XML 79 R93.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) (USD $)
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Rental revenue                 $ 238,440,000 $ 224,253,000 $ 213,131,000
Tenant reimbursements                 18,575,000 17,965,000 17,100,000
Other income                 769,000 427,000 536,000
Mortgage and other financing income                 64,002,000 55,633,000 52,081,000
Intercompany fee income                 0 0 0
Interest income on intercompany notes receivable                 0 0 0
Total revenue 83,362,000 82,420,000 78,555,000 77,449,000 75,448,000 75,601,000 74,044,000 73,185,000 321,786,000 298,278,000 282,848,000
Equity in subsidiaries' earnings                 0 0 0
Property operating expense                 25,283,000 24,216,000 22,717,000
Intercompany fee expense                 0 0 0
Other expense                 1,681,000 1,947,000 1,106,000
General and administrative expense                 23,170,000 20,173,000 18,225,000
Costs associated with loan refinancing or payoff                 627,000 3,700,000 11,383,000
Interest expense, net                 76,656,000 71,481,000 70,334,000
Interest expense on intercompany notes payable                 0 0 0
Transaction costs                 404,000 1,727,000 517,000
Provision for loan losses                 0 0 700,000
Impairment charges                 10,870,000 18,684,000 463,000
Depreciation and amortization                 50,254,000 45,755,000 43,076,000
Income before equity in income from joint ventures and discontinued operations                 132,841,000 110,595,000 114,327,000
Equity in income from joint ventures                 1,025,000 2,847,000 2,138,000
Income from continuing operations                 133,866,000 113,442,000 116,465,000
Interest income on intercompany notes receivable                   0 0
Interest expense on intercompany notes payable                   0 0
Income (loss) from discontinued operations                 864,000 (346,000) (4,427,000)
Impairment charges                 (13,039,000) (17,372,000) 0
Transaction costs                 0 (3,000) (7,270,000)
Gain (loss) on sale or acquisition of real estate                 (27,000) 19,545,000 8,287,000
Net income (loss) 29,281,000 34,175,000 36,818,000 21,390,000 37,968,000 35,563,000 2,000 41,733,000 121,664,000 115,266,000 113,055,000
Add: Net loss (income) attributable to noncontrolling interests                 (108,000) (38,000) 1,819,000
Net income (loss) attributable to EPR Properties 18,843,000 28,149,000 30,797,000 15,371,000 31,940,000 25,749,000 (7,549,000) 34,179,000 121,556,000 115,228,000 114,874,000
Preferred dividend requirements                 (24,508,000) (28,140,000) (30,206,000)
Preferred share redemption costs                 (3,888,000) (2,769,000) 0
Net income (loss) available to common shareholders of EPR Properties                 93,160,000 84,319,000 84,668,000
Comprehensive income (loss) attributable to EPR Properties                 118,715,000 118,499,000 126,080,000
Entertainment Properties Trust (Issuer) [Member]
                     
Rental revenue                 0 0 0
Tenant reimbursements                 0 0 0
Other income                 93,000 94,000 101,000
Mortgage and other financing income                 494,000 416,000 456,000
Intercompany fee income                 2,706,000 2,726,000 2,595,000
Interest income on intercompany notes receivable                 16,967,000 16,665,000 15,389,000
Total revenue                 20,260,000 19,901,000 18,541,000
Equity in subsidiaries' earnings                 137,443,000 111,301,000 92,944,000
Property operating expense                 0 0 12,000
Intercompany fee expense                 0 0 0
Other expense                 0 0 0
General and administrative expense                 0 0 0
Costs associated with loan refinancing or payoff                 0 0 0
Interest expense, net                 35,240,000 20,069,000 10,244,000
Interest expense on intercompany notes payable                 0 0 0
Transaction costs                 404,000 1,403,000 347,000
Provision for loan losses                     0
Impairment charges                 0 0 463,000
Depreciation and amortization                 1,039,000 1,062,000 596,000
Income before equity in income from joint ventures and discontinued operations                 121,020,000 108,668,000 99,823,000
Equity in income from joint ventures                 536,000 2,805,000 2,295,000
Income from continuing operations                 121,556,000 111,473,000 102,118,000
Interest income on intercompany notes receivable                   3,755,000 12,756,000
Interest expense on intercompany notes payable                   0 0
Income (loss) from discontinued operations                 0 0 0
Impairment charges                 0    
Transaction costs                   0 0
Gain (loss) on sale or acquisition of real estate                 0 0 0
Net income (loss)                 121,556,000 115,228,000 114,874,000
Add: Net loss (income) attributable to noncontrolling interests                 0 0 0
Net income (loss) attributable to EPR Properties                 121,556,000 115,228,000 114,874,000
Preferred dividend requirements                 (24,508,000) (28,140,000) (30,206,000)
Preferred share redemption costs                 (3,888,000) (2,769,000)  
Net income (loss) available to common shareholders of EPR Properties                 93,160,000 84,319,000 84,668,000
Comprehensive income (loss) attributable to EPR Properties                 118,715,000 118,499,000 126,080,000
Wholly-Owned Subsidiary Guarantors [Member]
                     
Rental revenue                 136,055,000 122,486,000 113,374,000
Tenant reimbursements                 1,650,000 1,778,000 1,714,000
Other income                 (3,000) 8,000 6,000
Mortgage and other financing income                 60,089,000 54,689,000 51,102,000
Intercompany fee income                 0 0 0
Interest income on intercompany notes receivable                 0 0 0
Total revenue                 197,791,000 178,961,000 166,196,000
Equity in subsidiaries' earnings                 0 0 0
Property operating expense                 4,860,000 4,028,000 3,960,000
Intercompany fee expense                 0 0 0
Other expense                 4,000 21,000 62,000
General and administrative expense                 14,049,000 12,008,000 10,412,000
Costs associated with loan refinancing or payoff                 477,000 0 11,288,000
Interest expense, net                 10,796,000 19,559,000 23,759,000
Interest expense on intercompany notes payable                 0 0 0
Transaction costs                 0 0 0
Provision for loan losses                     0
Impairment charges                 0 0 0
Depreciation and amortization                 24,732,000 21,367,000 19,272,000
Income before equity in income from joint ventures and discontinued operations                 142,873,000 121,978,000 97,443,000
Equity in income from joint ventures                 0 0 0
Income from continuing operations                 142,873,000 121,978,000 97,443,000
Interest income on intercompany notes receivable                   0 0
Interest expense on intercompany notes payable                   (3,755,000) (12,756,000)
Income (loss) from discontinued operations                 (2,000) 1,888,000 (701,000)
Impairment charges                 0    
Transaction costs                   0 (7,270,000)
Gain (loss) on sale or acquisition of real estate                 282,000 19,530,000 9,023,000
Net income (loss)                 143,153,000 139,641,000 85,739,000
Add: Net loss (income) attributable to noncontrolling interests                 0 0 0
Net income (loss) attributable to EPR Properties                 143,153,000 139,641,000 85,739,000
Preferred dividend requirements                 0 0 0
Preferred share redemption costs                 0 0  
Net income (loss) available to common shareholders of EPR Properties                 143,153,000 139,641,000 85,739,000
Comprehensive income (loss) attributable to EPR Properties                 143,076,000 141,292,000 96,996,000
Non-Guarantor Subsidiaries [Member]
                     
Rental revenue                 102,385,000 101,767,000 99,757,000
Tenant reimbursements                 16,925,000 16,187,000 15,386,000
Other income                 679,000 325,000 429,000
Mortgage and other financing income                 3,419,000 528,000 523,000
Intercompany fee income                 0 0 0
Interest income on intercompany notes receivable                 353,000 2,365,000 2,185,000
Total revenue                 123,761,000 121,172,000 118,280,000
Equity in subsidiaries' earnings                 0 0 0
Property operating expense                 20,423,000 20,188,000 18,745,000
Intercompany fee expense                 2,706,000 2,726,000 2,595,000
Other expense                 1,677,000 1,926,000 1,044,000
General and administrative expense                 9,121,000 8,165,000 7,813,000
Costs associated with loan refinancing or payoff                 150,000 3,700,000 95,000
Interest expense, net                 30,620,000 31,853,000 36,331,000
Interest expense on intercompany notes payable                 17,320,000 19,030,000 17,574,000
Transaction costs                 0 324,000 170,000
Provision for loan losses                     700,000
Impairment charges                 10,870,000 18,684,000 0
Depreciation and amortization                 24,483,000 23,326,000 23,208,000
Income before equity in income from joint ventures and discontinued operations                 6,391,000 (8,750,000) 10,005,000
Equity in income from joint ventures                 489,000 42,000 (157,000)
Income from continuing operations                 6,880,000 (8,708,000) 9,848,000
Interest income on intercompany notes receivable                   0 1,000,000
Interest expense on intercompany notes payable                   0 (1,000,000)
Income (loss) from discontinued operations                 866,000 (2,234,000) (3,726,000)
Impairment charges                 (13,039,000) (17,372,000)  
Transaction costs                   (3,000) 0
Gain (loss) on sale or acquisition of real estate                 (309,000) 15,000 (736,000)
Net income (loss)                 (5,602,000) (28,302,000) 5,386,000
Add: Net loss (income) attributable to noncontrolling interests                 (108,000) (38,000) 1,819,000
Net income (loss) attributable to EPR Properties                 (5,710,000) (28,340,000) 7,205,000
Preferred dividend requirements                 0 0 0
Preferred share redemption costs                 0 0  
Net income (loss) available to common shareholders of EPR Properties                 (5,710,000) (28,340,000) 7,205,000
Comprehensive income (loss) attributable to EPR Properties                 (4,626,000) (26,719,000) 7,154,000
Consolidated Elimination [Member]
                     
Rental revenue                 0 0 0
Tenant reimbursements                 0 0 0
Other income                 0 0 0
Mortgage and other financing income                 0 0 0
Intercompany fee income                 (2,706,000) (2,726,000) (2,595,000)
Interest income on intercompany notes receivable                 (17,320,000) (19,030,000) (17,574,000)
Total revenue                 (20,026,000) (21,756,000) (20,169,000)
Equity in subsidiaries' earnings                 (137,443,000) (111,301,000) (92,944,000)
Property operating expense                 0 0 0
Intercompany fee expense                 (2,706,000) (2,726,000) (2,595,000)
Other expense                 0 0 0
General and administrative expense                 0 0 0
Costs associated with loan refinancing or payoff                 0 0  
Interest expense, net                 0 0 0
Interest expense on intercompany notes payable                 (17,320,000) (19,030,000) (17,574,000)
Transaction costs                 0 0 0
Provision for loan losses                     0
Impairment charges                 0 0 0
Depreciation and amortization                 0 0 0
Income before equity in income from joint ventures and discontinued operations                 (137,443,000) (111,301,000) (92,944,000)
Equity in income from joint ventures                 0 0 0
Income from continuing operations                 (137,443,000) (111,301,000) (92,944,000)
Interest income on intercompany notes receivable                   (3,755,000) (13,756,000)
Interest expense on intercompany notes payable                   3,755,000 13,756,000
Income (loss) from discontinued operations                 0 0 0
Impairment charges                 0    
Transaction costs                   0 0
Gain (loss) on sale or acquisition of real estate                 0 0  
Net income (loss)                 (137,443,000) (111,301,000) (92,944,000)
Add: Net loss (income) attributable to noncontrolling interests                 0 0 0
Net income (loss) attributable to EPR Properties                 (137,443,000) (111,301,000) (92,944,000)
Preferred dividend requirements                 0 0 0
Preferred share redemption costs                 0 0  
Net income (loss) available to common shareholders of EPR Properties                 (137,443,000) (111,301,000) (92,944,000)
Comprehensive income (loss) attributable to EPR Properties                 $ (138,450,000) $ (114,573,000) $ (104,150,000)