XML 70 R56.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information Operating Data (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Segment Reporting Information [Line Items]        
Rental revenue $ 119,469 $ 96,055 $ 226,506 $ 189,833
Tenant reimbursements 3,941 3,891 7,690 7,756
Other income 1,304 2,126 1,996 3,336
Mortgage and other financing income 23,068 15,961 40,702 35,876
Total revenue 147,782 118,033 276,894 236,801
Property operating expense 6,072 5,580 12,422 11,061
Other expense 0 0 0 5
Total investment expenses 6,072 5,580 12,422 11,066
Net Operating Income - Before Unallocated Items 141,710 112,453 264,472 225,735
Reconciliation to Consolidated Statements of Income:        
General and administrative expense (10,660) (9,000) (21,717) (18,218)
Costs associated with loan refinancing (9) (339) (14) (891)
Gain on Extinguishment of Debt 977 0 977 0
Interest expense, net (32,967) (22,756) (63,659) (46,045)
Transaction costs (218) (1,490) (275) (1,934)
Asset Impairment Charges (10,195) 0 (10,195) 0
Depreciation and amortization (33,148) (25,666) (61,225) (51,621)
Equity in income from joint ventures 59 86 51 298
Gain on sale of real estate 25,461 2,270 27,465 2,270
Income tax expense (475) (423) (1,429) (279)
Net income attributable to EPR Properties 80,535 55,135 134,451 109,315
Preferred dividend requirements (5,952) (5,952) (11,904) (11,904)
Net Income (Loss) Available to Common Stockholders, Basic 74,583 49,183 122,547 97,411
Entertainment Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 65,462 61,258 130,553 121,396
Tenant reimbursements 3,941 3,891 7,690 7,754
Other income 606 210 612 214
Mortgage and other financing income 1,096 1,481 2,275 3,633
Total revenue 71,105 66,840 141,130 132,997
Property operating expense 5,545 5,335 11,380 10,587
Other expense       0
Total investment expenses 5,545 5,335 11,380 10,587
Net Operating Income - Before Unallocated Items 65,560 61,505 129,750 122,410
Reconciliation to Consolidated Statements of Income:        
Gain on sale of real estate     19,400  
Education Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 22,333 17,717 44,690 34,897
Tenant reimbursements 0 0 0 2
Other income 1 0 1 0
Mortgage and other financing income 8,868 7,178 17,417 17,909
Total revenue 31,202 24,895 62,108 52,808
Property operating expense 32 0 32 0
Other expense       0
Total investment expenses 32 0 32 0
Net Operating Income - Before Unallocated Items 31,170 24,895 62,076 52,808
Recreation Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 29,384 14,789 46,683 29,485
Tenant reimbursements 0 0 0 0
Other income 0 1,321 0 1,810
Mortgage and other financing income 13,104 7,268 21,010 14,266
Total revenue 42,488 23,378 67,693 45,561
Property operating expense 29 0 57 8
Other expense       0
Total investment expenses 29 0 57 8
Net Operating Income - Before Unallocated Items 42,459 23,378 67,636 45,553
Other Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 2,290 2,291 4,580 4,055
Tenant reimbursements 0 0 0 0
Other income 0 0 0 0
Mortgage and other financing income 0 34 0 68
Total revenue 2,290 2,325 4,580 4,123
Property operating expense 353 103 693 186
Other expense       5
Total investment expenses 353 103 693 191
Net Operating Income - Before Unallocated Items 1,937 2,222 3,887 3,932
Corporate / Unallocated        
Segment Reporting Information [Line Items]        
Rental revenue 0 0 0 0
Tenant reimbursements 0 0 0 0
Other income 697 595 1,383 1,312
Mortgage and other financing income 0 0 0 0
Total revenue 697 595 1,383 1,312
Property operating expense 113 142 260 280
Other expense       0
Total investment expenses 113 142 260 280
Net Operating Income - Before Unallocated Items $ 584 $ 453 $ 1,123 $ 1,032