Condensed Consolidating Financial Statements

A portion of our subsidiaries have guaranteed the Company’s indebtedness under the Company's unsecured senior notes and combined unsecured revolving credit facility and term loan facility. The guarantees are joint and several, full and unconditional and subject to customary release provisions. The following summarizes the Company’s condensed consolidating information as of December 31, 2015 and 2014 and for the years ended December 31, 2015, 2014 and 2013 (in thousands):

Condensed Consolidating Balance Sheet As of December 31, 2015

	EPR Properties (Issuer)		Wholly Owned Subsidiary Guarantors		Non- Guarantor Subsidiaries		Consolidated Elimination			Consolidated
Assets
Rental properties, net	$	—	$	2,485,411	$	539,788	$	—		$	3,025,199
Land held for development	—		1,258		22,352		—			23,610
Property under development	—		152,197		226,723		—			378,920
Mortgage notes and related accrued interest receivable, net	—		400,935		22,845		—			423,780
Investment in a direct financing lease, net	—		190,880		—		—			190,880
Investment in joint ventures	—		—		6,168		—			6,168
Cash and cash equivalents	1,089		735		2,459		—			4,283
Restricted cash	475		8,220		1,883		—			10,578
Deferred financing costs, net	4,894		—		—		—			4,894
Accounts receivable, net	285		47,502		11,314		—			59,101
Intercompany notes receivable	—		175,757		—		(175,757		)	—
Investments in subsidiaries	3,825,897		—		—		(3,825,897		)	—
Other assets	18,159		10,607		61,091		—			89,857
Total assets	$	3,850,799	$	3,473,502	$	894,623	$	(4,001,654	)	$	4,217,270
Liabilities and Equity
Liabilities:
Accounts payable and accrued liabilities	$	49,671	$	38,759	$	3,748	$	—		$	92,178
Dividends payable	24,352		—		—		—			24,352
Unearned rents and interest	—		35,512		9,440		—			44,952
Intercompany notes payable	—		—		175,757		(175,757		)	—
Debt	1,702,908		—		279,012		—			1,981,920
Total liabilities	1,776,931		74,271		467,957		(175,757		)	2,143,402
Equity	2,073,868		3,399,231		426,666		(3,825,897		)	2,073,868
Total liabilities and equity	$	3,850,799	$	3,473,502	$	894,623	$	(4,001,654	)	$	4,217,270

Condensed Consolidating Balance Sheet As of December 31, 2014

	EPR Properties (Issuer)			Wholly Owned Subsidiary Guarantors		Non- Guarantor Subsidiaries		Consolidated Elimination			Consolidated
Assets
Rental properties, net	$	—		$	1,872,053	$	579,481	$	—		$	2,451,534
Land held for development	—			—		206,001		—			206,001
Property under development	—			175,439		6,359		—			181,798
Mortgage notes and related accrued interest receivable, net	—			412,625		95,330		—			507,955
Investment in a direct financing lease, net	—			199,332		—		—			199,332
Investment in joint ventures	—			—		5,738		—			5,738
Cash and cash equivalents	(1,234		)	840		3,730		—			3,336
Restricted cash	1,000			10,466		1,606		—			13,072
Deferred financing costs, net	—			4,136		—		—			4,136
Accounts receivable, net	90			34,414		12,778		—			47,282
Intercompany notes receivable	—			—		175,757		(175,757		)	—
Investments in subsidiaries	3,115,572			—		—		(3,115,572		)	—
Other assets	21,272			9,151		35,668		—			66,091
Total assets	$	3,136,700		$	2,718,456	$	1,122,448	$	(3,291,329	)	$	3,686,275
Liabilities and Equity
Liabilities:
Accounts payable and accrued liabilities	$	42,829		$	32,613	$	6,738	$	—		$	82,180
Dividends payable	22,233			—		—		—			22,233
Unearned rents and interest	750			20,295		4,578		—			25,623
Intercompany notes payable	—			—		175,757		(175,757		)	—
Debt	1,144,776			160,298		324,676		—			1,629,750
Total liabilities	1,210,588			213,206		511,749		(175,757		)	1,759,786
EPR Properties shareholders’ equity	1,926,112			2,505,250		610,322		(3,115,572		)	1,926,112
Noncontrolling interests	—			—		377		—			377
Equity	$	1,926,112		$	2,505,250	$	610,699	$	(3,115,572	)	$	1,926,489
Total liabilities and equity	$	3,136,700		$	2,718,456	$	1,122,448	$	(3,291,329	)	$	3,686,275

Condensed Consolidating Statement of Income For the Year Ended December 31, 2015

	EPR Properties (Issuer)			Wholly Owned Subsidiary Guarantors			Non- Guarantors Subsidiaries		Consolidated Elimination			Consolidated
Rental revenue	$	—		$	257,493		$	73,393	$	—		$	330,886
Tenant reimbursements	—			5,243			11,077		—			16,320
Other income	—			3			3,626		—			3,629
Mortgage and other financing income	848			61,900			7,434		—			70,182
Intercompany fee income	2,717			—			—		(2,717		)	—
Interest income on intercompany notes receivable	111			9,690			—		(9,801		)	—
Total revenue	3,676			334,329			95,530		(12,518		)	421,017
Equity in subsidiaries’ earnings	298,657			—			—		(298,657		)	—
Property operating expense	—			11,532			11,901		—			23,433
Intercompany fee expense	—			—			2,717		(2,717		)	—
Other expense	—			—			648		—			648
General and administrative expense	—			24,047			6,974		—			31,021
Retirement severance expense	18,578			—			—		—			18,578
Costs associated with loan refinancing or payoff	243			3			24		—			270
Interest expense, net	78,217			(5,524		)	7,222		—			79,915
Interest expense on intercompany notes payable	—			—			9,801		(9,801		)	—
Transaction costs	7,182			—			336		—			7,518
Depreciation and amortization	1,629			71,700			16,288		—			89,617
Income before equity in income from joint ventures and other items	196,484			232,571			39,619		(298,657		)	170,017
Equity in income from joint ventures	—			—			969		—			969
Gain on sale or acquisition, net	—			23,653			176		—			23,829
Income before income taxes	196,484			256,224			40,764		(298,657		)	194,815
Income tax benefit (expense)	(1,952		)	—			1,470		—			(482		)
Income from continuing operations	194,532			256,224			42,234		(298,657		)	194,333
Discontinued operations:
Income from discontinued operations	—			199			—		—			199
Net income attributable to EPR Properties	194,532			256,423			42,234		(298,657		)	194,532
Preferred dividend requirements	(23,806		)	—			—		—			(23,806		)
Net income available to common shareholders of EPR Properties	$	170,726		$	256,423		$	42,234	$	(298,657	)	$	170,726
Comprehensive income attributable to EPR Properties	$	187,588		$	256,200		$	36,088	$	(292,288	)	$	187,588

Condensed Consolidating Statement of Income For the Year Ended December 31, 2014

	EPR Properties (Issuer)			Wholly Owned Subsidiary Guarantors		Non- Guarantor Subsidiaries			Consolidated Elimination			Consolidated
Rental revenue	$	—		$	211,616	$	75,057		$	—		$	286,673
Tenant reimbursements	—			5,103		12,560			—			17,663
Other income	—			1		1,008			—			1,009
Mortgage and other financing income	765			71,535		7,406			—			79,706
Intercompany fee income	3,124			—		—			(3,124		)	—
Interest income on intercompany notes receivable	—			—		24,796			(24,796		)	—
Total revenue	3,889			288,255		120,827			(27,920		)	385,051
Equity in subsidiaries’ earnings	241,921			—		—			(241,921		)	—
Property operating expense	—			11,264		13,633			—			24,897
Intercompany fee expense	—			—		3,124			(3,124		)	—
Other expense	—			—		771			—			771
General and administrative expense	—			19,325		8,241			—			27,566
Costs associated with loan refinancing or payoff	—			285		16			—			301
Interest expense, net	63,056			2,978		15,236			—			81,270
Interest expense on intercompany notes payable	—			—		24,796			(24,796		)	—
Transaction costs	1,319			54		1,079			—			2,452
Provision for loan losses	—			—		3,777			—			3,777
Depreciation and amortization	1,224			48,541		16,974			—			66,739
Income before equity in income from joint ventures and other items	180,211			205,808		33,180			(241,921		)	177,278
Equity in income from joint ventures	—			—		1,273			—			1,273
Gain on sale or acquisition, net	—			—		1,209			—			1,209
Gain on sale of investment in a direct financing lease	—			220		—			—			220
Income before income taxes	180,211			206,028		35,662			(241,921		)	179,980
Income tax benefit (expense)	(578		)	—		(3,650		)	—			(4,228		)
Income from continuing operations	179,633			206,028		32,012			(241,921		)	175,752
Discontinued operations:
Income from discontinued operations	—			487		18			—			505
Transaction (costs) benefit	—			3,376		—			—			3,376
Net income attributable to EPR Properties	179,633			209,891		32,030			(241,921		)	179,633
Preferred dividend requirements	(23,807		)	—		—			—			(23,807		)
Net income available to common shareholders of EPR Properties	$	155,826		$	209,891	$	32,030		$	(241,921	)	$	155,826
Comprehensive income attributable to EPR Properties	$	175,006		$	210,031	$	27,888		$	(237,919	)	$	175,006

Condensed Consolidating Statement of Income For the Year Ended December 31, 2013

	EPR Properties (Issuer)			Wholly Owned Subsidiary Guarantors			Non- Guarantor Subsidiaries			Consolidated Elimination			Consolidated
Rental revenue	$	—		$	180,319		$	68,390		$	—		$	248,709
Tenant reimbursements	—			5,235			13,166			—			18,401
Other income	75			9			1,598			—			1,682
Mortgage and other financing income	994			66,886			6,392			—			74,272
Intercompany fee income	2,629			—			—			(2,629		)	—
Interest income on intercompany notes receivable	17,848			—			386			(18,234		)	—
Total revenue	21,546			252,449			89,932			(20,863		)	343,064
Equity in subsidiaries’ earnings	212,634			—			—			(212,634		)	—
Property operating expense	(88		)	11,865			14,239			—			26,016
Intercompany fee expense	—			—			2,629			(2,629		)	—
Other expense	—			—			658			—			658
General and administrative expense	—			18,708			6,905			—			25,613
Costs associated with loan refinancing or payoff	—			1,987			4,179			—			6,166
Gain on early extinguishment of debt	—			(4,539		)	—			—			(4,539		)
Interest expense, net	55,856			9,085			16,115			—			81,056
Interest expense on intercompany notes payable	—			—			18,234			(18,234		)	—
Transaction costs	1,813			—			142			—			1,955
Depreciation and amortization	1,093			37,756			15,097			—			53,946
Income before equity in income from joint ventures and other items	175,506			177,587			11,734			(212,634		)	152,193
Equity in income from joint ventures	505			—			893			—			1,398
Gain (loss) on sale or acquisition, net	(150		)	3,167			—			—			3,017
Gain on previously held equity interest	4,853			—			—			—			4,853
Income before income taxes	$	180,714		$	180,754		$	12,627		$	(212,634	)	$	161,461
Income tax benefit (expense)	(488		)	—			14,664			—			14,176
Income from continuing operations	180,226			180,754			27,291			(212,634		)	175,637
Discontinued operations:
Income (loss) from discontinued operations	—			638			(305		)	—			333
Gain on sale, net from discontinued opeartions	—			—			4,256			—			4,256
Net income attributable to EPR Properties	180,226			181,392			31,242			(212,634		)	180,226
Preferred dividend requirements	(23,806		)	—			—			—			(23,806		)
Net income available to common shareholders of EPR Properties	$	156,420		$	181,392		$	31,242		$	(212,634	)	$	156,420
Comprehensive income attributable to EPR Properties	$	176,797		$	181,628		$	28,200		$	(209,828	)	$	176,797

Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2015

	EPR Properties (Issuer)			Wholly Owned Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidated
Intercompany fee income (expense)	$	2,717		$	—		$	(2,717	)	$	—
Interest income (expense) on intercompany receivable/payable	111			9,690			(9,801		)	—
Net cash provided (used) by other operating activities	(91,731		)	300,144			69,539			277,952
Net cash provided (used) by operating activities by continuing operations	(88,903		)	309,834			57,021			277,952
Net cash provided by operating activities of discontinued operations	—			508			—			508
Net cash provided (used) by operating activities	(88,903		)	310,342			57,021			278,460
Investing activities:
Acquisition of rental properties and other assets	(618		)	(178,964		)	(238		)	(179,820		)
Proceeds from sale of real estate	—			45,637			1,081			46,718
Investment in mortgage notes receivable	—			(27,835		)	(44,863		)	(72,698		)
Proceeds from mortgage note receivable paydown	—			38,456			2,500			40,956
Proceeds from sale of investment in a direct financing lease, net	—			4,741			—			4,741
Additions to property under development	(112		)	(366,170		)	(42,154		)	(408,436		)
Advances to subsidiaries, net	(406,389		)	334,011			72,378			—
Net cash used by investing activities	(407,119		)	(150,124		)	(11,296		)	(568,539		)
Financing activities:
Proceeds from debt facilities	701,914			155,000			—			856,914
Principal payments on debt	(142,000		)	(315,310		)	(46,004		)	(503,314		)
Deferred financing fees paid	(7,038		)	(7		)	(2		)	(7,047		)
Net proceeds from issuance of common shares	190,158			—			—			190,158
Impact of stock option exercises, net	(3,394		)	—			—			(3,394		)
Purchase of common shares for treasury	(8,222		)	—			—			(8,222		)
Dividends paid to shareholders	(233,073		)	—			—			(233,073		)
Net cash provided (used) by financing activities	498,345			(160,317		)	(46,006		)	292,022
Effect of exchange rate changes on cash	—			(6		)	(990		)	(996		)
Net increase (decrease) in cash and cash equivalents	2,323			(105		)	(1,271		)	947
Cash and cash equivalents at beginning of the period	(1,234		)	840			3,730			3,336
Cash and cash equivalents at end of the period	$	1,089		$	735		$	2,459		$	4,283

Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2014

	EPR Properties (Issuer)			Wholly Owned Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidated
Intercompany fee income (expense)	$	3,124		$	—		$	(3,124	)	$	—
Interest income (expense) on intercompany receivable/payable	—			—			—			—
Net cash provided (used) by other operating activities	(60,684		)	250,337			60,499			250,152
Net cash provided (used) by operating activities of continuing operations	(57,560		)	250,337			57,375			250,152
Net cash provided by operating activities of discontinued operations	—			47			96			143
Net cash provided (used) by operating activities	(57,560		)	250,384			57,471			250,295
Investing activities:
Acquisition of rental properties and other assets	(438		)	(58,930		)	(25,837		)	(85,205		)
Proceeds from sale of real estate	—			—			12,055			12,055
Proceeds from settlement of derivative	—			—			5,725			5,725
Investment in mortgage note receivable	—			(26,716		)	(67,161		)	(93,877		)
Proceeds from mortgage note receivable paydown	—			52,834			23,422			76,256
Investment in promissory notes receivable	—			(721		)	(3,666		)	(4,387		)
Proceeds from promissory note paydown	—			—			1,750			1,750
Proceeds from sale of investment in a direct financing lease, net	—			46,092			—			46,092
Additions to property under development	(821		)	(320,964		)	(12,850		)	(334,635		)
Advances to subsidiaries, net	(16,206		)	(1,510		)	17,716			—
Net cash used in investing activities	(17,465		)	(309,915		)	(48,846		)	(376,226		)
Financing activities:
Proceeds from debt facilities	20,000			359,000			—			379,000
Principal payments on debt	—			(300,270		)	(9,983		)	(310,253		)
Deferred financing fees paid	(337		)	(275		)	(202		)	(814		)
Costs associated with loan refinancing or payoff (cash portion)	—			(25		)	—			(25		)
Net proceeds from issuance of common shares	264,158			—			—			264,158
Impact of stock option exercises, net	50			—			—			50
Purchase of common shares for treasury	(2,892		)	—			—			(2,892		)
Dividends paid to shareholders	(207,637		)	—			—			(207,637		)
Net cash provided (used) by financing activities	73,342			58,430			(10,185		)	121,587
Effect of exchange rate changes on cash	—			39			(317		)	(278		)
Net decrease in cash and cash equivalents	(1,683		)	(1,062		)	(1,877		)	(4,622		)
Cash and cash equivalents at beginning of the period	449			1,902			5,607			7,958
Cash and cash equivalents at end of the period	$	(1,234	)	$	840		$	3,730		$	3,336

Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2013

	EPR Properties (Issuer)			Wholly Owned Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidated
Intercompany fee income (expense)	$	2,629		$	—		$	(2,629	)	$	—
Interest income (expense) on intercompany receivable/payable	17,848			—			(17,848		)	—
Net cash provided (used) by other operating activities	(44,752		)	216,982			59,209			231,439
Net cash provided (used) by operating activities of continuing operations	(24,275		)	216,982			38,732			231,439
Net cash provided by operating activities of discontinued operations	—			286			2,395			2,681
Net cash provided (used) by operating activities	(24,275		)	217,268			41,127			234,120
Investing activities:
Acquisition of rental properties and other assets	(1,358		)	(118,233		)	(3,906		)	(123,497		)
Proceeds from sale of real estate	—			—			797			797
Investment in unconsolidated joint ventures	(1,607		)	—			—			(1,607		)
Investment in mortgage notes receivable	(11,797		)	(46,375		)	(2,396		)	(60,568		)
Proceeds from mortgage note receivable paydown	—			202			1,698			1,900
Investment in promissory notes receivable	—			(1,278		)	—			(1,278		)
Proceeds from promissory note receivable paydown	117			—			910			1,027
Investment in a direct financing lease, net	—			(3,262		)	—			(3,262		)
Additions to property under development	(18		)	(190,205		)	(7,048		)	(197,271		)
Investment in intercompany notes payable	103,104			—			(103,104		)	—
Advances to subsidiaries, net	(380,190		)	255,824			124,366			—
Net cash provided (used) by investing activities of continuing operations	(291,749		)	(103,327		)	11,317			(383,759		)
Net proceeds from sale of real estate from discontinued operations	—			—			47,301			47,301
Net cash provided (used) by investing activities	(291,749		)	(103,327		)	58,618			(336,458		)
Financing activities:
Proceeds from debt facilities	300,000			346,000			—			646,000
Principal payments on debt	—			(454,683		)	(97,785		)	(552,468		)
Deferred financing fees paid	(5,620		)	(2,494		)	(19		)	(8,133		)
Costs associated with loan refinancing or payoff (cash portion)	—			(1,753		)	(4,037		)	(5,790		)
Net proceeds from issuance of common shares	220,785			—			—			220,785
Impact of stock option exercises, net	947			—			—			947
Purchase of common shares for treasury	(3,246		)	—			—			(3,246		)
Dividends paid to shareholders	(197,924		)	—			—			(197,924		)
Net cash provided (used) by financing activities	314,942			(112,930		)	(101,841		)	100,171
Effect of exchange rate changes on cash	—			(13		)	(526		)	(539		)
Net increase (decrease) in cash and cash equivalents	(1,082		)	998			(2,622		)	(2,706		)
Cash and cash equivalents at beginning of the period	1,531			904			8,229			10,664
Cash and cash equivalents at end of the period	$	449		$	1,902		$	5,607		$	7,958