XML 45 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information (Tables)
6 Months Ended
Jun. 30, 2017
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 June 30, 2017
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,200,480

$
1,434,537

$
1,993,713

$
201,163

$
108,993

$
5,938,886

 
 
 
 
 
 
 
 
 
 
As of December 31, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,168,669

$
1,308,288

$
1,120,498

$
202,394

$
65,173

$
4,865,022


Operating Data:
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2017
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
65,462

$
22,333

$
29,384

$
2,290

$

$
119,469

Tenant reimbursements
 
3,941





3,941

Other income
 
606

1



697

1,304

Mortgage and other financing income
 
1,096

8,868

13,104



23,068

Total revenue
 
71,105

31,202

42,488

2,290

697

147,782

 
 
 
 
 
 
 
 
Property operating expense
 
5,545

32

29

353

113

6,072

Total investment expenses
 
5,545

32

29

353

113

6,072

Net operating income - before unallocated items
 
65,560

31,170

42,459

1,937

584

141,710

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(10,660
)
Costs associated with loan refinancing or payoff
 
 
 
(9
)
Gain on early extinguishment of debt
 
 
 
977

Interest expense, net
 
 
 
 
 
 
(32,967
)
Transaction costs
 
 
 
 
 
 
(218
)
Impairment charges
 
 
 
(10,195
)
Depreciation and amortization
 
 
 
(33,148
)
Equity in income from joint ventures
 
 
 
 
59

Gain on sale of real estate
 
 
 
25,461

Income tax expense
 
 
 
(475
)
Net income
 
 
 
80,535

Preferred dividend requirements
 
 
 
(5,952
)
Net income available to common shareholders of EPR Properties
$
74,583


Operating Data:
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
61,258

$
17,717

$
14,789

$
2,291

$

$
96,055

Tenant reimbursements
 
3,891





3,891

Other income
 
210


1,321


595

2,126

Mortgage and other financing income
 
1,481

7,178

7,268

34


15,961

Total revenue
 
66,840

24,895

23,378

2,325

595

118,033

 
 
 
 
 
 
 
 
Property operating expense
 
5,335



103

142

5,580

Total investment expenses
 
5,335



103

142

5,580

Net operating income - before unallocated items
 
61,505

24,895

23,378

2,222

453

112,453

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(9,000
)
Costs associated with loan refinancing or payoff
 
 
 
(339
)
Interest expense, net
 
 
 
 
 
 
(22,756
)
Transaction costs
 
 
 
 
 
 
(1,490
)
Depreciation and amortization
 
 
 
 
(25,666
)
Equity in income from joint ventures
 
 
 
86

Gain on sale of real estate
 
 
 
2,270

Income tax expense
 
 
 
 
 
 
(423
)
Net income
 
 
 
55,135

Preferred dividend requirements
 
 
(5,952
)
Net income available to common shareholders of EPR Properties
$
49,183


Operating Data:
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2017
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
130,553

$
44,690

$
46,683

$
4,580

$

$
226,506

Tenant reimbursements
 
7,690





7,690

Other income
 
612

1



1,383

1,996

Mortgage and other financing income
 
2,275

17,417

21,010



40,702

Total revenue
 
141,130

62,108

67,693

4,580

1,383

276,894

 
 
 
 
 
 
 
 
Property operating expense
 
11,380

32

57

693

260

12,422

Total investment expenses
 
11,380

32

57

693

260

12,422

Net operating income - before unallocated items
 
129,750

62,076

67,636

3,887

1,123

264,472

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(21,717
)
Costs associated with loan refinancing or payoff
 
 
 
(14
)
Gain on early extinguishment of debt
 
 
 
977

Interest expense, net
 
 
 
 
 
 
(63,659
)
Transaction costs
 
 
 
 
 
 
(275
)
Impairment charges
 
 
 
(10,195
)
Depreciation and amortization
 
 
 
 
(61,225
)
Equity in income from joint ventures
 
 
 
51

Gain on sale of real estate
 
 
 
 
27,465

Income tax expense
 
 
 
 
 
 
(1,429
)
Net income
 
 
 
134,451

Preferred dividend requirements
 
 
 
 
(11,904
)
Net income available to common shareholders of EPR Properties
$
122,547



Operating Data:
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
121,396

$
34,897

$
29,485

$
4,055

$

$
189,833

Tenant reimbursements
 
7,754

2




7,756

Other income
 
214


1,810


1,312

3,336

Mortgage and other financing income
 
3,633

17,909

14,266

68


35,876

Total revenue
 
132,997

52,808

45,561

4,123

1,312

236,801

 
 
 
 
 
 
 
 
Property operating expense
 
10,587


8

186

280

11,061

Other expense
 



5


5

Total investment expenses
 
10,587


8

191

280

11,066

Net operating income - before unallocated items
 
122,410

52,808

45,553

3,932

1,032

225,735

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(18,218
)
Costs associated with loan refinancing or payoff
 
 
 
(891
)
Interest expense, net
 
 
 
 
 
 
(46,045
)
Transaction costs
 
 
 
 
 
 
(1,934
)
Depreciation and amortization
 
 
 
 
(51,621
)
Equity in income from joint ventures
 
 
 
298

Gain on sale of real estate
 
 
 
 
2,270

Income tax expense
 
 
 
 
 
 
(279
)
Net income
 
 
 
109,315

Preferred dividend requirements
 
 
 
 
(11,904
)
Net income available to common shareholders of EPR Properties
$
97,411