XML 78 R58.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Rental revenue $ 102,282 $ 85,706 $ 292,115 $ 240,306
Tenant reimbursements 3,821 3,718 11,577 11,986
Other income 2,476 718 5,812 2,416
Mortgage and other financing income 17,031 18,193 52,907 54,321
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 0 0 0
Total revenue 125,610 108,335 362,411 309,029
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 5,626 5,496 16,687 17,623
Intercompany fee expense 0 0 0 0
Other expense 0 221 5 533
General and administrative expense 9,091 7,482 27,309 22,920
Retirement severance expense 0 0 0 18,578
Costs associated with loan refinancing or payoff 14 18 905 261
Interest expense, net 24,265 20,529 70,310 59,123
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 2,947 783 4,881 6,818
Depreciation and amortization 27,601 23,498 79,222 64,702
Income before equity in income from joint ventures and other items 56,066 50,308 163,092 118,471
Equity in income from joint ventures 203 339 501 701
Gain on sale of real estate 1,615 (95) 3,885 23,829
Income before income taxes 57,884 50,552 167,478 143,001
Income tax expense (358) (498) (637) (1,418)
Income from continuing operations 57,526 50,054 166,841 141,583
Income (loss) from discontinued operations 0 141 0 199
Net income attributable to EPR Properties 57,526 50,195 166,841 141,782
Dividends, Preferred Stock (5,951) (5,951) (17,855) (17,855)
Net income available to common shareholders of EPR Properties 51,575 44,244 148,986 123,927
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 58,739 47,315 165,917 134,626
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 286 212 710 636
Intercompany fee income 677 665 2,018 2,062
Interest income on intercompany notes receivable 0 0 0 111
Total revenue 963 877 2,728 2,809
Equity in subsidiaries' earnings 84,755 71,740 240,420 224,052
Property operating expense 0 0 0 0
Intercompany fee expense 0 0 0 0
Other expense   0 0 0
General and administrative expense 0 0 0 0
Retirement severance expense       18,578
Costs associated with loan refinancing or payoff 0 0 0 243
Interest expense, net 24,414 20,843 69,042 57,027
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 2,947 746 4,778 6,482
Depreciation and amortization 449 422 1,338 1,200
Income before equity in income from joint ventures and other items 57,908 50,606 167,990 143,331
Equity in income from joint ventures 0 0 0 0
Gain on sale of real estate 0 0 0 0
Income before income taxes 57,908 50,606 167,990 143,331
Income tax expense 382 (411) 1,149 (1,549)
Income from continuing operations   50,195   141,782
Income (loss) from discontinued operations   0   0
Net income attributable to EPR Properties 57,526 50,195 166,841 141,782
Dividends, Preferred Stock (5,951) (5,951) (17,855) (17,855)
Net income available to common shareholders of EPR Properties 51,575 44,244 148,986 123,927
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 58,739 47,315 165,917 134,626
Wholly-Owned Subsidiary Guarantors [Member]        
Rental revenue 89,178 72,001 251,900 198,040
Tenant reimbursements 1,338 1,254 4,059 3,928
Other income 1,829 1 3,648 3
Mortgage and other financing income 16,692 16,526 48,370 46,830
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 2,460 2,390 7,297 7,339
Total revenue 111,497 92,172 315,274 256,140
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 2,916 2,636 8,135 8,412
Intercompany fee expense 0 0 0 0
Other expense   0 0 0
General and administrative expense 7,927 6,201 23,318 18,510
Retirement severance expense       0
Costs associated with loan refinancing or payoff 14 18 353 18
Interest expense, net (2,395) (2,754) (5,596) (5,254)
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 0 0 0 0
Depreciation and amortization 23,768 19,834 67,516 53,592
Income before equity in income from joint ventures and other items 79,267 66,237 221,548 180,862
Equity in income from joint ventures 0 0 0 0
Gain on sale of real estate 1,615 (95) 3,885 23,653
Income before income taxes 80,882 66,142 225,433 204,515
Income tax expense 0 0 0 0
Income from continuing operations   66,142   204,515
Income (loss) from discontinued operations   141   199
Net income attributable to EPR Properties 80,882 66,283 225,433 204,714
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties 80,882 66,283 225,433 204,714
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 80,882 66,280 225,433 204,663
Non-Guarantor Subsidiaries [Member]        
Rental revenue 13,104 13,705 40,215 42,266
Tenant reimbursements 2,483 2,464 7,518 8,058
Other income 647 717 2,164 2,413
Mortgage and other financing income 53 1,455 3,827 6,855
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 0 0 0
Total revenue 16,287 18,341 53,724 59,592
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 2,710 2,860 8,552 9,211
Intercompany fee expense 677 665 2,018 2,062
Other expense   221 5 533
General and administrative expense 1,164 1,281 3,991 4,410
Retirement severance expense       0
Costs associated with loan refinancing or payoff 0 0 552 0
Interest expense, net 2,246 2,440 6,864 7,350
Interest expense on intercompany notes payable 2,460 2,390 7,297 7,450
Transaction costs 0 37 103 336
Depreciation and amortization 3,384 3,242 10,368 9,910
Income before equity in income from joint ventures and other items 3,646 5,205 13,974 18,330
Equity in income from joint ventures 203 339 501 701
Gain on sale of real estate 0 0 0 176
Income before income taxes 3,849 5,544 14,475 19,207
Income tax expense (24) (87) (512) 131
Income from continuing operations   5,457   19,338
Income (loss) from discontinued operations   0   0
Net income attributable to EPR Properties 3,873 5,457 14,987 19,338
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties 3,873 5,457 14,987 19,338
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 2,440 5,359 15,391 15,913
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 (677) (665) (2,018) (2,062)
Interest income on intercompany notes receivable (2,460) (2,390) (7,297) (7,450)
Total revenue (3,137) (3,055) (9,315) (9,512)
Equity in subsidiaries' earnings (84,755) (71,740) (240,420) (224,052)
Property operating expense 0 0 0 0
Intercompany fee expense (677) (665) (2,018) (2,062)
Other expense   0 0 0
General and administrative expense 0 0 0 0
Retirement severance expense       0
Costs associated with loan refinancing or payoff 0 0 0 0
Interest expense, net 0 0 0 0
Interest expense on intercompany notes payable (2,460) (2,390) (7,297) (7,450)
Transaction costs 0 0 0 0
Depreciation and amortization 0 0 0 0
Income before equity in income from joint ventures and other items (84,755) (71,740) (240,420) (224,052)
Equity in income from joint ventures 0 0 0 0
Gain on sale of real estate 0 0 0 0
Income before income taxes (84,755) (71,740) (240,420) (224,052)
Income tax expense 0 0 0 0
Income from continuing operations   (71,740)   (224,052)
Income (loss) from discontinued operations   0   0
Net income attributable to EPR Properties (84,755) (71,740) (240,420) (224,052)
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties (84,755) (71,740) (240,420) (224,052)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (83,322) $ (71,639) $ (240,824) $ (220,576)