XML 69 R64.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
Mar. 31, 2013
Mar. 31, 2012
Rental revenue $ 60,787 $ 57,258
Tenant reimbursements 4,744 4,822
Other income 24 25
Mortgage and other financing income 17,795 14,674
Intercompany fee income 0 0
Interest income on intercompany notes receivable 0 0
Total revenue 83,350 76,779
Equity in subsidiaries' earnings 0 0
Property operating expense 7,005 6,374
Intercompany fee expense 0 0
Other expense 194 350
General and administrative expense 6,652 6,467
Gains (Losses) on Extinguishment of Debt (4,539) 0
Interest expense, net 19,989 18,141
Interest expense on intercompany notes payable 0 0
Transaction costs 318 158
Non-cash impairment charges 0 3,998
Depreciation and amortization 13,438 11,740
Income before equity in income from joint ventures and discontinued operations 40,293 29,551
Equity in income from joint ventures 351 47
Income from continuing operations 40,644 29,598
Income (loss) from discontinued operations (3) 355
Impairment of Real Estate 0 (8,845)
Gain on sale or acquisition of real estate 565 282
Net income 41,206 21,390
Net Income (Loss) Attributable to Parent 41,206 21,372
Add: Net income attributable to noncontrolling interests 0 (18)
Net Income (Loss) Available to Common Stockholders, Basic 35,254 15,371
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 40,698 21,670
Dividends, Preferred Stock (5,952) (6,001)
Entertainment Properties Trust (Issuer) [Member]
   
Rental revenue 0 0
Tenant reimbursements 0 0
Other income 23 23
Mortgage and other financing income 252 95
Intercompany fee income 668 676
Interest income on intercompany notes receivable 4,264 4,215
Total revenue 5,207 5,009
Equity in subsidiaries' earnings 48,333 23,450
Property operating expense 0 0
Intercompany fee expense 0 0
Other expense 0 0
General and administrative expense 0 0
Gains (Losses) on Extinguishment of Debt 0  
Interest expense, net 11,927 6,722
Interest expense on intercompany notes payable 0 0
Transaction costs 318 158
Non-cash impairment charges   0
Depreciation and amortization 272 256
Income before equity in income from joint ventures and discontinued operations 41,023 21,323
Equity in income from joint ventures 183 49
Income from continuing operations 41,206 21,372
Income (loss) from discontinued operations 0 0
Impairment of Real Estate   0
Gain on sale or acquisition of real estate 0 0
Net income 41,206 21,372
Net Income (Loss) Attributable to Parent   21,372
Add: Net income attributable to noncontrolling interests   0
Net Income (Loss) Available to Common Stockholders, Basic 35,254 15,371
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 40,698 21,670
Dividends, Preferred Stock (5,952) (6,001)
Wholly-Owned Subsidiary Guarantors [Member]
   
Rental revenue 36,383 32,832
Tenant reimbursements 537 284
Other income 0 1
Mortgage and other financing income 16,453 13,975
Intercompany fee income 0 0
Interest income on intercompany notes receivable 0 0
Total revenue 53,373 47,092
Equity in subsidiaries' earnings 0 0
Property operating expense 2,226 1,063
Intercompany fee expense 0 0
Other expense 0 0
General and administrative expense 4,221 3,936
Gains (Losses) on Extinguishment of Debt (4,539)  
Interest expense, net 952 3,997
Interest expense on intercompany notes payable 0 0
Transaction costs 0 0
Non-cash impairment charges   0
Depreciation and amortization 7,108 5,877
Income before equity in income from joint ventures and discontinued operations 43,405 32,219
Equity in income from joint ventures 0 0
Income from continuing operations 43,405 32,219
Income (loss) from discontinued operations (21) 7
Impairment of Real Estate   0
Gain on sale or acquisition of real estate 0 282
Net income 43,384 32,508
Net Income (Loss) Attributable to Parent   32,508
Add: Net income attributable to noncontrolling interests   0
Net Income (Loss) Available to Common Stockholders, Basic 43,384 32,508
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 43,467 32,453
Dividends, Preferred Stock 0 0
Non-Guarantor Subsidiaries [Member]
   
Rental revenue 24,404 24,426
Tenant reimbursements 4,207 4,538
Other income 1 1
Mortgage and other financing income 1,090 604
Intercompany fee income 0 0
Interest income on intercompany notes receivable 93 85
Total revenue 29,795 29,654
Equity in subsidiaries' earnings 0 0
Property operating expense 4,779 5,311
Intercompany fee expense 668 676
Other expense 194 350
General and administrative expense 2,431 2,531
Gains (Losses) on Extinguishment of Debt 0  
Interest expense, net 7,110 7,422
Interest expense on intercompany notes payable 4,357 4,300
Transaction costs 0 0
Non-cash impairment charges   3,998
Depreciation and amortization 6,058 5,607
Income before equity in income from joint ventures and discontinued operations 4,198 (541)
Equity in income from joint ventures 168 (2)
Income from continuing operations 4,366 (543)
Income (loss) from discontinued operations 18 348
Impairment of Real Estate   (8,845)
Gain on sale or acquisition of real estate 565 0
Net income 4,949 (9,040)
Net Income (Loss) Attributable to Parent   (9,058)
Add: Net income attributable to noncontrolling interests   (18)
Net Income (Loss) Available to Common Stockholders, Basic 4,949 (9,058)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 4,141 (7,711)
Dividends, Preferred Stock 0 0
Consolidated Elimination [Member]
   
Rental revenue 0 0
Tenant reimbursements 0 0
Other income 0 0
Mortgage and other financing income 0 0
Intercompany fee income (668) (676)
Interest income on intercompany notes receivable (4,357) (4,300)
Total revenue (5,025) (4,976)
Equity in subsidiaries' earnings (48,333) (23,450)
Property operating expense 0 0
Intercompany fee expense (668) (676)
Other expense 0 0
General and administrative expense 0 0
Gains (Losses) on Extinguishment of Debt 0  
Interest expense, net 0 0
Interest expense on intercompany notes payable (4,357) (4,300)
Transaction costs 0 0
Non-cash impairment charges   0
Depreciation and amortization 0 0
Income before equity in income from joint ventures and discontinued operations (48,333) (23,450)
Equity in income from joint ventures 0 0
Income from continuing operations (48,333) (23,450)
Income (loss) from discontinued operations 0 0
Impairment of Real Estate   0
Gain on sale or acquisition of real estate 0 0
Net income (48,333) (23,450)
Net Income (Loss) Attributable to Parent   (23,450)
Add: Net income attributable to noncontrolling interests   0
Net Income (Loss) Available to Common Stockholders, Basic (48,333) (23,450)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (47,608) (24,742)
Dividends, Preferred Stock $ 0 $ 0