XML 76 R56.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information Operating Data (Details) - USD ($)
3 Months Ended 9 Months Ended
Feb. 26, 2016
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Segment Reporting Information [Line Items]          
Rental revenue   $ 102,282,000 $ 85,706,000 $ 292,115,000 $ 240,306,000
Tenant reimbursements   3,821,000 3,718,000 11,577,000 11,986,000
Other income   2,476,000 718,000 5,812,000 2,416,000
Mortgage and other financing income   17,031,000 18,193,000 52,907,000 54,321,000
Total revenue   125,610,000 108,335,000 362,411,000 309,029,000
Property operating expense   5,626,000 5,496,000 16,687,000 17,623,000
Other expense   0 221,000 5,000 533,000
Total investment expenses   5,626,000 5,717,000 16,692,000 18,156,000
Net Operating Income - Before Unallocated Items   119,984,000 102,618,000 345,719,000 290,873,000
Reconciliation to Consolidated Statements of Income:          
General and administrative expense   (9,091,000) (7,482,000) (27,309,000) (22,920,000)
Retirement severance expense   0 0 0 (18,578,000)
Costs associated with loan refinancing   (14,000) (18,000) (905,000) (261,000)
Interest expense, net   (24,265,000) (20,529,000) (70,310,000) (59,123,000)
Transaction costs   (2,947,000) (783,000) (4,881,000) (6,818,000)
Depreciation and amortization   (27,601,000) (23,498,000) (79,222,000) (64,702,000)
Equity in income from joint ventures   203,000 339,000 501,000 701,000
Gain on sale of real estate   1,615,000 (95,000) 3,885,000 23,829,000
Income tax expense   (358,000) (498,000) (637,000) (1,418,000)
Income (loss) from discontinued operations   0 (141,000) 0 (199,000)
Net income attributable to EPR Properties   57,526,000 50,195,000 166,841,000 141,782,000
Preferred dividend requirements   (5,951,000) (5,951,000) (17,855,000) (17,855,000)
Net income available to common shareholders of EPR Properties   51,575,000 44,244,000 148,986,000 123,927,000
Entertainment Reportable Operating Segment [Member]          
Segment Reporting Information [Line Items]          
Rental revenue   64,134,000 59,637,000 185,530,000 179,407,000
Tenant reimbursements   3,816,000 3,718,000 11,570,000 12,009,000
Other income   8,000 1,000 222,000 504,000
Mortgage and other financing income   1,294,000 1,782,000 4,927,000 5,346,000
Total revenue   69,252,000 65,138,000 202,249,000 197,266,000
Property operating expense   5,228,000 5,413,000 15,815,000 17,399,000
Other expense     0 0 0
Total investment expenses   5,228,000 5,413,000 15,815,000 17,399,000
Net Operating Income - Before Unallocated Items   64,024,000 59,725,000 186,434,000 179,867,000
Education Reportable Operating Segment [Member]          
Segment Reporting Information [Line Items]          
Rental revenue   19,900,000 13,990,000 54,797,000 34,887,000
Tenant reimbursements   5,000 0 7,000 0
Other income   0 0 0 0
Mortgage and other financing income   7,319,000 7,479,000 25,228,000 23,056,000
Total revenue   27,224,000 21,469,000 80,032,000 57,943,000
Property operating expense   0 0 0 0
Other expense     0 0 0
Total investment expenses   0 0 0 0
Net Operating Income - Before Unallocated Items   27,224,000 21,469,000 80,032,000 57,943,000
Recreation Reportable Operating Segment [Member]          
Segment Reporting Information [Line Items]          
Rental revenue   15,958,000 12,079,000 45,443,000 26,012,000
Tenant reimbursements   0 0 0 0
Other income   1,825,000 0 3,635,000 0
Mortgage and other financing income   8,384,000 8,835,000 22,650,000 25,629,000
Total revenue   26,167,000 20,914,000 71,728,000 51,641,000
Property operating expense   0 0 8,000 0
Other expense     0 0 0
Total investment expenses   0 0 8,000 0
Net Operating Income - Before Unallocated Items   26,167,000 20,914,000 71,720,000 51,641,000
Other Reportable Operating Segment [Member]          
Segment Reporting Information [Line Items]          
Rental revenue   2,290,000 0 6,345,000 0
Tenant reimbursements   0 0 0 (23,000)
Other income   0 55,000 0 118,000
Mortgage and other financing income   34,000 97,000 102,000 290,000
Total revenue   2,324,000 152,000 6,447,000 385,000
Property operating expense   233,000 83,000 419,000 224,000
Other expense     221,000 5,000 533,000
Total investment expenses   233,000 304,000 424,000 757,000
Net Operating Income - Before Unallocated Items   2,091,000 (152,000) 6,023,000 (372,000)
Reconciliation to Consolidated Statements of Income:          
Gain on sale of real estate $ 0        
Corporate / Unallocated          
Segment Reporting Information [Line Items]          
Rental revenue   0 0 0 0
Tenant reimbursements   0 0 0 0
Other income   643,000 662,000 1,955,000 1,794,000
Mortgage and other financing income   0 0 0 0
Total revenue   643,000 662,000 1,955,000 1,794,000
Property operating expense   165,000 0 445,000 0
Other expense     0 0 0
Total investment expenses   165,000 0 445,000 0
Net Operating Income - Before Unallocated Items   $ 478,000 $ 662,000 $ 1,510,000 $ 1,794,000