XML 44 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
9 Months Ended
Sep. 30, 2017
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 September 30, 2017
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,343,778

$
1,489,459

$
2,057,172

$
193,766

$
48,835

$
6,133,010

 
 
 
 
 
 
 
 
 
 
As of December 31, 2016
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,168,669

$
1,308,288

$
1,120,498

$
202,394

$
65,173

$
4,865,022


Operating Data:
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2017
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
66,888

$
21,478

$
32,171

$
2,290

$

$
122,827

Tenant reimbursements
 
3,733

1




3,734

Other income
 
2




520

522

Mortgage and other financing income
 
1,151

9,023

14,140



24,314

Total revenue
 
71,774

30,502

46,311

2,290

520

151,397

 
 
 
 
 
 
 
 
Property operating expense
 
5,680

119

29

327

185

6,340

Total investment expenses
 
5,680

119

29

327

185

6,340

Net operating income - before unallocated items
 
66,094

30,383

46,282

1,963

335

145,057

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(12,070
)
Costs associated with loan refinancing or payoff
 
 
 
(1,477
)
Interest expense, net
 
 
 
 
 
 
(34,194
)
Transaction costs
 
 
 
 
 
 
(113
)
Depreciation and amortization
 
 
 
(34,694
)
Equity in income from joint ventures
 
 
 
 
35

Gain on sale of real estate
 
 
 
997

Income tax expense
 
 
 
(587
)
Net income
 
 
 
62,954

Preferred dividend requirements
 
 
 
(5,951
)
Net income available to common shareholders of EPR Properties
$
57,003


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
 
 
 
57,526

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


Operating Data:
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2017
 
 
Entertainment
Education
Recreation
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
197,441

$
66,168

$
78,854

$
6,870

$

$
349,333

Tenant reimbursements
 
11,423

1




11,424

Other income
 
614

1



1,903

2,518

Mortgage and other financing income
 
3,426

26,440

35,150



65,016

Total revenue
 
212,904

92,610

114,004

6,870

1,903

428,291

 
 
 
 
 
 
 
 
Property operating expense
 
17,060

151

86

1,020

445

18,762

Total investment expenses
 
17,060

151

86

1,020

445

18,762

Net operating income - before unallocated items
 
195,844

92,459

113,918

5,850

1,458

409,529

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(33,787
)
Costs associated with loan refinancing or payoff
 
 
 
(1,491
)
Gain on early extinguishment of debt
 
 
 
977

Interest expense, net
 
 
 
 
 
 
(97,853
)
Transaction costs
 
 
 
 
 
 
(388
)
Impairment charges
 
 
 
(10,195
)
Depreciation and amortization
 
 
 
 
(95,919
)
Equity in income from joint ventures
 
 
 
86

Gain on sale of real estate
 
 
 
 
28,462

Income tax expense
 
 
 
 
 
 
(2,016
)
Net income
 
 
 
197,405

Preferred dividend requirements
 
 
 
 
(17,855
)
Net income available to common shareholders of EPR Properties
$
179,550



Operating Data:
 
 
 
 
 
 
 
 
 
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
 
 
 
166,841

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