EPR Properties
EPR
#3545
Rank
$3.84 B
Marketcap
$50.30
Share price
0.68%
Change (1 day)
-1.26%
Change (1 year)

EPR Properties - 10-Q quarterly report FY


Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q


QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2002



COMMISSION FILE NUMBER 1-13561

ENTERTAINMENT PROPERTIES TRUST
(Exact name of registrant as specified in its charter)

MARYLAND 43-1790877
(State or other jurisdiction (I.R.S. Employer Identification No.)
of incorporation or organization)

30 PERSHING ROAD, SUITE 201
KANSAS CITY, MISSOURI 64108
(Address of principal executive office) (Zip Code)

REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (816) 472-1700


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X]


APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

At July 22, 2002, there were 17,176,830 Common Shares of Beneficial Interest
outstanding.
PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS


ENTERTAINMENT PROPERTIES TRUST
Consolidated Balance Sheets
(Dollars in thousands)

<Table>
<Caption>
JUNE 30, 2002 DECEMBER 31, 2001
---------------- ----------------
<S> <C> <C>
ASSETS (UNAUDITED)
Rental properties, net $ 630,795 $ 515,972
Land held for development 15,072 14,308
Investment in real estate joint venture 10,971 12,479
Cash and cash equivalents 16,007 24,590
Restricted cash equivalents 6,495 6,495
Other assets 12,609 9,507
---------------- ----------------
Total assets $ 691,949 $ 583,351
================ ================

LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable and accrued liabilities $ 1,437 $ 1,843
Common dividend payable 8,157 6,659
Preferred dividend payable 494 --
Unearned rents 89 1,955
Long-term debt 312,226 314,766
---------------- ----------------
Total liabilities 322,403 325,223

Commitments and contingencies -- --
Minority interest in consolidated subsidiary 15,375 --

Shareholders' equity:
Common Shares, $.01 par value; 50,000,000 shares authorized; 17,644,263
and 15,270,392 shares issued at June 30, 2002
and December 31, 2001, respectively 176 153
Preferred Shares, $.01 par value; 5,000,000 shares authorized;
2,300,000 and no shares issued at June 30, 2002
and December 31, 2001, respectively 23 --
Additional paid-in-capital 379,196 279,603
Treasury Stock at cost: 472,200 shares (6,533) (6,533)
Loans to shareholders (3,525) (3,525)
Non-vested shares 1,999 (1,105)
Distributions in excess of net income (13,167) (10,465)
---------------- ----------------
Shareholders' equity 354,171 258,128
---------------- ----------------
Total liabilities and shareholders' equity $ 691,949 $ 583,351
================ ================
</Table>
ENTERTAINMENT PROPERTIES TRUST
Consolidated Statements of Income
(Unaudited)
(Dollars in thousands except per share data)

<Table>
<Caption>
Three Months Ended June 30, Six Months Ended June 30,
---------------------------- ----------------------------
2002 2001 2002 2001
----------- ----------- ----------- -----------
<S> <C> <C> <C> <C>
Rental revenue $ 16,989 $ 13,436 $ 32,785 $ 26,810

Property operating expense 75 -- 146 --
General and administrative expense 567 1,010 1,089 1,574
Net interest expense 5,883 4,849 11,616 9,847
Depreciation and amortization 3,248 2,574 6,146 5,148
----------- ----------- ----------- -----------
Total expense 9,773 8,433 18,997 16,569

Income before minority interest, and income from
joint venture 7,216 5,003 13,788 10,241

Equity in income from joint venture 385 566 760 1,136
Minority interest (375) -- (445) --

Net income $ 7,226 $ 5,569 $ 14,103 $ 11,377

Preferred dividend requirements (494) -- (494) --
----------- ----------- ----------- -----------
Net income available to common shareholders $ 6,732 $ 5,569 $ 13,609 $ 11,377
=========== =========== =========== ===========


Net income per common share
Basic $ 0.39 $ 0.38 $ 0.82 $ 0.77
Diluted $ 0.39 $ 0.38 $ 0.81 $ 0.77

Shares used for computation (in thousands):
Basic 17,120 14,701 16,622 14,701
Diluted 18,155 14,737 17,286 14,737

Dividends per common share: $ 0.475 $ 0.45 $ 0.95 $ 0.90
=========== =========== =========== ===========
</Table>
ENTERTAINMENT PROPERTIES TRUST
Consolidated Statements of Cash Flows
(Unaudited)
(Dollars in thousands)

<Table>
<Caption>
Six Months Ended June 30,
2002 2001
----------- -----------
<S> <C> <C>
OPERATING ACTIVITIES
Net income $ 14,103 $ 11,377
Adjustments to reconcile net income to net cash
provided by operating activities
Depreciation and amortization 6,146 5,148
Common shares issued to management and trustees 54 54
Minority interest in earnings of consolidated subsidiary 375 --
Increase in other assets (1,819) (2,375)
Decrease in accounts payable and accrued liabilities (407) (219)
Equity in income from joint venture (760) (745)
Decrease in unearned rents (1,866) (382)
----------- -----------
Net cash provided by operating activities 15,826 12,858
----------- -----------

INVESTING ACTIVITIES
Acquisition of rental properties (105,611) (15,597)
Capital contribution to Westcol joint venture -- (1,839)
Distributions from joint venture 927 940
Proceeds from sale of equity interest in Atlantic joint venture -- 1,445
Development and capitalized costs (764) (775)
----------- -----------
Net cash used in investing activities (105,448) (15,826)
----------- -----------

FINANCING ACTIVITIES
Proceeds from long-term debt facilities -- 145,000
Principal payments on long-term debt (2,540) (123,977)
Funding of escrow deposits -- (6,495)
Proceeds from issuance of common shares, net of costs 42,928 25
Proceeds from issuance of preferred shares, net of costs 55,435 --
Distributions to shareholders (14,784) (13,103)
----------- -----------
Net cash provided by financing activities 81,039 1,450
----------- -----------

Net decrease in cash and cash equivalents (8,583) (1,518)
Cash and cash equivalents at beginning of period 24,590 5,948
----------- -----------
Cash and cash equivalents at end of period $ 16,007 $ 4,430
=========== ===========


SUPPLEMENTAL SCHEDULE OF NONCASH ACTIVITY
Declaration of dividend to common shareholders $ 8,157 $ 6,659
Declaration of dividend to preferred shareholders $ 494 $ --
Transfer of land held for development to rental property $ -- $ 866
Minority interest issued in exchange for rental property $ 15,000 $ --
Sale of equity interest in joint venture $ 1,341 $ --
Exchange of development property in connection with acquisition
of rental property $ -- $ 1,818
</Table>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1. ORGANIZATION

Entertainment Properties Trust (the Company) is a Maryland real estate
investment trust (REIT) organized on August 29, 1997. The Company was formed to
acquire and develop entertainment properties including megaplex theatres and
entertainment-themed retail centers.

2. SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements of the Company have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and Article
10 of Regulation S-X. Accordingly, they do not include all of the information
and footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included. Operating results for the three-month and six-month periods ended
June 30, 2002 are not necessarily indicative of the results that may be expected
for the year ending December 31, 2002.

The consolidated balance sheet as of December 31, 2001 has been derived from the
audited consolidated balance sheet at that date but does not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements.

For further information, refer to the consolidated financial statements and
footnotes thereto included in the Company's annual report on Form 10-K for the
year ended December 31, 2001.

CONCENTRATION OF RISK

American Multi-Cinema, Inc. (AMC) is the lessee of a substantial portion (74%)
of the megaplex theatre rental properties held by the Company at June 30, 2002
as a result of a series of sale leaseback transactions pertaining to a number of
AMC megaplex theatres. A substantial portion (approximately 76%) of the
Company's revenues, and its ability to make distributions to its shareholders,
will depend on rental payments by AMC under the leases, or its parent, AMC
Entertainment, Inc. (AMCE), as the guarantor of AMC's obligations under the
leases. AMC Entertainment, Inc. is a publicly held company (AMEX:AEN) and
accordingly, their financial information is publicly available.

RECLASSIFICATIONS

Certain reclassifications have been made to the prior quarter amounts to conform
to the current quarter presentation.

3. PROPERTY ACQUISITIONS

On June 28, 2002, the Company acquired 3 megaplex theatres and one retail
property from a third party developer for an aggregate cash purchase price of
$53 million. The megaplex theatre properties are the AMC Forum 30 in Sterling
Heights, MI, the AMC Studio 30 in Olathe, KS and the Consolidated Cherrydale
Cinema 16 in Greenville, SC. The retail property acquired in the transaction is
a 10,000 square foot building adjacent to the Consolidated theatre in
Greenville, SC. Proceeds from the Company's issuance of the preferred shares
described in footnote #6 to the consolidated financial statements were used to
complete the purchase.
On March 15, 2002, the Company acquired 5 megaplex theatres owned and operated
by Gulf States Theatres, located in New Orleans, LA. The aggregate purchase
price of $67.2 million was comprised of approximately $52 million in cash and
$15 million in common and preferred operating units issued by EPT Gulf States,
LLC, a subsidiary of the Company, to the sellers of the property. The operating
units bear a 10% dividend yield and are convertible into 857,142 common shares
of the Company at the option of the holder. Simultaneously, AMC acquired the
remaining operations and assets of Gulf States and the Company executed a 20
year lease with AMC for each of the five theatres.


4. EARNINGS PER SHARE

The following table summarizes the Company's common shares used for computation
of basic and diluted earnings per share:

<Table>
<Caption>
Three months Six months
ended June 30, 2002 ended June 30, 2002
Income Shares Per Share Income Shares Per Share
(numerator) (denominator) Amount (numerator) (denominator) Amount
---------- ---------- ---------- ---------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C>
Basic earnings:
Income available to common shareholders $ 6,732 17,120 $ 0.39 $ 13,609 16,622 $ 0.82
Effect of dilutive securities:
Stock options -- 178 -- -- 154 --
Contingent shares from conversion of
minority interest 375 857 -- 445 509 (0.01)
---------- ---------- ---------- ---------- ---------- ----------
Diluted earnings $ 7,107 18,155 $ 0.39 $ 14,054 17,285 $ 0.81
========== ========== ========== ========== ========== ==========
</Table>


<Table>
<Caption>
Three months Six months
ended June 30, 2001 ended June 30, 2001
Income Shares Per Share Income Shares Per Share
(numerator) (denominator) Amount (numerator) (denominator) Amount
---------- ---------- ---------- ---------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C>
Basic earnings:
Income available to common shareholders $ 5,569 14,701 $ 0.38 $ 11,377 14,701 $ 0.77
Effect of dilutive securities:
Stock options -- 36 -- -- 36 --
---------- ---------- ---------- ---------- ---------- ----------
Diluted earnings $ 5,569 14,737 $ 0.38 $ 11,377 14,737 $ 0.77
========== ========== ========== ========== ========== ==========
</Table>

5. COMMON SHARE OFFERING

On February 8, 2002, the Company issued 2.3 million common shares for net
proceeds of $42.9 million. The proceeds were used to fund the acquisition of the
5 megaplex theatres from Gulf States Theatres, described in note 3 to the
consolidated financial statements.

6. PREFERRED SHARE OFFERING

On May 29, 2002, the Company issued 2.3 million 9.5% Series A cumulative
preferred shares, in a registered public offering, for net proceeds of $55.4
million. The offering includes 300,000 shares from the underwriters'
over-allotment option which was exercised in full. The net proceeds have been
recorded in shareholders equity. The preferred shares have a liquidation
preference of $25 per share. The proceeds were used to fund the $53 million
acquisition of the 3 megaplex theatres, purchased on June 28, 2002, described in
note 3 to the consolidated financial statements.
7. SALE OF JOINT VENTURE INTEREST

During the second quarter, the Company sold to Atlantic a total of a 7.5%
interest in Atlantic-EPR in exchange for $1.3 million in cash. It is expected
that Atlantic will acquire up to an additional 56.5% interest in Atlantic-EPR by
selling securities to German investors, with the proceeds of those sales to be
contributed to Atlantic-EPR and then paid to the Company to reduce its current
interest of 76.5%. Atlantic EPR is subject to joint control between the Company
and Atlantic and accordingly, the Company does not consolidate the financial
results of Atlantic EPR but rather accounts for its investment in the real
estate joint venture under the equity method of accounting.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

OVERVIEW

The following discussion should be read in conjunction with the Consolidated
Financial Statements and Notes thereto included in this quarterly report on Form
10-Q. The forward-looking statements included in this discussion and elsewhere
in this Form 10-Q involve risks and uncertainties, including anticipated
financial performance, business prospects, industry trends, shareholder returns,
performance of leases by tenants and other matters, which reflect management's
best judgment based on factors currently known. Actual results and experience
could differ materially from the anticipated results and other expectations
expressed in the Company's forward-looking statements as a result of a number of
factors including but not limited to those discussed in this Item and in Item I
"Business - Risk Factors", in the Company's Annual Report of Form 10-K for the
year ended December 31, 2001 and in "Risk Factors" in the Company's prospectus
filed under Rule 424(b) of the SEC on May 24, 2002, incorporated by reference
herein.

CRITICAL ACCOUNTING POLICIES

There have been no changes from the policies discussed in our Annual Report on
Form 10-K for the year ended December 31, 2001 incorporated by reference herein.

RESULTS OF OPERATIONS

THREE-MONTH PERIOD ENDED JUNE 30, 2002 COMPARED TO THE THREE-MONTH PERIOD ENDED
JUNE 30, 2001

RENTAL REVENUE - Revenue from property rentals was $17.0 million for the three
months ended June 30, 2002 compared to $13.4 million for the three months ended
June 30, 2001. The $3.6 million increase resulted from three property
acquisitions completed in 2001 ($0.5 million), the acquisition and consolidation
in December 2001 of the remaining third party interest in the Westcol joint
venture ($1.1 million), property acquisitions completed in 2002 ($1.8 million)
and from rent increases on existing properties ($0.2 million).

PROPERTY OPERATING EXPENSE - Our property operating expenses totaled $75
thousand for the three months ended June 30, 2002. These expenses arise from the
operations of Westcol Center, an entertainment and retail center in Westminster
CO., in which the Company acquired sole ownership in December 2001 by buying the
remaining interest in the Westcol joint venture. For the same period in 2001,
the Company accounted for its partial interest in the Westcol joint venture
under the equity method of accounting, therefore, the Company did not recognize
expenses related to the venture in 2001.

GENERAL AND ADMINISTRATIVE EXPENSE - Our general and administrative expenses
totaled $0.6 million for the three months ended June 30, 2002 compared to $1.0
million for the same period in 2001. The decrease was attributed to the
non-recurring proxy related expenses incurred in the prior year.

NET INTEREST EXPENSE - Our net interest expense increased to $5.9 million for
the three months ended June 30, 2002 from $4.8 million for the three months
ended June 30, 2001. The $1.0 million increase in net interest expense resulted
from an increase in long-term debt related to financings of property
acquisitions made during fiscal 2001, and the recognition of interest
expense from the Westcol theatre first mortgage loan, acquired with the
acquisition/consolidation of the remaining third party interest of the Westcol
joint venture in December 2001.

DEPRECIATION AND AMORTIZATION EXPENSE - Our depreciation and amortization
expenses totaled $3.2 million for the three months ended June 30, 2002 compared
to $2.6 million for the same period in 2001. The $0.7 million increase resulted
from the property acquisitions completed in 2001 and 2002.

MINORITY INTEREST IN NET INCOME - For the three months ended June 30, 2002
minority interest in net income was $375 thousand, arising from the issuance of
$15 million of common and preferred interests by EPT Gulf States, LLC, our
consolidated subsidiary, as a result of the Gulf States theatres acquisition
completed on March 15, 2002. For the same period in 2001, the Company had no
minority interest outstanding.

INCOME FROM JOINT VENTURE - Income from joint venture totaled $0.4 million for
the three months ended June 30, 2002 compared to $0.8 million for the same
period in 2001. The decrease was attributed to the acquisition of the remaining
third party interest in the Westcol joint venture in December 2001. During the
three-months ended June 30, 2001, the Company accounted for our interest in the
Westcol joint venture using the equity method of accounting, and for the
three-months ended June 30, 2002 the results of Westcol are shown on a
consolidated basis.

NET INCOME - Net income for the three months ended June 30, 2002 totaled $7.2
million as compared to $5.6 million for the three months ended June 30, 2001.
The $1.7 million increase in net income resulted from the $3.6 million increase
in rental revenue and the $0.4 million decrease in general and administrative
expenses, offset by increases in net interest expense ($1.0 million),
depreciation and amortization ($0.7 million), property operating expenses ($0.1
million), decreases in income from joint venture ($0.2 million), and the impact
of distributions to minority interests ($0.4 million).

SIX-MONTH PERIOD ENDED JUNE 30, 2002 COMPARED TO THE SIX-MONTH PERIOD ENDED JUNE
30, 2001

RENTAL REVENUE - Revenue from property rentals was $32.8 million for the six
months ended June 30, 2002 compared to $26.8 million for the six months ended
June 30, 2001. The $6.0 million increase resulted from property acquisitions
completed in 2001 ($1.1 million), the acquisition and consolidation in December
2001 of the remaining third party interest in the Westcol joint venture ($2.2
million), property acquisitions completed in 2002 ($2.1 million) and from rent
increases on existing properties and increases in percentage rents earned ($0.6
million).

PROPERTY OPERATING EXPENSE - Our property operating expenses totaled $146
thousand for the six months ended June 30, 2002. These expenses arise from the
operations of Westcol Center, an entertainment and retail center in Westminster
CO., in which the Company acquired sole ownership in December 2001 by buying the
remaining interest in the Westcol joint venture. For the same period in 2001,
the Company accounted for its partial interest in the Westcol joint venture
under the equity method of accounting, therefore, the Company did not recognize
expenses related to the venture in 2001.

GENERAL AND ADMINISTRATIVE EXPENSE - Our general and administrative expenses
totaled $1.1 million for the six months ended June 30, 2002 compared to $1.6
million for the same period in 2001. The decrease was attributed to the proxy
related expenses incurred in the prior year.

NET INTEREST EXPENSE - Our net interest expense increased to $11.6 million for
the six months ended June 30, 2002 from $9.9 million for the six months ended
June 30, 2001. The $1.8 million increase in net interest expense resulted from
an increase in long-term debt related to financings of property acquisitions
made during fiscal 2001, and the recognition of interest expense from the
Westcol theatre first mortgage loan, acquired with the acquisition/consolidation
of the remaining third party interest in the Westcol joint venture in December
2001.
DEPRECIATION AND AMORTIZATION EXPENSE - Our depreciation and amortization
expenses totaled $6.1 million for the six months ended June 30, 2002 compared to
$5.1 million for the same period in 2001. The $1.0 million increase resulted
from the property acquisitions completed in 2001 and 2002.

MINORITY INTEREST IN NET INCOME - For the six months ended June 30, 2002
minority interest in net income was $445 thousand, arising from the issuance of
$15 million in common and preferred interests by EPT Gulf States, LLC, our
consolidated subsidiary, as a result of the Gulf States theatres acquisition
completed on March 15, 2002. For the same period in 2001, the Company had no
minority interest outstanding.

INCOME FROM JOINT VENTURE - Income from joint venture totaled $0.8 million for
the six months ended June 30, 2002 compared to $1.1 million for the same period
in 2001. The decrease was attributed to the acquisition of the remaining third
party interest in the Westcol joint venture in December 2001. During the six
months ended June 30, 2001, the Company accounted for our interest in the
Westcol joint venture using the equity method of accounting, and for the six
months ended June 30, 2002 the results of Westcol are shown on a consolidated
basis.

NET INCOME - Net income for the six months ended June 30, 2002 totaled $14.1
million as compared to $11.4 million for the six months ended June 30, 2001. The
$2.7 million increase in net income resulted from the $6.0 million increase in
rental revenue and the $0.5 million decrease in general and administrative
expenses, offset by increases in net interest expense ($1.8 million),
depreciation and amortization ($1.0 million), property operating expenses ($0.1
million), decreases in income from joint venture ($0.3 million), and the impact
of distributions to minority interests ($0.4 million).

LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents were $16.0 million at June 30, 2002. In addition, the
Company had restricted cash of $6.5 million available for debt service in
connection with the $121.2 million mortgage debt due in February 2006.

Mortgage Debt and Credit Facilities

As of June 30, 2002, we had total debt outstanding of $312.2 million. All of our
debt is mortgage debt secured by substantially all of our rental properties. Of
this debt, $54.0 million is variable rate debt and $258.2 million is fixed rate
debt. The $312.2 million aggregate principal amount of indebtedness had a
weighted average interest rate of 7.3% as of June 30, 2002.

At June 30, 2002, we had $54 million outstanding under our $75 million credit
facility. The remaining $21 million available to borrow under that facility is
subject to the Company providing additional real estate as collateral.

At June 30, 2002, we had no outstanding debt under our $50 million Fleet Bank
credit facility. The Company entered into the credit agreement on May 3, 2002,
and expects to use proceeds from the facility for the acquisition of rental
property and general corporate purposes. The credit facility is a secured
facility with a three-year term and carries interest at LIBOR plus 300 basis
points.

Liquidity Requirements

Short-term liquidity requirements consist primarily of normal recurring
corporate operating expenses, debt service requirements and distributions to
shareholders, including a 9.5% fixed dividend on our preferred shares. At June
30, 2002, the Company had no unfunded acquisition or development commitments. We
anticipate that our cash on hand and cash from operations will provide adequate
liquidity to conduct operations, fund administrative and operating costs and
interest and principal payments on our debt, and allow distributions to our
shareholders and avoidance of corporate level federal income or excise tax in
accordance with Internal Revenue Code requirements for qualification as a REIT.
However, we will continue to require new capital to acquire additional
properties, and continue to evaluate potential sources of debt and equity
capital for this purpose.
FUNDS FROM OPERATIONS

The Company believes that to facilitate a clear understanding of the historical
consolidated operating results, funds from operations (FFO) should be examined
in conjunction with net income as presented in the Consolidated Financial
Statements. FFO is defined as net income (computed in accordance with GAAP),
excluding extraordinary gains and losses from debt restructuring and gains and
losses from sales of depreciable operating properties, plus depreciation and
amortization, and after adjustments for unconsolidated partnerships, joint
ventures and other affiliates. Adjustments for unconsolidated partnerships,
joint ventures and other affiliates are calculated to reflect FFO on the same
basis. FFO does not represent cash flows from operations as defined by GAAP and
is not indicative that cash flows are adequate to fund all cash needs and is not
to be considered an alternative to net income or any other GAAP measure as a
measurement of the results of the Company's operations or the Company's cash
flows or liquidity as defined by GAAP.

The following tables summarize the Company's FFO for the three and six month
periods ended June 30, 2002 and June 31, 2001 (in thousands):

<Table>
<Caption>
Three months Six months
ended June 30, ended June 30,
2002 2001 2002 2001
----------- ----------- ----------- -----------
<S> <C> <C> <C> <C>
Net income available to common shareholders $ 6,732 $ 5,569 $ 13,609 $ 11,377
Add: Real estate depreciation 3,056 2,500 5,787 4,999
Add: Allocated share of joint venture depreciation 137 205 275 410
----------- ----------- ----------- -----------
Basic Funds From Operations 9,925 8,274 19,671 16,786

Add: minority interest in net income 375 -- 445 --
----------- ----------- ----------- -----------
Diluted Funds From Operations $ 10,300 $ 8,274 $ 20,116 $ 16,786

Common shares used for computation:
Basic 17,120 14,701 16,622 14,701
Diluted 18,155 14,737 17,286 14,737
</Table>

NEW ACCOUNTING PRONOUNCEMENT

In August 2001, the Financial Accounting Standards Board (FASB) issued Statement
of Financial Accounting Standard (SFAS) No. 144, "Accounting for the Impairment
or Disposal of Long-Lived Assets". This statement addresses financial accounting
and reporting for the impairment or disposal of long-lived assets. While this
statement supersedes SFAS No. 121, "Accounting for Impairment of Long-Lived
Assets and Long-Lived Assets to be Disposed of", it retains many of the
fundamental provisions of that statement. This statement also supersedes the
accounting and reporting provisions of APB Opinion No. 30, "Reporting the
Results of Operations -- Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions", for the disposal of a segment of a business. However, it retains
the requirement in Opinion No. 30 to report separately discontinued operations
and extends that reporting to a component of an entity that either has been
disposed of (by sale, abandonment, or in a distribution to owners) or is
classified as held for sale. This statement is effective for fiscal years
beginning after December 15, 2001 and was adopted by the Company on January 1,
2002. The adoption of SFAS 144 did not have a material impact on the Company's
financial position or results of operations.

FORWARD LOOKING INFORMATION

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION

WITH THE EXCEPTION OF HISTORICAL INFORMATION, THIS REPORT ON FORM 10-Q CONTAINS
FORWARD-LOOKING STATEMENTS AS DEFINED IN THE PRIVATE SECURITIES LITIGATION
REFORM ACT OF 1995 AND IDENTIFIED BY SUCH WORDS AS "WILL BE," "INTEND,"
"CONTINUE," "BELIEVE," "MAY," "EXPECT," "HOPE," "ANTICIPATE," "GOAL,"
"FORECAST," OR OTHER COMPARABLE TERMS. THE COMPANY'S ACTUAL FINANCIAL CONDITION,
RESULTS OF OPERATIONS OR BUSINESS MAY VARY MATERIALLY FROM THOSE CONTEMPLATED BY
SUCH FORWARD LOOKING STATEMENTS AND INVOLVE VARIOUS RISKS AND UNCERTAINTIES,
INCLUDING BUT NOT LIMITED TO THOSE DISCUSSED UNDER "RISK FACTORS" IN
THE COMPANY'S PROSPECTUS FILED UNDER RULE 424(b) OF THE SEC ON MAY 24, 2002.
INVESTORS ARE CAUTIONED NOT TO PLACE UNDUE RELIANCE ON ANY FORWARD-LOOKING
STATEMENTS.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to market risks, primarily relating to potential losses
due to changes in interest rates. The Company seeks to mitigate the effects of
fluctuations in interest rates by matching the term of new investments with new
long-term fixed rate borrowings whenever possible.

The Company is subject to risks associated with debt financing, including the
risk that existing indebtedness may not be refinanced or that the terms of such
refinancing may not be as favorable as the terms of current indebtedness. The
majority of the Company's borrowings are subject to mortgages or contractual
agreements which limit the amount of indebtedness the Company may incur.
Accordingly, if the Company is unable to raise additional equity or borrow money
due to these limitations, the Company's ability to acquire additional properties
may be limited.



PART II - OTHER INFORMATION

ITEM 1 . LEGAL PROCEEDINGS

Other than routine litigation and administrative proceedings arising in the
ordinary course of business, the Company is not presently involved in any
litigation nor, to its knowledge, is any litigation threatened against the
Company or its properties, which is reasonably likely to have a material adverse
effect on the liquidity or results of operations of the Company.

ITEM 2 . CHANGES IN SECURITIES AND USE OF PROCEEDS

(a) On May 24, 2002, the Company filed Articles Supplementary to its
Amended and Restated Declaration of Trust designating the rights and
preferences of its 9.5% Series A Cumulative Preferred Shares. The
Articles Supplementary were filed as Exhibit 4.4 to 4.5, incorporated
by reference herein.

(b) No dividends may be paid to the holders of the Company's common shares
unless and until all accrued and unpaid dividends on the Company's
preferred shares have been paid or set aside for payment.


ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

ITEM 5. OTHER INFORMATION

None.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

A. Exhibits.

99.1 Certification of Principal Executive Officer
99.2 Certification of Principal Financial Officer

B. Reports on Form 8-K.

<Table>
<Caption>
Filing Date Date of Report Items Reported
- ----------- -------------- --------------
<S> <C> <C>
April 12, 2002 April 8, 2002 Item 4. Change in Registrant's Certifying Accountant
April 12, 2002 April 8, 2002 Item 4. Change in Registrant's Certifying Accountant
May 20, 2002 May 17, 2002 Item 7. Financial Statements and Exhibits
Item 9. Regulation FD Disclosure
May 21, 2002 March 15, 2002 Amended 8K/A Item 2. Acquisition of Assets
May 30, 2002 May 23, 2002 Item 7. Financial Statements and Exhibits
June 4, 2002 May 30, 2002 Item 5. Other Events
Item 7. Financial Statements and Exhibits
</Table>



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


ENTERTAINMENT PROPERTIES TRUST


Dated: August 13, 2002 By /s/ David M. Brain
-----------------------------------------------
David M. Brain, President - Chief Executive
Officer and Trustee


Dated: August 13, 2002 By /s/ Fred L. Kennon
-----------------------------------------------
Fred L. Kennon, Vice President - Chief Financial
Officer Treasurer and Controller