XML 42 R31.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 2019
Segment Reporting [Abstract]  
Schedule of Reportable Operating Segments Segment Information

The Company groups investments into four reportable operating segments: Entertainment, Recreation, Education and Other. The financial information summarized below is presented by reportable operating segment (in thousands):
Balance Sheet Data:
 
 
As of June 30, 2019
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,838,006

$
2,361,764

$
1,322,527

$
198,239

$
26,119

$
6,746,655

 
 
 
 
 
 
 
 
 
 
As of December 31, 2018
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,344,855

$
2,187,808

$
1,366,278

$
207,724

$
24,725

$
6,131,390


Operating Data:
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2019
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
83,718

$
42,886

$
28,059

$
2,667

$

$
157,330

Other income
 
1,575

3,848



303

5,726

Mortgage and other financing income
 
107

8,654

3,881



12,642

Total revenue
 
85,400

55,388

31,940

2,667

303

175,698

 
 
 
 
 
 
 
 
Property operating expense
 
9,871

2,729

1,056

888

227

14,771

Other expense
 
1,029

7,062




8,091

Total investment expenses
 
10,900

9,791

1,056

888

227

22,862

Net operating income - before unallocated items
 
74,500

45,597

30,884

1,779

76

152,836

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(12,230
)
Interest expense, net
 
 
 
 
 
 
(36,278
)
Transaction costs
 
 
 
 
 
 
(6,923
)
Depreciation and amortization
 
 
 
(42,355
)
Equity in income from joint ventures
 
 
 
 
470

Gain on sale of real estate
 
 
 
9,774

Income tax benefit
 
 
 
1,300

Net income
 
 
 
66,594

Preferred dividend requirements
 
 
 
(6,034
)
Net income available to common shareholders of EPR Properties
$
60,560


Operating Data:
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2018
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
74,640

$
34,443

$
25,649

$
2,287

$

$
137,019

Other income
 
4




642

646

Mortgage and other financing income
 
2,100

57,540

5,562



65,202

Total revenue
 
76,744

91,983

31,211

2,287

642

202,867

 
 
 
 
 
 
 
 
Property operating expense
 
5,816

24

644

689

161

7,334

Total investment expenses
 
5,816

24

644

689

161

7,334

Net operating income - before unallocated items
 
70,928

91,959

30,567

1,598

481

195,533

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(12,976
)
Litigation settlement expense
 
 
 
(2,090
)
Costs associated with loan refinancing or payoff
 
 
 
(15
)
Interest expense, net
 
 
 
 
 
 
(34,079
)
Transaction costs
 
 
 
 
 
 
(405
)
Impairment charges
 
 
 
 
 
 
(16,548
)
Depreciation and amortization
 
 
 
 
(37,582
)
Equity in loss from joint ventures
 
 
 
(88
)
Gain on sale of real estate
 
 
 
473

Income tax expense
 
 
 
 
 
 
(642
)
Net income
 
 
 
91,581

Preferred dividend requirements
 
 
(6,036
)
Net income available to common shareholders of EPR Properties
$
85,545



Operating Data:
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2019
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
164,231

$
83,415

$
54,766

$
5,641

$

$
308,053

Other income
 
1,585

3,909



576

6,070

Mortgage and other financing income
 
163

17,966

7,988



26,117

Total revenue
 
165,979

105,290

62,754

5,641

576

340,240

 
 
 
 
 
 
 
 
Property operating expense
 
20,496

5,463

2,168

1,977

460

30,564

Other expense
 
1,029

7,062




8,091

Total investment expenses
 
21,525

12,525

2,168

1,977

460

38,655

Net operating income - before unallocated items
 
144,454

92,765

60,586

3,664

116

301,585

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(24,360
)
Interest expense, net
 
 
 
 
 
 
(70,104
)
Transaction costs
 
 
 
 
 
 
(12,046
)
Depreciation and amortization
 
 
 
(82,098
)
Equity in income from joint ventures
 
 
 
 
959

Gain on sale of real estate
 
 
 
16,102

Income tax benefit
 
 
 
1,905

Net income
 
 
 
131,943

Preferred dividend requirements
 
 
 
(12,068
)
Net income available to common shareholders of EPR Properties
$
119,875


Operating Data:
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2018
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
149,488

$
67,875

$
48,034

$
4,546

$

$
269,943

Other income
 
4

62



1,210

1,276

Mortgage and other financing income
 
2,902

71,245

12,469



86,616

Total revenue
 
152,394

139,182

60,503

4,546

1,210

357,835

 
 
 
 
 
 
 
 
Property operating expense
 
12,045

57

1,473

1,003

320

14,898

Total investment expenses
 
12,045

57

1,473

1,003

320

14,898

Net operating income - before unallocated items
 
140,349

139,125

59,030

3,543

890

342,937

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(25,300
)
Litigation settlement expense
 
 
 
 
(2,090
)
Costs associated with loan refinancing or payoff
 
 
 
(31,958
)
Interest expense, net
 
 
 
 
 
 
(68,416
)
Transaction costs
 
 
 
 
 
 
(1,014
)
Impairment charges
 
 
 
 
 
 
(16,548
)
Depreciation and amortization
 
 
 
 
(75,266
)
Equity in loss from joint ventures
 
 
 
(37
)
Gain on sale of real estate
 
 
 
473

Income tax expense
 
 
 
 
 
 
(1,662
)
Net income
 
 
 
121,119

Preferred dividend requirements
 
 
(12,072
)
Net income available to common shareholders of EPR Properties
$
109,047