XML 20 R5.htm IDEA: XBRL DOCUMENT v3.25.3
EPT - Condensed Consolidated Statements of Equity (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
Total
Common stock
Additional paid-in capital
Distributions in excess of accumulated earnings
Accumulated other comprehensive income, net
Noncontrolling interest
Balance at period beginning (in shares) at Dec. 31, 2023   64,203        
Balance at period beginning 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 509,613     484,069   25,544
Change in fair value of derivatives and amortization of swap settlements (15,925)       (15,382) (543)
Issuance of common stock under:            
Stock option and restricted stock plans, net (in shares)   58        
Stock option and restricted stock plans, net 12,313   12,313      
Sale of common stock, net (580)   (580)      
Equity based compensation costs 5,734   5,539     195
Changes in the redemption value of redeemable noncontrolling interest (2,293)   (2,436)     143
Changes in noncontrolling interest from acquisition 24,930         24,930
Distributions to noncontrolling interest (26,193)         (26,193)
Redemptions of noncontrolling interest (in shares)   6        
Redemptions of noncontrolling interest (1,076)   (292)     (784)
Common stock dividends (472,141)     (472,141)    
Balance at period end (in shares) at Sep. 30, 2024   64,267        
Balance at period end at Sep. 30, 2024 5,628,360 $ 6 6,671,264 (1,255,608) 18,174 194,524
Balance at period beginning (in shares) at Jun. 30, 2024   64,210        
Balance at period beginning at Jun. 30, 2024 5,654,500 $ 6 6,659,313 (1,216,557) 38,877 172,861
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 125,487     118,424   7,063
Change in fair value of derivatives and amortization of swap settlements (21,433)       (20,703) (730)
Issuance of common stock under:            
Stock option and restricted stock plans, net (in shares)   51        
Stock option and restricted stock plans, net 11,351   11,351      
Sale of common stock, net (467)   (467)      
Equity based compensation costs 1,991   1,923     68
Changes in the redemption value of redeemable noncontrolling interest (609)   (813)     204
Changes in noncontrolling interest from acquisition 24,930         24,930
Distributions to noncontrolling interest (9,118)         (9,118)
Redemptions of noncontrolling interest (in shares)   6        
Redemptions of noncontrolling interest (797)   (43)     (754)
Common stock dividends (157,475)     (157,475)    
Balance at period end (in shares) at Sep. 30, 2024   64,267        
Balance at period end at Sep. 30, 2024 5,628,360 $ 6 6,671,264 (1,255,608) 18,174 194,524
Balance at period beginning (in shares) at Dec. 31, 2024   64,280        
Balance at period beginning 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 617,028     589,093   27,935
Reversal of unrealized gains upon the sale of marketable debt securities (17)       (16) (1)
Change in fair value of derivatives and amortization of swap settlements (17,571)       (16,977) (594)
Change in fair value of marketable debt securities, net 201       194 7
Issuance of common stock under:            
Stock option and restricted stock plans, net (in shares)   49        
Stock option and restricted stock plans, net 8,370   8,370      
Sale of common stock, net (280)   (280)      
Equity based compensation costs 7,021   6,783     238
Changes in the redemption value of redeemable noncontrolling interest 1,103   1,314     (211)
Distributions to noncontrolling interest (24,677)         (24,677)
Redemptions of noncontrolling interest (in shares)   (75)        
Redemptions of noncontrolling interest (13,475)   2,355     (15,830)
Common stock dividends (496,566)     (496,566)    
Balance at period end (in shares) at Sep. 30, 2025   64,404        
Balance at period end at Sep. 30, 2025 5,801,527 $ 6 6,686,589 (1,063,135) 7,856 170,211
Balance at period beginning (in shares) at Jun. 30, 2025   64,404        
Balance at period beginning at Jun. 30, 2025 5,805,914 $ 6 6,685,714 (1,062,146) 11,675 170,665
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Net income 172,724     164,621   8,103
Reversal of unrealized gains upon the sale of marketable debt securities (17)       (16) (1)
Change in fair value of derivatives and amortization of swap settlements (4,050)       (3,913) (137)
Change in fair value of marketable debt securities, net 114       110 4
Issuance of common stock under:            
Stock option and restricted stock plans, net (41)   (41)      
Sale of common stock, net (179)   (179)      
Equity based compensation costs 2,607   2,519     88
Changes in the redemption value of redeemable noncontrolling interest 3,176   3,016     160
Distributions to noncontrolling interest (8,192)         (8,192)
Redemptions of noncontrolling interest (4,919)   (4,440)     (479)
Common stock dividends (165,610)     (165,610)    
Balance at period end (in shares) at Sep. 30, 2025   64,404        
Balance at period end at Sep. 30, 2025 $ 5,801,527 $ 6 $ 6,686,589 $ (1,063,135) $ 7,856 $ 170,211