XML 69 R56.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information Operating Data (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Segment Reporting Information [Line Items]        
Rental revenue $ 140,905 $ 126,561 $ 410,848 $ 360,757
Other income 365 522 1,641 2,518
Mortgage and other financing income 35,139 24,314 121,755 65,016
Total revenue 176,409 151,397 534,244 428,291
Property operating expense 6,968 6,340 21,866 18,762
Other expense 118 0 118 0
Total investment expenses 7,086 6,340 21,984 18,762
Net Operating Income - Before Unallocated Items 169,323 145,057 512,260 409,529
Reconciliation to Consolidated Statements of Income:        
General and administrative expense (11,424) (12,070) (36,724) (33,787)
Gain (Loss) Related to Litigation Settlement 0 0 (2,090) 0
Costs associated with loan refinancing 0 (1,477) (31,958) (1,491)
Gain from early Extinguishment of Debt 0 0 0 977
Interest expense, net (33,576) (34,194) (101,992) (97,853)
Transaction costs (1,101) (113) (2,115) (388)
Asset Impairment Charges 0 0 (16,548) (10,195)
Depreciation and amortization (38,623) (34,694) (113,889) (95,919)
Equity in income (loss) from joint ventures 20 35 (17) 86
Gain on sale of real estate 2,215 997 2,688 28,462
gain on sale of investment in direct financing leases 5,514 0 5,514 0
Income tax expense (515) (587) (2,177) (2,016)
Net income attributable to EPR Properties 91,833 62,954 212,952 197,405
Preferred dividend requirements (6,036) (5,951) (18,108) (17,855)
Net Income (Loss) Available to Common Stockholders, Basic 85,797 57,003 194,844 179,550
Entertainment Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 75,552 70,621 225,040 208,864
Other income 143 2 147 614
Mortgage and other financing income 612 1,151 3,514 3,426
Total revenue 76,307 71,774 228,701 212,904
Property operating expense 5,917 5,680 17,962 17,060
Other expense 0   0  
Total investment expenses 5,917 5,680 17,962 17,060
Net Operating Income - Before Unallocated Items 70,390 66,094 210,739 195,844
Reconciliation to Consolidated Statements of Income:        
Gain on sale of real estate     900  
Recreation Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 36,215 32,171 104,090 78,854
Other income 0 0 62 0
Mortgage and other financing income 29,678 14,140 100,923 35,150
Total revenue 65,893 46,311 205,075 114,004
Property operating expense 34 29 91 86
Other expense 118   118  
Total investment expenses 152 29 209 86
Net Operating Income - Before Unallocated Items 65,741 46,282 204,866 113,918
Education Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 26,851 21,479 74,885 66,169
Other income 0 0 0 1
Mortgage and other financing income 4,849 9,023 17,318 26,440
Total revenue 31,700 30,502 92,203 92,610
Property operating expense 407 119 1,880 151
Other expense 0   0  
Total investment expenses 407 119 1,880 151
Net Operating Income - Before Unallocated Items 31,293 30,383 90,323 92,459
Other Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 2,287 2,290 6,833 6,870
Other income 0 0 0 0
Mortgage and other financing income 0 0 0 0
Total revenue 2,287 2,290 6,833 6,870
Property operating expense 449 327 1,452 1,020
Other expense 0   0  
Total investment expenses 449 327 1,452 1,020
Net Operating Income - Before Unallocated Items 1,838 1,963 5,381 5,850
Corporate / Unallocated        
Segment Reporting Information [Line Items]        
Rental revenue 0 0 0 0
Other income 222 520 1,432 1,903
Mortgage and other financing income 0 0 0 0
Total revenue 222 520 1,432 1,903
Property operating expense 161 185 481 445
Other expense 0   0  
Total investment expenses 161 185 481 445
Net Operating Income - Before Unallocated Items $ 61 $ 335 $ 951 $ 1,458