Free Trial
→ Louis Navellier: My #1 AI stock for 2026 (name & ticker inside) (From InvestorPlace) (Ad)tc pixel Free EPRT Stock Alerts

Essential Properties Realty Trust (EPRT) Financials

Essential Properties Realty Trust logo
$30.36 +0.10 (+0.34%)
Closing price 06/16/2026 03:59 PM Eastern
Extended Trading
$30.49 +0.13 (+0.41%)
As of 08:02 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Essential Properties Realty Trust

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.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 6.30 16 42 42 96 134 191 203 253
Consolidated Net Income / (Loss)		 6.30 21 48 43 96 135 191 204 254
Net Income / (Loss) Continuing Operations		 6.30 21 48 43 96 135 191 204 254
Total Pre-Tax Income 		6.46 21 48 43 96 136 192 204 254
Total Revenue		 32 67 108 140 192 247 309 376 456
Net Interest Income / (Expense)		 -23 -29 -26 -29 -34 -38 -51 -75 -106
Total Interest Income		 0.05 0.93 0.79 0.49 0.09 2.83 2.01 3.07 2.54
Other Interest Income		 0.05 0.93 0.79 0.49 0.09 2.83 2.01 3.07 2.54
Total Interest Expense		 23 30 27 30 34 40 53 79 108
Long-Term Debt Interest Expense		 23 30 27 30 34 40 53 79 108
Total Non-Interest Income		 54 96 134 169 226 284 359 451 561
Other Service Charges		 0.78 0.62 0.66 0.08 1.20 1.18 1.57 2.00 2.06
Net Realized & Unrealized Capital Gains on Investments		 - - -5.24 4.90 -4.46 -2.14 -0.12 0.00 0.00
Other Non-Interest Income		 54 96 139 164 229 285 358 449 559
Total Non-Interest Expense		 25 46 60 97 96 111 117 171 201
Net Occupancy & Equipment Expense		 1.55 1.98 3.07 3.88 5.76 3.45 4.66 5.00 7.58
Other Operating Expenses		 8.78 14 22 25 24 30 31 35 41
Depreciation Expense		 20 31 43 59 69 89 102 122 154
Impairment Charge		 2.38 4.50 2.92 8.40 6.12 20 3.55 15 12
Other Special Charges		 -6.75 -5.45 -11 - -9.34 -31 -24 -5.98 -13
Income Tax Expense		 0.16 0.20 0.30 0.21 0.23 1.00 0.64 0.63 0.64
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.00 5.00 6.18 0.26 0.49 0.61 0.71 0.63 0.72
Basic Earnings per Share		 $0.00 $0.00 $0.65 $0.44 $0.82 $0.99 $1.25 $1.16 $1.29
Weighted Average Basic Shares Outstanding		 0.00 0.00 64.10M 95.31M 116.36M 134.94M 152.14M 173.86M 196.05M
Diluted Earnings per Share		 $0.00 $0.00 $0.63 $0.44 $0.82 $0.99 $1.24 $1.15 $1.28
Weighted Average Diluted Shares Outstanding		 0.00 0.00 75.31M 96.20M 117.47M 135.86M 153.52M 177.12M 198.05M
Weighted Average Basic & Diluted Shares Outstanding		 - 43.80M 91.95M 213.87M 125.61M 144.35M 166.10M 187.69M 209.88M
Cash Dividends to Common per Share		 - - $0.88 $0.93 - $1.08 $1.12 $1.16 $1.21

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 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders		 46 49 47 52 49 55 56 63 66 68 60
Consolidated Net Income / (Loss)		 46 49 47 52 49 56 56 63 66 68 60
Net Income / (Loss) Continuing Operations		 46 49 47 52 49 56 56 63 66 68 60
Total Pre-Tax Income 		46 49 47 52 49 56 56 64 66 68 60
Total Revenue		 79 70 90 94 96 95 111 113 119 118 135
Net Interest Income / (Expense)		 -12 -15 -15 -17 -20 -23 -23 -24 -28 -30 -30
Total Interest Income		 0.33 0.60 0.49 0.85 1.17 0.56 0.61 0.71 0.58 0.63 0.41
Other Interest Income		 0.33 0.60 0.49 0.85 1.17 0.56 0.61 0.71 0.58 0.63 0.41
Total Interest Expense		 13 16 16 17 22 24 24 25 28 31 30
Long-Term Debt Interest Expense		 13 16 16 17 22 24 24 25 28 31 30
Total Non-Interest Income		 92 85 105 111 117 118 134 137 146 149 164
Other Service Charges		 0.12 0.22 0.25 1.59 0.14 0.02 0.04 0.38 0.26 1.38 0.78
Net Realized & Unrealized Capital Gains on Investments		 -0.12 - 1.51 0.13 -0.24 -1.65 4.98 - 1.36 - 5.31
Other Non-Interest Income		 92 98 103 109 117 120 129 137 145 148 158
Total Non-Interest Expense		 33 21 43 43 47 39 55 49 53 50 74
Net Occupancy & Equipment Expense		 1.36 1.32 0.99 1.16 1.54 1.31 2.26 1.50 1.85 1.97 1.50
Other Operating Expenses		 7.11 7.29 9.36 8.71 8.87 8.45 12 11 10 8.47 13
Depreciation Expense		 26 27 29 30 31 33 35 39 39 41 43
Impairment Charge		 0.17 1.90 3.75 2.81 5.70 2.59 5.88 0.61 1.44 4.06 17
Income Tax Expense		 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.17 0.16 0.16
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.17 0.18 0.15 0.16 0.15 0.17 0.17 0.16 0.18 0.21 0.16
Basic Earnings per Share		 $0.29 $0.31 $0.28 $0.29 $0.28 $0.31 $0.30 $0.32 $0.33 $0.34 $0.28
Weighted Average Basic Shares Outstanding		 155.92M 152.14M 167.29M 175.32M 175.33M 173.86M 188.46M 197.55M 198.14M 196.05M 210.18M
Diluted Earnings per Share		 $0.29 $0.31 $0.28 $0.29 $0.27 $0.31 $0.29 $0.32 $0.33 $0.34 $0.28
Weighted Average Diluted Shares Outstanding		 157.18M 153.52M 168.85M 177.58M 179.61M 177.12M 190.96M 199.63M 199.88M 198.05M 212.06M
Weighted Average Basic & Diluted Shares Outstanding		 156.02M 166.10M 175.31M 175.33M 175.33M 187.69M 197.51M 198.14M 198.14M 209.88M 216.25M
Cash Dividends to Common per Share		 $0.28 - $0.29 $0.29 $0.29 - $0.30 $0.30 $0.30 - $0.31

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 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 7.51 -3.19 5.08 12 27 12 -23 -3.99 25
Net Cash From Operating Activities		 22 46 89 99 167 211 255 308 381
Net Cash From Continuing Operating Activities		 22 46 91 99 167 211 255 308 381
Net Income / (Loss) Continuing Operations		 6.30 21 48 43 96 135 191 204 254
Consolidated Net Income / (Loss)		 6.30 21 48 43 96 135 191 204 254
Provision For Loan Losses		 - 0.00 0.00 0.83 -0.20 0.09 -0.10 0.23 0.11
Depreciation Expense		 20 31 43 59 69 89 102 122 154
Amortization Expense		 2.55 3.29 3.63 6.39 6.56 6.36 5.37 7.18 9.21
Non-Cash Adjustments to Reconcile Net Income		 -7.71 -6.93 -5.36 -1.95 -21 -19 -39 -19 -36
Changes in Operating Assets and Liabilities, net		 1.82 -2.41 2.43 -7.82 17 0.56 -5.19 -6.17 0.85
Net Cash From Investing Activities		 -464 -462 -608 -546 -830 -706 -857 -1,123 -1,154
Net Cash From Continuing Investing Activities		 -464 -462 -603 -546 -830 -706 -857 -1,123 -1,154
Purchase of Property, Leasehold Improvements and Equipment		 -7.74 -15 -18 -14 -9.35 -52 -105 -263 -100
Acquisitions		 -0.25 -1.71 0.53 0.48 -0.59 -0.03 0.19 -3.88 -6.35
Purchase of Investment Securities		 -510 -505 -665 -602 -976 -844 -908 -962 -1,196
Sale and/or Maturity of Investments		 54 61 81 83 159 197 157 107 157
Other Investing Activities, net		 -0.28 -0.52 -2.13 -13 -2.20 -7.49 -1.10 -0.99 -8.59
Net Cash From Financing Activities		 449 413 524 458 689 507 580 811 798
Net Cash From Continuing Financing Activities		 449 413 762 458 689 507 580 811 798
Issuance of Debt		 791 188 911 267 790 697 318 665 1,246
Issuance of Common Equity		 0.00 589 412 461 458 404 507 570 658
Repayment of Debt		 -319 -392 -732 -181 -445 -448 -72 -220 -864
Payment of Dividends		 -101 -14 -64 -86 -112 -142 -168 -200 -234
Other Financing Activities, Net		 78 41 236 -2.81 -1.57 -3.46 -4.62 -4.34 -7.16
Cash Interest Paid		 20 28 29 27 24 37 50 74 99
Cash Income Taxes Paid		 0.01 0.06 0.06 0.55 0.64 1.21 1.49 0.90 0.24

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 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents		 28 6.95 30 -55 14 6.27 2.03 -26 2.77 47 -54
Net Cash From Operating Activities		 63 73 67 81 74 87 77 100 99 105 100
Net Cash From Continuing Operating Activities		 63 73 67 81 74 87 77 100 99 105 100
Net Income / (Loss) Continuing Operations		 46 49 47 52 49 56 56 63 66 68 60
Consolidated Net Income / (Loss)		 46 49 47 52 49 56 56 63 66 68 60
Provision For Loan Losses		 -0.06 -0.01 0.00 0.00 0.25 -0.02 0.04 -0.04 0.08 0.03 0.62
Depreciation Expense		 26 27 29 30 31 33 35 39 39 41 43
Amortization Expense		 2.33 -0.36 1.38 1.42 1.77 2.61 1.98 2.06 2.77 2.40 2.34
Non-Cash Adjustments to Reconcile Net Income		 -5.23 -8.89 -4.79 -5.30 -1.98 -6.48 -5.70 -9.88 -10 -11 0.76
Changes in Operating Assets and Liabilities, net		 -6.44 5.14 -5.48 3.41 -6.67 2.57 -10 5.67 1.68 3.93 -7.10
Net Cash From Investing Activities		 -181 -287 -231 -330 -288 -275 -284 -287 -346 -237 -373
Net Cash From Continuing Investing Activities		 -181 -287 -231 -330 -288 -275 -284 -287 -346 -237 -373
Purchase of Property, Leasehold Improvements and Equipment		 -29 -43 -38 -63 -93 -69 -37 -22 -26 -15 -25
Acquisitions		 -0.03 0.79 -0.68 -0.66 -1.34 -1.20 -2.35 -0.46 -4.50 0.96 -0.05
Purchase of Investment Securities		 -184 -269 -211 -272 -211 -267 -269 -313 -330 -284 -363
Sale and/or Maturity of Investments		 32 26 19 5.71 19 63 25 50 15 66 16
Other Investing Activities, net		 - -1.10 -0.03 -0.03 -0.94 - -1.01 -1.35 -0.50 -5.73 0.00
Net Cash From Financing Activities		 146 221 194 194 228 194 209 161 250 179 219
Net Cash From Continuing Financing Activities		 146 221 194 194 228 194 209 161 250 179 219
Issuance of Debt		 193 75 0.00 - 280 130 155 200 701 190 290
Issuance of Common Equity		 20 191 245 - - 326 279 20 - 359 193
Repayment of Debt		 -22 -0.13 0.00 - -0.07 -210 -163 - -391 -310 -190
Payment of Dividends		 -44 -44 -47 -50 -51 -51 -56 -59 -60 -60 -65
Other Financing Activities, Net		 -0.71 -0.27 -3.38 -0.39 -0.10 -0.46 -6.54 -0.37 -0.18 -0.07 -8.33
Cash Interest Paid		 21 12 17 13 24 19 25 20 27 27 26
Cash Income Taxes Paid		 0.15 0.12 0.18 0.58 0.10 0.05 0.17 0.83 0.11 -0.86 0.04

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 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 942 1,381 1,975 2,489 3,299 4,000 4,768 5,799 6,863
Cash and Due from Banks		 7.25 4.24 8.30 27 60 62 40 41 60
Restricted Cash		 12 12 13 6.39 0.00 9.16 9.16 4.27 10
Trading Account Securities		 - - - - 0.00 48 31 28 7.86
Loans and Leases, Net of Allowance		 0.00 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 6,590
Intangible Assets		 38 15 -11 -56 -112 -188 -278 -383 -513
Other Assets		 22 44 152 222 311 399 486 707 708
Total Liabilities & Shareholders' Equity		 942 1,381 1,975 2,489 3,299 4,000 4,768 5,799 6,863
Total Liabilities		 761 570 773 907 1,255 1,503 1,781 2,227 2,655
Short-Term Debt		 0.00 34 46 18 144 0.00 0.00 0.00 0.00
Other Short-Term Payables		 - 13 19 26 - 39 47 56 65
Long-Term Debt		 742 506 681 797 1,022 1,421 1,669 2,118 2,512
Other Long-Term Liabilities		 19 17 27 66 89 43 65 53 78
Commitments & Contingencies		 0.00 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 4,208
Total Preferred & Common Equity		 181 562 1,194 1,575 2,037 2,488 2,979 3,564 4,200
Preferred Stock		 0.00 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 4,200
Common Stock		 0.00 570 1,224 1,690 2,152 2,565 3,080 3,660 4,330
Retained Earnings		 0.00 -7.66 -27 -78 -101 -117 -106 -113 -109
Accumulated Other Comprehensive Income / (Loss)		 - 0.00 -1.95 -37 -15 41 4.02 17 -21
Noncontrolling Interest		 181 249 7.66 7.19 7.24 8.51 8.42 8.45 7.90

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 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets		 3,854 4,136 4,313 4,512 5,013 5,267 5,532 6,057 6,290 6,610 7,153
Cash and Due from Banks		 136 71 14 36 79 24 33 47 21 24 15
Restricted Cash		 7.93 0.00 0.00 5.91 0.00 0.94 6.06 0.00 0.29 0.00 0.99
Trading Account Securities		 51 37 48 54 37 36 18 18 13 11 7.16
Loans and Leases, Net of Allowance		 0.00 0.00 0.00 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 6,021 6,367 6,865
Intangible Assets		 -170 -210 -231 -256 -305 -334 -356 -412 -441 -476 -540
Other Assets		 347 410 427 442 521 648 730 658 675 685 805
Total Liabilities & Shareholders' Equity		 3,854 4,136 4,313 4,512 5,013 5,267 5,532 6,057 6,290 6,610 7,153
Total Liabilities		 1,350 1,506 1,506 1,674 1,766 2,015 2,330 2,234 2,452 2,766 2,756
Short-Term Debt		 0.00 0.00 0.00 0.00 0.00 245 80 0.00 200 120 100
Other Short-Term Payables		 39 41 44 44 50 51 51 59 60 60 68
Long-Term Debt		 1,270 1,421 1,422 1,593 1,669 1,670 2,116 2,119 2,120 2,510 2,513
Other Long-Term Liabilities		 41 43 40 38 46 49 83 56 72 75 75
Commitments & Contingencies		 0.00 0.00 0.00 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 3,838 3,844 4,397
Total Preferred & Common Equity		 2,496 2,622 2,799 2,829 3,239 3,244 3,193 3,815 3,830 3,837 4,389
Preferred Stock		 0.00 0.00 0.00 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 3,830 3,837 4,389
Common Stock		 2,563 2,714 2,865 2,887 3,327 3,330 3,332 3,942 3,966 3,969 4,527
Retained Earnings		 -113 -118 -109 -108 -112 -111 -113 -122 -118 -112 -125
Accumulated Other Comprehensive Income / (Loss)		 47 26 43 49 24 25 -26 -5.41 -18 -21 -12
Noncontrolling Interest		 7.56 8.43 8.53 8.58 8.47 8.47 8.31 8.27 8.10 7.98 7.63

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 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics		 - - - - - - - - -
Profitability Metrics		 - - - - - - - - -
Valuation Ratios		 - - - - - - - - -
Leverage & Solvency		 - - - - - - - - -
Liquidity Ratios		 - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - -
Efficiency Ratios		 - - - - - - - - -
Capital & Investment Metrics		 - - - - - - - - -
Earnings Adjustments		 - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 $0.65 $0.44 $0.82 $0.99 $1.25 $1.16 $1.29
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 64.10M 95.31M 116.36M 134.94M 152.14M 173.86M 196.05M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $0.63 $0.44 $0.82 $0.99 $1.24 $1.15 $1.28
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 75.31M 96.20M 117.47M 135.86M 153.52M 177.12M 198.05M
Adjusted Basic & Diluted Earnings per Share		 $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		 0.00 43.80M 91.95M 213.87M 125.61M 144.35M 166.10M 187.69M 209.88M
Debt Service Ratios		 - - - - - - - - -
Payout Ratios		 - - - - - - - - -

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 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding		 - - - - - - - - - - 209,879,818.00
DEI Adjusted Shares Outstanding		 - - - - - - - - - - 209,879,818.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - - - 0.29
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 28.79% 9.12% 24.54% 8.00% 22.00% 35.19% 18.09% 19.42% 22.92% - 21.06%
EBITDA Growth		 17.95% 29.51% 12.10% 4.64% 9.77% 19.08% 21.02% 25.25% 31.20% - 13.09%
EBIT Growth		 25.74% 38.88% 9.42% -2.50% 6.92% 12.61% 19.37% 22.56% 33.40% - 6.50%
NOPAT Growth		 25.95% 38.71% 9.45% -2.50% 6.95% 12.74% 19.43% 22.63% 33.49% - 6.52%
Net Income Growth		 25.95% 38.71% 9.45% -2.50% 6.95% 12.74% 19.43% 22.63% 33.49% - 6.52%
EPS Growth		 11.54% 24.00% -3.45% -17.14% -6.90% 0.00% 3.57% 10.34% 22.22% - -3.45%
Operating Cash Flow Growth		 19.60% 28.61% 24.34% 24.06% 16.90% 19.94% 15.60% 22.97% 34.64% - 29.29%
Free Cash Flow Firm Growth		 20.89% -2.42% -33.01% -33.02% -50.39% -42.06% -18.43% -4.54% -10.11% - -4.09%
Invested Capital Growth		 17.40% 18.84% 21.35% 22.19% 21.83% 22.21% 20.85% 19.17% 19.95% - 17.98%
Revenue Q/Q Growth		 -9.38% -11.63% 28.40% 5.04% 2.37% -2.08% 12.16% 6.22% 5.10% - 13.86%
EBITDA Q/Q Growth		 -5.90% 2.34% 0.88% 7.77% -1.29% 11.02% 2.49% 11.53% 3.40% - -5.58%
EBIT Q/Q Growth		 -13.00% 6.95% -4.35% 9.63% -4.59% 12.64% 1.32% 12.56% 3.85% - -12.17%
NOPAT Q/Q Growth		 -13.04% 6.91% -4.36% 9.66% -4.61% 12.69% 1.32% 12.60% 3.83% - -12.20%
Net Income Q/Q Growth		 -13.04% 6.91% -4.36% 9.66% -4.61% 12.69% 1.32% 12.60% 3.83% - -12.20%
EPS Q/Q Growth		 -17.14% 6.90% -9.68% 3.57% -6.90% 14.81% -6.45% 10.34% 3.13% - -17.65%
Operating Cash Flow Q/Q Growth		 -3.83% 15.42% -8.05% 21.55% -9.38% 18.42% -11.38% 29.31% -0.78% - -5.12%
Free Cash Flow Firm Q/Q Growth		 8.43% -12.83% -18.75% -8.42% -3.53% -6.57% 1.00% 4.30% -9.06% - -4.85%
Invested Capital Q/Q Growth		 4.77% 5.08% 5.61% 5.09% 4.46% 5.40% 4.43% 3.63% 5.15% - 4.32%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 94.39% 109.31% 85.84% 88.08% 84.92% 96.28% 87.98% 92.38% 90.88% - 78.50%
EBIT Margin		 58.37% 70.64% 52.59% 54.88% 51.15% 58.84% 53.16% 56.33% 55.66% - 44.67%
Profit (Net Income) Margin		 58.16% 70.36% 52.41% 54.72% 50.99% 58.68% 53.01% 56.19% 55.51% - 44.55%
Tax Burden Percent		 99.65% 99.67% 99.67% 99.70% 99.68% 99.72% 99.72% 99.75% 99.74% - 99.73%
Interest Burden Percent		 100.00% 99.94% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% - 100.00%
Effective Tax Rate		 0.35% 0.33% 0.33% 0.30% 0.32% 0.28% 0.28% 0.25% 0.26% - 0.27%
Return on Invested Capital (ROIC)		 4.30% 5.07% 3.82% 3.89% 3.64% 4.26% 3.83% 4.07% 4.04% - 3.30%
ROIC Less NNEP Spread (ROIC-NNEP)		 4.30% 5.07% 3.82% 3.89% 3.64% 4.26% 3.83% 4.07% 4.04% - 3.30%
Return on Net Nonoperating Assets (RNNOA)		 2.30% 2.86% 2.01% 2.14% 2.29% 2.46% 2.05% 2.43% 2.77% - 1.90%
Return on Equity (ROE)		 6.60% 7.93% 5.82% 6.03% 5.93% 6.72% 5.88% 6.50% 6.81% - 5.19%
Cash Return on Invested Capital (CROIC)		 -11.67% -12.75% -14.93% -15.84% -15.67% -16.05% -14.96% -13.53% -14.08% - -12.52%
Operating Return on Assets (OROA)		 4.23% 4.98% 3.75% 3.82% 3.58% 4.18% 3.76% 4.00% 3.96% - 3.24%
Return on Assets (ROA)		 4.21% 4.96% 3.74% 3.81% 3.56% 4.17% 3.75% 3.99% 3.95% - 3.23%
Return on Common Equity (ROCE)		 6.58% 7.90% 5.81% 6.01% 5.91% 6.70% 5.86% 6.49% 6.80% - 5.18%
Return on Equity Simple (ROE_SIMPLE)		 6.28% 0.00% 6.04% 5.99% 6.18% 0.00% 5.58% 5.86% 6.28% - 5.86%
Net Operating Profit after Tax (NOPAT)		 46 49 47 52 49 56 56 63 66 - 60
NOPAT Margin		 58.16% 70.36% 52.41% 54.72% 50.99% 58.68% 53.01% 56.19% 55.51% - 44.55%
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%
SG&A Expenses to Revenue		 1.72% 1.88% 1.10% 1.22% 1.59% 1.39% 2.13% 1.33% 1.56% - 1.11%
Operating Expenses to Revenue		 41.63% 29.36% 47.41% 45.12% 48.85% 41.16% 46.84% 43.67% 44.34% - 55.33%
Earnings before Interest and Taxes (EBIT)		 46 49 47 52 49 56 56 64 66 - 60
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 75 77 77 83 82 91 93 104 108 - 106
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 1.14 1.29 1.27 1.50 1.88 1.54 1.61 1.65 1.54 - 1.45
Price to Tangible Book Value (P/TBV)		 1.05 1.18 1.16 1.36 1.69 1.39 1.45 1.48 1.37 - 1.29
Price to Revenue (P/Rev)		 10.69 12.41 12.60 14.56 17.06 14.60 15.63 15.36 13.64 - 13.30
Price to Earnings (P/E)		 18.30 20.10 21.13 25.10 30.44 27.02 28.88 28.16 24.54 - 24.82
Dividend Yield		 5.35% 4.56% 4.28% 4.11% 3.37% 3.71% 3.58% 3.70% 4.00% - 4.02%
Earnings Yield		 5.46% 4.98% 4.73% 3.98% 3.29% 3.70% 3.46% 3.55% 4.08% - 4.03%
Enterprise Value to Invested Capital (EV/IC)		 1.08 1.17 1.16 1.31 1.51 1.33 1.38 1.40 1.31 - 1.28
Enterprise Value to Revenue (EV/Rev)		 15.83 17.68 17.50 20.25 23.23 20.14 20.94 20.98 19.68 - 18.74
Enterprise Value to EBITDA (EV/EBITDA)		 17.00 18.23 18.56 21.68 25.57 22.68 23.46 23.22 21.47 - 20.90
Enterprise Value to EBIT (EV/EBIT)		 26.91 28.44 29.14 34.70 41.19 37.04 38.45 38.24 35.22 - 34.79
Enterprise Value to NOPAT (EV/NOPAT)		 27.01 28.53 29.23 34.80 41.31 37.15 38.56 38.35 35.32 - 34.87
Enterprise Value to Operating Cash Flow (EV/OCF)		 20.12 21.45 21.35 23.84 27.73 24.52 25.73 25.51 23.45 - 22.24
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
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.56 0.56 0.51 0.59 0.69 0.59 0.55 0.60 0.68 - 0.59
Long-Term Debt to Equity		 0.56 0.56 0.51 0.51 0.66 0.59 0.55 0.55 0.65 - 0.57
Financial Leverage		 0.54 0.56 0.53 0.55 0.63 0.58 0.54 0.60 0.69 - 0.58
Leverage Ratio		 1.57 1.60 1.56 1.58 1.66 1.61 1.57 1.63 1.72 - 1.61
Compound Leverage Factor		 1.57 1.60 1.56 1.58 1.66 1.61 1.57 1.63 1.72 - 1.61
Debt to Total Capital		 35.95% 35.84% 33.95% 37.06% 40.69% 37.22% 35.66% 37.67% 40.62% - 37.28%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 4.74% 1.48% 0.00% 0.00% 3.25% 1.85% - 1.43%
Long-Term Debt to Total Capital		 35.95% 35.84% 33.95% 32.32% 39.21% 37.22% 35.66% 34.42% 38.77% - 35.85%
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%
Noncontrolling Interests to Total Capital		 0.19% 0.18% 0.17% 0.16% 0.15% 0.15% 0.14% 0.13% 0.12% - 0.11%
Common Equity to Total Capital		 63.86% 63.98% 65.88% 62.77% 59.16% 62.63% 64.20% 62.20% 59.25% - 62.62%
Debt to EBITDA		 5.64 5.57 5.42 6.15 6.89 6.35 6.06 6.26 6.63 - 6.09
Net Debt to EBITDA		 5.49 5.41 5.16 6.07 6.77 6.21 5.92 6.20 6.57 - 6.05
Long-Term Debt to EBITDA		 5.64 5.57 5.42 5.36 6.64 6.35 6.06 5.72 6.33 - 5.85
Debt to NOPAT		 8.97 8.72 8.54 9.86 11.13 10.40 9.96 10.33 10.91 - 10.15
Net Debt to NOPAT		 8.73 8.46 8.13 9.74 10.93 10.18 9.74 10.24 10.82 - 10.09
Long-Term Debt to NOPAT		 8.97 8.72 8.54 8.60 10.72 10.40 9.96 9.44 10.42 - 9.76
Noncontrolling Interest Sharing Ratio		 0.30% 0.31% 0.29% 0.28% 0.28% 0.26% 0.24% 0.23% 0.23% - 0.19%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -610 -689 -818 -887 -918 -978 -969 -927 -1,011 - -1,008
Operating Cash Flow to CapEx		 215.24% 167.65% 175.92% 128.71% 78.73% 126.44% 210.48% 444.81% 384.62% - 393.99%
Free Cash Flow to Firm to Interest Expense		 -48.32 -43.71 -52.44 -51.08 -42.45 -40.84 -40.71 -37.08 -35.66 - -33.67
Operating Cash Flow to Interest Expense		 4.98 4.61 4.28 4.67 3.40 3.63 3.24 3.99 3.49 - 3.33
Operating Cash Flow Less CapEx to Interest Expense		 2.67 1.86 1.85 1.04 -0.92 0.76 1.70 3.09 2.58 - 2.49
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 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 0.08 0.08 0.07 0.08 0.08 0.08 0.08 0.08 - 0.08
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 4,431 4,656 4,917 5,167 5,398 5,690 5,942 6,158 6,475 - 7,010
Invested Capital Turnover		 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		 657 738 865 938 967 1,034 1,025 990 1,077 - 1,068
Enterprise Value (EV)		 4,798 5,461 5,715 6,757 8,154 7,565 8,206 8,609 8,511 - 8,977
Market Capitalization		 3,239 3,833 4,116 4,858 5,988 5,484 6,126 6,303 5,897 - 6,372
Book Value per Share		 $18.14 $19.09 $19.36 $18.50 $18.21 $20.33 $20.33 $19.39 $19.36 - $20.91
Tangible Book Value per Share		 $19.77 $20.87 $21.19 $20.41 $20.24 $22.51 $22.52 $21.63 $21.77 - $23.49
Total Capital		 4,431 4,656 4,917 5,167 5,398 5,690 5,942 6,158 6,475 - 7,010
Total Debt		 1,593 1,669 1,669 1,915 2,196 2,118 2,119 2,320 2,630 - 2,613
Total Long-Term Debt		 1,593 1,669 1,669 1,670 2,116 2,118 2,119 2,120 2,510 - 2,513
Net Debt		 1,551 1,620 1,590 1,891 2,158 2,073 2,072 2,299 2,607 - 2,597
Capital Expenditures (CapEx)		 29 43 38 63 93 69 37 22 26 - 25
Net Nonoperating Expense (NNE)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Net Nonoperating Obligations (NNO)		 1,593 1,669 1,669 1,915 2,196 2,118 2,119 2,320 2,630 - 2,613
Total Depreciation and Amortization (D&A)		 29 27 30 31 33 35 37 41 42 - 46
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.29 $0.31 $0.28 $0.29 $0.28 $0.31 $0.30 $0.32 $0.33 $0.34 $0.28
Adjusted Weighted Average Basic Shares Outstanding		 155.92M 152.14M 167.29M 175.32M 175.33M 173.86M 188.46M 197.55M 198.14M 196.05M 210.18M
Adjusted Diluted Earnings per Share		 $0.29 $0.31 $0.28 $0.29 $0.27 $0.31 $0.29 $0.32 $0.33 $0.34 $0.28
Adjusted Weighted Average Diluted Shares Outstanding		 157.18M 153.52M 168.85M 177.58M 179.61M 177.12M 190.96M 199.63M 199.88M 198.05M 212.06M
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		 156.02M 166.10M 175.31M 175.33M 175.33M 187.69M 197.51M 198.14M 198.14M 209.88M 216.25M
Normalized Net Operating Profit after Tax (NOPAT)		 44 51 51 54 55 58 57 62 67 - 77
Normalized NOPAT Margin		 56.03% 73.07% 56.57% 57.69% 57.11% 61.40% 53.85% 54.90% 56.72% - 57.02%
Pre Tax Income Margin		 58.37% 70.60% 52.59% 54.88% 51.15% 58.84% 53.16% 56.33% 55.66% - 44.67%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 3.66 3.14 3.03 2.99 2.29 2.32 2.37 2.54 2.33 - 2.01
NOPAT to Interest Expense		 3.65 3.13 3.02 2.98 2.28 2.32 2.37 2.54 2.32 - 2.00
EBIT Less CapEx to Interest Expense		 1.35 0.39 0.60 -0.65 -2.03 -0.55 0.83 1.64 1.42 - 1.16
NOPAT Less CapEx to Interest Expense		 1.34 0.38 0.59 -0.65 -2.04 -0.56 0.82 1.64 1.41 - 1.16
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 91.73% 87.89% 90.04% 95.32% 97.53% 98.05% 97.79% 96.44% 93.45% - 94.69%
Augmented Payout Ratio		 91.73% 87.89% 90.04% 95.32% 97.53% 98.05% 97.79% 96.44% 93.45% - 94.69%

Financials Breakdown Chart

Key Financial Trends

Essential Properties Realty Trust (NYSE: EPRT) continued to post solid profitability in Q1 2026, but the quarter also showed some pressure points around leverage, share dilution, and investment activity. Over the last several years, the company has grown its asset base and revenue, while maintaining strong operating cash flow. However, the balance sheet has also expanded meaningfully, and recent quarters show heavier financing needs to support that growth.

  • Q1 2026 net income rose to $60.0 million, up slightly from $68.3 million in Q4 2025 but still well above prior-year levels seen in early 2024.
  • Operating cash flow remained strong at $99.8 million in Q1 2026, supporting the company’s dividend and investment activity.
  • Revenue in Q1 2026 reached $134.6 million, reflecting continued top-line growth versus $118.2 million in Q4 2025 and $111.2 million in Q1 2025.
  • Total assets increased to $7.15 billion in Q1 2026 from $6.61 billion at Q3 2025 and $5.06 billion at Q1 2024, showing steady scale expansion.
  • Common equity also expanded sharply over the past year, reaching $4.39 billion in Q1 2026 versus $3.84 billion in Q3 2025 and $3.23 billion in Q1 2024.
  • Shareholder dilution appears more controlled in Q1 2026 than in some prior periods, with weighted average diluted shares at 212.1 million, only modestly above the basic count.
  • The company continues to rely on non-interest income and investment gains, which helped support revenue but can make earnings less predictable quarter to quarter.
  • Depreciation remained a large recurring non-cash expense at $43.2 million in Q1 2026, which is typical for an asset-heavy real estate business but keeps accounting earnings somewhat noisy.
  • The company paid $0.31 per share in dividends in Q1 2026, compared with EPS of $0.28, suggesting the payout was not fully covered by quarterly earnings alone, though REIT investors often focus on cash flow metrics as well.
  • Investing cash outflow was very large at -$373.0 million in Q1 2026, driven mainly by $363.5 million of investment security purchases.
  • Debt remains elevated, with $2.61 billion of total debt on the Q1 2026 balance sheet, including $100 million of short-term debt and $2.51 billion of long-term debt.
  • Impairment charges jumped to $16.8 million in Q1 2026 from $4.1 million in Q4 2025 and $1.4 million in Q3 2025, which is a sign of some asset-level stress.
  • Interest expense remains substantial, with $29.9 million in Q1 2026 interest expense and $25.6 million of cash interest paid, limiting earnings flexibility.
  • The company needed significant financing in recent quarters to support growth, including $290.0 million of debt issuance and $192.7 million of common equity issuance in Q1 2026.

Overall, EPRT still looks like a company with healthy operating momentum and strong cash generation, but investors should also note that growth is being funded with a mix of debt and equity, while impairment charges and leverage remain important watch items. The key question going forward is whether cash flow growth can keep pace with the expanding asset base and dividend obligations.

06/17/26 08:41 AM ETAI Generated. May Contain Errors.

Essential Properties Realty Trust Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Essential Properties Realty Trust's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Essential Properties Realty Trust's net income appears to be on an upward trend, with a most recent value of $253.73 million in 2025, rising from $6.30 million in 2017. The previous period was $203.64 million in 2024. See where experts think Essential Properties Realty Trust is headed by visiting Essential Properties Realty Trust's forecast page.

Over the last 8 years, Essential Properties Realty Trust's total revenue changed from $31.92 million in 2017 to $455.67 million in 2025, a change of 1,327.4%.

Essential Properties Realty Trust's total liabilities were at $2.66 billion at the end of 2025, a 19.2% increase from 2024, and a 249.0% increase since 2017.

In the past 8 years, Essential Properties Realty Trust's cash and equivalents has ranged from $4.24 million in 2018 to $62.35 million in 2022, and is currently $60.18 million as of their latest financial filing in 2025.


Related Companies

Financial statements for NYSE:EPRT last updated on 4/23/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Is SpaceX really worth 1.78 Trillion?
With SpaceX approaching a near-$2 trillion valuation, most investors are focused on the IPO itself - but analy...
InvestPub | Sponsoredtc pixel
Trump Takes Emergency Action - Plus Elon Musk's New Venture
Elon Musk has quietly launched a new venture - one that has nothing to do with rockets, EVs, or Neuralink. Tru...
Altimetry | Sponsoredtc pixel
CODE RED: AI Meltdown Imminent?
After correctly predicting the 2008 and 2020 stock market meltdowns, I believe this AI company is about to tri...
Paradigm Press | Sponsoredtc pixel
The roadshow starts Monday. This stock isn't ready.
The SpaceX roadshow kicks off June 8. Goldman Sachs, the lead underwriter, will present the full S-1 to the wo...
Behind the Markets | Sponsoredtc pixel
SpaceX is chump change compared to Elon’s $20T ‘iPhone’
Early Apple investors saw peak gains as high as 7,537% after the iPhone launched. Now, multiple insider source...
StocksToTrade | Sponsoredtc pixel
Trump just signed it
A recent policy development is drawing attention from income-focused investors. According to one analyst, c...
Investors Alley | Sponsoredtc pixel
This is the worst news for stocks in 50 years
Goldman Sachs and Morgan Stanley are issuing a rare warning: what's ahead for U.S. stocks could be the worst e...
TradeSmith | Sponsoredtc pixel
Porter flew 3,300 miles to investigate this system
Porter Stansberry flew the Porter and Co. team 3,300 miles to Dublin to investigate a 17-year investing experi...
Porter & Company | Sponsoredtc pixel