XML 41 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Segment Information
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 September 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,125,337

$
1,180,344

$
1,073,502

$
191,512

$
50,275

$
4,620,970

 
 
 
 
 
 
 
 
 
 
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 September 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
64,134

$
19,900

$
15,958

$
2,290

$

$
102,282

Tenant reimbursements
 
3,816

5




3,821

Other income
 
8


1,825


643

2,476

Mortgage and other financing income
 
1,294

7,319

8,384

34


17,031

Total revenue
 
69,252

27,224

26,167

2,324

643

125,610

 
 
 
 
 
 
 
 
Property operating expense
 
5,228



233

165

5,626

Total investment expenses
 
5,228



233

165

5,626

Net operating income - before unallocated items
 
64,024

27,224

26,167

2,091

478

119,984

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(9,091
)
Costs associated with loan refinancing or payoff
 
 
 
(14
)
Interest expense, net
 
 
 
 
 
 
(24,265
)
Transaction costs
 
 
 
 
 
 
(2,947
)
Depreciation and amortization
 
 
 
(27,601
)
Equity in income from joint ventures
 
 
 
 
203

Gain on sale of real estate
 
 
 
1,615

Income tax expense
 
 
 
(358
)
Net income attributable to EPR Properties
 
 
 
57,526

Preferred dividend requirements
 
 
 
(5,951
)
Net income available to common shareholders of EPR Properties
$
51,575


 
 
Three Months Ended September 30, 2015
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
59,637

$
13,990

$
12,079

$

$

$
85,706

Tenant reimbursements
 
3,718





3,718

Other income
 
1



55

662

718

Mortgage and other financing income
 
1,782

7,479

8,835

97


18,193

Total revenue
 
65,138

21,469

20,914

152

662

108,335

 
 
 
 
 
 
 
 
Property operating expense
 
5,413



83


5,496

Other expense
 



221


221

Total investment expenses
 
5,413



304


5,717

Net operating income - before unallocated items
 
59,725

21,469

20,914

(152
)
662

102,618

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(7,482
)
Costs associated with loan refinancing or payoff
 
 
 
(18
)
Interest expense, net
 
 
 
 
 
 
(20,529
)
Transaction costs
 
 
 
 
 
 
(783
)
Depreciation and amortization
 
 
 
 
(23,498
)
Equity in income from joint ventures
 
 
 
339

Loss on sale of real estate
 
 
 
(95
)
Income tax expense
 
 
 
 
 
 
(498
)
Discontinued operations:
 
 
 
 
 
 
 
Income from discontinued operations
 
 
 
 
141

Net income attributable to EPR Properties
 
 
 
50,195

Preferred dividend requirements
 
 
(5,951
)
Net income available to common shareholders of EPR Properties
$
44,244


 
 
Nine Months Ended September 30, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
185,530

$
54,797

$
45,443

$
6,345

$

$
292,115

Tenant reimbursements
 
11,570

7




11,577

Other income
 
222


3,635


1,955

5,812

Mortgage and other financing income
 
4,927

25,228

22,650

102


52,907

Total revenue
 
202,249

80,032

71,728

6,447

1,955

362,411

 
 
 
 
 
 
 
 
Property operating expense
 
15,815


8

419

445

16,687

Other expense
 



5


5

Total investment expenses
 
15,815


8

424

445

16,692

Net operating income - before unallocated items
 
186,434

80,032

71,720

6,023

1,510

345,719

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(27,309
)
Costs associated with loan refinancing or payoff
 
 
 
(905
)
Interest expense, net
 
 
 
 
 
 
(70,310
)
Transaction costs
 
 
 
 
 
 
(4,881
)
Depreciation and amortization
 
 
 
 
(79,222
)
Equity in income from joint ventures
 
 
 
501

Gain on sale of real estate
 
 
 
 
3,885

Income tax expense
 
 
 
 
 
 
(637
)
Net income attributable to EPR Properties
 
 
 
166,841

Preferred dividend requirements
 
 
 
 
(17,855
)
Net income available to common shareholders of EPR Properties
$
148,986


 
 
Nine Months Ended September 30, 2015
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
179,407

$
34,887

$
26,012

$

$

$
240,306

Tenant reimbursements
 
12,009



(23
)

11,986

Other income
 
504



118

1,794

2,416

Mortgage and other financing income
 
5,346

23,056

25,629

290


54,321

Total revenue
 
197,266

57,943

51,641

385

1,794

309,029

 
 
 
 
 
 
 
 
Property operating expense
 
17,399



224


17,623

Other expense
 



533


533

Total investment expenses
 
17,399



757


18,156

Net operating income - before unallocated items
 
179,867

57,943

51,641

(372
)
1,794

290,873

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(22,920
)
Retirement severance expense
 
 
 
 
(18,578
)
Costs associated with loan refinancing or payoff
 
 
 
(261
)
Interest expense, net
 
 
 
 
 
 
(59,123
)
Transaction costs
 
 
 
 
 
 
(6,818
)
Depreciation and amortization
 
 
 
 
(64,702
)
Equity in income from joint ventures
 
 
 
701

Gain on sale of real estate
 
 
 
 
23,829

Income tax expense
 
 
 
 
 
 
(1,418
)
Discontinued operations:
 
 
 
 
 
 
 
Income from discontinued operations
 
 
 
 
199

Net income attributable to EPR Properties
 
 
 
141,782

Preferred dividend requirements
 
 
 
 
(17,855
)
Net income available to common shareholders of EPR Properties
$
123,927