XML 32 R86.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) (USD $)
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Rental revenue                   $ 248,709,000 $ 234,517,000 $ 219,733,000
Tenant reimbursements                   18,401,000 18,575,000 17,965,000
Other income                   1,682,000 738,000 374,000
Mortgage and other financing income                   74,272,000 63,977,000 55,564,000
Intercompany fee income                   0 0 0
Interest income on intercompany notes receivable                   0 0 0
Total revenue 89,352,000 87,841,000 82,973,000 82,898,000 82,451,000 81,542,000 77,511,000 76,303,000   343,064,000 317,807,000 293,636,000
Equity in subsidiaries' earnings                   0 0 0
Property operating expense                   26,016,000 24,915,000 24,204,000
Intercompany fee expense                   0 0 0
Other expense                   658,000 1,382,000 1,613,000
General and administrative expense                   25,613,000 23,170,000 20,173,000
Costs associated with loan refinancing or payoff                   6,166,000 627,000 1,877,000
Gain on early extinguishment of debt                   (4,539,000) 0 0
Interest expense, net                   81,056,000 76,656,000 71,295,000
Interest expense on intercompany notes payable                   0 0 0
Transaction costs                   1,955,000 404,000 1,727,000
Impairment charges                   0 3,074,000 2,531,000
Depreciation and amortization                   53,946,000 46,698,000 42,975,000
Income before equity in income from joint ventures and other items                   152,193,000 140,881,000 127,241,000
Equity in income from joint ventures                   1,398,000 1,025,000 2,847,000
Gain on sale or acquisition, net               282,000 1,200,000 3,017,000 0 0
Gain on previously held equity interest                   4,853,000 0 0
Income (Loss) from Continuing Operations before Income Taxes, Foreign                   161,461,000 141,906,000 130,088,000
Income from continuing operations                   175,637,000 141,906,000 130,088,000
Income tax benefit                   14,176,000 0 0
Interest income on intercompany notes receivable                       0
Interest expense on intercompany notes payable                       0
Income from discontinued operations                   333,000 620,000 3,279,000
Impairment charges                   0 (20,835,000) (33,525,000)
Costs associated with loan refinancing or payoff                   0 0 (4,121,000)
Gain (loss) on sale or acquisition of real estate                   4,256,000 (27,000) 19,545,000
Net income (loss) 63,042,000 43,502,000 32,476,000 41,206,000 29,281,000 34,175,000 36,818,000 21,390,000   180,226,000 121,664,000 115,266,000
Add: Net income attributable to noncontrolling interests                   0 (108,000) (38,000)
Net income attributable to EPR Properties 57,091,000 37,551,000 26,524,000 35,254,000 18,843,000 28,149,000 30,797,000 15,371,000   180,226,000 121,556,000 115,228,000
Preferred dividend requirements                   (23,806,000) (24,508,000) (28,140,000)
Preferred share redemption costs                   0 (3,888,000) (2,769,000)
Net income available to common shareholders of EPR Properties                   156,420,000 93,160,000 84,319,000
Comprehensive income attributable to EPR Properties                   176,797,000 118,715,000 118,499,000
EPR Properties (Issuer) [Member]
                       
Rental revenue                   0 0 0
Tenant reimbursements                   0 0 0
Other income                   75,000 93,000 94,000
Mortgage and other financing income                   994,000 494,000 416,000
Intercompany fee income                   2,629,000 2,706,000 2,726,000
Interest income on intercompany notes receivable                   17,848,000 16,967,000 16,665,000
Total revenue                   21,546,000 20,260,000 19,901,000
Equity in subsidiaries' earnings                   212,634,000 137,443,000 111,301,000
Property operating expense                   (88,000) 0 0
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
Gain on early extinguishment of debt                   0    
Interest expense, net                   55,856,000 35,240,000 20,069,000
Interest expense on intercompany notes payable                   0 0 0
Transaction costs                   1,813,000 404,000 1,403,000
Impairment charges                     0 0
Depreciation and amortization                   1,093,000 1,039,000 1,062,000
Income before equity in income from joint ventures and other items                   175,506,000 121,020,000 108,668,000
Equity in income from joint ventures                   505,000 536,000 2,805,000
Gain on sale or acquisition, net                   (150,000)    
Gain on previously held equity interest                   4,853,000    
Income (Loss) from Continuing Operations before Income Taxes, Foreign                   180,714,000    
Income from continuing operations                   180,226,000 121,556,000 111,473,000
Income tax benefit                   (488,000)    
Interest income on intercompany notes receivable                       3,755,000
Interest expense on intercompany notes payable                       0
Income from discontinued operations                   0 0 0
Impairment charges                       0
Costs associated with loan refinancing or payoff                       0
Gain (loss) on sale or acquisition of real estate                   0 0 0
Net income (loss)                     121,556,000 115,228,000
Add: Net income attributable to noncontrolling interests                     0 0
Net income attributable to EPR Properties                   180,226,000 121,556,000 115,228,000
Preferred dividend requirements                   (23,806,000) (24,508,000) (28,140,000)
Preferred share redemption costs                     (3,888,000) (2,769,000)
Net income available to common shareholders of EPR Properties                   156,420,000 93,160,000 84,319,000
Comprehensive income attributable to EPR Properties                   176,797,000 118,715,000 118,499,000
Wholly-Owned Subsidiary Guarantors [Member]
                       
Rental revenue                   153,335,000 140,635,000 126,809,000
Tenant reimbursements                   1,853,000 1,650,000 1,778,000
Other income                   2,000 (3,000) 8,000
Mortgage and other financing income                   69,327,000 60,089,000 54,689,000
Intercompany fee income                   0 0 0
Interest income on intercompany notes receivable                   0 0 0
Total revenue                   224,517,000 202,371,000 183,284,000
Equity in subsidiaries' earnings                   0 0 0
Property operating expense                   6,694,000 4,860,000 4,028,000
Intercompany fee expense                   0 0 0
Other expense                   0 4,000 21,000
General and administrative expense                   16,612,000 14,555,000 12,491,000
Costs associated with loan refinancing or payoff                   188,000 477,000 0
Gain on early extinguishment of debt                   4,539,000    
Interest expense, net                   1,733,000 11,645,000 20,425,000
Interest expense on intercompany notes payable                   0 0 0
Transaction costs                   0 0 0
Impairment charges                     0 0
Depreciation and amortization                   31,447,000 25,529,000 22,163,000
Income before equity in income from joint ventures and other items                   172,382,000 145,301,000 124,156,000
Equity in income from joint ventures                   0 0 0
Gain on sale or acquisition, net                   0    
Gain on previously held equity interest                   0    
Income (Loss) from Continuing Operations before Income Taxes, Foreign                   172,382,000    
Income from continuing operations                   172,382,000 145,301,000 124,156,000
Income tax benefit                   0    
Interest income on intercompany notes receivable                       0
Interest expense on intercompany notes payable                       (3,755,000)
Income from discontinued operations                   638,000 (2,000) 1,888,000
Impairment charges                       0
Costs associated with loan refinancing or payoff                       0
Gain (loss) on sale or acquisition of real estate                   0 282,000 19,530,000
Net income (loss)                     145,581,000 141,819,000
Add: Net income attributable to noncontrolling interests                     0 0
Net income attributable to EPR Properties                   173,020,000 145,581,000 141,819,000
Preferred dividend requirements                   0 0 0
Preferred share redemption costs                     0 0
Net income available to common shareholders of EPR Properties                   173,020,000 145,581,000 141,819,000
Comprehensive income attributable to EPR Properties                   173,120,000 145,504,000 143,470,000
Non-Guarantor Subsidiaries [Member]
                       
Rental revenue                   95,374,000 93,882,000 92,924,000
Tenant reimbursements                   16,548,000 16,925,000 16,187,000
Other income                   1,605,000 648,000 272,000
Mortgage and other financing income                   3,951,000 3,394,000 459,000
Intercompany fee income                   0 0 0
Interest income on intercompany notes receivable                   386,000 353,000 2,365,000
Total revenue                   117,864,000 115,202,000 112,207,000
Equity in subsidiaries' earnings                   0 0 0
Property operating expense                   19,410,000 20,055,000 20,176,000
Intercompany fee expense                   2,629,000 2,706,000 2,726,000
Other expense                   658,000 1,378,000 1,592,000
General and administrative expense                   9,001,000 8,615,000 7,682,000
Costs associated with loan refinancing or payoff                   5,978,000 150,000 1,877,000
Gain on early extinguishment of debt                   0    
Interest expense, net                   23,467,000 29,771,000 30,801,000
Interest expense on intercompany notes payable                   18,234,000 17,320,000 19,030,000
Transaction costs                   142,000 0 324,000
Impairment charges                     3,074,000 2,531,000
Depreciation and amortization                   21,406,000 20,130,000 19,750,000
Income before equity in income from joint ventures and other items                   16,939,000 12,003,000 5,718,000
Equity in income from joint ventures                   893,000 489,000 42,000
Gain on sale or acquisition, net                   3,167,000    
Gain on previously held equity interest                   0    
Income (Loss) from Continuing Operations before Income Taxes, Foreign                   20,999,000    
Income from continuing operations                   35,663,000 12,492,000 5,760,000
Income tax benefit                   14,664,000    
Interest income on intercompany notes receivable                       0
Interest expense on intercompany notes payable                       0
Income from discontinued operations                   (305,000) 622,000 1,391,000
Impairment charges                     (20,835,000) (33,525,000)
Costs associated with loan refinancing or payoff                       (4,121,000)
Gain (loss) on sale or acquisition of real estate                   4,256,000 (309,000) 15,000
Net income (loss)                     (8,030,000) (30,480,000)
Add: Net income attributable to noncontrolling interests                     (108,000) (38,000)
Net income attributable to EPR Properties                   39,614,000 (8,138,000) (30,518,000)
Preferred dividend requirements                   0 0 0
Preferred share redemption costs                     0 0
Net income available to common shareholders of EPR Properties                   39,614,000 (8,138,000) (30,518,000)
Comprehensive income attributable to EPR Properties                   38,692,000 (7,054,000) (28,897,000)
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                   (2,629,000) (2,706,000) (2,726,000)
Interest income on intercompany notes receivable                   (18,234,000) (17,320,000) (19,030,000)
Total revenue                   (20,863,000) (20,026,000) (21,756,000)
Equity in subsidiaries' earnings                   (212,634,000) (137,443,000) (111,301,000)
Property operating expense                   0 0 0
Intercompany fee expense                   (2,629,000) (2,706,000) (2,726,000)
Other expense                   0 0 0
General and administrative expense                   0 0 0
Costs associated with loan refinancing or payoff                   0 0  
Gain on early extinguishment of debt                   0    
Interest expense, net                   0 0 0
Interest expense on intercompany notes payable                   (18,234,000) (17,320,000) (19,030,000)
Transaction costs                   0 0 0
Impairment charges                     0 0
Depreciation and amortization                   0 0 0
Income before equity in income from joint ventures and other items                   (212,634,000) (137,443,000) (111,301,000)
Equity in income from joint ventures                   0 0 0
Gain on sale or acquisition, net                   0    
Gain on previously held equity interest                   0    
Income (Loss) from Continuing Operations before Income Taxes, Foreign                   (212,634,000)    
Income from continuing operations                   (212,634,000) (137,443,000) (111,301,000)
Income tax benefit                   0    
Interest income on intercompany notes receivable                       (3,755,000)
Interest expense on intercompany notes payable                       3,755,000
Income from discontinued operations                   0 0 0
Costs associated with loan refinancing or payoff                       0
Gain (loss) on sale or acquisition of real estate                   0 0 0
Net income (loss)                     (137,443,000) (111,301,000)
Add: Net income attributable to noncontrolling interests                     0 0
Net income attributable to EPR Properties                   (212,634,000) (137,443,000) (111,301,000)
Preferred dividend requirements                   0 0 0
Preferred share redemption costs                     0 0
Net income available to common shareholders of EPR Properties                   (212,634,000) (137,443,000) (111,301,000)
Comprehensive income attributable to EPR Properties                   $ (211,812,000) $ (138,450,000) $ (114,573,000)