XML 29 R67.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Rental revenue $ 61,049 $ 56,849 $ 178,543 $ 168,255
Tenant reimbursements 4,608 4,419 13,794 13,596
Other income 203 165 336 320
Mortgage and other financing income 16,976 14,541 46,952 41,803
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 0 0 0
Total revenue 82,836 75,974 239,625 223,974
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 5,939 5,955 17,358 18,724
Intercompany fee expense 0 0 0 0
Other expense 526 597 1,442 1,754
General and administrative expense 5,486 4,555 17,774 15,127
Costs associated with loan refinancing or payoff 477 0 477 5,339
Interest expense, net 19,994 17,911 56,594 53,943
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 184 145 373 1,494
Asset Impairment Charges 3,086 0 11,281 24,298
Depreciation and amortization 13,276 11,861 38,349 35,316
Income before equity in income from joint ventures and discontinued operations 33,868 34,950 95,977 67,979
Equity in income from joint ventures 342 676 666 2,231
Income from continuing operations 34,210 35,626 96,643 70,210
Interest income on intercompany notes receivable       0
Discontinued Operations Interest Expense On Intercompany Notes Payable       0
Income (loss) from discontinued operations (35) (79) (332) 538
Impairment of Real Estate 0 0 (4,648) (11,758)
Costs Associated With Loan Refinancing Discontinued Operations 0 0 0 (1,049)
Gain on sale or acquisition of real estate 0 16 720 18,309
Net income 34,175 35,563 92,383 77,299
Net Income (Loss) Attributable to Parent 34,151 35,552 92,322 77,286
Add: Net income attributable to noncontrolling interests (24) (11) (61) (13)
Net Income (Loss) Available to Common Stockholders, Basic 28,149 25,749 74,317 52,379
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 34,100 32,347 89,488 79,793
Dividends, Preferred Stock (6,002) (7,034) (18,005) (22,138)
Series B preferred share redemption costs 0 (2,769) 0 (2,769)
Entertainment Properties Trust (Issuer) [Member]
       
Rental revenue 0 0 0 0
Tenant reimbursements 0 0 0 0
Other income 23 23 69 69
Mortgage and other financing income 110 106 313 318
Intercompany fee income 683 677 2,026 2,060
Interest income on intercompany notes receivable 4,283 4,164 12,663 12,558
Total revenue 5,099 4,970 15,071 15,005
Equity in subsidiaries' earnings 39,101 35,438 101,333 73,302
Property operating expense 0 0 0 0
Intercompany fee expense 0 0 0 0
Other expense 0 0 0 0
General and administrative expense 0 0 0 0
Costs associated with loan refinancing or payoff 1   1 0
Interest expense, net 9,791 5,077 23,312 14,984
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 184 145 373 1,170
Asset Impairment Charges 0   0 0
Depreciation and amortization 259 267 767 799
Income before equity in income from joint ventures and discontinued operations 33,965 34,919 91,951 71,354
Equity in income from joint ventures 186 633 371 2,177
Income from continuing operations 34,151 35,552 92,322 73,531
Interest income on intercompany notes receivable       3,755
Discontinued Operations Interest Expense On Intercompany Notes Payable       0
Income (loss) from discontinued operations 0 0 0 0
Impairment of Real Estate     0 0
Gain on sale or acquisition of real estate   0 0 0
Net income 34,151 35,552 92,322 77,286
Net Income (Loss) Attributable to Parent 34,151 35,552 92,322 77,286
Add: Net income attributable to noncontrolling interests 0 0 0 0
Net Income (Loss) Available to Common Stockholders, Basic 28,149 25,749 74,317 52,379
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 34,100 32,347 89,488 79,793
Dividends, Preferred Stock (6,002) (7,034) (18,005) (22,138)
Series B preferred share redemption costs   (2,769)   (2,769)
Wholly-Owned Subsidiary Guarantors [Member]
       
Rental revenue 34,812 30,572 100,556 90,700
Tenant reimbursements 492 517 1,098 1,311
Other income 2 0 (4) 7
Mortgage and other financing income 15,985 14,275 44,236 40,973
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 0 0 0
Total revenue 51,291 45,364 145,886 132,991
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 1,091 1,086 3,101 3,421
Intercompany fee expense 0 0 0 0
Other expense 4 0 4 0
General and administrative expense 3,341 2,768 10,670 8,928
Costs associated with loan refinancing or payoff 476   476 0
Interest expense, net 2,440 4,852 10,267 14,817
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 0 0 0 0
Asset Impairment Charges 0   0 0
Depreciation and amortization 6,254 5,301 18,047 15,817
Income before equity in income from joint ventures and discontinued operations 37,685 31,357 103,321 90,008
Equity in income from joint ventures 0 0 0 0
Income from continuing operations 37,685 31,357 103,321 90,008
Interest income on intercompany notes receivable       0
Discontinued Operations Interest Expense On Intercompany Notes Payable       (3,755)
Income (loss) from discontinued operations (3) 44 1 1,858
Impairment of Real Estate     0 0
Gain on sale or acquisition of real estate   0 282 18,293
Net income 37,682 31,401 103,604 106,404
Net Income (Loss) Attributable to Parent 37,682 31,401 103,604 106,404
Add: Net income attributable to noncontrolling interests 0 0 0 0
Net Income (Loss) Available to Common Stockholders, Basic 37,682 31,401 103,604 106,404
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 37,543 31,339 103,480 111,247
Dividends, Preferred Stock 0 0 0 0
Series B preferred share redemption costs   0   0
Non-Guarantor Subsidiaries [Member]
       
Rental revenue 26,237 26,277 77,987 77,555
Tenant reimbursements 4,116 3,902 12,696 12,285
Other income 178 142 271 244
Mortgage and other financing income 881 160 2,403 512
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 89 608 262 1,806
Total revenue 31,501 31,089 93,619 92,402
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 4,848 4,869 14,257 15,303
Intercompany fee expense 683 677 2,026 2,060
Other expense 522 597 1,438 1,754
General and administrative expense 2,145 1,787 7,104 6,199
Costs associated with loan refinancing or payoff 0   0 5,339
Interest expense, net 7,763 7,982 23,015 24,142
Interest expense on intercompany notes payable 4,372 4,772 12,925 14,364
Transaction costs 0 0 0 324
Asset Impairment Charges 3,086   11,281 24,298
Depreciation and amortization 6,763 6,293 19,535 18,700
Income before equity in income from joint ventures and discontinued operations 1,319 4,112 2,038 (20,081)
Equity in income from joint ventures 156 43 295 54
Income from continuing operations 1,475 4,155 2,333 (20,027)
Interest income on intercompany notes receivable       0
Discontinued Operations Interest Expense On Intercompany Notes Payable       0
Income (loss) from discontinued operations (32) (123) (333) (1,320)
Impairment of Real Estate     (4,648) (11,758)
Gain on sale or acquisition of real estate   16 438 16
Net income 1,443 4,048 (2,210) (33,089)
Net Income (Loss) Attributable to Parent 1,419 4,037 (2,271) (33,102)
Add: Net income attributable to noncontrolling interests (24) (11) (61) (13)
Net Income (Loss) Available to Common Stockholders, Basic 1,419 4,037 (2,271) (33,102)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 2,638 895 (701) (35,437)
Dividends, Preferred Stock 0 0 0 0
Series B preferred share redemption costs   0   0
Consolidated Elimination [Member]
       
Rental revenue 0 0 0 0
Tenant reimbursements 0 0 0 0
Other income 0 0 0 0
Mortgage and other financing income 0 0 0 0
Intercompany fee income (683) (677) (2,026) (2,060)
Interest income on intercompany notes receivable (4,372) (4,772) (12,925) (14,364)
Total revenue (5,055) (5,449) (14,951) (16,424)
Equity in subsidiaries' earnings (39,101) (35,438) (101,333) (73,302)
Property operating expense 0 0 0 0
Intercompany fee expense (683) (677) (2,026) (2,060)
Other expense 0 0 0 0
General and administrative expense 0 0 0 0
Costs associated with loan refinancing or payoff 0   0 0
Interest expense, net 0 0 0 0
Interest expense on intercompany notes payable (4,372) (4,772) (12,925) (14,364)
Transaction costs 0 0 0 0
Asset Impairment Charges 0   0 0
Depreciation and amortization 0 0 0 0
Income before equity in income from joint ventures and discontinued operations (39,101) (35,438) (101,333) (73,302)
Equity in income from joint ventures 0 0 0 0
Income from continuing operations (39,101) (35,438) (101,333) (73,302)
Interest income on intercompany notes receivable       (3,755)
Discontinued Operations Interest Expense On Intercompany Notes Payable       3,755
Income (loss) from discontinued operations 0 0 0 0
Impairment of Real Estate     0 0
Gain on sale or acquisition of real estate   0 0 0
Net income (39,101) (35,438) (101,333) (73,302)
Net Income (Loss) Attributable to Parent (39,101) (35,438) (101,333) (73,302)
Add: Net income attributable to noncontrolling interests 0 0 0 0
Net Income (Loss) Available to Common Stockholders, Basic (39,101) (35,438) (101,333) (73,302)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (40,181) (32,234) (102,779) (75,810)
Dividends, Preferred Stock 0 0 0 0
Series B preferred share redemption costs   $ 0   $ 0