INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...

Page created by Sidney Burke
 
CONTINUE READING
INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...
INVESTING IN LIFE’S
  ENDURING EXPERIENCES

  INVESTOR PRESENTATION – JUNE 2017

AMC THEATRE – COLUMBIA, MD            BASIS INDEPENDENT SCHOOL – BROOKLYN, NY   TOPGOLF – PHOENIX, AZ

  DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED
INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...
DISCLAIMER

Statements made in this presentation may constitute "forward-looking statements" within the
meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended. Such forward-looking statements relate to, without limitation,
the Company’s future economic performance, plans and objectives for future operations and
projections of revenue and other financial items. Forward-looking statements can be identified by
the use of words such as "may," "will," "plan," "should," "expect,” "anticipate," "estimate," "continue"
or comparable terminology. Forward-looking statements are inherently subject to risks and
uncertainties, many of which the Company cannot predict with accuracy and some of which the
Company might not even anticipate. Although we believe that the expectations reflected in such
forward-looking statements are based upon reasonable assumptions at the time made, we can give
no assurance that such expectations will be achieved. Future events and actual results, financial and
otherwise, may differ materially from the results discussed in the forward-looking statements.
Readers are cautioned not to place undue reliance on these forward-looking statements and are
advised to consider the factors listed under the headings "Risk Factors" in the Company’s Annual
Report on Form 10-K, as may be supplemented or amended by the Company’s Quarterly Reports on
Form 10-Q and Current Reports on Form 8-K. The Company assumes no obligation to update and
supplement forward-looking statements that become untrue because of subsequent events, new
information or otherwise.

Definitions and reconciliations of the non-GAAP financial measures used in this presentation are
available in our investor supplemental dated March 31, 2017 available on our website at
www.eprkc.com.

2
INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...
COMPANY OVERVIEW
INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...
EPR PROPERTIES

 EPR IS A TRIPLE NET LEASE REIT, SPECIALIZING IN SELECT, NON-COMMODITY
            REAL ESTATE SEGMENTS THAT ARE HIGHLY ENDURING
 COMPANY SNAPSHOT*
  NYSE: EPR, FOUNDED: 1997                                          LONG-TERM OUTPERFORMANCE**
                                                                    LIFETIME TOTAL SHAREHOLDER RETURN
  $8.4B      TOTAL MARKET CAP

  $5.7B      EQUITY, $2.7B DEBT

  $6.2B+ TOTAL INVESTMENTS
  368 PROPERTIES, 43 STATES, DC & CANADA
*As of March 31, 2017, adjusted for CNL Transaction which closed subsequent to quarter end.
**Source: SNL, dates 11/18/1997 through 3/31/17

 PRIMARY INVESTMENTS SEGMENTS

      ENTERTAINMENT                                    RECREATION                             EDUCATION

 4
INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...
INVESTMENT THESIS AND CORE STRATEGIES

    INVESTMENT THESIS            CORE STRATEGIES

    DIFFERENTIATED INVESTMENTS         LONG TERM

    STRONG RELATIONSHIP-BASED
    GROWTH PIPELINE
                                       KNOWLEDGE DRIVEN

    WELL CAPITALIZED
    BALANCE SHEET
                                       FEWER CATEGORIES
                                       GREATER DEPTH
    UNDERLYING INVESTMENT
    SEGMENT STRENGTH

                                       TRIPLE NET STRUCTURE
    CONSISTENT COVERAGE

5
INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...
HUMAN CAPITAL

                   OUR ORGANIZATIONAL DESIGN REFLECTS
                          OUR SEGMENT FOCUS
    Builds centers of knowledge in each          Creates competitive advantage to
    of our primary segments                      identify key market trends

                            EXECUTIVE MANAGEMENT
                            CHIEF INVESTMENT
                            OFFICER

          ENTERTAINMENT                   RECREATION              EDUCATION
              GROUP                         GROUP                   GROUP

6
INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...
EXPERIENCE EVOLUTION

                               ARTS, ENTERTAINMENT AND RECREATION INDUSTRY
       MILLENNIALS                        CONTRIBUTION TO US GDP
                                                Total Industry Output (IN TRILLIONS)
                                $1.4            As a percent of Total US GDP Output                4.1%

        75.4M                   $1.2
                                                                                                   4.0%

                                                                                                   3.9%
        people aged 18-34                                                                          3.8%

                               $1.0                                                                3.7%

        LARGEST                                                                                    3.6%

        population segment     $0.8                                                                3.5%
                                         2010        2011        2012         2013   2014   2015
                               Source: US Bureau of Economic Analysis (BEA)
        they value
        EXPERIENCE             “We are on the threshold… of the
        over                    EXPERIENCE ECONOMY, a new economic
                                era in which businesses must orchestrate
        OWNERSHIP               memorable events for their customers.”
    Source: US Census Bureau                                  - The Experience Economy

7
INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...
PORTFOLIO
INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...
PORTFOLIO DETAIL 3/31/17

   PROPERTY TYPE                                    PROPERTIES                 NOI*      % of TOTALS         % LEASED
                                                                         (IN MILLIONS)

   MEGAPLEX THEATRES**                                          142           209.8               41.7%          100.0%
   ENTERTAINMENT RETAIL CENTERS (ERCS)                            8            42.7                8.5%           96.2%
   FAMILY ENTERTAINMENT CENTERS (FECS)                            8             9.2                1.8%          100.0%
   TOTAL ENTERTAINMENT                                          158           261.7              52.0%            99.3%

   GOLF ENTERTAINMENT COMPLEXES                                  25            49.5               9.8%           100.0%
   METROPOLITAN SKI AREAS                                         11            21.6              4.3%           100.0%
   ATTRACTIONS (WATERPARKS)                                       5            30.6                6.1%          100.0%
   OTHER RECREATION                                               5             4.0               0.8%           100.0%
   TOTAL RECREATION                                             46            105.7              21.0%          100.0%

   PUBLIC CHARTER SCHOOLS                                        67            76.2               15.2%           98.0%
   PRIVATE SCHOOLS                                               13            26.6                5.3%          100.0%
   EARLY CHILDHOOD EDUCATION                                     53            25.0                5.0%          100.0%
   TOTAL EDUCATION                                              133           127.8              25.5%            98.5%

   ADELAAR                                                         1             7.5               1.5%             N/A
   TOTAL OTHER                                                     1             7.5               1.5%             N/A

   TOTAL                                                       338          $502.7                100%            99.2%

* Represents
         annualized GAAP NOI – see supplemental for quarter ended March 31, 2017 for definitions and reconciliation of certain
Non-GAAP financial measures
**Excludes   8 theatres in ERC’s
  9
INVESTING IN LIFE'S ENDURING EXPERIENCES - INVESTOR PRESENTATION - JUNE 2017 - DATA IN THIS PRESENTATION IS AS OF 3/31/17 UNLESS OTHERWISE NOTED ...
CNL LIFESTYLE PROPERTIES TRANSACTION

                                 EPR acquired from CNL Properties (CNL) the Northstar
                                 California Ski Resort and attractions portfolio, and provided
     OVERVIEW                    debt financing to funds affiliated with Och-Ziff Real Estate
                                 (OZRE) for the remainder of CNL’s ski portfolio.

         TIMING                  Closed on April 6, 2017 following shareholder approval

                                 NORTHSTAR AND ATTRACTIONS PORTFOLIO
                                 EPR acquired Northstar and 15 attractions assets (waterparks
                                 and amusement parks) for $455.5M (9.35% cap rate)

                                 OZRE SKI PORTFOLIO
     OUTCOMES                    EPR provided approximately $251.0M of five year financing at
                                 8.5% for 14 ski and mountain lifestyle resorts acquired by OZRE
                                 for $374.5M

                                 FINANCING
                                 Over 90% of EPR’s $706.5M investment was financed with
                                 common shares.

     Unless otherwise indicated throughout document:
     A) Purchase price does not include pro-rations, transactions costs or closing adjustments
10   B) Amount of the OZRE note does not include any other future advances
     C) Attractions portfolio information excludes 5 FECs that account for less than 1% of transaction and were sold at closing
CNL LIFESTYLE PROPERTIES TRANSACTION

NORTHSTAR CALIFORNIA
• Leading regional destination mountain resort and
  retail village, with a proven operator, Vail Resorts
• 5-year average rent coverage of ~1.6x*
• Year round resort with extensive co-investments
                                                                               MOUNTAIN RESORT            RETAIL VILLAGE

ATTRACTIONS PORTFOLIO
• Geographically diverse portfolio of 15 market-
  leading waterparks and amusement parks
• Strong performance with underwritten 5-year
  average rent coverage of ~1.8x**
                                                                          PACIFIC PARK - SANTA MONICA   WET N WILD PHOENIX

OZRE SKI PORTFOLIO
• 14 market-leading ski & mountain resorts across 9
  states and B.C. Canada
• 1 conservatively structured note at 8.5% interest
  rate, 65% LTV, cross-collateralized and ~2.5x
  underwritten coverage***                                                     BRIGHTON - UTAH           OKEMO - VERMONT

       *Historical EBITDAR/Historical Cash Minimum Rent     Source: CNL Lifestyle Properties
  11   **EBITDAR / Pro Forma Cash Minimum Rents
       ***Property-Level Rent / Mortgage Interest Payment
CNL TRANSACTION IMPACT
                                                        *                                                                      **
                  TOTAL INVESTMENTS                                      PRO FORMA TOTAL INVESTMENTS

                                                                                             Education
                        Education Other                                                                Other
                                   3%                                                          22%
                          25%                                                                           3%

                            $5.5B+                                                            $6.2B+
                     Recreation                                                        Recreation
                        23%     Entertainment                                             32%     Entertainment
                                    49%                                                                43%

            RECREATION PORTFOLIO                                                     RECREATION PORTFOLIO
                    (as of 3/31/17)                                                (Pro forma after CNL Transaction)
Property                     # of               $ Invested                 Property                     # of         $ Invested
Types                        Properties         (in millions)              Types                        Properties   (in millions)

Topgolf                      25                 $568                       Topgolf                      25           $568
Ski Areas                    11                 $257                       Ski Areas                    26           $658
Attractions                  5                  $356                       Attractions                  20           $683
Other Recreation             5                  $50                        Other Recreation             5            $50

       *
       As of 3/31/17
12     **
           As of March 31, 2017, adjusted for CNL Transaction which closed subsequent to quarter end.
FOCUSED GROWTH

                                          TOTAL INVESTMENTS*
                                                     (IN MILLIONS)

      OTHER                                                                                                         $6,208
                                                                                                                      179
      RECREATION                                                                                          $5,501
                                                                                                 $5,307
      EDUCATION                                                                                    178
                                                                                                            179
                                                                                                                     1,937
                                                                                       $4,606
      ENTERTAINMENT                                                                               1,148
                                                                                                            1,231
                                                                                          203
                                                                            $4,040
                                                                 $3,562        207        944

                                $3,120                $3,211        212        696                          1,388    1,388
                                           $2,969                                                 1,303
                     $2,844                              267        550
          $2,717                   395
                                              335                              728
                                                                                         1,006
                                                         421
$2,271        342       382        318        337                   538
              280       312        230                   374
  234                                         286
                        174

                                                                                                  2,678    2,704     2,704
                                                                   2,262       2,411     2,453
                       1,976      2,177      2,011      2,148
 1,926      1,925

2007       2008       2009       2010        2011       2012       2013       2014       2015    2016     Q1 2017 Q1 2017
                                                                                                                    Pro
* Total Investments is a Non-GAAP financial measure. See investor supplemental for quarter                        Forma **
  ended March 31, 2017 or Form 10-K’s as applicable for reconciliation of certain Non-GAAP
  financial measures
** Pro Forma reflects the addition of $706.5M to Recreation as a result of the CNL Transaction
 13
PROPERTY MAP*

                            GEOGRAPHICALLY DIVERSE PORTFOLIO

     *As   of March 31, 2017, adjusted for CNL Transaction which closed subsequent to quarter end.

14
DISTINCTIVE COMBINATION OF LEASE CHARACTERISTICS

     CROSS DEFAULT/
                                    DURATION 11+ YEARS
     CREDIT SUPPORT

                       UNIQUE COMBINATION

     STRONG RENT
                                    ESCALATORS
     COVERAGE
                                    GENERALLY 2% OR 10%
     PARTICIPATING RENT/ INTEREST   EVERY FIVE YEARS

15
CONTINUING TREND OF REDUCED CONCENTRATION

                                         Top 5=
                                 70%      64%
                                            5%
                             60%
                                            7%
Percent of Total Revenue

                                                         5%                                                                Top 5=
                                 50%                     7%           5%            6%                                     46%
                                            9%                                                                8%
                                                                                                 6%                                  Premier Parks
                                                                      8%            8%                                      4%
                                                         9%
                             40%            9%                                                   8%           7%                     Peak Resorts
                                                                                                                            8%
                                                                       7%
                                                         9%                         9%                                               Topgolf
                                                                                                10%           9%            6%
                                 30%
                                                                      8%
                                                                                    7%                        4%
                                                                                                                                     Cinemark
                                                                                                 6%                         8%
                                 20%                                                                                                 Regal
                                           34%
                                                         29%
                                                                      25%                                                            Rave
                                                                                   23%          20%          23%
                                 10%                                                                                        20%
                                                                                                                                     Imagine

                                 0%                                                                                                  AMC
                                          FY2011       FY2012       FY2013       FY2014       FY2015       FY2016       Q1 2017
                                                                                                                       Post CNL
                                                                                                                                 *
                                                                                                                      Transaction
                           *As   of March 31, 2017, adjusted for CNL Transaction which closed subsequent to quarter end.
                      16
ENTERTAINMENT

UPDATES

 2017 BOX OFFICE REVENUE YTD UP 1% VS. LAST
 YEAR’S RECORD-BREAKING RESULTS*                             MEGAPLEX THEATRES

 THREE PRIMARY STRATEGIES – REDEVELOPMENT,
 BUILD-TO-SUIT AND ACQUISITION

 EPR PORTFOLIO
                                                        ENTERTAINMENT RETAIL CENTERS

           158                              $2.7B+
      PROPERTIES                             INVESTED
       IN SERVICE

           6    **
                                             22   ***

    PROPERTIES                              OPERATORS
UNDER DEVELOPMENT
*Source: Box Office Mojo through May 2017               FAMILY ENTERTAINMENT CENTERS
**Properties not yet in service
***Does not include operators at ERCs

  17
MEGAPLEX THEATRES

        LONG HISTORY OF STEADY GROWTH
                                                        150        MEGAPLEX
                                                                   THEATRES*

                                                          3        UNDER
                                                                   DEVELOPMENT**

                                                           *Includes theatres in ERCs
                                                           **Properties not yet in service

                   Source: BoxOfficeMojo

FUTURE LOOKS BRIGHT

                                           MILLENNIALS ACCOUNT FOR

                                           50%
MILLENNIALS JUST BECAME THE
LARGEST POPULATION SEGMENT
AND WILL CONTINUE TO GROW
                                           OF FREQUENT MOVIEGOERS
                                                                            Source: MPAA

18
MEGAPLEX THEATRES

                     TRANSFORMING THE CUSTOMER EXPERIENCE
            +40%               AVERAGE INCREASES IN TOTAL REVENUE*

         NEW LUXURY SEATING                                     NEW FOOD AND BEVERAGE CONCEPTS

               60% Seat
               Reduction

           Replaced with                                                                               Lo unges and
                                                            In-T hea tr e Dining      A lco ho l and
           Luxury Seating                                                          E xp anded Menus    Res taura n ts

Enhanced Customer Experience                                  NEW SOUND AND VISUAL ENHANCEMENTS

         Increased Attendance

     INCREASED REVENUE

19   *
     Renovated Theatres in EPR portfolio open a full year
ENTERTAINMENT RETAIL CENTERS             ( E R C s)

ONE STOP SHOPPING, DINING AND FUN                                8   ENTERTAINMENT
                                                                     RETAIL CENTERS

Theatre or live performance venue provides anchor

 20
FAMILY ENTERTAINMENT CENTERS                         ( F EC s)

ONE LOCATION.
A VARIETY OF ENTERTAINMENT OPTIONS.
                                                              8    FAMILY ENTERTAINMENT
                                                                   CENTERS

Upscale venues work well for corporate and consumer events.   3    UNDER
                                                                   DEVELOPMENT*

                                                                   *Properties not yet in service

21
RECREATION HIGHLIGHTS
     RECREATION

UPDATES                                                                                        GOLF ENTERTAINMENT COMPLEXES

 TOPGOLF MAINTAINED SUPERIOR PERFORMANCE

 SKI SEASON REVENUE AND VISITATION
 ANTICIPATED TO BE UP AT LEAST 15%*                                                                     SKI AREAS

 EPR PORTFOLIO**

           76                                 $1.9B+                                                   ATTRACTIONS
       PROPERTIES                               INVESTED
        IN SERVICE

           7 ***
                                                    18
    PROPERTIES                                 OPERATORS
UNDER DEVELOPMENT
*Source: Tenant financial information                                                               OTHER RECREATION
**As of March 31, 2017, adjusted for CNL Transaction which closed subsequent to quarter end.
***Properties not yet in service

  22
GOLF ENTERTAINMENT COMPLEXES

 GOLF ENTERTAINMENT COMPLEXES
 REVOLUTIONIZE RECREATIONAL ACTIVITY
                                               25   GOLF ENTERTAINMENT
                                                    COMPLEXES

 Topgolf’s 2016 attendance grew over   30%**
                                                5   UNDER
                                                    DEVELOPMENT*
                                                    *Properties not yet in service
                                                    **Source: Topgolf

23
SKI AREAS

 LEADING REGIONAL SKI AND RESORT
 DESTINATIONS                                          26         SKI AREAS*

     GEOGRAPHIC   SNOWMAKING     FOUR SEASON   *Asof March 31, 2017, adjusted for
      DIVERSITY   CAPABILITIES     APPEAL      CNL Transaction which closed
                                               subsequent to quarter end.

24
ATTRACTIONS

PROVEN AND DURABLE RECREATION ACTIVITY                                20          ATTRACTIONS*

Demonstrating a consistent track record of attendance and
revenue, the attractions industry is an enduring component of
                                                                       2          UNDER
                                                                                  DEVELOPMENT**
the American lifestyle.                                         *As of March 31, 2017, adjusted for CNL
                                                                Transaction which closed subsequent to
                                                                quarter end.
                                                                **Properties not yet in service

25
OTHER RECREATION

 ACTIVE EXPERIENCES CONSISTENT WITH
 CONSUMER TRENDS.                                                       5   OTHER RECREATION
                                                                            PROPERTIES

 Increased focus on fitness and wellness, along with participation in new
 generation activities.

26
EDUCATION

 EDUCATION FACILITIES
UPDATES

 CONTINUE TO SEE ATTRACTIVE OPPORTUNITIES
 FOR INVESTMENTS ACROSS OUR EDUCATION           PUBLIC CHARTER SCHOOLS

 FACILITIES PLATFORM
  PUBLIC CHARTER   SCHOOLS

 EPR PORTFOLIO
  EDUCATION INVESTMENT SPENDING
         133                       $1.3B+
                                                    PRIVATE SCHOOLS

      PROPERTIES                   INVESTED
       IN SERVICE

          18       *
                                     57
    PROPERTIES                     OPERATORS
UNDER DEVELOPMENT
                                               EARLY CHILDHOOD EDUCATION
*Properties   not yet in service
27
PUBLIC CHARTER SCHOOLS *

DRIVEN BY PARENTAL DEMAND FOR CHOICE;
OVER 20 YEARS OLD AND GROWING STRONG
                                                 67   PUBLIC CHARTER
                                                      SCHOOLS

       Started in 1992                            2   UNDER
                                                      DEVELOPMENT**

       Currently adopted in 42 states and D.C.
       3.1M students growing at ~12% CAGR
       6,900 schools growing at ~7% CAGR
       Waiting list of over 1M students

*Source: NAPCS
**Properties not yet in service
 28
PRIVATE SCHOOLS

LIMITED QUALITY PRIVATE OPTIONS FUEL DEMAND
                                                                                    13   PRIVATE
                                                                                         SCHOOLS
      In select markets, quality public and private school
      options are limited
      Non-sectarian private schools in the >$15K tuition level
      have seen double-digit growth since 2008
      Proven operators are capitalizing on the opportunity
      by meeting the needs in gateway cities

                                                         PARENTS SEEK PRIVATE SCHOOLS
                                                         THAT OFFER
                                                           Academic Rigor
                                                           Strong Culture
                                                           Relative Affordability

      Source: National Center for Education Statistics

 29
PRIVATE SCHOOLS

PROVIDING AN ALTERNATIVE TO MEET THE DEMAND FOR QUALITY
PRIVATE EDUCATION

30
EARLY CHILDHOOD EDUCATION

DEMAND FOR EDUCATION BEYOND DAYCARE                           53   EARLY CHILDHOOD
                                                                   EDUCATION CENTERS
      Large number of dual income families
      Increasing per capita disposable income/stabilizing     16   UNDER
                                                                   DEVELOPMENT*
      unemployment rate
      Desire for quality education instead of daycare

 According to the U.S. Census
 Bureau, there are                   TRADITIONAL DAYCARE = PHYSICAL NEEDS
                                                        VS.
 15.1M CHILDREN
                                     EARLY
                                                 PHYSICAL   ACADEMIC
 under the age of six that require   CHILDHOOD =          +
 Childcare                                       NEEDS      DEVELOPMENT
                                     EDUCATION

*Properties not yet in service

31
EARLYEARLY
       CHILDHOOD EDUCATION
            CHILDHOOD      REDEFINED
                      EDUCATION

EARLY CHILDHOOD EDUCATION REDEFINED
Teaching kids through simulation of real world environments, utilizing technology as
part of the curriculum and providing opportunities to learn through play

32
ADELAAR SUMMARY

• EPR is the land lessor on the casino parcel and two adjoining parcels.
     o Empire Resorts expected to invest ~$800M in Montreign Resort
       Casino
     o Empire Resorts will now also fund improvements to both the golf
       course and retail village
     o EPR is expected to invest ~$155M for development of hotel
       waterpark
     o EPR is developing ~$97M in infrastructure for the development, of
       which ~$88M is expected to be reimbursed through municipal IDA
       bonds.

• EPR estimates that in 2017 the Adelaar development will generate
  ~$9.2M of GAAP revenue from ground leases and ~$7.5M in NOI

33
ADELAAR UPDATE

 Steady progress towards planned opening of Montreign Resort Casino
 on or before March 31, 2018

 Casino will be rebranded a Resort Worlds Property, an internationally-
 recognized hospitality and casino brand
 Development continues on the hotel waterpark site with projected
 opening in early 2019

34
FINANCIAL REVIEW
CAPITAL STRUCTURE AND FINANCIAL HIGHLIGHTS

     CAPITAL STRUCTURE 3/31/17                                      CAPITAL STRUCTURE PRO FORMA*
                       (IN MILLIONS)                                                     (IN MILLIONS)
                                         Common
                                          Equity,                                                        Common
 Secured                                  $4,769                   Secured                                Equity,
Debt, $180      2%                                                Debt, $180                              $5,421
                              62%
                                                                                 2%               64%

Unsecured
               31%                                               Unsecured       30%
  Debt,                                                            Debt,
                                                                  $2,496
 $2,437                  5%                                                               4%
                        Preferred                                                     Preferred
                         Equity,                                                       Equity,
                          $346                                                          $346

                           KEY RATIOS                               3/31/17        Pro Forma*
                           Fixed Rate Debt                            91%              89%
                           Unsecured Debt                             93%              93%
                           Net Debt/Gross Assets                      46%              42%
                           Net Debt/Adjusted EBITDA                   5.9x             5.3x

      *As   of March 31, 2017, adjusted for CNL Transaction which closed subsequent to quarter end.
36
WELL LADDERED DEBT MATURITY PROFILE*

     $500
                                                                                               $450

     $400
                                              $350                $350
                                                                                        $300
     $300                                                                 $275
                                               $250
                                                                                                $192
     $200
               $140                   $150                                       $148

     $100
                          $12                                                                          $25
       $0

                Secured Debt                          Unsecured Term Loan        Unsecured Senior Notes
                Unsecured Credit Facility             Private Placement
       *Data   in millions as of 3/31/17; excludes amortization
37
OPERATING PERFORMANCE HISTORY

                   CONSISTENTLY STRONG OPERATING METRICS
                   FFOAA                                                       TOTAL REVENUE
  $350                                                   $600
  $300                                                   $500
  $250                                                   $400
  $200
                                                         $300
   $150
  $100                                                   $200
    $50                                                  $100
     $0                                                    $0
           2012    2013   2014   2015       2016                     2012       2013    2014    2015     2016

                 FFOAA PER SHARE                                               NET INCOME TO COMMON
                                                                                   SHAREHOLDERS
                                                            $250
$6.00
$5.00                                                       $200
$4.00                                                       $150
$3.00                                                       $100
$2.00
 $1.00                                                       $50
$0.00                                                          $0
          2012    2013    2014   2015        2016                      2012      2013    2014     2015     2016

38                                      (in millions, except per share data)
ANNUAL DIVIDENDS

              ATTRACTIVE & GROWING ANNUAL DIVIDENDS
                         Dividend Yield of 5.6%*

     *As    of 5/1/17

39
     **   Projected
FINANCIAL PERFORMANCE

                                                                            YEAR ENDED 12-31,
                                                            2015            2016        $ CHANGE % CHANGE

Total Revenue                                             $421.0          $493.2          $72.2     17%

Net Income - Common                                         170.7           201.2          30.5     18%

FFO – Common*                                               235.2          304.6           69.4     30%

FFO as adj. - Common*                                      260.3           308.0           47.7     18%

Net Income/share – Common                                     2.93             3.17        0.24      8%

FFO/share - Common*                                          4.03             4.77         0.74     18%

FFO/share - Common, as adj.*                                 4.44             4.82         0.38      9%
(In millions except per share data)

*See Form 10-K for year ended December 31, 2016 for certain Non-GAAP reconciliations.

40
KEY RATIOS

                                                                                   QUARTER ENDED 3-31
KEY RATIOS*
                                                                     2017
                                                                  Pro Forma**                    2017            2016
       Fixed charge coverage                                            3.2x                      2.8x            3.3x
       Debt service coverage                                            3.5x                      3.1x            3.7x
       Interest coverage                                                3.7x                      3.3x           4.0x
       Net debt to Adjusted EBITDA                                      5.3x                      5.9x           4.8x
       FFO as adjusted payout                                            81%                      86%             81%

INVESTMENT GRADE CREDIT RATINGS

                                                      S&P                    MOODY’S                     FITCH

         Senior Notes                                 BBB-                   Baa2                        BBB-

*See investor supplementals for the applicable periods for definitions and calculations.
**As   of March 31, 2017, adjusted for CNL Transaction which closed subsequent to quarter end.

 41
2017 GUIDANCE

     FFO AS ADJUSTED PER SHARE
                                 $5.05 - $5.20

     INVESTMENT SPENDING
                                 $1.30B - $1.35B

     DISPOSITIONS
                                 $150M - $300M

42
APPENDIX

43
MEGAPLEX THEATRES *

         DRIVEN BY STRONG VALUE, THEATRES CONTINUE TO BE THE
         DOMINANT CHOICE IN ADMISSIONS-BASED ENTERTAINMENT

        ADMISSIONS-BASED ATTENDANCE                                                                  RELATIVE VALUE
                           2015 ATTENDANCE
                               (IN MILLIONS)                                      2015 Average Ticket Price for a Family of Four (US$)
                                                                                  Sources: NATO, Sports Leagues, International Theme Park Services
1,400
           1,321                                          NFL, 17.3
1,200                                                     NHL, 21.5                    NFL                                                  $343.32
1,000                                                     NBA, 21.9                    NHL                                        $248.72
 800                                                                                   NBA                                     $215.92
 600                        388                                                 Theme Parks                                   $209.44
 400                                                      MLB, 73.8
                                               134                                     MLB                         $115.76
 200
                                                                                   Theatres            $33.72
   -
         Theatres       Theme Parks        Sports                                               $-          $100       $200          $300     $400

                                                     AVERAGE TICKET PRICE

                                               10 Year Average Ticket Price CAGR is 2.6%

                                                     2006 2007 2008 2009 2010              2011      2012    2013    2014     2015
                   Average Ticket Price              $6.55 $6.88 $7.18 $7.50 $7.89 $7.93 $7.96 $8.13 $8.17 $8.43

                   % Change vs. Previous Year        2%      5%       4%   4%     5%       1%        0%      2%      0%       3%

                   CPI % Change vs. Previous Year    3%      3%       4%   0%     2%       3%        2%      2%      2%       0%

  44         *Source: MPAA Theatrical Market Statistics 2015
PUBLIC CHARTER SCHOOLS

                                                                CURRENT
FAMILY PROFILE               SCHOOL PROFILE                     TARGET STATES
Parents who want an          Strong organizational leadership
                                                                ARIZONA
alternative to traditional   and governance
public schools                                                  COLORADO
                             Favorable market analysis of       FLORIDA
Highly engaged               enrollment and waiting list
                                                                CALIFORNIA
                             High potential for expansion       NEW JERSEY
                                                                NORTH CAROLINA
                                                                SOUTH CAROLINA
 EPR POTENTIAL MARKET
                                                                TENNESSEE
                                                                GEORGIA
                                     COMPRISED OF
          MARKET                                                NEW YORK
        OPPORTUNITY                   $5 - $25
            $2.5                       MILLION
           BILLION
                                     TRANSACTIONS

45
PRIVATE SCHOOLS

FAMILY PROFILE            OPERATOR PROFILE
                                                      HIGH POTENTIAL
Mid to high affluence     Nonsectarian schools        MARKETS

Strong academic           Branded school group with   NEW YORK
orientation               history of success          SAN FRANCISCO BAY
                                                      AREA
High parental education   Academically rigorous at
                                                      LOS ANGELES
achievement               moderate price point
                                                      CHICAGO
                          Select markets              WASHINGTON D.C.
                                                      HOUSTON
EPR POTENTIAL MARKET                                  DALLAS
                                                      SAN DIEGO
                                 COMPRISED OF         SEATTLE
        MARKET
                                                      ATLANTA
      OPPORTUNITY               $20 - $50
            $2                     MILLION
          BILLION
                                 TRANSACTIONS

46
EARLYEARLY
      CHILDHOOD EDUCATION
           CHILDHOOD      REDEFINED
                     EDUCATION

FAMILY PROFILE          OPERATOR PROFILE                 MARKET PROFILE

Dual income             Academic Focus                   Suburban areas of major
                                                         MSA’s
High income             Multi-site operations
                                                         Target segment growth
Well-educated parents   Superior real estate execution
                                                         Underserved trade areas
Children ages 0-5                                        (lack of competition)

EPR POTENTIAL MARKET

                               COMPRISED OF
        MARKET
      OPPORTUNITY                $5 - $20
              $1                  MILLION
         BILLION
                               TRANSACTIONS

47
You can also read