XML 75 R63.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Rental revenue $ 85,706 $ 74,410 $ 240,306 $ 210,759
Tenant reimbursements 3,718 4,486 11,986 13,355
Other income 718 345 2,416 706
Mortgage and other financing income 18,193 19,497 54,321 55,561
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 0 0 0
Total revenue 108,335 98,738 309,029 280,381
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 5,496 5,948 17,623 17,936
Intercompany fee expense 0 0 0 0
Other expense 221 248 533 566
General and administrative expense 7,482 6,719 22,920 21,260
Retirement severance expense 0 0 18,578 0
Costs associated with loan refinancing or payoff 18 0 261 0
Interest expense, net 20,529 20,801 59,123 61,254
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 783 369 6,818 1,321
Provision for loan loss 0 3,777 0 3,777
Depreciation and amortization 23,498 17,421 64,702 48,750
Income before equity in income from joint ventures and other items 50,308 43,455 118,471 125,517
Equity in income from joint ventures 339 300 701 878
Gain (loss) on sale of real estate (95) 0 23,829 330
gain on sale of investment in a direct financing lease 0 0 0 220
Income before income taxes 50,552 43,755 143,001 126,945
Income tax expense 498 1,047 1,418 3,332
Income from continuing operations 50,054 42,708 141,583 123,613
Income (loss) from discontinued operations 141 (3) 199 8
Transaction (costs) benefit 0 0 0 3,376
Net income attributable to EPR Properties 50,195 42,705 141,782 126,997
Net income attributable to EPR Properties 50,195 42,705 141,782 126,997
Dividends, Preferred Stock (5,951) (5,952) (17,855) (17,856)
Net income available to common shareholders of EPR Properties 44,244 36,753 123,927 109,141
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 47,315 42,036 134,626 123,361
EPR Properties (Issuer) [Member]        
Rental revenue 0 0 0 0
Tenant reimbursements 0 0 0 0
Other income 0 0 0 0
Mortgage and other financing income 212 187 636 562
Intercompany fee income 665 788 2,062 2,366
Interest income on intercompany notes receivable 0 0 111 0
Total revenue 877 975 2,809 2,928
Equity in subsidiaries' earnings 71,740 58,203 224,052 172,970
Property operating expense 0 0 0 (1)
Intercompany fee expense 0 0 0 0
Other expense 0 0 0 0
General and administrative expense 0 0 0 0
Retirement severance expense     18,578  
Costs associated with loan refinancing or payoff 0   243  
Interest expense, net 20,843 15,787 57,027 47,222
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 746 292 6,482 483
Provision for loan loss   0   0
Depreciation and amortization 422 274 1,200 823
Income before equity in income from joint ventures and other items 50,606 42,825 143,331 127,371
Equity in income from joint ventures 0 0 0 0
Gain (loss) on sale of real estate 0   0 0
gain on sale of investment in a direct financing lease       0
Income before income taxes 50,606 42,825 143,331 127,371
Income tax expense 411 120 1,549 374
Income from continuing operations 50,195 42,705 141,782 126,997
Income (loss) from discontinued operations 0 0 0 0
Transaction (costs) benefit       0
Net income attributable to EPR Properties 50,195 42,705 141,782 126,997
Dividends, Preferred Stock (5,951) (5,952) (17,855) (17,856)
Net income available to common shareholders of EPR Properties 44,244 36,753 123,927 109,141
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 47,315 42,036 134,626 123,361
Wholly-Owned Subsidiary Guarantors [Member]        
Rental revenue 67,640 54,798 184,790 155,279
Tenant reimbursements 1,254 1,405 3,928 3,958
Other income 1 0 3 1
Mortgage and other financing income 16,558 17,539 46,862 50,622
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 2,390 0 7,339 0
Total revenue 87,843 73,742 242,922 209,860
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 2,694 2,618 8,612 7,701
Intercompany fee expense 0 0 0 0
Other expense 0 0 0 0
General and administrative expense 5,910 4,726 17,554 14,842
Retirement severance expense     0  
Costs associated with loan refinancing or payoff 18   18  
Interest expense, net (2,227) 838 (3,608) 2,686
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 19,151 12,541 51,544 35,386
Income before equity in income from joint ventures and other items 62,297 53,019 168,802 149,245
Equity in income from joint ventures 0 0 0 0
Gain (loss) on sale of real estate (95)   23,653 0
gain on sale of investment in a direct financing lease       220
Income before income taxes 62,202 53,019 192,455 149,465
Income tax expense 0 0 0 0
Income from continuing operations 62,202 53,019 192,455 149,465
Income (loss) from discontinued operations 141 (3) 199 (10)
Transaction (costs) benefit       3,376
Net income attributable to EPR Properties 62,343 53,016 192,654 152,831
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties 62,343 53,016 192,654 152,831
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 62,340 53,016 192,603 152,974
Non-Guarantor Subsidiaries [Member]        
Rental revenue 18,066 19,612 55,516 55,480
Tenant reimbursements 2,464 3,081 8,058 9,397
Other income 717 345 2,413 705
Mortgage and other financing income 1,423 1,771 6,823 4,377
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 5,961 0 19,067
Total revenue 22,670 30,770 72,810 89,026
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 2,802 3,330 9,011 10,236
Intercompany fee expense 665 788 2,062 2,366
Other expense 221 248 533 566
General and administrative expense 1,572 1,993 5,366 6,418
Retirement severance expense     0  
Costs associated with loan refinancing or payoff 0   0  
Interest expense, net 1,913 4,176 5,704 11,346
Interest expense on intercompany notes payable 2,390 5,961 7,450 19,067
Transaction costs 37 77 336 838
Provision for loan loss   3,777   3,777
Depreciation and amortization 3,925 4,606 11,958 12,541
Income before equity in income from joint ventures and other items 9,145 5,814 30,390 21,871
Equity in income from joint ventures 339 300 701 878
Gain (loss) on sale of real estate 0   176 330
gain on sale of investment in a direct financing lease       0
Income before income taxes 9,484 6,114 31,267 23,079
Income tax expense 87 927 (131) 2,958
Income from continuing operations 9,397 5,187 31,398 20,121
Income (loss) from discontinued operations 0 0 0 18
Transaction (costs) benefit       0
Net income attributable to EPR Properties 9,397 5,187 31,398 20,139
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties 9,397 5,187 31,398 20,139
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 9,299 3,336 27,973 16,326
Consolidated Elimination [Member]        
Rental revenue 0 0 0 0
Tenant reimbursements 0 0 0 0
Other income 0 0 0 0
Mortgage and other financing income 0 0 0 0
Intercompany fee income (665) (788) (2,062) (2,366)
Interest income on intercompany notes receivable (2,390) (5,961) (7,450) (19,067)
Total revenue (3,055) (6,749) (9,512) (21,433)
Equity in subsidiaries' earnings (71,740) (58,203) (224,052) (172,970)
Property operating expense 0 0 0 0
Intercompany fee expense (665) (788) (2,062) (2,366)
Other expense 0 0 0 0
General and administrative expense 0 0 0 0
Retirement severance expense     0  
Costs associated with loan refinancing or payoff 0   0  
Interest expense, net 0 0 0 0
Interest expense on intercompany notes payable (2,390) (5,961) (7,450) (19,067)
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 (71,740) (58,203) (224,052) (172,970)
Equity in income from joint ventures 0 0 0 0
Gain (loss) on sale of real estate 0   0 0
gain on sale of investment in a direct financing lease       0
Income before income taxes (71,740) (58,203) (224,052) (172,970)
Income tax expense 0 0 0 0
Income from continuing operations (71,740) (58,203) (224,052) (172,970)
Income (loss) from discontinued operations 0 0 0 0
Transaction (costs) benefit       0
Net income attributable to EPR Properties (71,740) (58,203) (224,052) (172,970)
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties (71,740) (58,203) (224,052) (172,970)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (71,639) $ (56,352) $ (220,576) $ (169,300)