XML 100 R84.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Statements (Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Thousands
Dec. 31, 2015
May. 21, 2015
Dec. 31, 2014
Apr. 03, 2014
Dec. 31, 2013
Dec. 31, 2012
Rental properties, net $ 3,025,199   $ 2,451,534      
Land held for development 23,610   206,001      
Property under development 378,920   181,798      
Mortgage notes and related accrued interest receivable, net 423,780   507,955      
Investment in a direct financing lease, net 190,880 $ 4,700 199,332 $ 45,900    
Investment in joint ventures 6,168   5,738      
Cash and cash equivalents 4,283   3,336   $ 7,958 $ 10,664
Restricted cash 10,578   13,072      
Deferred financing costs, net 4,894   4,136      
Accounts receivable, net 59,101   47,282      
Intercompany notes receivable 0   0      
Investments in subsidiaries 0   0      
Other assets 89,857   66,091      
Total assets 4,217,270   3,686,275      
Accounts payable and accrued liabilities 92,178   82,180      
Dividends payable 24,352   22,233      
Unearned rents and interest 44,952   25,623      
Intercompany notes payable 0   0      
Debt 1,981,920   1,629,750      
Total liabilities 2,143,402   1,759,786      
EPR Properties shareholders’ equity 2,073,868   1,926,112      
Noncontrolling interests 0   377      
Equity 2,073,868   1,926,489   1,688,014 1,459,898
Total liabilities and equity 4,217,270   3,686,275      
EPR Properties (Issuer) [Member]            
Rental properties, net 0   0      
Land held for development 0   0      
Property under development 0   0      
Mortgage notes and related accrued interest receivable, net 0   0      
Investment in a direct financing lease, net 0   0      
Investment in joint ventures 0   0      
Cash and cash equivalents 1,089   (1,234)   449 1,531
Restricted cash 475   1,000      
Deferred financing costs, net 4,894   0      
Accounts receivable, net 285   90      
Intercompany notes receivable 0   0      
Investments in subsidiaries 3,825,897   3,115,572      
Other assets 18,159   21,272      
Total assets 3,850,799   3,136,700      
Accounts payable and accrued liabilities 49,671   42,829      
Dividends payable 24,352   22,233      
Unearned rents and interest 0   750      
Intercompany notes payable 0   0      
Debt 1,702,908   1,144,776      
Total liabilities 1,776,931   1,210,588      
EPR Properties shareholders’ equity     1,926,112      
Noncontrolling interests     0      
Equity 2,073,868   1,926,112      
Total liabilities and equity 3,850,799   3,136,700      
Wholly-Owned Subsidiary Guarantors [Member]            
Rental properties, net 2,485,411   1,872,053      
Land held for development 1,258   0      
Property under development 152,197   175,439      
Mortgage notes and related accrued interest receivable, net 400,935   412,625      
Investment in a direct financing lease, net 190,880   199,332      
Investment in joint ventures 0   0      
Cash and cash equivalents 735   840   1,902 904
Restricted cash 8,220   10,466      
Deferred financing costs, net 0   4,136      
Accounts receivable, net 47,502   34,414      
Intercompany notes receivable 175,757   0      
Investments in subsidiaries 0   0      
Other assets 10,607   9,151      
Total assets 3,473,502   2,718,456      
Accounts payable and accrued liabilities 38,759   32,613      
Dividends payable 0   0      
Unearned rents and interest 35,512   20,295      
Intercompany notes payable 0   0      
Debt 0   160,298      
Total liabilities 74,271   213,206      
EPR Properties shareholders’ equity     2,505,250      
Noncontrolling interests     0      
Equity 3,399,231   2,505,250      
Total liabilities and equity 3,473,502   2,718,456      
Non-Guarantor Subsidiaries [Member]            
Rental properties, net 539,788   579,481      
Land held for development 22,352   206,001      
Property under development 226,723   6,359      
Mortgage notes and related accrued interest receivable, net 22,845   95,330      
Investment in a direct financing lease, net 0   0      
Investment in joint ventures 6,168   5,738      
Cash and cash equivalents 2,459   3,730   $ 5,607 $ 8,229
Restricted cash 1,883   1,606      
Deferred financing costs, net 0   0      
Accounts receivable, net 11,314   12,778      
Intercompany notes receivable 0   175,757      
Investments in subsidiaries 0   0      
Other assets 61,091   35,668      
Total assets 894,623   1,122,448      
Accounts payable and accrued liabilities 3,748   6,738      
Dividends payable 0   0      
Unearned rents and interest 9,440   4,578      
Intercompany notes payable 175,757   175,757      
Debt 279,012   324,676      
Total liabilities 467,957   511,749      
EPR Properties shareholders’ equity     610,322      
Noncontrolling interests     377      
Equity 426,666   610,699      
Total liabilities and equity 894,623   1,122,448      
Consolidated Elimination [Member]            
Rental properties, net 0   0      
Land held for development 0   0      
Property under development 0   0      
Mortgage notes and related accrued interest receivable, net 0   0      
Investment in a direct financing lease, net 0   0      
Investment in joint ventures 0   0      
Cash and cash equivalents 0   0      
Restricted cash 0   0      
Deferred financing costs, net 0   0      
Accounts receivable, net 0   0      
Intercompany notes receivable (175,757)   (175,757)      
Investments in subsidiaries (3,825,897)   (3,115,572)      
Other assets 0   0      
Total assets (4,001,654)   (3,291,329)      
Accounts payable and accrued liabilities 0   0      
Dividends payable 0   0      
Unearned rents and interest 0   0      
Intercompany notes payable (175,757)   (175,757)      
Debt 0   0      
Total liabilities (175,757)   (175,757)      
EPR Properties shareholders’ equity     (3,115,572)      
Noncontrolling interests     0      
Equity (3,825,897)   (3,115,572)      
Total liabilities and equity $ (4,001,654)   $ (3,291,329)