XML 98 R82.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Statements (Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Thousands
Dec. 31, 2016
Dec. 31, 2015
May 21, 2015
Dec. 31, 2014
Apr. 03, 2014
Dec. 31, 2013
Rental properties, net $ 3,595,762 $ 3,025,199        
Land held for development 22,530 23,610        
Property under development 297,110 378,920        
Mortgage notes and related accrued interest receivable, net 613,978 423,780        
Investment in a direct financing lease, net 102,698 190,880 $ 4,700   $ 45,900  
Investment in joint ventures 5,972 6,168        
Cash and cash equivalents 19,335 4,283   $ 3,336   $ 7,958
Restricted cash 9,744 10,578        
Accounts receivable, net 98,939 59,101        
Intercompany notes receivable 0 0        
Investments in subsidiaries 0 0        
Other assets 98,954 94,751        
Total assets 4,865,022 4,217,270        
Accounts payable and accrued liabilities 119,758 92,178        
Dividends payable 26,318 24,352        
Unearned rents and interest 47,420 44,952        
Intercompany notes payable 0 0        
Debt 2,485,625 1,981,920        
Total liabilities 2,679,121 2,143,402        
Equity 2,185,901 2,073,868   1,926,489   1,688,014
Total liabilities and equity 4,865,022 4,217,270        
EPR Properties (Issuer) [Member]            
Rental properties, net 0 0        
Land held for development 0 0        
Property under development 1,010 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 16,586 1,089   (1,234)   449
Restricted cash 365 475        
Accounts receivable, net 556 285        
Intercompany notes receivable 0 0        
Investments in subsidiaries 4,521,095 3,825,897        
Other assets 21,768 23,053        
Total assets 4,561,380 3,850,799        
Accounts payable and accrued liabilities 63,431 49,671        
Dividends payable 26,318 24,352        
Unearned rents and interest 0 0        
Intercompany notes payable 0 0        
Debt 2,285,730 1,702,908        
Total liabilities 2,375,479 1,776,931        
Equity 2,185,901 2,073,868        
Total liabilities and equity 4,561,380 3,850,799        
Wholly-Owned Subsidiary Guarantors [Member]            
Rental properties, net 3,164,622 2,590,158        
Land held for development 1,258 1,258        
Property under development 247,239 324,360        
Mortgage notes and related accrued interest receivable, net 612,141 400,935        
Investment in a direct financing lease, net 102,698 190,880        
Investment in joint ventures 0 0        
Cash and cash equivalents 1,157 1,289   2,074   4,107
Restricted cash 8,352 9,059        
Accounts receivable, net 89,145 49,237        
Intercompany notes receivable 179,589 177,526        
Investments in subsidiaries 0 0        
Other assets 23,068 10,589        
Total assets 4,429,269 3,755,291        
Accounts payable and accrued liabilities 52,061 39,228        
Dividends payable 0 0        
Unearned rents and interest 46,647 44,012        
Intercompany notes payable 0 0        
Debt 0 63,682        
Total liabilities 98,708 146,922        
Equity 4,330,561 3,608,369        
Total liabilities and equity 4,429,269 3,755,291        
Non-Guarantor Subsidiaries [Member]            
Rental properties, net 431,140 435,041        
Land held for development 21,272 22,352        
Property under development 48,861 54,560        
Mortgage notes and related accrued interest receivable, net 1,837 22,845        
Investment in a direct financing lease, net 0 0        
Investment in joint ventures 5,972 6,168        
Cash and cash equivalents 1,592 1,905   $ 2,496   $ 3,402
Restricted cash 1,027 1,044        
Accounts receivable, net 9,238 9,579        
Intercompany notes receivable 0 0        
Investments in subsidiaries 0 0        
Other assets 54,118 61,109        
Total assets 575,057 614,603        
Accounts payable and accrued liabilities 4,266 3,279        
Dividends payable 0 0        
Unearned rents and interest 773 940        
Intercompany notes payable 179,589 177,526        
Debt 199,895 215,330        
Total liabilities 384,523 397,075        
Equity 190,534 217,528        
Total liabilities and equity 575,057 614,603        
Consolidation, Eliminations [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        
Accounts receivable, net 0 0        
Intercompany notes receivable (179,589) (177,526)        
Investments in subsidiaries (4,521,095) (3,825,897)        
Other assets 0 0        
Total assets (4,700,684) (4,003,423)        
Accounts payable and accrued liabilities 0 0        
Dividends payable 0 0        
Unearned rents and interest 0 0        
Intercompany notes payable (179,589) (177,526)        
Debt 0 0        
Total liabilities (179,589) (177,526)        
Equity (4,521,095) (3,825,897)        
Total liabilities and equity $ (4,700,684) $ (4,003,423)