XML 29 R61.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Condensed Consolidating Balance Sheet) (Details) (USD $)
In Thousands, unless otherwise specified
Sep. 30, 2014
Apr. 03, 2014
Dec. 31, 2013
Sep. 30, 2013
Dec. 31, 2012
Rental properties, net $ 2,370,198   $ 2,104,151    
Land held for development 204,641   201,342    
Property under development 189,051   89,473    
Mortgage notes and related accrued interest receivable 546,265   486,337    
Investment in a direct financing lease, net 198,551 45,900 242,212    
Investment in joint ventures 5,343   5,275    
Cash and cash equivalents 8,386   7,958 24,141 10,664
Restricted cash 26,811   9,714    
Deferred financing costs, net 20,994   23,344    
Accounts receivable, net 44,469   42,538    
Intercompany notes receivable 0   0    
Investments in subsidiaries 0   0    
Other assets 64,522   59,932    
Total assets 3,679,231   3,272,276    
Accounts payable and accrued liabilities 71,511   72,327    
Dividends payable 22,240   19,553    
Unearned rents and interest 36,551   17,046    
Intercompany notes payable 0   0    
Debt 1,621,211   1,475,336    
Total liabilities 1,751,513   1,584,262    
EPR Properties shareholders’ equity 1,927,341   1,687,637    
Noncontrolling interests 377   377    
Total equity 1,927,718   1,688,014    
Total liabilities and equity 3,679,231   3,272,276    
EPR Properties (Issuer) [Member]
         
Rental properties, net 0   0    
Land held for development 0   0    
Property under development 0   18    
Mortgage notes and related accrued interest receivable 0   0    
Investment in a direct financing lease, net 0   0    
Investment in joint ventures 0   0    
Cash and cash equivalents (442)   449 16,915 1,531
Restricted cash 0   1,150    
Deferred financing costs, net 15,820   17,221    
Accounts receivable, net 148   106    
Intercompany notes receivable 0   0    
Investments in subsidiaries 3,107,517   2,852,543    
Other assets 20,818   19,292    
Total assets 3,143,861   2,890,779    
Accounts payable and accrued liabilities 33,530   43,589    
Dividends payable 22,240   19,553    
Unearned rents and interest 750   0    
Intercompany notes payable 0   0    
Debt 1,160,000   1,140,000    
Total liabilities 1,216,520   1,203,142    
EPR Properties shareholders’ equity 1,927,341   1,687,637    
Noncontrolling interests 0   0    
Total equity 1,927,341   1,687,637    
Total liabilities and equity 3,143,861   2,890,779    
Wholly-Owned Subsidiary Guarantors [Member]
         
Rental properties, net 1,642,354   1,474,501    
Land held for development 0   0    
Property under development 176,638   84,397    
Mortgage notes and related accrued interest receivable 483,602   460,533    
Investment in a direct financing lease, net 198,551   242,212    
Investment in joint ventures 0   0    
Cash and cash equivalents 1,294   1,826 765 832
Restricted cash 24,940   6,735    
Deferred financing costs, net 4,536   5,439    
Accounts receivable, net 29,660   25,158    
Intercompany notes receivable 0   0    
Investments in subsidiaries 0   0    
Other assets 9,563   11,040    
Total assets 2,571,138   2,311,841    
Accounts payable and accrued liabilities 35,911   20,564    
Dividends payable 0   0    
Unearned rents and interest 29,764   14,295    
Intercompany notes payable 0   0    
Debt 34,000   0    
Total liabilities 99,675   34,859    
EPR Properties shareholders’ equity 2,471,463   2,276,982    
Noncontrolling interests 0   0    
Total equity 2,471,463   2,276,982    
Total liabilities and equity 2,571,138   2,311,841    
Non-Guarantor Subsidiaries [Member]
         
Rental properties, net 727,844   629,650    
Land held for development 204,641   201,342    
Property under development 12,413   5,058    
Mortgage notes and related accrued interest receivable 62,663   25,804    
Investment in a direct financing lease, net 0   0    
Investment in joint ventures 5,343   5,275    
Cash and cash equivalents 7,534   5,683 6,461 8,301
Restricted cash 1,871   1,829    
Deferred financing costs, net 638   684    
Accounts receivable, net 14,661   17,274    
Intercompany notes receivable 175,757   175,757    
Investments in subsidiaries 0   0    
Other assets 34,141   29,600    
Total assets 1,247,506   1,097,956    
Accounts payable and accrued liabilities 2,070   8,174    
Dividends payable 0   0    
Unearned rents and interest 6,037   2,751    
Intercompany notes payable 175,757   175,757    
Debt 427,211   335,336    
Total liabilities 611,075   522,018    
EPR Properties shareholders’ equity 636,054   575,561    
Noncontrolling interests 377   377    
Total equity 636,431   575,938    
Total liabilities and equity 1,247,506   1,097,956    
Consolidated Elimination [Member]
         
Rental properties, net 0   0    
Land held for development 0   0    
Property under development 0   0    
Mortgage notes and related accrued interest receivable 0   0    
Investment in a direct financing lease, net 0   0    
Investment in joint ventures 0   0    
Cash and cash equivalents 0   0    
Restricted cash 0   0    
Deferred financing costs, net 0   0    
Accounts receivable, net 0   0    
Intercompany notes receivable (175,757)   (175,757)    
Investments in subsidiaries (3,107,517)   (2,852,543)    
Other assets 0   0    
Total assets (3,283,274)   (3,028,300)    
Accounts payable and accrued liabilities 0   0    
Dividends payable 0   0    
Unearned rents and interest 0   0    
Intercompany notes payable (175,757)   (175,757)    
Debt 0   0    
Total liabilities (175,757)   (175,757)    
EPR Properties shareholders’ equity (3,107,517)   (2,852,543)    
Noncontrolling interests 0   0    
Total equity (3,107,517)   (2,852,543)    
Total liabilities and equity $ (3,283,274)   $ (3,028,300)