XML 71 R58.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Rental revenue $ 107,037 $ 93,778
Tenant reimbursements 3,749 3,865
Other income 692 1,210
Mortgage and other financing income 17,634 19,915
Intercompany fee income 0 0
Interest income on intercompany notes receivable 0 0
Total revenue 129,112 118,768
Equity in subsidiaries' earnings 0 0
Property operating expense 6,350 5,481
Intercompany fee expense 0 0
Other expense 0 5
General and administrative expense 11,057 9,218
Costs associated with loan refinancing or payoff 5 552
Interest expense, net 30,692 23,289
Interest expense on intercompany notes payable 0 0
Transaction costs 57 444
Depreciation and amortization 28,077 25,955
Income before equity in income from joint ventures and other items 52,874 53,824
Equity in (loss) income from joint ventures (8) 212
Gain on sale of real estate 2,004 0
Income before income taxes 54,870 54,036
Income tax (expense) benefit (954) 144
Income from continuing operations 53,916 54,180
Net income attributable to EPR Properties 53,916 54,180
Dividends, Preferred Stock (5,952) (5,952)
Net income available to common shareholders of EPR Properties 47,964 48,228
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 54,788 52,266
EPR Properties (Issuer) [Member]    
Rental revenue 0 0
Tenant reimbursements 0 0
Other income 0 0
Mortgage and other financing income 232 212
Intercompany fee income 684 653
Interest income on intercompany notes receivable 0 0
Total revenue 916 865
Equity in subsidiaries' earnings 85,042 76,787
Property operating expense 0 0
Intercompany fee expense 0 0
Other expense   0
General and administrative expense 0 0
Costs associated with loan refinancing or payoff 0 0
Interest expense, net 31,458 22,190
Interest expense on intercompany notes payable 0 0
Transaction costs 57 443
Depreciation and amortization 193 443
Income before equity in income from joint ventures and other items 54,250 54,576
Equity in (loss) income from joint ventures 0 0
Gain on sale of real estate 0  
Income before income taxes 54,250 54,576
Income tax (expense) benefit (334) (396)
Net income attributable to EPR Properties 53,916 54,180
Dividends, Preferred Stock (5,952) (5,952)
Net income available to common shareholders of EPR Properties 47,964 48,228
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 54,788 52,266
Wholly-Owned Subsidiary Guarantors [Member]    
Rental revenue 93,531 80,329
Tenant reimbursements 1,241 1,349
Other income 6 491
Mortgage and other financing income 17,372 16,019
Intercompany fee income 0 0
Interest income on intercompany notes receivable 2,444 2,336
Total revenue 114,594 100,524
Equity in subsidiaries' earnings 0 0
Property operating expense 3,272 2,663
Intercompany fee expense 0 0
Other expense   0
General and administrative expense 9,642 7,660
Costs associated with loan refinancing or payoff 0 0
Interest expense, net (2,653) (1,246)
Interest expense on intercompany notes payable 0 0
Transaction costs 0 0
Depreciation and amortization 24,725 22,074
Income before equity in income from joint ventures and other items 79,608 69,373
Equity in (loss) income from joint ventures 0 0
Gain on sale of real estate 2,004  
Income before income taxes 81,612 69,373
Income tax (expense) benefit 0 0
Net income attributable to EPR Properties 81,612 69,373
Dividends, Preferred Stock 0 0
Net income available to common shareholders of EPR Properties 81,612 69,373
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 81,612 69,373
Non-Guarantor Subsidiaries [Member]    
Rental revenue 13,506 13,449
Tenant reimbursements 2,508 2,516
Other income 686 719
Mortgage and other financing income 30 3,684
Intercompany fee income 0 0
Interest income on intercompany notes receivable 0 0
Total revenue 16,730 20,368
Equity in subsidiaries' earnings 0 0
Property operating expense 3,078 2,818
Intercompany fee expense 684 653
Other expense   5
General and administrative expense 1,415 1,558
Costs associated with loan refinancing or payoff 5 552
Interest expense, net 1,887 2,345
Interest expense on intercompany notes payable 2,444 2,336
Transaction costs 0 1
Depreciation and amortization 3,159 3,438
Income before equity in income from joint ventures and other items 4,058 6,662
Equity in (loss) income from joint ventures (8) 212
Gain on sale of real estate 0  
Income before income taxes 4,050 6,874
Income tax (expense) benefit (620) 540
Net income attributable to EPR Properties 3,430 7,414
Dividends, Preferred Stock 0 0
Net income available to common shareholders of EPR Properties 3,430 7,414
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 2,727 9,043
Consolidated Elimination [Member]    
Rental revenue 0 0
Tenant reimbursements 0 0
Other income 0 0
Mortgage and other financing income 0 0
Intercompany fee income (684) (653)
Interest income on intercompany notes receivable (2,444) (2,336)
Total revenue (3,128) (2,989)
Equity in subsidiaries' earnings (85,042) (76,787)
Property operating expense 0 0
Intercompany fee expense (684) (653)
Other expense   0
General and administrative expense 0 0
Costs associated with loan refinancing or payoff 0 0
Interest expense, net 0 0
Interest expense on intercompany notes payable (2,444) (2,336)
Transaction costs 0 0
Depreciation and amortization 0 0
Income before equity in income from joint ventures and other items (85,042) (76,787)
Equity in (loss) income from joint ventures 0 0
Gain on sale of real estate 0  
Income before income taxes (85,042) (76,787)
Income tax (expense) benefit 0 0
Net income attributable to EPR Properties (85,042) (76,787)
Dividends, Preferred Stock 0 0
Net income available to common shareholders of EPR Properties (85,042) (76,787)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (84,339) $ (78,416)