XML 52 R32.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Tables)
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Schedule of Reportable Operating Segments
Segment Information

The Company groups investments into four reportable operating segments: Entertainment, Education, Recreation and Other. The financial information summarized below is presented by reportable operating segment:
Balance Sheet Data:
 
 
As of September 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,125,337

$
1,180,344

$
1,073,502

$
191,512

$
50,275

$
4,620,970

 
 
 
 
 
 
 
 
 
 
As of December 31, 2015
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,006,926

$
1,013,930

$
935,266

$
203,757

$
57,391

$
4,217,270


Operating Data:
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
64,134

$
19,900

$
15,958

$
2,290

$
—

$
102,282

Tenant reimbursements
 
3,816

5

—

—

—

3,821

Other income
 
8

—

1,825

—

643

2,476

Mortgage and other financing income
 
1,294

7,319

8,384

34

—

17,031

Total revenue
 
69,252

27,224

26,167

2,324

643

125,610

 
 
 
 
 
 
 
 
Property operating expense
 
5,228

—

—

233

165

5,626

Total investment expenses
 
5,228

—

—

233

165

5,626

Net operating income - before unallocated items
 
64,024

27,224

26,167

2,091

478

119,984

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(9,091
)
Costs associated with loan refinancing or payoff
 
 
 
(14
)
Interest expense, net
 
 
 
 
 
 
(24,265
)
Transaction costs
 
 
 
 
 
 
(2,947
)
Depreciation and amortization
 
 
 
(27,601
)
Equity in income from joint ventures
 
 
 
 
203

Gain on sale of real estate
 
 
 
1,615

Income tax expense
 
 
 
(358
)
Net income attributable to EPR Properties
 
 
 
57,526

Preferred dividend requirements
 
 
 
(5,951
)
Net income available to common shareholders of EPR Properties
$
51,575


 
 
Three Months Ended September 30, 2015
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
59,637

$
13,990

$
12,079

$
—

$
—

$
85,706

Tenant reimbursements
 
3,718

—

—

—

—

3,718

Other income
 
1

—

—

55

662

718

Mortgage and other financing income
 
1,782

7,479

8,835

97

—

18,193

Total revenue
 
65,138

21,469

20,914

152

662

108,335

 
 
 
 
 
 
 
 
Property operating expense
 
5,413

—

—

83

—

5,496

Other expense
 
—

—

—

221

—

221

Total investment expenses
 
5,413

—

—

304

—

5,717

Net operating income - before unallocated items
 
59,725

21,469

20,914

(152
)
662

102,618

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(7,482
)
Costs associated with loan refinancing or payoff
 
 
 
(18
)
Interest expense, net
 
 
 
 
 
 
(20,529
)
Transaction costs
 
 
 
 
 
 
(783
)
Depreciation and amortization
 
 
 
 
(23,498
)
Equity in income from joint ventures
 
 
 
339

Loss on sale of real estate
 
 
 
(95
)
Income tax expense
 
 
 
 
 
 
(498
)
Discontinued operations:
 
 
 
 
 
 
 
Income from discontinued operations
 
 
 
 
141

Net income attributable to EPR Properties
 
 
 
50,195

Preferred dividend requirements
 
 
(5,951
)
Net income available to common shareholders of EPR Properties
$
44,244


 
 
Nine Months Ended September 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
185,530

$
54,797

$
45,443

$
6,345

$
—

$
292,115

Tenant reimbursements
 
11,570

7

—

—

—

11,577

Other income
 
222

—

3,635

—

1,955

5,812

Mortgage and other financing income
 
4,927

25,228

22,650

102

—

52,907

Total revenue
 
202,249

80,032

71,728

6,447

1,955

362,411

 
 
 
 
 
 
 
 
Property operating expense
 
15,815

—

8

419

445

16,687

Other expense
 
—

—

—

5

—

5

Total investment expenses
 
15,815

—

8

424

445

16,692

Net operating income - before unallocated items
 
186,434

80,032

71,720

6,023

1,510

345,719

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(27,309
)
Costs associated with loan refinancing or payoff
 
 
 
(905
)
Interest expense, net
 
 
 
 
 
 
(70,310
)
Transaction costs
 
 
 
 
 
 
(4,881
)
Depreciation and amortization
 
 
 
 
(79,222
)
Equity in income from joint ventures
 
 
 
501

Gain on sale of real estate
 
 
 
 
3,885

Income tax expense
 
 
 
 
 
 
(637
)
Net income attributable to EPR Properties
 
 
 
166,841

Preferred dividend requirements
 
 
 
 
(17,855
)
Net income available to common shareholders of EPR Properties
$
148,986


 
 
Nine Months Ended September 30, 2015
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
179,407

$
34,887

$
26,012

$
—

$
—

$
240,306

Tenant reimbursements
 
12,009

—

—

(23
)
—

11,986

Other income
 
504

—

—

118

1,794

2,416

Mortgage and other financing income
 
5,346

23,056

25,629

290

—

54,321

Total revenue
 
197,266

57,943

51,641

385

1,794

309,029

 
 
 
 
 
 
 
 
Property operating expense
 
17,399

—

—

224

—

17,623

Other expense
 
—

—

—

533

—

533

Total investment expenses
 
17,399

—

—

757

—

18,156

Net operating income - before unallocated items
 
179,867

57,943

51,641

(372
)
1,794

290,873

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(22,920
)
Retirement severance expense
 
 
 
 
(18,578
)
Costs associated with loan refinancing or payoff
 
 
 
(261
)
Interest expense, net
 
 
 
 
 
 
(59,123
)
Transaction costs
 
 
 
 
 
 
(6,818
)
Depreciation and amortization
 
 
 
 
(64,702
)
Equity in income from joint ventures
 
 
 
701

Gain on sale of real estate
 
 
 
 
23,829

Income tax expense
 
 
 
 
 
 
(1,418
)
Discontinued operations:
 
 
 
 
 
 
 
Income from discontinued operations
 
 
 
 
199

Net income attributable to EPR Properties
 
 
 
141,782

Preferred dividend requirements
 
 
 
 
(17,855
)
Net income available to common shareholders of EPR Properties
$
123,927