XML 94 R78.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
USD ($)
Sep. 30, 2017
USD ($)
Jun. 30, 2017
USD ($)
Mar. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Sep. 30, 2016
USD ($)
Jun. 30, 2016
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2017
USD ($)
segment
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Segment Reporting Information [Line Items]                      
Number of Reportable Operating Segments | segment                 4    
Total assets $ 6,191,493       $ 4,865,022       $ 6,191,493 $ 4,865,022  
Rental revenue                 468,648 399,589 $ 330,886
Tenant reimbursements                 15,555 15,595 16,320
Other income (loss)                 3,095 9,039 3,629
Mortgage and other financing income                 88,693 69,019 70,182
Total revenue 147,700 $ 151,397 $ 147,782 $ 129,112 130,831 $ 125,610 $ 118,033 $ 118,768 575,991 493,242 421,017
Property operating expense                 31,653 22,602 23,433
Other expense                 242 5 648
Investment Income, Investment Expense                 31,895 22,607 24,081
Net Operating Income Before Unallocated Items                 544,096 470,635 396,936
General and Administrative Expense                 (43,383) (37,543) (31,021)
Severance Costs                 0 0 (18,578)
Costs associated with loan refinancing or payoff                 (1,549) (905) (270)
Gain on Extinguishment of Debt                 977 0 0
Interest Expense                 (133,124) (97,144) (79,915)
Transaction costs                 (523) (7,869) (7,518)
Depreciation and amortization                 (132,946) (107,573) (89,617)
Equity in income from joint ventures                 72 619 969
Gain on sale of real estate                 41,942 5,315 23,829
Income tax expense                 (2,399) (553) (482)
Discontinued Operation, Income (Loss) from Discontinued Operation During Phase-out Period, Net of Tax                 0 0 199
Net income attributable to EPR Properties 65,563 $ 62,954 $ 80,535 $ 53,916 58,141 $ 57,526 $ 55,135 $ 54,180 262,968 224,982 194,532
Dividends, Preferred Stock                 (24,293) (23,806) (23,806)
Preferred Share Redemption Costs                 4,457 0 0
Net income available to common shareholders of EPR Properties                 234,218 201,176 170,726
Entertainment Reportable Operating Segment [Member]                      
Segment Reporting Information [Line Items]                      
Total assets 2,380,129       2,168,669       2,380,129 2,168,669  
Rental revenue                 267,729 250,659 238,896
Tenant reimbursements                 15,518 15,588 16,343
Other income (loss)                 614 249 512
Mortgage and other financing income                 4,407 6,187 7,127
Total revenue                 288,268 272,683 262,878
Property operating expense                 23,175 21,303 23,120
Other expense                 0 0
Investment Income, Investment Expense                 23,175 21,303 23,120
Net Operating Income Before Unallocated Items                 265,093 251,380 239,758
Education Reportable Operating Segment [Member]                      
Segment Reporting Information [Line Items]                      
Total assets 1,429,992       1,308,288       1,429,992 1,308,288  
Rental revenue                 78,994 77,768 51,439
Tenant reimbursements                 37 7 0
Other income (loss)                 1 1,648 0
Mortgage and other financing income                 35,546 32,539 30,622
Total revenue                 114,578 111,962 82,061
Property operating expense                 6,314 0 0
Other expense                 0 0 0
Investment Income, Investment Expense                 6,314 0 0
Net Operating Income Before Unallocated Items                 108,264 111,962 82,061
Recreation Reportable Operating Segment [Member]                      
Segment Reporting Information [Line Items]                      
Total assets 2,102,041       1,120,498       2,102,041 1,120,498  
Rental revenue                 112,763 62,527 40,551
Tenant reimbursements                 0 0 0
Other income (loss)                 0 4,482 0
Mortgage and other financing income                 48,740 30,190 32,080
Total revenue                 161,503 97,199 72,631
Property operating expense                 117 8 0
Other expense                 0 0 0
Investment Income, Investment Expense                 117 8 0
Net Operating Income Before Unallocated Items                 161,386 97,191 72,631
Other Reportable Operating Segment [Member]                      
Segment Reporting Information [Line Items]                      
Total assets 199,052       202,394       199,052 202,394  
Rental revenue                 9,162 8,635 0
Tenant reimbursements                 0 0 (23)
Other income (loss)                 0 0 119
Mortgage and other financing income                 0 103 353
Total revenue                 9,162 8,738 449
Property operating expense                 1,407 662 313
Other expense                 0 5 648
Investment Income, Investment Expense                 1,407 667 961
Net Operating Income Before Unallocated Items                 7,755 8,071 (512)
Corporate Unallocated [Member]                      
Segment Reporting Information [Line Items]                      
Total assets $ 80,279       $ 65,173       80,279 65,173  
Rental revenue                 0 0 0
Tenant reimbursements                 0 0 0
Other income (loss)                 2,480 2,660 2,998
Mortgage and other financing income                 0 0 0
Total revenue                 2,480 2,660 2,998
Property operating expense                 640 629 0
Other expense                 242 0 0
Investment Income, Investment Expense                 882 629 0
Net Operating Income Before Unallocated Items                 $ 1,598 $ 2,031 $ 2,998