642	$	35,605	$	13,088	$	(11,699)	$	31,418	$	75,926
FFO as adjusted available to common shareholders of EPR Properties	50,642	$	35,605	$	13,088	$	(11,699)	$	31,418	$	75,926
Add: Preferred dividends for Series C preferred shares		—		—		—		—		1,939
Add: Preferred dividends for Series E preferred shares		—		—		—		—		1,939
Diluted FFO as adjusted available to common shareholders of EPR Properties	50,642	$	35,605	$	13,088	$	(11,699)	$	31,418	$	79,804
FFO per common share:
Basic	0.71	$	0.50	$	(0.15)	$	(0.51)	$	0.17	$	0.95
Diluted		0.50		(0.15)		(0.51)		0.17		0.95
FFO as adjusted per common share:
Basic	0.68	$	0.48	$	0.18	$	(0.16)	$	0.41	$	0.97
Diluted		0.48		0.18		(0.16)		0.41		0.97
Shares used for computation (in thousands):
Basic		74,627		74,615		74,613		76,310		78,467
Diluted		74,669		74,615		74,613		76,310		78,476
Effect of dilutive Series C preferred shares		—		—		—		—		2,232
Effect of dilutive Series E preferred shares		—		—		—		—		1,664
Adjusted weighted-average shares outstanding-diluted Series C and Series E		74,669		74,615		74,613		76,310		82,372
(1) See pages 23 through 25 for definitions.
(2) Impairment charges recognized during the three months ended June 30, 2020 totaled 51.3 million, which was comprised of 36.3 million of impairments of real estate investments and 15.0 million of impairments of operating lease right-of-use assets.

All values are in US Dollars.

Q2 2021 Supplemental	Page 9
ADJUSTED FUNDS FROM OPERATIONS
---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS EXCEPT PER SHARE INFORMATION)
ADJUSTED FUNDS FROM OPERATIONS ("AFFO") (1):			1ST QUARTER 2021			4TH QUARTER 2020			3RD QUARTER 2020			2ND QUARTER 2020			1ST QUARTER 2020
FFO available to common shareholders of EPR Properties	52,799		$	37,608		$	(10,909)		$	(38,217)		$	13,010		$	74,772
Adjustments:
Costs associated with loan refinancing or payoff			241			812			—			820			—
Transaction costs			548			814			2,776			771			1,075
Impairment of operating lease right-of-use assets (2)			—			—			—			15,009			—
Credit loss (benefit) expense			(2,762)			20,312			5,707			3,484			1,192
Severance expense			—			2,868			—			—			—
Gain on insurance recovery (included in other income)			(30)			(809)			—			—			—
Deferred income tax expense (benefit)			—			—			18,035			(1,676)			(1,113)
Non-real estate depreciation and amortization			217			228			268			299			285
Deferred financing fees amortization			1,547			1,823			1,498			1,651			1,634
Share-based compensation expense to management and trustees			3,784			3,437			3,410			3,463			3,509
Amortization of above/below market leases, net and tenant allowances			(96)			(96)			(124)			(108)			(152)
Maintenance capital expenditures (3)			(756)			(247)			(8,911)			(1,291)			(928)
Straight-lined rental revenue			(1,288)			(898)			17,969			(2,229)			9,708
Straight-lined ground sublease expense			84			150			216			207			176
Non-cash portion of mortgage and other financing income			(171)			(133)			71			(97)			(91)
AFFO available to common shareholders of EPR Properties	53,006		$	38,926		$	17,352		$	2,698		$	33,313		$	90,067
AFFO available to common shareholders of EPR Properties	53,006		$	38,926		$	17,352		$	2,698		$	33,313		$	90,067
Add: Preferred dividends for Series C preferred shares			—			—			—			—			1,939
Add: Preferred dividends for Series E preferred shares			—			—			—			—			1,939
Diluted AFFO available to common shareholders of EPR Properties	53,006		$	38,926		$	17,352		$	2,698		$	33,313		$	93,945
Weighted average diluted shares outstanding (in thousands)			74,669			74,615			74,613			76,310			78,476
Effect of dilutive Series C preferred shares			—			—			—			—			2,232
Effect of dilutive Series E preferred shares			—			—			—			—			1,664
Adjusted weighted-average shares outstanding-diluted			74,669			74,615			74,613			76,310			82,372
AFFO per diluted common share	0.71		$	0.52		$	0.23		$	0.04		$	0.44		$	1.14
Dividends declared per common share	—		$	—		$	—		$	—		$	0.3825		$	1.1325
AFFO payout ratio (4)		%	—		%	—		%	—		%	87		%	99		%
(1) See pages 23 through 25 for definitions.
(2) Impairment charges recognized during the three months ended June 30, 2020 totaled 51.3 million, which was comprised of 36.3 million of impairments of real estate investments and 15.0 million of impairments of operating lease right-of-use assets.
(3) Includes maintenance capital expenditures and certain second generation tenant improvements and leasing commissions.
(4) AFFO payout ratio is calculated by dividing dividends declared per common share by AFFO per diluted common share. The monthly cash dividend to common shareholders was temporarily suspended following the common share dividend paid on May 15, 2020 to shareholders of record as of April 30, 2020. On July 13, 2021, following termination of the Covenant Relief Period, the Company declared a monthly cash dividend of 0.25 per common share payable on August 16, 2021 to shareholders of record on July 30, 2021.

All values are in US Dollars.

Q2 2021 Supplemental	Page 10
CAPITAL STRUCTURE AS OF JUNE 30, 2021
---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
CONSOLIDATED DEBT
PRINCIPAL PAYMENTS DUE ON DEBT:
	UNSECURED CREDIT FACILITY (3)	UNSECURED SENIOR NOTES			TOTAL		WEIGHTED AVG INTEREST RATE
YEAR
2021		$	—		$	—	—%
2022	—	—			—		—%
2023	—	275,000			675,000		4.76%
2024	—	136,637			136,637		5.60%
2025	—	300,000			300,000		4.50%
2026	—	629,597			629,597		5.05%
2027	—	450,000			450,000		4.50%
2028	—	400,000			400,000		4.95%
2029	—	500,000			500,000		3.75%
2030	—	—			—		—%
2031	—	—			—		—%
Thereafter	—	—			24,995		1.39%
Less: deferred financing costs, net	—	—			(34,744)		—%
		$	2,691,234		$	3,081,485	4.63%
	BALANCE	WEIGHTED AVG INTEREST RATE			WEIGHTED AVG MATURITY
Fixed rate unsecured debt (1)		4.66		%	5.05
Fixed rate secured debt (2)	24,995	1.39		%	26.09
Less: deferred financing costs, net	(34,744)	—		%	—
Total		4.63		%	5.22
(1) Includes 400 million of term loan that has been fixed through interest rate swaps through February 7, 2022.
(2) Includes 25 million of secured bonds that have been fixed through interest rate swaps through September 30, 2024.
(3) Unsecured Revolving Credit Facility Summary:
	BALANCE				RATE
	AT 6/30/2021	MATURITY			AT 6/30/2021
	—	February 27, 2022			2.125%

All values are in US Dollars.

Q2 2021 Supplemental	Page 11
CAPITAL STRUCTURE AS OF JUNE 30, 2021 AND DECEMBER 31, 2020
---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
CONSOLIDATED DEBT (continued)
SUMMARY OF DEBT:	June 30, 2021		December 31, 2020
Unsecured revolving variable rate credit facility, LIBOR + 1.625% at June 30, 2021, due February 27, 2022 (1)(2)(3)	$	—	$	590,000
Unsecured term loan payable, LIBOR + 2.00% at June 30, 2021 with $350,000 fixed at 4.40% and $50,000 fixed at 4.60%, due February 27, 2023 (1)(2)	400,000		400,000
Senior unsecured notes payable, 5.25%, due July 15, 2023	275,000		275,000
Senior unsecured notes payable, 5.60% at December 31, 2020, due August 22, 2024 (1)	136,637		148,000
Senior unsecured notes payable, 4.50%, due April 1, 2025	300,000		300,000
Senior unsecured notes payable, 5.81% at December 31, 2020, due August 22, 2026 (1)	179,597		192,000
Senior unsecured notes payable, 4.75%, due December 15, 2026	450,000		450,000
Senior unsecured notes payable, 4.50%, due June 1, 2027	450,000		450,000
Senior unsecured notes payable, 4.95%, due April 15, 2028	400,000		400,000
Senior unsecured notes payable, 3.75%, due August 15, 2029	500,000		500,000
Bonds payable, variable rate, fixed at 1.39% through September 30, 2024, due August 1, 2047	24,995		24,995
Less: deferred financing costs, net	(34,744)		(35,552)
Total debt	$	3,081,485	$	3,694,443

(1) During the year ended December 31, 2020, the Company amended its Consolidated Credit Agreement and the Note Purchase Agreement to modify certain provisions and waive its obligation to comply with certain covenants under these agreements through December 31, 2021 (subject to certain conditions) in light of the financial and operational impacts of the COVID-19 pandemic on the Company and its tenants and borrowers. The Company had the right under certain circumstances to terminate the Covenant Relief Period early, which it exercised subsequent to June 30, 2021. The Company paid higher interest costs during the Covenant Relief Period but interest rates returned to pre-waiver specified levels effective July 13, 2021, following termination of the Covenant Relief Period, with the revolving credit and term loan facilities continuing to be subject to the Company's unsecured debt ratings.

(2) The unsecured revolving credit facility and unsecured term loan had a LIBOR floor of 0.50% during the Covenant Relief Period and effective July 13, 2021, following the termination of the Covenant Relief Period, a LIBOR floor of zero.

(3) The unsecured revolving credit facility is subject to a facility fee of 0.375% during the Covenant Relief Period and returned to pre-waiver specified levels effective July 13, 2021, following the termination of the Covenant Relief Period subject to changes in the Company's unsecured debt ratings.

Q2 2021 Supplemental	Page 12
CAPITAL STRUCTURE
---	---	---	---
SENIOR NOTES
SENIOR DEBT RATINGS AS OF JUNE 30, 2021
Moody's	Baa3 (negative)
Fitch	BB+ (negative)
Standard and Poor's	BB+ (negative)
SUMMARY OF COVENANTS
The Company has outstanding public senior unsecured notes with fixed interest rates of 3.75%, 4.50%, 4.75%, 4.95% and 5.25%. Interest on these notes is paid semiannually. These public senior unsecured notes contain various covenants, including: (i) a limitation on incurrence of any debt that would cause the Company's debt to adjusted total assets ratio to exceed 60%; (ii) a limitation on incurrence of any secured debt which would cause the Company’s secured debt to adjusted total assets ratio to exceed 40%; (iii) a limitation on incurrence of any debt which would cause the Company’s debt service coverage ratio to be less than 1.5 times; and (iv) the maintenance at all times of total unencumbered assets not less than 150% of the Company’s outstanding unsecured debt.
The following is a summary of the key financial covenants for the Company's 3.75%, 4.50%, 4.75%, 4.95% and 5.25% public senior unsecured notes, as defined and calculated per the terms of the notes. These calculations, which are not based on U.S. generally accepted accounting principles, or GAAP, measurements, are presented to investors to show the Company's ability to incur additional debt under the terms of the senior unsecured notes only and are not measures of the Company's liquidity or performance. The actual amounts as of June 30, 2021 and March 31, 2021 are:
		Actual	Actual
NOTE COVENANTS	Required	2nd Quarter 2021 (1)	1st Quarter 2021 (1)
Limitation on incurrence of total debt (Total Debt/Total Assets)	≤ 60%	43%	44%
Limitation on incurrence of secured debt (Secured Debt/Total Assets)	≤ 40%	—%	—%
Limitation on incurrence of debt: Debt service coverage (Consolidated Income Available for Debt Service/Annual Debt Service) - trailing twelve months	≥ 1.5 x	2.0x	1.7x
Maintenance of total unencumbered assets (Unencumbered Assets/Unsecured Debt)	≥ 150% of unsecured debt	220%	215%
(1) See page 14 for details of calculations.
Q2 2021 Supplemental	Page 13
---	---
CAPITAL STRUCTURE
---	---	---	---	---	---	---	---	---
SENIOR NOTES
(UNAUDITED, DOLLARS IN THOUSANDS)
COVENANT CALCULATIONS
TOTAL ASSETS:	June 30, 2021				TOTAL DEBT:				June 30, 2021
Total Assets per balance sheet	$	6,142,212			Secured debt obligations				$	24,995
Add: accumulated depreciation	1,130,409				Unsecured debt obligations:
Less: intangible assets, net	(39,542)				Unsecured debt				3,091,234
Total Assets	$	7,233,079			Outstanding letters of credit				—
					Guarantees				—
TOTAL UNENCUMBERED ASSETS:	June 30, 2021				Derivatives at fair market value, net, if liability				13,919
Unencumbered real estate assets, gross	$	6,266,755			Total unsecured debt obligations:				3,105,153
Cash and cash equivalents	509,836				Total Debt				$	3,130,148
Land held for development	23,225
Property under development	35,082
Total Unencumbered Assets	$	6,834,898
CONSOLIDATED INCOME AVAILABLE FOR DEBT SERVICE:	2ND QUARTER 2021		1ST QUARTER 2021		4TH QUARTER 2020		3RD QUARTER 2020		TRAILING TWELVE MONTHS
Adjusted EBITDAre	$	96,437	$	82,246	$	68,633	$	70,930	$	318,246
Accounts receivable write-offs from prior periods (1)	—		—		—		(1,800)		(1,800)
Less: straight-line revenue, net, included in adjusted EBITDAre	(1,420)		(1,289)		(1,768)		(1,958)		(6,435)
CONSOLIDATED INCOME AVAILABLE FOR DEBT SERVICE	$	95,017	$	80,957	$	66,865	$	67,172	$	310,011
ANNUAL DEBT SERVICE:
Interest expense, gross	$	38,869	$	39,854	$	43,341	$	42,312	$	164,376
Less: deferred financing fees amortization	(1,574)		(1,547)		(1,823)		(1,498)		(6,442)
ANNUAL DEBT SERVICE	$	37,295	$	38,307	$	41,518	$	40,814	$	157,934
DEBT SERVICE COVERAGE	2.5		2.1		1.6		1.6		2.0
(1) For purposes of the bond calculation of Consolidated Income Available for Debt Service, the accounts receivable write-offs that were recognized in the fourth quarter of 2020 were reclassified to the quarter in which such amounts were recognized originally as revenue.										Q2 2021 Supplemental	Page 14
---	---
CAPITAL STRUCTURE AS OF JUNE 30, 2021
---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS EXCEPT SHARE INFORMATION)
EQUITY
SECURITY	PRICE PER SHARE AT JUNE 30, 2021	LIQUIDATION PREFERENCE	DIVIDEND RATE	CONVERTIBLE	CONVERSION RATIO AT JUNE 30, 2021	CONVERSION PRICE AT JUNE 30, 2021
Common shares	$52.68	N/A	(1)	N/A	N/A	N/A
Series C	$26.01	$134,831	5.750%	Y	0.4137	$60.43
Series E	$37.37	$86,185	9.000%	Y	0.4826	$51.80
Series G	$25.72	$150,000	5.750%	N	N/A	N/A
(1) The monthly cash dividend to common shareholders was temporarily suspended following the common share dividend paid on May 15, 2020 to shareholders of record as of April 30, 2020. On July 13, 2021, following the termination of the Covenant Relief Period, the Company declared a monthly cash dividend of 0.25 per common share payable on August 16, 2021 to shareholders of record on July 30, 2021.

All values are in US Dollars.

Q2 2021 Supplemental	Page 15
SUMMARY OF RATIOS
---	---	---	---	---	---
(UNAUDITED)
	1ST QUARTER 2021	4TH QUARTER 2020	3RD QUARTER 2020	2ND QUARTER 2020	1ST QUARTER 2020
Net debt to gross assets	39%	40%	42%	41%	38%
Net debt/Adjusted EBITDAre ratio (1)(2)	Footnote 9	Footnote 9	Footnote 9	Footnote 9	5.1
Adjusted net debt/Annualized adjusted EBITDAre ratio (3)(4)	Footnote 9	Footnote 9	Footnote 9	Footnote 9	4.9
Interest coverage ratio (5)	Footnote 9	Footnote 9	Footnote 9	Footnote 9	3.6
Fixed charge coverage ratio (5)	Footnote 9	Footnote 9	Footnote 9	Footnote 9	3.1
Debt service coverage ratio (5)	Footnote 9	Footnote 9	Footnote 9	Footnote 9	3.6
FFO payout ratio (6) (10)	—%	—%	—%	225%	119%
FFO as adjusted payout ratio (7) (10)	—%	—%	—%	93%	117%
AFFO payout ratio (8) (10)	—%	—%	—%	87%	99%
(1) See pages 23 through 25 for definitions.
(2) Adjusted EBITDAre is for the quarter multiplied times four. See calculation on page 29.
(3) Adjusted net debt is net debt less 40% times property under development. See pages 23 through 25 for definitions.
(4) Annualized adjusted EBITDAre is Adjusted EBITDAre for the quarter further adjusted for in-service and disposed projects, percentage rent and participating interest and other non-recurring items which is then multiplied times four. These calculations can be found on page 29 under the reconciliation of Adjusted EBITDAre and Annualized Adjusted EBITDAre. See pages 23 through 25 for definitions.
(5) See page 27 for detailed calculation.
(6) FFO payout ratio is calculated by dividing dividends declared per common share by FFO per diluted common share.
(7) FFO as adjusted payout ratio is calculated by dividing dividends declared per common share by FFO as adjusted per diluted common share.
(8) AFFO payout ratio is calculated by dividing dividends declared per common share by AFFO per diluted common share.
(9) Not presented as ratio is not meaningful given the continuing disruption caused by COVID-19 and the associated accounting for tenant rent deferrals and other lease modifications.
(10) The monthly cash dividend to common shareholders was temporarily suspended following the common share dividend paid on May 15, 2020 to shareholders of record as of April 30, 2020. On July 13, 2021, following the termination of the Covenant Relief Period, the Company declared a monthly cash dividend of 0.25 per common share payable on August 16, 2021 to shareholders of record on July 30, 2021.

All values are in US Dollars.

Q2 2021 Supplemental	Page 16
SUMMARY OF MORTGAGE NOTES RECEIVABLE
---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
						CARRYING AMOUNT AS OF (1)
DESCRIPTION	INTEREST RATE		PAYOFF DATE/MATURITY DATE	OUTSTANDING PRINCIPAL AMOUNT OF MORTGAGE		JUNE 30, 2021		DECEMBER 31, 2020
Private school property Mableton, Georgia	9.02	%	Prepaid in full	$	—	$	—	$	5,278
Attraction property Powells Point, North Carolina	7.75	%	6/30/2025	28,349		27,699		27,045
Fitness & wellness property Omaha, Nebraska	7.85	%	1/3/2027	10,905		11,272		11,225
Fitness & wellness property Merriam, Kansas	7.55	%	7/31/2029	9,090		9,387		9,355
Ski property Girdwood, Alaska	8.23	%	12/31/2029	41,852		42,018		40,680
Fitness & wellness property Omaha, Nebraska	7.85	%	6/30/2030	10,210		10,462		8,630
Experiential lodging property Nashville, Tennessee	7.01	%	9/30/2031	71,223		70,181		67,235
Eat & play property Austin, Texas	11.31	%	6/1/2033	11,039		11,235		11,929
Ski property West Dover and Wilmington, Vermont	11.96	%	12/1/2034	51,050		51,044		51,031
Four ski properties Ohio and Pennsylvania	10.91	%	12/1/2034	37,562		37,491		37,413
Ski property Chesterland, Ohio	11.38	%	12/1/2034	4,550		4,500		4,396
Ski property Hunter, New York	8.72	%	1/5/2036	21,000		21,000		21,000
Eat & play property Midvale, Utah	10.25	%	5/31/2036	17,505		17,781		18,289
Eat & play property West Chester, Ohio	9.75	%	8/1/2036	18,068		18,335		18,830
Fitness & wellness property Fort Collins, Colorado	7.85	%	1/31/2038	10,292		10,538		10,408
Early childhood education center Lake Mary, Florida	7.98	%	5/9/2039	4,200		4,326		4,348
Eat & play property Eugene, Oregon	8.13	%	6/17/2039	14,700		14,799		14,799
Early childhood education center Lithia, Florida	8.42	%	10/31/2039	3,959		3,996		3,737
Total				$	365,554	$	366,064	$	365,628

(1) Amounts include accrued interest.

Q2 2021 Supplemental	Page 17
INVESTMENT SPENDING AND DISPOSITION SUMMARIES
---	---	---	---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
INVESTMENT SPENDING THREE MONTHS ENDED JUNE 30, 2021
INVESTMENT TYPE	TOTAL INVESTMENT SPENDING		NEW DEVELOPMENT		RE-DEVELOPMENT		ASSET ACQUISITION		MORTGAGE NOTES OR NOTES RECEIVABLE		INVESTMENT IN JOINT VENTURES
Theatres	$	609	$	558	$	51	$	—	$	—	$	—
Eat & Play	4,071		3,794		200		77		—		—
Attractions	15		—		15		—		—		—
Ski	1,780		—		—		—		1,780		—
Experiential Lodging	9,691		7,242		2,134		—		—		315
Cultural	6		—		6		—		—		—
Fitness & Wellness	372		—		—		—		372		—
Total Experiential	16,544		11,594		2,406		77		2,152		315
Total Education	—		—		—		—		—		—
Total Investment Spending	$	16,544	$	11,594	$	2,406	$	77	$	2,152	$	315
INVESTMENT SPENDING SIX MONTHS ENDED JUNE 30, 2021
INVESTMENT TYPE	TOTAL INVESTMENT SPENDING		NEW DEVELOPMENT		RE-DEVELOPMENT		ASSET ACQUISITION		MORTGAGE NOTES OR NOTES RECEIVABLE		INVESTMENT IN JOINT VENTURES
Theatres	$	3,049	$	2,940	$	109	$	—	$	—	$	—
Eat & Play	34,918		7,855		311		26,752		—		—
Attractions	29		—		29		—		—		—
Ski	2,793		—		—		—		2,793		—
Experiential Lodging	21,684		13,922		5,822		—		—		1,940
Cultural	4,389		—		10		—		4,379		—
Fitness & Wellness	1,795		—		—		—		1,795		—
Total Experiential	68,657		24,717		6,281		26,752		8,967		1,940
Total Education	—		—		—		—		—		—
Total Investment Spending	$	68,657	$	24,717	$	6,281	$	26,752	$	8,967	$	1,940
2021 DISPOSITIONS
	THREE MONTHS ENDED JUNE 30, 2021						SIX MONTHS ENDED JUNE 30, 2021
INVESTMENT TYPE	TOTAL DISPOSITIONS		NET PROCEEDS FROM SALE OF REAL ESTATE		NET PROCEEDS FROM PAYDOWN OF MORTGAGE NOTES		TOTAL DISPOSITIONS		NET PROCEEDS FROM SALE OF REAL ESTATE		NET PROCEEDS FROM PAYDOWN OF MORTGAGE NOTES
Theatres	$	14,927	$	14,927	$	—	$	28,634	$	28,634	$	—
Total Experiential	14,927		14,927		—		28,634		28,634		—
Private Schools	—		—		—		5,078		—		5,078
Total Education	—		—		—		5,078		—		5,078
Total Dispositions	$	14,927	$	14,927	$	—	$	33,712	$	28,634	$	5,078		Q2 2021 Supplemental	Page 18
---	---
PROPERTY UNDER DEVELOPMENT - INVESTMENT SPENDING ESTIMATES AT JUNE 30, 2021 (1)
---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
			OWNED BUILD-TO-SUIT SPENDING ESTIMATES
		# OF PROJECTS	3RD QUARTER 2021		4TH QUARTER 2021		1ST QUARTER 2022		2ND QUARTER 2022		THEREAFTER		TOTAL EXPECTED COSTS (2)		% LEASED
Total Build-to-Suit (3)	17,780	7	$	1,650	$	650	$	2,450	$	—	$	—	$	22,530	100		%
Non Build-to-Suit Development
Total Property Under Development	35,082
		JUNE 30, 2021	OWNED BUILD-TO-SUIT IN-SERVICE ESTIMATES
		# OF PROJECTS	3RD QUARTER 2021		4TH QUARTER 2021		1ST QUARTER 2022		2ND QUARTER 2022		THEREAFTER		TOTAL IN-SERVICE (2)		ACTUAL IN-SERVICE 2ND QUARTER 2021
Total Build-to-Suit		7	$	—	$	18,642	$	2,502	$	1,386	$	—	$	22,530	$	84,575
			MORTGAGE BUILD-TO-SUIT SPENDING ESTIMATES
		# OF PROJECTS	3RD QUARTER 2021		4TH QUARTER 2021		1ST QUARTER 2022		2ND QUARTER 2022		THEREAFTER		TOTAL EXPECTED COSTS (2)
Total Build-to-Suit Mortgage Notes	52,480	2	$	3,100	$	500	$	—	$	—	$	11,482	$	67,562
Non Build-to-Suit Mortgage Notes
Total Mortgage Notes Receivable	366,064
(1) This schedule includes only those properties for which the Company has commenced construction as of June 30, 2021.
(2) "Total Expected Costs" and "Total In-Service" each reflect the total capital costs expected to be funded by the Company through completion (including capitalized interest or accrued interest as applicable).
(3) Total Build-to-Suit excludes property under development related to the Company's two unconsolidated real estate joint ventures that own recreation anchored lodging properties in St. Petersburg, Florida. The Company's spending estimates for this are estimated at 6.7 million for 2021.
Note: This schedule includes future estimates for which the Company can give no assurance as to timing or amounts. Development projects have risks. See Item 1A - "Risk Factors" in the Company's most recent Annual Report on Form 10-K and, to the extent applicable, the Company's Quarterly Reports on Form 10-Q.

All values are in US Dollars.

Q2 2021 Supplemental	Page 19
LEASE EXPIRATIONS
---	---	---	---	---
AS OF JUNE 30, 2021
(UNAUDITED, DOLLARS IN THOUSANDS)
YEAR	RENTAL REVENUE FOR THE TRAILING TWELVE MONTHS ENDED JUNE 30, 2021 (1)		% OF TOTAL REVENUE (2)
2021	$	—	—	%
2022	2,158		1	%
2023	953		—	%
2024	7,742		2	%
2025	2,667		1	%
2026	5,850		1	%
2027	16,893		4	%
2028	5,876		1	%
2029	7,270		2	%
2030	19,506		5	%
2031	1,962		—	%
2032	6,722		2	%
2033	7,468		2	%
2034	28,847		7	%
2035	66,791		17	%
2036	26,890		7	%
2037	41,487		10	%
2038	27,354		7	%
2039	6,739		2	%
2040	3,333		1	%
Thereafter	25,704		7	%
	$	312,212	79	%
Note: This schedule excludes non-theatre tenant leases within the Company's entertainment districts, properties under development, land held for development, properties operated by the Company and investments in mortgage notes receivable.
(1) Rental revenue for the trailing twelve months ended June 30, 2021 includes lease revenue related to the Company's existing operating ground leases (leases in which the Company is a sub-lessor) as well as the gross-up of tenant reimbursed expenses recognized during the trailing twelve months ended June 30, 2021 in accordance with Accounting Standards Update (ASU) No. 2016-02 Leases (Topic 842).
(2) Includes the write-offs of straight line rent receivables of 24.9 million and receivables from tenants of 26.9 million against rental revenue during the trailing twelve months ended June 30, 2021.

All values are in US Dollars.

Q2 2021 Supplemental	Page 20
TOP TEN CUSTOMERS BY PERCENTAGE OF TOTAL REVENUE
---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
		PERCENTAGE OF TOTAL REVENUE	PERCENTAGE OF TOTAL REVENUE
		FOR THE THREE MONTHS ENDED	FOR THE SIX MONTHS ENDED
	CUSTOMERS	JUNE 30, 2021	JUNE 30, 2021
1.	AMC Theatres	19.0%	20.1%
2.	Topgolf	17.1%	17.7%
3.	Regal Cinemas	8.9%	5.0%
4.	Cinemark	8.4%	9.0%
5.	Vail Resorts	5.5%	5.8%
6.	Camelback Resort	4.4%	4.5%
7.	Six Flags	3.2%	3.4%
8.	Endeavor Schools	3.0%	3.2%
9.	Empire Resorts	2.1%	2.2%
10.	Creme de la Creme	2.0%	2.2%
	Total	73.6%	73.1%		Q2 2021 Supplemental	Page 21
---	---
GUIDANCE
---
(UNAUDITED, DOLLARS IN MILLION, EXCEPT PER SHARE DATA)		MEASURE		2021 GUIDANCE
---	---	---	---	---
	YTD ACTUALS	CURRENT
Investment spending (1)	$68.6	(1)
Disposition proceeds and mortgage note payoff	$33.7	$40.0	to	$50.0
Percentage rent and participating interest income	$4.0	$8.5	to	$9.5
General and administrative expense	$22.7	$45.5	to	$47.5
FFO per diluted share (1)	$1.21	$2.80	to	$2.90
FFO as adjusted (FFOAA) per diluted share (1)	$1.15	$2.76	to	$2.86
RECONCILIATION FROM NET INCOME AVAILABLE TO COMMON SHAREHOLDERS OF EPR PROPERTIES (PER DILUTED SHARE):	YTD ACTUALS	2021 GUIDANCE
Net income available to common shareholders of EPR Properties	$0.13	$0.65	to	$0.79
Gain on sale of real estate	(0.01)	(0.02)	to	(0.06)
Real estate depreciation and amortization	1.08	2.16
Allocated share of joint venture depreciation	0.01	0.02
FFO available to common shareholders of EPR Properties	$1.21	$2.81	to	$2.91
Transaction costs	0.02	0.03
Credit loss (benefit) expense	(0.08)	(0.08)
FFO as adjusted (FFOAA) available to common shareholders of EPR Properties	$1.15	$2.76	to	$2.86

(1) At this time, the Company is not providing investment spending guidance. The guidance for FFO per diluted share and FFOAA per diluted share includes only previously committed additional investment spending of approximately $20.0 million for the last six months of 2021.

EXPECTED REVENUE RECOGNITION AND CASH COLLECTIONS AS A % of CONTRACTUAL CASH REVENUE (2)	3RD QUARTER 2021					4TH QUARTER 2021
	RANGE IN		% OF CONTRACTUAL CASH REVENUE (2)			RANGE IN		% OF CONTRACTUAL CASH REVENUE (2)
Revenue recognition	117.0	$122.0	84%	to	88%	132.0	$138.0	95%	to	99%
Cash collections	114.0	$120.0	82%	to	86%	130.0	$135.0	93%	to	97%

All values are in US Dollars.

(2) Contractual cash revenue is an operational measure and represents aggregate cash payments for which the Company is entitled under existing contracts, excluding the impact of any temporary abatements or deferrals, percentage rent (rents received over base amounts), non-cash revenue and revenue from taxable REIT subsidiaries (TRSs).

Note: This schedule includes future estimates for which the Company can give no assurance as to timing or amounts. See cautionary statement concerning forward-looking statements on page 3.

Q2 2021 Supplemental	Page 22
DEFINITIONS - NON-GAAP FINANCIAL MEASURES
---

EBITDAre

The National Association of Real Estate Investment Trusts (“NAREIT”) developed EBITDAre as a relative non-GAAP financial measure of REITs, independent of a company's capital structure, to provide a uniform basis to measure the enterprise value of a company. Pursuant to the definition of EBITDAre by the Board of Governors of NAREIT, the Company calculates EBITDAre as net (loss) income, computed in accordance with GAAP, excluding interest expense (net), income tax (benefit) expense, depreciation and amortization, gains and losses from disposition of real estate, impairment losses on real estate, costs associated with loan refinancing or payoff and adjustments for unconsolidated partnerships, joint ventures and other affiliates. Management provides EBITDAre herein because it believes this information is useful to investors as a supplemental performance measure as it can help facilitate comparisons of operating performance between periods and with other REITs. The Company's method of calculating EBITDAre may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. EBITDAre is not a measure of performance under GAAP, does not represent cash generated from operations as defined by GAAP and is not indicative of cash available to fund all cash needs, including distributions. This measure should not be considered an alternative to net (loss) income or any other GAAP measure as a measurement of the results of the Company's operations or cash flows or liquidity as defined by GAAP.

ADJUSTED EBITDAre AND ANNUALIZED ADJUSTED EBITDAre

Management uses Adjusted EBITDAre in its analysis of the performance of the business and operations of the Company. Management believes Adjusted EBITDAre is useful to investors because it excludes various items that management believes are not indicative of operating performance, and that it is an informative measure to use in computing various financial ratios to evaluate the Company. The Company defines Adjusted EBITDAre as EBITDAre (defined above) for the quarter excluding gain on insurance recovery, severance expense, credit loss (benefit) expense, transaction costs, impairment losses on operating lease right-of-use assets and prepayment fees. This number for the quarter is then multiplied by four to get an annual amount. Annualized Adjusted EBITDAre is Adjusted EBITDAre for the quarter further adjusted for in-service and disposed projects, percentage rent and participating interest and other non-recurring items including removing any impact from operating properties, which is then multiplied by four to get an annual amount. Additionally, for the year ended December 31, 2020, Adjusted EBITDAre was further adjusted to add back prior period receivable write-offs related to certain theatre tenants placed on cash basis or receiving abatements during the respective periods.

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

NET DEBT AND ADJUSTED NET DEBT

Net Debt represents debt (reported in accordance with GAAP) adjusted to exclude deferred financing costs, net and reduced for cash and cash equivalents. By excluding deferred financing costs, net and reducing debt for cash and cash equivalents on hand, the result provides an estimate of the contractual amount of borrowed capital to be repaid, net of cash available to repay it. The Company believes this calculation constitutes a beneficial supplemental non-GAAP financial disclosure to investors in understanding its financial condition. Adjusted net debt is net debt less 40% times property under development to remove the estimated portion of property under development that has been financed with debt but has not yet produced earnings. The Company's method of calculating Net Debt and Adjusted Net Debt may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

Q2 2021 Supplemental	Page 23

NET DEBT TO ADJUSTED EBITDAre RATIO AND ADJUSTED NET DEBT TO ANNUALIZED ADJUSTED EBITDAre RATIO

Net Debt to Adjusted EBITDAre ratio and Adjusted Net Debt to Annualized Adjusted EBITDAre ratio are supplemental measures derived from non-GAAP financial measures that the Company uses to evaluate its capital structure and the magnitude of its debt against its operating performance. The Company believes that investors commonly use versions of these ratios in a similar manner. In addition, financial institutions use versions of these ratios in connection with debt agreements to set pricing and covenant limitations. The Company's method of calculating both ratios may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

FUNDS FROM OPERATIONS (“FFO”) AND FFO AS ADJUSTED

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 (loss) income available to common shareholders and earnings per share. Pursuant to the definition of FFO by the Board of Governors of NAREIT, the Company calculates FFO as net (loss) income available to common shareholders, computed in accordance with GAAP, excluding gains and losses from disposition of real estate and impairment losses on real estate, plus real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships, joint ventures and other affiliates. Adjustments for unconsolidated partnerships, joint ventures and other affiliates are calculated to reflect FFO on the same basis. The Company has calculated FFO for all periods presented in accordance with this definition. In addition, the Company presents FFO as adjusted. Management believes it is useful to provide FFO as adjusted as a supplemental measure to GAAP net (loss) income available to common shareholders and earnings per share. FFO as adjusted is FFO plus costs associated with loan refinancing or payoff, transaction costs, severance expense, preferred share redemption costs, impairment of operating lease right-of-use assets and credit loss (benefit) expense, and by subtracting gain on insurance recovery and deferred income tax (benefit) expense. FFO and FFO as adjusted are non-GAAP financial measures. FFO and FFO as adjusted 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 an alternative to net (loss) 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. It should also be noted that not all REITs calculate FFO and FFO as adjusted the same way so comparisons with other REITs may not be meaningful.

ADJUSTED FUNDS FROM OPERATIONS (“AFFO”)

In addition to FFO, the Company presents AFFO by adding to FFO costs associated with loan refinancing or payoff, transaction costs, credit loss (benefit) expense, severance expense, preferred share redemption costs, impairment of operating lease right-of-use assets, termination fees associated with tenants' exercises of public charter school buy-out options, non-real estate depreciation and amortization, deferred financing fees amortization, share-based compensation expense to management and trustees and amortization of above and below market leases, net and tenant allowances and by subtracting maintenance capital expenditures (including second generation tenant improvements and leasing commissions), straight-lined rental revenue (removing the impact of straight-line ground sublease expense), non-cash portion of mortgage and other financing income, gain on insurance recovery and deferred income tax (benefit) expense. AFFO is a widely used measure of the operating performance of real estate companies and is provided here as a supplemental measure to GAAP net (loss) income available to common shareholders and earnings per share and management provides AFFO herein because it believes this information is useful to investors in this regard. AFFO is a non-GAAP financial measure. AFFO 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 (loss) income or any other GAAP measure as a measurement of the results of the Company's operations or its cash flows or liquidity as defined by GAAP. It should also be noted that not all REITs calculate AFFO the same way so comparisons with other REITs may not be meaningful.

Q2 2021 Supplemental	Page 24

INTEREST COVERAGE RATIO

The interest coverage ratio is calculated as the interest coverage amount divided by interest expense, gross. The Company calculates the interest coverage amount by adding to net (loss) income impairment charges, credit loss (benefit) expense, transaction costs, interest expense, gross (including interest expense in discontinued operations), severance expense, depreciation and amortization, share-based compensation expense to management and trustees and costs associated with loan refinancing or payoff; subtracting interest cost capitalized, straight-line rental revenue, gain on early extinguishment of debt, gain (loss) on sale of real estate from continuing and discontinued operations, gain on insurance recovery, gain on previously held equity interest, gain on early extinguishment of debt, prepayment fees and deferred income tax benefit (expense). The Company calculates interest expense, gross, by adding to interest expense, net, interest income and interest cost capitalized. The Company considers the interest coverage ratio to be an appropriate supplemental measure of a company’s ability to meet its interest expense obligations and management believes it is useful to investors in this regard. The Company's calculation of the interest coverage ratio may be different from the calculation used by other companies, and therefore, comparability may be limited. This information should not be considered as an alternative to any GAAP liquidity measures.

FIXED CHARGE COVERAGE RATIO

The fixed charge coverage ratio is calculated in exactly the same manner as the interest coverage ratio, except that interest expense, gross and preferred share dividends are also added to the denominator. The Company considers the fixed charge coverage ratio to be an appropriate supplemental measure of a company’s ability to make its interest and preferred share dividend payments and management believes it is useful to investors in this regard. The Company's calculation of the fixed charge coverage ratio may be different from the calculation used by other companies and, therefore, comparability may be limited. This information should not be considered as an alternative to any GAAP liquidity measures.

DEBT SERVICE COVERAGE RATIO

The debt service coverage ratio is calculated in exactly the same manner as the interest coverage ratio, except that interest expense, gross and recurring principal payments are also added to the denominator. The Company considers the debt service coverage ratio to be an appropriate supplemental measure of a company’s ability to make its debt service payments and management believes it is useful to investors in this regard. The Company's calculation of the debt service coverage ratio may be different from the calculation used by other companies and, therefore, comparability may be limited. This information should not be considered as an alternative to any GAAP liquidity measures.

Q2 2021 Supplemental	Page 25

Appendix to Supplemental Operating and Financial Data
Reconciliation of Certain Non-GAAP Financial Measures
Second Quarter and Six Months Ended June 30, 2021
Q2 2021 Supplemental	Page 26
---	---
CALCULATION OF INTEREST, FIXED CHARGE AND DEBT SERVICE COVERAGE RATIOS
---	---	---	---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
INTEREST COVERAGE RATIO (1):	2ND QUARTER 2021		1ST QUARTER 2021		4TH QUARTER 2020		3RD QUARTER 2020		2ND QUARTER 2020		1ST QUARTER 2020
Net income (loss)	$	18,552	$	3,380	$	(19,977)	$	(85,904)	$	(62,965)	$	37,118
Impairment charges	—		—		22,832		11,561		51,264		—
Impairment charges on joint ventures	—		—		—		—		3,247		—
Transaction costs	662		548		814		2,776		771		1,075
Credit loss (benefit) expense	(2,819)		(2,762)		20,312		5,707		3,484		1,192
Interest expense, gross	38,869		39,854		43,341		42,312		39,281		36,794
Severance expense	—		—		2,868		—		—		—
Depreciation and amortization	40,538		40,326		42,014		42,059		42,450		43,810
Share-based compensation expense
to management and trustees	3,675		3,784		3,437		3,410		3,463		3,509
Costs associated with loan refinancing or payoff	—		241		812		—		820		—
Interest cost capitalized	(514)		(595)		(404)		(325)		(242)		(262)
Straight-line rental revenue	(1,420)		(1,288)		(898)		17,969		(2,229)		9,708
Gain on sale of real estate	(511)		(201)		(49,877)		—		(22)		(220)
Gain on insurance recovery	—		(30)		(809)		—		—		—
Deferred income tax expense (benefit)	—		—		—		18,035		(1,676)		(1,113)
Interest coverage amount	$	97,032	$	83,257	$	64,465	$	57,600	$	77,646	$	131,611
Interest expense, net	$	38,312	$	39,194	$	42,838	$	41,744	$	38,340	$	34,753
Interest income	43		65		99		243		699		1,779
Interest cost capitalized	514		595		404		325		242		262
Interest expense, gross	$	38,869	$	39,854	$	43,341	$	42,312	$	39,281	$	36,794
Interest coverage ratio	Footnote 2		Footnote 2		Footnote 2		Footnote 2		Footnote 2		3.6
FIXED CHARGE COVERAGE RATIO (1):
Interest coverage amount	$	97,032	$	83,257	$	64,465	$	57,600	$	77,646	$	131,611
Interest expense, gross	$	38,869	$	39,854	$	43,341	$	42,312	$	39,281	$	36,794
Preferred share dividends	6,033		6,034		6,034		6,034		6,034		6,034
Fixed charges	$	44,902	$	45,888	$	49,375	$	48,346	$	45,315	$	42,828
Fixed charge coverage ratio	Footnote 2		Footnote 2		Footnote 2		Footnote 2		Footnote 2		3.1
DEBT SERVICE COVERAGE RATIO (1):
Interest coverage amount	$	97,032	$	83,257	$	64,465	$	57,600	$	77,646	$	131,611
Interest expense, gross	$	38,869	$	39,854	$	43,341	$	42,312	$	39,281	$	36,794
Recurring principal payments	—		—		—		—		—		—
Debt service	$	38,869	$	39,854	$	43,341	$	42,312	$	39,281	$	36,794
Debt service coverage ratio	Footnote 2		Footnote 2		Footnote 2		Footnote 2		Footnote 2		3.6
(1) See pages 23 through 25 for definitions.
(2) Not presented as this ratio is not meaningful given the continuing disruption caused by COVID-19 and the associated accounting for tenant rent deferrals and other lease modifications.														Q2 2021 Supplemental	Page 27
---	---
RECONCILIATION OF INTEREST COVERAGE AMOUNT TO NET CASH PROVIDED BY OPERATING ACTIVITIES
---	---	---	---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
The interest coverage amount per the table on page 27 is a non-GAAP financial measure and should not be considered an alternative to any GAAP liquidity measures. It is most directly comparable to the GAAP liquidity measure, “Net cash provided by operating activities,” and is not directly comparable to the GAAP liquidity measures, “Net cash used by investing activities” and “Net cash provided by financing activities.” The interest coverage amount can be reconciled to “Net cash provided by operating activities” per the consolidated statements of cash flows as follows:
	2ND QUARTER 2021		1ST QUARTER 2021		4TH QUARTER 2020		3RD QUARTER 2020		2ND QUARTER 2020		1ST QUARTER 2020
Net cash provided (used) by operating activities	$	62,494	$	78,306	$	5,795	$	2,065	$	(31,631)	$	89,044
Equity in loss from joint ventures	(1,151)		(1,431)		(1,364)		(1,044)		(1,724)		(420)
Distributions from joint ventures	—		(90)		—		—		—		—
Amortization of deferred financing costs	(1,574)		(1,547)		(1,823)		(1,498)		(1,651)		(1,634)
Amortization of above and below market leases, net and tenant allowances	99		96		96		124		108		152
Changes in assets and liabilities, net:
Amortization of operating lease assets and liabilities	113		120		230		(14)		(287)		(273)
Mortgage notes and related accrued interest receivable	423		(280)		3,297		1,154		2,613		512
Accounts receivable	(6,265)		(18,687)		4,422		(5,053)		62,163		(14,149)
Other assets	(1,003)		7,323		(367)		(2,208)		819		4,454
Accounts payable and accrued liabilities	2,716		(997)		404		(4,348)		6,555		13,517
Unearned rents and interest	3,583		(18,075)		9,312		5,690		3,100		(6,907)
Straight-line rental revenue	(1,420)		(1,288)		(898)		17,969		(2,229)		9,708
Interest expense, gross	38,869		39,854		43,341		42,312		39,281		36,794
Interest cost capitalized	(514)		(595)		(404)		(325)		(242)		(262)
Transaction costs	662		548		814		2,776		771		1,075
Severance expense (cash portion)	—		—		1,610		—		—		—
Interest coverage amount (1)	$	97,032	$	83,257	$	64,465	$	57,600	$	77,646	$	131,611
Net cash provided (used) by investing activities	$	3,128	$	(29,894)	$	204,883	$	(17,919)	$	(13,219)	$	(39,759)
Net cash (used) provided by financing activities	$	(96,195)	$	(532,435)	$	(170,716)	$	(5,994)	$	(175,358)	$	649,237
(1) See pages 23 through 25 for definitions.														Q2 2021 Supplemental	Page 28
---	---
RECONCILIATION OF EBITDAre, ADJUSTED EBITDAre, ANNUALIZED ADJUSTED EBITDAre AND ANNUALIZED ADJUSTED REVENUE
---	---	---	---	---	---	---	---	---	---	---	---	---	---
(UNAUDITED, DOLLARS IN THOUSANDS)
ADJUSTED EBITDAre (4):	2ND QUARTER 2021		1ST QUARTER 2021		4TH QUARTER 2020		3RD QUARTER 2020			2ND QUARTER 2020		1ST QUARTER 2020
Net income (loss)	$	18,552	$	3,380	$	(19,977)	$	(85,904)		$	(62,965)	$	37,118
Interest expense, net	38,312		39,194		42,838		41,744			38,340		34,753
Income tax expense (benefit)	398		407		402		18,417			(1,312)		(751)
Depreciation and amortization	40,538		40,326		42,014		42,059			42,450		43,810
Gain on sale of real estate	(511)		(201)		(49,877)		—			(22)		(220)
Impairment of real estate investments, net (3)	—		—		22,832		11,561			36,255		—
Costs associated with loan refinancing or payoff	—		241		812		—			820		—
Allocated share of joint venture depreciation	459		354		361		369			378		383
Allocated share of joint venture interest expense	846		789		872		741			736		735
Impairment charges on joint ventures	—		—		—		—			3,247		—
EBITDAre	$	98,594	$	84,490	$	40,277	$	28,987		$	57,927	$	115,828
Gain on insurance recovery (1)	—		(30)		(809)		—			—		—
Severance expense	—		—		2,868		—			—		—
Transaction costs	662		548		814		2,776			771		1,075
Credit loss (benefit) expense	(2,819)		(2,762)		20,312		5,707			3,484		1,192
Accounts receivable write-offs from prior periods (2)	—		—		4,301		13,533			—		—
Straight-line receivable write-offs from prior periods (2)	—		—		870		19,927			—		12,532
Impairment of operating lease right-of-use assets (3)	—		—		—		—			15,009		—
Adjusted EBITDAre (for the quarter)	$	96,437	$	82,246	$	68,633	$	70,930		$	77,191	$	130,627
Adjusted EBITDAre (5)	Footnote 10		Footnote 10		Footnote 10		Footnote 10			Footnote 10		$	522,508
ANNUALIZED ADJUSTED EBITDAre (4):
Adjusted EBITDAre (for the quarter)	Footnote 10		Footnote 10		Footnote 10		Footnote 10			Footnote 10		$	130,627
Corporate/unallocated and other NOI								(145)
In-service and disposition adjustments (6)								1,351
Percentage rent/participation adjustments (7)								979
Non-recurring adjustments (8)								3,999
Annualized Adjusted EBITDAre (for the quarter)								$	136,811
Annualized Adjusted EBITDAre (9)								$	547,244
See footnotes on following page.															Q2 2021 Supplemental	Page 29
---	---
(1) Included in other income in the consolidated statements of income (loss) in the Company's Annual Reports on Form 10-K and the Company's Quarterly Reports on Form 10-Q. Reconciliation is as follows:
---	---	---	---	---	---	---	---	---	---	---	---
		1ST QUARTER 2021		4TH QUARTER 2020		3RD QUARTER 2020		2ND QUARTER 2020		1ST QUARTER 2020
(Loss) Income from settlement of foreign currency swap contracts	(28)	$	52	$	110	$	154	$	408	$	368
Gain on insurance recovery		30		809		—		—		—
Operating income from operated properties		295		45		16		8		7,201
Miscellaneous income		301		4		12		—		4
Other income	1,033	$	678	$	968	$	182	$	416	$	7,573
(2) Included in rental revenue from continuing operations in the consolidated statements of income (loss) in the Company's Annual Reports on Form 10-K and the Company's Quarterly Reports on Form 10-Q. Reconciliation is as follows:
		1ST QUARTER 2021		4TH QUARTER 2020		3RD QUARTER 2020		2ND QUARTER 2020		1ST QUARTER 2020
Minimum rent	107,100	$	94,190	$	79,342	$	83,230	$	89,589	$	138,219
Accounts receivable write-offs from prior periods		—		(4,301)		(13,533)		—		—
Tenant reimbursements		4,822		4,831		2,413		4,169		3,698
Percentage rent		2,030		3,040		1,303		1,454		2,757
Straight-line rental revenue		1,289		1,768		1,958		2,229		2,824
Straight-line write-offs from prior periods		—		(870)		(19,927)		—		(12,532)
Other rental revenue		283		201		147		90		77
Rental revenue	115,883	$	102,614	$	84,011	$	55,591	$	97,531	$	135,043
(3) Impairment charges recognized during the three months ended June 30, 2020 totaled 51.3 million, which was comprised of 36.3 million of impairments of real estate investments and 15.0 million of impairments of operating lease right-of-use assets.
(4) See pages 23 through 25 for definitions.
(5) Adjusted EBITDAre for the quarter is multiplied by four to calculate an annual amount.
(6) Adjustments for properties commencing or terminating GAAP net operating income during the quarter and adjustments to revenue from mortgage notes receivable to be consistent with end of quarter balance, for continuing properties only.
(7) To adjust percentage rents and participating interest income from the actual latest quarterly amount to the trailing twelve month amount divided by four.
(8) Non-recurring adjustments relate to properties under operating agreements with third parties, as applicable, and COVID-19 related adjustments.
(9) Annualized Adjusted EBITDAre for the quarter is multiplied by four to calculate an annual amount.
(10) Not presented as this metric is not meaningful given the continuing disruption caused by the COVID-19 pandemic and the associated accounting for tenant rent deferrals and other lease modifications.

All values are in US Dollars.

Q2 2021 Supplemental	Page 30