XML 35 R62.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Rental revenue $ 77,860 $ 69,918 $ 154,600 $ 136,349
Tenant reimbursements 3,965 4,281 8,268 8,869
Other income 1,148 187 1,698 361
Mortgage and other financing income 18,285 17,401 36,128 36,064
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 0 0 0
Total revenue 101,258 91,787 200,694 181,643
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 5,770 5,539 12,127 11,988
Intercompany fee expense 0 0 0 0
Other expense 210 219 312 318
General and administrative expense 7,756 7,079 15,438 14,541
Retirement severance expense 0 0 18,578 0
Costs associated with loan refinancing 243 0 243 0
Interest expense, net 20,007 20,555 38,594 40,453
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 4,429 756 6,035 952
Depreciation and amortization 21,849 16,002 41,204 31,329
Income before equity in income from joint ventures and other items 40,994 41,637 68,163 82,062
Equity in income from joint ventures 198 267 362 578
gain on sale of investment in a direct financing lease 0 220 0 220
Gain on sale of real estate 0 0 23,924 330
Income before income taxes 41,192 42,124 92,449 83,190
Income tax expense (benefit) (7,506) 1,360 920 2,285
Income from continuing operations 48,698 40,764 91,529 80,905
Income (loss) from discontinued operations 68 (4) 58 11
Transaction (costs) benefit 0 0 0 3,376
Net income 48,766 40,760 91,587 84,292
Net income attributable to EPR Properties 48,766 40,760 91,587 84,292
Dividends, Preferred Stock (5,952) (5,952) (11,904) (11,904)
Net income available to common shareholders of EPR Properties 42,814 34,808 79,683 72,388
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 48,344 39,856 87,311 81,324
EPR Properties (Issuer) [Member]        
Rental revenue 0 0 0 0
Tenant reimbursements 0 0 0 0
Other income 0 107 0 280
Mortgage and other financing income 212 187 424 374
Intercompany fee income 708 799 1,397 1,579
Interest income on intercompany notes receivable 0 0 111 0
Total revenue 920 1,093 1,932 2,233
Equity in subsidiaries' earnings 73,172 55,831 152,312 114,296
Property operating expense 0 0 0 (1)
Intercompany fee expense 0 0 0 0
Other expense 0 0 0 0
General and administrative expense 0 0 0 0
Retirement severance expense     18,578  
Costs associated with loan refinancing 243   243  
Interest expense, net 19,824 15,746 36,184 31,435
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 4,238 0 5,736 0
Depreciation and amortization 386 274 778 550
Income before equity in income from joint ventures and other items 49,401 40,904 92,725 84,545
Equity in income from joint ventures 0 0 0 0
gain on sale of investment in a direct financing lease   0   0
Gain on sale of real estate     0 0
Income before income taxes 49,401 40,904 92,725 84,545
Income tax expense (benefit) 635 144 1,138 253
Income from continuing operations 48,766 40,760 91,587 84,292
Income (loss) from discontinued operations 0 0 0 0
Transaction (costs) benefit       0
Net income attributable to EPR Properties 48,766 40,760 91,587 84,292
Dividends, Preferred Stock (5,952) (5,952) (11,904) (11,904)
Net income available to common shareholders of EPR Properties 42,814 34,808 79,683 72,388
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 48,344 39,856 87,311 81,324
Wholly-Owned Subsidiary Guarantors [Member]        
Rental revenue 56,273 47,819 111,017 94,304
Tenant reimbursements 1,265 1,222 2,674 2,553
Other income 1 0 2 1
Mortgage and other financing income 15,175 15,900 30,304 33,083
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 2,558 0 4,949 0
Total revenue 75,272 64,941 148,946 129,941
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 2,759 2,272 5,904 5,064
Intercompany fee expense 0 0 0 0
Other expense 0 0 0 0
General and administrative expense 5,612 4,673 11,163 9,668
Retirement severance expense     0  
Costs associated with loan refinancing 0   0  
Interest expense, net (2,667) (220) (3,347) (192)
Interest expense on intercompany notes payable 0 0 0 0
Transaction costs 0 0 0 0
Depreciation and amortization 16,845 10,861 31,176 21,633
Income before equity in income from joint ventures and other items 52,723 47,355 104,050 93,768
Equity in income from joint ventures 0 0 0 0
gain on sale of investment in a direct financing lease   220   220
Gain on sale of real estate     23,748 0
Income before income taxes 52,723 47,575 127,798 93,988
Income tax expense (benefit) 0 0 0 0
Income from continuing operations 52,723 47,575 127,798 93,988
Income (loss) from discontinued operations 68 (4) 58 (7)
Transaction (costs) benefit       3,376
Net income attributable to EPR Properties 52,791 47,571 127,856 97,357
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties 52,791 47,571 127,856 97,357
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 52,790 47,571 127,808 97,500
Non-Guarantor Subsidiaries [Member]        
Rental revenue 21,587 22,099 43,583 42,045
Tenant reimbursements 2,700 3,059 5,594 6,316
Other income 1,147 80 1,696 80
Mortgage and other financing income 2,898 1,314 5,400 2,607
Intercompany fee income 0 0 0 0
Interest income on intercompany notes receivable 0 6,043 0 13,106
Total revenue 28,332 32,595 56,273 64,154
Equity in subsidiaries' earnings 0 0 0 0
Property operating expense 3,011 3,267 6,223 6,925
Intercompany fee expense 708 799 1,397 1,579
Other expense 210 219 312 318
General and administrative expense 2,144 2,406 4,275 4,873
Retirement severance expense     0  
Costs associated with loan refinancing 0   0  
Interest expense, net 2,850 5,029 5,757 9,210
Interest expense on intercompany notes payable 2,558 6,043 5,060 13,106
Transaction costs 191 756 299 952
Depreciation and amortization 4,618 4,867 9,250 9,146
Income before equity in income from joint ventures and other items 12,042 9,209 23,700 18,045
Equity in income from joint ventures 198 267 362 578
gain on sale of investment in a direct financing lease   0   0
Gain on sale of real estate     176 330
Income before income taxes 12,240 9,476 24,238 18,953
Income tax expense (benefit) (8,141) 1,216 (218) 2,032
Income from continuing operations 20,381 8,260 24,456 16,921
Income (loss) from discontinued operations 0 0 0 18
Transaction (costs) benefit       0
Net income attributable to EPR Properties 20,381 8,260 24,456 16,939
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties 20,381 8,260 24,456 16,939
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 19,803 8,341 21,129 14,977
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 (708) (799) (1,397) (1,579)
Interest income on intercompany notes receivable (2,558) (6,043) (5,060) (13,106)
Total revenue (3,266) (6,842) (6,457) (14,685)
Equity in subsidiaries' earnings (73,172) (55,831) (152,312) (114,296)
Property operating expense 0 0 0 0
Intercompany fee expense (708) (799) (1,397) (1,579)
Other expense 0 0 0 0
General and administrative expense 0 0 0 0
Retirement severance expense     0  
Costs associated with loan refinancing 0   0  
Interest expense, net 0 0 0 0
Interest expense on intercompany notes payable (2,558) (6,043) (5,060) (13,106)
Transaction costs 0 0 0 0
Depreciation and amortization 0 0 0 0
Income before equity in income from joint ventures and other items (73,172) (55,831) (152,312) (114,296)
Equity in income from joint ventures 0 0 0 0
gain on sale of investment in a direct financing lease   0   0
Gain on sale of real estate     0 0
Income before income taxes (73,172) (55,831) (152,312) (114,296)
Income tax expense (benefit) 0 0 0 0
Income from continuing operations (73,172) (55,831) (152,312) (114,296)
Income (loss) from discontinued operations 0 0 0 0
Transaction (costs) benefit       0
Net income attributable to EPR Properties (73,172) (55,831) (152,312) (114,296)
Dividends, Preferred Stock 0 0 0 0
Net income available to common shareholders of EPR Properties (73,172) (55,831) (152,312) (114,296)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (72,593) $ (55,912) $ (148,937) $ (112,477)