XML 94 R85.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Rental revenue                 $ 330,886 $ 286,673 $ 248,709
Tenant reimbursements                 16,320 17,663 18,401
Other income                 3,629 1,009 1,682
Mortgage and other financing income                 70,182 79,706 74,272
Intercompany fee income                 0 0 0
Interest income on intercompany notes receivable                 0 0 0
Total revenue $ 111,988 $ 108,335 $ 101,258 $ 99,436 $ 104,669 $ 98,738 $ 91,787 $ 89,857 421,017 385,051 343,064
Equity in subsidiaries' earnings                 0 0 0
Property operating expense                 23,433 24,897 26,016
Intercompany fee expense                 0 0 0
Other expense                 648 771 658
General and administrative expense                 31,021 27,566 25,613
Retirement severance expense                 18,578 0 0
Costs associated with loan refinancing or payoff                 270 301 6,166
Gain on early extinguishment of debt                 0 0 (4,539)
Interest expense, net                 79,915 81,270 81,056
Interest expense on intercompany notes payable                 0 0 0
Transaction costs                 7,518 2,452 1,955
Provision for loan losses                 0 3,777 0
Depreciation and amortization                 89,617 66,739 53,946
Income before equity in income from joint ventures and other items                 170,017 177,278 152,193
Equity in income from joint ventures                 969 1,273 1,398
Gain on sale or acquisition, net                 23,829 1,209 3,017
Gain on previously held equity interest                 0 0 4,853
Gain on sale of investment in a direct financing lease                 0 220 0
Income (Loss) from Continuing Operations before Income Taxes, Foreign                 194,815 179,980 161,461
Income Tax Expense (Benefit)                 (482) (4,228) 14,176
Income from continuing operations                 194,333 175,752 175,637
Income from discontinued operations                 199 505 333
Transaction costs                 0 3,376 0
Gain on sale of real estate                 0 0 4,256
Net income 52,750 50,195 48,766 42,821 52,635 42,705 40,760 43,533 194,532 179,633 180,226
Net income attributable to EPR Properties $ 46,799 $ 44,244 $ 42,814 $ 36,869 $ 46,684 $ 36,753 $ 34,808 $ 37,581 194,532 179,633 180,226
Preferred dividend requirements                 (23,806) (23,807) (23,806)
Net income available to common shareholders of EPR Properties                 170,726 155,826 156,420
Comprehensive income attributable to EPR Properties                 187,588 175,006 176,797
EPR Properties (Issuer) [Member]                      
Rental revenue                 0 0 0
Tenant reimbursements                 0 0 0
Other income                 0 0 75
Mortgage and other financing income                 848 765 994
Intercompany fee income                 2,717 3,124 2,629
Interest income on intercompany notes receivable                 111 0 17,848
Total revenue                 3,676 3,889 21,546
Equity in subsidiaries' earnings                 298,657 241,921 212,634
Property operating expense                 0 0 (88)
Intercompany fee expense                 0 0 0
Other expense                 0 0 0
General and administrative expense                 0 0 0
Retirement severance expense                 18,578    
Costs associated with loan refinancing or payoff                 243 0 0
Gain on early extinguishment of debt                     0
Interest expense, net                 78,217 63,056 55,856
Interest expense on intercompany notes payable                 0 0 0
Transaction costs                 7,182 1,319 1,813
Provision for loan losses                   0  
Depreciation and amortization                 1,629 1,224 1,093
Income before equity in income from joint ventures and other items                 196,484 180,211 175,506
Equity in income from joint ventures                 0 0 505
Gain on sale or acquisition, net                 0 0 (150)
Gain on previously held equity interest                     4,853
Gain on sale of investment in a direct financing lease                   0  
Income (Loss) from Continuing Operations before Income Taxes, Foreign                 196,484 180,211 180,714
Income Tax Expense (Benefit)                 (1,952) (578) (488)
Income from continuing operations                 194,532 179,633 180,226
Income from discontinued operations                 0 0 0
Transaction costs                   0  
Gain on sale of real estate                     0
Net income attributable to EPR Properties                 194,532 179,633 180,226
Preferred dividend requirements                 (23,806) (23,807) (23,806)
Net income available to common shareholders of EPR Properties                 170,726 155,826 156,420
Comprehensive income attributable to EPR Properties                 187,588 175,006 176,797
Wholly-Owned Subsidiary Guarantors [Member]                      
Rental revenue                 275,105 228,847 197,229
Tenant reimbursements                 5,243 5,103 5,235
Other income                 3 1 1,480
Mortgage and other financing income                 61,900 71,535 66,886
Intercompany fee income                 0 0 0
Interest income on intercompany notes receivable                 9,787 0 0
Total revenue                 352,038 305,486 270,830
Equity in subsidiaries' earnings                 0 0 0
Property operating expense                 11,280 11,422 12,600
Intercompany fee expense                 0 0 0
Other expense                 0 0 658
General and administrative expense                 25,315 20,545 20,070
Retirement severance expense                 0    
Costs associated with loan refinancing or payoff                 27 285 1,987
Gain on early extinguishment of debt                     4,539
Interest expense, net                 (8,115) 9,132 15,772
Interest expense on intercompany notes payable                 0 0 0
Transaction costs                 0 54 0
Provision for loan losses                   0  
Depreciation and amortization                 74,430 51,271 40,503
Income before equity in income from joint ventures and other items                 249,101 212,777 183,779
Equity in income from joint ventures                 0 0 0
Gain on sale or acquisition, net                 23,653 0 3,167
Gain on previously held equity interest                     0
Gain on sale of investment in a direct financing lease                   220  
Income (Loss) from Continuing Operations before Income Taxes, Foreign                 272,754 212,997 186,946
Income Tax Expense (Benefit)                 0 0 0
Income from continuing operations                 272,754 212,997 186,946
Income from discontinued operations                 199 487 638
Transaction costs                   3,376  
Gain on sale of real estate                     0
Net income attributable to EPR Properties                 272,953 216,860 187,584
Preferred dividend requirements                 0 0 0
Net income available to common shareholders of EPR Properties                 272,953 216,860 187,584
Comprehensive income attributable to EPR Properties                 272,730 217,000 187,820
Non-Guarantor Subsidiaries [Member]                      
Rental revenue                 55,781 57,826 51,480
Tenant reimbursements                 11,077 12,560 13,166
Other income                 3,626 1,008 127
Mortgage and other financing income                 7,434 7,406 6,392
Intercompany fee income                 0 0 0
Interest income on intercompany notes receivable                 0 23,509 386
Total revenue                 77,918 102,309 71,551
Equity in subsidiaries' earnings                 0 0 0
Property operating expense                 12,153 13,475 13,504
Intercompany fee expense                 2,717 3,124 2,629
Other expense                 648 771 0
General and administrative expense                 5,706 7,021 5,543
Retirement severance expense                 0    
Costs associated with loan refinancing or payoff                 0 16 4,179
Gain on early extinguishment of debt                     0
Interest expense, net                 9,813 9,082 9,428
Interest expense on intercompany notes payable                 9,898 23,509 18,234
Transaction costs                 336 1,079 142
Provision for loan losses                   3,777  
Depreciation and amortization                 13,558 14,244 12,350
Income before equity in income from joint ventures and other items                 23,089 26,211 5,542
Equity in income from joint ventures                 969 1,273 893
Gain on sale or acquisition, net                 176 1,209 0
Gain on previously held equity interest                     0
Gain on sale of investment in a direct financing lease                   0  
Income (Loss) from Continuing Operations before Income Taxes, Foreign                 24,234 28,693 6,435
Income Tax Expense (Benefit)                 1,470 (3,650) 14,664
Income from continuing operations                 25,704 25,043 21,099
Income from discontinued operations                 0 18 (305)
Transaction costs                   0  
Gain on sale of real estate                     4,256
Net income attributable to EPR Properties                 25,704 25,061 25,050
Preferred dividend requirements                 0 0 0
Net income available to common shareholders of EPR Properties                 25,704 25,061 25,050
Comprehensive income attributable to EPR Properties                 19,559 20,919 22,008
Consolidation, Eliminations [Member]                      
Rental revenue                 0 0 0
Tenant reimbursements                 0 0 0
Other income                 0 0 0
Mortgage and other financing income                 0 0 0
Intercompany fee income                 (2,717) (3,124) (2,629)
Interest income on intercompany notes receivable                 (9,898) (23,509) (18,234)
Total revenue                 (12,615) (26,633) (20,863)
Equity in subsidiaries' earnings                 (298,657) (241,921) (212,634)
Property operating expense                 0 0 0
Intercompany fee expense                 (2,717) (3,124) (2,629)
Other expense                 0 0 0
General and administrative expense                 0 0 0
Retirement severance expense                 0    
Costs associated with loan refinancing or payoff                 0 0 0
Gain on early extinguishment of debt                     0
Interest expense, net                 0 0 0
Interest expense on intercompany notes payable                 (9,898) (23,509) (18,234)
Transaction costs                 0 0 0
Provision for loan losses                   0  
Depreciation and amortization                 0 0 0
Income before equity in income from joint ventures and other items                 (298,657) (241,921) (212,634)
Equity in income from joint ventures                 0 0 0
Gain on sale or acquisition, net                 0 0 0
Gain on previously held equity interest                     0
Gain on sale of investment in a direct financing lease                   0  
Income (Loss) from Continuing Operations before Income Taxes, Foreign                 (298,657) (241,921) (212,634)
Income Tax Expense (Benefit)                 0 0 0
Income from continuing operations                 (298,657) (241,921) (212,634)
Income from discontinued operations                 0 0 0
Transaction costs                   0  
Gain on sale of real estate                     0
Net income attributable to EPR Properties                 (298,657) (241,921) (212,634)
Preferred dividend requirements                 0 0 0
Net income available to common shareholders of EPR Properties                 (298,657) (241,921) (212,634)
Comprehensive income attributable to EPR Properties                 $ (292,289) $ (237,919) $ (209,828)