Attached files
file | filename |
---|---|
8-K - FORM 8-K - EPR PROPERTIES | c54468e8vk.htm |
EX-99.1 - EX-99.1 - EPR PROPERTIES | c54468exv99w1.htm |
Exhibit 99.2
Supplemental Operating and Financial Data
Third Quarter 2009
Entertainment Properties Trust
Supplemental Operating and Financial Data
Third Quarter 2009
Supplemental Operating and Financial Data
Third Quarter 2009
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 |
9 | |
Adjusted Funds from Operations |
10 | |
Capital Structure |
11 | |
Ratios |
14 | |
2009 Capital Spending and Disposition Summaries |
17 | |
Financial and Investment Information by Asset Type |
18 | |
Lease Expirations |
23 | |
Top Ten Customers by Revenue |
24 | |
Summary of Mortgage Notes Receivable |
25 | |
Summary of Notes Receivable |
26 | |
Summary of Unconsolidated Joint Ventures |
27 | |
Definitions |
28 |
2
CAUTIONARY STATEMENT CONCERNING FORWARD LOOKING STATEMENTS
With the exception of historical information, certain information contained or incorporated by
reference herein constitutes forward-looking statements as such term is defined in 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). The forward-looking statements may refer to
our financial condition, results of operations, plans, objectives, acquisition or disposition of
properties, future expenditures for development projects, capital resources, future financial
performance and business. Forward-looking statements are not guarantees of performance. They
involve numerous risks, uncertainties and assumptions. Our future results, financial condition and
business may differ materially from those expressed in these forward-looking statements In
addition, references to our budgeted amounts are forward looking statements. 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 Risk
Factors in our most recent annual report on Form 10-K and, to the extent applicable, in 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 indicated herein
or the date of any document incorporated by reference herein. All subsequent written and oral
forward-looking statements attributable to us or any person acting on our behalf are expressly
qualified in their entirety by the cautionary statements contained or referred to in this section.
We do not undertake any obligation to release publicly any revisions to our forward-looking
statements to reflect events or circumstances after the date hereof.
DEFINITIONS
See p. 28-29 for definitions of certain non-GAAP financial measures used in this document.
3
Entertainment Properties Trust
Company Profile
Company Profile
The Company
Entertainment Properties Trust (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. Since that
time the Company has grown into one of the pre-eminent owners of entertainment-based real estate.
Company Strategy
EPRs primary business objective is to enhance shareholder value by achieving predictable and
increasing Funds from Operations (FFO) growth per share through the acquisition, development and
financing of high-quality properties which meet our Five Star Investment Strategy. As a part of
our growth strategies, we will consider developing or acquiring additional megaplex theatre
properties, and developing or acquiring entertainment, entertainment-related, recreational or
specialty properties. We will also consider developing or acquiring additional entertainment retail
centers. We may also pursue opportunities to provide mortgage financing for these same property
types in certain situations. We have historically paid out approximately 75% of our FFO in the
form of quarterly dividends. This allows investors to realize a portion of their returns on a
current basis.
Five Star Investment Strategy
Our investments are evaluated against the following five criteria:
| Inflection Opportunity: A generational renewal or restructuring change in an industrys properties that creates an opportunity for insightful capital. | ||
| Enduring Value: Investment in real estate devoted to and improving upon long-lived activities. | ||
| Excellent Execution: Premium locations and investment executions that lead to market-dominant performance and create credit beyond the particular tenant. | ||
| Attractive Economics: Accretive initial returns along with growth in yield over the life of our investments in categories of meaningful size. | ||
| Advantageous Position: Sustainable competitive advantages based on knowledge, relationships or access to key investment elements. |
4
Entertainment Properties Trust
Investor Information
Investor Information
Senior Management
David Brain
|
Greg Silvers | |
President and Chief Executive Officer
|
Vice President and Chief Operating Officer | |
Mark Peterson
|
Jerry Earnest | |
Vice President and Chief Financial Officer
|
Vice President and Chief Investment Officer | |
Mike Hirons |
||
Vice President, Finance |
Company Information
Corporate Headquarters | Trading Symbols | |
30 West Pershing Road, Suite 201
|
Common Stock: | |
Kansas City, MO 64108
|
EPR | |
888-EPR-REIT
|
Preferred Stock: | |
www.eprkc.com
|
EPR-PrB | |
EPR-PrC | ||
Stock Exchange Listing
|
EPR-PrD | |
New York Stock Exchange
|
EPR-PrE |
Equity Research Coverage
J.P. Morgan
|
Anthony Palone | 212-622-6682 | ||
RBC Capital Markets
|
Richard Moore | 440-715-2646 | ||
Citi Global Markets
|
Michael Bilerman/Gregory Schweitzer | 212-816-4471 | ||
Keybanc Capital Markets
|
Jordan Sadler | 917-368-2280 | ||
FBR Capital Markets & Co.
|
Gabe Poggi | 703-469-1141 | ||
BMO Capital Markets
|
Paul Adornato | 212-885-4170 | ||
Kansas City Capital
|
Johnathan Braatz | 816-932-8019 | ||
Janney Montgomery Scott
|
Andrew DiZio | 215-665-6439 |
Entertainment Properties Trust is followed by the analysts identified above. Please note that any
opinions, estimates, forecasts or recommendations regarding Entertainment Properties Trusts
performance made by these analysts are theirs alone and do not represent opinions, estimates,
forecasts or recommendations of Entertainment Properties Trust or its management. Entertainment
Properties Trust does not by its reference above or distribution imply its endorsement of or
concurrence with such information, conclusions or recommendations.
5
Entertainment Properties Trust
Selected Financial Information
(Unaudited, dollars and shares in thousands)
Selected Financial Information
(Unaudited, dollars and shares in thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Revenue from continuing operations |
$ | 68,122 | $ | 74,973 | $ | 201,544 | $ | 209,581 | ||||||||
Net income (loss) available to common shareholders of
Entertainment Properties Trust |
(66,843 | ) | 28,506 | (28,912 | ) | 73,786 | ||||||||||
Earnings before interest, taxes, depreciation and
amortization (EBITDA) (1) |
(44,315 | ) | 64,213 | 64,830 | 175,582 | |||||||||||
Adjusted EBITDA (1) |
57,243 | 64,213 | 166,388 | 175,582 | ||||||||||||
Interest expense, net |
19,355 | 17,689 | 54,274 | 52,117 | ||||||||||||
Recurring principal payments |
6,295 | 5,133 | 18,579 | 17,710 | ||||||||||||
Capitalized interest |
83 | 275 | 517 | 603 | ||||||||||||
Straight-lined rental revenue |
642 | 1,016 | 1,787 | 2,909 | ||||||||||||
Dividends declared on preferred shares |
7,552 | 7,552 | 22,655 | 20,714 | ||||||||||||
Dividends declared on common shares |
23,748 | 27,612 | 69,430 | 77,044 | ||||||||||||
General and administrative expense |
3,557 | 3,718 | 11,961 | 12,070 | ||||||||||||
September 30, | ||||||||||||||||
2009 | 2008 | |||||||||||||||
Real estate investments before depreciation |
1,996,571 | 2,002,292 | ||||||||||||||
Total assets |
2,553,537 | 2,613,482 | ||||||||||||||
Unencumbered real estate assets (2) |
||||||||||||||||
Number |
29 | 25 | ||||||||||||||
Gross book value |
264,951 | 208,648 | ||||||||||||||
Annualized stabilized NOI |
25,976 | 23,679 | ||||||||||||||
Total debt |
1,184,139 | 1,217,569 | ||||||||||||||
Shareholders equity |
1,297,213 | 1,326,598 | ||||||||||||||
Common shares outstanding |
36,515 | 32,872 | ||||||||||||||
Total market capitalization (using EOP closing price) |
2,846,997 | 3,432,565 | ||||||||||||||
Debt/total assets |
46 | % | 47 | % | ||||||||||||
Debt/total market capitalization |
42 | % | 35 | % | ||||||||||||
Debt/total assets (undepreciated) |
42 | % | 43 | % | ||||||||||||
Debt/Adjusted EBITDA |
5.12 | 5.33 |
(1) | See pages 28 and 29 for definitions. | |
(2) | Excludes property under development and undeveloped land. |
6
Entertainment Properties Trust
Selected Balance Sheet Information
(Unaudited, dollars in thousands)
Selected Balance Sheet Information
(Unaudited, dollars in thousands)
3rd Quarter 2009 | 2nd Quarter 2009 | 1st Quarter 2009 | 4th Quarter 2008 | 3rd Quarter 2008 | 2nd Quarter 2008 | |||||||||||||||||||
Assets |
||||||||||||||||||||||||
Rental properties: |
||||||||||||||||||||||||
Megaplex theatres and other retail |
$ | 1,756,539 | $ | 1,763,964 | $ | 1,735,162 | $ | 1,742,433 | $ | 1,760,470 | $ | 1,763,286 | ||||||||||||
Other |
217,022 | 216,508 | 215,765 | 206,671 | 204,425 | 198,567 | ||||||||||||||||||
Less: accumulated depreciation |
(247,425 | ) | (235,472 | ) | (223,503 | ) | (214,078 | ) | (206,136 | ) | (196,554 | ) | ||||||||||||
Property under development |
20,575 | 22,847 | 27,324 | 30,835 | 34,985 | 29,833 | ||||||||||||||||||
Mortgage notes receivable (1) |
||||||||||||||||||||||||
Waterpark |
163,298 | 162,613 | 144,915 | 134,948 | 126,804 | 114,240 | ||||||||||||||||||
Concord |
133,119 | 133,119 | 133,119 | 134,150 | 133,119 | | ||||||||||||||||||
Toronto
Dundas Square Project |
86,878 | 108,914 | 100,551 | 103,289 | 113,632 | 114,099 | ||||||||||||||||||
Metropolitan ski areas |
134,774 | 133,986 | 133,217 | 132,468 | 129,737 | 124,791 | ||||||||||||||||||
Other |
| | 3,653 | 3,651 | 3,643 | 3,634 | ||||||||||||||||||
Investment in a direct financing lease, net |
168,884 | 167,945 | 167,003 | 166,089 | 162,909 | 162,032 | ||||||||||||||||||
Investment in joint ventures |
2,435 | 2,457 | 2,482 | 2,493 | 2,412 | 2,437 | ||||||||||||||||||
Cash and cash equivalents |
11,196 | 16,202 | 13,504 | 50,082 | 11,125 | 12,201 | ||||||||||||||||||
Restricted cash |
15,902 | 14,551 | 8,327 | 11,004 | 15,366 | 15,228 | ||||||||||||||||||
Accounts receivable, net |
31,714 | 30,190 | 32,848 | 33,405 | 33,147 | 34,216 | ||||||||||||||||||
Notes receivable (1) |
12,395 | 43,124 | 44,396 | 40,338 | 40,143 | 41,281 | ||||||||||||||||||
Other assets and intangible assets, net |
46,231 | 60,629 | 63,335 | 56,147 | 47,701 | 42,485 | ||||||||||||||||||
Total Assets |
$ | 2,553,537 | $ | 2,641,577 | $ | 2,602,098 | $ | 2,633,925 | $ | 2,613,482 | $ | 2,461,776 | ||||||||||||
Liabilities and Shareholders Equity |
||||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||
Accounts payable and accrued liabilities |
$ | 28,608 | $ | 27,122 | $ | 27,684 | $ | 35,665 | $ | 18,024 | $ | 21,484 | ||||||||||||
Common dividends payable |
23,748 | 22,732 | 22,716 | 27,377 | 27,612 | 25,735 | ||||||||||||||||||
Preferred dividends payable |
7,552 | 7,552 | 7,552 | 7,552 | 7,552 | 7,853 | ||||||||||||||||||
Unearned rents and interest |
12,277 | 12,836 | 6,333 | 8,312 | 16,127 | 11,218 | ||||||||||||||||||
Line of credit |
73,000 | 116,000 | 93,000 | 149,000 | 85,000 | 85,000 | ||||||||||||||||||
Long-term debt |
1,111,139 | 1,109,356 | 1,108,117 | 1,113,368 | 1,132,569 | 1,096,157 | ||||||||||||||||||
Total Liabilities |
1,256,324 | 1,295,598 | 1,265,402 | 1,341,274 | 1,286,884 | 1,247,447 | ||||||||||||||||||
Shareholders equity: |
||||||||||||||||||||||||
Common stock and additional paid in capital |
1,440,437 | 1,389,520 | 1,387,926 | 1,340,135 | 1,339,155 | 1,224,290 | ||||||||||||||||||
Preferred stock at par value |
167 | 167 | 167 | 167 | 167 | 167 | ||||||||||||||||||
Treasury stock |
(27,698 | ) | (27,698 | ) | (27,559 | ) | (26,357 | ) | (26,357 | ) | (25,096 | ) | ||||||||||||
Loans to shareholders |
(1,925 | ) | (1,925 | ) | (1,925 | ) | (1,925 | ) | (1,925 | ) | (3,525 | ) | ||||||||||||
Accumulated other comprehensive income (loss) |
16,985 | 9,951 | (2,202 | ) | (6,169 | ) | 27,772 | 31,130 | ||||||||||||||||
Distributions in excess of net income |
(126,760 | ) | (36,170 | ) | (33,593 | ) | (28,417 | ) | (28,876 | ) | (29,768 | ) | ||||||||||||
Entertainment Properties Trust shareholders equity |
1,301,206 | 1,333,845 | 1,322,814 | 1,277,434 | 1,309,936 | 1,197,198 | ||||||||||||||||||
Noncontrolling interests |
(3,993 | ) | 12,134 | 13,882 | 15,217 | 16,662 | 17,131 | |||||||||||||||||
Total shareholders equity |
1,297,213 | 1,345,979 | 1,336,696 | 1,292,651 | 1,326,598 | 1,214,329 | ||||||||||||||||||
Total Liabilities and shareholders equity |
$ | 2,553,537 | $ | 2,641,577 | $ | 2,602,098 | $ | 2,633,925 | $ | 2,613,482 | $ | 2,461,776 | ||||||||||||
(1) | Includes related accrued interest receivable and is net of loan loss reserves. |
7
Entertainment Properties Trust
Selected Operating Data
(Unaudited, dollars in thousands)
Selected Operating Data
(Unaudited, dollars in thousands)
3rd Quarter 2009 | 2nd Quarter 2009 | 1st Quarter 2009 | 4th Quarter 2008 | 3rd Quarter 2008 | 2nd Quarter 2008 | |||||||||||||||||||
Rental revenue and tenant reimbursements: |
||||||||||||||||||||||||
Theatres |
$ | 40,911 | $ | 40,157 | $ | 40,044 | $ | 39,352 | $ | 40,410 | $ | 39,587 | ||||||||||||
Other retail |
10,910 | 10,266 | 10,701 | 12,093 | 12,400 | 13,104 | ||||||||||||||||||
Vineyards and wineries |
3,899 | 4,031 | 3,989 | 4,395 | 4,270 | 2,135 | ||||||||||||||||||
Metropolitan ski areas |
311 | 311 | 312 | 308 | 308 | 308 | ||||||||||||||||||
Mortgage and other financing income: |
||||||||||||||||||||||||
Public charter schools (1) |
5,293 | 5,031 | 5,003 | 5,010 | 4,960 | 2,789 | ||||||||||||||||||
Metropolitan ski areas |
3,318 | 3,298 | 3,280 | 3,246 | 3,127 | 3,044 | ||||||||||||||||||
Waterpark |
2,794 | 1,497 | 1,363 | 2,060 | 1,810 | 1,698 | ||||||||||||||||||
Concord |
| | | 4,544 | 1,646 | | ||||||||||||||||||
Toronto
Dundas Square Project |
| | | 3,834 | 4,338 | 4,369 | ||||||||||||||||||
Other |
245 | 1,398 | 872 | 1,132 | 1,244 | 1,230 | ||||||||||||||||||
Other income |
441 | 728 | 1,140 | 1,023 | 460 | 491 | ||||||||||||||||||
Total revenue |
$ | 68,122 | $ | 66,717 | $ | 66,704 | $ | 76,997 | $ | 74,973 | $ | 68,755 | ||||||||||||
Property operating expense |
6,708 | 6,382 | 8,019 | 6,827 | 6,612 | 6,309 | ||||||||||||||||||
Other expense |
614 | 854 | 618 | 559 | 430 | 622 | ||||||||||||||||||
General and administrative expense |
3,557 | 4,278 | 4,125 | 4,845 | 3,718 | 3,938 | ||||||||||||||||||
Costs associated with loan refinancing |
| 117 | | | | | ||||||||||||||||||
Interest expense, net |
19,355 | 17,482 | 17,437 | 18,834 | 17,689 | 16,960 | ||||||||||||||||||
Depreciation and amortization |
11,921 | 11,834 | 12,629 | 11,646 | 11,170 | 10,341 | ||||||||||||||||||
Provision for loan losses |
65,757 | | | | | | ||||||||||||||||||
Impairment charge |
35,801 | | | | | | ||||||||||||||||||
Equity in income from joint ventures |
229 | 225 | 219 | 219 | 216 | 245 | ||||||||||||||||||
Income (loss) from continuing operations |
$ | (75,362 | ) | $ | 25,995 | $ | 24,095 | $ | 34,505 | $ | 35,570 | $ | 30,830 | |||||||||||
Income from discontinued operations |
| | | | | 103 | ||||||||||||||||||
Net income (loss) |
$ | (75,362 | ) | $ | 25,995 | $ | 24,095 | $ | 34,505 | $ | 35,570 | $ | 30,933 | |||||||||||
Add: net loss attributable to noncontrolling interests |
16,071 | 1,709 | 1,234 | 880 | 488 | 478 | ||||||||||||||||||
Preferred dividend requirements |
(7,552 | ) | (7,552 | ) | (7,552 | ) | (7,551 | ) | (7,552 | ) | (7,552 | ) | ||||||||||||
Net income (loss) available to common shareholders of Entertainment Properties Trust |
$ | (66,843 | ) | $ | 20,152 | $ | 17,777 | $ | 27,834 | $ | 28,506 | $ | 23,859 | |||||||||||
(1) | Represents income from owned assets under a direct financing lease. |
8
Entertainment Properties Trust
Funds from Operations
(Unaudited, in thousands except per share information)
Funds from Operations
(Unaudited, in thousands except per share information)
3rd Quarter | 2nd Quarter | 1st Quarter | 4th Quarter | 3rd Quarter | 2nd Quarter | |||||||||||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | 2008 | |||||||||||||||||||
Funds From Operations (1): |
||||||||||||||||||||||||
Net income available to common shareholders of Entertainment Properties Trust |
$ | (66,843 | ) | $ | 20,152 | $ | 17,777 | $ | 27,834 | $ | 28,506 | $ | 23,859 | |||||||||||
Real estate depreciation and amortization |
11,728 | 11,642 | 12,434 | 11,454 | 10,958 | 10,138 | ||||||||||||||||||
Allocated share of joint venture depreciation |
66 | 66 | 65 | 65 | 64 | 69 | ||||||||||||||||||
Noncontrolling interest |
(16,118 | ) | (1,746 | ) | (1,323 | ) | (958 | ) | (604 | ) | (537 | ) | ||||||||||||
FFO available to common shareholders of Entertainment Properties Trust |
$ | (71,167 | ) | $ | 30,114 | $ | 28,953 | $ | 38,395 | $ | 38,924 | $ | 33,529 | |||||||||||
FFO available to common shareholders of Entertainment Properties Trust |
(71,167 | ) | 30,114 | 28,953 | 38,395 | 38,924 | 33,529 | |||||||||||||||||
Preferred dividends for Series C |
| | | 1,940 | 1,941 | 1,941 | ||||||||||||||||||
Diluted FFO available to common shareholders of Entertainment Properties Trust |
$ | (71,167 | ) | $ | 30,114 | $ | 28,953 | $ | 40,335 | $ | 40,865 | $ | 35,470 | |||||||||||
FFO per common share attributable to Entertainment Properties Trust: |
||||||||||||||||||||||||
Basic |
$ | (2.01 | ) | $ | 0.86 | $ | 0.84 | $ | 1.17 | $ | 1.22 | $ | 1.10 | |||||||||||
Diluted |
(2.01 | ) | 0.86 | 0.84 | 1.15 | 1.19 | 1.08 | |||||||||||||||||
Shares used for computation (in thousands): |
||||||||||||||||||||||||
Basic |
35,445 | 34,970 | 34,363 | 32,873 | 32,033 | 30,577 | ||||||||||||||||||
Diluted |
35,445 | 34,992 | 34,363 | 34,937 | 34,284 | 32,827 | ||||||||||||||||||
Weighted average shares outstanding-diluted EPS |
35,445 | 34,992 | 34,363 | 33,008 | 32,365 | 30,913 | ||||||||||||||||||
Effect of dilutive Series C preferred shares |
| | | 1,929 | 1,919 | 1,914 | ||||||||||||||||||
Adjusted weighted average shares outstanding diluted |
35,445 | 34,992 | 34,363 | 34,937 | 34,284 | 32,827 | ||||||||||||||||||
(1) | See pages 28 and 29 for definitions. |
9
Entertainment Properties Trust
Adjusted Funds from Operations
(Unaudited, dollars in thousands except per share information)
Adjusted Funds from Operations
(Unaudited, dollars in thousands except per share information)
3rd Quarter | 2nd Quarter | 1st Quarter | 4th Quarter | 3rd Quarter | 2nd Quarter | |||||||||||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | 2008 | |||||||||||||||||||
Adjusted Funds from Operations (1): |
||||||||||||||||||||||||
Diluted FFO available to common shareholders of Entertainment Properties Trust |
$ | (71,167 | ) | $ | 30,114 | $ | 28,953 | $ | 40,335 | $ | 40,865 | $ | 35,470 | |||||||||||
Adjustments: |
||||||||||||||||||||||||
Non-cash impairment charge and provision for loan losses |
101,558 | | | | | | ||||||||||||||||||
Non-real estate depreciation and amortization |
196 | 191 | 196 | 191 | 215 | 215 | ||||||||||||||||||
Deferred financing fees amortization |
1,103 | 693 | 756 | 888 | 780 | 822 | ||||||||||||||||||
Costs associated with loan refinancing |
| 117 | | | | | ||||||||||||||||||
Share-based compensation expense to management and trustees |
1,083 | 1,078 | 1,077 | 990 | 988 | 991 | ||||||||||||||||||
Maintenance capital expenditures(2) |
(28 | ) | (274 | ) | (560 | ) | (725 | ) | (1,061 | ) | (1,013 | ) | ||||||||||||
Straight-lined rental revenue |
(642 | ) | (584 | ) | (561 | ) | (942 | ) | (1,016 | ) | (1,067 | ) | ||||||||||||
Non-cash portion of mortgage and other financing income |
(1,726 | ) | (1,710 | ) | (1,664 | ) | (6,969 | ) | (6,352 | ) | (5,550 | ) | ||||||||||||
AFFO |
$ | 30,377 | $ | 29,625 | $ | 28,197 | $ | 33,768 | $ | 34,419 | $ | 29,868 | ||||||||||||
Weighted average shares outstanding-diluted FFO |
35,445 | 34,992 | 34,363 | 34,937 | 34,284 | 32,827 | ||||||||||||||||||
Other common stock equivalents excluded due to loss |
230 | | | | | | ||||||||||||||||||
Weighted average shares outstanding-diluted AFFO |
35,675 | 34,992 | 34,363 | 34,937 | 34,284 | 32,827 | ||||||||||||||||||
AFFO per diluted common share |
$ | 0.85 | $ | 0.85 | $ | 0.82 | $ | 0.97 | $ | 1.00 | $ | 0.91 | ||||||||||||
Dividends declared per common share |
$ | 0.65 | $ | 0.65 | $ | 0.65 | $ | 0.84 | $ | 0.84 | $ | 0.84 | ||||||||||||
AFFO payout ratio (3) |
76 | % | 76 | % | 79 | % | 87 | % | 84 | % | 92 | % |
(1) | See pages 28 and 29 for definitions. | |
(2) | Includes maintenance capital expenditures and second generation tenant improvements and leasing commisions. | |
(3) | AFFO payout ratio is calculated by dividing dividends declared per common share by AFFO per diluted common share. |
10
Entertainment Properties Trust
Capital Structure at September 30, 2009
(Unaudited, dollars in thousands)
Capital Structure at September 30, 2009
(Unaudited, dollars in thousands)
Consolidated Debt
Principal Payments Due on Long-Term Debt Without Extensions:
Mortgages (1) | Term Loans/Bond | Weighted Avg | ||||||||||||||||||||||||||
Year | Amortization | Maturities | Amortization | Maturities | Credit Facility (4) | Total | Interest Rate | |||||||||||||||||||||
2009 |
$ | 5,660 | $ | | $ | 965 | $ | | $ | | $ | 6,625 | 5.82 | % | ||||||||||||||
2010 |
23,276 | 168,750 | (2) | 3,945 | | | 195,969 | 5.75 | % | |||||||||||||||||||
2011 |
23,854 | | 3,909 | 115,400 | (3) | 73,000 | 216,160 | 5.69 | % | |||||||||||||||||||
2012 |
24,737 | 65,293 | 3,078 | | | 93,108 | 6.45 | % | ||||||||||||||||||||
2013 |
16,789 | 99,178 | 3,276 | | | 119,243 | 5.80 | % | ||||||||||||||||||||
2014 |
19,849 | 127,666 | 3,475 | | | 150,990 | 6.28 | % | ||||||||||||||||||||
2015 |
10,971 | 90,813 | 3,684 | | | 105,468 | 5.72 | % | ||||||||||||||||||||
2016 |
7,079 | 96,144 | 3,902 | | | 107,125 | 6.04 | % | ||||||||||||||||||||
2017 |
3,606 | 82,299 | 4,128 | 3,619 | | 93,652 | 5.86 | % | ||||||||||||||||||||
2018 |
920 | 12,462 | 980 | 61,802 | | 76,164 | 5.36 | % | ||||||||||||||||||||
2019 |
| | | | | | | |||||||||||||||||||||
Thereafter |
9,000 | | | 10,635 | | 19,635 | 2.54 | % | ||||||||||||||||||||
$ | 145,741 | $ | 742,605 | $ | 31,342 | $ | 191,456 | $ | 73,000 | $ | 1,184,139 | 5.82 | % | |||||||||||||||
Principal Payments Due on Long-Term Debt With Extensions:
Mortgages (1) | Term Loans/Bond | Weighted Avg | ||||||||||||||||||||||||||
Year | Amortization | Maturities | Amortization | Maturities | Credit Facility (4) | Total | Interest Rate | |||||||||||||||||||||
2009 |
$ | 5,660 | $ | | $ | 965 | $ | | $ | | $ | 6,625 | 5.82 | % | ||||||||||||||
2010 |
23,443 | 56,250 | 3,945 | | | 83,638 | 5.94 | % | ||||||||||||||||||||
2011 |
24,854 | | 4,109 | | | 28,963 | 5.84 | % | ||||||||||||||||||||
2012 |
25,570 | 175,793 | (2) | 4,078 | 114,200 | (3) | 73,000 | 392,636 | 5.83 | % | ||||||||||||||||||
2013 |
16,789 | 99,178 | 3,276 | | | 119,243 | 5.80 | % | ||||||||||||||||||||
2014 |
19,849 | 127,666 | 3,476 | | | 150,991 | 6.28 | % | ||||||||||||||||||||
2015 |
10,971 | 90,813 | 3,684 | | | 105,468 | 5.72 | % | ||||||||||||||||||||
2016 |
7,079 | 96,144 | 3,902 | | | 107,125 | 6.04 | % | ||||||||||||||||||||
2017 |
3,606 | 82,299 | 4,127 | 3,619 | | 93,651 | 5.86 | % | ||||||||||||||||||||
2018 |
920 | 12,462 | 980 | 61,802 | | 76,164 | 5.36 | % | ||||||||||||||||||||
2019 |
| | | | | | | |||||||||||||||||||||
Thereafter |
9,000 | | | 10,635 | | 19,635 | 2.54 | % | ||||||||||||||||||||
$ | 147,741 | $ | 740,605 | $ | 32,542 | $ | 190,256 | $ | 73,000 | $ | 1,184,139 | 5.82 | % | |||||||||||||||
Balance | Weighted Avg Interest Rate |
Weighted Avg Maturity (yrs) |
||||||||||
Fixed Rate Secured Debt |
$ | 1,036,563 | 5.92 | % | 5.5 | |||||||
Variable Rate Debt |
147,576 | 5.14 | % | 4.2 | ||||||||
Total |
$ | 1,184,139 | 5.82 | % | 5.4 | |||||||
Note: $204.5 million of variable rate debt outstanding at September 30, 2009 has been converted to a fixed rate by interest rate swap agreements and is reflected above as fixed rate secured debt.
(1) | Scheduled amortizations and maturities represent only consolidated debt obligations. | |
(2) | This amount includes $56.25 million in debt maturing in September 2010 related to the planned resort development in Sullivan County, New York and $113.5 million in debt maturing in October 2010 secured by our entertainment retail center in White Plains, New York. The $113.5 million related to White Plains is extendable for two to four years based on meeting certain conditions including a minimum net operating income threshold. Absent any improvement in the performance of the asset or resolution of default issues with the minority partner, the Company may elect to surrender the property at the loans maturity. Amount is shown in the Principal Payments Due on Long-Term Debt With Extensions as if note was extended for two years. | |
(3) | This amount includes $115.2 million of maturing debt secured by one theatre and one ski resort as well as five mortgage notes receivable. The debt is extendable at the Companys option until October 26, 2012. Amount is shown in the Principal Payments Due on Long-Term Debt With Extensions as if this loan was extended to 2012. | |
(4) | Credit Facility Summary: |
Maturity | Rate | ||||||||||||
Commitment | Balance | (with extension) | at 9/30/09 | ||||||||||
215,000 | 73,000 | October 2012 | 5.50 | % |
Note: The facility includes an accordion feature in which the facility can be increased to up to $300 million subject to certain conditions, including lender consent. The facility has a one year extension available
at the Companys option. Amount is shown in the Principal Payments Due on Long-Term Debt With Extensions as if this loan was extended to 2012.
11
Entertainment Properties Trust
Capital Structure at September 30, 2009
(Unaudited, dollars in thousands)
Capital Structure at September 30, 2009
(Unaudited, dollars in thousands)
Consolidated Debt (continued)
Summary of Long-Term Debt:
September 30, 2009 | December 31, 2008 | |||||||
Mortgage note payable, variable rate, due September 10, 2010 |
$ | 56,250 | $ | 56,250 | ||||
Mortgage note payable, 5.60%, due October 7, 2010,
two to four year extension at Companys option upon
meeting certain conditions |
113,541 | 113,917 | ||||||
Revolving variable rate credit facility at LIBOR + 3.50%
(LIBOR floor of 2.00%), due October 26, 2011, one year
extension available at Companys option |
73,000 | 149,000 | ||||||
Term loan payable, $114,000 fixed through interest rate swaps
at 5.81%, $3,900 at September 30, 2009 at variable rate of
LIBOR + 1.75%, due October 26, 2011, one year extension
available at Companys option |
117,900 | 118,800 | ||||||
Mortgage notes payable, 6.57%-6.73%, due October 1, 2012 |
46,130 | 47,056 | ||||||
Mortgage note payable, 6.63%, due November 1, 2012 |
25,787 | 26,302 | ||||||
Mortgage notes payable, 4.26%-9.01%, due
February 10, 2013 |
120,917 | 125,424 | ||||||
Mortgage note payable, 6.84%, due March 1, 2014 |
101,170 | 91,583 | ||||||
Mortgage note payable, 5.58%, due April 1, 2014 |
60,947 | 61,742 | ||||||
Mortgage note payable, 5.56%, due June 5, 2015 |
33,904 | 34,311 | ||||||
Mortgage notes payable, 5.77%, due November 6, 2015 |
73,207 | 74,443 | ||||||
Mortgage notes payable, 5.84%, due March 6, 2016 |
41,129 | 41,798 | ||||||
Mortgage notes payable, 6.37%, due June 30, 2016 |
29,282 | 29,712 | ||||||
Mortgage notes payable, 6.10%, due October 1, 2016 |
26,323 | 26,716 | ||||||
Mortgage notes payable, 6.02%, due October 6, 2016 |
19,850 | 20,149 | ||||||
Mortgage note payable, 6.06%, due March 1, 2017 |
11,047 | 11,207 | ||||||
Mortgage note payable, 6.07%, due April 6, 2017 |
11,367 | 11,530 | ||||||
Mortgage notes payable, 5.73%-5.95%, due May 1, 2017 |
52,710 | 53,494 | ||||||
Mortgage notes payable, 5.86%, due August 1, 2017 |
26,962 | 27,352 | ||||||
Term loans payable, $90,471 at September 30, 2009 fixed through
interest rate swaps at 5.11%-5.78%, $3,791 at September 30,
2009 at variable rates of LIBOR + 1.75%-2.00%, due
December 1, 2017-June 5, 2018 |
94,262 | 92,120 | ||||||
Mortgage note payable, 6.19%, due February 1, 2018 |
16,787 | 17,133 | ||||||
Mortgage note payable, 7.37%, due July 15, 2018 |
12,032 | 12,694 | ||||||
Bond payable, variable rate, due October 1, 2037 |
10,635 | 10,635 | ||||||
Mortgage note payable, 5.50% |
4,000 | 4,000 | ||||||
Mortgage note payable, 5.00% |
5,000 | 5,000 | ||||||
Total |
$ | 1,184,139 | $ | 1,262,368 | ||||
12
Entertainment Properties Trust
Capital Structure at September 30, 2009
(Unaudited, dollars in thousands)
Capital Structure at September 30, 2009
(Unaudited, dollars in thousands)
Equity
Shares Issued | Price at | |||||||||||||||||||
and | September 30, | Liquidation | ||||||||||||||||||
Security | Outstanding | 2009 | Preference | Dividend Rate | Convertible | |||||||||||||||
Common shares |
36,514,575 | $ | 34.14 | N/A | (1 | ) | N/A | |||||||||||||
Series B |
3,200,000 | $ | 19.41 | $ | 80,000 | 7.750 | % | N | ||||||||||||
Series C |
5,400,000 | $ | 15.46 | $ | 135,000 | 5.750 | % | Y | ||||||||||||
Series D |
4,600,000 | $ | 18.00 | $ | 115,000 | 7.375 | % | N | ||||||||||||
Series E |
3,450,000 | $ | 21.72 | $ | 86,250 | 9.000 | % | Y |
Calculation of Total Market Capitalization:
Common shares outstanding at September 30, 2009 multiplied by closing price at September 30, 2009 |
$ | 1,246,608 | ||
Aggregate liquidation value of Series B preferred shares |
80,000 | |||
Aggregate liquidation value of Series C preferred shares |
135,000 | |||
Aggregate liquidation value of Series D preferred shares |
115,000 | |||
Aggregate liquidation value of Series E preferred shares |
86,250 | |||
Total long-term debt at September 30, 2009 |
1,184,139 | |||
Total consolidated market capitalization |
$ | 2,846,997 | ||
(1) | Quarterly dividend declared in the third quarter of 2009 was $0.65 per share. |
13
Entertainment Properties Trust
Summary of Ratios
(Unaudited)
Summary of Ratios
(Unaudited)
3rd Quarter 2009 |
2nd Quarter 2009 |
1st Quarter 2009 |
4th Quarter 2008 |
3rd Quarter 2008 |
2nd Quarter 2008 |
|||||||||||||||||||
Debt to total assets (book value) |
46 | % | 46 | % | 46 | % | 48 | % | 47 | % | 48 | % | ||||||||||||
Debt to total market capitalization |
42 | % | 52 | % | 55 | % | 47 | % | 35 | % | 38 | % | ||||||||||||
Debt to total assets (undepreciated) |
42 | % | 43 | % | 43 | % | 44 | % | 43 | % | 44 | % | ||||||||||||
Debt to Adjusted EBITDA (1) |
5.12 | 5.15 | 4.99 | 5.25 | 5.33 | 5.47 | ||||||||||||||||||
Secured debt to secured assets (2) |
63 | % | 65 | % | 59 | % | 59 | % | 59 | % | 61 | % | ||||||||||||
Unencumbered real estate assets to total real estate assets (3) |
12 | % | 12 | % | 11 | % | 11 | % | 10 | % | 15 | % | ||||||||||||
Interest coverage ratio (4) |
3.0 | 3.2 | 3.1 | 3.4 | 3.6 | 3.3 | ||||||||||||||||||
Fixed charge coverage ratio (4) |
2.1 | 2.2 | 2.2 | 2.4 | 2.5 | 2.3 | ||||||||||||||||||
Debt service coverage ratio (4) |
2.3 | 2.3 | 2.3 | 2.6 | 2.8 | 2.5 | ||||||||||||||||||
FFO payout ratio (5) |
-32 | % | 76 | % | 77 | % | 73 | % | 71 | % | 78 | % | ||||||||||||
AFFO payout ratio (6) |
76 | % | 76 | % | 78 | % | 83 | % | 82 | % | 89 | % |
(1) | Adjusted EBITDA is for the trailing twelve month period. See pages 28 and 29 for definitions. | |
(2) | Includes line of credit borrowing base assets. | |
(3) | Total real estate assets includes rental properties, gross, and direct financing lease, net. | |
(4) | See page 15 for detailed calculation. | |
(5) | FFO payout ratio is calculated by dividing dividends declared per common share by FFO per diluted common share. | |
(6) | AFFO payout ratio is calculated by dividing dividends declared per common share by AFFO per diluted common share. |
14
Entertainment Properties Trust
Calculation of Interest, Fixed Charge and Debt Service Coverage Ratios
(Unaudited, dollars in thousands)
Calculation of Interest, Fixed Charge and Debt Service Coverage Ratios
(Unaudited, dollars in thousands)
3rd Quarter | 2nd Quarter | 1st Quarter | 4th Quarter | 3rd Quarter | 2nd Quarter | |||||||||||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | 2008 | |||||||||||||||||||
Interest
Coverage Ratio: |
||||||||||||||||||||||||
Net income (loss) |
$ | (75,362 | ) | $ | 25,995 | $ | 24,095 | $ | 34,505 | $ | 35,570 | $ | 30,933 | |||||||||||
Impairment charge |
35,801 | | | | | | ||||||||||||||||||
Provision for loan losses |
65,757 | | | | | | ||||||||||||||||||
Interest expense, gross |
19,441 | 17,697 | 17,708 | 19,163 | 18,028 | 17,823 | ||||||||||||||||||
Depreciation and amortization |
11,921 | 11,834 | 12,629 | 11,646 | 11,170 | 10,342 | ||||||||||||||||||
Share-based compensation expense
to management and trustees |
1,083 | 1,078 | 1,077 | 990 | 988 | 991 | ||||||||||||||||||
Costs associated with loan refinancing |
| 117 | | | | | ||||||||||||||||||
Interest cost capitalized |
(83 | ) | (208 | ) | (226 | ) | (194 | ) | (275 | ) | (196 | ) | ||||||||||||
Straight-line rental revenue |
(642 | ) | (584 | ) | (561 | ) | (942 | ) | (1,016 | ) | (1,067 | ) | ||||||||||||
Gain on sale of real estate from discontinued
operations |
| | | | | (119 | ) | |||||||||||||||||
Interest coverage amount |
$ | 57,916 | $ | 55,929 | $ | 54,722 | $ | 65,168 | $ | 64,465 | $ | 58,707 | ||||||||||||
Interest expense, net |
$ | 19,355 | $ | 17,482 | $ | 17,437 | $ | 18,834 | $ | 17,689 | $ | 16,960 | ||||||||||||
Interest income |
3 | 7 | 45 | 135 | 64 | 667 | ||||||||||||||||||
Interest cost capitalized |
83 | 208 | 226 | 194 | 275 | 196 | ||||||||||||||||||
Interest expense, gross |
$ | 19,441 | $ | 17,697 | $ | 17,708 | $ | 19,163 | $ | 18,028 | $ | 17,823 | ||||||||||||
Interest coverage ratio |
3.0 | 3.2 | 3.1 | 3.4 | 3.6 | 3.3 | ||||||||||||||||||
Fixed
Charge Coverage Ratio: |
||||||||||||||||||||||||
Interest coverage amount |
$ | 57,916 | $ | 55,929 | $ | 54,722 | $ | 65,168 | $ | 64,465 | $ | 58,707 | ||||||||||||
Interest expense, gross |
19,441 | 17,697 | 17,708 | 19,163 | 18,028 | 17,823 | ||||||||||||||||||
Preferred share dividends |
7,552 | 7,552 | 7,552 | 7,551 | 7,552 | 7,552 | ||||||||||||||||||
Fixed charges |
$ | 26,993 | $ | 25,249 | $ | 25,260 | $ | 26,714 | $ | 25,580 | $ | 25,375 | ||||||||||||
Fixed charge coverage ratio |
2.1 | 2.2 | 2.2 | 2.4 | 2.5 | 2.3 | ||||||||||||||||||
Debt
Service Coverage Ratio: |
||||||||||||||||||||||||
Interest coverage amount |
$ | 57,916 | $ | 55,929 | $ | 54,722 | $ | 65,168 | $ | 64,465 | $ | 58,707 | ||||||||||||
Interest expense, gross |
19,441 | 17,697 | 17,708 | 19,163 | 18,028 | 17,823 | ||||||||||||||||||
Recurring principal payments |
6,295 | 6,160 | 6,124 | 6,161 | 5,133 | 5,933 | ||||||||||||||||||
Debt service |
$ | 25,736 | $ | 23,857 | $ | 23,832 | $ | 25,324 | $ | 23,161 | $ | 23,756 | ||||||||||||
Debt service coverage ratio |
2.3 | 2.3 | 2.3 | 2.6 | 2.8 | 2.5 | ||||||||||||||||||
15
Entertainment Properties Trust
Reconciliation of Interest Coverage Amount to Net Cash Provided by Operating Activities
(Unaudited, dollars in thousands)
Reconciliation of Interest Coverage Amount to Net Cash Provided by Operating Activities
(Unaudited, dollars in thousands)
The interest coverage amount per the table on the previous page 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 in 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:
3rd Quarter | 2nd Quarter | 1st Quarter | 4th Quarter | 3rd Quarter | 2nd Quarter | |||||||||||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | 2008 | |||||||||||||||||||
Net cash provided by operating activities |
$ | 35,849 | $ | 41,696 | $ | 35,321 | $ | 35,879 | $ | 46,874 | $ | 37,439 | ||||||||||||
Equity in income from joint ventures |
229 | 225 | 219 | 219 | 216 | 245 | ||||||||||||||||||
Distributions from joint ventures |
(250 | ) | (250 | ) | (243 | ) | (245 | ) | (240 | ) | (291 | ) | ||||||||||||
Amortization of deferred financing costs |
(1,103 | ) | (693 | ) | (756 | ) | (888 | ) | (780 | ) | (822 | ) | ||||||||||||
Increase in mortgage notes accrued interest receivable |
272 | 647 | (403 | ) | 4,949 | 5,735 | 4,991 | |||||||||||||||||
Decrease in restricted cash |
818 | (1,125 | ) | (1,008 | ) | 1,510 | (48 | ) | (962 | ) | ||||||||||||||
Decrease (increase) in accounts receivable |
989 | (4,084 | ) | 118 | 1,394 | (737 | ) | 1,818 | ||||||||||||||||
Decrease (increase) in notes and accrued interest receivable |
21 | (272 | ) | (284 | ) | 195 | (713 | ) | 333 | |||||||||||||||
Increase in direct financing lease receivable |
939 | 942 | 914 | 922 | 877 | 486 | ||||||||||||||||||
Increase in other assets |
(248 | ) | 2,286 | 2,523 | (822 | ) | 737 | 373 | ||||||||||||||||
Decrease in accounts payable and accrued liabilities |
939 | (701 | ) | 731 | 1,983 | 2 | (1,272 | ) | ||||||||||||||||
Decrease in unearned rents |
745 | 353 | 669 | 2,045 | (4,195 | ) | (191 | ) | ||||||||||||||||
Straight-line rental revenue |
(642 | ) | (584 | ) | (561 | ) | (942 | ) | (1,016 | ) | (1,067 | ) | ||||||||||||
Interest expense, gross |
19,441 | 17,697 | 17,708 | 19,163 | 18,028 | 17,823 | ||||||||||||||||||
Interest cost capitalized |
(83 | ) | (208 | ) | (226 | ) | (194 | ) | (275 | ) | (196 | ) | ||||||||||||
Interest coverage amount |
$ | 57,916 | $ | 55,929 | $ | 54,722 | $ | 65,168 | $ | 64,465 | $ | 58,707 | ||||||||||||
16
Entertainment Properties Trust
Capital Spending and Disposition Summaries
(Unaudited, dollars in thousands)
Capital Spending and Disposition Summaries
(Unaudited, dollars in thousands)
2009 Capital Spending:
Capital Spending | Capital Spending | |||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
Description | Location | September 30, 2009 | September 30, 2009 | |||||||||
Development of Schlitterbahn Vacation Village |
Kansas City, KS |
$ | 1,201 | $ | 28,968 | |||||||
Additions to
the Toronto
Dundas Square Project mortgage note receivable |
Toronto, Ontario |
3,819 | 4,587 | |||||||||
Development of custom crush facility |
Sonoma County, CA |
2,754 | 6,847 | |||||||||
Development of entertainment retail center |
Suffolk, VA |
568 | 4,275 | |||||||||
Development of additional gross leasable area |
Ontario, Canada |
309 | 2,238 | |||||||||
Development at Rb Winery |
Hopland, CA |
709 | 3,136 | |||||||||
Development of theatre |
Glendora, CA |
| 1,004 | |||||||||
Investment in Rb Wine Promissory Note |
Hopland, CA |
250 | 1,360 | |||||||||
Investment in Sapphire Wines Promissory Note |
Pasa Robles, CA |
| 2,748 | |||||||||
Investment in Muvico tenant improvements |
various |
1,478 | 1,677 | |||||||||
Capitalized building improvements |
various |
189 | 1,456 | |||||||||
Other capital acquisitions |
various |
84 | 245 | |||||||||
Total capital spending |
$ | 11,361 | $ | 58,541 | ||||||||
2009 Dispositions:
Description
|
Location | Cash Received | Gain (Loss) | |||
No dispositions occurred during the three or nine months ended September 30, 2009
17
Entertainment Properties Trust
Financial Information by Asset Type
For the Three Months Ended September 30, 2009
(Unaudited, dollars in thousands)
Financial Information by Asset Type
For the Three Months Ended September 30, 2009
(Unaudited, dollars in thousands)
Public | Waterpark/ | ||||||||||||||||||||||||||||||||||||
Charter | Vineyards and | Metropolitan | Concord | ||||||||||||||||||||||||||||||||||
Theatres | Retail | Schools | Wineries | Ski Areas | Development | Subtotal | Unallocated | Consolidated | |||||||||||||||||||||||||||||
Rental revenue |
$ | 39,203 | $ | 7,884 | $ | | $ | 3,899 | $ | 311 | $ | | $ | 51,297 | $ | | $ | 51,297 | |||||||||||||||||||
Tenant reimbursements |
1,708 | 3,026 | | | | | 4,734 | | 4,734 | ||||||||||||||||||||||||||||
Other income |
23 | 323 | | | | 346 | 95 | 441 | |||||||||||||||||||||||||||||
Mortgage and other financing income |
142 | 57 | 5,293 | 46 | 3,318 | 2,794 | 11,650 | | 11,650 | ||||||||||||||||||||||||||||
Total revenue |
41,076 | 11,290 | 5,293 | 3,945 | 3,629 | 2,794 | 68,027 | 95 | 68,122 | ||||||||||||||||||||||||||||
Property operating expense |
4,168 | 2,538 | | 2 | | | 6,708 | | 6,708 | ||||||||||||||||||||||||||||
Other expense |
| 390 | | 224 | | | 614 | | 614 | ||||||||||||||||||||||||||||
Total investment expenses |
4,168 | 2,928 | | 226 | | | 7,322 | | 7,322 | ||||||||||||||||||||||||||||
General and administrative expense |
| | | | | | | 3,557 | 3,557 | ||||||||||||||||||||||||||||
Provision for loan losses |
| | | | | | | 65,757 | 65,757 | ||||||||||||||||||||||||||||
Impairment charge |
| | | | | | | 35,801 | 35,801 | ||||||||||||||||||||||||||||
EBITDA |
$ | 36,908 | $ | 8,362 | $ | 5,293 | $ | 3,719 | $ | 3,629 | $ | 2,794 | $ | 60,705 | $ | (105,020 | ) | $ | (44,315 | ) | |||||||||||||||||
61 | % | 14 | % | 9 | % | 6 | % | 6 | % | 4 | % | 100 | % | ||||||||||||||||||||||||
75% | |||||||||||||||||||||||||||||||||||||
Add: provision for loan losses |
65,757 | 65,757 | |||||||||||||||||||||||||||||||||||
Add: impairment charge |
35,801 | 35,801 | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA |
$ | 57,243 | |||||||||||||||||||||||||||||||||||
Reconciliation to Consolidated Statements of Income: |
|||||||||||||||||||||||||||||||||||||
Provision for loan losses |
(65,757 | ) | (65,757 | ) | |||||||||||||||||||||||||||||||||
Impairment charge |
(35,801 | ) | (35,801 | ) | |||||||||||||||||||||||||||||||||
Interest expense, net |
(19,355 | ) | (19,355 | ) | |||||||||||||||||||||||||||||||||
Depreciation and amortization |
(11,921 | ) | (11,921 | ) | |||||||||||||||||||||||||||||||||
Equity in income from joint ventures |
229 | 229 | |||||||||||||||||||||||||||||||||||
Net income (loss) |
(75,362 | ) | |||||||||||||||||||||||||||||||||||
Noncontrolling interests |
16,071 | 16,071 | |||||||||||||||||||||||||||||||||||
Preferred dividend requirements |
(7,552 | ) | (7,552 | ) | |||||||||||||||||||||||||||||||||
Net income (loss) available to common shareholders |
$ | (66,843 | ) | ||||||||||||||||||||||||||||||||||
18
Entertainment Properties Trust
Financial Information by Asset Type
For the Nine Months Ended September 30, 2009
(Unaudited, dollars in thousands)
Financial Information by Asset Type
For the Nine Months Ended September 30, 2009
(Unaudited, dollars in thousands)
Public | Waterpark/ | |||||||||||||||||||||||||||||||||||
Charter | Vineyards and | Metropolitan | Concord | |||||||||||||||||||||||||||||||||
Theatres | Retail | Schools | Wineries | Ski Areas | Development | Subtotal | Unallocated | Consolidated | ||||||||||||||||||||||||||||
Rental revenue |
$ | 116,219 | $ | 23,144 | $ | | $ | 11,919 | $ | 933 | $ | | $ | 152,215 | $ | | $ | 152,215 | ||||||||||||||||||
Tenant reimbursements |
4,894 | 8,733 | | | | | 13,627 | | 13,627 | |||||||||||||||||||||||||||
Other income |
70 | 1,339 | | 26 | | | 1,435 | 875 | 2,310 | |||||||||||||||||||||||||||
Mortgage and other financing income |
1,886 | 153 | 15,328 | 475 | 9,896 | 5,654 | 33,392 | | 33,392 | |||||||||||||||||||||||||||
Total revenue |
123,069 | 33,369 | 15,328 | 12,420 | 10,829 | 5,654 | 200,669 | 875 | 201,544 | |||||||||||||||||||||||||||
Property operating expense |
6,899 | 14,171 | | 38 | | | 21,108 | | 21,108 | |||||||||||||||||||||||||||
Other expense |
| 1,427 | | 660 | | | 2,087 | | 2,087 | |||||||||||||||||||||||||||
Total investment expenses |
6,899 | 15,598 | | 698 | | | 23,195 | | 23,195 | |||||||||||||||||||||||||||
General and administrative expense |
| | | | | | 11,961 | 11,961 | ||||||||||||||||||||||||||||
Provision for loan losses |
65,757 | 65,757 | ||||||||||||||||||||||||||||||||||
Impairment charge |
35,801 | 35,801 | ||||||||||||||||||||||||||||||||||
EBITDA |
$ | 116,170 | $ | 17,771 | $ | 15,328 | $ | 11,722 | $ | 10,829 | $ | 5,654 | $ | 177,474 | $ | (112,644 | ) | $ | 64,830 | |||||||||||||||||
65 | % | 10 | % | 9 | % | 7 | % | 6 | % | 3 | % | 100 | % | |||||||||||||||||||||||
75% | ||||||||||||||||||||||||||||||||||||
Add: provision for loan losses |
65,757 | 65,757 | ||||||||||||||||||||||||||||||||||
Add: impairment charge |
35,801 | 35,801 | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA |
$ | 166,388 | ||||||||||||||||||||||||||||||||||
Reconciliation to Consolidated Statements of Income: |
||||||||||||||||||||||||||||||||||||
Impairment charge |
(35,801 | ) | (35,801 | ) | ||||||||||||||||||||||||||||||||
Provision for loan losses |
(65,757 | ) | (65,757 | ) | ||||||||||||||||||||||||||||||||
Interest expense, net |
(54,274 | ) | (54,274 | ) | ||||||||||||||||||||||||||||||||
Costs associated with loan refinancing |
(117 | ) | (117 | ) | ||||||||||||||||||||||||||||||||
Depreciation and amortization |
(36,383 | ) | (36,383 | ) | ||||||||||||||||||||||||||||||||
Equity in income from joint ventures |
673 | 673 | ||||||||||||||||||||||||||||||||||
Net income (loss) |
(25,271 | ) | ||||||||||||||||||||||||||||||||||
Noncontrolling interests |
19,014 | 19,014 | ||||||||||||||||||||||||||||||||||
Preferred dividend requirements |
(22,655 | ) | (22,655 | ) | ||||||||||||||||||||||||||||||||
Net income (loss) available to common shareholders |
$ | (28,912 | ) | |||||||||||||||||||||||||||||||||
19
Entertainment Properties Trust
Financial Information by Asset Type
For the Three Months Ended September 30, 2008
(Unaudited, dollars in thousands)
Financial Information by Asset Type
For the Three Months Ended September 30, 2008
(Unaudited, dollars in thousands)
Public | Waterpark/ | |||||||||||||||||||||||||||||||||||
Charter | Vineyards and | Metropolitan | Concord | |||||||||||||||||||||||||||||||||
Theatres | Retail | Schools | Wineries | Ski Areas | Development | Subtotal | Unallocated | Consolidated | ||||||||||||||||||||||||||||
Rental revenue |
$ | 36,847 | $ | 10,714 | $ | | $ | 4,270 | $ | 308 | $ | | $ | 52,139 | $ | | $ | 52,139 | ||||||||||||||||||
Tenant reimbursements |
3,563 | 1,686 | | | | | 5,249 | | 5,249 | |||||||||||||||||||||||||||
Other income |
24 | 428 | | 3 | | | 455 | 5 | 460 | |||||||||||||||||||||||||||
Mortgage and other financing income |
5,345 | 123 | 4,960 | 114 | 3,127 | 3,456 | 17,125 | | 17,125 | |||||||||||||||||||||||||||
Total revenue |
45,779 | 12,951 | 4,960 | 4,387 | 3,435 | 3,456 | 74,968 | 5 | 74,973 | |||||||||||||||||||||||||||
Property operating expense |
1,197 | 5,377 | 36 | 2 | | | 6,612 | | 6,612 | |||||||||||||||||||||||||||
Other expense |
| 430 | | | | 430 | | 430 | ||||||||||||||||||||||||||||
Total investment expenses |
1,197 | 5,807 | 36 | 2 | | | 7,042 | | 7,042 | |||||||||||||||||||||||||||
General and administrative expense |
| | | | | | | 3,718 | 3,718 | |||||||||||||||||||||||||||
EBITDA/Adjusted EBITDA |
$ | 44,582 | $ | 7,144 | $ | 4,924 | $ | 4,385 | $ | 3,435 | $ | 3,456 | $ | 67,926 | $ | (3,713 | ) | $ | 64,213 | |||||||||||||||||
66 | % | 10 | % | 7 | % | 7 | % | 5 | % | 5 | % | 100 | % | |||||||||||||||||||||||
76% | ||||||||||||||||||||||||||||||||||||
Reconciliation to Consolidated Statements of Income: |
||||||||||||||||||||||||||||||||||||
Interest expense, net |
(17,689 | ) | (17,689 | ) | ||||||||||||||||||||||||||||||||
Depreciation and amortization |
(11,170 | ) | (11,170 | ) | ||||||||||||||||||||||||||||||||
Equity in income from joint ventures |
216 | 216 | ||||||||||||||||||||||||||||||||||
Net income |
35,570 | |||||||||||||||||||||||||||||||||||
Noncontrolling interests |
488 | 488 | ||||||||||||||||||||||||||||||||||
Preferred dividend requirements |
(7,552 | ) | (7,552 | ) | ||||||||||||||||||||||||||||||||
Net income available to common shareholders |
$ | 28,506 | ||||||||||||||||||||||||||||||||||
20
Entertainment Properties Trust
Financial Information by Asset Type
For the Nine Months Ended September 30, 2008
Financial Information by Asset Type
For the Nine Months Ended September 30, 2008
(Unaudited, dollars in thousands)
Public | Waterpark/ | |||||||||||||||||||||||||||||||||||
Charter | Vineyards and | Metropolitan | Concord | |||||||||||||||||||||||||||||||||
Theatres | Retail | Schools | Wineries | Ski Areas | Development | Subtotal | Unallocated | Consolidated | ||||||||||||||||||||||||||||
Rental revenue |
$ | 113,960 | $ | 28,481 | $ | | $ | 7,839 | $ | 921 | $ | | $ | 151,201 | $ | | $ | 151,201 | ||||||||||||||||||
Tenant reimbursements |
11,093 | 5,021 | | | | | 16,114 | | 16,114 | |||||||||||||||||||||||||||
Other income |
70 | 1,584 | | 3 | | | 1,657 | 1,657 | ||||||||||||||||||||||||||||
Mortgage and other financing income |
15,934 | 343 | 7,837 | 338 | 9,165 | 6,992 | 40,609 | | 40,609 | |||||||||||||||||||||||||||
Total revenue |
141,057 | 35,429 | 7,837 | 8,180 | 10,086 | 6,992 | 209,581 | | 209,581 | |||||||||||||||||||||||||||
Property operating expense |
6,170 | 13,699 | 74 | 4 | | | 19,947 | | 19,947 | |||||||||||||||||||||||||||
Other expense |
| 1,478 | | | | 1,478 | 504 | 1,982 | ||||||||||||||||||||||||||||
Total investment expenses |
6,170 | 15,177 | 74 | 4 | | | 21,425 | | 21,929 | |||||||||||||||||||||||||||
General and administrative expense |
| | | | | | | 12,070 | 12,070 | |||||||||||||||||||||||||||
EBITDA/Adjusted EBITDA |
$ | 134,887 | $ | 20,252 | $ | 7,763 | $ | 8,176 | $ | 10,086 | $ | 6,992 | $ | 188,156 | $ | (12,070 | ) | $ | 175,582 | |||||||||||||||||
72 | % | 11 | % | 4 | % | 4 | % | 5 | % | 4 | % | 100 | % | |||||||||||||||||||||||
83% | ||||||||||||||||||||||||||||||||||||
Reconciliation to Consolidated Statements of Income: |
||||||||||||||||||||||||||||||||||||
Interest expense, net |
(52,117 | ) | (52,117 | ) | ||||||||||||||||||||||||||||||||
Depreciation and amortization |
(32,184 | ) | (32,184 | ) | ||||||||||||||||||||||||||||||||
Equity in income from joint ventures |
1,743 | 1,743 | ||||||||||||||||||||||||||||||||||
Income from continuing operations |
93,024 | |||||||||||||||||||||||||||||||||||
Discontinued operations: |
||||||||||||||||||||||||||||||||||||
Loss from discontinued operations |
(27 | ) | (27 | ) | ||||||||||||||||||||||||||||||||
Gain on sale of real estate |
119 | 119 | ||||||||||||||||||||||||||||||||||
Net income |
93,116 | |||||||||||||||||||||||||||||||||||
Noncontrolling interests |
1,474 | 1,474 | ||||||||||||||||||||||||||||||||||
Preferred dividend requirements |
(20,714 | ) | (20,714 | ) | ||||||||||||||||||||||||||||||||
Net income available to common shareholders |
$ | 73,876 | ||||||||||||||||||||||||||||||||||
21
Entertainment Properties Trust
Investment Information by Asset Type
As of September 30, 2009 and December 31, 2008
(Unaudited, dollars in thousands)
Investment Information by Asset Type
As of September 30, 2009 and December 31, 2008
(Unaudited, dollars in thousands)
As of September 30, 2009 | ||||||||||||||||||||||||
Public | Vineyards | Waterpark/ | ||||||||||||||||||||||
Retail/ | Charter | and | Metropolitan | Concord | ||||||||||||||||||||
Theatres | Schools | Wineries | Ski Areas | Development | Consolidated | |||||||||||||||||||
Rental properties, net of accumulated depreciation |
$ | 1,519,287 | $ | | $ | 194,952 | $ | 11,897 | $ | | $ | 1,726,136 | ||||||||||||
Add back accumulated depreciation on rental properties |
237,252 | | 9,063 | 1,110 | | 247,425 | ||||||||||||||||||
Property under development |
12,064 | | 8,511 | | | 20,575 | ||||||||||||||||||
Mortgage notes and related accrued interest receivable, net |
86,878 | | | 134,774 | 296,417 | 518,069 | ||||||||||||||||||
Investment in direct financing leases |
| 168,884 | | | | 168,884 | ||||||||||||||||||
Investment in joint ventures |
2,435 | | | | | 2,435 | ||||||||||||||||||
Intangible assets, net of accumulated amortization |
6,908 | | | | | 6,908 | ||||||||||||||||||
Add back accumulated amortization on intangible assets |
6,473 | | | | | 6,473 | ||||||||||||||||||
Notes receivable and related accrued interest receivable,
net |
2,159 | 3,750 | 6,486 | | | 12,395 | ||||||||||||||||||
Total investments |
$ | 1,873,456 | $ | 172,634 | $ | 219,012 | $ | 147,781 | $ | 296,417 | $ | 2,709,300 | ||||||||||||
% of total investments |
69 | % | 6 | % | 8 | % | 6 | % | 11 | % | 100 | % |
As of December 31, 2008 | ||||||||||||||||||||||||
Public | Vineyards | Waterpark/ | ||||||||||||||||||||||
Retail/ | Charter | and | Metropolitan | Concord | ||||||||||||||||||||
Theatres | Schools | Wineries | Ski Areas | Development | Consolidated | |||||||||||||||||||
Rental properties, net of accumulated depreciation |
$ | 1,533,929 | $ | | $ | 188,969 | $ | 12,128 | $ | | $ | 1,735,026 | ||||||||||||
Add back accumulated depreciation on rental properties |
208,504 | | 4,695 | 879 | | 214,078 | ||||||||||||||||||
Property under development |
21,916 | | 8,919 | | | 30,835 | ||||||||||||||||||
Mortgage notes and related accrued interest receivable, net |
106,940 | | | 132,468 | 269,098 | 508,506 | ||||||||||||||||||
Investment in direct financing leases |
| 166,089 | | | | 166,089 | ||||||||||||||||||
Investment in joint ventures |
2,493 | | | | | 2,493 | ||||||||||||||||||
Intangible assets, net of accumulated amortization |
12,400 | | | | | 12,400 | ||||||||||||||||||
Add back accumulated amortization on intangible assets |
7,077 | | | | | 7,077 | ||||||||||||||||||
Notes receivable and related accrued interest receivable, net |
31,440 | 3,785 | 5,113 | | | 40,338 | ||||||||||||||||||
Total investments |
$ | 1,924,699 | $ | 169,874 | $ | 207,696 | $ | 145,475 | $ | 269,098 | $ | 2,716,842 | ||||||||||||
% of total investments |
71 | % | 6 | % | 8 | % | 5 | % | 10 | % | 100 | % |
22
Entertainment Properties Trust
Lease Expirations Excluding Non-Theatre Retail
As of September 30, 2009
(Unaudited, dollars in thousands)
Lease Expirations Excluding Non-Theatre Retail
As of September 30, 2009
(Unaudited, dollars in thousands)
Megaplex Theatres | Public Charter Schools | Vineyards and Wineries | ||||||||||||||||||||||||||||||||||
Rental | Financing | % of | Rental | |||||||||||||||||||||||||||||||||
Revenue for the | Income for the | Mortgage | Revenue for the | |||||||||||||||||||||||||||||||||
Total | Trailing Twelve | Total | Trailing Twelve | and | Total | Trailing Twelve | ||||||||||||||||||||||||||||||
Number | Months Ended | % of | Number | Months Ended | other | Number | Months Ended | % of | ||||||||||||||||||||||||||||
of Leases | September 30, | Rental | of Leases | September 30, | financing | of Leases | September 30, | Rental | ||||||||||||||||||||||||||||
Year | Expiring | 2009 | Revenue | Expiring | 2009 | income | Expiring | 2009 | Revenue | |||||||||||||||||||||||||||
2009 |
| $ | | 0 | % | | $ | | | | $ | | 0 | % | ||||||||||||||||||||||
2010 |
4 | 11,362 | 6 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2011 |
4 | 9,479 | 5 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2012 |
3 | 6,551 | 3 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2013 |
4 | 14,200 | 7 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2014 |
| | 0 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2015 |
| | 0 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2016 |
2 | 3,200 | 2 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2017 |
3 | 4,583 | 2 | % | | | | 2 | 5,045 | 3 | % | |||||||||||||||||||||||||
2018 |
6 | 12,977 | 6 | % | | | | 5 | 10,232 | 5 | % | |||||||||||||||||||||||||
2019 |
7 | 19,043 | 9 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2020 |
7 | 7,978 | 4 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2021 |
3 | 5,886 | 3 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2022 |
9 | 15,723 | 8 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2023 |
1 | 1,254 | 1 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2024 |
9 | 16,599 | 8 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2025 |
7 | 12,276 | 6 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2026 |
5 | 7,175 | 4 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2027 |
3 | 3,939 | 2 | % | | | | | | 0 | % | |||||||||||||||||||||||||
2028 |
1 | 974 | 0 | % | | | | | | 0 | % | |||||||||||||||||||||||||
Thereafter |
| | 0 | % | 22 | 16,300 | 31 | % | | | 0 | % | ||||||||||||||||||||||||
78 | $ | 153,199 | 75 | % | 22 | $ | 16,300 | 31 | % | 7 | $ | 15,277 | 8 | % | ||||||||||||||||||||||
Note: This schedule relates to consolidated assets only and excludes non-theatre retail. One owned ski property is excluded from this schedule and the
remaining ski property investments are held in mortgage notes receivable which are included on page 25.
23
Entertainment Properties Trust
Top Ten Customers by Revenue
(Unaudited, dollars in thousands)
Top Ten Customers by Revenue
(Unaudited, dollars in thousands)
Total | Total | |||||||||||||||||
Revenue | Revenue | |||||||||||||||||
For The | For The | |||||||||||||||||
Three Months | Nine Months | |||||||||||||||||
Ended | Percentage | Ended | Percentage | |||||||||||||||
September 30, | of Total | September 30, | of Total | |||||||||||||||
Customers | Asset Type | 2009 | Revenue | 2009 | Revenue | |||||||||||||
1. American Multi-Cinema, Inc. |
Retail/Theatres | $ | 25,362 | 37 | % | $ | 76,487 | 38 | % | |||||||||
2. Imagine Schools, Inc. |
Public Charter Schools | 5,059 | 8 | % | 15,094 | 8 | % | |||||||||||
3. Peak Resorts, Inc. |
Metropolitan Ski Areas | 3,629 | 5 | % | 10,829 | 5 | % | |||||||||||
4. Rave Motion Pictures |
Retail/Theatres | 3,577 | 5 | % | 10,692 | 5 | % | |||||||||||
5. Regal Cinemas, Inc. |
Retail/Theatres | 3,535 | 5 | % | 10,569 | 5 | % | |||||||||||
6. Southern Theatres, LLC |
Retail/Theatres | 2,712 | 4 | % | 8,238 | 4 | % | |||||||||||
7. Ascentia Wine Estates, LLC |
Vineyards and Wineries | 2,501 | 4 | % | 7,504 | 4 | % | |||||||||||
8. SVVI, LLC |
Waterparks | 2,818 | 4 | % | 5,697 | 3 | % | |||||||||||
9. Muvico Entertainment, LLC |
Retail/Theatres | 934 | 2 | % | 3,802 | 2 | % | |||||||||||
10. Rb Wine Associates, LLC |
Vineyards and Wineries | 762 | 1 | % | 2,197 | 1 | % | |||||||||||
Total |
$ | 50,889 | 75 | % | $ | 151,109 | 75 | % | ||||||||||
24
Entertainment Properties Trust
Mortgage Notes Receivable
(Unaudited, dollars in thousands)
Mortgage Notes Receivable
(Unaudited, dollars in thousands)
Summary of Mortgage Notes Receivable
September 30, 2009 | December 31, 2008 | |||||||
Mortgage note and related accrued interest receivable,
LIBOR plus 3.50%, due on demand |
$ | | $ | 3,651 | ||||
Mortgage note and related accrued interest receivable,
10.00%, due April 2, 2010 |
32,041 | 29,735 | ||||||
Mortgage note and related accrued interest receivable, net
15.00%, due June 2, 2010-May 31, 2013 (1) |
121,996 | 103,289 | ||||||
Mortgage note and related accrued interest receivable,
9.00%, due September 10, 2010 (1) |
133,119 | 134,150 | ||||||
Mortgage notes and related accrued interest receivable,
7.00%, due May 1, 2019 |
163,298 | 134,948 | ||||||
Mortgage note, 9.53%, due March 10, 2027 |
8,000 | 8,000 | ||||||
Mortgage notes, 10.15%, due April 3, 2027 |
62,500 | 62,500 | ||||||
Mortgage note, 9.40%, due October 30, 2027 |
32,233 | 32,233 | ||||||
Total mortgage notes
and related accrued
interest receivable |
$ | 553,187 | $ | 508,506 | ||||
Less: loan loss reserves |
(35,118 | ) | | |||||
Total mortgage notes
and related accrued
interest receivable,
net |
$ | 518,069 | $ | 508,506 | ||||
(1) | Mortgage note receivable is impaired as of September 30, 2009. In accordance with the Companys accounting policy, interest income is being recognized on a cash basis. |
Payments Due on Mortgage Notes Receivable
As of September 30, 2009 | ||||
Year: |
||||
2009 |
$ | | ||
2010 |
165,159 | (2) | ||
2011 |
| |||
2012 |
| |||
2013 |
| |||
Thereafter |
266,031 | |||
Total |
$ | 431,190 | ||
Note: the above schedule excludes the $86.9 million U.S. ($93.0 million Canadian) mortgage
note receivable, net related to the Toronto
Dundas Square Project that is in receivership.
(2) | Includes $32.0 million (including accrued interest) related to a mortgage note receivable that is secured by development land at Mount Snow. The borrower has the option to roll this note into another mortgage note (including the collateral) secured by Mount Snow that is due in 2027. |
25
Entertainment Properties Trust
Notes Receivable
(Unaudited, dollars in thousands)
Notes Receivable
(Unaudited, dollars in thousands)
Summary of Notes Receivable
September 30, 2009 | December 31, 2008 | |||||||
Note and related accrued interest receivable, 10.00%,
due February 28, 2009 (1) |
$ | 10,000 | $ | 10,083 | ||||
Note and related accrued interest receivable, 10.00%,
due March 1, 2009 (1) |
10,000 | 10,083 | ||||||
Note and related accrued interest receivable,
LIBOR + 3.50%, due March 1, 2009 |
| 1,005 | ||||||
Note and related accrued interest receivable, 15.00%,
due November 1, 2009 (1) |
3,000 | | ||||||
Revolving credit facility and related accrued interest
receivable, 15.00%, due January 1, 2010 |
1,413 | | ||||||
Note and related accrued interest receivable, 9.23%,
due August 31, 2012 (1) |
3,751 | 3,785 | ||||||
Note and related accrued interest receivable, 12.00%,
due April 1, 2013 (1) |
5,073 | 5,113 | ||||||
Note and related accrued interest receivable, 10.00%,
due May 8, 2017 (1) |
10,000 | 10,083 | ||||||
Other |
158 | 186 | ||||||
Total notes and
related accrued
interest receivable |
$ | 43,395 | $ | 40,338 | ||||
Less: Loan loss reserves |
(31,000 | ) | | |||||
Total notes and
related accrued
interest
receivable, net |
$ | 12,395 | $ | 40,338 | ||||
(1) | Note receivable is impaired as of September 30, 2009. In accordance with the Companys accounting policy, interest income is being recognized on a cash basis. |
Payments Due on Notes Receivable
As of September 30, 2009 | ||||
Year: |
||||
2009 |
$ | 23,000 | ||
2010 |
1,413 | |||
2011 |
| |||
2012 |
3,751 | |||
2013 |
5,231 | |||
Thereafter |
10,000 | |||
Total |
$ | 43,395 | ||
26
Entertainment Properties Trust
Summary of Unconsolidated Joint Ventures
As of and for the Nine Months Ended September 30, 2009
(Unaudited, dollars in thousands)
Summary of Unconsolidated Joint Ventures
As of and for the Nine Months Ended September 30, 2009
(Unaudited, dollars in thousands)
Atlantic EPR-I
EPR investment interest: 21.7%
Income recognized for the nine months ended September 30, 2009: $421
Distributions received for the nine months ended September 30, 2009: $465
Income recognized for the nine months ended September 30, 2009: $421
Distributions received for the nine months ended September 30, 2009: $465
Unaudited condensed financial information for Atlantic-EPR I is as follows as of and for the nine
months ended September 30, 2009 and 2008:
2009 | 2008 | |||||||
Rental properties, net |
$ | 27,474 | $ | 28,118 | ||||
Cash |
141 | 510 | ||||||
Long-term debt (due May 2010) |
15,109 | 15,515 | ||||||
Partners equity |
12,412 | 12,646 | ||||||
Rental revenue |
3,324 | 3,302 | ||||||
Net income |
1,825 | 1,793 |
Atlantic EPR-II
EPR investment interest: 21.8%
Income recognized for the nine months ended September 30, 2009: $252
Distributions received for the nine months ended September 30, 2009: $279
Income recognized for the nine months ended September 30, 2009: $252
Distributions received for the nine months ended September 30, 2009: $279
Unaudited condensed financial information for Atlantic-EPR II is as follows as of and for the nine
months ended September 30, 2009 and 2008:
2009 | 2008 | |||||||
Rental properties, net |
$ | 21,613 | $ | 22,074 | ||||
Cash |
157 | 100 | ||||||
Long-term debt (due September 2013) |
13,035 | 13,360 | ||||||
Note payable to Entertainment Properties
Trust |
117 | 117 | ||||||
Partners equity |
8,351 | 8,496 | ||||||
Rental revenue |
2,154 | 2,083 | ||||||
Net income |
1,013 | 997 |
27
Entertainment Properties Trust
Definitions-Non-GAAP Financial Measures
Definitions-Non-GAAP Financial Measures
EBITDA AND ADJUSTED EBITDA
EBITDA is a widely used financial measure in many industries, including the REIT industry, and is
presented to assist investors and analysts in analyzing the performance of the Company. Management
utilizes EBITDA in its analysis of the business and operations of the Company because it excludes
various items included in net income that are not indicative of operating performance, such as
gains (or losses) from sales of property and depreciation and amortization and is used in computing
various financial ratios as a measure of operational performance. The Company computes EBITDA as
the sum of net income plus interest expense (net), depreciation and amortization, gain or loss on
sale of real estate, noncontrolling interests, equity in income from joint ventures and
discontinued operations. Adjusted EBITDA is presented to add back the effect of non-cash
impairment charges and the provision for loan losses. The Companys method of calculating EBITDA
and Adjusted EBITDA may be different from methods used by other REITs and, accordingly, may not be
comparable to such other REITs. EBITDA and Adjusted EBITDA do not represent cash generated from
operations as defined by U.S. generally accepted accounting principles (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 income for the purpose of evaluating the Companys
performance or to cash flows as a measure of liquidity.
FUNDS FROM OPERATIONS (FFO)
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.
FFO is a widely used measure of the operating performance of real estate companies and is provided
here as a supplemental measure to GAAP net income available to common shareholders and earnings per
share. FFO, as defined under the NAREIT definition and presented by us, is net income available to
common shareholders, computed in accordance with GAAP, excluding gains and losses from sales of
depreciable operating properties, 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. FFO is a non-GAAP financial measure. FFO does not represent cash flows from
operations as defined by GAAP and is not indicative that cash flows are adequate to fund all cash
needs and is not to be considered an alternative to net income or any other GAAP measure as a
measurement of the results of our operations or our cash flows or liquidity as defined by GAAP. It
should also be noted that not all REITs calculate FFO the same way so comparisons with other REITs
may not be meaningful.
ADJUSTED FUNDS FROM OPERATIONS (AFFO)
In addition to FFO, we present AFFO by adding to FFO non-cash impairment charges and provision for
loan losses, non-real estate depreciation and amortization, deferred financing fees amortization,
costs associated with loan refinancing and share-based compensation expense to management and
trustees; subtracting maintenance capital expenditures (including second generation tenant
improvements and leasing commissions), straight-lined rental revenue and the non-cash portion of
mortgage and other financing income. 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 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
28
that not all REITs calculate AFFO the same way so comparisons with other REITs may not be
meaningful.
INTEREST COVERAGE RATIO
The interest coverage ratio is calculated as the interest coverage amount divided by interest
expense, gross. We calculate the interest coverage amount by adding to net income impairment
charges, interest expense, gross, depreciation and amortization, share-based compensation expense
to management and trustee and costs associated with loan refinancing; subtracting interest cost
capitalized, straight-line revenue, and gain on sale of real estate from discontinued operations.
We calculated interest expense, gross, by adding to interest expense, net, interest income and
interest cost capitalized. We consider the interest coverage ratio to be an appropriate
supplemental measure of a companys ability to meet its interest expense obligations. Our
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 preferred share dividends are also added to the denominator. We consider the
fixed charge coverage ratio to be an appropriate supplemental measure of a companys ability to
make its interest and preferred share dividend payments. Our 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 recurring principal payments are also added to the denominator. We consider the
debt service coverage ratio to be an appropriate supplemental measure of a companys ability to
make its debt service payments. Our 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.
29