XML 70 R57.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Statements (Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Thousands
Sep. 30, 2017
Dec. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
Rental properties, net $ 4,535,994 $ 3,595,762    
Land held for development 33,674 22,530    
Property under development 284,211 297,110    
Mortgage notes and related accrued interest receivable 972,371 613,978    
Investment in a direct financing lease, net 57,698 102,698    
Investment in joint ventures 5,616 5,972    
Cash and cash equivalents 11,412 19,335 $ 7,311 $ 4,283
Restricted cash 24,323 9,744    
Accounts receivable, net 99,213 98,939    
Intercompany notes receivable 0 0    
Investments in subsidiaries 0 0    
Other assets 108,498 98,954    
Total assets 6,133,010 4,865,022    
Accounts payable and accrued liabilities 140,582 119,758    
Dividends payable 30,997 26,318    
Unearned rents and interest 85,198 47,420    
Intercompany notes payable 0 0    
Debt 2,987,925 2,485,625    
Total liabilities 3,244,702 2,679,121    
Total equity 2,888,308 2,185,901    
Total liabilities and equity 6,133,010 4,865,022    
EPR Properties (Issuer) [Member]        
Rental properties, net 0 0    
Land held for development 0 0    
Property under development 0 1,010    
Mortgage notes and related accrued interest receivable 0 0    
Investment in a direct financing lease, net 0 0    
Investment in joint ventures 0 0    
Cash and cash equivalents 8,788 16,586 4,551 1,089
Restricted cash 395 365    
Accounts receivable, net 675 556    
Intercompany notes receivable 0 0    
Investments in subsidiaries 5,892,529 4,521,095    
Other assets 26,485 21,768    
Total assets 5,928,872 4,561,380    
Accounts payable and accrued liabilities 58,308 63,431    
Dividends payable 30,997 26,318    
Unearned rents and interest 0 0    
Intercompany notes payable 0 0    
Debt 2,951,259 2,285,730    
Total liabilities 3,040,564 2,375,479    
Total equity 2,888,308 2,185,901    
Total liabilities and equity 5,928,872 4,561,380    
Wholly-Owned Subsidiary Guarantors [Member]        
Rental properties, net 3,640,225 3,164,622    
Land held for development 12,402 1,258    
Property under development 236,916 247,239    
Mortgage notes and related accrued interest receivable 963,738 612,141    
Investment in a direct financing lease, net 57,698 102,698    
Investment in joint ventures 0 0    
Cash and cash equivalents 1,472 1,157 737 1,289
Restricted cash 23,599 8,352    
Accounts receivable, net 89,230 89,145    
Intercompany notes receivable 179,589 179,589    
Investments in subsidiaries 0 0    
Other assets 32,417 23,068    
Total assets 5,237,286 4,429,269    
Accounts payable and accrued liabilities 65,910 52,061    
Dividends payable 0 0    
Unearned rents and interest 69,615 46,647    
Intercompany notes payable 0 0    
Debt 0 0    
Total liabilities 135,525 98,708    
Total equity 5,101,761 4,330,561    
Total liabilities and equity 5,237,286 4,429,269    
Non-Guarantor Subsidiaries [Member]        
Rental properties, net 895,769 431,140    
Land held for development 21,272 21,272    
Property under development 47,295 48,861    
Mortgage notes and related accrued interest receivable 8,633 1,837    
Investment in a direct financing lease, net 0 0    
Investment in joint ventures 5,616 5,972    
Cash and cash equivalents 1,152 1,592 $ 2,023 $ 1,905
Restricted cash 329 1,027    
Accounts receivable, net 9,308 9,238    
Intercompany notes receivable 0 0    
Investments in subsidiaries 0 0    
Other assets 49,596 54,118    
Total assets 1,038,970 575,057    
Accounts payable and accrued liabilities 16,364 4,266    
Dividends payable 0 0    
Unearned rents and interest 15,583 773    
Intercompany notes payable 179,589 179,589    
Debt 36,666 199,895    
Total liabilities 248,202 384,523    
Total equity 790,768 190,534    
Total liabilities and equity 1,038,970 575,057    
Consolidated Elimination [Member]        
Rental properties, net 0 0    
Land held for development 0 0    
Property under development 0 0    
Mortgage notes and related accrued interest receivable 0 0    
Investment in a direct financing lease, net 0 0    
Investment in joint ventures 0 0    
Cash and cash equivalents 0 0    
Restricted cash 0 0    
Accounts receivable, net 0 0    
Intercompany notes receivable (179,589) (179,589)    
Investments in subsidiaries (5,892,529) (4,521,095)    
Other assets 0 0    
Total assets (6,072,118) (4,700,684)    
Accounts payable and accrued liabilities 0 0    
Dividends payable 0 0    
Unearned rents and interest 0 0    
Intercompany notes payable (179,589) (179,589)    
Debt 0 0    
Total liabilities (179,589) (179,589)    
Total equity (5,892,529) (4,521,095)    
Total liabilities and equity $ (6,072,118) $ (4,700,684)