XML 70 R57.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Rental revenue $ 93,778 $ 76,740
Tenant reimbursements 3,865 4,303
Other income 1,210 550
Mortgage and other financing income 19,915 17,843
Intercompany fee income 0 0
Interest income on intercompany notes receivable 0 0
Total revenue 118,768 99,436
Equity in subsidiaries' earnings 0 0
Property operating expense 5,481 6,357
Intercompany fee expense 0 0
Other expense 5 102
General and administrative expense 9,218 7,682
Retirement severance expense 0 18,578
Costs associated with loan refinancing or payoff 552 0
Interest expense, net 23,289 18,587
Interest expense on intercompany notes payable 0 0
Transaction costs 444 1,606
Depreciation and amortization 25,955 19,355
Income before equity in income from joint ventures and other items 53,824 27,169
Equity in income from joint ventures 212 164
Gain on sale of real estate 0 23,924
Income before income taxes 54,036 51,257
Income tax benefit (expense) 144 (8,426)
Income from continuing operations 54,180 42,831
Income (loss) from discontinued operations 0 (10)
Net income attributable to EPR Properties 54,180 42,821
Dividends, Preferred Stock (5,952) (5,952)
Net income available to common shareholders of EPR Properties 48,228 36,869
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 52,266 38,966
EPR Properties (Issuer) [Member]    
Rental revenue 0 0
Tenant reimbursements 0 0
Other income 0 0
Mortgage and other financing income 212 212
Intercompany fee income 653 689
Interest income on intercompany notes receivable 0 111
Total revenue 865 1,012
Equity in subsidiaries' earnings 76,787 78,995
Property operating expense 0 0
Intercompany fee expense 0 0
Other expense 0 0
General and administrative expense 0 0
Retirement severance expense   18,578
Costs associated with loan refinancing or payoff 0  
Interest expense, net 22,190 16,360
Interest expense on intercompany notes payable 0 0
Transaction costs 443 1,354
Depreciation and amortization 443 390
Income before equity in income from joint ventures and other items 54,576 43,325
Equity in income from joint ventures 0 0
Gain on sale of real estate   0
Income before income taxes 54,576 43,325
Income tax benefit (expense) 396 (504)
Income from continuing operations   42,821
Income (loss) from discontinued operations   0
Net income attributable to EPR Properties 54,180 42,821
Dividends, Preferred Stock (5,952) (5,952)
Net income available to common shareholders of EPR Properties 48,228 36,869
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 52,266 38,966
Wholly-Owned Subsidiary Guarantors [Member]    
Rental revenue 74,001 57,810
Tenant reimbursements 1,349 1,410
Other income 491 2
Mortgage and other financing income 16,019 15,128
Intercompany fee income 0 0
Interest income on intercompany notes receivable 2,336 2,391
Total revenue 94,196 76,741
Equity in subsidiaries' earnings 0 0
Property operating expense 2,570 3,153
Intercompany fee expense 0 0
Other expense 0 0
General and administrative expense 7,178 5,781
Retirement severance expense   0
Costs associated with loan refinancing or payoff 0  
Interest expense, net (1,833) 287
Interest expense on intercompany notes payable 0 0
Transaction costs 0 0
Depreciation and amortization 21,391 14,940
Income before equity in income from joint ventures and other items 64,890 52,580
Equity in income from joint ventures 0 0
Gain on sale of real estate   23,748
Income before income taxes 64,890 76,328
Income tax benefit (expense) 0 0
Income from continuing operations   76,328
Income (loss) from discontinued operations   (10)
Net income attributable to EPR Properties 64,890 76,318
Dividends, Preferred Stock 0 0
Net income available to common shareholders of EPR Properties 64,890 76,318
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 64,890 76,271
Non-Guarantor Subsidiaries [Member]    
Rental revenue 19,777 18,930
Tenant reimbursements 2,516 2,893
Other income 719 548
Mortgage and other financing income 3,684 2,503
Intercompany fee income 0 0
Interest income on intercompany notes receivable 0 0
Total revenue 26,696 24,874
Equity in subsidiaries' earnings 0 0
Property operating expense 2,911 3,204
Intercompany fee expense 653 689
Other expense 5 102
General and administrative expense 2,040 1,901
Retirement severance expense   0
Costs associated with loan refinancing or payoff 552  
Interest expense, net 2,932 1,940
Interest expense on intercompany notes payable 2,336 2,502
Transaction costs 1 252
Depreciation and amortization 4,121 4,025
Income before equity in income from joint ventures and other items 11,145 10,259
Equity in income from joint ventures 212 164
Gain on sale of real estate   176
Income before income taxes 11,357 10,599
Income tax benefit (expense) (540) (7,922)
Income from continuing operations   2,677
Income (loss) from discontinued operations   0
Net income attributable to EPR Properties 11,897 2,677
Dividends, Preferred Stock 0 0
Net income available to common shareholders of EPR Properties 11,897 2,677
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 13,526 (72)
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 (653) (689)
Interest income on intercompany notes receivable (2,336) (2,502)
Total revenue (2,989) (3,191)
Equity in subsidiaries' earnings (76,787) (78,995)
Property operating expense 0 0
Intercompany fee expense (653) (689)
Other expense 0 0
General and administrative expense 0 0
Retirement severance expense   0
Costs associated with loan refinancing or payoff 0  
Interest expense, net 0 0
Interest expense on intercompany notes payable (2,336) (2,502)
Transaction costs 0 0
Depreciation and amortization 0 0
Income before equity in income from joint ventures and other items (76,787) (78,995)
Equity in income from joint ventures 0 0
Gain on sale of real estate   0
Income before income taxes (76,787) (78,995)
Income tax benefit (expense) 0 0
Income from continuing operations   (78,995)
Income (loss) from discontinued operations   0
Net income attributable to EPR Properties (76,787) (78,995)
Dividends, Preferred Stock 0 0
Net income available to common shareholders of EPR Properties (76,787) (78,995)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (78,416) $ (76,199)