image
EPR Properties EPR-PE
Real Estate - REIT - Specialty - NYSE - US
Watchlist
$ 28.71
-0.174 %
$ 3.4 B
Market Cap
18.96
P/E
CASH FLOW STATEMENT
447 M OPERATING CASH FLOW
1.22%
Growth Rates
1Year 1.22%
3Years 89.91%
5Years -1.59%
7Years 5.56%
10Years 6.68%
-201 M INVESTING CASH FLOW
42.82%
Growth Rates
1Year 42.82%
3Years -35.73%
5Years -15.74%
7Years 15.66%
10Years 5.02%
-276 M FINANCING CASH FLOW
-2.34%
Growth Rates
1Year -2.34%
3Years -24.46%
5Years 8.40%
7Years -8.26%
10Years -14.14%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis EPR Properties
image
Net Income 173 M
Depreciation & Amortization 168 M
Capital Expenditures 0
Stock-Based Compensation 17.8 M
Change in Working Capital 1.93 M
Others 91.4 M
Free Cash Flow 447 M

Cash Flow

Millions
Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997
OPERATING CASH FLOW
Net Income 173.0 176.2 98.6 (131.7) 202.2 267.0 263.0 225.0 194.3 175.8 175.6 133.9 102.6 117.8 (11.9) 129.9 104.7 82.3 69.1 53.7 37.6 31.2 23.6 24.2 23.2 19.2 1.4
Depreciation & Amortization 168.0 163.3 163.4 169.9 171.4 152.8 132.8 107.8 89.8 66.9 54.0 50.3 47.9 52.1 47.7 43.8 40.3 33.9 30.9 26.7 16.4 13.9 10.4 10.5 10.0 7.3 0.7
Deferred Income Tax (0.3) (0.2) (32.0) 15.2 (4.1) 0.6 0.8 (1.1) (1.1) 1.8 (14.8) 18.0 36.6 (4.5) 115.9 (1.1) (3.4) (6.0) 0 0 0 0 0 0 0 0 0
Stock Based Compensation 17.8 16.7 14.9 15.1 13.8 18.3 14.1 11.2 14.9 8.9 6.5 5.8 5.6 4.7 4.3 4.0 3.2 4.9 0 0 0 0 0 0 0 0 0
Other Operating Activities 86.6 48.4 31.9 81.5 32.7 57.1 (25.2) (5.7) (18.9) 6.6 66 K 4.7 4.6 8.4 1.1 2.3 (1.7) 5.5 1.3 2.6 2.2 (0.4) 54 K (2.9) 0.3 100 K 1.9
Change in Working Capital 1.9 37.3 30.1 (84.6) 23.5 (11.5) 5.6 (30.9) (0.5) (9.7) 12.7 (5.4) (1.5) 1.9 (8.3) (32.6) (11.6) (15.0) (6.8) 1.4 (5.1) 1.2 (1.3) (1.1) 100 K (7.2) 3.4
Cash From Operations 447.1 441.7 306.9 65.3 439.5 484.3 391.1 306.2 278.5 250.3 234.1 207.3 195.8 180.4 148.8 146.3 131.6 105.6 94.5 84.4 51.0 45.9 32.8 30.7 33.4 19.4 7.4
INVESTING CASH FLOW
Capital Expenditures 0 (13.4) (113.2) (133.2) (437.2) (396.3) 0 0 0 0 (275.6) (30.8) (53.2) (247.1) (154.8) (177.9) (112.8) (134.8) (183.8) 0 (125.7) (163.7) (22.4) (37.8) (41.2) (249.2) (214.5)
Other Items (201.0) (338.2) 115.1 267.2 533.7 299.5 (702.2) (662.1) (568.5) (376.2) (60.9) (225.0) 142.9 (73.2) (37.2) (314.1) (307.9) (26.3) (36.2) (251.8) (18.1) 8.3 (11.9) 15.3 0 0 0
Cash From Investing Activities (201.0) (351.6) 1.9 134.0 96.5 (96.8) (702.2) (662.1) (568.5) (376.2) (336.5) (255.8) 89.7 (320.3) (192.0) (492.0) (420.6) (161.2) (219.9) (251.8) (143.7) (155.3) (34.3) (22.5) (41.2) (249.2) (214.5)
FINANCING CASH FLOW
Common Stock Repurchased (3.7) (4.3) (2.8) (113.4) (9.7) (7.2) (6.7) (4.2) (8.2) (2.9) (3.2) (3.2) (83.1) (2.2) (1.2) (0.8) (1.4) (0.9) (1.7) 0 0 0 0 0 0 0 0
Total Debt Repaid 0 0 (888.8) 590.0 95.3 (50.3) 547.7 514.7 353.6 68.7 93.5 212.4 (42.6) 153.7 (140.2) 203.9 269.0 (32.7) 118.3 90.5 89.9 31.9 52.9 5.8 32.9 206.1 0
Dividends Paid (272.2) (265.7) (117.5) (172.5) (367.3) (342.3) (311.7) (265.7) (233.1) (207.6) (197.9) (162.8) (157.8) (146.3) (127.1) (124.9) (97.8) (82.0) (71.1) (55.9) (42.6) (33.8) (26.4) (25.9) (24.0) (19.1) 0
Other Financing Activities (0.4) (0.2) (38.1) (8.0) (47.0) (28.7) 123.7 (16.4) (10.4) (0.8) (13.0) (2.2) (79.1) (18.4) (1.0) 78.9 50.2 127.1 74.3 (6.7) (7.5) 53.7 (6.5) 0 100 K 100 K (20.1)
Cash From Financing Activities (275.7) (269.4) (1 046.7) 297.2 (23.2) (427.6) 333.5 371.1 292.0 121.6 100.2 44.4 (282.3) 128.0 15.7 381.2 294.3 58.6 120.7 148.0 113.2 95.0 20.1 (24.5) 27.7 186.9 252.3
CHANGE IN CASH
Net Change In Cash (29.5) (179.4) (738.1) 496.6 512.9 (40.5) 22.6 15.1 0.9 (4.6) (2.7) (4.0) 2.8 (11.4) (26.9) 34.9 5.8 2.9 (4.7) (19.3) 20.4 (14.5) 18.6 (16.3) 20.0 186.9 252.3
FREE CASH FLOW
Free Cash Flow 447.1 428.3 193.7 (67.9) 2.3 88.0 391.1 306.2 278.5 250.3 (41.5) 176.4 142.6 (66.7) (6.0) (31.6) 18.8 (29.3) (89.2) 84.4 (74.7) (117.8) 10.5 (7.1) (7.8) (229.8) (207.1)