XML 69 R56.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information Operating Data (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Jun. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Segment Reporting Information [Line Items]          
Rental revenue $ 122,827   $ 102,282 $ 349,333 $ 292,115
Tenant reimbursements 3,734   3,821 11,424 11,577
Other income 522   2,476 2,518 5,812
Mortgage and other financing income 24,314   17,031 65,016 52,907
Total revenue 151,397   125,610 428,291 362,411
Property operating expense 6,340   5,626 18,762 16,687
Other expense 0   0 0 5
Total investment expenses 6,340   5,626 18,762 16,692
Net Operating Income - Before Unallocated Items 145,057   119,984 409,529 345,719
Reconciliation to Consolidated Statements of Income:          
General and administrative expense (12,070)   (9,091) (33,787) (27,309)
Costs associated with loan refinancing (1,477)   (14) (1,491) (905)
Gain on Extinguishment of Debt 0   0 977 0
Interest expense, net (34,194)   (24,265) (97,853) (70,310)
Transaction costs (113)   (2,947) (388) (4,881)
Asset Impairment Charges 0 $ (10,200) 0 (10,195) 0
Depreciation and amortization (34,694)   (27,601) (95,919) (79,222)
Equity in income from joint ventures 35   203 86 501
Gain on sale of real estate 997   1,615 28,462 3,885
Income tax expense (587)   (358) (2,016) (637)
Net income attributable to EPR Properties 62,954   57,526 197,405 166,841
Preferred dividend requirements (5,951)   (5,951) (17,855) (17,855)
Net Income (Loss) Available to Common Stockholders, Basic 57,003   51,575 179,550 148,986
Entertainment Reportable Operating Segment [Member]          
Segment Reporting Information [Line Items]          
Rental revenue 66,888   64,134 197,441 185,530
Tenant reimbursements 3,733   3,816 11,423 11,570
Other income 2   8 614 222
Mortgage and other financing income 1,151   1,294 3,426 4,927
Total revenue 71,774   69,252 212,904 202,249
Property operating expense 5,680   5,228 17,060 15,815
Other expense         0
Total investment expenses 5,680   5,228 17,060 15,815
Net Operating Income - Before Unallocated Items 66,094   64,024 195,844 186,434
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 21,478   19,900 66,168 54,797
Tenant reimbursements 1   5 1 7
Other income 0   0 1 0
Mortgage and other financing income 9,023   7,319 26,440 25,228
Total revenue 30,502   27,224 92,610 80,032
Property operating expense 119   0 151 0
Other expense         0
Total investment expenses 119   0 151 0
Net Operating Income - Before Unallocated Items 30,383   27,224 92,459 80,032
Recreation Reportable Operating Segment [Member]          
Segment Reporting Information [Line Items]          
Rental revenue 32,171   15,958 78,854 45,443
Tenant reimbursements 0   0 0 0
Other income 0   1,825 0 3,635
Mortgage and other financing income 14,140   8,384 35,150 22,650
Total revenue 46,311   26,167 114,004 71,728
Property operating expense 29   0 86 8
Other expense         0
Total investment expenses 29   0 86 8
Net Operating Income - Before Unallocated Items 46,282   26,167 113,918 71,720
Other Reportable Operating Segment [Member]          
Segment Reporting Information [Line Items]          
Rental revenue 2,290   2,290 6,870 6,345
Tenant reimbursements 0   0 0 0
Other income 0   0 0 0
Mortgage and other financing income 0   34 0 102
Total revenue 2,290   2,324 6,870 6,447
Property operating expense 327   233 1,020 419
Other expense         5
Total investment expenses 327   233 1,020 424
Net Operating Income - Before Unallocated Items 1,963   2,091 5,850 6,023
Corporate / Unallocated          
Segment Reporting Information [Line Items]          
Rental revenue 0   0 0 0
Tenant reimbursements 0   0 0 0
Other income 520   643 1,903 1,955
Mortgage and other financing income 0   0 0 0
Total revenue 520   643 1,903 1,955
Property operating expense 185   165 445 445
Other expense         0
Total investment expenses 185   165 445 445
Net Operating Income - Before Unallocated Items $ 335   $ 478 $ 1,458 $ 1,510