XML 47 R33.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 2020
Segment Reporting [Abstract]  
Schedule of Reportable Operating Segments Segment Information

The Company groups its investments into two reportable operating segments: Experiential and Education. Due to the Company's change to two reportable segments during the year ended December 31, 2019, certain reclassifications have been made to the 2019 presentation to conform to the current presentation.

The financial information summarized below is presented by reportable operating segment (in thousands):
Balance Sheet Data:
 
As of June 30, 2020
 
Experiential
Education
Corporate/Unallocated
Consolidated
Total Assets
$
5,253,239

$
721,098

$
1,028,641

$
7,002,978

 
 
 
 
 
 
As of December 31, 2019
 
Experiential
Education
Corporate/Unallocated
Consolidated
Total Assets
$
5,307,295

$
730,165

$
540,051

$
6,577,511


Operating Data:
 
 
 
 
 
Three Months Ended June 30, 2020
 
Experiential
Education
Corporate/Unallocated
Consolidated
Rental revenue
$
84,204

$
13,327

$

$
97,531

Other income
8


408

416

Mortgage and other financing income
8,108

305


8,413

Total revenue
92,320

13,632

408

106,360

 
 
 
 
 
Property operating expense
14,514

628

187

15,329

Other expense
2,798



2,798

Total investment expenses
17,312

628

187

18,127

Net operating income - before unallocated items
75,008

13,004

221

88,233

 
 
 
 
 
Reconciliation to Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income:
General and administrative expense
 
 
(10,432
)
Costs associated with loan refinancing or payoff
 
 
(820
)
Interest expense, net
 
 
 
(38,340
)
Transaction costs
 
 
 
(771
)
Credit loss expense
 
 
 
(3,484
)
Impairment charges
 
 
(51,264
)
Depreciation and amortization
 
 
(42,450
)
Equity in loss from joint ventures
 
 
(1,724
)
Impairment charges on joint ventures
 
 
(3,247
)
Gain on sale of real estate
 
 
22

Income tax benefit
 
 
1,312

Net loss
 
 
(62,965
)
Preferred dividend requirements
 
 
(6,034
)
Net loss available to common shareholders of EPR Properties
$
(68,999
)

Operating Data:
 
 
 
 
 
Three Months Ended June 30, 2019
 
Experiential
Education
Corporate/Unallocated
Consolidated
Rental revenue
$
129,271

$
17,732

$

$
147,003

Other income
5,423


303

5,726

Mortgage and other financing income
8,761

250


9,011

Total revenue
143,455

17,982

303

161,740

 
 
 
 
 
Property operating expense
13,488

882

227

14,597

Other expense
8,091



8,091

Total investment expenses
21,579

882

227

22,688

Net operating income - before unallocated items
121,876

17,100

76

139,052

 
 
 
 
 
Reconciliation to Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income:
General and administrative expense
 
 
(12,230
)
Interest expense, net
 
 
 
(36,458
)
Transaction costs
 
 
 
(6,923
)
Depreciation and amortization
 
 
(38,790
)
Equity in income from joint ventures
 
 
470

Income tax benefit
 
 
 
1,300

Discontinued operations:
 
 
 
 
Income from discontinued operations
 
 
10,399

Gain on sale of real estate from discontinued operations
 
9,774

Net income
 
 
66,594

Preferred dividend requirements
 
(6,034
)
Net income available to common shareholders of EPR Properties
$
60,560

Operating Data:
 
 
 
 
 
Six Months Ended June 30, 2020
 
Experiential
Education
Corporate/Unallocated
Consolidated
Rental revenue
$
202,864

$
29,710

$

$
232,574

Other income
7,213


776

7,989

Mortgage and other financing income
16,152

657


16,809

Total revenue
226,229

30,367

776

257,372

 
 
 
 
 
Property operating expense
26,843

1,169

410

28,422

Other expense
12,332



12,332

Total investment expenses
39,175

1,169

410

40,754

Net operating income - before unallocated items
187,054

29,198

366

216,618

 
 
 
 
 
Reconciliation to Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income:
General and administrative expense
 
 
(21,420
)
Costs associated with loan refinancing or payoff
 
 
(820
)
Interest expense, net
 
 
 
(73,093
)
Transaction costs
 
 
 
(1,846
)
Credit loss expense
 
 
 
(4,676
)
Impairment charges
 
 
(51,264
)
Depreciation and amortization
 
 
(86,260
)
Equity in loss from joint ventures
 
 
(2,144
)
Impairment charges on joint ventures
 
 
(3,247
)
Gain on sale of real estate
 
 
242

Income tax benefit
 
 
2,063

Net loss
 
 
(25,847
)
Preferred dividend requirements
 
 
(12,068
)
Net loss available to common shareholders of EPR Properties
$
(37,915
)
Operating Data:
 
 
 
 
 
Six Months Ended June 30, 2019
 
Experiential
Education
Corporate/Unallocated
Consolidated
Rental revenue
$
253,287

$
34,008

$

$
287,295

Other income
5,494


576

6,070

Mortgage and other financing income
18,129

773


18,902

Total revenue
276,910

34,781

576

312,267

 
 
 
 
 
Property operating expense
27,936

1,752

460

30,148

Other expense
8,091



8,091

Total investment expenses
36,027

1,752

460

38,239

Net operating income - before unallocated items
240,883

33,029

116

274,028

 
 
 
 
 
Reconciliation to Consolidated Statements of (Loss) Income and Comprehensive (Loss) Income:
General and administrative expense
 
 
(23,940
)
Severance expense
 
 
(420
)
Interest expense, net
 
 
 
(70,421
)
Transaction costs
 
 
 
(12,046
)
Depreciation and amortization
 
 
(74,792
)
Equity in income from joint ventures
 
 
959

Loss on sale of real estate
 
 
(388
)
Income tax benefit
 
 
 
1,905

Discontinued operations:
 
 
 
 
Income from discontinued operations
 
 
20,568

Gain on sale of real estate from discontinued operations
 
16,490

Net income
 
 
131,943

Preferred dividend requirements
 
(12,068
)
Net income available to common shareholders of EPR Properties
$
119,875