UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q



☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2019



☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number: 001-13561

EPR PROPERTIES

(Exact name of registrant as specified in its charter)



Maryland		43-1790877
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

909 Walnut Street,	Suite 200
Kansas City,	Missouri	64106
(Address of principal executive offices)		(Zip Code)



Registrant’s telephone number, including area code:	(816)	472-1700

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 (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒

At ~~July 31,~~October 29, 2019, there were ~~77,556,691~~78,458,360 common shares outstanding.

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

With the exception of historical information, certain statements contained or incorporated by reference herein may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), such as those pertaining to our acquisition or disposition of properties, our capital resources, future expenditures for development projects, and our results of operations and financial condition. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of actual events. There is no assurance the events or circumstances reflected in the forward-looking statements will occur. You can identify forward-looking statements by use of words such as “will be,” “intend,” “continue,” “believe,” “may,” “expect,” “hope,” “anticipate,” “goal,” “forecast,” “pipeline,” “estimates,” “offers,” “plans,” “would,” or other similar expressions or other comparable terms or discussions of strategy, plans or intentions in this Quarterly Report on Form 10-Q. In addition, references to our budgeted amounts and guidance are forward-looking statements.

Factors that could materially and adversely affect us include, but are not limited to, the factors listed below:

Global economic uncertainty and disruptions in financial markets;

Reduction in discretionary spending by consumers;

Adverse changes in our credit ratings;

Fluctuations in interest rates;

Defaults in the performance of lease terms by our tenants;

Defaults by our customers and counterparties on their obligations owed to us;

A borrower's bankruptcy or default;

Our ability to renew maturing leases on terms comparable to prior leases and/or our ability to locate substitute lessees for these properties on economically favorable terms;

Risks of operating in the entertainment industry;

Our ability to compete effectively;

Risks associated with a single tenant representing a substantial portion of our lease revenues;

The ability of our public charter school tenants to comply with their charters and continue to receive funding from local, state and federal governments, the approval by applicable governing authorities of substitute operators to assume control of any failed public charter schools and our ability to negotiate the terms of new leases with such substitute tenants on acceptable terms;

The ability of our build-to-suit tenants to achieve sufficient operating results within expected timeframes and therefore have capacity to pay their agreed upon rent;

The ability of our early childhood education tenant, Children's Learning Adventure, to successfully transition our properties to one or more third party operators;

Risks relating to our tenants' exercise of purchase options or borrowers' exercise of prepayment options related to our education properties;

Risks associated with our dependence on third-party managers to operate certain of our recreation anchored lodging properties;

Risks associated with our level of indebtedness;

Risks associated with use of leverage to acquire properties;

Financing arrangements that require lump-sum payments;

Our ability to raise capital;

Covenants in our debt instruments that limit our ability to take certain actions;

The concentration and lack of diversification of our investment portfolio;

Our continued qualification as a real estate investment trust for U.S. federal income tax purposes and related tax matters;

The ability of our subsidiaries to satisfy their obligations;

Financing arrangements that expose us to funding or purchase risks;

Our reliance on a limited number of employees, the loss of which could harm operations;

Risks associated with the employment of personnel by managers of our recreation anchored lodging properties;

Risks associated with security breaches and other disruptions;

Changes in accounting standards that may adversely affect our financial statements;

Fluctuations in the value of real estate income and investments;

Risks relating to real estate ownership, leasing and development, including local conditions such as an oversupply of space or a reduction in demand for real estate in the area, competition from other available space, whether tenants and users such as customers of our tenants consider a property attractive, changes in real estate taxes and other expenses, changes in market rental rates, the timing and costs associated with property improvements and rentals, changes in taxation or zoning laws or other governmental regulation, whether we are able to pass some or all of any increased operating costs through to tenants or other customers, and how well we manage our properties;

Our ability to secure adequate insurance and risk of potential uninsured losses, including from natural disasters;

Risks involved in joint ventures;

Risks in leasing multi-tenant properties;

A failure to comply with the Americans with Disabilities Act or other laws;

Risks of environmental liability;

Risks associated with the relatively illiquid nature of our real estate investments;

Risks with owning assets in foreign countries;

Risks associated with owning, operating or financing properties for which the tenants', mortgagors' or our operations may be impacted by weather conditions and climate change;

Risks associated with the development, redevelopment and expansion of properties and the acquisition of other real estate related companies;

Our ability to pay dividends in cash or at current rates;

Fluctuations in the market prices for our shares;

Certain limits on changes in control imposed under law and by our Declaration of Trust and Bylaws;

Policy changes obtained without the approval of our shareholders;

Equity issuances that could dilute the value of our shares;

Future offerings of debt or equity securities, which may rank senior to our common shares;

Risks associated with changes in foreign exchange rates; and

Changes in laws and regulations, including tax laws and regulations.

Our 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 Annual Report on Form 10-K for the year ended December 31, 2018 filed with the Securities and Exchange Commission ("SEC") on February 28, 2019.

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 of this Quarterly Report on Form 10-Q 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 of this Quarterly Report on Form 10-Q.

TABLE OF CONTENTS



			Page

PART I			1

	Item 1.	Financial Statements	1
	Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	33
	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	5150
	Item 4.	Controls and Procedures	5251

PART II			5251

	Item 1.	Legal Proceedings	5251
	Item 1A.	Risk Factors	5453
	Item 2.	Unregistered Sale of Equity Securities and Use of Proceeds	54
	Item 3.	Defaults Upon Senior Securities	54
	Item 4.	Mine Safety Disclosures	5554
	Item 5.	Other Information	5554
	Item 6.	Exhibits	5655

iii

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

EPR PROPERTIES Consolidated Balance Sheets (Dollars in thousands except share data)	EPR PROPERTIES Consolidated Balance Sheets (Dollars in thousands except share data)						EPR PROPERTIES Consolidated Balance Sheets (Dollars in thousands except share data)

	June 30, 2019			December 31, 2018			September 30, 2019			December 31, 2018
	(unaudited)						(unaudited)
Assets
Real estate investments, net of accumulated depreciation of $954,806 and $883,174 at June 30, 2019 and December 31, 2018, respectively	$	5,598,246		$	5,024,057
Real estate investments, net of accumulated depreciation of $989,480 and $883,174 at September 30, 2019 and December 31, 2018, respectively							$	5,569,310		$	5,024,057
Land held for development	28,080			34,177			28,080			34,177
Property under development	80,695			287,546			31,825			287,546
Operating lease right-of-use assets	220,758			—			219,459			—
Mortgage notes and related accrued interest receivable	550,131			517,467			413,695			517,467
Investment in direct financing leases, net	20,675			20,558			20,727			20,558
Investment in joint ventures	35,658			34,486			35,222			34,486
Cash and cash equivalents	6,927			5,872			115,839			5,872
Restricted cash	5,010			12,635			5,929			12,635
Accounts receivable	108,433			98,369			99,190			98,369
Other assets	92,042			96,223			94,014			96,223
Total assets	$	6,746,655		$	6,131,390		$	6,633,290		$	6,131,390
Liabilities and Equity
Liabilities:
Accounts payable and accrued liabilities	$	126,015		$	168,463		$	121,351		$	168,463
Operating lease liabilities	245,372			—			244,358			—
Common dividends payable	29,084			26,765			29,340			26,765
Preferred dividends payable	6,034			6,034			6,034			6,034
Unearned rents and interest	78,629			79,051			89,797			79,051
Debt	3,216,623			2,986,054			3,101,611			2,986,054
Total liabilities	3,701,757			3,266,367			3,592,491			3,266,367
Equity:
Common Shares, $.01 par value; 100,000,000 shares authorized; and 80,677,733 and 77,226,443 shares issued at June 30, 2019 and December 31, 2018, respectively	807			772
Common Shares, $.01 par value; 100,000,000 shares authorized; and 81,365,094 and 77,226,443 shares issued at September 30, 2019 and December 31, 2018, respectively							813			772
Preferred Shares, $.01 par value; 25,000,000 shares authorized:
5,394,050 Series C convertible shares issued at June 30, 2019 and December 31, 2018; liquidation preference of $134,851,250	54			54
3,447,381 Series E convertible shares issued at June 30, 2019 and December 31, 2018; liquidation preference of $86,184,525	34			34
6,000,000 Series G shares issued at June 30, 2019 and December 31, 2018; liquidation preference of $150,000,000	60			60
5,394,050 Series C convertible shares issued at September 30, 2019 and December 31, 2018; liquidation preference of $134,851,250							54			54
3,447,381 Series E convertible shares issued at September 30, 2019 and December 31, 2018; liquidation preference of $86,184,525							34			34
6,000,000 Series G shares issued at September 30, 2019 and December 31, 2018; liquidation preference of $150,000,000							60			60
Additional paid-in-capital	3,758,225			3,504,494			3,814,465			3,504,494
Treasury shares at cost: 3,121,730 and 2,878,587 common shares at June 30, 2019 and December 31, 2018, respectively	(147,143		)	(130,728		)
Treasury shares at cost: 3,125,569 and 2,878,587 common shares at September 30, 2019 and December 31, 2018, respectively							(147,435		)	(130,728		)
Accumulated other comprehensive income	5,174			12,085			4,659			12,085
Distributions in excess of net income	(572,313		)	(521,748		)	(631,851		)	(521,748		)
Total equity	$	3,044,898		$	2,865,023		$	3,040,799		$	2,865,023
Total liabilities and equity	$	6,746,655		$	6,131,390		$	6,633,290		$	6,131,390

See accompanying notes to consolidated financial statements.

EPR PROPERTIES Consolidated Statements of Income (Unaudited) (Dollars in thousands except per share data)
EPR PROPERTIES Consolidated Statements of Income and Comprehensive Income (Unaudited) (Dollars in thousands except per share data)													EPR PROPERTIES Consolidated Statements of Income and Comprehensive Income (Unaudited) (Dollars in thousands except per share data)

	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
	2019			2018			2019			2018			2019			2018			2019			2018
Rental revenue	$	157,330		$	137,019		$	308,053		$	269,943		$	161,262		$	140,905		$	469,315		$	410,848
Other income	5,726			646			6,070			1,276			11,464			365			17,534			1,641
Mortgage and other financing income	12,642			65,202			26,117			86,616			12,136			35,139			38,253			121,755
Total revenue	175,698			202,867			340,240			357,835			184,862			176,409			525,102			534,244
Property operating expense	14,771			7,334			30,564			14,898			14,663			6,968			45,227			21,866
Other expense	8,091			—			8,091			—			11,403			118			19,494			118
General and administrative expense	12,230			12,976			24,360			25,300			11,600			11,424			35,540			36,724
Severance expense													1,521			—			1,941			—
Litigation settlement expense	—			2,090			—			2,090			—			—			—			2,090
Costs associated with loan refinancing or payoff	—			15			—			31,958			38,407			—			38,407			31,958
Interest expense, net	36,278			34,079			70,104			68,416			36,640			33,576			106,744			101,992
Transaction costs	6,923			405			12,046			1,014			5,959			1,101			18,005			2,115
Impairment charges	—			16,548			—			16,548			—			—			—			16,548
Depreciation and amortization	42,355			37,582			82,098			75,266			45,134			38,623			127,232			113,889
Income before equity in income (loss) from joint ventures and other items	55,050			91,838			112,977			122,345			19,535			84,599			132,512			206,944
Equity in income (loss) from joint ventures	470			(88		)	959			(37		)
Equity in (loss) income from joint ventures													(435		)	20			524			(17		)
Gain on sale of real estate	9,774			473			16,102			473			14,303			2,215			30,405			2,688
Gain on sale of investment in direct financing leases													—			5,514			—			5,514
Income before income taxes	65,294			92,223			130,038			122,781			33,403			92,348			163,441			215,129
Income tax benefit (expense)	1,300			(642		)	1,905			(1,662		)	600			(515		)	2,505			(2,177		)
Net income	66,594			91,581			131,943			121,119			34,003			91,833			165,946			212,952
Preferred dividend requirements	(6,034		)	(6,036		)	(12,068		)	(12,072		)	(6,034		)	(6,036		)	(18,102		)	(18,108		)
Net income available to common shareholders of EPR Properties	$	60,560		$	85,545		$	119,875		$	109,047		$	27,969		$	85,797		$	147,844		$	194,844
Per share data attributable to EPR Properties common shareholders:
Basic earnings per share data:
Net income available to common shareholders	$	0.80		$	1.15		$	1.59		$	1.47
Diluted earnings per share data:
Net income available to common shareholders	$	0.79		$	1.15		$	1.59		$	1.47
Net income available to common shareholders of EPR Properties per share:
Basic													$	0.36		$	1.15		$	1.94		$	2.62
Diluted													$	0.36		$	1.15		$	1.94		$	2.62
Shares used for computation (in thousands):
Basic	76,164			74,329			75,426			74,238			77,632			74,345			76,169			74,274
Diluted	76,199			74,365			75,467			74,273			77,664			74,404			76,207			74,316

Other comprehensive income (loss):
Net income													$	34,003		$	91,833		$	165,946		$	212,952
Foreign currency translation adjustment													(2,267		)	3,292			5,515			(6,176		)
Change in net unrealized gain (loss) on derivatives													1,752			(1,543		)	(12,941		)	12,939
Comprehensive income													$	33,488		$	93,582		$	158,520		$	219,715

See accompanying notes to consolidated financial statements.

EPR PROPERTIES Consolidated Statements of Changes in Equity (Unaudited) (Dollars in thousands)

	EPR Properties Shareholders’ Equity
	Common Stock			Preferred Stock				Additional paid-in capital		Treasury shares			Accumulated other comprehensive income (loss)			Distributions in excess of net income			Total
	Shares	Par		Shares		Par		Additional paid-in capital		Treasury shares			Accumulated other comprehensive income (loss)			Distributions in excess of net income			Total
Balance at December 31, 2017	76,858,632	$	769	14,848,165		$	148	$	3,478,986	$	(121,591	)	$	12,483		$	(443,470	)	$	2,927,325
Issuance of nonvested shares	295,202	3		—		—		3,971		—			—			—			3,974
Purchase of common shares for vesting	—	—		—		—		—		(7,116		)	—			—			(7,116		)
Share-based compensation expense	—	—		—		—		3,791		—			—			—			3,791
Foreign currency translation adjustment	—	—		—		—		—		—			(5,400		)	—			(5,400		)
Change in unrealized gain on derivatives	—	—		—		—		—		—			9,398			—			9,398
Net income	—	—		—		—		—		—			—			29,538			29,538
Issuances of common shares	6,601	—		—		—		382		—			—			—			382
Conversion of Series E Convertible Preferred shares to common shares	800	—		(1,734	)	—		—		—			—			—			—
Dividends to common shareholders ($1.08 per share)	—	—		—		—		—		—			—			(80,263		)	(80,263		)
Dividends to Series C preferred shareholders ($0.359375 per share)	—	—		—		—		—		—			—			(1,940		)	(1,940		)
Dividends to Series E preferred shareholders ($0.5625 per share)	—	—		—		—		—		—			—			(1,939		)	(1,939		)
Dividends to Series G preferred shareholders ($0.359375 per share)	—	—		—		—		—		—			—			(2,156		)	(2,156		)
Balance at March 31, 2018	77,161,235	$	772	14,846,431		$	148	$	3,487,130	$	(128,707	)	$	16,481		$	(500,230	)	$	2,875,594

Restricted share units issued to Trustees	23,571	—		—		—		—		—			—			—			—
Purchase of common shares for vesting	—	—		—		—		—		(39		)	—			—			(39		)
Share-based compensation expense	—	—		—		—		3,818		—			—			—			3,818
Foreign currency translation adjustment	—	—		—		—		—		—			(4,068		)	—			(4,068		)
Change in unrealized gain on derivatives	—	—		—		—		—		—			5,084			—			5,084
Net income	—	—		—		—		—		—			—			91,581			91,581
Issuances of common shares	5,272	—		—		—		311		—			—			—			311
Stock option exercises, net	5,742	—		—		—		302		(302		)	—			—			—
Dividends to common shareholders ($1.08 per share)	—	—		—		—		—		—			—			(80,278		)	(80,278		)
Dividends to Series C preferred shareholders ($0.359375 per share)	—	—		—		—		—		—			—			(1,940		)	(1,940		)
Dividends to Series E preferred shareholders ($0.5625 per share)	—	—		—		—		—		—			—			(1,939		)	(1,939		)
Dividends to Series G preferred shareholders ($0.359375 per share)	—	—		—		—		—		—			—			(2,156		)	(2,156		)
Balance at June 30, 2018	77,195,820	$	772	14,846,431		$	148	$	3,491,561	$	(129,048	)	$	17,497		$	(494,962	)	$	2,885,968

Continued on next page.



	EPR Properties Shareholders’ Equity
	Common Stock			Preferred Stock			Additional paid-in capital		Treasury shares			Accumulated other comprehensive income (loss)			Distributions in excess of net income			Total
Continued from previous page.	Shares	Par		Shares	Par		Additional paid-in capital		Treasury shares			Accumulated other comprehensive income (loss)			Distributions in excess of net income			Total
Balance at June 30, 2018	77,195,820	$	772	14,846,431	$	148	$	3,491,561	$	(129,048	)	$	17,497		$	(494,962	)	$	2,885,968
Cancellation of nonvested shares	—	—		—	—		617		(617		)	—			—			—
Share-based compensation expense	—	—		—	—		3,686		—			—			—			3,686
Foreign currency translation adjustment	—	—		—	—		—		—			3,292			—			3,292
Change in unrealized gain on derivatives	—	—		—	—		—		—			(1,543		)	—			(1,543		)
Net income	—	—		—	—		—		—			—			91,833			91,833
Issuances of common shares	4,231	—		—	—		288		—			—			—			288
Stock option exercises, net	2,244	—		—	—		131		(136		)	—			—			(5		)
Dividends to common shareholders ($1.08 per share)	—	—		—	—		—		—			—			(80,289		)	(80,289		)
Dividends to Series C preferred shareholders ($0.359375 per share)	—	—		—	—		—		—			—			(1,940		)	(1,940		)
Dividends to Series E preferred shareholders ($0.5625 per share)	—	—		—	—		—		—			—			(1,939		)	(1,939		)
Dividends to Series G preferred shareholders ($0.359375 per share)	—	—		—	—		—		—			—			(2,156		)	(2,156		)
Balance at September 30, 2018	77,202,295	$	772	14,846,431	$	148	$	3,496,283	$	(129,801	)	$	19,246		$	(489,453	)	$	2,897,195

Continued on next page.



	EPR Properties Shareholders’ Equity
	Common Stock			Preferred Stock			Additional paid-in capital		Treasury shares			Accumulated other comprehensive income (loss)			Distributions in excess of net income			Total
Continued from previous page.	Shares	Par		Shares	Par		Additional paid-in capital		Treasury shares			Accumulated other comprehensive income (loss)			Distributions in excess of net income			Total
Balance at December 31, 2018	77,226,443	$	772	14,841,431	$	148	$	3,504,494	$	(130,728	)	$	12,085		$	(521,748	)	$	2,865,023
Restricted share units issued to Trustees	1,156	—		—	—		—		—			—			—			—
Issuance of nonvested shares, net of cancellations	197,755	2		—	—		4,831		(403		)	—			—			4,430
Purchase of common shares for vesting	—	—		—	—		—		(9,499		)	—			—			(9,499		)
Share-based compensation expense	—	—		—	—		3,177		—			—			—			3,177
Share-based compensation included in severance expense	—	—		—	—		103		—			—			—			103
Foreign currency translation adjustment	—	—		—	—		—		—			3,810			—			3,810
Change in unrealized loss on derivatives	—	—		—	—		—		—			(7,498		)	—			(7,498		)
Net income	—	—		—	—		—		—			—			65,349			65,349
Issuances of common shares	1,064,600	11		—	—		78,982		—			—			—			78,993
Stock option exercises, net	111,815	1		—	—		5,543		(6,276		)	—			—			(732		)
Dividends to common shareholders ($1.125 per share)	—	—		—	—		—		—			—			(84,343		)	(84,343		)
Dividends to Series C preferred shareholders ($0.359375 per share)	—	—		—	—		—		—			—			(1,939		)	(1,939		)
Dividends to Series E preferred shareholders ($0.5625 per share)	—	—		—	—		—		—			—			(1,939		)	(1,939		)
Dividends to Series G preferred shareholders ($0.359375 per share)	—	—		—	—		—		—			—			(2,156		)	(2,156		)
Balance at March 31, 2019	78,601,769	$	786	14,841,431	$	148	$	3,597,130	$	(146,906	)	$	8,397		$	(546,776	)	$	2,912,779

Restricted share units issued to Trustees	26,236	—		—	—		—		—			—			—			—
Issuance of nonvested shares, net of cancellations	11,000	—		—	—		95		(95		)	—			—			—
Share-based compensation expense	—	—		—	—		3,283		—			—			—			3,283
Foreign currency translation adjustment	—	—		—	—		—		—			3,972			—			3,972
Change in unrealized loss on derivatives	—	—		—	—		—		—			(7,195		)	—			(7,195		)
Net income	—	—		—	—		—		—			—			66,594			66,594
Issuances of common shares	2,033,530	21		—	—		157,575		—			—			—			157,596
Stock option exercises, net	5,198	—		—	—		142		(142		)	—			—			—
Dividends to common shareholders ($1.125 per share)	—	—		—	—		—		—			—			(86,097		)	(86,097		)
Dividends to Series C preferred shareholders ($0.359375 per share)	—	—		—	—		—		—			—			(1,939		)	(1,939		)
Dividends to Series E preferred shareholders ($0.5625 per share)	—	—		—	—		—		—			—			(1,939		)	(1,939		)
Dividends to Series G preferred shareholders ($0.359375 per share)	—	—		—	—		—		—			—			(2,156		)	(2,156		)
Balance at June 30, 2019	80,677,733	$	807	14,841,431	$	148	$	3,758,225	$	(147,143	)	$	5,174		$	(572,313	)	$	3,044,898

Continued on next page.



	EPR Properties Shareholders’ Equity
	Common Stock			Preferred Stock			Additional paid-in capital		Treasury shares			Accumulated other comprehensive income (loss)			Distributions in excess of net income			Total
Continued from previous page.	Shares	Par		Shares	Par		Additional paid-in capital		Treasury shares			Accumulated other comprehensive income (loss)			Distributions in excess of net income			Total
Balance at June 30, 2019	80,677,733	$	807	14,841,431	$	148	$	3,758,225	$	(147,143	)	$	5,174		$	(572,313	)	$	3,044,898
Purchase of common shares for vesting	—	—		—	—		—		(192		)	—			—			(192		)
Share-based compensation expense	—	—		—	—		3,372		—			—			—			3,372
Share-based compensation included in severance expense	—	—		—	—		418		—			—			—			418
Foreign currency translation adjustment	—	—		—	—		—		—			(2,267		)	—			(2,267		)
Change in unrealized gain on derivatives	—	—		—	—		—		—			1,752			—			1,752
Net income	—	—		—	—		—		—			—			34,003			34,003
Issuances of common shares	685,588	6		—	—		52,350		—			—			—			52,356
Stock option exercises, net	1,773	—		—	—		100		(100		)	—			—			—
Dividends to common shareholders ($1.125 per share)	—	—		—	—		—		—			—			(87,507		)	(87,507		)
Dividends to Series C preferred shareholders ($0.359375 per share)	—	—		—	—		—		—			—			(1,939		)	(1,939		)
Dividends to Series E preferred shareholders ($0.5625 per share)	—	—		—	—		—		—			—			(1,939		)	(1,939		)
Dividends to Series G preferred shareholders ($0.359375 per share)	—	—		—	—		—		—			—			(2,156		)	(2,156		)
Balance at September 30, 2019	81,365,094	$	813	14,841,431	$	148	$	3,814,465	$	(147,435	)	$	4,659		$	(631,851	)	$	3,040,799

See accompanying notes to consolidated financial statements.

EPR PROPERTIES
Consolidated Statements of Comprehensive Income
(Unaudited)
(Dollars in thousands)

Three Months Ended June 30, Six Months Ended June 30,
2019 2018 2019 2018
Net income $ 66,594
$ 91,581
$ 131,943
$ 121,119
Other comprehensive income (loss):
Foreign currency translation adjustment 3,972
(4,068 ) 7,782
(9,468 )
Change in net unrealized (loss) gain on derivatives (7,195 ) 5,084
(14,693 ) 14,482
Comprehensive income $ 63,371
$ 92,597
$ 125,032
$ 126,133

~~See accompanying notes to consolidated financial statements.~~

EPR PROPERTIES
Consolidated Statements of Changes in Equity
(Unaudited)
(Dollars in thousands)
EPR Properties Shareholders’ Equity
Common Stock Preferred Stock
Additional
paid-in capital

Treasury
shares

Accumulated
other
comprehensive
income (loss)

Distributions
in excess of
net income
Total
(continued from previous page) Shares Par Shares Par
Balance at December 31, 2017 76,858,632
$ 769
14,848,165
$ 148
$ 3,478,986
$ (121,591 ) $ 12,483
$ (443,470 ) $ 2,927,325
Issuance of nonvested shares, net 295,202
3
—
—
3,971
—
—
—
3,974
Purchase of common shares for vesting —
—
—
—
—
(7,116 ) —
—
(7,116 )
Share-based compensation expense —
—
—
—
3,791
—
—
—
3,791
Foreign currency translation adjustment —
—
—
—
—
—
(5,400 ) —
(5,400 )
Change in unrealized gain on derivatives —
—
—
—
—
—
9,398
—
9,398
Net income —
—
—
—
—
—
—
29,538
29,538
Issuances of common shares 6,601
—
—
—
382
—
—
—
382
Conversion of Series E Convertible Preferred shares to common shares 800
—
(1,734 ) —
—
—
—
—
—
Dividends to common shareholders ($1.08 per share) —
—
—
—
—
—
—
(80,263 ) (80,263 )
Dividends to Series C preferred shareholders ($0.359375 per share) —
—
—
—
—
—
—
(1,940 ) (1,940 )
Dividends to Series E preferred shareholders ($0.5625 per share) —
—
—
—
—
—
—
(1,939 ) (1,939 )
Dividends to Series G preferred shareholders ($0.359375 per share) —
—
—
—
—
—
—
(2,156 ) (2,156 )
Balance at March 31, 2018 77,161,235
$ 772
14,846,431
$ 148
$ 3,487,130
$ (128,707 ) $ 16,481
$ (500,230 ) $ 2,875,594

Restricted share units issued to Trustees 23,571
—
—
—
—
—
—
—
—
Purchase of common shares for vesting —
—
—
—
—
(39 ) —
—
(39 )
Share-based compensation expense —
—
—
—
3,818
—
—
—
3,818
Foreign currency translation adjustment —
—
—
—
—
—
(4,068 ) —
(4,068 )
Change in unrealized gain on derivatives —
—
—
—
—
—
5,084
—
5,084
Net income —
—
—
—
—
—
—
91,581
91,581
Issuances of common shares 5,272
—
—
—
311
—
—
—
311
Stock option exercises, net 5,742
—
—
—
302
(302 ) —
—
—
Dividends to common shareholders ($1.08 per share) —
—
—
—
—
—
—
(80,278 ) (80,278 )
Dividends to Series C preferred shareholders ($0.359375 per share) —
—
—
—
—
—
—
(1,940 ) (1,940 )
Dividends to Series E preferred shareholders ($0.5625 per share) —
—
—
—
—
—
—
(1,939 ) (1,939 )
Dividends to Series G preferred shareholders ($0.359375 per share) —
—
—
—
—
—
—
(2,156 ) (2,156 )
Balance at June 30, 2018 77,195,820
$ 772
14,846,431
$ 148
$ 3,491,561
$ (129,048 ) $ 17,497
$ (494,962 ) $ 2,885,968
Continued on next page.

EPR PROPERTIES Consolidated Statements of Cash Flows (Unaudited) (Dollars in thousands)

	Nine Months Ended September 30,
	2019			2018
Operating activities:
Net income	$	165,946		$	212,952
Adjustments to reconcile net income to net cash provided by operating activities:
Impairment charges	—			16,548
Gain on sale of real estate	(30,405		)	(2,688		)
Deferred income tax (benefit) expense	(3,268		)	755
Gain on sale of investment in direct financing leases	—			(5,514		)
Costs associated with loan refinancing or payoff	38,407			31,958
Equity in (income) loss from joint ventures	(524		)	17
Distributions from joint ventures	112			567
Depreciation and amortization	127,232			113,889
Amortization of deferred financing costs	4,571			4,307
Amortization of above/below market leases and tenant allowances, net	(224		)	(527		)
Share-based compensation expense to management and Trustees	9,832			11,295
Share-based compensation expense included in severance expense	521			—
Change in assets and liabilities:
Operating lease assets and liabilities	1,033			—
Mortgage notes accrued interest receivable	(389		)	(970		)
Accounts receivable	12,935			(13,620		)
Direct financing leases receivable	(169		)	(500		)
Other assets	(3,189		)	(2,717		)
Accounts payable and accrued liabilities	5,689			11,244
Unearned rents and interest	9,152			23,886
Net cash provided by operating activities	337,262			400,882
Investing activities:
Acquisition of and investments in real estate and other assets	(443,561		)	(107,396		)
Proceeds from sale of real estate	182,719			19,881
Investment in unconsolidated joint ventures	(325		)	—
Proceeds from settlement of derivative	—			30,796
Investment in mortgage notes receivable	(98,071		)	(27,719		)
Proceeds from mortgage notes receivable paydowns	207,125			272,004
Investment in promissory notes receivable	(10,639		)	(7,801		)
Proceeds from promissory note receivable paydown	3,637			7,500
Proceeds from sale of investment in direct financing leases, net	—			43,447
Additions to properties under development	(125,635		)	(222,840		)
Net cash (used) provided by investing activities	(284,750		)	7,872
Financing activities:
Proceeds from debt facilities and senior unsecured notes	962,000			870,000
Principal payments on debt	(866,735		)	(941,684		)
Deferred financing fees paid	(9,343		)	(8,643		)
Costs associated with loan refinancing or payoff (cash portion)	(36,918		)	(28,650		)
Net proceeds from issuance of common shares	285,269			734
Impact of stock option exercises, net	(732		)	(6		)
Purchase of common shares for treasury for vesting	(9,691		)	(7,155		)
Dividends paid to shareholders	(273,187		)	(256,074		)
Net cash provided (used) by financing activities	50,663			(371,478		)
Effect of exchange rate changes on cash	86			(78		)
Net change in cash and cash equivalents and restricted cash	103,261			37,198
Cash and cash equivalents and restricted cash at beginning of the period	18,507			58,986
Cash and cash equivalents and restricted cash at end of the period	$	121,768		$	96,184
Supplemental information continued on next page.

EPR Properties Shareholders’ Equity
Common Stock Preferred Stock Additional
paid-in capital Treasury
shares Accumulated
other
comprehensive
income (loss) Distributions
in excess of
net income Total
Shares Par Shares Par
Balance at December 31, 2018 77,226,443
$ 772
14,841,431
$ 148
$ 3,504,494
$ (130,728 ) $ 12,085
$ (521,748 ) $ 2,865,023
Restricted share units issued to Trustees 1,156
—
—
—
—
—
—
—
—
Issuance of nonvested shares, net 197,755
2
—
—
4,831
(403 ) —
—
4,430
Purchase of common shares for vesting —
—
—
—
—
(9,499 ) —
—
(9,499 )
Share-based compensation expense —
—
—
—
3,280
—
—
—
3,280
Foreign currency translation adjustment —
—
—
—
—
—
3,810
—
3,810
Change in unrealized loss on derivatives —
—
—
—
—
—
(7,498 ) —
(7,498 )
Net income —
—
—
—
—
—
—
65,349
65,349
Issuances of common shares 1,064,600
11
—
—
78,982
—
—
—
78,993
Stock option exercises, net 111,815
1
—
—
5,543
(6,276 ) —
—
(732 )
Dividends to common shareholders ($1.125 per share) —
—
—
—
—
—
—
(84,343 ) (84,343 )
Dividends to Series C preferred shareholders ($0.359375 per share) —
—
—
—
—
—
—
(1,939 ) (1,939 )
Dividends to Series E preferred shareholders ($0.5625 per share) —
—
—
—
—
—
—
(1,939 ) (1,939 )
Dividends to Series G preferred shareholders ($0.359375 per share) —
—
—
—
—
—
—
(2,156 ) (2,156 )
Balance at March 31, 2019 78,601,769
$ 786
14,841,431
$ 148
$ 3,597,130
$ (146,906 ) $ 8,397
$ (546,776 ) $ 2,912,779

Restricted share units issued to Trustees 26,236
—
—
—
—
—
—
—
—
Issuance of nonvested shares, net 11,000
—
—
—
95
(95 ) —
—
—
Share-based compensation expense —
—
—
—
3,283
—
—
—
3,283
Foreign currency translation adjustment —
—
—
—
—
—
3,972
—
3,972
Change in unrealized loss on derivatives —
—
—
—
—
—
(7,195 ) —
(7,195 )
Net income —
—
—
—
—
—
—
66,594
66,594
Issuances of common shares 2,033,530
21
—
—
157,575
—
—
—
157,596
Stock option exercises, net 5,198
—
—
—
142
(142 ) —
—
—
Dividends to common shareholders ($1.125 per share) —
—
—
—
—
—
—
(86,097 ) (86,097 )
Dividends to Series C preferred shareholders ($0.359375 per share) —
—
—
—
—
—
—
(1,939 ) (1,939 )
Dividends to Series E preferred shareholders ($0.5625 per share) —
—
—
—
—
—
—
(1,939 ) (1,939 )
Dividends to Series G preferred shareholders ($0.359375 per share) —
—
—
—
—
—
—
(2,156 ) (2,156 )
Balance at June 30, 2019 80,677,733
$ 807
14,841,431
$ 148
$ 3,758,225
$ (147,143 ) $ 5,174
$ (572,313 ) $ 3,044,898

~~See accompanying notes to consolidated financial statements.~~

EPR PROPERTIES
Consolidated Statements of Cash Flows
(Unaudited)
(Dollars in thousands)
Six Months Ended June 30,
2019 2018
Operating activities:
Net income $ 131,943
$ 121,119
Adjustments to reconcile net income to net cash provided by operating activities:
Impairment charges —
16,548
Gain on sale of real estate (16,102 ) (473 )
Deferred income tax (benefit) expense (2,284 ) 663
Costs associated with loan refinancing or payoff —
31,958
Equity in (income) loss from joint ventures (959 ) 37
Distributions from joint ventures 112
567
Depreciation and amortization 82,098
75,266
Amortization of deferred financing costs 3,019
2,837
Amortization of above/below market leases and tenant allowances, net (117 ) (472 )
Share-based compensation expense to management and Trustees 6,563
7,608
Change in assets and liabilities:
Operating lease assets and liabilities (290 ) —
Mortgage notes accrued interest receivable (1,544 ) (374 )
Accounts receivable 12,435
(5,625 )
Direct financing leases receivable (117 ) (401 )
Other assets (5,434 ) (3,989 )
Accounts payable and accrued liabilities 50
(6,758 )
Unearned rents and interest 383
11,237
Net cash provided by operating activities 209,756
249,748
Investing activities:
Acquisition of and investments in real estate and other assets (418,114 ) (84,306 )
Proceeds from sale of real estate 95,958
6,195
Investment in unconsolidated joint ventures (325 ) —
Investment in mortgage notes receivable (33,074 ) (21,079 )
Proceeds from mortgage notes receivable paydowns 1,954
196,038
Investment in promissory notes receivable (9,068 ) (7,739 )
Proceeds from promissory note receivable paydown 3,574
7,500
Additions to properties under development (102,101 ) (135,605 )
Net cash used by investing activities (461,196 ) (38,996 )
Financing activities:
Proceeds from debt facilities and senior unsecured notes 422,000
840,000
Principal payments on debt (218,150 ) (881,684 )
Deferred financing fees paid (276 ) (8,557 )
Costs associated with loan refinancing or payoff (cash portion) —
(28,650 )
Net proceeds from issuance of common shares 231,407
530
Impact of stock option exercises, net (732 ) —
Purchase of common shares for treasury for vesting (9,499 ) (7,156 )
Dividends paid to shareholders (179,989 ) (169,831 )
Net cash provided (used) by financing activities 244,761
(255,348 )
Effect of exchange rate changes on cash 109
(90 )
Net change in cash and cash equivalents and restricted cash (6,570 ) (44,686 )
Cash and cash equivalents and restricted cash at beginning of the period 18,507
58,986
Cash and cash equivalents and restricted cash at end of the period $ 11,937
$ 14,300
Supplemental information continued on next page.

EPR PROPERTIES Consolidated Statements of Cash Flows (Unaudited) (Dollars in thousands) Continued from previous page.
EPR PROPERTIES Consolidated Statements of Cash Flows (Unaudited) (Dollars in thousands)						EPR PROPERTIES Consolidated Statements of Cash Flows (Unaudited) (Dollars in thousands)

Continued from previous page
	Six Months Ended June 30,					Nine Months Ended September 30,
	2019		2018			2019			2018
Reconciliation of cash and cash equivalents and restricted cash:
Cash and cash equivalents at beginning of the period	$	5,872	$	41,917		$	5,872		$	41,917
Restricted cash at beginning of the period	12,635		17,069			12,635			17,069
Cash and cash equivalents and restricted cash at beginning of the period	$	18,507	$	58,986		$	18,507		$	58,986

Cash and cash equivalents at end of the period	$	6,927	$	3,017		$	115,839		$	74,153
Restricted cash at end of the period	5,010		11,283			5,929			22,031
Cash and cash equivalents and restricted cash at end of the period	$	11,937	$	14,300		$	121,768		$	96,184

Supplemental schedule of non-cash activity:
Transfer of property under development to real estate investments	$	282,275	$	110,742		$	353,947		$	175,198
Issuance of nonvested shares and restricted share units at fair value, including nonvested shares issued for payment of bonuses	$	17,590	$	18,252		$	17,590		$	18,252
Conversion or reclassification of mortgage notes receivable to real estate investments	$	—	$	155,185		$	—		$	155,185
Operating lease right-of-use assets	$	227,355	$	—		$	229,620		$	—
Operating lease liabilities	$	251,934	$	—		$	253,486		$	—
Sub-lessor straight-line rent receivable	$	24,454	$	—		$	24,454		$	—
Acquisition of real estate in exchange for assumption of debt at fair value	$	14,000	$	—		$	14,000		$	—
Assumption of debt	$	18,585	$	—		$	18,585		$	—
Supplemental disclosure of cash flow information:
Cash paid during the period for interest	$	70,954	$	75,386		$	101,982		$	104,065
Cash paid during the period for income taxes	$	1,066	$	1,105		$	1,332		$	1,365
Interest cost capitalized	$	4,667	$	4,538		$	5,053		$	7,235
Change in accrued capital expenditures	$	8,854	$	(3,394	)	$	(2,247	)	$	(6,165	)

See accompanying notes to consolidated financial statements.

EPR PROPERTIES

Notes to Consolidated Financial Statements (Unaudited)

1. Organization

Description of Business

EPR Properties (the Company) is a specialty real estate investment trust (REIT) organized on August 29, 1997 in Maryland. The Company develops, owns, leases and finances properties in select market segments primarily related to Entertainment, Recreation and Education. The Company’s properties are located in the United States and Canada.

2. Summary of Significant Accounting Policies and Recently Issued Accounting Standards

Basis of Presentation

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ significantly from those estimates. In addition, operating results for the ~~six~~nine month period ended ~~June~~September 30, 2019 are not necessarily indicative of the results that may be expected for the year ending December 31, 2019. Amounts as of December 31, 2018 have been derived from the audited consolidated financial statements as of that date and should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2018 filed with the Securities and Exchange Commission (SEC) on February 28, 2019.

The Company consolidates certain entities when it is deemed to be the primary beneficiary in a variable interest entity (VIE) in which it has a controlling financial interest in accordance with the consolidation guidance of the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC). The equity method of accounting is applied to entities in which the Company is not the primary beneficiary as defined in the FASB ASC Topic on Consolidation (Topic 810), or does not have effective control, but can exercise influence over the entity with respect to its operations and major decisions.

The consolidated balance sheet as of December 31, 2018 has been derived from the audited consolidated balance sheet at that date but does not include all of the information and footnotes required by U.S. GAAP for complete financial statements. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2018 filed with the Securities and Exchange Commission (SEC) on February 28, 2019.

Recently Adopted Accounting Pronouncements

On January 1, 2019, Accounting Standards Update (ASU) No. 2016-02 Leases (Topic 842) became effective for the Company. The Company adopted the standard on the effective date and used the effective date as the date of initial application. Accordingly, comparative periods have not been recast, and disclosures required under the new standard will not be provided for dates and periods before January 1, 2019.

The standard offered several practical expedients for transition and certain expedients specific to lessees or lessors. Both lessees and lessors are permitted to make an election to apply a package of practical expedients available for implementation under the standard. The Company elected to apply the package of practical expedients, which permitted the Company to not reassess its prior conclusions about lease identification, lease classification and initial direct costs. In addition, the Company elected the expedient to not evaluate existing or expired land easements and elected the practical expedient to not separate lease and non-lease components for all its leases where it is the lessor. In addition, the Company elected the short-term lease exception, which allows the Company to account for leases with a lease term of 12 months or less similar to existing operating leases. The Company did not elect the use-of-hindsight expedient. See Note 16 for information related to the Company's leases.

Operating Segments

The Company has ~~four~~4 reportable operating segments: Entertainment, Recreation, Education and Other. See Note 15 for financial information related to these operating segments.

Real Estate Investments

Real estate investments are carried at ~~cost~~initial recorded value less accumulated depreciation. Costs incurred for the acquisition and development of the properties are capitalized. Depreciation is computed using the straight-line method over the estimated useful lives of the ~~assets, which generally are estimated to be 30 to 40 years for buildings, three to 25 years for furniture, fixtures and equipment and 10 to 20 years for site improvements.~~assets. Tenant improvements, including allowances, are depreciated over the shorter of the lease term or the estimated useful life and leasehold interests are depreciated over the useful life of the underlying ground lease. Expenditures for ordinary maintenance and repairs are charged to operations in the period incurred. Significant renovations and improvements that improve or extend the useful life of the asset are capitalized and depreciated over their estimated useful life.

Management reviews a property for impairment whenever events or changes in circumstances indicate that the carrying value of a property may not be ~~recoverable. The review of recoverability~~recoverable, which is based on an estimate of undiscounted future cash flows expected to result from its use and eventual disposition. If impairment exists due to the inability to recover the carrying value of the property, an impairment loss is recorded to the extent that the carrying value of the property exceeds its estimated fair value.

The Company evaluates the held-for-sale classification of its real estate as of the end of each quarter. Assets that are classified as held for sale are recorded at the lower of their carrying amount or fair value less costs to ~~sell. Assets~~sell and are generally classified as held for sale once management has initiated an active program to market them for sale and it is probable the assets will be sold within one year. On occasion, the Company will receive unsolicited offers from third parties to buy individual Company properties. Under these circumstances, the Company will classify the properties as held for sale when a sales contract is executed with no contingencies and the prospective buyer has funds at risk to ensure performance.

Real Estate Acquisitions

Upon acquisition of real estate properties, the Company evaluates the acquisition to determine if it is a business combination or an asset acquisition.

If the acquisition is determined to be an asset acquisition, the Company records the purchase price and other related costs incurred to the acquired tangible assets ~~(consisting of land, building, site improvements, tenant improvements, leasehold interests and furniture, fixtures and equipment)~~ and identified intangible assets and liabilities ~~(consisting of in-place leases, above and below-market leases, tradenames, contract value and assumed financing that is determined to be above or below-market terms)~~ on a relative fair value basis. In addition, costs incurred for asset acquisitions including transaction costs, are capitalized.

If the acquisition is determined to be a business combination, the Company records the fair value of acquired tangible assets ~~(consisting of land, building, site improvements, tenant improvements, leasehold interests and furniture, fixtures and equipment)~~ and identified intangible assets and liabilities ~~(consisting of in-place leases, above and below-market leases, tradenames, contract value and assumed financing that is determined to be above or below-market terms)~~ as well as any noncontrolling interest. In addition, acquisition-related costs in connection with business combinations are expensed as incurred. Costs related to such transactions, as well as costs associated with terminated transactions and pre-opening costs, are included in the accompanying consolidated statements of income as transaction costs.

Deferred Financing Costs

Deferred financing costs are amortized over the terms of the related debt obligations or mortgage note receivable as applicable. Deferred financing costs of ~~$32.0~~$38.4 million and $33.9 million as of ~~June~~September 30, 2019 and December 31, 2018, respectively, are shown as a reduction of debt. The deferred financing costs of ~~$4.3~~$3.9 million and $5.0 million as of ~~June~~September 30, 2019 and December 31, 2018, respectively, related to the unsecured revolving credit facility are included in other assets.

Rental Revenue

The Company leases real estate to its tenants primarily under leases that are predominately classified as operating leases. The Company's leases generally provide for rent escalations throughout the lease terms. Rents that are fixed are recognized on a straight-line basis over the lease term. Base rent escalations that include a variable component are recognized upon the occurrence of the specified event as defined in the Company's lease agreements. Many of the Company's leasing arrangements include options

to extend the lease, which are not included in the minimum lease terms unless it is reasonably certain to be exercised. Straight-line rental revenue is subject to an evaluation for collectibility, and the Company records a direct write-off against rental ~~revenues~~revenue if collectibility of these future rents is not probable. For the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, the Company recognized ~~$5.6~~$10.0 million and ~~$3.9~~$7.0 million, respectively, of straight-line rental revenue, net of write-offs of $1.4 million for the ~~six~~nine months ended ~~June~~September 30, 2019. There were no0 straight-line write-offs recognized during the ~~six~~nine months ended ~~June~~September 30, 2018. ~~Base rent escalations that include a variable component are recognized upon the occurrence of the specified event as defined in the Company's lease agreements.~~

~~A substantial portion~~Most of the Company’s lease contracts are triple-net leases, which require the tenants to make payments to third parties for lessor costs (such as property taxes and insurance) associated with the properties. In accordance with Topic 842, the Company does not include these payments made by the lessees to third parties in rental revenue or property operating expenses. In certain situations, the Company pays these lessor costs directly to third-parties and the tenants reimburse the Company. In accordance with Topic 842, these payments are presented on a gross basis in rental revenue and property operating expense. During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company recognized ~~$4.3~~$5.8 million in tenant reimbursements related to the gross up of these reimbursed expenses which are included in rental revenue.

Certain of the Company's leases, particularly at its entertainment retail centers, require the tenants to make payments to the Company for property related expenses such as common area maintenance. The Company has elected to combine these non-lease components with the lease components in rental revenue. As such, certain reclassifications have been made to the 2018 presentation to conform to the 2019 presentation to combine tenant reimbursements with rental revenue. For both the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, the Company recognized ~~$7.7~~$11.4 million of tenant reimbursements that related to the operations of its entertainment retail centers.

In addition, most of the Company's tenants are subject to additional rents if gross revenues of the properties exceed certain thresholds defined in the lease agreements (percentage rents). Percentage rents are recognized at the time when specific triggering events occur as provided by the lease agreement. Rental revenue included percentage rents of ~~$5.5~~$8.5 million and ~~$3.0~~$5.7 million for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

The Company regularly evaluates the collectibility of its receivables on a lease by lease basis. The evaluation primarily consists of reviewing past due account balances and considering such factors as the credit quality of the Company's tenants, historical trends of the tenant and/or other debtor, current economic conditions and changes in customer payment terms. The Company suspends revenue recognition when the collectibility of lease receivables or future lease payments are no longer probable and records a direct write-off of the receivable to rental revenue. For the ~~six~~nine months ended ~~June~~September 30, 2019, the Company recognized $0.3 million in reductions to rental income related to the write-off of tenant receivables. Certain reclassifications have been made to the 2018 presentation to conform to the 2019 presentation related to the Company's former presentation of the allowance for doubtful accounts.

Property Sales

Sales of real estate properties are recognized when a contract exists and the purchaser has obtained control of the property. Gains on sales of properties are recognized in full in a partial sale of nonfinancial assets, to the extent control is not retained. Any noncontrolling interest retained by the seller would, accordingly, be measured at fair value.

The Company evaluates each sale or disposal transaction to determine if it meets the criteria to qualify as discontinued operations. A discontinued operation is a component of an entity or group of components that have been disposed of or are classified as held for sale and represent a strategic shift that has or will have a major effect on the Company's operations and financial results. If the sale or disposal transaction does not meet the criteria, the operations and related gain or loss on sale is included in income from continuing operations.

Mortgage Notes and Other Notes Receivable

Mortgage notes and other notes receivable, including related accrued interest receivable, consist of loans originated by the Company and the related accrued and unpaid interest income as of the balance sheet date. Mortgage notes and other notes receivable are initially recorded at the amount advanced to the borrower. Interest income is recognized using the effective interest method based on the stated interest rate over the estimated life of the note. ~~Premiums and discounts~~

~~are amortized or accreted into income over the estimated life of the note using the effective interest method.~~ The Company evaluates the collectibility of both interest and principal of each of its loans to determine whether it is impaired. A loan is considered to be impaired when, based on current information and events, the Company determines that it is probable that it will be unable to collect all amounts due according to the existing contractual terms. An insignificant delay or shortfall in amounts of payments does not necessarily result in the loan being identified as impaired. When a loan is considered to be impaired, the amount of loss, if any, is calculated by comparing the recorded investment to the value determined by discounting the expected future cash flows at the loan’s effective interest rate or to the fair value of the Company’s interest in the underlying collateral, less costs to sell, if the loan is collateral dependent. For impaired loans, interest income is recognized on a cash basis, unless the Company determines based on the loan to estimated fair value ratio the loan should be on the cost recovery method, and any cash payments received would then be reflected as a reduction

of principal. Interest income recognition is recommenced if and when the impaired loan becomes contractually current and performance is demonstrated to be resumed.

Mortgage and Other Financing Income

Certain of the Company's borrowers are subject to additional interest based on certain thresholds defined in the mortgage agreements (participating interest). Participating interest income is recognized at the time when specific triggering events occur as provided by the mortgage agreement. ~~There was no~~Mortgage and other financing income included participating interest income of $0.6 million for the ~~six~~nine months ended ~~June~~September 30, ~~2019 and~~2019. NaN participating interest income was recognized for the nine months ended September 30, 2018. In addition, for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, mortgage and other financing income included ~~$0.9~~$2.7 million and ~~$47.3~~$67.3 million, respectively, in prepayment fees related to mortgage notes that were paid fully in advance of their maturity date.

As described above, the Company adopted Topic 842 on January 1, 2019 and elected to not reassess its prior conclusions about lease classification. Accordingly, the Company's leases that were classified as investment in direct financing leases retained this classification. Direct financing lease income is included in mortgage and other financing income and is recognized on the effective interest method to produce a level yield on funds not yet recovered. Estimated unguaranteed residual values at the date of lease inception represent management's initial estimates of fair value of the leased assets at the expiration of the lease, not to exceed original cost. ~~Significant assumptions used in estimating residual values include estimated net cash flows over the remaining lease term and expected future real estate values.~~ The Company evaluates on an annual basis (or more frequently, if necessary) the collectibility of its direct financing lease receivable and unguaranteed residual value to determine whether they are impaired. A direct financing lease receivable is considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the existing contractual terms. When a direct financing lease receivable is considered to be impaired, the amount of loss is calculated by comparing the recorded investment to the value determined by discounting the expected future cash flows at the direct financing lease receivable's effective interest rate or to the fair value of the underlying collateral, less costs to sell, if such receivable is collateralized.

Concentrations of Risk

American Multi-Cinema, Inc. (AMC) was the lessee of a substantial portion (30%) of the megaplex theatre properties held by the Company at ~~June~~September 30, 2019. For the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, approximately ~~$61.4~~$92.4 million or ~~18.0%~~17.6% and ~~$57.4~~$86.3 million or ~~16.0%~~16.2%, respectively, of the Company's total revenues were derived from rental payments by AMC.

Topgolf USA (Topgolf) was the lessee of a substantial portion ~~(42%~~(43%) of the recreation properties held by the Company at ~~June~~September 30, 2019. For the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, approximately ~~$37.7~~$57.6 million or ~~11.1%~~11.0% and ~~$30.4~~$46.4 million or ~~8.5%~~8.7%, respectively, of the Company's total revenues were derived from rental payments by Topgolf.

Regal Entertainment Group (Regal) was the lessee of a substantial portion (31%) of the megaplex theatre properties held by the Company at September 30, 2019. For the nine months ended September 30, 2019 and 2018, approximately $53.8 million or 10.2% and $42.6 million or 8.0%, respectively, of the Company's total revenues were derived from rental payments by Regal.

Share-Based Compensation

Share-based compensation to employees of the Company is granted pursuant to the Company's Annual Incentive Program and Long-Term Incentive Plan and share-based compensation to non-employee Trustees of the Company is granted pursuant to the Company's Trustee compensation program. Prior to May 12, 2016, share-based compensation granted to employees and non-employee Trustees was issued under the 2007 Equity Incentive Plan. The 2016 Equity Incentive Plan was approved by shareholders at the May 11, 2016 annual shareholder meeting and this plan replaced the 2007 Equity Incentive Plan. Accordingly, all share-based compensation granted on or after May 12, 2016 has been issued under the 2016 Equity Incentive Plan.

Share-based compensation expense consists of share option expense and amortization of nonvested share grants issued to employees, and amortization of share units issued to non-employee Trustees for payment of their annual retainers. Share-based compensation included in general and administrative expense in the accompanying consolidated statements of income totaled ~~$6.6~~$9.8 million and ~~$7.6~~$11.3 million for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. Share-based compensation included in severance expense in the accompanying consolidated statement of income totaled $0.5 million for the nine months ended September 30, 2019.

Share Options

Share options are granted to employees pursuant to the Long-Term Incentive Plan. The fair value of share options granted is estimated at the date of grant using the Black-Scholes option pricing model. Share options granted to employees vest over a period of four years and share option expense for these options is recognized on a straight-line basis over the vesting period. Expense recognized related to share options and included in general and administrative expense in the accompanying consolidated statements of income was $5$7 thousand and ~~$147~~$213 thousand for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

Nonvested Shares Issued to Employees

The Company grants nonvested shares to employees pursuant to both the Annual Incentive Program and the Long-Term Incentive Plan. The Company amortizes the expense related to the nonvested shares awarded to employees under the Long-Term Incentive Plan and the premium awarded under the nonvested share alternative of the Annual Incentive Program on a straight-line basis over the future vesting period (three or four years). Expense recognized related to nonvested shares and included in general and administrative expense in the accompanying consolidated statements of income was ~~$5.6~~$8.5 million and ~~$6.9~~$10.2 million for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. Expense recognized related to nonvested shares and included in severance expense in the accompanying consolidated statement of income was $0.5 million for the nine months ended September 30, 2019.

Restricted Share Units Issued to Non-Employee Trustees

The Company issues restricted share units to non-employee Trustees for payment of their annual retainers under the Company's Trustee compensation program. The fair value of the share units granted was based on the share price at the date of grant. The share units vest upon the earlier of the day preceding the next annual meeting of shareholders or a change of control. The settlement date for the shares is selected by the non-employee Trustee, and ranges from one year from the grant date to upon termination of service. This expense is amortized by the Company on a straight-line basis over the year of service by the non-employee Trustees. Total expense recognized related to shares issued to non-employee Trustees was ~~$851 thousand~~$1.4 million and ~~$570~~$931 thousand for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

Derivative Instruments

The Company ~~has entered into certain~~uses derivative instruments to reduce exposure to fluctuations in foreign currency exchange rates and variable interest rates. The Company has established policies and procedures for risk assessment and the approval, reporting and monitoring of derivative financial instrument activities. These derivatives consist of foreign currency forward contracts, cross-currency swaps and interest rate swaps.

The Company records all derivatives on the balance sheet at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as ~~interest rate~~foreign currency risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows ~~or other types of forecasted transactions,~~ are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value ~~of the hedged asset or liability that are attributable to the hedged risk in a fair value~~ hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. ~~Derivatives may also be designated as~~For its net investment hedges ofthat hedge the foreign currency exposure of ~~a net investment in a foreign operation. For~~ its ~~net investment hedges,~~Canadian investments, the Company has elected to assess hedge effectiveness using a method based on changes in spot exchange rates and record the changes in the fair value amounts excluded from the assessment of effectiveness into earnings on a systematic and rational basis. The Company may enter into derivative contracts that are intended to economically hedge certain of its risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting. If hedge accounting is not applied, realized and unrealized gains or losses are reported in earnings.

The Company's policy is to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.

Impact of Recently Issued Accounting Standards

In June 2016, the FASB issued ASU No. 2016-13, Measurement of Credit Losses on Financial Instruments, which amends ASC Topic 326, Financial Instruments - Credit Losses. The ASU changes the methodology for measuring

credit losses on financial instruments and timing of when such losses are recorded. The amendments in ASU No. 2016-13 require the Company to measure all expected credit losses based upon historical experience, current conditions and reasonable and supportable forecasts that affect the collectibility of financial assets and eliminates the incurred losses methodology under current U.S. GAAP. In addition, in November 2018, the FASB issued ASU No. 2018-19, Codification Improvements to Topic 326, Financial Instruments - Credit Losses, which also amends ASC Topic 326, Financial Instruments - Credit Losses. The ASU states that operating lease receivables are not in the scope of Subtopic 326-20. In April 2019, the FASB issued ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments - Credit Losses. The ASU changes how a company considers expected recoveries and contractual extensions or renewal options when estimating expected credit losses.

ASU No. 2016-13, ASU No. 2018-19 and ASU No. 2019-04 are effective for fiscal years, and interim periods within those years, beginning after December 15, 2019. The Company expects to adopt the new standard on its effective date. ~~While the~~The Company ~~has not completed~~is finalizing the assessment of this standard and the impact on its consolidated financial ~~statements, it~~statements. It is expected that the adoption will impact the Company's investment in direct financing leases as well as its mortgage notes and notes receivable. It is anticipated that the adoption of the new standard will result in higher provisions for potential loan losses as well as the recognition of such provisions earlier in the life of the receivable. The Company's assessment of the estimated amount of such provision remains in process. The Company does not currently have any loan loss reserves on its consolidated financial statements. The Company will continue its implementation work in 2019 including enhancements to the Company's internal control framework, accounting systems and related documentation surrounding its credit loss process and the preparation of any additional disclosures that will be required.

3. Real Estate Investments

The following table summarizes the carrying amounts of real estate investments as of ~~June~~September 30, 2019 and December 31, 2018 (in thousands):


	June 30, 2019			December 31, 2018			September 30, 2019			December 31, 2018
Buildings and improvements	$	5,068,006		$	4,593,159		$	5,074,504		$	4,593,159
Furniture, fixtures & equipment	124,200			97,463			126,659			97,463
Land	1,334,805			1,190,568			1,331,586			1,190,568
Leasehold interests	26,041			26,041			26,041			26,041
	6,553,052			5,907,231			6,558,790			5,907,231
Accumulated depreciation	(954,806		)	(883,174		)	(989,480		)	(883,174		)
Total	$	5,598,246		$	5,024,057		$	5,569,310		$	5,024,057

Depreciation expense on real estate investments was ~~$79.2~~$123.0 million and ~~$72.9~~$110.4 million for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

4. Investments and Dispositions

The Company's investment spending during the ~~six~~nine months ended ~~June~~September 30, 2019 totaled ~~$566.5~~$684.7 million and included investments in each of its operating segments.

Entertainment investment spending during the ~~six~~nine months ended ~~June~~September 30, 2019 totaled ~~$429.5~~$440.4 million, including spending on the acquisition of 24 megaplex theatres totaling $377.8 million, and build-to-suit development and redevelopment of megaplex theatres, entertainment retail centers and other entertainment properties.

Recreation investment spending during the ~~six~~nine months ended ~~June~~September 30, 2019 totaled ~~$101.0~~$190.6 million, including spending on the acquisition of ~~two~~2 attractions totaling $24.0 million, 2 mortgage notes secured by 2 recreation properties totaling $68.7 million and build-to-suit development of golf entertainment complexes and attractions.

Education investment spending during the ~~six~~nine months ended ~~June~~September 30, 2019 totaled ~~$35.8~~$53.4 million, including spending on the acquisition of ~~one~~2 early education ~~center~~centers for ~~$2.6~~$5.9 million, and build-to-suit development and redevelopment of public charter schools, early education centers and private schools.

Other investment spending during the ~~six~~nine months ended ~~June~~September 30, 2019 totaled ~~$0.2~~$0.3 million and was related to the Resorts World Catskills project in Sullivan County, New York.

During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company completed the construction of the Kartrite Resort and Indoor Waterpark in Sullivan County, New York. The indoor waterpark resort is being operated under a traditional REIT lodging structure and facilitated by a management agreement with an eligible independent contractor. The related operating revenue and expense are included in other income and other expense in the accompanying consolidated statements of income for the ~~six~~nine months ended ~~June~~September 30, 2019. Additionally, during the year ended December 31, 2018, the Company completed the construction of the Resorts World Catskills common infrastructure. In June 2016, the Sullivan County Infrastructure Local Development Corporation issued $110.0 million of Series 2016 Revenue Bonds which funded a substantial portion of such construction costs. For the years ended December 31, 2016, 2017 and 2018, the Company received total reimbursements of $74.2 million of construction costs. During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company received an additional reimbursement of $11.5 million.

~~Property~~ Dispositions

During the ~~six~~nine months ended ~~June~~September 30, 2019, pursuant to tenant purchase options, the Company completed the sale of ~~six~~9 public charter schools for net proceeds totaling ~~$70.0~~$129.3 million and recognized a combined gain on sale of ~~$13.6~~$28.3 million.

During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company also completed the sale of ~~one~~1 recreation property, ~~five~~7 additional education properties and a2 land ~~parcel~~parcels for net proceeds totaling ~~$25.9~~$53.3 million and recognized a combined gain on sale of ~~$2.5~~$2.1 million.

On July 1, 2019, the Company received $189.8 million in proceeds representing payment in full on its mortgage notes receivable associated with Schlitterbahn waterparks. Additionally, during the nine months ended September 30, 2019, the Company received $17.8 million in proceeds representing payment in full on a mortgage note receivable that was secured by 1 public charter school property. In connection with this prepayment, the Company recognized a prepayment fee of $1.8 million that is included in mortgage and other financing income in the accompanying consolidated statements of income.

5. Accounts Receivable

The following table summarizes the carrying amounts of accounts receivable as of ~~June~~September 30, 2019 and December 31, 2018 (in thousands):


	June 30, 2019		December 31, 2018		September 30, 2019		December 31, 2018
Receivable from tenants	$	6,601	$	12,158	$	4,523	$	12,158
Receivable from non-tenants(1)	6,383		1,379		5,306		1,379
Receivable from Sullivan County Infrastructure Revenue Bonds	—		11,500		—		11,500
Straight-line rent receivable ⁽¹⁾⁽²⁾	95,449		73,332		89,361		73,332
Total	$	108,433	$	98,369	$	99,190	$	98,369

⁽¹⁾At ~~June~~September 30, 2019, iincludes $3.4 million in receivables for proceeds from the Company's Dividend Reinvestment and Direct Share Purchase Plan (DSPP) on common shares processed on September 30, 2019 and received on October 1, 2019. See Note 7 for information related to the Company's DSPP.

⁽²⁾~~ncludes $24.8~~At September 30, 2019, includes $25.2 million in sub-lessor straight-line rent receivables. Sub-lessor straight-line receivables relate to the Company's operating ground leases. The Company's tenants, who are generally sub-tenants under these ground leases, are responsible for paying the rent under these leases. See Note 16 for information related to the Company's leases.

6. Investment in Direct Financing Leases

The Company’s investment in direct financing leases relates to the Company’s leases of ~~two~~2 public charter school properties as of ~~June~~September 30, 2019 and December 31, 2018, with affiliates of Imagine Schools, Inc. (Imagine). As described in Note 2, the Company adopted Topic 842 on January 1, 2019 and elected to not reassess its prior conclusions about lease classification, therefore these lease arrangements continue to be classified as direct financing leases. Investment in direct financing leases, net represents estimated unguaranteed residual values of leased assets and net unpaid rentals, less related deferred income. The following table summarizes the carrying amounts of investment in direct financing leases, net as of ~~June~~September 30, 2019 and December 31, 2018 (in thousands):


	June 30, 2019			December 31, 2018			September 30, 2019			December 31, 2018
Total minimum lease payments receivable	$	35,230		$	36,352		$	34,659		$	36,352
Estimated unguaranteed residual value of leased assets	16,509			16,509			16,509			16,509
Less deferred income ⁽¹⁾	(31,064		)	(32,303		)	(30,441		)	(32,303		)
Investment in direct financing leases, net	$	20,675		$	20,558		$	20,727		$	20,558

⁽¹⁾Deferred income is net of $0.3 million of initial direct costs at ~~June~~September 30, 2019 and December 31, 2018.

During the year ended December 31, 2018, the Company completed the sale of ~~four~~4 public charter school properties leased to Imagine, located in Arizona, Ohio and Washington D.C. for net proceeds of $43.4 million. Accordingly, the Company reduced its investment in direct financing leases, net, by $37.9 million, which included $31.6 million in original acquisition costs. A gain of $5.5 million was recognized during the year ended December 31, 2018.

The Company’s direct financing leases have expiration dates ranging from approximately 12 to 13 years. Future minimum rentals receivable on these direct financing leases at ~~June~~September 30, 2019 are as follows (in thousands):


	Amount		Amount
Year:
2019	$	1,143	$	572
2020	2,333		2,333
2021	2,403		2,403
2022	2,475		2,475
2023	2,550		2,550
Thereafter	24,326		24,326
Total	$	35,230	$	34,659

7. Capital Markets and Dividends

On June 3, 2019, the Company filed a shelf registration statement with the SEC, which is effective for a term of ~~three~~3 years. The securities covered by this registration statement include common shares, preferred shares, debt securities, depositary shares, warrants, and units. The Company may periodically offer one of more of these securities in amounts, prices and on terms to be announced when and if these securities are offered. The specifics of any future offerings along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplement, or other offering materials, at the time of any offering.

Additionally, on June 3, 2019, the Company filed a shelf registration statement with the SEC, which is effective for a term of ~~three~~3 years, for its ~~Dividend Reinvestment and Direct Share Purchase Plan (DSPP)~~DSPP which permits the issuance of up to 15,000,000 common shares.

During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company issued an aggregate of ~~3,098,130~~3,783,718 common shares under its DSPP for net proceeds of ~~$236.6~~$288.9 million. Subsequent to September 30, 2019, the Company issued 219 thousand common shares under this plan for net proceeds of $16.7 million.

The Company declared regular monthly cash dividends on its common shares during the three and nine months ended September 30, 2019 totaling $1.125 and $3.375 per common share, respectively.

During the three and nine months ended September 30, 2019, the Company also declared cash dividends of $0.359375 and $1.078125 per share, respectively, on its 5.75% Series C cumulative convertible preferred shares, $0.5625 and $1.6875 per share, respectively, on its 9.00% Series E cumulative convertible preferred shares and $0.359375 and $1.078125 per share, respectively, on its 5.75% Series G cumulative redeemable preferred shares.

On August 15, 2019, the Company issued $500.0 million in aggregate principal amount of senior notes due August 15, 2029 pursuant to an underwritten public offering. The notes bear interest at an annual rate of 3.75%. Interest is payable on February 15 and August 15 of each year beginning on February 15, 2020 until the stated maturity date of August 15, 2029. The notes were issued at 99.168% of their face value and are unsecured. The notes contain various covenants, including: (i) a limitation on incurrence of any debt which would cause the ratio of the Company’s debt to adjusted total assets to exceed 60%; (ii) a limitation on incurrence of any secured debt which would cause the ratio of the Company’s secured debt to adjusted total assets 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 the Company's total unencumbered assets such that they are not less than 150% of the Company’s outstanding unsecured debt. Net proceeds from the note offering were used for the tender offer and redemption of notes due in 2022 discussed below and to pay down the Company's unsecured revolving credit facility.

On August 19, 2019, $219.4 million of the $350.0 million aggregate principal amount of 5.75% Senior Notes due August 15, 2022 were validly tendered and delivered for consideration of the principal amount outstanding plus a premium of $23.6 million. On September 16, 2019, the Company redeemed all of the remaining outstanding notes that were not validly tendered. The notes were redeemed at a price equal to the principal amount outstanding plus a premium calculated pursuant to the terms of the indenture of $13.3 million, together with accrued and unpaid interest of $0.6 million. In connection with the tender offer and the redemption, the Company recorded a non-cash write off of $1.4 million in deferred financing costs. The premiums paid and the non-cash write off, totaling $38.3 million, were recognized as costs associated with loan refinancing or payoff in the accompanying consolidated statements of income for the three and nine months ended September 30, 2019.

Additionally, the Company prepaid in full 2 economic development revenue bonds totaling $24.8 million during the nine months ended September 30, 2019, each with a variable interest rate. See Note 14 for additional information related to the Company's prepayment of these bonds.

8. Unconsolidated Real Estate Joint Ventures

As of ~~June~~September 30, 2019, the Company had a 65% investment interest in ~~two~~2 unconsolidated real estate joint ventures related to ~~two~~2 recreation anchored lodging properties located in St. Petersburg Beach, Florida. The Company's partner, Gencom and its affiliates, own the remaining 35% interest in the joint ~~venture.~~ventures. There are ~~two~~2 separate joint ventures, one that holds the investment in the real estate of the recreation anchored lodging properties and the other that holds lodging operations, which are facilitated by a management agreement with an eligible independent contractor. The Company's investment in the operating entity is held in a taxable REIT subsidiary (TRS). The Company accounts for its investment in these joint ventures under the equity method of accounting. As of ~~June~~September 30, 2019 and December 31, 2018, the Company had invested ~~$30.9~~$30.5 million and $29.5 million, respectively, in these joint ventures.

As of ~~June~~September 30, 2019, the Company's investments in these joint ventures were considered to be variable interests and the underlying entities are VIEs. The Company is not the primary beneficiary of the VIEs as the Company does not individually have the power to direct the activities that are most important to the joint ventures and accordingly these investments are not consolidated. See Note 9 for further discussion on these VIEs.

The joint venture that holds the real property partially financed the purchase of the lodging properties with a short-term secured mortgage loan of $60.0 million with a maturity date of June 21, 2019. On March 28, 2019, the joint venture prepaid in full this mortgage loan and entered into a new secured mortgage loan due April 1, 2022 with an initial balance of $61.2 million and a maximum availability of $85.0 million. The note can be extended for two additional one year periods upon the satisfaction of certain conditions. As of ~~June~~September 30, 2019, the joint venture had $61.2 million outstanding and total availability of $23.8 million to fund upcoming property renovations. Additionally, the Company has guaranteed the completion of the renovations in the amount of ~~its pro-rata share of~~ approximately ~~$14.6~~$24.3 million. The mortgage loan bears interest at an annual rate equal to the greater of 6.00% or LIBOR plus 3.75%. Interest is payable monthly beginning on May 1, 2019 until the stated maturity date of April 1, 2022, which can be extended to April 1, 2023. Additionally, on March 28, 2019, the joint venture entered into an interest rate cap agreement to limit the variable portion of the interest rate (LIBOR) on this note to 3.0% from March 28, 2019 to April 1, 2023.

The Company recognized income of ~~$1.1~~$0.7 million and received no0 distributions during the ~~six~~nine months ended ~~June~~September 30, 2019 related to the equity investments in these joint ventures. NoNaN income or loss was recognized during the ~~six~~nine months ended ~~June~~September 30, 2018 related to the equity investment in these joint ventures.

In addition, as of ~~June~~September 30, 2019 and December 31, 2018, the Company had invested $4.7 million and $4.9 million, respectively, in unconsolidated joint ventures for ~~three~~3 theatre projects located in China. The Company recognized a loss of ~~$106~~$140 thousand and ~~$37~~$17 thousand and received distributions of $112 thousand and $567 thousand from its investment in these joint ventures for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

9. Variable Interest Entities

The Company’s variable interest in VIEs currently are in the form of equity ownership and loans provided by the Company to a VIE or other partner. The Company examines specific criteria and uses its judgment when determining if the Company is the primary beneficiary of a VIE. The primary beneficiary generally is defined as the party with the controlling financial interest. Consideration of various factors include, but are not limited to, the Company’s ability to direct the activities that most significantly impact the entity’s economic performance and its obligation to absorb losses from or right to receive benefits of the VIE that could potentially be significant to the VIE.

Consolidated VIEs

As of ~~June~~September 30, 2019, the Company does not have any investments in consolidated VIEs.

Unconsolidated VIE

At ~~June~~September 30, 2019, the Company had ~~$193.9~~a $4.2 million ~~of recorded investments~~investment in a mortgage ~~notes~~note receivable which ~~were~~was considered a variable ~~interests~~interest in an unconsolidated ~~VIEs. These~~VIE. This mortgage ~~notes~~note receivable ~~were~~was secured by ~~three waterparks and adjacent land and one~~1 public charter school. The Company's maximum exposure to loss associated with ~~these VIEs~~this VIE is limited to the Company's outstanding mortgage ~~notes~~note and related accrued interest receivable of ~~$193.9~~$4.2 million. Subsequent to June 30, 2019, the Company received repayment in full from SVVI, LLC (Schlitterbahn Group) on three of these mortgage notes receivable with a balance totaling $189.7 million at June 30, 2019 and that were secured by three waterparks and adjacent land.

In addition, at ~~June~~September 30, 2019, the Company had ~~$30.9~~$30.5 million of recorded investments in unconsolidated VIEs through joint ventures that own ~~two~~2 recreation anchored lodging properties. The Company accounts for these investments in joint ventures under the equity method of accounting. The Company's maximum exposure to loss at ~~June~~September 30, 2019, is its investment in the joint ventures of ~~$30.9~~$30.5 million as well as the Company's guarantee ~~of its pro-rata share~~ of the estimated costs to complete renovations of approximately ~~$14.6~~$24.3 million. See Note 8 for further discussion related to the Company's unconsolidated real estate joint ventures.

While these entities are VIEs, the Company has determined that the power to direct the activities of these VIEs that most significantly impact the VIEs' economic performance is not held by the Company.

10. Derivative Instruments

All derivatives are recognized at fair value in the consolidated balance sheets within the line items "Other assets" and "Accounts payable and accrued liabilities" as applicable. The ~~Company's derivatives are subject to master netting arrangements and the~~ Company has elected not to offset its derivative position for purposes of balance sheet presentation and disclosure. The Company had derivative liabilities of $4.7 million recorded in "Accounts payable and accrued liabilities" in the consolidated balance sheet at June 30, 2019. The Company had no derivative liabilities in the consolidated balance sheet at December 31, 2018. The Company had derivative assets of ~~$0.6~~$3.6 million and $10.6 million ~~recorded in “Other assets” in the consolidated balance sheet~~ at ~~June~~September 30, 2019 and December 31, 2018, ~~respectively.~~respectively, and derivative liabilities of $6.0 million at September 30, 2019 and 0 derivative liabilities at December 31, 2018. The Company has not posted or received collateral with its derivative counterparties as of ~~June~~September 30, 2019 or December 31, 2018. See Note 11 for disclosures relating to the fair value of the derivative ~~instruments as of~~ ~~June 30, 2019~~ ~~and December 31, 2018.~~instruments.

Risk Management Objective of Using Derivatives

The Company is exposed to certain risk arising from both its business operations and economic conditions including the effect of changes in foreign currency exchange rates on foreign currency transactions and interest rates on its LIBOR based borrowings. The Company manages this risk by following established risk management policies and procedures including the use of derivatives. The Company’s objective in using derivatives is to add stability to reported earnings and to manage its exposure to foreign exchange and interest rate movements or other identified risks. To accomplish this objective, the Company primarily uses interest rate swaps, cross-currency swaps and foreign currency forwards.

Cash Flow Hedges of Interest Rate Risk

The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements on its LIBOR based borrowings. To accomplish these objectives, the Company ~~currently~~ uses interest rate swaps as its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt or payment of variable-rate amounts from a counterparty which results in the Company recording net interest expense that is fixed over the life of the agreements without exchange of the underlying notional amount.

As of ~~June~~September 30, 2019, the Company had ~~three~~4 interest rate swap agreements ~~to fix the~~designated as cash flow hedges of interest rate ~~at 3.15% on $350.0 million of borrowings under~~risk related to its variable rate unsecured term loan facility ~~from April 5, 2019 to February 7, 2022. Additionally, during~~totaling $400.0 million. During the quarter ended ~~June~~September 30, 2019, the Company also entered into an interest rate swap agreement ~~to fix the~~designated as a cash flow hedge of interest rate ~~at 3.35% on the remaining $50.0 million~~risk effective October 1, 2019 related to its variable rate secured bonds totaling $25.0 million. Interest rate swap agreements outstanding as of ~~borrowings under its unsecured term loan facility from April 5,~~September 30, 2019 ~~to February 7, 2022.~~are summarized below:



Fixed rate	Notional Amount (in millions)		Index	Maturity
3.1450%	$	116.7	USD LIBOR	February 7, 2022
3.1575%	116.7		USD LIBOR	February 7, 2022
3.1580%	116.6		USD LIBOR	February 7, 2022
3.3450%	50.0		USD LIBOR	February 7, 2022
Total	$	400.0

1.3925%	25.0		USD LIBOR	September 30, 2024
Total	$	25.0

The change in the fair value of interest rate derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (AOCI) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings within the same income statement line item as the earnings effect of the hedged transaction. ~~During the six months ended June 30, 2019 and 2018, such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt.~~

Amounts reported in AOCI related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s variable-rate debt. As of ~~June~~September 30, 2019, the Company estimates that during the twelve months ending ~~June~~September 30, 2020, ~~$0.9~~$1.7 million will be reclassified from AOCI to interest expense.

Cash Flow Hedges of Foreign Exchange Risk

The Company is exposed to foreign currency exchange risk against its functional currency, USD, on CAD denominated cash flow from its ~~four~~4 Canadian properties. The Company uses cross-currency swaps to mitigate its exposure to fluctuations in the USD-CAD exchange rate on cash inflows associated with these ~~properties. These foreign currency derivatives~~properties which should hedge a significant portion of the Company's expected CAD denominated cash flow of the Canadian properties as their impact on the Company's cash flow when settled should move in the opposite direction of the exchange rates utilized to translate revenues and expenses of these properties.flows.

As of ~~June~~September 30, 2019, the Company had a USD-CAD cross-currency swap with a fixed original notional value of $100.0 million CAD and $79.5 million USD. The net effect of this swap is to lock in an exchange rate of $1.26 CAD per USD on approximately $13.5 million of annual CAD denominated cash flows through June 2020.

The change in the fair value of foreign currency derivatives designated and that qualify as cash flow hedges of foreign exchange risk is recorded in AOCI and subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings within the same income statement line item as the earnings effect of the hedged transaction. As of ~~June~~September 30, 2019, the Company estimates that during the twelve months ending ~~June~~September 30, 2020, $0.4 million of gains will be reclassified from AOCI to other income.

Net Investment Hedges

The Company is exposed to fluctuations in the USD-CAD exchange rate on its net investments in Canada. As such, the Company uses either currency forward agreements or cross-currency swaps to manage its exposure to changes in foreign exchange rates on certain of its foreign net investments.

As of ~~June~~September 30, 2019, the Company had ~~two fixed-to-fixed~~the following cross-currency swaps ~~with a total notional value of $200.0 million CAD. These instruments became effective on July 1, 2018, mature on July 1, 2023 and are~~ designated as net investment ~~hedges on its Canadian net investments. The net effect of this hedge is to lock in an exchange rate of $1.32 CAD per USD on $200.0 million CAD of the Company's foreign net investments.~~ hedges:



Fixed rate	Notional Amount (in millions, CAD)		Maturity
$1.32 CAD per USD	$	100.0	July 1, 2023
$1.32 CAD per USD	100.0		July 1, 2023
Total	$	200.0

The cross-currency swaps also have a monthly settlement feature locked in at an exchange rate of $1.32 CAD per USD on $4.5 million of CAD annual cash flows, the net effect of which is an excluded component from the effectiveness testing of this hedge.

For qualifying foreign currency derivatives designated as net investment hedges, the change in the fair value of the derivatives are reported in AOCI as part of the cumulative translation adjustment. Amounts are reclassified out of AOCI into earnings when the hedged net investment is either sold or substantially liquidated. Gains and losses on the derivative representing hedge components excluded from the assessment of effectiveness are recognized over the life of the hedge on a systematic and rational basis, as documented at hedge inception in accordance with the Company's accounting policy election. The earnings recognition of excluded components are presented in other income.

Below is a summary of the effect of derivative instruments on the consolidated statements of changes in equity and income for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018.

Effect of Derivative Instruments on the Consolidated Statements of Changes in Equity and Income for the Three and Six Months Ended June 30, 2019 and 2018 (Dollars in thousands)
Effect of Derivative Instruments on the Consolidated Statements of Changes in Equity and Income for the Three and Nine Months Ended September 30, 2019 and 2018 (Dollars in thousands)													Effect of Derivative Instruments on the Consolidated Statements of Changes in Equity and Income for the Three and Nine Months Ended September 30, 2019 and 2018 (Dollars in thousands)

	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
Description	2019			2018			2019			2018			2019			2018			2019			2018
Cash Flow Hedges
Interest Rate Swaps
Amount of (Loss) Gain Recognized in AOCI on Derivative	$	(5,413	)	$	2,115		$	(7,852	)	$	6,893		$	(1,106	)	$	1,434		$	(8,958	)	$	8,328
Amount of Income Reclassified from AOCI into Earnings (1)	403			275			1,178			262			174			433			1,352			695
Cross-Currency Swaps
Amount of (Loss) Gain Recognized in AOCI on Derivative	(165		)	447			(476		)	1,062
Amount of Gain (Loss) Recognized in AOCI on Derivative													134			(294		)	(342		)	767
Amount of Income Reclassified from AOCI into Earnings (2)	157			621			291			1,175			135			91			426			1,266

Net Investment Hedges
Cross-Currency Swaps
Amount of Loss Recognized in AOCI on Derivative	(1,057		)	(591		)	(4,896		)	(591		)
Amount of Income Recognized in Earnings (2) (3)	146			—			284			—
Amount of Gain (Loss) Recognized in AOCI on Derivative													3,033			(2,164		)	(1,863		)	(2,755		)
Amount of Income Recognized in Earnings ⁽²⁾⁽³⁾													139			124			423			124
Currency Forward Agreements
Amount of Gain Recognized in AOCI on Derivative	—			4,009			—			8,555			—			5			—			8,560
Amount of Expense Reclassified from AOCI into Earnings (2)	—			—			—			—			—			—			—			—

Total
Amount of (Loss) Gain Recognized in AOCI on Derivatives	$	(6,635	)	$	5,980		$	(13,224	)	$	15,919
Amount of Gain (Loss) Recognized in AOCI on Derivatives													$	2,061		$	(1,019	)	$	(11,163	)	$	14,900
Amount of Income Reclassified from AOCI into Earnings	560			896			1,469			1,437			309			524			1,778			1,961
Amount of Income Recognized in Earnings	146			—			284			—			139			124			423			124

Interest expense, net in accompanying consolidated statements of income	$	36,278		$	34,079		$	70,104		$	68,416		$	36,640		$	33,576		$	106,744		$	101,992
Other income in accompanying consolidated statements of income	$	5,726		$	646		$	6,070		$	1,276		$	11,464		$	365		$	17,534		$	1,641


~~(1)~~	~~Included in "Interest expense, net" in the accompanying consolidated statements of income for the three and six months ended June 30, 2019 and 2018.~~


~~(2)~~	~~Included in "Other income" in the accompanying consolidated statements of income for the three and six months ended June 30, 2019 and 2018.~~


~~(3)~~	~~Amounts represent derivative gains excluded from the effectiveness testing.~~

⁽¹⁾Included in "Interest expense, net" in the accompanying consolidated statements of income for the three and nine months ended September 30, 2019 and 2018.

⁽²⁾Included in "Other income" in the accompanying consolidated statements of income for the three and nine months ended September 30, 2019 and 2018.

⁽³⁾Amounts represent derivative gains excluded from the effectiveness testing.

Credit-risk-related Contingent Features

The Company has agreements with each of its interest rate derivative counterparties that contain a provision where if the Company defaults on any of its obligations for borrowed money or credit in an amount exceeding $50.0 million and such default is not waived or cured within a specified period of time, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its interest rate derivative obligations.

As of ~~June~~September 30, 2019, the fair value of the Company's derivatives in a liability position related to these agreements was ~~$4.7~~$6.0 million. If the Company breached any of the contractual provisions of these derivative contracts, it would be required to settle its obligations under the agreements at their termination value, after considering the right of offset of ~~$4.3~~$4.1 million. As of ~~June~~September 30, 2019, the Company had not posted any collateral related to these agreements and was not in breach of any provisions in these agreements.

11. Fair Value Disclosures

The Company has certain financial instruments that are required to be measured under the FASB’s Fair Value Measurement guidance. The Company currently does not have any non-financial assets and non-financial liabilities that are required to be measured at fair value on a recurring basis.

As a basis for considering market participant assumptions in fair value measurements, the FASB’s Fair Value Measurement guidance establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy). Level 1 inputs use quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access. Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entity’s own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.

Derivative Financial Instruments

The Company uses interest rate swaps, foreign currency forwards and cross-currency swaps to manage its interest rate and foreign currency risk. The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves, foreign exchange rates, and implied volatilities. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts and the discounted expected variable cash payments. The variable cash payments are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees. In conjunction with the FASB's Fair Value Measurement guidance, the Company made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.

Although the Company determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives also use Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by itself and its counterparties. As of ~~June~~September 30, 2019, the Company assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives and therefore, classified its derivatives as Level 2 within the fair value reporting hierarchy.

The table below presents the Company’s financial assets and liabilities measured at fair value on a recurring basis as of ~~June~~September 30, 2019 and December 31, 2018 aggregated by the level in the fair value hierarchy within which those measurements are classified and by derivative type.

Assets and Liabilities Measured at Fair Value on a Recurring Basis at June 30, 2019 and December 31, 2018 (Dollars in thousands)
Assets and Liabilities Measured at Fair Value on a Recurring Basis at September 30, 2019 and December 31, 2018 (Dollars in thousands)											Assets and Liabilities Measured at Fair Value on a Recurring Basis at September 30, 2019 and December 31, 2018 (Dollars in thousands)

Description	Quoted Prices in Active Markets for Identical Assets (Level I)		Significant Other Observable Inputs (Level 2)			Significant Unobservable Inputs (Level 3)		Assets Balance at end of period			Quoted Prices in Active Markets for Identical Assets (Level I)		Significant Other Observable Inputs (Level 2)			Significant Unobservable Inputs (Level 3)		Assets Balance at end of period
June 30, 2019
September 30, 2019
Cross-Currency Swaps*	$	—	$	614		$	—	$	614		$	—	$	3,646		$	—	$	3,646
Interest Rate Swap Agreements**	$	—	$	(4,686	)	$	—	$	(4,686	)	$	—	$	(5,966	)	$	—	$	(5,966	)
December 31, 2018
Cross-Currency Swaps*	$	—	$	6,278		$	—	$	6,278		$	—	$	6,278		$	—	$	6,278
Interest Rate Swap Agreements*	$	—	$	4,344		$	—	$	4,344		$	—	$	4,344		$	—	$	4,344

*Included in "Other assets" in the accompanying consolidated balance sheets.

** Included in "Accounts payable and accrued liabilities" in the accompanying consolidated balance sheets.

Fair Value of Financial Instruments

The following methods and assumptions were used by the Company to estimate the fair value of each class of financial instruments at ~~June~~September 30, 2019 and December 31, 2018:

Mortgage notes receivable and related accrued interest receivable:

The fair value of the Company’s mortgage notes and related accrued interest receivable is estimated by discounting the future cash flows of each instrument using current market rates. At ~~June~~September 30, 2019, the Company had a carrying value of ~~$550.1~~$413.7 million in fixed rate mortgage notes receivable outstanding, including related accrued interest, with a weighted average interest rate of approximately ~~8.68%~~8.92%. The fixed rate mortgage notes bear interest at rates of 7.00% to 11.61%. Discounting the future cash flows for fixed rate mortgage notes receivable using rates of ~~7.50%~~7.00% to ~~10.00%~~9.50%, management estimates the fair value of the fixed rate mortgage notes receivable to be approximately ~~$581.5~~$453.8 million with an estimated weighted average market rate of ~~8.63%~~7.92% at ~~June~~September 30, 2019.

At December 31, 2018, the Company had a carrying value of $517.5 million in fixed rate mortgage notes receivable outstanding, including related accrued interest, with a weighted average interest rate of approximately 8.67%. The fixed rate mortgage notes bear interest at rates of 7.00% to 11.43%. Discounting the future cash flows for fixed rate mortgage notes receivable using rates of 7.50% to 10.00%, management estimates the fair value of the fixed rate mortgage notes receivable to be $544.6 million with an estimated weighted average market rate of 8.68% at December 31, 2018.

Investment in direct financing leases, net:

At ~~June~~September 30, 2019 and December 31, 2018, the Company had an investment in direct financing leases with a carrying value of $20.7 million and $20.6 million, respectively, and a weighted average effective interest rate of 12.04% for both periods. At ~~June~~September 30, 2019 and December 31, 2018, the investment in direct financing leases bears interest at effective rates of 11.93% to 12.38%. The carrying value of the investment in direct financing leases approximated the fair value at ~~June~~September 30, 2019 and December 31, 2018.

Derivative instruments:

Derivative instruments are carried at their fair value.

Debt instruments:

The fair value of the Company's debt is estimated by discounting the future cash flows of each instrument using current market rates. At ~~June~~September 30, 2019, the Company had a carrying value of ~~$683.6~~$425.0 million in variable rate debt outstanding with a weighted average interest rate of approximately ~~3.25%~~3.13%. The carrying value of the variable rate debt outstanding approximated the fair value at ~~June~~September 30, 2019.

At December 31, 2018, the Company had a carrying value of $455.0 million in variable rate debt outstanding with a weighted average interest rate of approximately 2.84%. The carrying value of the variable rate debt outstanding approximated the fair value at December 31, 2018.

At ~~June~~September 30, 2019 and December 31, 2018, ~~$400.0~~$425.0 million and $350.0 million, respectively, of the Company's variable rate debt, discussed above, had been effectively converted to a fixed rate ~~through February 7, 2022~~ by interest rate swap agreements. See Note 10 for additional information related to the Company's interest rate swap agreements.

At ~~June~~September 30, 2019,, the Company had a carrying value of ~~$2.57~~$2.72 billion in fixed rate long-term debt outstanding with a weighted average interest rate of approximately ~~4.86%~~4.54%. Discounting the future cash flows for fixed rate debt using ~~June~~September 30, 2019 market rates of ~~3.14%~~3.11% to 4.56%, management estimates the fair value of the fixed rate debt to be approximately ~~$2.70~~$2.85 billion with an estimated weighted average market rate of ~~3.76%~~3.66% at ~~June~~September 30, ~~2019~~.2019.

At December 31, 2018, the Company had a carrying value of $2.57 billion in fixed rate long-term debt outstanding with an average weighted interest rate of approximately 4.86%. Discounting the future cash flows for fixed rate debt using December 31, 2018 market rates of 3.48% to 4.99%, management estimates the fair value of the fixed rate debt to be approximately $2.57 billion with an estimated weighted average market rate of 4.69% at December 31, 2018.

12. Earnings Per Share

The following table summarizes the Company’s computation of basic and diluted earnings per share (EPS) for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 (amounts in thousands except per share information):


	Three Months Ended June 30, 2019						Six Months Ended June 30, 2019						Three Months Ended September 30, 2019						Nine Months Ended September 30, 2019
	Income (numerator)			Shares (denominator)	Per Share Amount		Income (numerator)			Shares (denominator)	Per Share Amount		Income (numerator)			Shares (denominator)	Per Share Amount		Income (numerator)			Shares (denominator)	Per Share Amount
Basic EPS:
Net income	$	66,594					$	131,943					$	34,003					$	165,946
Less: preferred dividend requirements	(6,034		)				(12,068		)				(6,034		)				(18,102		)
Net income available to common shareholders	$	60,560		76,164	$	0.80	$	119,875		75,426	$	1.59	$	27,969		77,632	$	0.36	$	147,844		76,169	$	1.94
Diluted EPS:
Net income available to common shareholders	$	60,560		76,164			$	119,875		75,426			$	27,969		77,632			$	147,844		76,169
Effect of dilutive securities:
Share options	—			35			—			41			—			32			—			38
Net income available to common shareholders	$	60,560		76,199	$	0.79	$	119,875		75,467	$	1.59	$	27,969		77,664	$	0.36	$	147,844		76,207	$	1.94


	Three Months Ended June 30, 2018						Six Months Ended June 30, 2018						Three Months Ended September 30, 2018						Nine Months Ended September 30, 2018
	Income (numerator)			Shares (denominator)	Per Share Amount		Income (numerator)			Shares (denominator)	Per Share Amount		Income (numerator)			Shares (denominator)	Per Share Amount		Income (numerator)			Shares (denominator)	Per Share Amount
Basic EPS:
Net income	$	91,581					$	121,119					$	91,833					$	212,952
Less: preferred dividend requirements	(6,036		)				(12,072		)				(6,036		)				(18,108		)
Net income available to common shareholders	$	85,545		74,329	$	1.15	$	109,047		74,238	$	1.47	$	85,797		74,345	$	1.15	$	194,844		74,274	$	2.62
Diluted EPS:
Net income available to common shareholders	$	85,545		74,329			$	109,047		74,238			$	85,797		74,345			$	194,844		74,274
Effect of dilutive securities:
Share options	—			36			—			35			—			59			—			42
Net income available to common shareholders	$	85,545		74,365	$	1.15	$	109,047		74,273	$	1.47	$	85,797		74,404	$	1.15	$	194,844		74,316	$	2.62

The additional 2.2 million and 2.1 million common shares that would result from the conversion of the Company’s 5.75% Series C cumulative convertible preferred shares for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively, and the additional 1.6 million common shares that would result from the conversion of the Company’s 9.0% Series E cumulative convertible preferred shares for both the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 and the corresponding add-back of the preferred dividends declared on those shares are not included in the calculation of diluted earnings per share because the effect is anti-dilutive.

The dilutive effect of potential common shares from the exercise of share options is included in diluted earnings per share for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018. However, options to purchase 4 ~~thousand and 86~~ thousand common shares at per share prices ranging from $73.84 to $76.63 were outstanding for the three and ~~$56.94~~nine months ended September 30, 2019 but were not included in the computation of diluted earnings per share because they were anti-dilutive. Options to purchase 4 thousand and 80 thousand common shares at per share prices ranging from $61.79 to $76.63 were outstanding for the three and ~~six~~nine months ended ~~June~~September 30, ~~2019 and~~ 2018, respectively, but were not included in the computation of diluted earnings per share because they were anti-dilutive.

13. Equity Incentive Plan

All grants of common shares and options to purchase common shares were issued under the Company's 2007 Equity Incentive Plan prior to May 12, 2016 and under the 2016 Equity Incentive Plan on and after May 12, 2016. Under the 2016 Equity Incentive Plan, an aggregate of 1,950,000 common shares, options to purchase common shares and restricted share units, subject to adjustment in the event of certain capital events, may be granted. At ~~June~~September 30, 2019, there were 1,091,880 shares available for grant under the 2016 Equity Incentive Plan.

Share Options

Share options ~~granted under the 2007 Equity Incentive Plan and the 2016 Equity Incentive Plan~~ have exercise prices equal to the fair market value of a common share at the date of grant. The options may be granted for any reasonable term, not to exceed 10 ~~years, and for employees typically become exercisable at a rate of 25% per year over a four year period.~~years. The Company generally issues new common shares upon option exercise. A summary of the Company’s share option activity and related information is as follows:


	Number of options		Option price per share					Weighted avg. exercise price		Number of options		Option price per share					Weighted avg. exercise price
Outstanding at December 31, 2018	234,875		$	19.02	—	$	76.63	$	51.98	234,875		$	19.02	—	$	76.63	$	51.98
Exercised	(117,013	)	19.02		—	61.79		48.59		(118,786	)	19.02		—	61.79		48.71
Granted	1,941		73.84		—	73.84		73.84		1,941		73.84		—	73.84		73.84
Outstanding at June 30, 2019	119,803		$	44.62	—	$	76.63	$	55.65
Outstanding at September 30, 2019										118,030		$	44.62	—	$	76.63	$	55.63

The weighted average fair value of options granted was $4.64 and $3.03 during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. The intrinsic value of share options exercised was ~~$2.7~~$2.8 million and $0.1 million for the ~~six~~

nine months ended ~~June~~September 30, 2019 and 2018, respectively. ~~At June 30, 2019, share-option expense to be recognized in future periods was $21 thousand.~~

The expense related to share options included in the determination of net income for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 was $5$7 thousand and ~~$0.1~~$0.2 million, respectively. The following assumptions were used in applying the Black-Scholes option pricing model at the grant dates for the ~~six~~nine months ended ~~June~~September 30, 2019: risk-free interest rate of 2.4%, dividend yield of 6.7%, volatility factors in the expected market price of the Company’s common shares of 19.1%, 0.75% expected forfeiture rate and an expected life of approximately six years. The Company uses historical data to estimate the expected life of the option and the risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant. Additionally, expected volatility is computed based on the average historical volatility of the Company’s publicly traded shares.

The following table summarizes outstanding and exercisable options at ~~June~~September 30, 2019:

Exercise price range
Options
outstanding

Weighted avg.
life remaining

Weighted avg.
exercise price

Aggregate intrinsic
value (in thousands)
$ 44.62 - 49.99 31,673
2.6
50.00 - 59.99 32,268
5.0
60.00 - 69.99 51,706
5.6
70.00 - 76.63 4,156
8.6
119,803
4.8 $ 55.65
$ 2,274

~~The following table summarizes exercisable options at~~ ~~June 30, 2019~~:


							Options outstanding						Options exercisable
Exercise price range	Options outstanding	Weighted avg. life remaining	Weighted avg. exercise price		Aggregate intrinsic value (in thousands)		Options outstanding	Weighted avg. life remaining	Weighted avg. exercise price		Aggregate intrinsic value (in thousands)		Options outstanding	Weighted avg. life remaining	Weighted avg. exercise price		Aggregate intrinsic value (in thousands)
$ 44.62 - 49.99	31,673	2.6					31,445	2.3					31,445	2.3
50.00 - 59.99	29,392	4.6					31,710	4.8					28,834	4.4
60.00 - 69.99	51,706	5.6					50,719	5.4					50,719	5.4
70.00 - 76.63	1,108	7.7					4,156	8.3					1,108	7.4
	113,879	4.5	$	55.10	$	2,221	118,030	4.5	$	55.63	$	2,505	112,106	4.3	$	55.08	$	2,442

Nonvested Shares

A summary of the Company’s nonvested share activity and related information is as follows:


	Number of shares		Weighted avg. grant date fair value		Weighted avg. life remaining	Number of shares		Weighted avg. grant date fair value		Weighted avg. life remaining
Outstanding at December 31, 2018	655,056		$	64.16		655,056		$	64.16
Granted	208,755		74.13			208,755		74.13
Vested	(337,910	)	64.61			(346,145	)	64.66
Forfeited	(8,328	)	66.38			(8,328	)	66.38
Outstanding at June 30, 2019	517,573		$	67.86	1.36
Outstanding at September 30, 2019						509,338		$	67.88	1.11

The holders of nonvested shares have voting rights and receive dividends from the date of grant. ~~These shares vest ratably over a period of three to four years.~~ The fair value of the nonvested shares that vested was ~~$22.1~~$22.7 million (including ~~$4.3~~$4.9 million related to the severance of the Company's former Senior Vice President and Chief Investment Officer as well as other employees) and $16.0 million for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. At ~~June~~September 30, 2019, unamortized share-based compensation expense related to nonvested shares was ~~$21.5~~$18.2 million.

Restricted Share Units

A summary of the Company’s restricted share unit activity and related information is as follows:


	Number of shares		Weighted avg. grant date fair value		Weighted avg. life remaining	Number of shares		Weighted avg. grant date fair value		Weighted avg. life remaining
Outstanding at December 31, 2018	23,571		$	61.25		23,571		$	61.25
Granted	27,392		77.19			27,392		77.19
Vested	(24,727	)	61.62			(24,727	)	61.62
Outstanding at June 30, 2019	26,236		$	77.54	0.92
Outstanding at September 30, 2019						26,236		$	77.54	0.67

The holders of restricted share units receive dividend equivalents from the date of grant. The share units vest upon the earlier of the day preceding the next annual meeting of shareholders or a change of control. The settlement date for the shares is selected by the non-employee Trustee, and ranges from one year from the grant date to upon termination of service. At ~~June~~September 30, 2019, unamortized share-based compensation expense related to restricted share units was ~~$1.9~~$1.4 million.

14. Other Commitments and Contingencies

As of ~~June~~September 30, 2019, the Company had ~~an aggregate of approximately $72.6 million of~~the following future commitments to fund development projects including nine entertainment development projects for which it had commitments to fund approximately $36.2 million, three recreation development projects for which it had commitments to fund approximately $24.9 million and four education development projects for which it had commitments to fund approximately $11.5 million. projects:



	Number of projects	Commitment (in millions)
Entertainment	6	$	31.2
Recreation	2	25.1
Education	1	3.9
Total	9	$	60.2

Development costs are advanced by the Company in periodic draws. If the Company determines that construction is not being completed in accordance with the terms of the development agreement, it can discontinue funding construction draws. The Company has agreed to lease the properties to the operators at pre-determined rates upon completion of construction.

The Company has certain commitments related to its mortgage notes and notes receivable investments that it may be required to fund in the future. The Company is generally obligated to fund these commitments at the request of the borrower or upon the occurrence of events outside of its direct control. As of ~~June~~September 30, 2019, the Company had ~~three~~4 mortgage notes and notes receivable with commitments totaling approximately ~~$3.0~~$11.9 million. If commitments are funded in the future, interest will be charged at rates consistent with the existing investments.

At December 31, 2018, the Company had $5.3 million in other assets and $16.1 million in other liabilities related to the Company's payment guarantees of ~~two~~2 economic development revenue bonds. During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company prepaid in full ~~one of~~ the ~~two~~2 economic development revenue bonds totaling ~~$6.2~~$24.8 million and the other asset and liability ~~of the same amount~~ related to the Company's obligation to stand ready to perform under the terms of the ~~guarantee was~~guarantees were extinguished. Additionally, during the six months ended June 30, 2019, the Company exercised its collateral assignment rights under its Guaranty Fee Agreement and assumed the remaining economic development revenue bond totaling $18.6 million with a maturity date of December 22, 2047 and an interest rate of LIBOR plus 150 basis points which was 3.94% at June 30, 2019. The Company took ownership of and recorded the leasehold interest and improvements for the theatre in Louisiana that ~~secures~~secured one of the ~~bond~~bonds at fair value which approximated $14.0 million at ~~June~~September 30, 2019. ~~The other asset of $5.3 million and other liability of $9.9 million related to the Company's obligation to stand ready to perform under the terms of the guarantee were extinguished. No~~NaN gain or loss was recognized on these transactions. At ~~June~~September 30, 2019, the Company does not have any remaining guarantee assets or liabilities.

In connection with construction of its development projects and related infrastructure, certain public agencies require posting of surety bonds to guarantee that the Company's obligations are satisfied. These bonds expire upon the completion of the improvements or infrastructure. As of ~~June~~September 30, 2019, the Company had ~~four~~3 surety bonds outstanding totaling ~~$50.7~~$30.4 million. ~~Subsequent to June 30, 2019, one of the surety bonds totaling $20.3 million was released.~~

Early Childhood Education Tenant

Since 2017, the Company and Children’s Learning Adventure USA, LLC (CLA) have been involved in lengthy negotiations and legal proceedings regarding a restructuring of CLA and the ultimate disposition of the properties owned by the Company and leased to CLA. As a result of those negotiations, the Company and CLA have undertaken a process that provides for the continuation of the lease to CLA and the transfer of the properties one at a time to Crème de la Crème (Crème) as it receives the necessary licenses and permits for each property. In February 2019, the Company entered into new leases with Crème on all of the 21 operating CLA properties owned by the Company. These leases are contingent upon the Company delivering possession of the properties to Crème and include different financial terms based on whether ~~or not~~ CLA delivers to Crème the assets associated with the in-place operations of the school. The leases with Crème have 20 year terms that commence upon Crème beginning operations of the schools. Additionally, both the Company and Crème have early termination rights based on school level economic performance. During the ~~three~~nine months ended ~~June~~September 30, 2019, CLA transferred ~~four~~13 of the properties to Crème. Consideration provided by the Company for such transfers during the ~~three~~nine months ended ~~June~~September 30, 2019 included the release of CLA for past due rent obligations related to the transferred properties, previously fully reserved by the Company. Additional consideration was paid of approximately ~~$2.4~~$9.2 million which includes approximately ~~$1.0~~$2.6 million for equipment used in the operations of these schools recorded in notes receivable and due from Crème, and ~~$1.4~~$6.6 million recognized in transaction costs. Subsequent to ~~June~~September 30, 2019, ~~three~~4 additional properties were transferred to Crème, resulting

in a transfer of 17 of the properties to Crème since commencement of the process. As of October 30, 2019, there are 4 properties remaining to be transferred from CLA to Crème.

CLA continues to cooperate with Crème by providing access to facilities, staff and information. With this assistance, Crème has made substantial progress transferring the properties and with its license applications and preparations to begin operating the remaining 4 schools. This process ~~must be undertaken on a state-by-state basis and~~ is expected to be ~~substantially~~ complete before the end of 2019. There can be no assurance that Crème will timely obtain necessary licenses and permits, and therefore there can be no assurance as to the outcome of the contemplated transaction or whether some or all of the remaining properties will be transferred to Crème with in-place operations. In addition, there can be no assurance that CLA will continue to cooperate with Crème and provide access to personnel and information needed to acquire the operations of the remaining properties. If the Company is unable to transfer the remaining 4 properties to Crème with in-place operations, the Company intends to take possession of the properties and transfer them without operations. If some or all of the 4 remaining schools are not transferred to Crème with in-place operations, there will be a delay in re-opening such schools and a corresponding reduction in near term rents from Crème.

15. Segment Information

The Company groups investments into ~~four~~4 reportable operating segments: Entertainment, Recreation, Education and Other. The financial information summarized below is presented by reportable operating segment (in thousands):

Balance Sheet Data:
As of June 30, 2019
Entertainment Recreation Education Other Corporate/Unallocated Consolidated
Total Assets $ 2,838,006
$ 2,361,764
$ 1,322,527
$ 198,239
$ 26,119
$ 6,746,655

As of December 31, 2018
Entertainment Recreation Education Other Corporate/Unallocated Consolidated
Total Assets $ 2,344,855
$ 2,187,808
$ 1,366,278
$ 207,724
$ 24,725
$ 6,131,390



Balance Sheet Data:
	As of September 30, 2019
	Entertainment		Recreation		Education		Other		Corporate/Unallocated		Consolidated
Total Assets	$	2,829,477	$	2,233,445	$	1,243,761	$	195,217	$	131,390	$	6,633,290

	As of December 31, 2018
	Entertainment		Recreation		Education		Other		Corporate/Unallocated		Consolidated
Total Assets	$	2,344,855	$	2,187,808	$	1,366,278	$	207,724	$	24,725	$	6,131,390


Operating Data:
		Three Months Ended June 30, 2019													Three Months Ended September 30, 2019
		Entertainment		Recreation		Education		Other		Corporate/Unallocated		Consolidated			Entertainment		Recreation		Education		Other		Corporate/Unallocated		Consolidated
Rental revenue		$	83,718	$	42,886	$	28,059	$	2,667	$	—	$	157,330		$	87,720	$	42,784	$	27,643	$	3,115	$	—	$	161,262
Other income		1,575		3,848		—		—		303		5,726			1,202		9,988		—		—		274		11,464
Mortgage and other financing income		107		8,654		3,881		—		—		12,642			382		6,238		5,516		—		—		12,136
Total revenue		85,400		55,388		31,940		2,667		303		175,698			89,304		59,010		33,159		3,115		274		184,862

Property operating expense		9,871		2,729		1,056		888		227		14,771			9,497		2,843		1,107		997		219		14,663
Other expense		1,029		7,062		—		—		—		8,091			864		10,539		—		—		—		11,403
Total investment expenses		10,900		9,791		1,056		888		227		22,862			10,361		13,382		1,107		997		219		26,066
Net operating income - before unallocated items		74,500		45,597		30,884		1,779		76		152,836			78,943		45,628		32,052		2,118		55		158,796

Reconciliation to Consolidated Statements of Income:	Reconciliation to Consolidated Statements of Income:														Reconciliation to Consolidated Statements of Income:
General and administrative expense	General and administrative expense											(12,230		)	General and administrative expense										(11,600		)
Severance expense															Severance expense										(1,521		)
Costs associated with loan refinancing or payoff															Costs associated with loan refinancing or payoff										(38,407		)
Interest expense, net												(36,278		)											(36,640		)
Transaction costs												(6,923		)											(5,959		)
Depreciation and amortization	Depreciation and amortization											(42,355		)	Depreciation and amortization										(45,134		)
Equity in income from joint ventures												470
Equity in loss from joint ventures															Equity in loss from joint ventures										(435		)
Gain on sale of real estate	Gain on sale of real estate											9,774			Gain on sale of real estate										14,303
Income tax benefit	Income tax benefit											1,300			Income tax benefit										600
Net income	Net income											66,594			Net income										34,003
Preferred dividend requirements	Preferred dividend requirements											(6,034		)	Preferred dividend requirements										(6,034		)
Net income available to common shareholders of EPR Properties	Net income available to common shareholders of EPR Properties											$	60,560		Net income available to common shareholders of EPR Properties										$	27,969



Operating Data:
	Three Months Ended September 30, 2018
	Entertainment		Recreation		Education		Other		Corporate/Unallocated		Consolidated
Rental revenue	$	75,552	$	36,215	$	26,851	$	2,287	$	—	$	140,905
Other income	143		—		—		—		222		365
Mortgage and other financing income	612		29,678		4,849		—		—		35,139
Total revenue	76,307		65,893		31,700		2,287		222		176,409

Property operating expense	5,917		34		407		449		161		6,968
Other expense	—		118		—		—		—		118
Total investment expenses	5,917		152		407		449		161		7,086
Net operating income - before unallocated items	70,390		65,741		31,293		1,838		61		169,323

Reconciliation to Consolidated Statements of Income:
General and administrative expense											(11,424		)
Interest expense, net											(33,576		)
Transaction costs											(1,101		)
Depreciation and amortization											(38,623		)
Equity in income from joint ventures											20
Gain on sale of real estate											2,215
Gain on sale of investment in direct financing leases											5,514
Income tax expense											(515		)
Net income											91,833
Preferred dividend requirements											(6,036		)
Net income available to common shareholders of EPR Properties											$	85,797

Operating Data:
Three Months Ended June 30, 2018
Entertainment Recreation Education Other Corporate/Unallocated Consolidated
Rental revenue $ 74,640
$ 34,443
$ 25,649
$ 2,287
$ —
$ 137,019
Other income 4
—
—
—
642
646
Mortgage and other financing income 2,100
57,540
5,562
—
—
65,202
Total revenue 76,744
91,983
31,211
2,287
642
202,867

Property operating expense 5,816
24
644
689
161
7,334
Total investment expenses 5,816
24
644
689
161
7,334
Net operating income - before unallocated items 70,928
91,959
30,567
1,598
481
195,533

Reconciliation to Consolidated Statements of Income:
General and administrative expense (12,976 )
Litigation settlement expense (2,090 )
Costs associated with loan refinancing or payoff (15 )
Interest expense, net (34,079 )
Transaction costs (405 )
Impairment charges (16,548 )
Depreciation and amortization (37,582 )
Equity in loss from joint ventures (88 )
Gain on sale of real estate 473
Income tax expense (642 )
Net income 91,581
Preferred dividend requirements (6,036 )
Net income available to common shareholders of EPR Properties $ 85,545



Operating Data:
	Nine Months Ended September 30, 2019
	Entertainment		Recreation		Education		Other		Corporate/Unallocated		Consolidated
Rental revenue	$	251,951	$	126,199	$	82,409	$	8,756	$	—	$	469,315
Other income	2,787		13,897		—		—		850		17,534
Mortgage and other financing income	545		24,204		13,504		—		—		38,253
Total revenue	255,283		164,300		95,913		8,756		850		525,102

Property operating expense	29,993		8,306		3,275		2,974		679		45,227
Other expense	1,893		17,601		—		—		—		19,494
Total investment expenses	31,886		25,907		3,275		2,974		679		64,721
Net operating income - before unallocated items	223,397		138,393		92,638		5,782		171		460,381

Reconciliation to Consolidated Statements of Income:
General and administrative expense											(35,540		)
Severance expense											(1,941		)
Costs associated with loan refinancing or payoff											(38,407		)
Interest expense, net											(106,744		)
Transaction costs											(18,005		)
Depreciation and amortization											(127,232		)
Equity in income from joint ventures											524
Gain on sale of real estate											30,405
Income tax benefit											2,505
Net income											165,946
Preferred dividend requirements											(18,102		)
Net income available to common shareholders of EPR Properties											$	147,844

Operating Data:
Six Months Ended June 30, 2019
Entertainment Recreation Education Other Corporate/Unallocated Consolidated
Rental revenue $ 164,231
$ 83,415
$ 54,766
$ 5,641
$ —
$ 308,053
Other income 1,585
3,909
—
—
576
6,070
Mortgage and other financing income 163
17,966
7,988
—
—
26,117
Total revenue 165,979
105,290
62,754
5,641
576
340,240

Property operating expense 20,496
5,463
2,168
1,977
460
30,564
Other expense 1,029
7,062
—
—
—
8,091
Total investment expenses 21,525
12,525
2,168
1,977
460
38,655
Net operating income - before unallocated items 144,454
92,765
60,586
3,664
116
301,585

Reconciliation to Consolidated Statements of Income:
General and administrative expense (24,360 )
Interest expense, net (70,104 )
Transaction costs (12,046 )
Depreciation and amortization (82,098 )
Equity in income from joint ventures 959
Gain on sale of real estate 16,102
Income tax benefit 1,905
Net income 131,943
Preferred dividend requirements (12,068 )
Net income available to common shareholders of EPR Properties $ 119,875


Operating Data:
		Six Months Ended June 30, 2018													Nine Months Ended September 30, 2018
		Entertainment		Recreation		Education		Other		Corporate/Unallocated		Consolidated			Entertainment		Recreation		Education		Other		Corporate/Unallocated		Consolidated
Rental revenue		$	149,488	$	67,875	$	48,034	$	4,546	$	—	$	269,943		$	225,040	$	104,090	$	74,885	$	6,833	$	—	$	410,848
Other income		4		62		—		—		1,210		1,276			147		62		—		—		1,432		1,641
Mortgage and other financing income		2,902		71,245		12,469		—		—		86,616			3,514		100,923		17,318		—		—		121,755
Total revenue		152,394		139,182		60,503		4,546		1,210		357,835			228,701		205,075		92,203		6,833		1,432		534,244

Property operating expense		12,045		57		1,473		1,003		320		14,898			17,962		91		1,880		1,452		481		21,866
Other expense															—		118		—		—		—		118
Total investment expenses		12,045		57		1,473		1,003		320		14,898			17,962		209		1,880		1,452		481		21,984
Net operating income - before unallocated items		140,349		139,125		59,030		3,543		890		342,937			210,739		204,866		90,323		5,381		951		512,260

Reconciliation to Consolidated Statements of Income:	Reconciliation to Consolidated Statements of Income:														Reconciliation to Consolidated Statements of Income:
General and administrative expense	General and administrative expense											(25,300		)	General and administrative expense										(36,724		)
Litigation settlement expense	Litigation settlement expense											(2,090		)	Litigation settlement expense										(2,090		)
Costs associated with loan refinancing or payoff	Costs associated with loan refinancing or payoff											(31,958		)	Costs associated with loan refinancing or payoff										(31,958		)
Interest expense, net												(68,416		)											(101,992		)
Transaction costs												(1,014		)											(2,115		)
Impairment charges												(16,548		)											(16,548		)
Depreciation and amortization	Depreciation and amortization											(75,266		)	Depreciation and amortization										(113,889		)
Equity in loss from joint ventures	Equity in loss from joint ventures											(37		)	Equity in loss from joint ventures										(17		)
Gain on sale of real estate	Gain on sale of real estate											473			Gain on sale of real estate										2,688
Gain on sale of investment in direct financing leases															Gain on sale of investment in direct financing leases										5,514
Income tax expense												(1,662		)											(2,177		)
Net income	Net income											121,119			Net income										212,952
Preferred dividend requirements	Preferred dividend requirements											(12,072		)	Preferred dividend requirements										(18,108		)
Net income available to common shareholders of EPR Properties	Net income available to common shareholders of EPR Properties											$	109,047		Net income available to common shareholders of EPR Properties										$	194,844

16. Operating Leases

The Company’s real estate investments are leased under operating leases with remaining terms ranging from one year to 3130 years. As described in Note 2, the Company adopted Topic 842 on January 1, 2019 and elected to not reassess its prior conclusions about lease classification. Accordingly, these lease arrangements continue to be classified as operating leases.

The following table summarizes the future minimum rentals on the Company's lessor and sub-lessor arrangements at ~~June~~September 30, 2019 and December 31, 2018 (in thousands):


	June 30, 2019						December 31, 2018 ⁽²⁾		September 30, 2019						December 31, 2018 ⁽²⁾
	Operating leases		Sub-lessor operating ground leases				Operating leases		Operating leases		Sub-lessor operating ground leases				Operating leases
	Amount ⁽¹⁾		Amount ⁽¹⁾		Total		Amount ⁽¹⁾		Amount ⁽¹⁾		Amount ⁽¹⁾		Total		Amount ⁽¹⁾
Year:
2019	$	279,551	$	11,631	$	291,182	$	520,139	$	141,626	$	6,139	$	147,765	$	520,139
2020	548,065		23,724		571,789		503,344		556,890		23,975		580,865		503,344
2021	537,074		24,120		561,194		492,165		546,544		24,371		570,915		492,165
2022	522,442		23,547		545,989		477,671		533,426		23,798		557,224		477,671
2023	494,157		22,887		517,044		449,686		506,118		23,138		529,256		449,686
Thereafter	4,484,878		252,113		4,736,991		3,953,717		4,641,759		253,977		4,895,736		3,953,717
Total	$	6,866,167	$	358,022	$	7,224,189	$	6,396,722	$	6,926,363	$	355,398	$	7,281,761	$	6,396,722

⁽¹⁾Included in rental revenue.

⁽²⁾Balances as of December 31, 2018 are prior to the adoption of Topic 842.

In addition to its lessor arrangements on its real estate investments, as of ~~June~~September 30, 2019 and December 31, 2018, the Company was lessee in 58 operating ground leases as well as lessee in an operating lease of its executive office. The Company's tenants, who are generally sub-tenants under these ground leases, are responsible for paying the rent under these ground leases. In the event the tenant fails to pay the ground lease rent, the Company would be primarily responsible for the payment, assuming the Company does not sell or re-tenant the property. As of ~~June~~September 30, 2019, the ground lease arrangements have remaining terms ranging from two years to 47 years. Most of these leases include one or more options to renew. The Company assesses these options using a threshold of reasonably certain, which also includes an assessment of the term of the Company's tenants' leases. For leases where renewal is reasonably certain, those option periods are included within the lease term and also the measurement of the operating lease right-of-use asset and liability. The ground lease arrangements do not contain any residual value guarantees or any material restrictions. As of ~~June~~September 30, 2019, the Company does not have any leases that have not commenced but that create significant rights and obligations.

The Company determines whether an arrangement is or includes a lease at contract inception. Operating lease right-of-use assets and liabilities are recognized at commencement date and initially measured based on the present value of lease payments over the defined lease term. As the Company's leases do not provide an implicit rate, the Company used its incremental borrowing rate adjusted for related collateral based on the information available at adoption or the commencement date in determining the present value of lease payments.

The following table summarizes the future minimum lease payments under the ground lease obligations and the office lease at ~~June~~September 30, 2019 and December 31, 2018, excluding contingent rent due under leases where the ground lease payment, or a portion thereof, is based on the level of the tenant's sales (in thousands):


	June 30, 2019				December 31, 2018 ⁽³⁾				September 30, 2019				December 31, 2018 ⁽³⁾
	Ground Leases ⁽¹⁾		Office lease ⁽²⁾		Ground Leases		Office lease ⁽²⁾		Ground Leases ⁽¹⁾		Office lease ⁽²⁾		Ground Leases		Office lease ⁽²⁾
Year:
2019	$	11,973	$	428	$	22,867	$	856	$	6,345	$	214	$	22,867	$	856
2020	24,341		856		23,236		856		24,592		856		23,236		856
2021	24,785		884		23,600		884		25,036		884		23,600		884
2022	24,217		967		22,996		967		24,468		967		22,996		967
2023	23,560		967		22,303		967		23,812		967		22,303		967
Thereafter	270,047		2,658		257,446		2,658		271,911		2,658		257,446		2,658
Total lease payments	$	378,923	$	6,760	$	372,448	$	7,188	$	376,164	$	6,546	$	372,448	$	7,188
Less: imputed interest	139,261		1,050						137,368		984
Present value of lease liabilities	$	239,662	$	5,710					$	238,796	$	5,562

⁽¹⁾Included in property operating expense.

⁽²⁾Included in general and administrative expense.

⁽³⁾Balances as of December 31, 2018 are prior to the adoption of Topic 842.

The following table summarizes the carrying amounts of the operating lease right-of-use assets and liabilities as of ~~June~~September 30, 2019 (in thousands):


		As of			As of
	Classification	June 30, 2019		Classification	September 30, 2019
Assets:
Operating ground lease assets	Operating lease right-of-use assets	$	215,244	Operating lease right-of-use assets	$	214,106
Office lease asset	Operating lease right-of-use assets	5,514		Operating lease right-of-use assets	5,353
Total operating lease right-of-use assets		$	220,758		$	219,459

Sub-lessor straight-line rent receivable	Accounts receivable	24,843		Accounts receivable	25,183
Total leased assets		$	245,601		$	244,642

Liabilities:
Operating ground lease liabilities	Operating lease liabilities	$	239,662	Operating lease liabilities	$	238,796
Office lease liability	Operating lease liabilities	5,710		Operating lease liabilities	5,562
Total lease liabilities		$	245,372		$	244,358

The following table summarizes the lease costs and sublease income for the three and ~~six~~nine months ended ~~June~~September 30, 2019 (in thousands):



	Classification	Three Months Ended June 30, 2019			Six Months Ended June 30, 2019			Classification	Three Months Ended September 30, 2019			Nine Months Ended September 30, 2019
Lease Cost
Operating ground lease cost	Property operating expense	$	6,065		$	12,003		Property operating expense	$	6,407		$	18,410
Operating office lease cost	General and administrative expense	226			456			General and administrative expense	226			682

Sublease income	Rental revenue	(5,835		)	(11,558		)	Rental revenue	(5,931		)	(17,489		)
Net lease cost		$	456		$	901			$	702		$	1,603

The following table summarizes the weighted-average remaining lease term and the weighted-average discount rate as of ~~June~~September 30, 2019:



	As of
	~~June~~September 30, 2019
Weighted-average remaining lease term in years
Operating ground leases	~~17.0~~16.8
Operating office lease	~~7.3~~7.0

Weighted-average discount rate
Operating ground leases	4.95	%
Operating office lease	4.62	%

~~17. Subsequent Events~~

On July 1, 2019, the Company received repayment in full from the Schlitterbahn Group on mortgage notes receivable totaling $189.7 million that were secured by three waterparks and adjacent land. Additionally, subsequent to June 30, 2019, the Company received repayment in full on a mortgage note receivable of $16.2 million that was secured by a public charter school property and recognized $1.8 million in prepayment fees and, pursuant to a tenant purchase option, completed the sale of a public charter school for net proceeds of approximately $18.2 million and recognized a gain on sale of approximately $4.1 million.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with the Consolidated Financial Statements and Notes thereto included in this Quarterly Report on Form 10-Q of EPR Properties (the “Company”, “EPR”, “we” or “us”). The forward-looking statements included in this discussion and elsewhere in this Quarterly Report on Form 10-Q involve risks and uncertainties, including anticipated financial performance, business prospects, industry trends, shareholder returns, performance of leases by tenants, performance on loans to customers and other matters, which reflect management's best judgment based on factors currently known. See “Cautionary Statement Concerning Forward-Looking Statements” which is incorporated herein by reference. Actual results and experience could differ materially from the anticipated results and other expectations expressed in our forward-looking statements as a result of a number of factors, including but not limited to those discussed in Item 1A - "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2018 filed with the SEC on February 28, 2019.

Overview

Business

Our principal business objective is to enhance shareholder value by achieving predictable and increasing Funds From Operations ("FFO") and dividends per share. Our prevailing strategy is to focus on long-term investments in a limited number of categories in which we maintain a depth of knowledge and relationships, and which we believe offer sustained performance throughout all economic cycles. Our investment portfolio includes ownership of and long-term mortgages on entertainment, recreation and education properties. Substantially all of our owned single-tenant properties are leased pursuant to long-term, triple net leases, under which the tenants typically pay all operating expenses of the property. Tenants at our owned multi-tenant properties are typically required to pay common area maintenance charges to reimburse us for their pro-rata portion of these costs. We also own certain recreation anchored lodging assets structured using traditional REIT lodging structures.

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

Historically, our primary challenges have been locating suitable properties, negotiating favorable lease or financing terms (on new or existing properties), and managing our portfolio as we have continued to grow. We believe our management’s knowledge and industry relationships have facilitated opportunities for us to acquire, finance and lease properties. Our business is subject to a number of risks and uncertainties, including those described in Item 1A - "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2018 filed with the SEC on February 28, 2019.

We group our investments into four reportable operating segments: Entertainment, Recreation, Education and Other. As of ~~June~~September 30, 2019, our total assets were approximately ~~$6.7~~$6.6 billion (after accumulated depreciation of approximately $1.0 billion) which included investments in each of our four operating ~~segments with properties located in 42 states and Ontario, Canada.~~segments.

Our Entertainment segment included investments in 176 megaplex theatre properties, seven entertainment retail centers (which include seven additional megaplex theatre properties) and 12 other entertainment properties. Our portfolio of owned entertainment properties consisted of 14.7 million square feet and was 99% leased, including megaplex theatres that were 100% leased.

Our Recreation segment included investments in 12 ski areas, 2320 attractions, 3536 golf entertainment complexes and 1315 other recreation properties. Our portfolio of owned recreation properties was 100% leased.

Our Education segment included investments in 5149 public charter school properties, 7172 early education centers and 16 private schools. Our portfolio of owned education properties consisted of ~~4.3~~4.1 million square feet and was 98% leased.

Our Other segment consisted primarily of land under ground lease, property under development and land held for development related to the Resorts World Catskills project in Sullivan County, New York.

The combined owned portfolio consisted of ~~23.3~~23.1 million square feet and was 99% ~~leased.~~leased with properties located in 42 states and Ontario, Canada. As of ~~June~~September 30, 2019, we had a total of approximately ~~$80.7~~$31.8 million invested in property under development.

Our total investments (a non-GAAP financial measure) were approximately ~~$7.3~~$7.2 billion at ~~June~~September 30, 2019. We define total investments as the sum of the carrying values of real estate investments and real estate investments held for sale (before accumulated depreciation), land held for development, property under development, mortgage notes receivable (including related accrued interest receivable), investment in direct financing leases, net, investment in joint ventures, intangible assets, gross (before accumulated amortization and included in other assets) and notes receivable and related accrued interest receivable (included in other assets). Total investments is a non-GAAP financial measure. See "Non-GAAP Financial Measures" for the calculation of total investments and reconciliation of total investments to "Total assets" in the consolidated balance sheet at June 30, 2019 and December 31, 2018.

Of our total investments of ~~$7.3~~$7.2 billion at ~~June~~September 30, 2019, $3.4 billion or ~~46%~~47% related to our Entertainment segment, ~~$2.4~~$2.3 billion or ~~33%~~32% related to our Recreation segment, $1.3 billion or 18% related to our Education segment and $196.5 million or 3% related to our Other segment. Total investments is a non-GAAP financial measure. See "Non-GAAP Financial Measures" for the definition and calculation of total investments and reconciliation of total investments to "Total assets" in the consolidated balance sheet at September 30, 2019 and December 31, 2018.

Operating Results

Our total revenue, net income available to common shareholders per diluted share and Funds From Operations As Adjusted ("FFOAA") per diluted share (a non-GAAP financial measure) are detailed below for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 (in millions, except per share information):


	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
	2019		2018		Decrease		2019		2018		(Decrease) Increase		2019		2018		Change		2019		2018		Change
Total revenue ~~(1)~~	$	175.7	$	202.9	(13	)%	$	340.2	$	357.8	(5	)%	$	184.9	$	176.4	5	%	$	525.1	$	534.2	(2	)%
Net income available to common shareholders per diluted share ~~(2)~~	$	0.79	$	1.15	(31	)%	$	1.59	$	1.47	8	%	$	0.36	$	1.15	(69	)%	$	1.94	$	2.62	(26	)%
FFOAA per diluted share ~~(3)~~	$	1.36	$	1.87	(27	)%	$	2.72	$	3.12	(13	)%	$	1.46	$	1.58	(8	)%	$	4.19	$	4.70	(11	)%

~~(1) Total revenue~~The major factors impacting our results for the three and ~~six~~nine months ended ~~June~~September 30, 2019, ~~versus~~as compared to the three and ~~six~~nine months ended ~~June~~September 30, 2018 ~~was favorably impacted by the~~were as follows:

The effect of investment spending that occurred in 2019 and ~~2018 as well as other income from the operations of the Kartrite Resort and Indoor Waterpark~~2018;

The increase in ~~Sullivan County, New York. Total revenue for the three and six months ended June 30, 2019 versus the three and six months ended June 30, 2018 was also favorably impacted by~~ lease revenue onand property operating expenses related to our existing ~~operating~~ ground leases (leases in which we are a ~~sub-lessor) as well as~~sub-lessor and lessee) and the gross-up of the tenant reimbursed expenses recognized ~~in the three and six months ended June 30, 2019~~ in accordance with Accounting Standards Update ~~(ASU)~~("ASU") No. 2016-02 Leases (("Topic ~~842)~~842"). This increase in revenue related to the adoption of Topic 842 is offset by an increase in property operating expenses related to operating ground lease rent expense as well as the gross-up of the tenant reimbursed expenses. For further information on our operating leases and the adoption of Topic 842, see Note 16 to the Consolidated Financial Statements included in this Quarterly Report on Form 10-Q. Total revenue for the three and six months ended June 30, 2019 versus the three and six months ended June 30, 2018 was unfavorably impacted by property dispositions and mortgage note payoffs that occurred in 2019 and 2018, including $47.3 million in prepayment fees from the partial payoff of two non-education mortgage notes received in the three and six months ended June 30, 2018.10-Q;

(2) Net income available to common shareholders per diluted share for the three and six months ended June 30, 2019 versus the three and six months ended June 30, 2018 was also impacted by the items affecting total revenue as described above. Additionally, net income available to common shareholders per diluted share for the three and six months ended June 30, 2019 versus the three and six months ended June 30, 2018 was favorably impacted by decreases in litigation settlement expense, costs associated with loan refinancing or payoff (primarily related to our redemption of our 7.75% Senior Notes due 2020), impairment charges and income tax expense, as well as higher gains on sale of real estate. Net income available to common shareholders per diluted share for the three and six months ended June 30, 2019 versus the three and six months ended June 30, 2018 was unfavorably impacted by increasesThe increase in other income and other expenses ~~(primarily~~from primarily from the operations of the Kartrite Resort and Indoor Waterpark in Sullivan County, New ~~York), transaction costs~~York;

Property dispositions and ~~depreciation~~mortgage note payoffs that occurred in 2019 and ~~amortization~~2018, including $20.0 million and $67.3 million in prepayment fees received in the three and nine months ended September 30, 2018, respectively,

from the partial payoff of two non-education mortgage notes as well as anhigher gains on sales of real estate during the three and nine months ended September 30, 2019;

The costs associated with loan refinancing or payoff during the three months ended September 30, 2019 related to our tender and redemption of our 5.75% Senior Notes due 2022;

The increase in termination fees included in gain on sale related to the sale of education properties; and

The increase in common shares outstanding as a result of new ~~issuance.~~issuances.

~~(3) FFOAA per diluted share for the three and six months ended June 30, 2019 versus the three and six months ended June 30, 2018 was also impacted by the~~For further detail on items affecting total revenue as described above. Additionally, FFOAA per diluted share for the three and six months ended June 30, 2019 versus three and six months ended June 30, 2018 was favorably impacted by higher termination fees recognized with the exerciseimpacting our operating results, see section below titled "Results of tenant purchase options and was unfavorably impacted by an increase in other expenses associated with the operations of the Kartrite Resort and Indoor Waterpark in Sullivan County, New York as well as an increase in common shares outstanding as a result of new issuance.

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

Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires management to make estimates and assumptions in certain circumstances that affect amounts reported in the accompanying consolidated financial statements and related notes. In preparing these financial statements, management has made its best estimates and assumptions that affect the reported assets and liabilities and the reported amounts of revenues and expenses during the reporting period. The most significant assumptions and estimates relate to the valuation of real estate, accounting for real estate acquisitions, assessing the collectibility of receivables and the impairment of mortgage and other notes receivable. Application of these assumptions requires the exercise of judgment as to future uncertainties and, as a result, actual results could differ from these estimates. A summary of critical accounting policies is included in our Annual Report on Form 10-K for the year ended December 31, 2018. For the ~~six~~nine months ended ~~June~~September 30, 2019, there were no changes to critical accounting policies except as noted below.

Collectibility of Lease Receivables

Our accounts receivable balance is comprised primarily of rents and operating cost recoveries due from tenants as well as accrued rental rate increases to be received over the life of the existing leases. We regularly evaluate the collectibility of our receivables on a lease by lease basis. The evaluation primarily consists of reviewing past due account balances and considering such factors as the credit quality of our tenants, historical trends of the tenant and/or other debtor, current economic conditions and changes in customer payment terms. We suspend revenue recognition when the collectibility of amounts due are no longer probable and record a direct write-off of the receivable to revenue. Previously, we reduced our accounts receivable by an allowance for doubtful accounts and recorded bad debt expense included in property operating expenses when loss was probable.

Recent Developments and Capital Recycling

Investment Spending

Our investment spending during the ~~six~~nine months ended ~~June~~September 30, 2019 totaled ~~$566.5~~$684.7 million and included investments in each of our operating segments.

Recreation investment spending during the ~~six~~nine months ended ~~June~~September 30, 2019 totaled ~~$101.0~~$190.6 million, including spending on the acquisition of two attractions totaling $24.0 million, two mortgage notes secured by two recreation properties totaling $68.7 million and build-to-suit development of golf entertainment complexes and attractions.

Education investment spending during the ~~six~~nine months ended ~~June~~September 30, 2019 totaled ~~$35.8~~$53.4 million, including spending on the acquisition of ~~one~~two early education center for ~~$2.6~~$5.9 million, and build-to-suit development and redevelopment of public charter schools, early education centers and private schools.

During the ~~six~~nine months ended ~~June~~September 30, 2019, we completed the construction of the Kartrite Resort and Indoor Waterpark in Sullivan County, New York. The indoor waterpark resort is being operated under a traditional REIT lodging structure and facilitated by a management agreement with an eligible independent contractor. The related operating revenue and expense are included in other income and other expense in the accompanying consolidated statements of income for the ~~six~~nine months ended ~~June~~September 30, 2019.

The following table details our investment spending by category during the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 (in thousands):


Six Months Ended June 30, 2019
Nine Months Ended September 30, 2019													Nine Months Ended September 30, 2019
Operating Segment	Total Investment Spending		New Development		Re-development		Asset Acquisition		Mortgage Notes or Notes Receivable		Investment in Joint Ventures			Total Investment Spending		New Development		Re-development		Asset Acquisition		Mortgage Notes or Notes Receivable		Investment in Joint Ventures
Entertainment	$	429,458	$	9,885	$	24,224	$	379,149	$	16,200	$	—		$	440,343	$	13,445	$	31,549	$	379,149	$	16,200	$	—
Recreation	101,018		68,416		932		23,963		6,602		1,105			190,635		89,013		1,211		23,963		75,343		1,105
Education	35,844		22,533		—		2,570		10,741		—			53,424		33,235		858		5,871		13,460		—
Other	211		211		—		—		—		—			258		258		—		—		—		—
Total Investment Spending	$	566,531	$	101,045	$	25,156	$	405,682	$	33,543	$	1,105		$	684,660	$	135,951	$	33,618	$	408,983	$	105,003	$	1,105

Six Months Ended June 30, 2018
Nine Months Ended September 30, 2018													Nine Months Ended September 30, 2018
Operating Segment	Total Investment Spending		New Development		Re-development		Asset Acquisition		Mortgage Notes or Notes Receivable		Investment in Joint Ventures			Total Investment Spending		New Development		Re-development		Asset Acquisition		Mortgage Notes or Notes Receivable		Investment in Joint Ventures
Entertainment	$	49,350	$	22,255	$	19,600	$	7,495	$	—	$	—		$	60,013	$	30,407	$	22,111	$	7,495	$	—	$	—
Recreation	150,575		94,676		452		44,206		11,241		—			224,443		168,477		457		44,206		11,303		—
Education	38,551		22,058		—		8,416		8,077		—			70,508		38,099		—		17,691		14,718		—
Other	29		29		—		—		—		—			29		29		—		—		—		—
Total Investment Spending	$	238,505	$	139,018	$	20,052	$	60,117	$	19,318	$	—		$	354,993	$	237,012	$	22,568	$	69,392	$	26,021	$	—

The above amounts include ~~$26~~$34 thousand and ~~$65~~$70 thousand in capitalized payroll, ~~$4.7~~$5.0 million and ~~$4.5~~$7.2 million in capitalized interest and ~~$0.2~~$0.4 million and ~~$0.5~~$0.7 million in capitalized other general and administrative direct project costs for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. Excluded from the table above is approximately ~~$10.9~~$13.2 million and ~~$10.2~~$10.8 million of maintenance capital expenditures and other spending for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

Property Dispositions

During the ~~six~~nine months ended ~~June~~September 30, 2019, pursuant to tenant purchase options, we completed the sale of ~~six~~nine public charter schools for net proceeds totaling ~~$70.0~~$129.3 million. In connection with these sales, we recognized a combined gain on sale of ~~$13.6~~$28.3 million.

During the ~~six~~nine months ended ~~June~~September 30, 2019, we also completed the sale of one recreation property, ~~five~~seven additional education properties and ~~one~~two land ~~parcel~~parcels for net proceeds totaling ~~$25.9~~$53.3 million and recognized a combined gain on sale of ~~$2.5~~$2.1 million.

Subsequent to June 30, 2019, pursuant to a tenant purchase option, we completed the sale of a public charter school for net proceeds of approximately $18.2 million and recognized a gain on sale of approximately $4.1 million.

Mortgage Notes Receivable

On July 1, 2019, we received ~~repayment~~$189.8 million in proceeds representing payment in full on our mortgage notes receivable from SVVI, LLC (Schlitterbahn Group) ~~on our mortgage notes receivable totaling $189.7 million~~ that were secured by three waterparks and adjacent land. Additionally, ~~subsequent to June~~during the nine months ended September 30, 2019, we received ~~repayment~~$17.8 million in proceeds representing payment in full on a mortgage note receivable ~~of $16.2 million~~ that was secured by aone public charter school ~~and~~property. In connection with this prepayment, we recognized a prepayment fee of $1.8 million that is included in ~~prepayment fees.~~mortgage and other financing income in the accompanying consolidated statements of income included in this Quarterly Report on Form 10-Q.

Recreation Tenant Update

~~Subsequent to June~~During the three months ended September 30, 2019, ~~two~~Vail Resorts, Inc. ("Vail") completed their acquisition of Peak Resorts, Inc. ("Peak"). As a result, Vail operates eight of our ski ~~customers announced~~investments that ~~one of them, Vail Resorts Inc., would acquire~~were previously operated by Peak in addition to the ~~other, Peak Resorts Inc. We currently have ski investments~~NorthStar resort in ~~Vail’s NorthStar California Resort and eight Peak properties located in four states.~~California. We expect to continue holding these investments with no structural changes. ~~If the~~

~~transaction had been consummated at June 30, 2019, Vail would have been one of our top five customers by revenue during the second quarter.~~

Early Childhood Education Tenant Update

In February 2019, we entered into new leases with Crème de la Crème ("Crème") on all of the 21 operating ~~Children’s Learning Adventure USA (“CLA”)~~ early childhood education properties owned by ~~us.~~us and leased to Children's Leaning Adventure USA ("CLA"). These leases are contingent upon us delivering possession of the properties to Crème and include different financial terms based on whether ~~or not~~ CLA delivers to Crème ~~the assets associated with~~ the in-place operations of the school. The leases with Crème have 20-year terms that commence upon Crème beginning operations of the schools. Additionally, both we and Crème have early termination rights based on school level economic performance. During the ~~three~~nine months ended ~~June~~September 30, 2019, CLA transferred ~~four~~13 of the properties to Crème. Consideration provided by us for such transfers during the ~~three~~nine months ended ~~June~~September 30, 2019 included the release of CLA for past due rent obligations related to the transferred properties, previously fully reserved by us. Additional consideration was paid of approximately ~~$2.4~~$9.2 million ~~was paid~~ which includes approximately ~~$1.0~~$2.6 million for equipment used in the operations of these schools recorded in notes receivable and due from Crème, and ~~$1.4~~$6.6 million recognized in transaction costs. Subsequent to ~~June~~September 30, 2019, ~~three~~four additional properties were transferred to Crème, resulting in a transfer of 17 of the properties to Crème since the commencement of the process. As of October 30, 2019, there are four properties remaining to be transferred from CLA to Crème.

CLA continues to cooperate with Crème by providing access to facilities, staff and information. With this assistance, Crème has made substantial progress transferring the properties and with its license applications and preparations to begin operating the remaining four schools. This process ~~must be undertaken on a state-by-state basis and~~ is expected to be ~~substantially~~ complete before the end of 2019. There can be no assurance that Crème will timely obtain necessary licenses and permits, and therefore there can be no assurance as to the outcome of the contemplated transaction or whether some or all of the remaining properties will be transferred to Crème with in-place operations. In addition, there can be no assurance that CLA will continue to cooperate with Crème and provide access to personnel and information needed to acquire the operations of the remaining properties. If we are unable to transfer the remaining four properties to Crème with in-place operations, we intend to take possession of the properties and transfer them without operations. If some or all of the four remaining schools are not transferred to Crème with in-place operations, there will be a delay in re-opening such schools and a corresponding reduction in near term rents from Crème. See Part II, Item 1 "Legal Proceedings" for additional information.

Results of Operations

Three and nine months ended ~~June~~September 30, 2019 compared to the three and nine months ended ~~June~~September 30, 2018

Analysis of Revenue

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


	Three Months Ended June 30,				Increase			Three Months Ended September 30,				Change			Nine Months Ended September 30,				Change
	2019		2018					2019		2018					2019		2018
Minimum rent ⁽¹⁾	$	143,973	$	129,370	$	14,603		$	148,584	$	131,449	$	17,135		$	433,284	$	386,531	$	46,753
Percentage rent ⁽²⁾	4,147		1,744		2,403			3,032		2,655		377			8,534		5,659		2,875
Straight-line rent	3,223		2,061		1,162			4,399		3,079		1,320			10,036		7,013		3,023
Tenant reimbursements ⁽³⁾	5,903		3,758		2,145			5,156		3,655		1,501			17,193		11,404		5,789
Other rental revenue	84		86		(2		)	91		67		24			268		241		27
Total Rental Revenue	$	157,330	$	137,019	$	20,311		$	161,262	$	140,905	$	20,357		$	469,315	$	410,848	$	58,467

Other income ⁽⁴⁾								11,464		365		11,099			17,534		1,641		15,893
Mortgage and other financing income ⁽⁵⁾								12,136		35,139		(23,003		)	38,253		121,755		(83,502		)
Total revenue								$	184,862	$	176,409	$	8,453		$	525,102	$	534,244	$	(9,142	)

⁽¹⁾~~The~~For the three months ended September 30, 2019 compared to the three months ended September 30, 2018, the increase in minimum rent resulted ~~primarily~~ from ~~$10.0~~$13.3 million of rental revenue related to property acquisitions and developments completed in 2019 and 2018 and an increase of ~~$0.5~~$0.4 million in rental revenue ~~on existing properties.~~related to our 21 early education properties that are being transferred from CLA to Crème. In addition, during the three months ended September 30, 2019, we recognized ~~$5.6~~$5.7 million in lease revenue on our existing operating ground leases in which we are sub-lessor, in connection with our adoption of Topic ~~842 during the three months ended June 30, 2019.~~842. These increases were partially offset by a decrease of ~~$1.5~~$2.3 million from property dispositions.

For the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018, the increase in minimum rent resulted from $30.5 million of rental revenue related to property acquisitions and developments completed in 2019 and 2018, an increase of $3.5 million in rental revenue related to our 21 early education properties that are being transferred from CLA to Crème and an increase of $0.4 million in rental revenue on existing properties. In addition, during the nine months ended September 30, 2019, we recognized $16.9 million in lease revenue on our existing operating ground leases in which we are sub-lessor, in connection with our adoption of Topic 842. These increases were partially offset by a decrease of $4.5 million from property dispositions.

During the three months ended September 30, 2019, we renewed three lease agreements on approximately 228 thousand square feet and funded or agreed to fund an average of $35.98 per square foot in tenant improvements. We experienced an increase of approximately 9.56% in rental rates and paid no leasing commissions with respect to these lease renewals.

During the nine months ended September 30, 2019, we renewed seven lease agreements on approximately 556 thousand square feet and funded or agreed to fund an average of $24.32 per square foot in tenant improvements. We experienced an increase of approximately 5.2% in rental rates and paid no leasing commissions with respect to these lease renewals.

⁽²⁾The increase in percentage rent related primarily to higher percentage rent recognized during the three months ended September 30, 2019 from two of our education tenants and higher percentage rent recognized during the nine months ended September 30, 2019 from one of our ski properties as well as from two of our education tenants.

⁽³⁾The increase in tenant reimbursements related primarily to the gross up of tenant reimbursed expenses of ~~$2.1~~$1.5 million and $5.8 million recognized during the three and nine months ended ~~June~~September 30, 2019, respectively, in accordance with Topic 842.

~~During the three months ended June 30, 2019, we renewed one lease agreement on approximately 140 thousand square feet and agreed to fund an average of $2.85 per square foot~~⁽⁴⁾The increase in ~~tenant improvements. Rental rates remained unchanged and we paid no leasing commissions with respect to this lease renewal.~~

~~Other~~other income for the three and nine months ended ~~June~~September 30, 2019 ~~was $5.7 million compared to $0.6 million for the three months ended June 30, 2018. The $5.1 million increase was~~related primarily ~~due~~ to the operating income from the Kartrite Resort and Indoor Waterpark in Sullivan County, New York, as well as the operating income from a theatre.

~~Mortgage~~

⁽⁵⁾The decrease in mortgage and other financing income ~~for the three months ended June 30, 2019 was $12.6 million compared to $65.2 million for the three months ended June 30, 2018. The $52.6 million decrease~~ was primarily due to prepayment fees received in connection with partial prepayments on two non-education mortgage notes during the three and nine months ended ~~June~~September 30, 2018 totaling ~~$47.3~~$20.0 million and $67.3 million, respectively, as well as note payoffs and the sale of four public charter school properties classified as direct financing leases in 2018.

~~Our property operating~~Analysis of Expenses and Other Line Items

The following table summarizes our expenses ~~totaled $14.8 million for the three months ended June 30, 2019 compared to $7.3 million for the three months ended June 30, 2018. These~~and other line items (dollars in thousands):



	Three Months Ended September 30,						Change			Nine Months Ended September 30,					Change
	2019			2018						2019		2018
Property operating expense ⁽¹⁾	$	14,663		$	6,968		$	(7,695	)	$	45,227	$	21,866		$	(23,361	)
Other expense ⁽²⁾	11,403			118			(11,285		)	19,494		118			(19,376		)
General and administrative expense	11,600			11,424			(176		)	35,540		36,724			1,184
Severance expense	1,521			—			(1,521		)	1,941		—			(1,941		)
Litigation settlement expense ⁽³⁾	—			—			—			—		2,090			2,090
Costs associated with loan refinancing or payoff ⁽⁴⁾	38,407			—			(38,407		)	38,407		31,958			(6,449		)
Interest expense, net ⁽⁵⁾	36,640			33,576			(3,064		)	106,744		101,992			(4,752		)
Transaction costs ⁽⁶⁾	5,959			1,101			(4,858		)	18,005		2,115			(15,890		)
Impairment charges ⁽⁷⁾	—			—			—			—		16,548			16,548
Depreciation and amortization ⁽⁸⁾	45,134			38,623			(6,511		)	127,232		113,889			(13,343		)
Equity in (loss) income from joint ventures	(435		)	20			(455		)	524		(17		)	541
Gain on sale of real estate ⁽⁹⁾	14,303			2,215			12,088			30,405		2,688			27,717
Gain on sale of investment in direct financing leases ⁽¹⁰⁾	—			5,514			(5,514		)	—		5,514			(5,514		)
Income tax benefit (expense) ⁽¹¹⁾	600			(515		)	1,115			2,505		(2,177		)	4,682
Preferred dividend requirements	6,034			6,036			2			18,102		18,108			6

⁽¹⁾Our property operating expenses arise from the operations of our retail centers and other specialty properties as well as operating ground lease expense and the gross up of tenant reimbursed expenses. The ~~$7.5 million~~ increase in property operating expenses resulted primarily from ground lease expense of ~~$6.0~~$6.4 million and $18.3 million from our existing operating ground leases as well as the gross up of tenant reimbursed expenses of ~~$2.1~~$1.5 million and $5.8 million recognized during the three and nine months ended ~~June~~September 30, 2019, respectively, in accordance with Topic 842, adopted January 1, 2019.

⁽²⁾Other expenses ~~totaled $8.1 million~~ for the three and nine months ended ~~June~~September 30, 2019 ~~and~~ related to operating expenses for the Kartrite Resort and Indoor Waterpark in Sullivan County, New York, as well as operating expense for a theatre. ~~There were no other expenses for the three months ended June 30, 2018.~~

⁽³⁾Litigation settlement expense ~~was $2.1 million for~~recognized during the ~~three~~nine months ended ~~June~~September 30, 2018 ~~and~~ related to the settlement of our litigation with the Cappelli Group. ~~There was no litigation settlement~~

⁽⁴⁾ Costs associated with loan refinancing or payoff for the three and nine months ended September 30, 2019 related to the tender and redemption of the 5.75% Senior Notes due 2022. Costs associated with loan refinancing or payoff for the nine months ended September 30, 2018 related to the redemption of the 7.75% Senior Notes due 2020.

⁽⁵⁾ The increase in our net interest expense for the three and nine months ended ~~June~~September 30, ~~2019.~~

~~Our net interest expense increased by $2.2 million~~2019 compared to ~~$36.3 million for~~ the three and nine months ended ~~June~~September 30, ~~2019 from $34.1 million for the three months ended June 30, 2018. This increase~~2018 resulted primarily from an increase in average borrowings used to finance our real estate acquisitions and fund our mortgage notes receivable as well as a decrease in interest cost capitalized on development projects.

~~Transaction~~⁽⁶⁾The increase in transaction costs ~~totaled $6.9 million~~ for the three and nine months ended ~~June~~September 30, 2019 compared to ~~$0.4 million for~~ the three and nine months ended ~~June~~September 30, ~~2018. The increase of $6.5 million~~2018 was primarily due to pre-opening costs related to the Kartrite Resort and Indoor Waterpark in Sullivan County, New York, which opened ~~during the three months ended June 30,~~in May 2019, as well as costs related to the transfer of our CLA properties to Crème.

⁽⁷⁾Impairment charges ~~for~~recognized during the ~~three~~nine months ended ~~June~~September 30, 2018 ~~totaled $16.5 million and~~ related to two partially completed early education centers and two land parcels with site improvements. ~~There were no impairment charges for the three months ended June 30, 2019.~~

~~Depreciation~~⁽⁸⁾The increase in depreciation and amortization expense ~~totaled $42.4 million for the three months ended June 30, 2019 compared to $37.6 million for the three months ended June 30, 2018. The $4.8 million increase~~ resulted primarily from acquisitions and developments completed in 2018 and ~~2019. This increase~~2019 and was partially offset by property dispositions that occurred during 2018 and 2019.

~~Gain on sale of real estate was $9.8 million for the three months ended June 30, 2019 and related to the exercise of four tenant purchase options on pu~~⁽⁹⁾~~blic charter~~ ~~school properties as well as the combined~~The gain ~~on sale of one public~~

~~charter school and one land parcel. Gai~~n on sale of real estate for the three and nine months ended ~~June~~September 30, 2019 related to the sale of six properties and 19 properties, respectively. The gain on sale of real estate for the three and nine months ended September 30, 2018 ~~was $0.5 million and~~ related to the sale of two ~~entertainment parcels.~~properties and four properties, respectively. See Note 4 to the Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for additional information on 2019 dispositions.

~~Income tax benefit was $1.3 million~~⁽¹⁰⁾Gain on sale of investment in direct financing leases for the three and nine months ended ~~June~~September 30, 2018 related to the sale of four public charter school properties leased to Imagine.

⁽¹¹⁾The change in income tax benefit for the three and nine months ended September 30, 2019 compared to income tax expense ~~of $1.0 million~~ for the three and nine months ended ~~June~~September 30, ~~2018. The decrease~~2018 is primarily related to lower deferred taxes due to the treatment of pre-opening costs and other expected tax losses for the Kartrite Resort and Indoor Waterpark in Sullivan County, New York as well as certain expenses related to our Canadian trust.

~~Six months ended June 30, 2019 compared to six months ended June 30, 2018~~

~~The following table summarizes our rental revenue (dollars in thousands)~~

Six Months Ended June 30, Increase
2019 2018
Minimum rent ⁽¹⁾
$ 284,700
$ 255,082
$ 29,618
Percentage rent ⁽²⁾
5,502
3,003
2,499
Straight-line rent 5,637
3,935
1,702
Tenant reimbursements ⁽³⁾
12,037
7,749
4,288
Other rental revenue 177
174
3
Total Rental Revenue $ 308,053
$ 269,943
$ 38,110

⁽¹⁾The increase in minimum rent resulted primarily from $17.2 million of rental revenue related to property acquisitions and developments completed in 2019 and 2018, an increase in revenue of $3.0 million relating to CLA properties and an increase of $0.6 million in rental revenue on existing properties. In addition, we recognized $11.2 million in lease revenue on our existing operating ground leases in which we are sub-lessor, in connection with our adoption of Topic 842 during the six months ended June 30, 2019. These increases were partially offset by a decrease of $2.4 million from property dispositions.

⁽²⁾~~The increase in percentage rent related primarily to higher percentage rent received from one of our ski properties as well as from two of our education tenants.~~

⁽³⁾~~The increase in tenant reimbursements related primarily to the gross up of tenant reimbursed expenses of $4.2 million recognized during the six months ended June 30, 2019 in accordance with Topic 842.~~

During the six months ended June 30, 2019, we renewed four lease agreements on approximately 327 thousand square feet and funded or agreed to fund an average of $16.19 per square foot in tenant improvements. We experienced an increase of approximately 2.2% in rental rates and paid no leasing commissions with respect to these lease renewals.

Other income for the six months ended June 30, 2019 was $6.1 million compared to $1.3 million for the six months ended June 30, 2018. The $4.8 million increase was primarily due to the operating income from the Kartrite Resort and Indoor Waterpark in Sullivan County, New York as well as the operating income from a theatre.

Mortgage and other financing income for the six months ended June 30, 2019 was $26.1 million compared to $86.6 million for the six months ended June 30, 2018. The $60.5 million decrease was primarily due to prepayment fees received in connection with partial prepayments on two non-education mortgage notes during the six months ended June 30, 2018 totaling $47.3 million as well as note payoffs and the sale of four public charter school properties classified as direct financing leases in 2018.

Our property operating expenses totaled $30.6 million for the six months ended June 30, 2019 compared to $14.9 million for the six months ended June 30, 2018. These property operating expenses arise from the operations of our retail centers and other specialty properties as well as operating ground lease expense and the gross up of tenant reimbursed expenses. The $15.7 million increase resulted primarily from ground lease expense of $11.9 million from

our existing operating ground leases as well as the gross up of tenant reimbursed expenses of $4.2 million recognized during the six months ended June 30, 2019 in accordance with Topic 842, adopted January 1, 2019.

Other expenses totaled $8.1 million for the six months ended June 30, 2019 and related to operating expenses for the Kartrite Resort and Indoor Waterpark in Sullivan County, New York, as well as operating expenses for a theatre. There were no other expenses for the six months ended June 30, 2018.

Litigation settlement expense was $2.1 million for the six months ended June 30, 2018 and related to the settlement of our litigation with the Cappelli Group. There was no litigation settlement expense for the six months ended June 30, 2019.

Costs associated with loan refinancing or payoff for the six months ended June 30, 2018 was $32.0 million and primarily related to the redemption of the 7.75% Senior Notes due 2020. There were no costs associated with loan refinancing or payoff for the six months ended June 30, 2019.

Our net interest expense increased by $1.7 million to $70.1 million for the six months ended June 30, 2019 from $68.4 million for the six months ended June 30, 2018. This increase resulted primarily from an increase in average borrowings and an increase in the weighted average interest rate used to finance our real estate acquisitions and fund our mortgage notes receivable.

Transaction costs totaled $12.0 million for the six months ended June 30, 2019 compared to $1.0 million for the six months ended June 30, 2018. The increase of $11.0 million was primarily due to pre-opening costs related to the Kartrite Resort and Indoor Waterpark in Sullivan County, New York, which opened during the six months ended June 30, 2019, as well as costs related to the transfer of our CLA properties to Crème.

Impairment charges for the six months ended June 30, 2018 totaled $16.5 million and related to two partially completed early education centers and two land parcels with site improvements. There were no impairment charges for the six months ended June 30, 2019.

Depreciation and amortization expense totaled $82.1 million for the six months ended June 30, 2019 compared to $75.3 million for the six months ended June 30, 2018. The $6.8 million increase resulted primarily from acquisitions and developments completed in 2018 and 2019. This increase was partially offset by property dispositions that occurred during 2018 and 2019.

Gain on sale of real estate was $16.1 million for the six months ended June 30, 2019 and related to the exercise of six tenant purchase options on public charter school properties as well as the combined gain on sale of one recreation property, five additional education properties and one land parcel. Gain on sale of real estate for the six months ended June 30, 2018 was $0.5 million and related to the sale of two entertainment parcels.

Income tax benefit was $1.9 million for the six months ended June 30, 2019 compared to income tax expense of $1.7 million for the six months ended June 30, 2018. Approximately $3.0 million of the decrease related to lower deferred taxes due to the treatment of pre-opening costs other expected tax losses for the Kartrite Resort and Indoor Waterpark in Sullivan County, New York as well as certain expenses related to our Canadian trust. The remaining approximately $0.6 million decrease related mainly to adjustments associated with tax reform provisions.

Liquidity and Capital Resources

Cash and cash equivalents were ~~$6.9~~$115.8 million at ~~June~~September 30, 2019. In addition, we had restricted cash of ~~$5.0~~$5.9 million at ~~June~~September 30, 2019. Of the restricted cash at ~~June~~September 30, 2019, ~~$2.8~~$3.8 million related to cash held for our borrowers’ debt service reserves for mortgage notes receivable or tenants' off-season rent reserves and ~~$2.2~~$2.1 million primarily related to escrow deposits held for potential acquisitions and redevelopments.

Mortgage Debt, Senior Notes, Unsecured Revolving Credit Facility, Unsecured Term Loan Facility and Equity Issuances

At ~~June~~September 30, 2019, we had total debt outstanding of ~~$3.2~~$3.1 billion of which 99% was unsecured.

At ~~June~~September 30, 2019, we had outstanding ~~$2.2~~$2.4 billion in aggregate principal amount of unsecured senior notes (excluding the private placement notes discussed below) ranging in interest rates from ~~4.50%~~3.75% to ~~5.75%~~5.25%. The notes contain various covenants, including: (i) a limitation on incurrence of any debt which would cause the ratio of our debt to adjusted total assets to exceed 60%; (ii) a limitation on incurrence of any secured debt which would cause the ratio of secured debt to adjusted total assets to exceed 40%; (iii) a limitation on incurrence of any debt which would cause our debt service coverage ratio to be less than 1.5 times; and (iv) the maintenance at all times of our total unencumbered assets such that they are not less than 150% of our outstanding unsecured debt.

At ~~June~~September 30, 2019, we had anno outstanding balance ~~of $240.0 million~~ under our $1.0 billion unsecured revolving credit facility with interest at a floating rate of LIBOR plus 100 basis points, which was ~~3.41%~~3.02% at ~~June~~September 30, 2019.

At ~~June~~September 30, 2019, the unsecured term loan facility had a balance of $400.0 million with interest at a floating rate of LIBOR plus 110 basis points, which was ~~3.18%~~3.16% at ~~June~~September 30, 2019. As of ~~June~~September 30, 2019, ~~$350.0~~$400.0 million of this LIBOR-based debt was fixed with interest rate swaps ~~at 3.15%~~ from April 5, 2019 to February 7, ~~2022. During the quarter ended June 30, 2019, we entered into an interest rate swap agreement to fix the interest rate~~2022 at 3.15% for $350.0 million of borrowings and 3.35% onfor the remaining $50.0 million of ~~borrowings under the unsecured term loan facility from April 5, 2019 to February 7, 2022.~~borrowings.

At ~~June~~September 30, 2019, we had outstanding $340.0 million of senior unsecured notes that were issued in a private placement transaction. The private placement notes were issued in two tranches with $148.0 million bearing interest at 4.35% and due August 22, 2024, and $192.0 million bearing interest at 4.56% and due August 22, 2026.

At September 30, 2019, we had $25.0 million in a secured bond which bears interest at a floating rate. During the quarter ended September 30, 2019, we entered into an interest rate swap agreement to fix the interest rate at 1.39% on this secured bond from October 1, 2019 to September 30, 2024.

Our unsecured credit facilities and the private placement notes contain financial covenants or restrictions that limit our levels of consolidated debt, secured debt, investment levels outside certain categories and dividend distributions; and require us to maintain a minimum consolidated tangible net worth and meet certain coverage levels for fixed charges

and debt service. Additionally, these debt instruments contain cross-default provisions if we default under other indebtedness exceeding certain amounts. Those cross-default thresholds vary from $25.0 million to, in the case of the note purchase agreement governing the private placement notes, $75.0 million. We were in compliance with all financial covenants under our debt instruments at ~~June~~September 30, 2019.

Our principal investing activities are acquiring, developing and financing entertainment, recreation and education properties. These investing activities have generally been financed with senior unsecured notes, as well as the proceeds from equity offerings. Our unsecured revolving credit facility is also used to finance the acquisition or development of properties, and to provide mortgage financing. We have and expect to continue to issue debt securities in public or private offerings. We have and may in the future assume mortgage debt in connection with property acquisitions or incur new mortgage debt on existing properties. We may also issue equity securities in connection with acquisitions. Continued growth of our real estate investments and mortgage financing portfolios will depend in part on our continued ability to access funds through additional borrowings and securities offerings and, to a lesser extent, our ability to assume debt in connection with property acquisitions. We may also fund investments with the proceeds from asset dispositions.

Certain of our other long-term debt agreements contain customary restrictive covenants related to financial and operating performance as well as certain cross-default provisions. We were in compliance with all financial covenants at ~~June~~September 30, 2019.

Capital Markets

On June 3, 2019, we filed a shelf registration statement with the SEC, which is effective for a term of three years. The securities covered by this registration statement include common shares, preferred shares, debt securities, depositary shares, warrants, and units. We may periodically offer one of more of these securities in amounts, prices and on terms to be announced when and if these securities are offered. The specifics of any future offerings along with the use of proceeds of any securities offered, will be described in detail in a prospectus supplemental, or other offering materials, at the time of any offering.

Additionally, on June 3, 2019, we filed a shelf registration statement with the SEC, which is effective for a term of three years, for our Dividend Reinvestment and Direct Share Purchase Plan ~~(DSPP)~~("DSPP") which permits the issuance of up to 15,000,000 common shares.

During the ~~six~~nine months ended ~~June~~September 30, 2019, we issued an aggregate of ~~3,098,130~~3,783,718 common shares under our DSPP for net proceeds of ~~$236.6~~$288.9 million. Subsequent to September 30, 2019, we issued 219 thousand common shares under this plan for net proceeds of $16.7 million.

On August 15, 2019, we issued $500.0 million in aggregate principal amount of senior notes due August 15, 2029 pursuant to an underwritten public offering. The notes bear interest at an annual rate of 3.75%. Interest is payable on February 15 and August 15 of each year beginning on February 15, 2020 until the stated maturity date of August 15, 2029. The notes were issued at 99.168% of their face value and are unsecured. We used the net proceeds from the note offering of approximately $491.2 million to complete the tender offer and redemption of our 5.75% Senior Notes due August 15, 2022, discussed below and to pay down our unsecured revolving credit facility.

On August 19, 2019, $219.4 million of the $350.0 million aggregate principal amount of 5.75% Senior Notes due August 15, 2022 were validly tendered and delivered for consideration of the principal amount outstanding plus a premium of $23.6 million. On September 16, 2019, we redeemed all of the remaining outstanding notes that were not validly tendered. The notes were redeemed at a price equal to the principal amount outstanding plus a premium calculated pursuant to the terms of the indenture of $13.3 million, together with accrued and unpaid interest of $0.6 million. In connection with the tender offer and the redemption, we recorded a non-cash write off of $1.4 million in deferred financing costs. The premiums paid and the non-cash write off, totaling $38.3 million, were recognized as costs associated with loan refinancing or payoff in the accompanying consolidated statements of income in this Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2019.

Additionally, we prepaid in full two economic development revenue bonds totaling $24.8 million during the nine months ended September 30, 2019, each with a variable interest rate. See Note 14 to the Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for additional information related to our prepayment of these bonds.

Liquidity Requirements

Short-term liquidity requirements consist primarily of normal recurring corporate operating expenses, debt service requirements and distributions to shareholders. We meet these requirements primarily through cash provided by operating activities. ~~Net~~The table below summarizes our cash provided by operating activities was $209.8 million and $249.7 million for the six months ended June 30, 2019 and 2018, respectively. Net cash used by investing activities was $461.2 million and $39.0 million for the six months ended June 30, 2019 and 2018, respectively. Net cash provided by financing activities was $244.8 million for the six months ended June 30, 2019 and net cash used by financing activities was $255.3 million for the six months ended June 30, 2018. flows (dollars in thousands):



	Nine Months Ended September 30,
	2019			2018
Net cash provided by operating activities	$	337,262		$	400,882
Net cash (used) provided by investing activities	(284,750		)	7,872
Net cash provided (used) by financing activities	50,663			(371,478		)

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

Commitments

As of ~~June~~September 30, 2019, we had ~~an aggregate of approximately $72.6 million of~~the following future commitments to fund development projects including nine entertainment development projects for which we had commitments to fund approximately $36.2 million, three recreation development projects for which we had commitments to fund approximately $24.9 million and four education development projects for which we had commitments to fund approximately $11.5 million, of which approximately $41.2 million of the aggregate funding commitments are expected to be funded in 2019. projects:



	Number of properties	Commitment (in millions)		Expected to fund in 2019 (in millions)
Entertainment	6	$	31.2	$	7.1
Recreation	2	25.1		0.2
Education	1	3.9		2.8
Total	9	$	60.2	$	10.1

Development costs are advanced by us in periodic draws. If we determine that construction is not being completed in accordance with the terms of the development agreement, we can discontinue funding construction draws. We have agreed to lease the properties to the operators at pre-determined rates upon completion of construction.

We have certain commitments related to our mortgage notes and notes receivable investments that we may be required to fund in the future. We are generally obligated to fund these commitments at the request of the borrower or upon the occurrence of events outside of its direct control. As of ~~June~~September 30, 2019, we had ~~three~~four notes receivable with commitments totaling approximately ~~$3.0~~$11.9 million. If commitments are funded in the future, interest will be charged at rates consistent with the existing investments.

In connection with construction of our development projects and related infrastructure, certain public agencies require posting of surety bonds to guarantee that our obligations are satisfied. These bonds expire upon the completion of the improvements or infrastructure. As of ~~June~~September 30, 2019, we had ~~four~~three surety bonds outstanding totaling ~~$50.7~~$30.4 million. ~~Subsequent to June 30, 2019, one of the surety bonds totaling $20.3 million was released.~~

Liquidity Analysis

In analyzing our liquidity, we expect that our cash provided by operating activities will meet our normal recurring operating expenses, recurring debt service requirements and distributions to shareholders.

We have no debt payments due until ~~2022.~~2023. Our sources of liquidity as of ~~June~~September 30, 2019 to pay the 2019 commitments described above include the amount available under our unsecured revolving credit facility of ~~$760.0 million~~ $1.0 billion

at ~~June~~September 30, 2019, as well as unrestricted cash on hand of ~~$6.9~~$115.8 million. Accordingly, while there can be no assurance, we expect that our sources of cash will exceed our existing commitments over the remainder of 2019.

We also believe that we will be able to repay, extend, refinance or otherwise settle our debt maturities as the debt comes due, and that we will be able to fund our remaining commitments as necessary. However, there can be no assurance that additional financing or capital will be available, or that terms will be acceptable or advantageous to us.

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

Capital Structure

We believe that our shareholders are best served by a conservative capital structure. Therefore, we seek to maintain a conservative debt level on our balance sheet as measured primarily by our net debt to adjusted EBITDA ratio (see "Non-GAAP Financial Measures" for definitions). We also seek to maintain conservative interest, fixed charge, debt service coverage and net debt to gross asset ratios.

We expect to maintain our net debt to adjusted EBITDA ratio between 4.6x to 5.6x. Our net debt to adjusted EBITDA ratio was ~~5.8x~~5.2x as of ~~June~~September 30, 2019 (see "Non-GAAP financial measures" for calculation). Because adjusted EBITDA as defined does not include the annualization of adjustments for projects put in service or acquired during the quarter, dispositions and other items, and net debt includes the debt provided for build-to-suit projects under development that do not have any current EBITDA, we also look at a ratio adjusted for these items. The level of this additional ratio, along with the timing and size of our equity and debt offerings as well as dispositions, may cause us to temporarily operate outside our stated range for the net debt to adjusted EBITDA ratio of 4.6x to 5.6x. At June 30, 2019, our net debt to adjusted EBITDA ratio was slightly in excess of our normal range due to anticipated proceeds related to the repayment in full of mortgage notes receivable with a balance totaling $189.7 million which was received on July 1, 2019. It is anticipated that the September 30, 2019 net debt to adjusted EBITDA ratio will revert to the normal expected range.

Our net debt (see "Non-GAAP Financial Measures" for definition) to gross assets ratio (i.e. net debt to total assets plus accumulated depreciation less cash and cash equivalents) was ~~42%~~40% as of ~~June~~September 30, 2019. Our net debt as a percentage of our total market capitalization at ~~June~~September 30, 2019 was ~~34%~~32%. We calculate our total market capitalization of $9.4 billion by aggregating the following at ~~June~~September 30, 2019:

Common shares outstanding of ~~77,556,003~~78,239,525 multiplied by the last reported sales price of our common shares on the NYSE of ~~$74.59~~$76.86 per share, or ~~$5.8~~$6.0 billion;

Aggregate liquidation value of our Series C cumulative convertible preferred shares of $134.9 million;

Aggregate liquidation value of our Series E cumulative convertible preferred shares of $86.2 million;

Aggregate liquidation value of our Series G cumulative redeemable preferred shares of $150.0 million; and

Net debt of ~~$3.2~~$3.0 billion.

Non-GAAP Financial Measures

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

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

In addition to FFO, we present FFOAA and AFFO. FFOAA is presented by adding to FFO costs (gain) associated with loan refinancing or payoff, net, transaction costs, severance expense, litigation settlement expense, preferred share redemption costs, termination fees associated with tenants' exercises of public charter school buy-out options, impairment of direct financing leases (allowance for lease loss portion) and provision for loan losses and subtracting gain on early extinguishment of debt, gain on insurance recovery and deferred income tax ~~benefit (expense).~~(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, 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 a supplemental measure to GAAP net income available to common shareholders and earnings per share, and management provides FFO, FFOAA and AFFO herein because it believes this information is useful to investors in this regard. FFO, FFOAA and AFFO are non-GAAP financial measures. FFO, FFOAA and AFFO do not represent cash flows from operations as defined by GAAP and are not indicative that cash flows are adequate to fund all cash needs and are not to be considered alternatives to net income or any other GAAP measure as a measurement of the results of our operations or our cash flows or liquidity as defined by GAAP. It should also be noted that not all REITs calculate FFO, FFOAA and AFFO the same way so comparisons with other REITs may not be meaningful.

The following table summarizes our FFO, FFOAA and AFFO including per share amounts for FFO and FFOAA, for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 and reconciles such measures to net income available to common shareholders, the most directly comparable GAAP measure (unaudited, in thousands, except per share information):


	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
	2019			2018			2019			2018			2019			2018			2019			2018
FFO:
Net income available to common shareholders of EPR Properties	$	60,560		$	85,545		$	119,875		$	109,047		$	27,969		$	85,797		$	147,844		$	194,844
Gain on sale of real estate	(9,774		)	(473		)	(16,102		)	(473		)	(14,303		)	(2,215		)	(30,405		)	(2,688		)
Gain on sale of investment in direct financing leases													—			(5,514		)	—			(5,514		)
Impairment of real estate investments	—			16,548			—			16,548			—			—			—			16,548
Real estate depreciation and amortization	42,098			37,359			81,612			74,823			44,863			38,388			126,475			113,211
Allocated share of joint venture depreciation	554			58			1,109			116			553			54			1,662			170
FFO available to common shareholders of EPR Properties	$	93,438		$	139,037		$	186,494		$	200,061		$	59,082		$	116,510		$	245,576		$	316,571

FFO available to common shareholders of EPR Properties	$	93,438		$	139,037		$	186,494		$	200,061		$	59,082		$	116,510		$	245,576		$	316,571
Add: Preferred dividends for Series C preferred shares	1,939			1,940			3,878			3,880			—			1,940			5,817			5,820
Add: Preferred dividends for Series E preferred shares	1,939			—			3,878			—			—			1,939			5,817			5,817
Diluted FFO available to common shareholders of EPR Properties	$	97,316		$	140,977		$	194,250		$	203,941		$	59,082		$	120,389		$	257,210		$	328,208
FFOAA:
FFO available to common shareholders of EPR Properties	$	93,438		$	139,037		$	186,494		$	200,061		$	59,082		$	116,510		$	245,576		$	316,571
Costs associated with loan refinancing or payoff	—			15			—			31,958			38,407			—			38,407			31,958
Transaction costs	6,923			405			12,046			1,014			5,959			1,101			18,005			2,115
Severance expense													1,521			—			1,941			—
Litigation settlement expense	—			2,090			—			2,090			—			—			—			2,090
Termination fee included in gain on sale	6,533			—			11,534			—			11,324			1,864			22,858			1,864
Deferred income tax (benefit) expense	(1,675		)	235			(2,284		)	663			(984		)	92			(3,268		)	755
FFOAA available to common shareholders of EPR Properties	$	105,219		$	141,782		$	207,790		$	235,786		$	115,309		$	119,567		$	323,519		$	355,353
FFOAA available to common shareholders of EPR Properties	$	105,219		$	141,782		$	207,790		$	235,786		$	115,309		$	119,567		$	323,519		$	355,353
Add: Preferred dividends for Series C preferred shares	1,939			1,940			3,878			3,880			1,939			1,940			5,817			5,820
Add: Preferred dividends for Series E preferred shares	1,939			1,939			3,878			3,878			1,939			1,939			5,817			5,817
Diluted FFOAA available to common shareholders of EPR Properties	$	109,097		$	145,661		$	215,546		$	243,544		$	119,187		$	123,446		$	335,153		$	366,990
AFFO:
FFOAA available to common shareholders of EPR Properties	$	105,219		$	141,782		$	207,790		$	235,786		$	115,309		$	119,567		$	323,519		$	355,353
Non-real estate depreciation and amortization	257			223			486			443			271			235			757			678
Deferred financing fees amortization	1,517			1,439			3,019			2,837			1,552			1,470			4,571			4,307
Share-based compensation expense to management and Trustees	3,283			3,817			6,563			7,608			3,372			3,687			9,832			11,295
Amortization of above and below market leases, net and tenant allowances	(58		)	(55		)	(117		)	(472		)	(107		)	(55		)	(224		)	(527		)
Maintenance capital expenditures (1)	(510		)	(527		)	(807		)	(1,225		)	(2,370		)	(540		)	(3,177		)	(1,765		)
Straight-lined rental revenue	(3,223		)	(2,060		)	(5,637		)	(3,934		)	(4,399		)	(3,079		)	(10,036		)	(7,013		)
Non-cash portion of mortgage and other financing income	(1,069		)	(784		)	(2,083		)	(1,440		)	(237		)	(819		)	(2,320		)	(2,259		)
AFFO available to common shareholders of EPR Properties	$	105,416		$	143,835		$	209,214		$	239,603		$	113,391		$	120,466		$	322,922		$	360,069


	Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended September 30,				Nine Months Ended September 30,
	2019		2018		2019		2018		2019		2018		2019		2018
FFO per common share:
Basic	$	1.23	$	1.87	$	2.47	$	2.69	$	0.76	$	1.57	$	3.22	$	4.26
Diluted	1.22		1.84		2.45		2.67		0.76		1.54		3.21		4.21
FFOAA per common share:
Basic	$	1.38	$	1.91	$	2.75	$	3.18	$	1.49	$	1.61	$	4.25	$	4.78
Diluted	1.36		1.87		2.72		3.12		1.46		1.58		4.19		4.70
Shares used for computation (in thousands):
Basic	76,164		74,329		75,426		74,238		77,632		74,345		76,169		74,274
Diluted	76,199		74,365		75,467		74,273		77,664		74,404		76,207		74,316

Weighted average shares outstanding-diluted EPS	76,199		74,365		75,467		74,273		77,664		74,404		76,207		74,316
Effect of dilutive Series C preferred shares	2,158		2,110		2,151		2,104		2,170		2,122		2,158		2,110
Adjusted weighted average shares outstanding-diluted Series C	78,357		76,475		77,618		76,377		79,834		76,526		78,365		76,426
Effect of dilutive Series E preferred shares	1,628		1,604		1,625		1,601		1,634		1,610		1,628		1,604
Adjusted weighted average shares outstanding-diluted Series C and Series E	79,985		78,079		79,243		77,978		81,468		78,136		79,993		78,030

Other financial information:
Dividends per common share	$	1.125	$	1.080	$	2.250	$	2.160	$	1.125	$	1.080	$	3.375	$	3.240


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

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

The effect of the conversion of our convertible preferred shares is calculated using the if-converted method and the conversion which results in the most dilution is included in the computation of per share amounts.

The conversion of the 5.75% Series C cumulative convertible preferred shares and the 9.00% Series E cumulative convertible preferred shares does not result in more dilution to per share results and therefore is not included in the calculation of diluted FFO per share data for the three months ended September 30, 2019. The conversion of the 5.75% Series C cumulative convertible preferred shares and the 9.00% Series E cumulative convertible preferred shares would be dilutive to FFO ~~and FFOAA~~ per share for the nine months ended September 30, 2019 and the three and ~~six~~nine months ended ~~June~~September 30, ~~2019.~~2018. Therefore, the additional common shares that would result from the conversion and the corresponding add-back of the preferred dividends declared on those shares are included in the calculation of diluted FFO per share ~~and diluted FFOAA per share~~ for ~~the three and six months ended June 30, 2019.~~these periods.

The conversion of the 5.75% Series C cumulative convertible preferred shares and the 9.00% Series E cumulative convertible preferred shares would be dilutive to ~~FFO~~FFOAA per share for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018. Therefore, the additional common shares that would result from the conversion and the corresponding add-back of the preferred dividends declared on those shares are included in the calculation of diluted FFOAA per share for the three and six months ended June 30, 2018. The conversion of the 9.00% Series E cumulative preferred shares would be dilutive only to FFOAA per share for the three and six months ended June 30, 2018. Therefore, the additional common shares that would result from the conversion and the corresponding add-back of the preferred dividends declared on those shares are included in the calculation of diluted FFOAA per share for the three and six months ended June 30, 2018.these periods.

Net Debt

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

EBITDAre

NAREIT developed EBITDAre as a relative non-GAAP financial measure of REITs, independent of a company's capital structure, to provide a uniform basis to measure the enterprise value of a company. Pursuant to the definition of EBITDAre by the Board of Governors of NAREIT, we calculate EBITDAre as net income, computed in accordance with GAAP, excluding interest expense (net), income tax (benefit) expense, ~~(benefit),~~ depreciation and amortization, gains and losses from disposition of real estate, impairment losses on real estate, costs (gain) 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. Our method of calculating EBITDAre may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. EBITDAre is not a measure of performance under GAAP, does not represent cash ~~flow~~generated from operations as defined by GAAP and is not indicative ~~that~~of cash ~~flows are adequate~~available to fund all cash needs, ~~and is~~including distributions. This measure should not to be considered an alternative to net income or any other GAAP measure as a measurement of the results of our operations or cash flows or liquidity as defined by GAAP.

Adjusted EBITDA

Management uses Adjusted EBITDA in its analysis of the performance of the business and operations of the Company. Management believes Adjusted EBITDA 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. We define Adjusted EBITDA as EBITDAre (defined above) excluding gain on insurance recovery, severance expense, litigation settlement expense, impairment of direct financing lease (allowance for lease loss portion), the provision for loan losses, transaction costs and prepayment fees, and which is then multiplied by four to get an annual amount.

Our method of calculating Adjusted EBITDA may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. Adjusted EBITDA 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 ~~for~~or any other GAAP measure as a measurement of the ~~purpose~~results of ~~evaluating the Company's performance~~our operations or to cash flows or liquidity as ~~a measure of liquidity.~~defined by GAAP.

Net Debt to Adjusted EBITDA Ratio

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

Reconciliations of debt and net income available to common shareholders (both reported in accordance with GAAP) to Net Debt, EBITDAre, Adjusted EBITDA and Net Debt to Adjusted EBITDA Ratio (each of which is a non-GAAP financial measure) are included in the following tables (unaudited, in thousands):


	June 30,						September 30,
	2019			2018			2019			2018
Net Debt:
Debt	$	3,216,623		$	2,983,975		$	3,101,611		$	2,954,962
Deferred financing costs, net	31,957			36,020			38,384			35,033
Cash and cash equivalents	(6,927		)	(3,017		)	(115,839		)	(74,153		)
Net Debt	$	3,241,653		$	3,016,978		$	3,024,156		$	2,915,842

	Three Months Ended June 30,						Three Months Ended September 30,
	2019			2018			2019			2018
EBITDAre and Adjusted EBITDA:
Net income	$	66,594		$	91,581		$	34,003		$	91,833
Interest expense, net	36,278			34,079			36,640			33,576
Income tax (benefit) expense	(1,300		)	642			(600		)	515
Depreciation and amortization	42,355			37,582			45,134			38,623
Gain on sale of real estate	(9,774		)	(473		)	(14,303		)	(2,215		)
Impairment of real estate investments	—			16,548
Gain on sale of investment in direct financing leases							—			(5,514		)
Costs associated with loan refinancing or payoff	—			15			38,407			—
Equity in (income) loss from joint ventures	(470		)	88
Equity in loss (income) from joint ventures							435			(20		)
EBITDAre (for the quarter)	$	133,683		$	180,062		$	139,716		$	156,798

Litigation settlement expense	—			2,090
Severance expense							1,521			—
Transaction costs	6,923			405			5,959			1,101
Prepayment fees	—			(47,293		)	(1,760		)	(20,026		)
Adjusted EBITDA (for the quarter)	$	140,606		$	135,264		$	145,436		$	137,873

Adjusted EBITDA (1)	$	562,424		$	541,056		$	581,744		$	551,492

Net Debt/Adjusted EBITDA Ratio	5.8			5.6			5.2			5.3

⁽¹⁾Adjusted EBITDA for the quarter is multiplied by four to calculate an annual amount.

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 a direct financing leases, net, investment in joint ventures, intangible assets, gross (before accumulated amortization and included in other assets) and notes receivable and related accrued interest receivable, net (included in other assets). Total investments is a useful measure for management and investors as it illustrates across which asset categories the Company's funds have been invested. Our method of calculating total investments may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. A reconciliation of total investments to total assets (computed in accordance with GAAP) is included in the following table (unaudited, in thousands):


	June 30, 2019			December 31, 2018			September 30, 2019			December 31, 2018
Total Investments:
Real estate investments, net of accumulated depreciation	$	5,598,246		$	5,024,057		$	5,569,310		$	5,024,057
Add back accumulated depreciation on real estate investments	954,806			883,174			989,480			883,174
Land held for development	28,080			34,177			28,080			34,177
Property under development	80,695			287,546			31,825			287,546
Mortgage notes and related accrued interest receivable	550,131			517,467			413,695			517,467
Investment in direct financing leases, net	20,675			20,558			20,727			20,558
Investment in joint ventures	35,658			34,486			35,222			34,486
Intangible assets, gross⁽¹⁾	52,932			51,414			52,932			51,414
Notes receivable and related accrued interest receivable, net⁽¹⁾	11,061			5,445			12,502			5,445
Total investments	$	7,332,284		$	6,858,324		$	7,153,773		$	6,858,324

Total investments	$	7,332,284		$	6,858,324		$	7,153,773		$	6,858,324
Cash and cash equivalents	6,927			5,872			115,839			5,872
Restricted cash	5,010			12,635			5,929			12,635
Operating lease right-of-use assets	220,758			—			219,459			—
Account receivable	108,433			98,369			99,190			98,369
Less: accumulated depreciation on real estate investments	(954,806		)	(883,174		)	(989,480		)	(883,174		)
Less: accumulated amortization on intangible assets⁽¹⁾	(10,932		)	(8,923		)	(11,816		)	(8,923		)
Prepaid expenses and other current assets⁽¹⁾	38,981			48,287			40,396			48,287
Total assets	$	6,746,655		$	6,131,390		$	6,633,290		$	6,131,390

⁽¹⁾ Included in other assets in the accompanying consolidated balance sheet. Other assets includes the following:
⁽¹⁾ Included in other assets in the accompanying consolidated balance sheet. Other assets include the following:							⁽¹⁾ Included in other assets in the accompanying consolidated balance sheet. Other assets include the following:

	June 30, 2019			December 31, 2018			September 30, 2019			December 31, 2018
Intangible assets, gross	$	52,932		$	51,414		$	52,932		$	51,414
Less: accumulated amortization on intangible assets	(10,932		)	(8,923		)	(11,816		)	(8,923		)
Notes receivable and related accrued interest receivable, net	11,061			5,445			12,502			5,445
Prepaid expenses and other current assets	38,981			48,287			40,396			48,287
Total other assets	$	92,042		$	96,223		$	94,014		$	96,223

Impact of Recently Issued Accounting Standards

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

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to market risks, primarily relating to potential losses due to changes in interest rates and foreign currency exchange rates. We seek to mitigate the effects of fluctuations in interest rates by matching the term of new investments with new long-term fixed rate borrowings whenever possible. As of ~~June~~September 30, 2019, we had a $1.0 billion unsecured revolving credit facility with ~~a $240.0 million~~no outstanding ~~balance and $43.6 million in bonds, all of which bear interest at a floating rate.~~balance. We also had a $400.0 million unsecured term loan facility and a $25.0 million bond that ~~bears~~bear interest at a floating rate ~~based on LIBOR~~ but ~~which has~~have been fixed through interest rate swap ~~agreements as discussed~~agreements. See discussion above under "Liquidity and Capital ~~Resources."~~Resources" for additional information on our interest rate swap agreements.

As of ~~June~~September 30, 2019, we had a 65% investment interest in two unconsolidated real estate joint ventures related to two recreation anchored lodging properties located in St. Petersburg Beach, Florida. At ~~June~~September 30, 2019, the joint venture had an $85.0 million secured mortgage loan with an outstanding balance of $61.2 million. The mortgage loan bears interest at an annual rate equal to the greater of 6.00% or LIBOR plus 3.75%. On March 28, 2019, the joint venture entered into an interest rate cap agreement to limit the variable portion of the interest rate (LIBOR) on this note at 3.0% from March 28, 2019 to April 1, 2023.

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

We are exposed to foreign currency risk against our functional currency, the U.S. dollar, on our four Canadian properties and the rents received from tenants of the properties are payable in CAD. To mitigate our foreign currency risk in future periods on these Canadian properties, we entered into a cross currency swap with a fixed original notional value of $100.0 million CAD and $79.5 million U.S. The net effect of this swap was to lock in an exchange rate of $1.26 CAD per U.S. dollar on approximately $13.5 million of annual CAD denominated cash flows on the properties through June 2020. There was no initial or final exchange of the notional amounts on this swap. These foreign currency derivatives should hedge a significant portion of our expected CAD denominated FFO of these four Canadian properties through June 2020 as their impact on our reported FFO when settled moved in the opposite direction of the exchange rates used to translate revenues and expenses of these properties.

In order to also hedge our net investment on the four Canadian properties, we entered into two fixed-to-fixed cross-currency swaps, with a fixed notional value of $200.0 million CAD. These investments became effective on July 1, 2018, mature on July 1, 2023 and are designated as net investment hedges of our Canadian net investments. The net effect of this hedge is to lock in an exchange rate of $1.32 CAD per U.S. dollar on $200.0 million CAD of our foreign net investments. The cross-currency swaps also have a monthly settlement feature locked in at an exchange rate of $1.32 CAD per USD on $4.5 million of CAD annual cash flows, the net effect of which is an excluded component from the effectiveness testing of this hedge.

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

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

Item 4. Controls and Procedures

Evaluation of disclosures controls and procedures

As of ~~June~~September 30, 2019, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act. Based upon and as of the date of that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed by us in reports we file or submit under the Exchange Act is (1) recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms, and (2) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Limitations on the effectiveness of controls

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

Change in internal controls

Effective January 1, 2019, we adopted ASC 842 Leases. Except for the enhancements to the Company's internal control over financial reporting in relation to our adoption of this standard, there have not been any changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter of the fiscal year to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

We are subject to certain claims and lawsuits in the ordinary course of business, the outcome of which cannot be determined at this time. In the opinion of management, any liability we might incur upon the resolution of these claims and lawsuits will not, in the aggregate, have a material adverse effect on our consolidated financial position or results of operations.

Early Childhood Education Tenant

On December 18, 2017, ten subsidiaries (the "CLA Debtors") of Children's Learning Adventure USA, LLC ("CLA" or "CLA Parent") filed separate voluntary petitions for bankruptcy under Chapter 11 of the U.S. Bankruptcy Code with the United States Bankruptcy Court for the District of Arizona ("Court") (Jointly Administered under Case No. 2:17-bk-14851-BMW). The CLA Debtors in those cases consist of CLA Properties SPE, LLC, CLA Maple Grove, LLC, CLA Carmel, LLC, CLA West Chester, LLC, CLA One Loudoun, LLC, LLC, CLA Fishers, LLC, CLA Chanhassen, LLC, CLA Ellisville, LLC, CLA Farm, LLC, and CLA Westerville, LLC. CLA Parent has not filed a petition for bankruptcy. The CLA Debtors include each of the Company's direct or indirect tenants on 24 out of the Company's 25 CLA properties, including 21 operating properties, two partially completed properties and one unimproved land parcel.

The only CLA tenant unaffected by the bankruptcy is CLA King of Prussia, LLC, which is the CLA tenant entity for an unimproved land parcel located in Tredyffrin, Pennsylvania. This property was one of the two properties sold in February 2019 as further discussed below. It is the Company's understanding that the CLA Debtors filed bankruptcy petitions to stay the termination of the remaining CLA leases and delay the eviction process.

On January 8, 2018, the Company filed with the Court (i) motions seeking rent for the post-petition period beginning on December 18, 2017, and (ii) motions seeking relief from the automatic stay seeking the right to terminate the remaining leases and evict the CLA Debtors from the properties. On March 14, 2018, CLA Parent, the CLA Debtors and certain other CLA subsidiaries (collectively, the "CLA Parties") and the Company entered into a Stipulation providing that (a) the CLA Parties would pay rent for the months of March through July 2018 for an aggregate total of $4.3 million, (b) resolution of restructuring of the leases between the Company and the CLA Parties would be concluded no later than July 31, 2018 (the "Forbearance Period"), (c) relief from stay would be granted with respect to the Company’s properties as needed to implement the Stipulation, (d) the parties would not commence or prosecute litigation against any other party during the Forbearance Period, and (e) the deadline for any motion by the CLA Debtors to assume or reject the leases under the U.S. Bankruptcy Code would be extended to July 31, 2018. On May 7, 2018, the Court entered an order approving the Stipulation. The CLA Parties made all of the rent payments required by the Stipulation.

The CLA Debtors did not assume the leases by July 31, 2018, and the Company entered into a new lease agreement with CLA Parent related to the 21 operating properties which replaced the prior lease arrangements and continued on a month-to-month basis. The lease agreement provided for a monthly rent of $1.0 million plus approximately $170 thousand for pro-rata property taxes. The CLA Parties relinquished control of four properties that were still under development as the Company no longer intended to develop these properties. Two of these properties were sold in February 2019.

In February 2019, the CLA Parties and the Company entered into agreements (collectively, the "PSA") providing for the purchase and sale of certain assets associated with the businesses located at the 21 operating CLA properties whereby the Company could nominate a third party operator to take an assignment and transfer of such assets from the CLA Parties and receive certain beneficial rights under various related ancillary agreements. Consideration provided by the Company for the asset transfers would include the release of past due rent obligations, previously fully reserved by the Company, and additional consideration of approximately $15.0 million which includes approximately $3.5 million for equipment used in the operations of the Company's schools. The CLA Parties agreed to surrender possession of any of those properties that have not been transferred to a replacement operator prior to March 31, 2020 and agreed to continue leasing and operating each of the 21 properties for an aggregate of approximately $1.0 million per month of minimum rent until the transfer of each property to the Company’s replacement tenant or surrender of the property. The rent for CLA Parties is then reduced by the allocated rent for each property transferred.

Additionally, in February 2019, the Company entered into new leases of all 21 operating CLA properties with Crème de la Crème ("Crème"), a national early childhood education operator. These leases are contingent upon the Company delivering possession of the properties and include different financial terms based on whether ~~or not~~ the CLA Parties deliver Crème ~~the assets associated with~~ the in-place operations of the school. The leases have 20-year terms that commence upon Crème beginning operations of the schools. Additionally, Crème and the Company each have early termination rights based on school level economic performance.

On February 27, 2019, CLA filed a motion with the Court seeking authorization of the sale of assets as required by the PSA. A condition to the parties’ obligations under the PSA was the Court’s approval of the motion. The Court held a hearing regarding such approval on April 10, 2019. At the hearing, the Court did not rule on the motion based upon objections from another landlord of CLA. To mitigate the risk that CLA Parent would file for bankruptcy protection and delay our transfer of the properties to Crème, the Company terminated the PSA on April 11, 2019. However, the lease of the properties to CLA Parent was not terminated and is expected to continue while it continues to operate each ~~property is operated by it.~~property.

The Company and CLA Parent have subsequently undertaken a process that provides for the continuation of the lease to CLA Parent and the transfer of the properties one at a time to Crème as it receives the necessary licenses and permits

for each property. The terms for such transfers have been and are expected to continue to be similar to those contained

in the PSA, except that the CLA Debtors are not involved. The Company has determined that the exclusion of any assets held by the CLA Debtors would not be material to the transfer of the operations of the properties to Crème. During the ~~three~~nine months ended ~~June~~September 30, 2019, CLA Parent transferred ~~four~~13 of the properties to Crème and during ~~July~~October 2019 ~~three~~four additional properties were transferred to Crè~~me.~~me, resulting in a transfer of 17 of the properties to Crème since commencement of the process. Crème is currently operating these ~~seven~~17 transferred properties under the leases with the Company described above. As of October 30, 2019, there are four properties remaining to be transferred from CLA to Crème .

CLA Parent continues to cooperate with Crème by providing access to facilities, staff and information. With this assistance, Crème has made ~~substantial~~ progress transferring the properties and with its license applications and preparations to begin operating the remaining four schools. This process ~~must be undertaken on a state-by-state basis and~~ is expected to be ~~substantially~~ complete before the end of 2019. There can be no assurance that Crème will timely obtain necessary licenses and permits, and therefore there can be no assurance as to the outcome of the contemplated transaction or whether some or all of the remaining properties will be transferred to Crème with in-place operations. In addition, there can be no assurance that CLA Parent will continue to cooperate with Crème and provide access to personnel and information needed to acquire the operations of the ~~properties.~~remaining properties, or that actions taken by other creditors or landlords of CLA Parent will not impair its ability to continue cooperating in the transfers to Crème. If the Company is unable to transfer the remaining four properties to Crème with in-place operations, the Company intends to take possession of the properties and transfer them without operations. If some or all of the four remaining schools are not transferred to Crème with in-place operations, there will be a delay in re-opening such schools and a corresponding reduction in near term rents from Crème.

Item 1A. Risk Factors

There have been no material changes to the risk factors associated with our business previously disclosed in Item 1A - "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2018.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Issuer Purchases of Equity Securities

Period Total Number of Shares Purchased Average Price Paid Per Share Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs
April 1 through April 30, 2019 common shares —
$ —
—
$ —
May 1 through May 31, 2019 common shares —
—
—
—
June 1 through June 30, 2019 common shares 789
⁽¹⁾
79.71
—
—

Total 789
$ 79.71
—
$ —



Period	Total Number of Shares Purchased		Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs
July 1 through July 31, 2019 common shares	—		$	—	—	$	—
August 1 through August 31, 2019 common shares	—		—		—	—
September 1 through September 30, 2019 common shares	1,307	⁽¹⁾	76.86		—	—

Total	1,307		$	76.86	—	$	—

⁽¹⁾ The repurchases of equity securities during ~~June~~September 2019 was completed in conjunction with employee stock option exercises. These repurchases were not made pursuant to a publicly announced plan or program.

Item 3. Defaults Upon Senior Securities

There were no reportable events during the quarter ended ~~June~~September 30, 2019.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

There were no reportable events during the quarter ended ~~June~~September 30, 2019.

Item 6. Exhibits



~~3.1~~4.1	~~Amended~~ Indenture, dated August 15, 2019, by and ~~Restated Bylaws of~~between EPR Properties ~~(inclusive~~and UMB Bank, n.a., as trustee (including the form of ~~all amendments through May 30, 2019)~~3.750% Senior Note due 2029 included as Exhibit A thereto), which is attached as Exhibit ~~3.2~~4.1 to the Company's Form 8-K (Commission File No. 001-13561) filed on ~~May 30,~~August 15, 2019, is hereby incorporated by reference as Exhibit ~~3.1.~~4.1.
~~31.1~~31.1**	Certification of Gregory K. Silvers pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, is attached hereto as Exhibit 31.1.
~~31.2~~31.2**	Certification of Mark A. Peterson pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, is attached hereto as Exhibit 31.2.
~~32.1~~32.1**	Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, is attached hereto as Exhibit 32.1.
~~32.2~~32.2**	Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, is attached hereto as Exhibit 32.2.
101.INS*	XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH*	Inline XBRL Taxonomy Extension Schema
101.CAL*	Inline XBRL Extension Calculation Linkbase
101.DEF*	Inline XBRL Taxonomy Extension Definition Linkbase
101.LAB*	Inline XBRL Taxonomy Extension Label Linkbase
101.PRE*	Inline XBRL Taxonomy Extension Presentation Linkbase
104*	Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101)

* Filed herewith.

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 thereunto duly authorized.



		EPR Properties

Dated:	~~August 1,~~October 30, 2019	By	/s/ Gregory K. Silvers
			Gregory K. Silvers, President and Chief Executive Officer (Principal Executive Officer)

Dated:	~~August 1,~~October 30, 2019	By	/s/ Tonya L. Mater
			Tonya L. Mater, Vice President and Chief Accounting Officer (Principal Accounting Officer)

5756



Balance Sheet Data:
	As of June 30, 2019
	Entertainment		Recreation		Education		Other		Corporate/Unallocated		Consolidated
Total Assets	$	2,838,006	$	2,361,764	$	1,322,527	$	198,239	$	26,119	$	6,746,655

	As of December 31, 2018
	Entertainment		Recreation		Education		Other		Corporate/Unallocated		Consolidated
Total Assets	$	2,344,855	$	2,187,808	$	1,366,278	$	207,724	$	24,725	$	6,131,390

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

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 standards provided pursuant to Section 13(a) of the Exchange Act. ☐