XML 28 R7.htm IDEA: XBRL DOCUMENT v3.25.4
EPT - Consolidated Statements of Equity - USD ($)
shares in Thousands, $ in Thousands
Total
Common stock
Additional paid-in capital
Distributions in excess of accumulated earnings
Accumulated other comprehensive income (loss), net
Noncontrolling interest
Beginning balance (in shares) at Dec. 31, 2022   64,605        
Beginning balance at Dec. 31, 2022 $ 5,895,116 $ 6 $ 6,750,076 $ (1,080,176) $ 46,466 $ 178,744
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 430,708     405,825   24,883
Reversal of unrealized gains upon the sale of marketable debt securities 0          
Change in fair value of derivatives and amortization of swap settlements (13,364)       (12,910) (454)
Change in fair value of marketable debt securities, net 0          
Issuance of common stock under:            
Stock option and restricted stock plans, net (in shares)   21        
Stock option and restricted stock plans, net (3,825)   (3,825)      
Sale of common stock, net (347)   (347)      
Equity based compensation costs 12,135   11,723     412
Retirement of common stock, net (in shares)   (437)        
Retirement of common stock, net (95,657)   (95,657)      
Changes in the redemption value of redeemable noncontrolling interest (5,055)   (5,150)     95
Distributions to noncontrolling interest (31,939)         (31,939)
Redemptions of noncontrolling interest (in shares)   14        
Redemptions of noncontrolling interest (609)   (100)     (509)
Common stock dividends (593,185)     (593,185)    
Ending balance (in shares) at Dec. 31, 2023   64,203        
Ending balance at Dec. 31, 2023 5,593,978 $ 6 6,656,720 (1,267,536) 33,556 171,232
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 811,306     741,522   69,784
Reversal of unrealized gains upon the sale of marketable debt securities 0          
Change in fair value of derivatives and amortization of swap settlements (9,217)       (8,901) (316)
Change in fair value of marketable debt securities, net 0          
Issuance of common stock under:            
Stock option and restricted stock plans, net (in shares)   70        
Stock option and restricted stock plans, net 9,096   9,096      
Sale of common stock, net (296)   (296)      
Equity based compensation costs 7,671   7,408     263
Changes in the redemption value of redeemable noncontrolling interest 835   373     462
Issuance of OP units to noncontrolling interest 24,930         24,930
Distributions to noncontrolling interest (81,812)         (81,812)
Redemptions of noncontrolling interest (in shares)   7        
Redemptions of noncontrolling interest (6,453)   (5,254)     (1,199)
Common stock dividends (629,648)     (629,648)    
Ending balance (in shares) at Dec. 31, 2024   64,280        
Ending balance at Dec. 31, 2024 5,720,390 $ 6 6,668,047 (1,155,662) 24,655 183,344
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 702,773     669,666   33,107
Reversal of unrealized gains upon the sale of marketable debt securities (27)       (26) (1)
Change in fair value of derivatives and amortization of swap settlements (19,508)       (18,818) (690)
Change in fair value of marketable debt securities, net 244       236 8
Issuance of common stock under:            
Stock option and restricted stock plans, net (in shares)   81        
Stock option and restricted stock plans, net 816   816      
Sale of common stock, net (391)   (391)      
Equity based compensation costs 10,224   9,879     345
Changes in the redemption value and redemptions of redeemable noncontrolling interest (in shares)   6        
Changes in the redemption value of redeemable noncontrolling interest 2,586   2,805     (219)
Distributions to noncontrolling interest (32,801)         (32,801)
Redemptions of noncontrolling interest (in shares)   75        
Redemptions of noncontrolling interest (13,475)   2,358     (15,833)
Common stock dividends (662,199)     (662,199)    
Ending balance (in shares) at Dec. 31, 2025   64,442        
Ending balance at Dec. 31, 2025 $ 5,708,632 $ 6 $ 6,683,514 $ (1,148,195) $ 6,047 $ 167,260