View on SEC.govEssential Properties Announces Second Quarter 2026 Results
- Second Quarter Net Income per Share of $0.34 and AFFO per Share of $0.50 -
- Closed Investments of $332.4 million at a 7.8% Weighted Average Cash Cap Rate -
- Increases 2026 AFFO Guidance to $2.01 to $2.05 per Share -
- Increases 2026 Investment Guidance to $1.2 billion to $1.5 billion -
July 22, 2026
PRINCETON, N.J.--(BUSINESS WIRE)--Essential Properties Realty Trust, Inc. (NYSE: EPRT; “Essential Properties” or the “Company”) today announced operating results for the three and six months ended June 30, 2026.
Second Quarter 2026 Financial and Operating Highlights:
| •Investments (103 properties) | $ Invested | $332.4 million |
|---|---|---|
| Operating Results (compared to Second Quarter 2025): | ||
| Weighted Avg Cash Cap Rate | 7.8% | |
| •Dispositions (17 properties) | Net Proceeds | $54.3 million |
| Weighted Avg Cash Cap Rate | 7.3% | |
| •Net Income per Share | Increased by 6% | $0.34 |
| •Funds from Operations (“FFO”) per Share (1) | Increased by 6% | $0.53 |
| •Core Funds from Operations (“Core FFO”) per Share (1) | Increased by 6% | $0.53 |
| •Adjusted Funds from Operations (“AFFO”) per Share (1) | Increased by 9% | $0.50 |
| Debt, Equity & Leverage: | ||
| •Public Debt Issuance (June 4, 2026) | 10 years; 5.38% coupon | $400.0 million |
| •Equity Raised (Gross) - ATM Program (2) | $30.70/share | $36.6 million |
| •Equity Raised (Gross) - Common OP Units | $30.39/unit | $36.6 million |
| •Pro Forma Net Debt to Annualized Adjusted EBITDAre (1) | As of Quarter End | 3.5x |
Full Year 2026 Financial and Operating Highlights:
| •Investments (229 properties) | $ Invested | $721.1 million |
|---|---|---|
| Operating Results (compared to YTD Second Quarter 2025): | ||
| Weighted Avg Cash Cap Rate | 7.7% | |
| •Dispositions (23 properties) | Net Proceeds | $64.4 million |
| Weighted Avg Cash Cap Rate | 7.2% | |
| •Net Income per share | Increased by 2% | $0.62 |
| •FFO per share (1) | Increased by 9% | $1.07 |
| •Core FFO per share (1) | Increased by 9% | $1.07 |
| •AFFO per share (1) | Increased by 10% | $1.00 |
| Debt, Equity & Leverage: | ||
| •Public Debt Issuance (June 4, 2026) | 10 years; 5.38% coupon | $400.0 million |
| •Equity Raised (Gross) - Follow-On Offering & ATM Program (2) | $32.06/share | $455.8 million |
1.See page 8 for reconciliations of non-GAAP financial measures to corresponding GAAP metrics.
2.All shares were sold on a forward basis and a total of 18,887,181 shares remain unsettled for estimated net proceeds of $574.7 million.
CEO Comments
Commenting on the second quarter 2026 results, the Company's Chief Executive Officer, Pete Mavoides, said, “The second quarter was highlighted by strong execution across our investment activity, reflecting the strength of our sourcing platform and deep operator relationships across the middle market industries in which we invest. With continued strong portfolio performance and our debt and equity capital needs largely addressed for the remainder of the year and well into 2027, we are able to increase our AFFO per share guidance for the year.”
Portfolio Highlights
The Company’s investment portfolio as of June 30, 2026 is summarized as follows:
| Weighted average lease term (WALT) | 14.3 years |
|---|---|
| June 30, 2026 | |
| Number of properties | 2,493 |
| Weighted average rent coverage ratio | 3.5x |
| Top 10 tenant concentration (% of cash ABR) | 15.2% |
| Top 20 tenant concentration (% of cash ABR) | 25.4% |
| Weighted average occupancy (9 vacant properties) | 99.6% |
| Total square feet of rentable space | 28.5 million |
| Service-oriented or experience-based (% of cash ABR) | 91.6% |
| Properties subject to master lease (% of cash ABR) | 64.6% |
Portfolio Update
Investments
During the three months ended June 30, 2026, the Company's $332.4 million of investment activity had a weighted average closing date of June 11, 2026. Additional details about the Company’s investment activity during the three and six months ended June 30, 2026 are summarized as follows:
| Investment volume | $332.4 million | $721.1 million |
|---|---|---|
| Quarter Ended June 30, 2026 | Year to Date June 30, 2026 | |
| Investments: | ||
| Number of transactions | 36 | 58 |
| Property count | 103 | 229 |
| Weighted average cash / GAAP cap rate | 7.8%/9.1% | 7.7%/8.9% |
| Weighted average lease escalation | 1.9% | 1.9% |
| % Subject to master lease | 50% | 49% |
| % Sale-leaseback transactions | 84% | 92% |
| % Existing relationship | 72% | 64% |
| % Required financial reporting (tenant/guarantor) | 100% | 100% |
| WALT | 16.0 years | 16.9 years |
Dispositions
The Company’s disposition activity during the three and six months ended June 30, 2026 is summarized as follows:
| Net proceeds | $54.3 million | $64.4 million |
|---|---|---|
| Quarter Ended June 30, 2026 | Year to Date June 30, 2026 | |
| Dispositions: | ||
| Number of properties sold | 17 | 23 |
| Net gain / (loss) | $4.7 million | $10.0 million |
| Weighted average cash cap rate (excluding vacant properties and sales subject to a tenant purchase option) | 7.3% | 7.2% |
Loan Repayments
Loan repayments received by the Company during the three and six months ended June 30, 2026 are summarized as follows:
| Proceeds—Principal | $27.9 million | $34.1 million |
|---|---|---|
| Quarter Ended June 30, 2026 | Year to Date June 30, 2026 | |
| Loan Repayments: | ||
| Number of properties | 10 | 13 |
| Weighted average interest rate | 9.3% | 9.3% |
Leverage and Liquidity
The Company's leverage and liquidity as of June 30, 2026 are summarized in the following table.
| Net debt to Annualized Adjusted EBITDAre | 4.5x | 3.5x |
|---|---|---|
| June 30, 2026 | Pro Forma (1) June 30, 2026 | |
| Leverage: | ||
| Liquidity: | ||
| Cash and cash equivalents and restricted cash | $134.2 million | $708.9 million |
| Unused revolving credit facility capacity | $1.0 billion | $1.0 billion |
| Forward equity sales - unsettled | $574.7 million | — |
| Total available liquidity | $1.7 billion | $1.7 billion |
| ATM Program: | ||
| October 2024 ATM Program initial availability | $750.0 million | |
| Aggregate gross sales under the October 2024 ATM Program | $455.9 million | |
| Availability remaining under the October 2024 ATM Program | $294.1 million |
1.Pro forma adjustments have been made to reflect 18,887,181 unsettled shares sold on a forward basis as if they had been physically settled for cash on June 30, 2026.
Equity Activity
The Company's equity activity during the three months ended June 30, 2026 is summarized in the following table.
| Shares Settled - Current Quarter | — | — | — |
|---|---|---|---|
| Shares | Price (Net) (1) | Net Proceeds (000s) | |
| Forward Shares Unsettled - March 31, 2026 | 17,695,008 | $30.44 | $538,686 |
| Shares Sold - Current Quarter | 1,192,173 | 30.24 | 36,051 |
| Forward Shares Unsettled - June 30, 2026 | 18,887,181 | $30.43 | $574,737 |
1.Prices are inclusive of forward price adjustments as of June 30, 2026.
Guidance
2026 Guidance
The Company is increasing its previously issued 2026 AFFO per share estimate from $2.00 to $2.05 to a new range of $2.01 to $2.05. The Company is also increasing its guidance range for 2026 investment volume from $1.1 billion to $1.5 billion to an updated range of $1.2 billion to $1.5 billion, and is reiterating its prior guidance range for 2026 Cash G&A of $30.0 million to $34.0 million.
Note: The Company does not provide guidance for the most comparable GAAP financial measures, net income and general and administrative expense, or a reconciliation of the forward-looking non-GAAP financial measures of AFFO to net income computed in accordance with GAAP and Cash G&A expense to general and administrative expense computed in accordance with GAAP, because it is unable to reasonably predict, without unreasonable efforts, certain items that would be contained in the GAAP measures, including items that are not indicative of the Company's ongoing operations, such as, without limitation, potential impairments of real estate assets, net gain/loss on dispositions of real estate assets, changes in allowance for credit losses and non-cash compensation expense. These items are uncertain, depend on various factors, and could have a material impact on the Company's GAAP results for the guidance period.
Dividend Information
As previously announced, on May 29, 2026, Essential Properties' board of directors declared a cash dividend of $0.32 per share of common stock for the quarter ended June 30, 2026. The second quarter 2026 dividend represents an annualized dividend of $1.28 per share of common stock. The dividend was paid on July 14, 2026 to stockholders of record as of the close of business on June 30, 2026.
Conference Call Information
In conjunction with the release of Essential Properties’ operating results, the Company will host a conference call on Thursday, July 23, 2026 at 10:00 a.m. ET to discuss the results. To access the conference, dial 800-579-2543 (International: 785-424-1789) and use the conference ID: EPRT. A live webcast will also be available in listen-only mode by clicking on the webcast link in the Investor Relations section at www.essentialproperties.com.
A telephone replay of the conference call can also be accessed by calling 844-512-2921 (International: 412-317-6671) and entering the access code: 11162070. The telephone replay will be available through August 6, 2026.
A replay of the conference call webcast will be available on our website approximately three hours after the conclusion of the live broadcast. The webcast replay will be available for 90 days. No access code is required for this replay.
Supplemental Materials
The Company’s Investor Presentation and Supplemental Information—Second Quarter 2026 is available on Essential Properties’ website at investors.essentialproperties.com.
About Essential Properties Realty Trust, Inc.
Essential Properties Realty Trust, Inc. is an internally managed REIT that acquires, owns and manages primarily single- tenant properties that are net leased on a long-term basis to companies operating service-oriented or experience-based businesses. As of June 30, 2026, the Company’s portfolio consisted of 2,493 freestanding net lease properties with a weighted average lease term of 14.3 years and a weighted average rent coverage ratio of 3.5x. In addition, as of June 30, 2026, the Company’s portfolio was 99.6% leased to tenants operating 715 different concepts across 48 states.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws. When used in this press release, the words “estimate,” “anticipate,” “expect,” “believe,” “intend,” “may,” “will,” “should,” “seek,” “approximately” or “plan,” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters, are intended to identify forward-looking statements. You can also identify forward-looking statements by discussions of strategy, plans or intentions of management. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise and the Company may not be able to realize them. The Company does not guarantee that the transactions and events described will happen as described (or that they will happen at all). You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this press release. While forward-looking statements reflect the Company’s good faith beliefs, they are not guarantees of future performance. The Company undertakes no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date of this press release or to reflect the occurrence of unanticipated events, except as required by law. In light of these risks and uncertainties, the forward-looking events discussed in this press release might not occur as described, or at all.
Additional information concerning factors that could cause actual results to differ materially from these forward-looking statements is contained in the company’s Securities and Exchange Commission (the “Commission”) filings, including, but not limited to, the Company’s most recent Annual Report on Form 10-K. Copies of each filing may be obtained from the Company or the Commission. Such forward-looking statements should be regarded solely as reflections of the Company’s current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release.
The results reported in this press release are preliminary and not final. There can be no assurance that these results will not vary from the final results reported in the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2026 that it will file with the Commission.
Essential Properties Realty Trust, Inc.
| Metric | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | $117.13M | $119.71M | $129.35M | $137.06M | $144.93M | $149.87M | $158.8M | $161.89M |
| Revenue Interest Income On Loans and Direct Financing Le A7c787 | $6.48M | $7.33M | $7.53M | $7.57M | $8.13M | $8.4M | $8.63M | $9.81M |
| Other Lease Income | $110.51M | $112.36M | $121.79M | $129.11M | $136.54M | $140.09M | $149.39M | $151.11M |
| General and Administrative | $8.62M | $8.47M | $11.54M | $10.67M | $10.21M | $8.44M | $12.33M | $10.91M |
| Depreciation and Amortization | $30.88M | $32.83M | $34.99M | $38.59M | $38.98M | $41.04M | $43.19M | $46.13M |
| Impairment Charges | $5.7M | $2.59M | $5.88M | $612K | $1.44M | $4.06M | $16.83M | $1.37M |
| Provision for Credit Losses | $246K | $0 | $44K | -$44K | $83K | $25K | $622K | $2.64M |
| Total Costs and Expenses | $46.98M | $45.18M | $54.72M | $51.33M | $52.56M | $55.54M | $74.46M | $62.12M |
| Other Gains Losses On Sales of Investment Real Estate | -$243K | $4.58M | $4.98M | $2.08M | $1.36M | $4.43M | $5.31M | $4.65M |
| Operating Income | $69.91M | $79.11M | $79.62M | $87.81M | $93.74M | $98.75M | $89.65M | $104.42M |
| Interest Expense | $21.63M | $23.96M | $23.79M | $25M | $28.35M | $30.94M | $29.95M | $30.27M |
| Interest Income | $1.17M | $559K | $614K | $711K | $582K | $630K | $410K | $580K |
| Other Income Expense Net | $143K | $18K | $37K | $381K | $261K | $1.38M | $779K | $970K |
| Income Before Tax | $49.45M | $55.71M | $56.44M | $63.53M | $65.97M | $68.44M | $60.11M | $75.12M |
| Income Tax Expense | $159K | $158K | $158K | $156K | $170K | $159K | $160K | $635K |
| Net Income | $49.14M | $55.38M | $56.11M | $63.21M | $65.62M | $68.07M | $59.79M | $74.29M |
| Weighted Shares Basic | 175.3M | 173.9M | 188.5M | 197.6M | 198.1M | 196.1M | 210.2M | 216.3M |
| Eps Basic | $0.28 | $0.31 | $0.30 | $0.32 | $0.33 | $0.34 | $0.28 | $0.34 |
| Weighted Shares Diluted | 179.6M | 177.1M | 191M | 199.6M | 199.9M | 198.1M | 212.1M | 217.9M |
| Eps Diluted | $0.27 | $0.31 | $0.29 | $0.32 | $0.33 | $0.34 | $0.28 | $0.34 |
1.Includes contingent rent (based on a percentage of the tenant's gross sales at the leased property) of $276, $236, $370 and $442 for the three and six months ended June 30, 2026 and 2025, respectively.
2.Includes reimbursable income or reimbursable expenses from the Company’s tenants of $502, $954, $1,305 and $2,483 for the three and six months ended June 30, 2026 and 2025, respectively.
| Metric | Q1 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
|---|---|---|---|---|---|---|---|---|---|
| Cash and Equivalents | — | $32.66M | $40.71M | $47M | $20.78M | $23.84M | $60.18M | $15.18M | $126.17M |
| Restricted Cash | — | $6.06M | $4.27M | $0 | $292K | $0 | $10.18M | $993K | $8.06M |
| Ppe Land | — | $1.8B | $1.87B | $1.95B | $2.03B | $2.13B | $2.2B | $2.3B | $2.4B |
| Ppe Buildings | — | $3.3B | $3.54B | $3.8B | $4B | $4.24B | $4.39B | $4.56B | $4.72B |
| Ppe Construction In Progress | — | $200.73M | $153.79M | $88.3M | $80.28M | $42.91M | $49.88M | $57.2M | $39.08M |
| Non Current Assets Finite Lived Intangible Assets Gross E3a633 | — | $94.89M | $94.05M | $98.19M | $100.05M | $101.24M | $99.22M | $113.72M | $116.42M |
| Non Current Assets Real Estate Investments At Cost | — | $5.42B | $5.67B | $5.95B | $6.22B | $6.53B | $6.76B | $7.06B | $7.3B |
| Non Current Assets Real Estate Investment Property Accum Caabd0 | — | $450.45M | $476.83M | $510.19M | $541.39M | $577.37M | $612.67M | $653.97M | $688.35M |
| Non Current Assets Real Estate Investments Net | — | $4.97B | $5.19B | $5.44B | $5.68B | $5.95B | $6.15B | $6.41B | $6.62B |
| Non Current Assets Net Investments In Real Estate Relate 63c8a3 | — | $5.31B | $5.55B | $5.8B | $6.05B | $6.36B | $6.55B | $6.87B | $7.08B |
| Assets Held for Sale | — | $6.88M | $10.02M | $3.45M | $0 | $1.36M | $2.64M | $18.22M | $3.92M |
| Non Current Assets Straight Line Rent Receivable Net | — | $137.73M | $143.44M | $153.99M | $165.49M | $179.71M | $191.01M | $211.51M | $225.83M |
| Fin Derivative Assets | — | $17.82M | $27.71M | $17.74M | $13.38M | $10.6M | $7.86M | $7.16M | $7.54M |
| Prepaid and Other Current Assets | — | $29.42M | $29.95M | $39.31M | $38.43M | $38.81M | $39.47M | $46.38M | $45.97M |
| Total Assets | — | $5.53B | $5.8B | $6.06B | $6.29B | $6.61B | $6.86B | $7.15B | $7.49B |
| Non Current Liabilities Unsecured Debt | — | $1.72B | $1.72B | $1.72B | $1.72B | $1.72B | $1.73B | $1.73B | $1.73B |
| Reit Unsecured Notes | — | $396.26M | $396.4M | $396.54M | $396.68M | $786.31M | $786.71M | $787.11M | $1.18B |
| Other Finite Lived Intangible Liabilities Net 04708f | — | $10.89M | $10.7M | $10.4M | $10.84M | $10.9M | $10.77M | $13.83M | $14.2M |
| Other Finite Lived Intangible Liabilities Held for Sale Net | $76K | — | — | — | — | — | $0 | — | $76K |
| Dividends Payable | — | $51.12M | $55.61M | $58.66M | $59.84M | $59.84M | $65.39M | $67.58M | $70.15M |
| Current Liabilities Derivative Instruments and Hedges Li E8adb4 | — | $40.4M | $7.59M | $20.1M | $28.28M | $28.47M | $26.23M | $17.07M | $6.78M |
| Accrued Expenses | — | $31.57M | $35.15M | $25.89M | $32.89M | $35.97M | $41.03M | $44.5M | $44.09M |
| Total Liabilities | — | $2.33B | $2.23B | $2.23B | $2.45B | $2.77B | $2.66B | $2.76B | $3.04B |
| Common Stock | — | $1.75M | $1.88M | $1.97M | $1.98M | $1.98M | $2.1M | $2.16M | $2.16M |
| Equity Common Stock Value | — | $1.75M | $1.88M | $1.97M | $1.98M | $1.98M | $2.1M | $2.16M | $2.16M |
| Additional Paid In Capital | — | $3.33B | $3.66B | $3.94B | $3.96B | $3.97B | $4.33B | $4.52B | $4.53B |
| Retained Earnings | — | -$113.23M | -$113.3M | -$121.86M | -$118.2M | -$112.22M | -$109.26M | -$124.77M | -$119.78M |
| Aoci | — | -$25.83M | $16.89M | -$5.41M | -$17.79M | -$20.63M | -$20.98M | -$12.43M | -$1.67M |
| Total Stockholders Equity | — | $3.19B | $3.56B | $3.81B | $3.83B | $3.84B | $4.2B | $4.39B | $4.41B |
| Noncontrolling Interests | — | $8.31M | $8.45M | $8.27M | $8.1M | $7.98M | $7.9M | $7.63M | $43.56M |
| Total Liabilities and Equity | — | $5.53B | $5.8B | $6.06B | $6.29B | $6.61B | $6.86B | $7.15B | $7.49B |
Reconciliation of Non-GAAP Financial Measures
| Three months ended June 30, | Six months ended June 30, | |||
|---|---|---|---|---|
| (unaudited, in thousands except per share data) | 2026 | 2025 | 2026 | 2025 |
| Net income | $74,481 | $63,370 | $134,433 | $119,651 |
| Depreciation and amortization of real estate | 45,755 | 38,549 | 88,884 | 73,499 |
| Provision for impairment of real estate | 1,365 | 612 | 18,195 | 6,495 |
| Gain on dispositions of real estate, net | (4,654) | (2,076) | (9,966) | (7,060) |
| Funds from Operations | 116,947 | 100,455 | 231,546 | 192,585 |
| Non-core (income) expense, net (1) | (266) | — | (218) | — |
| Core Funds from Operations | 116,681 | 100,455 | 231,328 | 192,585 |
| Adjustments: | ||||
| Straight-line rental revenue, net | (15,133) | (12,105) | (30,498) | (23,078) |
| Non-cash interest | 1,452 | 1,357 | 2,894 | 2,635 |
| Non-cash compensation expense | 3,461 | 3,496 | 7,626 | 7,464 |
| Other amortization expense | 946 | 268 | 1,233 | 520 |
| Change in provision for credit losses | 2,635 | (44) | 3,257 | — |
| Other non-cash adjustments | 625 | 505 | 1,194 | 733 |
| Capitalized interest expense | (550) | (911) | (1,111) | (2,137) |
| Adjusted Funds from Operations | $110,117 | $93,021 | $215,923 | $178,722 |
| Net income per share: (2) | ||||
| Basic | $0.34 | $0.32 | $0.63 | $0.62 |
| Diluted | $0.34 | $0.32 | $0.62 | $0.61 |
| FFO per share: (2) | ||||
| Basic | $0.54 | $0.51 | $1.08 | $0.99 |
| Diluted | $0.53 | $0.50 | $1.07 | $0.98 |
| Core FFO per share: (2) | ||||
| Basic | $0.54 | $0.51 | $1.08 | $0.99 |
| Diluted | $0.53 | $0.50 | $1.07 | $0.98 |
| AFFO per share: (2) | ||||
| Basic | $0.51 | $0.47 | $1.01 | $0.92 |
| Diluted | $0.50 | $0.46 | $1.00 | $0.91 |
1.Includes net insurance recovery income during the three months ended June 30, 2026 and non-core technology expenses during the three and six months ended June 30, 2026.
2.Calculations exclude $377, $229, $739 and $455 from the numerator for the three and six months ended June 30, 2026 and 2025, respectively, related to dividend equivalents and distributions paid on unvested restricted stock units and LTIP units.
| Three months ended June 30, | Six months ended June 30, | |||
|---|---|---|---|---|
| (unaudited, in thousands) | 2026 | 2025 | 2026 | 2025 |
| General and administrative expense | $10,913 | $10,670 | $23,240 | $22,213 |
| Non-core general and administrative expense (1) | (121) | — | (169) | — |
| Non-cash compensation expense | (3,461) | (3,496) | (7,626) | (7,464) |
| Straight-line rent expense, net | (151) | 10 | (250) | 21 |
| Cash G&A | $7,180 | $7,184 | $15,195 | $14,770 |
1.Includes non-core technology expenses during the three and six months ended June 30, 2026.
Reconciliation of Non-GAAP Financial Measures
1.Adjustment is made to reflect EBITDAre, NOI and Cash NOI as if all re-leasing activity, investments in and dispositions of real estate and loan repayments completed during the three months ended June 30, 2026 had occurred on April 1, 2026.
2.Adjustment is made to i) exclude non-core adjustments made in computing Core FFO, if any, ii) exclude changes in the Company's provision for credit losses and iii) eliminate the impact of seasonal fluctuation in certain non-cash compensation expense recorded in the period.
3.Adjustment excludes lease termination or loan prepayment fees and contingent rent (based on a percentage of the tenant's gross sales at the leased property) where payment is subject to exceeding a sales threshold specified in the lease, if any.
Reconciliation of Non-GAAP Financial Measures
1.Rates presented for the Company's term loans are fixed at the stated rates after giving effect to its interest rate swaps plus applicable margin of 85bps.
2.Weighted average maturity calculation is made after giving effect to extension options exercisable at the Company's election.
3.The Company's revolving credit facility provides a maximum aggregate initial original principal amount of up to $1.0 billion and includes an accordion feature to increase, subject to certain conditions, the maximum availability of the facility by up to $1.0 billion. Borrowings bear interest at Term SOFR plus applicable margin of 77.5bps.
4.Includes 216,271,958 shares of common stock outstanding and 1,776,161 OP Units and vested LTIP Units held by non-controlling interests.
5.Pro forma adjustments have been made to reflect the unsettled portion of shares sold on a forward basis as if they had been physically settled for cash on June 30, 2026.
Investor/Media:
Sheryl Kaul
Director, Financial Planning & Data Analytics
609-436-0619
investors@essentialproperties.com
Source: Essential Properties Realty Trust, Inc.
Non-GAAP Financial Measures and Certain Definitions The Company’s reported results are presented in accordance with GAAP. The Company also discloses the following non-GAAP financial measures: FFO, Core FFO, AFFO, earnings before interest, taxes, depreciation and amortization (“EBITDA”), EBITDA further adjusted to exclude gains (or losses) on sales of depreciable property and real estate impairment losses (“EBITDAre”), net debt, net operating income (“NOI”), cash NOI (“Cash NOI”), adjusted EBITDAre, adjusted NOI, adjusted Cash NOI and cash general and administrative expense (“Cash G&A”). The Company believes these non-GAAP financial measures are industry measures used by analysts and investors to compare the operating performance of REITs.
FFO, Core FFO and AFFO
The Company computes FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as GAAP net income or loss adjusted to exclude extraordinary items (as defined by GAAP), net gain or loss from sales of depreciable real estate assets, impairment write-downs associated with depreciable real estate assets and real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), including the pro rata share of such adjustments of unconsolidated subsidiaries. FFO is used by management, and may be useful to investors and analysts, to facilitate meaningful comparisons of operating performance between periods and among the Company’s peers primarily because it excludes the effect of real estate depreciation and amortization and net gains and losses on sales (which are dependent on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions).
The Company computes Core FFO by adjusting FFO, as defined by NAREIT, to exclude certain GAAP income and expense amounts that it believes are infrequent and unusual in nature and/or not related to its core real estate operations. Exclusion of these items from similar FFO-type metrics is common within the equity REIT industry, and management believes that presentation of Core FFO provides investors with a metric to assist in their evaluation of our operating performance across multiple periods and in comparison to the operating performance of our peers, because it removes the effect of unusual items that are not expected to impact our operating performance on an ongoing basis. Core FFO is used by management in evaluating the performance of our core business operations. Items included in calculating FFO that may be excluded in calculating Core FFO include certain transaction related gains, losses, income or expenses or other non-core amounts as they occur.
To derive AFFO, the Company modifies its computation of Core FFO to include other adjustments to GAAP net income related to certain items that it believes are not indicative of the Company’s operating performance, including straight-line rental revenue, non-cash interest, non-cash compensation expense, other amortization expense, the change in our provision for credit losses, other non-cash adjustments and capitalized interest expense. Such items may cause short-term fluctuations in net income but have no impact on operating cash flows or long-term operating performance. The Company believes that AFFO is an additional useful supplemental measure for investors to consider when assessing the Company’s operating performance without the distortions created by non-cash items and certain other revenues and expenses.
FFO, Core FFO and AFFO do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they are not necessarily indicative of cash available to fund cash requirements; accordingly, they should not be considered alternatives to net income as a performance measure or cash flows from operations as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, our computation of FFO, Core FFO and AFFO may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
EBITDA and EBITDAre
The Company computes EBITDA as earnings before interest, income taxes and depreciation and amortization. In 2017, NAREIT issued a white paper recommending that companies that report EBITDA also report EBITDAre. The Company computes EBITDAre in accordance with the definition adopted by NAREIT. NAREIT defines EBITDAre as EBITDA (as defined above) excluding gains (or losses) from the sales of depreciable property and real estate impairment losses. The Company presents EBITDA and EBITDAre as they are measures commonly used in its industry and the Company believes that these measures are useful to investors and analysts because they provide supplemental information concerning its operating performance, exclusive of certain non-cash items and other costs. The Company uses EBITDA and EBITDAre as measures of its operating performance and not as measures of liquidity.
EBITDA and EBITDAre do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they are not necessarily indicative of cash available to fund cash requirements; accordingly, they should not be considered alternatives to net income as a performance measure or cash flows from operations as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, the Company’s computation of EBITDA and EBITDAre may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
Net Debt
The Company calculates its net debt as its gross debt (defined as total debt plus net deferred financing costs on its secured borrowings) less cash and cash equivalents and restricted cash available for future investment. The Company believes excluding cash and cash equivalents and restricted cash available for future investment from gross debt, all of which could be used to repay debt, provides an estimate of the net contractual amount of borrowed capital to be repaid, which it believes is a beneficial disclosure to investors and analysts.
NOI and Cash NOI
The Company computes NOI as total revenues less property expenses. NOI excludes all other items of expense and income included in the financial statements in calculating net income or loss. Cash NOI further excludes non-cash items included in total revenues and property expenses, such as straight-line rental revenue and other amortization and non-cash adjustments. The Company believes NOI and Cash NOI provide useful information because they reflect only those revenue and expense items that are incurred at the property level and present such items on an unlevered basis.
NOI and Cash NOI are not measures of financial performance under GAAP. You should not consider the Company’s NOI and Cash NOI as alternatives to net income or cash flows from operating activities determined in accordance with GAAP. Additionally, the Company’s computation of NOI and Cash NOI may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
Adjusted EBITDAre / Adjusted NOI / Adjusted Cash NOI The Company further adjusts EBITDAre, NOI and Cash NOI i) based on an estimate calculated as if all investment and disposition activity that took place during the quarter had occurred on the first day of the quarter, ii) to exclude certain GAAP income and expense amounts that the Company believes are infrequent and unusual in nature and iii) to eliminate the impact of lease termination or loan prepayment fees and contingent rental revenue from its tenants which is subject to sales thresholds specified in the lease. The Company then annualizes these estimates for the current quarter by multiplying them by four, which it believes provides a meaningful estimate of the Company’s current run rate for all investments as of the end of the current quarter. You should not unduly rely on these measures, as they are based on assumptions and estimates that may prove to be inaccurate. The Company’s actual reported EBITDAre, NOI and Cash NOI for future periods may be significantly less than these estimates of current run rates.
Cash G&A
The Company computes Cash G&A as general and administrative expense, as determined in accordance with GAAP, less non-core general and administrative expense, non-cash compensation expense and straight-line rent expense on leases where it is the lessee. The Company excludes non-core general and administrative expense, non-cash compensation expense and straight-line rent expense because they may cause short-term fluctuations in general and administrative expense but have no impact on operating cash flows or long-term operating performance. The Company believes that Cash G&A is a useful supplemental measure for investors to consider when assessing its operating performance without the distortion created by non-cash and non-core items.
Cash G&A is not a measure of financial performance under GAAP. You should not consider the Company's Cash G&A as an alternative to general and administrative expense determined in accordance with GAAP. Additionally, the Company's computation of Cash G&A may differ from the methodology for calculating this metric used by other equity REITs, and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
Cash ABR
Cash ABR means annualized contractually specified cash base rent in effect as of the end of the current quarter for all of the Company’s leases (including those accounted for as direct financing leases) commenced as of that date and annualized cash interest on its mortgage loans receivable as of that date.
Cash Cap Rate
Cash Cap Rate means expected annual contractually specified cash rent and interest at the time of investment or disposition divided by the gross investment or sale price, as applicable, for the property, including transaction costs.
GAAP Cap Rate
GAAP Cap Rate means expected annual rental and interest income computed in accordance with GAAP at the time of investments divided by the gross investment in the property, including transactions costs.
Rent Coverage Ratio
Rent coverage ratio means the ratio of tenant-reported or, when unavailable, management’s estimate based on tenant-reported financial information, annual EBITDA and cash rent attributable to the leased property (or properties, in the case of a master lease) to the annualized base rental obligation as of a specified date.
Weighted Average Annual Escalation
Weighted average annual escalation rate means the entire portfolio reflects as if all escalations occur annually. For leases in which rent escalates by the greater of a stated fixed percentage or CPI, we have assumed an escalation equal to the stated fixed percentage in the lease. As any future increase in CPI is unknowable at this time, we have not included an increase in the rent pursuant to these leases in the weighted average annual escalation rate presented.
