XML 99 R83.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) - USD ($)
3 Months Ended 12 Months Ended
Aug. 01, 2015
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Rental revenue                   $ 399,589,000 $ 330,886,000 $ 286,673,000
Tenant reimbursements                   15,595,000 16,320,000 17,663,000
Other income                   9,039,000 3,629,000 1,009,000
Mortgage and other financing income                   69,019,000 70,182,000 79,706,000
Intercompany fee income                   0 0 0
Interest income on intercompany notes receivable                   0 0 0
Total revenue   $ 130,831,000 $ 125,610,000 $ 118,033,000 $ 118,768,000 $ 111,988,000 $ 108,335,000 $ 101,258,000 $ 99,436,000 493,242,000 421,017,000 385,051,000
Equity in subsidiaries' earnings                   0 0 0
Property operating expense                   22,602,000 23,433,000 24,897,000
Intercompany fee expense                   0 0 0
Other expense                   5,000 648,000 771,000
General and administrative expense                   37,543,000 31,021,000 27,566,000
Retirement severance expense                   0 18,578,000 0
Costs associated with loan refinancing or payoff                   905,000 270,000 301,000
Interest expense, net                   97,144,000 79,915,000 81,270,000
Interest expense on intercompany notes payable                   0 0 0
Transaction costs                   7,869,000 7,518,000 2,452,000
Provision for loan losses                   0 0 3,777,000
Depreciation and amortization                   107,573,000 89,617,000 66,739,000
Income before equity in income from joint ventures and other items                   219,601,000 170,017,000 177,278,000
Equity in income from joint ventures                   619,000 969,000 1,273,000
Gain on sale of real estate $ 0                 5,315,000 23,829,000 1,209,000
Gain on previously held equity interest                       220,000
Gain on sale of investment in a direct financing lease                   0 0 220,000
Income (Loss) from Continuing Operations before Income Taxes, Foreign                   225,535,000 194,815,000 179,980,000
Income Tax Expense (Benefit)                   (553,000) (482,000) (4,228,000)
Income from continuing operations                   224,982,000 194,333,000 175,752,000
Income from discontinued operations                   0 199,000 505,000
Transaction costs                   0 0 3,376,000
Net income attributable to EPR Properties   58,141,000 57,526,000 55,135,000 54,180,000 52,750,000 50,195,000 48,766,000 42,821,000 224,982,000 194,532,000 179,633,000
Net income attributable to EPR Properties   $ 52,190,000 $ 51,575,000 $ 49,183,000 $ 48,228,000 $ 46,799,000 $ 44,244,000 $ 42,814,000 $ 36,869,000 224,982,000 194,532,000 179,633,000
Preferred dividend requirements                   (23,806,000) (23,806,000) (23,807,000)
Net income available to common shareholders of EPR Properties                   201,176,000 170,726,000 155,826,000
Comprehensive income attributable to EPR Properties                   227,094,000 187,588,000 175,006,000
EPR Properties (Issuer) [Member]                        
Rental revenue                   0 0 0
Tenant reimbursements                   0 0 0
Other income                   0 0 0
Mortgage and other financing income                   942,000 848,000 765,000
Intercompany fee income                   2,684,000 2,717,000 3,124,000
Interest income on intercompany notes receivable                   0 111,000 0
Total revenue                   3,626,000 3,676,000 3,889,000
Equity in subsidiaries' earnings                   328,328,000 298,657,000 241,921,000
Property operating expense                   0 0 0
Intercompany fee expense                   0 0 0
Other expense                   0 0 0
General and administrative expense                   0 0 0
Retirement severance expense                     18,578,000  
Costs associated with loan refinancing or payoff                   0 243,000 0
Interest expense, net                   96,239,000 78,217,000 63,056,000
Interest expense on intercompany notes payable                   0 0 0
Transaction costs                   7,766,000 7,182,000 1,319,000
Provision for loan losses                       0
Depreciation and amortization                   1,504,000 1,629,000 1,224,000
Income before equity in income from joint ventures and other items                   226,445,000 196,484,000 180,211,000
Equity in income from joint ventures                   0 0 0
Gain on sale of real estate                   0 0 0
Gain on previously held equity interest                       0
Income (Loss) from Continuing Operations before Income Taxes, Foreign                   226,445,000 196,484,000 180,211,000
Income Tax Expense (Benefit)                   (1,463,000) (1,952,000) (578,000)
Income from continuing operations                     194,532,000 179,633,000
Income from discontinued operations                     0 0
Transaction costs                       0
Net income attributable to EPR Properties                   224,982,000 194,532,000 179,633,000
Preferred dividend requirements                   (23,806,000) (23,806,000) (23,807,000)
Net income available to common shareholders of EPR Properties                   201,176,000 170,726,000 155,826,000
Comprehensive income attributable to EPR Properties                   227,094,000 187,588,000 175,006,000
Wholly-Owned Subsidiary Guarantors [Member]                        
Rental revenue                   345,945,000 275,105,000 228,847,000
Tenant reimbursements                   5,455,000 5,243,000 5,103,000
Other income                   6,168,000 3,000 1,000
Mortgage and other financing income                   64,231,000 61,900,000 71,535,000
Intercompany fee income                   0 0 0
Interest income on intercompany notes receivable                   9,700,000 9,787,000 0
Total revenue                   431,499,000 352,038,000 305,486,000
Equity in subsidiaries' earnings                   0 0 0
Property operating expense                   10,905,000 11,280,000 11,422,000
Intercompany fee expense                   0 0 0
Other expense                   0 0 0
General and administrative expense                   32,250,000 25,315,000 20,545,000
Retirement severance expense                     0  
Costs associated with loan refinancing or payoff                   353,000 27,000 285,000
Interest expense, net                   (8,189,000) (8,115,000) 9,132,000
Interest expense on intercompany notes payable                   0 0 0
Transaction costs                   0 0 54,000
Provision for loan losses                       0
Depreciation and amortization                   92,310,000 74,430,000 51,271,000
Income before equity in income from joint ventures and other items                   303,870,000 249,101,000 212,777,000
Equity in income from joint ventures                   0 0 0
Gain on sale of real estate                   5,315,000 23,653,000 0
Gain on previously held equity interest                       220,000
Income (Loss) from Continuing Operations before Income Taxes, Foreign                   309,185,000 272,754,000 212,997,000
Income Tax Expense (Benefit)                   0 0 0
Income from continuing operations                     272,754,000 212,997,000
Income from discontinued operations                     199,000 487,000
Transaction costs                       3,376,000
Net income attributable to EPR Properties                   309,185,000 272,953,000 216,860,000
Preferred dividend requirements                   0 0 0
Net income available to common shareholders of EPR Properties                   309,185,000 272,953,000 216,860,000
Comprehensive income attributable to EPR Properties                   309,185,000 272,730,000 217,000,000
Non-Guarantor Subsidiaries [Member]                        
Rental revenue                   53,644,000 55,781,000 57,826,000
Tenant reimbursements                   10,140,000 11,077,000 12,560,000
Other income                   2,871,000 3,626,000 1,008,000
Mortgage and other financing income                   3,846,000 7,434,000 7,406,000
Intercompany fee income                   0 0 0
Interest income on intercompany notes receivable                   0 0 23,509,000
Total revenue                   70,501,000 77,918,000 102,309,000
Equity in subsidiaries' earnings                   0 0 0
Property operating expense                   11,697,000 12,153,000 13,475,000
Intercompany fee expense                   2,684,000 2,717,000 3,124,000
Other expense                   5,000 648,000 771,000
General and administrative expense                   5,293,000 5,706,000 7,021,000
Retirement severance expense                     0  
Costs associated with loan refinancing or payoff                   552,000 0 16,000
Interest expense, net                   9,094,000 9,813,000 9,082,000
Interest expense on intercompany notes payable                   9,700,000 9,898,000 23,509,000
Transaction costs                   103,000 336,000 1,079,000
Provision for loan losses                       3,777,000
Depreciation and amortization                   13,759,000 13,558,000 14,244,000
Income before equity in income from joint ventures and other items                   17,614,000 23,089,000 26,211,000
Equity in income from joint ventures                   619,000 969,000 1,273,000
Gain on sale of real estate                   0 176,000 1,209,000
Gain on previously held equity interest                       0
Income (Loss) from Continuing Operations before Income Taxes, Foreign                   18,233,000 24,234,000 28,693,000
Income Tax Expense (Benefit)                   910,000 1,470,000 (3,650,000)
Income from continuing operations                     25,704,000 25,043,000
Income from discontinued operations                     0 18,000
Transaction costs                       0
Net income attributable to EPR Properties                   19,143,000 25,704,000 25,061,000
Preferred dividend requirements                   0 0 0
Net income available to common shareholders of EPR Properties                   19,143,000 25,704,000 25,061,000
Comprehensive income attributable to EPR Properties                   18,063,000 19,559,000 20,919,000
Consolidation, Eliminations [Member]                        
Rental revenue                   0 0 0
Tenant reimbursements                   0 0 0
Other income                   0 0 0
Mortgage and other financing income                   0 0 0
Intercompany fee income                   (2,684,000) (2,717,000) (3,124,000)
Interest income on intercompany notes receivable                   (9,700,000) (9,898,000) (23,509,000)
Total revenue                   (12,384,000) (12,615,000) (26,633,000)
Equity in subsidiaries' earnings                   (328,328,000) (298,657,000) (241,921,000)
Property operating expense                   0 0 0
Intercompany fee expense                   (2,684,000) (2,717,000) (3,124,000)
Other expense                   0 0 0
General and administrative expense                   0 0 0
Retirement severance expense                     0  
Costs associated with loan refinancing or payoff                   0 0 0
Interest expense, net                   0 0 0
Interest expense on intercompany notes payable                   (9,700,000) (9,898,000) (23,509,000)
Transaction costs                   0 0 0
Provision for loan losses                       0
Depreciation and amortization                   0 0 0
Income before equity in income from joint ventures and other items                   (328,328,000) (298,657,000) (241,921,000)
Equity in income from joint ventures                   0 0 0
Gain on sale of real estate                   0 0 0
Gain on previously held equity interest                       0
Income (Loss) from Continuing Operations before Income Taxes, Foreign                   (328,328,000) (298,657,000) (241,921,000)
Income Tax Expense (Benefit)                   0 0 0
Income from continuing operations                     (298,657,000) (241,921,000)
Income from discontinued operations                     0 0
Transaction costs                       0
Net income attributable to EPR Properties                   (328,328,000) (298,657,000) (241,921,000)
Preferred dividend requirements                   0 0 0
Net income available to common shareholders of EPR Properties                   (328,328,000) (298,657,000) (241,921,000)
Comprehensive income attributable to EPR Properties                   $ (327,248,000) $ (292,289,000) $ (237,919,000)