Annual Income Statements for Essential Properties Realty Trust
This table shows Essential Properties Realty Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Essential Properties Realty Trust
This table shows Essential Properties Realty Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
36 |
35 |
43 |
53 |
46 |
49 |
47 |
52 |
49 |
55 |
56 |
Consolidated Net Income / (Loss) |
|
37 |
36 |
43 |
53 |
46 |
49 |
47 |
52 |
49 |
56 |
56 |
Net Income / (Loss) Continuing Operations |
|
37 |
36 |
43 |
53 |
46 |
49 |
47 |
52 |
49 |
56 |
56 |
Total Pre-Tax Income |
|
37 |
36 |
43 |
53 |
46 |
49 |
47 |
52 |
49 |
56 |
56 |
Total Revenue |
|
62 |
64 |
72 |
87 |
79 |
70 |
90 |
94 |
97 |
95 |
106 |
Net Interest Income / (Expense) |
|
-9.14 |
-10 |
-11 |
-12 |
-12 |
-15 |
-15 |
-17 |
-20 |
-23 |
-23 |
Total Interest Income |
|
0.75 |
2.03 |
0.64 |
0.45 |
0.33 |
0.60 |
0.49 |
0.85 |
1.17 |
0.56 |
0.61 |
Other Interest Income |
|
0.75 |
2.03 |
0.64 |
0.45 |
0.33 |
0.60 |
0.49 |
0.85 |
1.17 |
0.56 |
0.61 |
Total Interest Expense |
|
9.89 |
12 |
12 |
12 |
13 |
16 |
16 |
17 |
22 |
24 |
24 |
Long-Term Debt Interest Expense |
|
9.89 |
12 |
12 |
12 |
13 |
16 |
16 |
17 |
22 |
24 |
24 |
Total Non-Interest Income |
|
71 |
74 |
84 |
99 |
92 |
85 |
105 |
111 |
117 |
118 |
129 |
Other Service Charges |
|
0.42 |
0.17 |
1.07 |
0.16 |
0.12 |
0.22 |
0.25 |
1.59 |
0.14 |
0.02 |
0.04 |
Other Non-Interest Income |
|
70 |
74 |
83 |
86 |
92 |
98 |
103 |
109 |
117 |
120 |
129 |
Total Non-Interest Expense |
|
25 |
29 |
29 |
34 |
33 |
21 |
43 |
43 |
47 |
39 |
50 |
Net Occupancy & Equipment Expense |
|
0.83 |
0.79 |
0.84 |
1.14 |
1.36 |
1.32 |
0.99 |
1.16 |
1.54 |
1.31 |
2.26 |
Other Operating Expenses |
|
7.87 |
6.60 |
8.58 |
7.59 |
7.11 |
7.29 |
9.36 |
8.71 |
8.87 |
8.45 |
12 |
Depreciation Expense |
|
22 |
24 |
24 |
25 |
26 |
27 |
29 |
30 |
31 |
33 |
35 |
Impairment Charge |
|
0.35 |
9.62 |
0.68 |
0.80 |
0.17 |
1.90 |
3.75 |
2.81 |
5.70 |
2.59 |
5.88 |
Other Special Charges |
|
-6.33 |
-13 |
-4.91 |
- |
-1.86 |
- |
- |
- |
0.24 |
- |
-4.98 |
Income Tax Expense |
|
0.19 |
0.23 |
0.15 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.16 |
0.17 |
0.16 |
0.20 |
0.17 |
0.18 |
0.15 |
0.16 |
0.15 |
0.17 |
0.17 |
Basic Earnings per Share |
|
$0.26 |
$0.25 |
$0.30 |
$0.35 |
$0.29 |
$0.31 |
$0.28 |
$0.29 |
$0.28 |
$0.31 |
$0.30 |
Weighted Average Basic Shares Outstanding |
|
139.07M |
134.94M |
144.41M |
150.49M |
155.92M |
152.14M |
167.29M |
175.32M |
175.33M |
173.86M |
188.46M |
Diluted Earnings per Share |
|
$0.26 |
$0.25 |
$0.29 |
$0.35 |
$0.29 |
$0.31 |
$0.28 |
$0.29 |
$0.27 |
$0.31 |
$0.29 |
Weighted Average Diluted Shares Outstanding |
|
139.89M |
135.86M |
146.00M |
151.52M |
157.18M |
153.52M |
168.85M |
177.58M |
179.61M |
177.12M |
190.96M |
Weighted Average Basic & Diluted Shares Outstanding |
|
142.38M |
144.35M |
148.84M |
156.01M |
156.02M |
166.10M |
175.31M |
175.33M |
175.33M |
187.69M |
197.51M |
Cash Dividends to Common per Share |
|
- |
- |
- |
- |
$0.28 |
- |
- |
- |
$0.29 |
- |
$0.30 |
Annual Cash Flow Statements for Essential Properties Realty Trust
This table details how cash moves in and out of Essential Properties Realty Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
7.51 |
-3.19 |
5.08 |
12 |
27 |
12 |
-23 |
-3.99 |
Net Cash From Operating Activities |
|
22 |
46 |
89 |
99 |
167 |
211 |
255 |
308 |
Net Cash From Continuing Operating Activities |
|
22 |
46 |
91 |
99 |
167 |
211 |
255 |
308 |
Net Income / (Loss) Continuing Operations |
|
6.30 |
21 |
48 |
43 |
96 |
135 |
191 |
204 |
Consolidated Net Income / (Loss) |
|
6.30 |
21 |
48 |
43 |
96 |
135 |
191 |
204 |
Provision For Loan Losses |
|
- |
0.00 |
0.00 |
0.83 |
-0.20 |
0.09 |
-0.10 |
0.23 |
Depreciation Expense |
|
20 |
31 |
43 |
59 |
69 |
89 |
102 |
122 |
Amortization Expense |
|
2.55 |
3.29 |
3.63 |
6.39 |
6.56 |
6.36 |
5.37 |
7.18 |
Non-Cash Adjustments to Reconcile Net Income |
|
-7.71 |
-6.93 |
-5.36 |
-1.95 |
-21 |
-19 |
-39 |
-19 |
Changes in Operating Assets and Liabilities, net |
|
1.82 |
-2.41 |
2.43 |
-7.82 |
17 |
0.56 |
-5.19 |
-6.17 |
Net Cash From Investing Activities |
|
-464 |
-462 |
-608 |
-546 |
-830 |
-706 |
-857 |
-1,123 |
Net Cash From Continuing Investing Activities |
|
-464 |
-462 |
-603 |
-546 |
-830 |
-706 |
-857 |
-1,123 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-7.74 |
-15 |
-18 |
-14 |
-9.35 |
-52 |
-105 |
-263 |
Acquisitions |
|
-0.25 |
-1.71 |
0.53 |
0.48 |
-0.59 |
-0.03 |
0.19 |
-3.88 |
Purchase of Investment Securities |
|
-510 |
-505 |
-665 |
-602 |
-976 |
-844 |
-908 |
-962 |
Sale and/or Maturity of Investments |
|
54 |
61 |
81 |
83 |
159 |
197 |
157 |
107 |
Other Investing Activities, net |
|
-0.28 |
-0.52 |
-2.13 |
-13 |
-2.20 |
-7.49 |
-1.10 |
-0.99 |
Net Cash From Financing Activities |
|
449 |
413 |
524 |
458 |
689 |
507 |
580 |
811 |
Net Cash From Continuing Financing Activities |
|
449 |
413 |
762 |
458 |
689 |
507 |
580 |
811 |
Issuance of Debt |
|
791 |
188 |
911 |
267 |
790 |
697 |
318 |
665 |
Issuance of Common Equity |
|
0.00 |
589 |
412 |
461 |
458 |
404 |
507 |
570 |
Repayment of Debt |
|
-319 |
-392 |
-732 |
-181 |
-445 |
-448 |
-72 |
-220 |
Payment of Dividends |
|
-101 |
-14 |
-64 |
-86 |
-112 |
-142 |
-168 |
-200 |
Other Financing Activities, Net |
|
78 |
41 |
236 |
-2.81 |
-1.57 |
-3.46 |
-4.62 |
-4.34 |
Cash Interest Paid |
|
20 |
28 |
29 |
27 |
24 |
37 |
50 |
74 |
Cash Income Taxes Paid |
|
0.01 |
0.06 |
0.06 |
0.55 |
0.64 |
1.21 |
1.49 |
0.90 |
Quarterly Cash Flow Statements for Essential Properties Realty Trust
This table details how cash moves in and out of Essential Properties Realty Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
118 |
-73 |
-0.54 |
-57 |
28 |
6.95 |
30 |
-55 |
14 |
6.27 |
2.03 |
Net Cash From Operating Activities |
|
53 |
56 |
54 |
65 |
63 |
73 |
67 |
81 |
74 |
87 |
77 |
Net Cash From Continuing Operating Activities |
|
53 |
56 |
54 |
65 |
63 |
73 |
67 |
81 |
74 |
87 |
77 |
Net Income / (Loss) Continuing Operations |
|
37 |
36 |
43 |
53 |
46 |
49 |
47 |
52 |
49 |
56 |
56 |
Consolidated Net Income / (Loss) |
|
37 |
36 |
43 |
53 |
46 |
49 |
47 |
52 |
49 |
56 |
56 |
Provision For Loan Losses |
|
-0.03 |
-0.05 |
-0.03 |
0.01 |
-0.06 |
-0.01 |
0.00 |
0.00 |
0.25 |
-0.02 |
0.04 |
Depreciation Expense |
|
22 |
24 |
24 |
25 |
26 |
27 |
29 |
30 |
31 |
33 |
35 |
Amortization Expense |
|
4.58 |
-0.63 |
1.82 |
1.58 |
2.33 |
-0.36 |
1.38 |
1.42 |
1.77 |
2.61 |
1.98 |
Non-Cash Adjustments to Reconcile Net Income |
|
-7.61 |
-4.60 |
-8.51 |
-17 |
-5.23 |
-8.89 |
-4.79 |
-5.30 |
-1.98 |
-6.48 |
-5.70 |
Changes in Operating Assets and Liabilities, net |
|
-2.99 |
2.09 |
-6.47 |
2.58 |
-6.44 |
5.14 |
-5.48 |
3.41 |
-6.67 |
2.57 |
-10 |
Net Cash From Investing Activities |
|
-140 |
-240 |
-159 |
-230 |
-181 |
-287 |
-231 |
-330 |
-288 |
-275 |
-284 |
Net Cash From Continuing Investing Activities |
|
-140 |
-240 |
-159 |
-230 |
-181 |
-287 |
-231 |
-330 |
-288 |
-275 |
-284 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-17 |
-17 |
-15 |
-18 |
-29 |
-43 |
-38 |
-63 |
-93 |
-69 |
-37 |
Acquisitions |
|
-0.54 |
1.08 |
-0.65 |
0.07 |
-0.03 |
0.79 |
-0.68 |
-0.66 |
-1.34 |
-1.20 |
-2.35 |
Purchase of Investment Securities |
|
-181 |
-276 |
-192 |
-262 |
-184 |
-269 |
-211 |
-272 |
-211 |
-267 |
-269 |
Sale and/or Maturity of Investments |
|
59 |
58 |
48 |
50 |
32 |
26 |
19 |
5.71 |
19 |
63 |
25 |
Other Investing Activities, net |
|
-0.60 |
-6.78 |
0.00 |
- |
- |
-1.10 |
-0.03 |
-0.03 |
-0.94 |
- |
-1.01 |
Net Cash From Financing Activities |
|
206 |
111 |
105 |
107 |
146 |
221 |
194 |
194 |
228 |
194 |
209 |
Net Cash From Continuing Financing Activities |
|
206 |
111 |
105 |
107 |
146 |
221 |
194 |
194 |
228 |
194 |
209 |
Issuance of Debt |
|
285 |
148 |
- |
- |
193 |
75 |
- |
- |
280 |
130 |
155 |
Issuance of Common Equity |
|
213 |
-0.03 |
147 |
149 |
20 |
191 |
245 |
- |
- |
326 |
279 |
Repayment of Debt |
|
-256 |
2.34 |
- |
- |
-22 |
-0.13 |
- |
- |
-0.07 |
-210 |
-163 |
Payment of Dividends |
|
-36 |
-39 |
-39 |
-41 |
-44 |
-44 |
-47 |
-50 |
-51 |
-51 |
-56 |
Other Financing Activities, Net |
|
-0.38 |
-0.27 |
-2.87 |
-0.76 |
-0.71 |
-0.27 |
-3.38 |
-0.39 |
-0.10 |
-0.46 |
-6.54 |
Cash Interest Paid |
|
11 |
17 |
12 |
5.69 |
21 |
12 |
17 |
13 |
24 |
19 |
25 |
Cash Income Taxes Paid |
|
- |
0.16 |
0.50 |
0.72 |
0.15 |
0.12 |
0.18 |
0.58 |
0.10 |
0.05 |
0.17 |
Annual Balance Sheets for Essential Properties Realty Trust
This table presents Essential Properties Realty Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
942 |
1,381 |
1,975 |
2,489 |
3,299 |
4,000 |
4,768 |
5,799 |
Cash and Due from Banks |
|
7.25 |
4.24 |
8.30 |
27 |
60 |
62 |
40 |
41 |
Restricted Cash |
|
12 |
12 |
13 |
6.39 |
0.00 |
9.16 |
9.16 |
4.27 |
Trading Account Securities |
|
- |
- |
- |
- |
0.00 |
48 |
31 |
28 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
863 |
1,307 |
1,813 |
2,261 |
3,040 |
3,669 |
4,480 |
5,402 |
Intangible Assets |
|
38 |
15 |
-11 |
-56 |
-112 |
-188 |
-278 |
-383 |
Other Assets |
|
22 |
44 |
152 |
222 |
311 |
399 |
486 |
707 |
Total Liabilities & Shareholders' Equity |
|
942 |
1,381 |
1,975 |
2,489 |
3,299 |
4,000 |
4,768 |
5,799 |
Total Liabilities |
|
761 |
570 |
773 |
907 |
1,255 |
1,503 |
1,781 |
2,227 |
Short-Term Debt |
|
0.00 |
34 |
46 |
18 |
144 |
0.00 |
0.00 |
0.00 |
Other Short-Term Payables |
|
- |
13 |
19 |
26 |
- |
39 |
47 |
56 |
Long-Term Debt |
|
742 |
506 |
681 |
797 |
1,022 |
1,421 |
1,669 |
2,118 |
Other Long-Term Liabilities |
|
19 |
17 |
27 |
66 |
89 |
43 |
65 |
53 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
181 |
811 |
1,202 |
1,582 |
2,044 |
2,497 |
2,987 |
3,572 |
Total Preferred & Common Equity |
|
181 |
562 |
1,194 |
1,575 |
2,037 |
2,488 |
2,979 |
3,564 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
181 |
562 |
1,194 |
1,575 |
2,037 |
2,488 |
2,979 |
3,564 |
Common Stock |
|
0.00 |
570 |
1,224 |
1,690 |
2,152 |
2,565 |
3,080 |
3,660 |
Retained Earnings |
|
0.00 |
-7.66 |
-27 |
-78 |
-101 |
-117 |
-106 |
-113 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
0.00 |
-1.95 |
-37 |
-15 |
41 |
4.02 |
17 |
Noncontrolling Interest |
|
181 |
249 |
7.66 |
7.19 |
7.24 |
8.51 |
8.42 |
8.45 |
Quarterly Balance Sheets for Essential Properties Realty Trust
This table presents Essential Properties Realty Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
3,854 |
4,136 |
4,313 |
4,512 |
5,013 |
5,267 |
5,532 |
6,057 |
Cash and Due from Banks |
|
136 |
71 |
14 |
36 |
79 |
24 |
33 |
47 |
Restricted Cash |
|
7.93 |
0.00 |
0.00 |
5.91 |
0.00 |
0.94 |
6.06 |
0.00 |
Trading Account Securities |
|
51 |
37 |
48 |
54 |
37 |
36 |
18 |
18 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
3,469 |
3,829 |
4,055 |
4,230 |
4,681 |
4,892 |
5,101 |
5,746 |
Intangible Assets |
|
-170 |
-210 |
-231 |
-256 |
-305 |
-334 |
-356 |
-412 |
Other Assets |
|
347 |
410 |
427 |
442 |
521 |
648 |
730 |
658 |
Total Liabilities & Shareholders' Equity |
|
3,854 |
4,136 |
4,313 |
4,512 |
5,013 |
5,267 |
5,532 |
6,057 |
Total Liabilities |
|
1,350 |
1,506 |
1,506 |
1,674 |
1,766 |
2,015 |
2,330 |
2,234 |
Short-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
245 |
80 |
0.00 |
Other Short-Term Payables |
|
39 |
41 |
44 |
44 |
50 |
51 |
51 |
59 |
Long-Term Debt |
|
1,270 |
1,421 |
1,422 |
1,593 |
1,669 |
1,670 |
2,116 |
2,119 |
Other Long-Term Liabilities |
|
41 |
43 |
40 |
38 |
46 |
49 |
83 |
56 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,504 |
2,631 |
2,807 |
2,838 |
3,248 |
3,252 |
3,202 |
3,823 |
Total Preferred & Common Equity |
|
2,496 |
2,622 |
2,799 |
2,829 |
3,239 |
3,244 |
3,193 |
3,815 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
2,496 |
2,622 |
2,799 |
2,829 |
3,239 |
3,244 |
3,193 |
3,815 |
Common Stock |
|
2,563 |
2,714 |
2,865 |
2,887 |
3,327 |
3,330 |
3,332 |
3,942 |
Retained Earnings |
|
-113 |
-118 |
-109 |
-108 |
-112 |
-111 |
-113 |
-122 |
Accumulated Other Comprehensive Income / (Loss) |
|
47 |
26 |
43 |
49 |
24 |
25 |
-26 |
-5.41 |
Noncontrolling Interest |
|
7.56 |
8.43 |
8.53 |
8.58 |
8.47 |
8.47 |
8.31 |
8.27 |
Annual Metrics And Ratios for Essential Properties Realty Trust
This table displays calculated financial ratios and metrics derived from Essential Properties Realty Trust's official financial filings.
Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
109.75% |
61.10% |
29.54% |
37.58% |
28.38% |
25.15% |
21.62% |
EBITDA Growth |
|
0.00% |
94.39% |
70.78% |
14.60% |
58.61% |
33.99% |
29.90% |
11.33% |
EBIT Growth |
|
0.00% |
222.27% |
132.25% |
-11.56% |
125.64% |
40.75% |
41.48% |
6.36% |
NOPAT Growth |
|
0.00% |
227.41% |
132.97% |
-11.45% |
126.23% |
40.05% |
42.06% |
6.39% |
Net Income Growth |
|
0.00% |
227.41% |
132.97% |
-11.45% |
126.23% |
40.05% |
42.06% |
6.39% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-30.16% |
86.36% |
20.73% |
25.25% |
-7.26% |
Operating Cash Flow Growth |
|
0.00% |
104.31% |
92.89% |
12.22% |
68.42% |
26.06% |
20.64% |
21.18% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-30.03% |
19.66% |
-68.22% |
19.94% |
4.65% |
-51.90% |
Invested Capital Growth |
|
0.00% |
46.38% |
42.77% |
24.27% |
33.88% |
22.06% |
18.84% |
22.21% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
15.39% |
5.91% |
7.17% |
5.15% |
1.93% |
7.02% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
11.87% |
1.19% |
16.47% |
2.87% |
6.15% |
4.61% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
15.18% |
-17.33% |
34.48% |
4.55% |
7.72% |
3.20% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
15.17% |
-17.34% |
33.39% |
4.44% |
7.74% |
3.18% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
15.17% |
-17.34% |
33.39% |
4.44% |
7.74% |
3.18% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
90.91% |
-22.81% |
32.26% |
0.00% |
5.08% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
31.34% |
13.48% |
3.07% |
14.55% |
2.21% |
6.77% |
4.92% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
22.23% |
-34.09% |
15.60% |
-14.15% |
-7.83% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
9.55% |
1.59% |
8.22% |
3.80% |
5.08% |
5.40% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
89.36% |
82.82% |
87.79% |
77.67% |
89.54% |
93.45% |
97.00% |
88.80% |
EBIT Margin |
|
20.23% |
31.08% |
44.80% |
30.59% |
50.16% |
54.99% |
62.17% |
54.37% |
Profit (Net Income) Margin |
|
19.72% |
30.79% |
44.52% |
30.43% |
50.04% |
54.59% |
61.97% |
54.20% |
Tax Burden Percent |
|
97.51% |
99.06% |
99.37% |
99.50% |
99.76% |
99.26% |
99.67% |
99.69% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
2.49% |
0.94% |
0.63% |
0.50% |
0.24% |
0.74% |
0.33% |
0.31% |
Return on Invested Capital (ROIC) |
|
0.68% |
1.81% |
2.93% |
1.97% |
3.43% |
3.78% |
4.47% |
3.94% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.68% |
1.81% |
2.93% |
1.97% |
3.43% |
3.78% |
4.47% |
3.94% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.79% |
2.34% |
1.84% |
1.09% |
1.88% |
2.15% |
2.52% |
2.27% |
Return on Equity (ROE) |
|
3.47% |
4.15% |
4.77% |
3.06% |
5.31% |
5.94% |
6.98% |
6.21% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-35.84% |
-32.31% |
-19.68% |
-25.54% |
-16.09% |
-12.75% |
-16.05% |
Operating Return on Assets (OROA) |
|
0.69% |
1.79% |
2.88% |
1.91% |
3.33% |
3.72% |
4.38% |
3.87% |
Return on Assets (ROA) |
|
0.67% |
1.77% |
2.86% |
1.91% |
3.32% |
3.69% |
4.37% |
3.85% |
Return on Common Equity (ROCE) |
|
3.47% |
3.11% |
4.16% |
3.04% |
5.29% |
5.91% |
6.96% |
6.19% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.47% |
3.67% |
4.02% |
2.70% |
4.72% |
5.42% |
6.43% |
5.71% |
Net Operating Profit after Tax (NOPAT) |
|
6.30 |
21 |
48 |
43 |
96 |
135 |
191 |
204 |
NOPAT Margin |
|
19.72% |
30.79% |
44.52% |
30.43% |
50.04% |
54.59% |
61.97% |
54.20% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
4.85% |
2.96% |
2.85% |
2.78% |
3.00% |
1.40% |
1.51% |
1.33% |
Operating Expenses to Revenue |
|
79.77% |
68.92% |
55.20% |
69.41% |
49.94% |
45.01% |
37.83% |
45.63% |
Earnings before Interest and Taxes (EBIT) |
|
6.46 |
21 |
48 |
43 |
96 |
136 |
192 |
204 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
55 |
95 |
109 |
172 |
231 |
300 |
334 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.51 |
0.84 |
1.37 |
1.21 |
1.53 |
1.23 |
1.29 |
1.54 |
Price to Tangible Book Value (P/TBV) |
|
3.16 |
0.86 |
1.35 |
1.17 |
1.45 |
1.14 |
1.18 |
1.39 |
Price to Revenue (P/Rev) |
|
14.25 |
7.04 |
15.12 |
13.61 |
16.22 |
12.41 |
12.41 |
14.60 |
Price to Earnings (P/E) |
|
72.27 |
30.19 |
38.97 |
44.98 |
32.58 |
22.84 |
20.10 |
27.02 |
Dividend Yield |
|
0.00% |
4.03% |
4.37% |
5.12% |
3.90% |
5.00% |
4.56% |
3.71% |
Earnings Yield |
|
1.38% |
3.31% |
2.57% |
2.22% |
3.07% |
4.38% |
4.98% |
3.70% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.47 |
0.92 |
1.22 |
1.12 |
1.32 |
1.13 |
1.17 |
1.33 |
Enterprise Value to Revenue (EV/Rev) |
|
42.56 |
18.58 |
21.73 |
19.26 |
22.01 |
17.91 |
17.68 |
20.14 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
47.63 |
22.44 |
24.75 |
24.79 |
24.58 |
19.17 |
18.23 |
22.68 |
Enterprise Value to EBIT (EV/EBIT) |
|
210.41 |
59.79 |
48.50 |
62.96 |
43.88 |
32.57 |
28.44 |
37.04 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
215.79 |
60.35 |
48.81 |
63.28 |
43.98 |
32.81 |
28.53 |
37.15 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
60.45 |
27.10 |
26.46 |
27.08 |
25.28 |
20.95 |
21.45 |
24.52 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
4.09 |
0.67 |
0.60 |
0.52 |
0.57 |
0.57 |
0.56 |
0.59 |
Long-Term Debt to Equity |
|
4.09 |
0.62 |
0.57 |
0.50 |
0.50 |
0.57 |
0.56 |
0.59 |
Financial Leverage |
|
4.09 |
1.29 |
0.63 |
0.55 |
0.55 |
0.57 |
0.56 |
0.58 |
Leverage Ratio |
|
5.19 |
2.34 |
1.67 |
1.60 |
1.60 |
1.61 |
1.60 |
1.61 |
Compound Leverage Factor |
|
5.19 |
2.34 |
1.67 |
1.60 |
1.60 |
1.61 |
1.60 |
1.61 |
Debt to Total Capital |
|
80.35% |
39.97% |
37.68% |
34.01% |
36.32% |
36.27% |
35.84% |
37.22% |
Short-Term Debt to Total Capital |
|
0.00% |
2.52% |
2.38% |
0.75% |
4.49% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
80.35% |
37.46% |
35.30% |
33.26% |
31.83% |
36.27% |
35.84% |
37.22% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
19.65% |
18.42% |
0.40% |
0.30% |
0.23% |
0.22% |
0.18% |
0.15% |
Common Equity to Total Capital |
|
19.65% |
41.61% |
61.92% |
65.69% |
63.45% |
63.52% |
63.98% |
62.63% |
Debt to EBITDA |
|
26.00 |
9.74 |
7.68 |
7.51 |
6.77 |
6.16 |
5.57 |
6.35 |
Net Debt to EBITDA |
|
25.32 |
9.45 |
7.45 |
7.21 |
6.42 |
5.85 |
5.41 |
6.21 |
Long-Term Debt to EBITDA |
|
26.00 |
9.13 |
7.19 |
7.35 |
5.94 |
6.16 |
5.57 |
6.35 |
Debt to NOPAT |
|
117.80 |
26.20 |
15.14 |
19.17 |
12.12 |
10.54 |
8.72 |
10.40 |
Net Debt to NOPAT |
|
114.71 |
25.41 |
14.69 |
18.39 |
11.50 |
10.01 |
8.46 |
10.18 |
Long-Term Debt to NOPAT |
|
117.80 |
24.55 |
14.18 |
18.75 |
10.62 |
10.54 |
8.72 |
10.40 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
25.08% |
12.74% |
0.53% |
0.40% |
0.35% |
0.31% |
0.26% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-407 |
-530 |
-426 |
-716 |
-573 |
-547 |
-830 |
Operating Cash Flow to CapEx |
|
290.47% |
300.94% |
495.96% |
689.09% |
1,790.68% |
406.83% |
242.28% |
117.19% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-13.50 |
-19.60 |
-14.36 |
-21.30 |
-14.20 |
-10.39 |
-10.57 |
Operating Cash Flow to Interest Expense |
|
1.00 |
1.52 |
3.28 |
3.35 |
4.98 |
5.23 |
4.84 |
3.93 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.65 |
1.02 |
2.62 |
2.87 |
4.70 |
3.94 |
2.84 |
0.58 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
Fixed Asset Turnover |
|
0.04 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
923 |
1,351 |
1,929 |
2,397 |
3,210 |
3,918 |
4,656 |
5,690 |
Invested Capital Turnover |
|
0.03 |
0.06 |
0.07 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
428 |
578 |
468 |
812 |
708 |
738 |
1,034 |
Enterprise Value (EV) |
|
1,359 |
1,244 |
2,344 |
2,691 |
4,231 |
4,421 |
5,461 |
7,565 |
Market Capitalization |
|
455 |
471 |
1,631 |
1,902 |
3,118 |
3,063 |
3,833 |
5,484 |
Book Value per Share |
|
$5.58 |
$12.85 |
$14.74 |
$15.04 |
$16.75 |
$17.48 |
$19.09 |
$20.33 |
Tangible Book Value per Share |
|
$4.42 |
$12.52 |
$14.88 |
$15.58 |
$17.67 |
$18.80 |
$20.87 |
$22.51 |
Total Capital |
|
923 |
1,351 |
1,929 |
2,397 |
3,210 |
3,918 |
4,656 |
5,690 |
Total Debt |
|
742 |
540 |
727 |
815 |
1,166 |
1,421 |
1,669 |
2,118 |
Total Long-Term Debt |
|
742 |
506 |
681 |
797 |
1,022 |
1,421 |
1,669 |
2,118 |
Net Debt |
|
722 |
524 |
706 |
782 |
1,106 |
1,349 |
1,620 |
2,073 |
Capital Expenditures (CapEx) |
|
7.74 |
15 |
18 |
14 |
9.35 |
52 |
105 |
263 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
742 |
540 |
727 |
815 |
1,166 |
1,421 |
1,669 |
2,118 |
Total Depreciation and Amortization (D&A) |
|
22 |
35 |
46 |
66 |
76 |
95 |
108 |
129 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.65 |
$0.44 |
$0.82 |
$0.99 |
$1.25 |
$1.16 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
64.10M |
95.31M |
116.36M |
134.94M |
152.14M |
173.86M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.63 |
$0.44 |
$0.82 |
$0.99 |
$1.24 |
$1.15 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
75.31M |
96.20M |
117.47M |
135.86M |
153.52M |
177.12M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
43.80M |
91.95M |
213.87M |
125.61M |
144.35M |
166.10M |
187.69M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2.03 |
20 |
40 |
51 |
93 |
124 |
171 |
212 |
Normalized NOPAT Margin |
|
6.37% |
29.39% |
37.14% |
36.41% |
48.37% |
50.37% |
55.32% |
56.56% |
Pre Tax Income Margin |
|
20.23% |
31.08% |
44.80% |
30.59% |
50.16% |
54.99% |
62.17% |
54.37% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.29 |
0.69 |
1.79 |
1.44 |
2.87 |
3.36 |
3.65 |
2.60 |
NOPAT to Interest Expense |
|
0.28 |
0.68 |
1.78 |
1.43 |
2.86 |
3.34 |
3.64 |
2.59 |
EBIT Less CapEx to Interest Expense |
|
-0.06 |
0.18 |
1.13 |
0.96 |
2.59 |
2.08 |
1.65 |
-0.75 |
NOPAT Less CapEx to Interest Expense |
|
-0.06 |
0.18 |
1.12 |
0.95 |
2.58 |
2.05 |
1.64 |
-0.76 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1,607.72% |
68.24% |
133.06% |
203.34% |
116.76% |
105.16% |
87.89% |
98.05% |
Augmented Payout Ratio |
|
1,607.72% |
68.24% |
133.06% |
203.34% |
116.76% |
105.16% |
87.89% |
98.05% |
Quarterly Metrics And Ratios for Essential Properties Realty Trust
This table displays calculated financial ratios and metrics derived from Essential Properties Realty Trust's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
21.39% |
23.23% |
22.69% |
40.38% |
28.79% |
9.12% |
24.54% |
8.00% |
22.00% |
35.19% |
18.09% |
EBITDA Growth |
|
44.93% |
11.94% |
41.53% |
33.88% |
17.95% |
29.51% |
12.10% |
4.64% |
9.77% |
19.08% |
21.02% |
EBIT Growth |
|
32.78% |
19.34% |
59.33% |
47.31% |
25.74% |
38.88% |
9.42% |
-2.50% |
6.92% |
12.61% |
19.37% |
NOPAT Growth |
|
32.36% |
19.24% |
60.55% |
48.00% |
25.95% |
38.71% |
9.45% |
-2.50% |
6.95% |
12.74% |
19.43% |
Net Income Growth |
|
32.36% |
19.24% |
60.55% |
48.00% |
25.95% |
38.71% |
9.45% |
-2.50% |
6.95% |
12.74% |
19.43% |
EPS Growth |
|
13.04% |
0.00% |
38.10% |
29.63% |
11.54% |
24.00% |
-3.45% |
-17.14% |
-6.90% |
0.00% |
3.57% |
Operating Cash Flow Growth |
|
13.77% |
8.79% |
21.71% |
12.99% |
19.60% |
28.61% |
24.34% |
24.06% |
16.90% |
19.94% |
15.60% |
Free Cash Flow Firm Growth |
|
-33.39% |
14.05% |
20.97% |
-9.43% |
20.89% |
-2.42% |
-33.01% |
-33.02% |
-50.39% |
-42.06% |
-18.43% |
Invested Capital Growth |
|
27.25% |
22.06% |
19.39% |
20.51% |
17.40% |
18.84% |
21.35% |
22.19% |
21.83% |
22.21% |
20.85% |
Revenue Q/Q Growth |
|
-1.23% |
4.31% |
12.50% |
21.12% |
-9.38% |
-11.63% |
28.40% |
5.04% |
2.37% |
-2.08% |
12.16% |
EBITDA Q/Q Growth |
|
6.81% |
-6.79% |
16.22% |
15.45% |
-5.90% |
2.34% |
0.88% |
7.77% |
-1.29% |
11.02% |
2.49% |
EBIT Q/Q Growth |
|
1.92% |
-3.17% |
20.85% |
23.03% |
-13.00% |
6.95% |
-4.35% |
9.63% |
-4.59% |
12.64% |
1.32% |
NOPAT Q/Q Growth |
|
2.18% |
-2.92% |
21.21% |
23.10% |
-13.04% |
6.91% |
-4.36% |
9.66% |
-4.61% |
12.69% |
1.32% |
Net Income Q/Q Growth |
|
2.18% |
-2.92% |
21.21% |
23.10% |
-13.04% |
6.91% |
-4.36% |
9.66% |
-4.61% |
12.69% |
1.32% |
EPS Q/Q Growth |
|
-3.70% |
-3.85% |
16.00% |
20.69% |
-17.14% |
6.90% |
-9.68% |
3.57% |
-6.90% |
14.81% |
-6.45% |
Operating Cash Flow Q/Q Growth |
|
-9.14% |
7.33% |
-4.89% |
21.82% |
-3.83% |
15.42% |
-8.05% |
21.55% |
-9.38% |
18.42% |
-11.38% |
Free Cash Flow Firm Q/Q Growth |
|
-26.66% |
12.85% |
8.56% |
-8.42% |
8.43% |
-12.83% |
-18.75% |
-8.42% |
-3.53% |
-6.57% |
1.00% |
Invested Capital Q/Q Growth |
|
7.55% |
3.80% |
3.43% |
4.37% |
4.77% |
5.08% |
5.61% |
5.09% |
4.46% |
5.40% |
4.43% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
103.07% |
92.10% |
95.37% |
90.90% |
94.39% |
109.31% |
85.84% |
88.08% |
84.92% |
96.28% |
87.98% |
EBIT Margin |
|
59.78% |
55.50% |
59.85% |
60.79% |
58.37% |
70.64% |
52.59% |
54.88% |
51.15% |
58.84% |
53.16% |
Profit (Net Income) Margin |
|
59.48% |
55.35% |
59.64% |
60.61% |
58.16% |
70.36% |
52.41% |
54.72% |
50.99% |
58.68% |
53.01% |
Tax Burden Percent |
|
99.48% |
99.35% |
99.65% |
99.70% |
99.65% |
99.67% |
99.67% |
99.70% |
99.68% |
99.72% |
99.72% |
Interest Burden Percent |
|
100.00% |
100.38% |
100.00% |
100.00% |
100.00% |
99.94% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.52% |
0.65% |
0.35% |
0.30% |
0.35% |
0.33% |
0.33% |
0.30% |
0.32% |
0.28% |
0.28% |
Return on Invested Capital (ROIC) |
|
4.14% |
3.83% |
4.17% |
4.47% |
4.30% |
5.07% |
3.82% |
3.89% |
3.64% |
4.26% |
3.83% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.14% |
3.83% |
4.17% |
4.47% |
4.30% |
5.07% |
3.82% |
3.89% |
3.64% |
4.26% |
3.83% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.13% |
2.18% |
2.22% |
2.35% |
2.30% |
2.86% |
2.01% |
2.14% |
2.29% |
2.46% |
2.05% |
Return on Equity (ROE) |
|
6.28% |
6.02% |
6.39% |
6.82% |
6.60% |
7.93% |
5.82% |
6.03% |
5.93% |
6.72% |
5.88% |
Cash Return on Invested Capital (CROIC) |
|
-20.16% |
-16.09% |
-13.62% |
-14.25% |
-11.67% |
-12.75% |
-14.93% |
-15.84% |
-15.67% |
-16.05% |
-14.96% |
Operating Return on Assets (OROA) |
|
4.06% |
3.75% |
4.10% |
4.39% |
4.23% |
4.98% |
3.75% |
3.82% |
3.58% |
4.18% |
3.76% |
Return on Assets (ROA) |
|
4.04% |
3.74% |
4.08% |
4.38% |
4.21% |
4.96% |
3.74% |
3.81% |
3.56% |
4.17% |
3.75% |
Return on Common Equity (ROCE) |
|
6.26% |
6.00% |
6.37% |
6.79% |
6.58% |
7.90% |
5.81% |
6.01% |
5.91% |
6.70% |
5.86% |
Return on Equity Simple (ROE_SIMPLE) |
|
5.17% |
0.00% |
5.76% |
6.01% |
6.28% |
0.00% |
6.04% |
5.99% |
6.18% |
0.00% |
5.58% |
Net Operating Profit after Tax (NOPAT) |
|
37 |
36 |
43 |
53 |
46 |
49 |
47 |
52 |
49 |
56 |
56 |
NOPAT Margin |
|
59.48% |
55.35% |
59.64% |
60.61% |
58.16% |
70.36% |
52.41% |
54.72% |
50.99% |
58.68% |
53.01% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
1.35% |
1.22% |
1.17% |
1.31% |
1.72% |
1.88% |
1.10% |
1.22% |
1.59% |
1.39% |
2.13% |
Operating Expenses to Revenue |
|
40.26% |
44.50% |
40.19% |
39.21% |
41.63% |
29.36% |
47.41% |
45.12% |
48.85% |
41.16% |
46.84% |
Earnings before Interest and Taxes (EBIT) |
|
37 |
36 |
43 |
53 |
46 |
49 |
47 |
52 |
49 |
56 |
56 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
63 |
59 |
69 |
79 |
75 |
77 |
77 |
83 |
82 |
91 |
93 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.96 |
1.23 |
1.29 |
1.20 |
1.14 |
1.29 |
1.27 |
1.50 |
1.88 |
1.54 |
1.61 |
Price to Tangible Book Value (P/TBV) |
|
0.90 |
1.14 |
1.20 |
1.10 |
1.05 |
1.18 |
1.16 |
1.36 |
1.69 |
1.39 |
1.45 |
Price to Revenue (P/Rev) |
|
10.21 |
12.41 |
13.02 |
11.73 |
10.69 |
12.41 |
12.60 |
14.56 |
17.06 |
14.60 |
15.63 |
Price to Earnings (P/E) |
|
18.66 |
22.84 |
22.53 |
19.99 |
18.30 |
20.10 |
21.13 |
25.10 |
30.44 |
27.02 |
28.88 |
Dividend Yield |
|
5.91% |
5.00% |
4.65% |
4.89% |
5.35% |
4.56% |
4.28% |
4.11% |
3.37% |
3.71% |
3.58% |
Earnings Yield |
|
5.36% |
4.38% |
4.44% |
5.00% |
5.46% |
4.98% |
4.73% |
3.98% |
3.29% |
3.70% |
3.46% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
1.13 |
1.17 |
1.13 |
1.08 |
1.17 |
1.16 |
1.31 |
1.51 |
1.33 |
1.38 |
Enterprise Value to Revenue (EV/Rev) |
|
15.04 |
17.91 |
18.24 |
16.69 |
15.83 |
17.68 |
17.50 |
20.25 |
23.23 |
20.14 |
20.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.74 |
19.17 |
18.91 |
17.59 |
17.00 |
18.23 |
18.56 |
21.68 |
25.57 |
22.68 |
23.46 |
Enterprise Value to EBIT (EV/EBIT) |
|
27.19 |
32.57 |
31.25 |
28.22 |
26.91 |
28.44 |
29.14 |
34.70 |
41.19 |
37.04 |
38.45 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
27.36 |
32.81 |
31.43 |
28.33 |
27.01 |
28.53 |
29.23 |
34.80 |
41.31 |
37.15 |
38.56 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.10 |
20.95 |
21.51 |
20.88 |
20.12 |
21.45 |
21.35 |
23.84 |
27.73 |
24.52 |
25.73 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.51 |
0.57 |
0.54 |
0.51 |
0.56 |
0.56 |
0.51 |
0.59 |
0.69 |
0.59 |
0.55 |
Long-Term Debt to Equity |
|
0.51 |
0.57 |
0.54 |
0.51 |
0.56 |
0.56 |
0.51 |
0.51 |
0.66 |
0.59 |
0.55 |
Financial Leverage |
|
0.52 |
0.57 |
0.53 |
0.52 |
0.54 |
0.56 |
0.53 |
0.55 |
0.63 |
0.58 |
0.54 |
Leverage Ratio |
|
1.55 |
1.61 |
1.57 |
1.56 |
1.57 |
1.60 |
1.56 |
1.58 |
1.66 |
1.61 |
1.57 |
Compound Leverage Factor |
|
1.55 |
1.61 |
1.57 |
1.56 |
1.57 |
1.60 |
1.56 |
1.58 |
1.66 |
1.61 |
1.57 |
Debt to Total Capital |
|
33.66% |
36.27% |
35.08% |
33.62% |
35.95% |
35.84% |
33.95% |
37.06% |
40.69% |
37.22% |
35.66% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.74% |
1.48% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
33.66% |
36.27% |
35.08% |
33.62% |
35.95% |
35.84% |
33.95% |
32.32% |
39.21% |
37.22% |
35.66% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.20% |
0.22% |
0.21% |
0.20% |
0.19% |
0.18% |
0.17% |
0.16% |
0.15% |
0.15% |
0.14% |
Common Equity to Total Capital |
|
66.14% |
63.52% |
64.72% |
66.18% |
63.86% |
63.98% |
65.88% |
62.77% |
59.16% |
62.63% |
64.20% |
Debt to EBITDA |
|
5.67 |
6.16 |
5.67 |
5.25 |
5.64 |
5.57 |
5.42 |
6.15 |
6.89 |
6.35 |
6.06 |
Net Debt to EBITDA |
|
5.02 |
5.85 |
5.38 |
5.20 |
5.49 |
5.41 |
5.16 |
6.07 |
6.77 |
6.21 |
5.92 |
Long-Term Debt to EBITDA |
|
5.67 |
6.16 |
5.67 |
5.25 |
5.64 |
5.57 |
5.42 |
5.36 |
6.64 |
6.35 |
6.06 |
Debt to NOPAT |
|
9.85 |
10.54 |
9.41 |
8.45 |
8.97 |
8.72 |
8.54 |
9.86 |
11.13 |
10.40 |
9.96 |
Net Debt to NOPAT |
|
8.73 |
10.01 |
8.94 |
8.37 |
8.73 |
8.46 |
8.13 |
9.74 |
10.93 |
10.18 |
9.74 |
Long-Term Debt to NOPAT |
|
9.85 |
10.54 |
9.41 |
8.45 |
8.97 |
8.72 |
8.54 |
8.60 |
10.72 |
10.40 |
9.96 |
Noncontrolling Interest Sharing Ratio |
|
0.33% |
0.35% |
0.33% |
0.31% |
0.30% |
0.31% |
0.29% |
0.28% |
0.28% |
0.26% |
0.24% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-772 |
-673 |
-615 |
-667 |
-610 |
-689 |
-818 |
-887 |
-918 |
-978 |
-969 |
Operating Cash Flow to CapEx |
|
318.50% |
333.93% |
369.74% |
362.63% |
215.24% |
167.65% |
175.92% |
128.71% |
78.73% |
126.44% |
210.48% |
Free Cash Flow to Firm to Interest Expense |
|
-78.01 |
-55.45 |
-50.68 |
-55.23 |
-48.32 |
-43.71 |
-52.44 |
-51.08 |
-42.45 |
-40.84 |
-40.71 |
Operating Cash Flow to Interest Expense |
|
5.32 |
4.65 |
4.42 |
5.42 |
4.98 |
4.61 |
4.28 |
4.67 |
3.40 |
3.63 |
3.24 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.65 |
3.26 |
3.23 |
3.92 |
2.67 |
1.86 |
1.85 |
1.04 |
-0.92 |
0.76 |
1.70 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
Fixed Asset Turnover |
|
0.08 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,774 |
3,918 |
4,052 |
4,229 |
4,431 |
4,656 |
4,917 |
5,167 |
5,398 |
5,690 |
5,942 |
Invested Capital Turnover |
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
Increase / (Decrease) in Invested Capital |
|
808 |
708 |
658 |
720 |
657 |
738 |
865 |
938 |
967 |
1,034 |
1,025 |
Enterprise Value (EV) |
|
3,530 |
4,421 |
4,745 |
4,764 |
4,798 |
5,461 |
5,715 |
6,757 |
8,154 |
7,565 |
8,206 |
Market Capitalization |
|
2,397 |
3,063 |
3,386 |
3,347 |
3,239 |
3,833 |
4,116 |
4,858 |
5,988 |
5,484 |
6,126 |
Book Value per Share |
|
$18.68 |
$17.48 |
$18.17 |
$18.80 |
$18.14 |
$19.09 |
$19.36 |
$18.50 |
$18.21 |
$20.33 |
$20.33 |
Tangible Book Value per Share |
|
$19.95 |
$18.80 |
$19.62 |
$20.36 |
$19.77 |
$20.87 |
$21.19 |
$20.41 |
$20.24 |
$22.51 |
$22.52 |
Total Capital |
|
3,774 |
3,918 |
4,052 |
4,229 |
4,431 |
4,656 |
4,917 |
5,167 |
5,398 |
5,690 |
5,942 |
Total Debt |
|
1,270 |
1,421 |
1,421 |
1,422 |
1,593 |
1,669 |
1,669 |
1,915 |
2,196 |
2,118 |
2,119 |
Total Long-Term Debt |
|
1,270 |
1,421 |
1,421 |
1,422 |
1,593 |
1,669 |
1,669 |
1,670 |
2,116 |
2,118 |
2,119 |
Net Debt |
|
1,126 |
1,349 |
1,350 |
1,408 |
1,551 |
1,620 |
1,590 |
1,891 |
2,158 |
2,073 |
2,072 |
Capital Expenditures (CapEx) |
|
17 |
17 |
15 |
18 |
29 |
43 |
38 |
63 |
93 |
69 |
37 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,270 |
1,421 |
1,421 |
1,422 |
1,593 |
1,669 |
1,669 |
1,915 |
2,196 |
2,118 |
2,119 |
Total Depreciation and Amortization (D&A) |
|
27 |
23 |
26 |
26 |
29 |
27 |
30 |
31 |
33 |
35 |
37 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.26 |
$0.25 |
$0.30 |
$0.35 |
$0.29 |
$0.31 |
$0.28 |
$0.29 |
$0.28 |
$0.31 |
$0.30 |
Adjusted Weighted Average Basic Shares Outstanding |
|
139.07M |
134.94M |
144.41M |
150.49M |
155.92M |
152.14M |
167.29M |
175.32M |
175.33M |
173.86M |
188.46M |
Adjusted Diluted Earnings per Share |
|
$0.26 |
$0.25 |
$0.29 |
$0.35 |
$0.29 |
$0.31 |
$0.28 |
$0.29 |
$0.27 |
$0.31 |
$0.29 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
139.89M |
135.86M |
146.00M |
151.52M |
157.18M |
153.52M |
168.85M |
177.58M |
179.61M |
177.12M |
190.96M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
142.38M |
144.35M |
148.84M |
156.01M |
156.02M |
166.10M |
175.31M |
175.33M |
175.33M |
187.69M |
197.51M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
31 |
33 |
39 |
54 |
44 |
51 |
51 |
54 |
55 |
58 |
57 |
Normalized NOPAT Margin |
|
49.81% |
50.79% |
53.79% |
61.53% |
56.03% |
73.07% |
56.57% |
57.69% |
57.11% |
61.40% |
53.85% |
Pre Tax Income Margin |
|
59.78% |
55.71% |
59.85% |
60.79% |
58.37% |
70.60% |
52.59% |
54.88% |
51.15% |
58.84% |
53.16% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.72 |
2.94 |
3.56 |
4.40 |
3.66 |
3.14 |
3.03 |
2.99 |
2.29 |
2.32 |
2.37 |
NOPAT to Interest Expense |
|
3.70 |
2.93 |
3.55 |
4.39 |
3.65 |
3.13 |
3.02 |
2.98 |
2.28 |
2.32 |
2.37 |
EBIT Less CapEx to Interest Expense |
|
2.05 |
1.54 |
2.36 |
2.91 |
1.35 |
0.39 |
0.60 |
-0.65 |
-2.03 |
-0.55 |
0.83 |
NOPAT Less CapEx to Interest Expense |
|
2.03 |
1.54 |
2.35 |
2.90 |
1.34 |
0.38 |
0.59 |
-0.65 |
-2.04 |
-0.56 |
0.82 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
103.51% |
105.16% |
98.34% |
92.37% |
91.73% |
87.89% |
90.04% |
95.32% |
97.53% |
98.05% |
97.79% |
Augmented Payout Ratio |
|
103.51% |
105.16% |
98.34% |
92.37% |
91.73% |
87.89% |
90.04% |
95.32% |
97.53% |
98.05% |
97.79% |
Key Financial Trends
Essential Properties Realty Trust (EPRT) has shown consistent growth in its financial performance over the last four years, based on the quarterly data from 2022 through Q1 2025. Here’s an analysis highlighting key trends and observations:
- Steady Increase in Net Income: Net income attributable to common shareholders has grown from approximately $36.4 million in Q1 2023 to about $56.1 million in Q1 2025, representing solid earnings growth on a yearly basis.
- Total Revenue Growth: Total revenue increased steadily from about $64 million in Q4 2022 to $106 million by Q1 2025, reflecting robust top-line growth driven by higher non-interest income.
- Growing Non-Interest Income: Other non-interest income has grown from $74 million in Q4 2022 to over $129 million by Q1 2025, suggesting diversification away from solely interest earnings and potential expansion in service-related revenues.
- Increasing Property & Equipment Assets: Net premises and equipment grew from $3.85 billion in Q1 2023 to about $5.75 billion in Q1 2025, signaling continual investment in the company's real estate portfolio.
- Market Equity Expansion: Total common equity rose from around $2.62 billion in Q1 2023 to approximately $3.81 billion in Q1 2025, indicating stronger capital base and shareholder value.
- Consistent Dividend Payments: Cash dividends per share increased slightly from $0.28 in Q1 2023 to $0.295 in Q1 2025, showing the company’s commitment to returning cash to shareholders.
- High Long-Term Debt Level: Long-term debt rose from around $1.42 billion in Q1 2023 to over $2.11 billion as of Q1 2025. While total liabilities remain manageable relative to assets, investors should monitor debt management and interest costs.
- Stable Earnings Per Share (EPS): Basic and diluted EPS have largely remained in the $0.25 to $0.31 range per quarter, showing steady profitability despite share count changes.
- Accumulated Other Comprehensive Income (Loss) Fluctuations: The company shows swings in AOCI with negative values in recent quarters, indicating potential volatility in items like unrealized gains/losses on securities.
- Negative Net Interest Income: The company consistently reported negative net interest income (i.e., interest expense exceeds interest income) reaching nearly -$23 million in Q1 2025, reflecting the high interest burden on its debt.
- High and Growing Interest Expense: Interest expense on long-term debt rose from approximately $12 million in late 2022 to about $23.8 million by Q1 2025, indicating increased financing costs which could pressure future earnings if not offset by revenue growth.
- Impairment Charges: While impairment charges vary, Q1 2025 recorded $5.9 million in impairments, reflecting asset value risks and occasional write-downs.
- Large Capital Expenditures and Investment Purchases: The company invests heavily, with property improvements and investment security purchases in the hundreds of millions each quarter, leading to consistently negative cash flow from investing activities (e.g., -$284 million in Q1 2025).
Summary: Essential Properties Realty Trust has demonstrated strong and sustained revenue and earnings growth driven by expanding non-interest income and real estate investments. The company maintains a solid equity base, consistent dividend payments, and a steady EPS, appealing to income-focused investors.
However, the growth has been accompanied by rising long-term debt levels and significant interest expenses, which result in negative net interest income. Heavy capital expenditures and periodic impairment charges introduce some risks to cash flow and asset values that investors should monitor. Overall, the financials suggest a real estate investment trust leveraging debt to grow its portfolio and income, with prudent monitoring of financing costs necessary.
09/12/25 11:18 AM ETAI Generated. May Contain Errors.