XML 62 R60.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Rental revenue $ 69,918 $ 60,160 $ 136,349 $ 120,548
Tenant reimbursements 4,281 4,452 8,869 9,196
Other income 187 104 361 128
Mortgage and other financing income 17,401 18,236 36,064 36,031
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 0 0 0
Total revenue 91,787 82,952 181,643 165,903
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 5,539 5,990 11,988 13,025
Intercompany fee expense 0 0 0 0
Other expense 219 187 318 336
General and administrative expense 7,079 6,051 14,541 12,703
Costs associated with loan refinancing or payoff 0 5,943 0 5,943
Gain on early extinguishment of debt 0 0 0 (4,539)
Interest expense, net 20,555 20,000 40,453 39,989
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 756 224 952 542
Depreciation and amortization 16,002 13,176 31,329 25,998
Income before equity in income from joint ventures and other items 41,637 31,381 82,062 71,906
Equity in income from joint ventures 267 466 578 817
Gain on sale of land 0 0 330 0
Gain on sale of investment in a direct financing lease 220 0 220 0
Income before income taxes 42,124 31,847 83,190 72,723
Income tax expense 1,360 0 2,285 0
Income from continuing operations 40,764 31,847 80,905 72,723
Income (loss) from discontinued operations (4) 629 11 394
Transaction (costs) benefit 0 0 3,376 0
Gain on sale of real estate 0 0 0 565
Net income 40,760 32,476 84,292 73,682
Net income attributable to EPR Properties 40,760 32,476 84,292 73,682
Dividends, Preferred Stock (5,952) (5,952) (11,904) (11,904)
Net income available to common shareholders of EPR Properties 34,808 26,524 72,388 61,778
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 39,856 32,753 81,324 73,452
EPR Properties (Issuer) [Member]
       
Rental revenue 0 0 0 0
Tenant reimbursements 0 0 0 0
Other income 107 26 280 49
Mortgage and other financing income 187 252 374 504
Intercompany fee income 799 658 1,579 1,326
Interest income on intercompany notes receivable 0 4,233 0 8,498
Total revenue 1,093 5,169 2,233 10,377
Equity in subsidiaries' earnings 55,831 40,167 114,296 88,501
Property operating expense 0 0 (1) 0
Intercompany fee expense 0 0 0 0
Other expense 0 0 0 0
General and administrative expense 0 0 0 0
Costs associated with loan refinancing or payoff   0 0 0
Gain on early extinguishment of debt       0
Interest expense, net 15,746 12,527 31,435 24,455
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 0 224 0 542
Depreciation and amortization 274 272 550 545
Income before equity in income from joint ventures and other items 40,904 32,313 84,545 73,336
Equity in income from joint ventures 0 163 0 346
Gain on sale of land     0  
Gain on sale of investment in a direct financing lease 0   0  
Income before income taxes 40,904   84,545  
Income tax expense 144   253  
Income from continuing operations 40,760 32,476 84,292 73,682
Income (loss) from discontinued operations 0 0 0 0
Transaction (costs) benefit     0  
Gain on sale of real estate       0
Net income attributable to EPR Properties 40,760 32,476 84,292 73,682
Dividends, Preferred Stock (5,952) (5,952) (11,904) (11,904)
Net income available to common shareholders of EPR Properties 34,808 26,524 72,388 61,778
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 39,856 32,753 81,324 73,452
Wholly-Owned Subsidiary Guarantors [Member]
       
Rental revenue 46,455 38,749 91,565 77,841
Tenant reimbursements 819 855 1,802 1,869
Other income 0 0 0 0
Mortgage and other financing income 16,522 16,885 34,317 33,338
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 0 0 0
Total revenue 63,796 56,489 127,684 113,048
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 1,871 2,028 4,267 5,524
Intercompany fee expense 0 0 0 0
Other expense 0 0 0 0
General and administrative expense 4,591 4,071 9,500 8,570
Costs associated with loan refinancing or payoff   1,765 0 1,765
Gain on early extinguishment of debt       (4,539)
Interest expense, net (661) 1,404 (1,073) 3,163
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 0 0 0 0
Depreciation and amortization 10,590 8,338 21,093 16,159
Income before equity in income from joint ventures and other items 47,405 38,883 93,897 82,406
Equity in income from joint ventures 0 0 0 0
Gain on sale of land     0  
Gain on sale of investment in a direct financing lease 220   220  
Income before income taxes 47,625   94,117  
Income tax expense 0   0  
Income from continuing operations 47,625 38,883 94,117 82,406
Income (loss) from discontinued operations (4) 711 (7) 690
Transaction (costs) benefit     3,376  
Gain on sale of real estate       0
Net income attributable to EPR Properties 47,621 39,594 97,486 83,096
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties 47,621 39,594 97,486 83,096
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 47,621 39,713 97,629 83,298
Non-Guarantor Subsidiaries [Member]
       
Rental revenue 23,463 21,411 44,784 42,707
Tenant reimbursements 3,462 3,597 7,067 7,327
Other income 80 78 81 79
Mortgage and other financing income 692 1,099 1,373 2,189
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 6,043 95 13,106 188
Total revenue 33,740 26,280 66,411 52,490
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 3,668 3,962 7,722 7,501
Intercompany fee expense 799 658 1,579 1,326
Other expense 219 187 318 336
General and administrative expense 2,488 1,980 5,041 4,133
Costs associated with loan refinancing or payoff   4,178 0 4,178
Gain on early extinguishment of debt       0
Interest expense, net 5,470 6,069 10,091 12,371
Interest expense on intercompany notes payable 6,043 4,328 13,106 8,686
Transaction costs 756 0 952 0
Depreciation and amortization 5,138 4,566 9,686 9,294
Income before equity in income from joint ventures and other items 9,159 352 17,916 4,665
Equity in income from joint ventures 267 303 578 471
Gain on sale of land     330  
Gain on sale of investment in a direct financing lease 0   0  
Income before income taxes 9,426   18,824  
Income tax expense 1,216   2,032  
Income from continuing operations 8,210 655 16,792 5,136
Income (loss) from discontinued operations 0 (82) 18 (296)
Transaction (costs) benefit     0  
Gain on sale of real estate       565
Net income attributable to EPR Properties 8,210 573 16,810 5,405
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties 8,210 573 16,810 5,405
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 8,291 (492) 14,848 3,532
Consolidated Elimination [Member]
       
Rental revenue 0 0 0 0
Tenant reimbursements 0 0 0 0
Other income 0 0 0  
Mortgage and other financing income 0 0 0 0
Intercompany fee income (799) (658) (1,579) (1,326)
Interest income on intercompany notes receivable (6,043) (4,328) (13,106) (8,686)
Total revenue (6,842) (4,986) (14,685) (10,012)
Equity in subsidiaries' earnings (55,831) (40,167) (114,296) (88,501)
Property operating expense 0 0 0 0
Intercompany fee expense (799) (658) (1,579) (1,326)
Other expense 0 0 0 0
General and administrative expense 0 0 0 0
Costs associated with loan refinancing or payoff   0 0 0
Gain on early extinguishment of debt       0
Interest expense, net 0 0 0 0
Interest expense on intercompany notes payable (6,043) (4,328) (13,106) (8,686)
Transaction costs 0 0 0 0
Depreciation and amortization 0 0 0 0
Income before equity in income from joint ventures and other items (55,831) (40,167) (114,296) (88,501)
Equity in income from joint ventures 0 0 0 0
Gain on sale of land     0  
Gain on sale of investment in a direct financing lease 0   0  
Income before income taxes (55,831)   (114,296)  
Income tax expense 0   0  
Income from continuing operations (55,831) (40,167) (114,296) (88,501)
Income (loss) from discontinued operations 0 0 0 0
Transaction (costs) benefit     0  
Gain on sale of real estate       0
Net income attributable to EPR Properties (55,831) (40,167) (114,296) (88,501)
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties (55,831) (40,167) (114,296) (88,501)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (55,912) $ (39,221) $ (112,477) $ (86,830)