XML 32 R62.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 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Rental revenue $ 74,410 $ 62,209 $ 210,759 $ 182,758
Tenant reimbursements 4,486 4,552 13,355 13,748
Other income 345 1,441 706 1,538
Mortgage and other financing income 19,497 19,639 55,561 55,670
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 0 0 0
Total revenue 98,738 87,841 280,381 253,714
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 5,948 6,579 17,936 19,604
Intercompany fee expense 0 0 0 0
Other expense 248 204 566 508
General and administrative expense 6,719 6,764 21,260 19,468
Costs associated with loan refinancing or payoff 0 223 0 6,166
Gain on early extinguishment of debt 0 0 0 (4,539)
Interest expense, net 20,801 20,435 61,254 60,424
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 369 317 1,321 859
Provision for loan loss 3,777 0 3,777 0
Depreciation and amortization 17,421 13,141 48,750 39,140
Income before equity in income from joint ventures and other items 43,455 40,178 125,517 112,084
Equity in income from joint ventures 300 351 878 1,168
Gain on sale of land 0 0 330 0
Gain on sale of investment in a direct financing lease 0 0 220 0
Income before income taxes 43,755 40,529 126,945 113,252
Income tax expense 1,047 0 3,332 0
Income from continuing operations 42,708 40,529 123,613 113,252
Income (loss) from discontinued operations (3) (195) 8 198
Transaction (costs) benefit 0 0 3,376 0
Gain on sale of real estate 0 3,168 0 3,733
Net income 42,705 43,502 126,997 117,183
Net income attributable to EPR Properties 42,705 43,502 126,997 117,183
Dividends, Preferred Stock (5,952) (5,951) (17,856) (17,855)
Net income available to common shareholders of EPR Properties 36,753 37,551 109,141 99,328
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 42,036 40,646 123,361 114,097
EPR Properties (Issuer) [Member]
       
Rental revenue 0 0 0 0
Tenant reimbursements 0 0 0 0
Other income 0 23 0 71
Mortgage and other financing income 187 287 562 790
Intercompany fee income 788 656 2,366 1,982
Interest income on intercompany notes receivable 0 4,834 0 13,332
Total revenue 975 5,800 2,928 16,175
Equity in subsidiaries' earnings 58,203 53,848 172,970 142,348
Property operating expense 0 2 (1) 2
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
Gain on early extinguishment of debt       0
Interest expense, net 15,787 15,706 47,222 40,159
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 292 317 483 859
Provision for loan loss 0   0  
Depreciation and amortization 274 273 823 818
Income before equity in income from joint ventures and other items 42,825 43,350 127,371 116,685
Equity in income from joint ventures 0 152 0 498
Gain on sale of land     0  
Gain on sale of investment in a direct financing lease     0  
Income before income taxes 42,825   127,371  
Income tax expense 120   374  
Income from continuing operations 42,705 43,502 126,997 117,183
Income (loss) from discontinued operations 0 0 0 0
Transaction (costs) benefit     0  
Gain on sale of real estate   0   0
Net income attributable to EPR Properties 42,705 43,502 126,997 117,183
Dividends, Preferred Stock (5,952) (5,951) (17,856) (17,855)
Net income available to common shareholders of EPR Properties 36,753 37,551 109,141 99,328
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 42,036 40,646 123,361 114,097
Wholly-Owned Subsidiary Guarantors [Member]
       
Rental revenue 50,308 41,148 141,873 118,989
Tenant reimbursements 1,003 848 2,805 2,717
Other income 0 6 0 6
Mortgage and other financing income 18,161 18,288 52,478 51,626
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 0 0 0
Total revenue 69,472 60,290 197,156 173,338
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 2,173 2,539 6,440 8,063
Intercompany fee expense 0 0 0 0
Other expense 0 0 0 0
General and administrative expense 4,452 4,553 13,944 13,125
Costs associated with loan refinancing or payoff   223   1,987
Gain on early extinguishment of debt       (4,539)
Interest expense, net (617) 0 (1,690) 3,164
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 0 0 0 0
Provision for loan loss 0   0  
Depreciation and amortization 11,662 8,354 32,755 24,513
Income before equity in income from joint ventures and other items 51,802 44,621 145,707 127,025
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  
Income before income taxes 51,802   145,927  
Income tax expense 0   0  
Income from continuing operations 51,802 44,621 145,927 127,025
Income (loss) from discontinued operations (3) (66) (10) 623
Transaction (costs) benefit     (3,376)  
Gain on sale of real estate   0   0
Net income attributable to EPR Properties 51,799 44,555 149,293 127,648
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties 51,799 44,555 149,293 127,648
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 51,799 44,489 149,436 127,784
Non-Guarantor Subsidiaries [Member]
       
Rental revenue 24,102 21,061 68,886 63,769
Tenant reimbursements 3,483 3,704 10,550 11,031
Other income 345 1,412 706 1,461
Mortgage and other financing income 1,149 1,064 2,521 3,254
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 5,961 98 19,067 286
Total revenue 35,040 27,339 101,730 79,801
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 3,775 4,038 11,497 11,539
Intercompany fee expense (788) (656) (2,366) (1,982)
Other expense 248 204 566 508
General and administrative expense 2,267 2,211 7,316 6,343
Costs associated with loan refinancing or payoff   0   4,179
Gain on early extinguishment of debt       0
Interest expense, net 5,631 4,729 15,722 17,101
Interest expense on intercompany notes payable 5,961 4,932 19,067 13,618
Transaction costs 77 0 838 0
Provision for loan loss 3,777   3,777  
Depreciation and amortization 5,485 4,514 15,172 13,809
Income before equity in income from joint ventures and other items 7,031 6,055 25,409 10,722
Equity in income from joint ventures 300 199 878 670
Gain on sale of land     330  
Gain on sale of investment in a direct financing lease     0  
Income before income taxes 7,331   26,617  
Income tax expense 927   2,958  
Income from continuing operations 6,404 6,254 23,659 11,392
Income (loss) from discontinued operations 0 (129) 18 (425)
Transaction (costs) benefit     0  
Gain on sale of real estate   3,168   3,733
Net income attributable to EPR Properties 6,404 9,293 23,677 14,700
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties 6,404 9,293 23,677 14,700
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 4,553 9,046 19,864 12,581
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 (788) (656) (2,366) (1,982)
Interest income on intercompany notes receivable (5,961) (4,932) (19,067) (13,618)
Total revenue (6,749) (5,588) (21,433) (15,600)
Equity in subsidiaries' earnings (58,203) (53,848) (172,970) (142,348)
Property operating expense 0 0 0 0
Intercompany fee expense 788 656 2,366 1,982
Other expense 0 0 0 0
General and administrative expense 0 0 0 0
Costs associated with loan refinancing or payoff   0   0
Gain on early extinguishment of debt       0
Interest expense, net 0 0 0 0
Interest expense on intercompany notes payable (5,961) (4,932) (19,067) (13,618)
Transaction costs 0 0 0 0
Provision for loan loss 0   0  
Depreciation and amortization 0 0 0 0
Income before equity in income from joint ventures and other items (58,203) (53,848) (172,970) (142,348)
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  
Income before income taxes (58,203)   (172,970)  
Income tax expense 0   0  
Income from continuing operations (58,203) (53,848) (172,970) (142,348)
Income (loss) from discontinued operations 0 0 0 0
Transaction (costs) benefit     0  
Gain on sale of real estate   0   0
Net income attributable to EPR Properties (58,203) (53,848) (172,970) (142,348)
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties (58,203) (53,848) (172,970) (142,348)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (56,352) $ (53,535) $ (169,300) $ (140,365)