NYSE:EPR · New York Stock Exchange
+$0.40 today
Vol 0.51M · Avg 0.77M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:EPR · Revenue to Net Income
Key Ratios
Analysis
$700.2M of revenue converted into $271.7M of net income for the selected period. Gross margin is 67.2% and net margin is 39.0%, showing how much revenue survives after costs and taxes. EPS is $3.24, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $718.4M +12.1% | $641.0M -2.8% | $659.7M +8.0% | $610.6M +19.1% | $512.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $397.5M +572.1% | $59.1M +2.9% | $57.5M +2.7% | $56.0M -1.3% | $56.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $320.9M -44.9% | $581.9M -3.4% | $602.2M +8.6% | $554.7M +21.6% | $456.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 44.7% -46.1pp | 90.8% -0.5pp | 91.3% +0.5pp | 90.8% +1.9pp | 88.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $55.8M +11.4% | $50.1M -11.2% | $56.4M +9.4% | $51.6M +16.3% | $44.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$56.1M -121.1% | $266.2M -10.0% | $295.8M +21.4% | $243.7M +37.4% | $177.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $169.2M +2.3% | $165.4M -1.6% | $168.0M +2.7% | $163.7M -0.1% | $163.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $579.7M +32.4% | $437.7M -5.8% | $464.9M -0.2% | $465.6M +15.1% | $404.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 80.7% +12.4pp | 68.3% -2.2pp | 70.5% -5.8pp | 76.2% -2.6pp | 78.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $377.0M +19.4% | $315.7M +3.0% | $306.4M -1.5% | $311.0M +11.5% | $278.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 52.5% +3.2pp | 49.2% +2.8pp | 46.4% -4.5pp | 50.9% -3.4pp | 54.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $64.2M +2475.7% | $2.5M -57.5% | $5.9M | $0 -100.0% | $153.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $133.1M +1.7% | $130.8M +7.2% | $122.1M -6.9% | $131.2M -6.7% | $140.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$99.5M +40.8% | -$168.2M -27.8% | -$131.6M +1.4% | -$133.5M +25.3% | -$178.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $277.4M +88.1% | $147.5M -15.6% | $174.8M -1.5% | $177.5M +77.1% | $100.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 38.6% +15.6pp | 23.0% -3.5pp | 26.5% -2.6pp | 29.1% +9.5pp | 19.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $2.5M +74.2% | $1.4M -17.0% | $1.7M +39.7% | $1.2M -22.6% | $1.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $274.9M +88.2% | $146.1M -15.6% | $173.0M -1.8% | $176.2M +78.7% | $98.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 38.3% +15.5pp | 22.8% -3.4pp | 26.2% -2.6pp | 28.9% +9.6pp | 19.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +105.0% | $2 -18.7% | $2 -2.5% | $2 +103.0% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +105.0% | $2 -18.8% | $2 -3.0% | $2 +103.0% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $76.0M +0.4% | $75.8M +0.7% | $75.3M +0.4% | $75.0M +0.3% | $74.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $76.5M +0.4% | $76.2M +0.6% | $75.7M +0.9% | $75.0M +0.4% | $74.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Public Storage
NYSE:PSA
$57.88B
The Macerich Company
NYSE:MAC
$7.22B
Kite Realty Group Trust
NYSE:KRG
$5.82B
Outfront Media Inc.
NYSE:OUT
$5.79B
Phillips Edison & Co.
NASDAQ:PECO
$5.30B
Sabra Health Care REIT, Inc.
NASDAQ:SBRA
$5.08B
SL Green Realty Corp.
NYSE:SLG
$3.80B
Rayonier Inc.
NYSE:RYN
$3.33B
Arbor Realty Trust
NYSE:ABR
$1.01B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does EPR generate?
EPR Properties (EPR) reported $718.36M of revenue in fiscal 2025.
Is EPR profitable?
EPR Properties (EPR) reported $274.94M of net income, with a net margin of 38.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.