XML 71 R56.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information Operating Data (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Segment Reporting Information [Line Items]        
Rental revenue $ 137,019 $ 123,410 $ 269,943 $ 234,196
Other income 646 1,304 1,276 1,996
Mortgage and other financing income 65,202 23,068 86,616 40,702
Total revenue 202,867 147,782 357,835 276,894
Property operating expense 7,334 6,072 14,898 12,422
Total investment expenses 7,334 6,072 14,898 12,422
Net Operating Income - Before Unallocated Items 195,533 141,710 342,937 264,472
Reconciliation to Consolidated Statements of Income:        
General and administrative expense (12,976) (10,660) (25,300) (21,717)
Gain (Loss) Related to Litigation Settlement (2,090) 0 (2,090) 0
Costs associated with loan refinancing (15) (9) (31,958) (14)
Gain (Loss) on Extinguishment of Debt 0 977 0 977
Interest expense, net (34,079) (32,967) (68,416) (63,659)
Transaction costs (405) (218) (1,014) (275)
Asset Impairment Charges (16,548) (10,195) (16,548) (10,195)
Depreciation and amortization (37,582) (33,148) (75,266) (61,225)
Equity in (loss) income from joint ventures (88) 59 (37) 51
Gain on sale of real estate 473 25,461 473 27,465
Income tax expense (642) (475) (1,662) (1,429)
Net income attributable to EPR Properties 91,581 80,535 121,119 134,451
Preferred dividend requirements (6,036) (5,952) (12,072) (11,904)
Net Income (Loss) Available to Common Stockholders, Basic 85,545 74,583 109,047 122,547
Entertainment Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 74,640 69,403 149,488 138,243
Other income 4 606 4 612
Mortgage and other financing income 2,100 1,096 2,902 2,275
Total revenue 76,744 71,105 152,394 141,130
Property operating expense 5,816 5,545 12,045 11,380
Total investment expenses 5,816 5,545 12,045 11,380
Net Operating Income - Before Unallocated Items 70,928 65,560 140,349 129,750
Reconciliation to Consolidated Statements of Income:        
Gain on sale of real estate     500  
Recreation Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 34,443 29,384 67,875 46,683
Other income 0 0 62 0
Mortgage and other financing income 57,540 13,104 71,245 21,010
Total revenue 91,983 42,488 139,182 67,693
Property operating expense 24 29 57 57
Total investment expenses 24 29 57 57
Net Operating Income - Before Unallocated Items 91,959 42,459 139,125 67,636
Education Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 25,649 22,333 48,034 44,690
Other income 0 1 0 1
Mortgage and other financing income 5,562 8,868 12,469 17,417
Total revenue 31,211 31,202 60,503 62,108
Property operating expense 644 32 1,473 32
Total investment expenses 644 32 1,473 32
Net Operating Income - Before Unallocated Items 30,567 31,170 59,030 62,076
Other Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 2,287 2,290 4,546 4,580
Other income 0 0 0 0
Mortgage and other financing income 0 0 0 0
Total revenue 2,287 2,290 4,546 4,580
Property operating expense 689 353 1,003 693
Total investment expenses 689 353 1,003 693
Net Operating Income - Before Unallocated Items 1,598 1,937 3,543 3,887
Corporate / Unallocated        
Segment Reporting Information [Line Items]        
Rental revenue 0 0 0 0
Other income 642 697 1,210 1,383
Mortgage and other financing income 0 0 0 0
Total revenue 642 697 1,210 1,383
Property operating expense 161 113 320 260
Total investment expenses 161 113 320 260
Net Operating Income - Before Unallocated Items $ 481 $ 584 $ 890 $ 1,123