XML 50 R31.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 2016
Segment Reporting [Abstract]  
Schedule of Reportable Operating Segments
Segment Information

The Company groups investments into four reportable operating segments: Entertainment, Education, Recreation and Other. The financial information summarized below is presented by reportable operating segment:
Balance Sheet Data:
 
 
As of June 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,112,267

$
1,102,309

$
1,014,430

$
180,363

$
50,855

$
4,460,224

 
 
 
 
 
 
 
 
 
 
As of December 31, 2015
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,006,926

$
1,013,930

$
935,266

$
203,757

$
57,391

$
4,217,270


Operating Data:
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
61,258

$
17,717

$
14,789

$
2,291

$

$
96,055

Tenant reimbursements
 
3,891





3,891

Other income
 
210


1,321


595

2,126

Mortgage and other financing income
 
1,481

7,178

7,268

34


15,961

Total revenue
 
66,840

24,895

23,378

2,325

595

118,033

 
 
 
 
 
 
 
 
Property operating expense
 
5,335



103

142

5,580

Total investment expenses
 
5,335



103

142

5,580

Net operating income - before unallocated items
 
61,505

24,895

23,378

2,222

453

112,453

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(9,000
)
Costs associated with loan refinancing or payoff
 
 
 
(339
)
Interest expense, net
 
 
 
 
 
 
(22,756
)
Transaction costs
 
 
 
 
 
 
(1,490
)
Depreciation and amortization
 
 
 
(25,666
)
Equity in income from joint ventures
 
 
 
 
86

Gain on sale of real estate
 
 
 
2,270

Income tax expense
 
 
 
(423
)
Net income attributable to EPR Properties
 
 
 
55,135

Preferred dividend requirements
 
 
 
(5,952
)
Net income available to common shareholders of EPR Properties
$
49,183


 
 
Three Months Ended June 30, 2015
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
59,829

$
10,803

$
7,228

$

$

$
77,860

Tenant reimbursements
 
3,965





3,965

Other income
 
501



63

584

1,148

Mortgage and other financing income
 
1,782

7,793

8,613

97


18,285

Total revenue
 
66,077

18,596

15,841

160

584

101,258

 
 
 
 
 
 
 
 
Property operating expense
 
5,692



78


5,770

Other expense
 



210


210

Total investment expenses
 
5,692



288


5,980

Net operating income - before unallocated items
 
60,385

18,596

15,841

(128
)
584

95,278

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(7,756
)
Costs associated with loan refinancing or payoff
 
 
 
(243
)
Interest expense, net
 
 
 
 
 
 
(20,007
)
Transaction costs
 
 
 
 
 
 
(4,429
)
Depreciation and amortization
 
 
 
 
(21,849
)
Equity in income from joint ventures
 
 
 
198

Income tax benefit
 
 
 
 
 
 
7,506

Discontinued operations:
 
 
 
 
 
 
 
Income from discontinued operations
 
 
 
 
68

Net income attributable to EPR Properties
 
 
 
48,766

Preferred dividend requirements
 
 
(5,952
)
Net income available to common shareholders of EPR Properties
$
42,814


 
 
Six Months Ended June 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
121,396

$
34,897

$
29,485

$
4,055

$

$
189,833

Tenant reimbursements
 
7,754

2




7,756

Other income
 
214


1,810


1,312

3,336

Mortgage and other financing income
 
3,633

17,909

14,266

68


35,876

Total revenue
 
132,997

52,808

45,561

4,123

1,312

236,801

 
 
 
 
 
 
 
 
Property operating expense
 
10,587


8

186

280

11,061

Other expense
 



5


5

Total investment expenses
 
10,587


8

191

280

11,066

Net operating income - before unallocated items
 
122,410

52,808

45,553

3,932

1,032

225,735

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(18,218
)
Costs associated with loan refinancing or payoff
 
 
 
(891
)
Interest expense, net
 
 
 
 
 
 
(46,045
)
Transaction costs
 
 
 
 
 
 
(1,934
)
Depreciation and amortization
 
 
 
 
(51,621
)
Equity in income from joint ventures
 
 
 
298

Gain on sale of real estate
 
 
 
 
2,270

Income tax expense
 
 
 
 
 
 
(279
)
Net income attributable to EPR Properties
 
 
 
109,315

Preferred dividend requirements
 
 
 
 
(11,904
)
Net income available to common shareholders of EPR Properties
$
97,411


 
 
Six Months Ended June 30, 2015
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
119,770

$
20,897

$
13,933

$

$

$
154,600

Tenant reimbursements
 
8,291



(23
)

8,268

Other income
 
503



63

1,132

1,698

Mortgage and other financing income
 
3,564

15,577

16,794

193


36,128

Total revenue
 
132,128

36,474

30,727

233

1,132

200,694

 
 
 
 
 
 
 
 
Property operating expense
 
11,986



141


12,127

Other expense
 



312


312

Total investment expenses
 
11,986



453


12,439

Net operating income - before unallocated items
 
120,142

36,474

30,727

(220
)
1,132

188,255

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(15,438
)
Retirement severance expense
 
 
 
 
(18,578
)
Costs associated with loan refinancing or payoff
 
 
 
(243
)
Interest expense, net
 
 
 
 
 
 
(38,594
)
Transaction costs
 
 
 
 
 
 
(6,035
)
Depreciation and amortization
 
 
 
 
(41,204
)
Equity in income from joint ventures
 
 
 
362

Gain on sale of real estate
 
 
 
 
23,924

Income tax expense
 
 
 
 
 
 
(920
)
Discontinued operations:
 
 
 
 
 
 
 
Income from discontinued operations
 
 
 
 
58

Net income attributable to EPR Properties
 
 
 
91,587

Preferred dividend requirements
 
 
 
 
(11,904
)
Net income available to common shareholders of EPR Properties
$
79,683