XML 79 R59.htm IDEA: XBRL DOCUMENT v3.19.3
Segment Information Operating Data (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Segment Reporting Information [Line Items]        
Rental revenue $ 161,262 $ 140,905 $ 469,315 $ 410,848
Other income 11,464 365 17,534 1,641
Interest and Fee Income, Loans, Commercial and Residential, Real Estate 12,136 35,139 38,253 121,755
Revenues 184,862 176,409 525,102 534,244
Property operating expense 14,663 6,968 45,227 21,866
Other expense 11,403 118 19,494 118
Total investment expenses 26,066 7,086 64,721 21,984
Net Operating Income - Before Unallocated Items 158,796 169,323 460,381 512,260
Reconciliation to Consolidated Statements of Income:        
General and administrative expense (11,600) (11,424) (35,540) (36,724)
Severance Costs (1,521) 0 (1,941) 0
Gain (Loss) Related to Litigation Settlement 0 0 0 (2,090)
Costs associated with loan refinancing (38,407) 0 (38,407) (31,958)
Interest expense, net (36,640) (33,576) (106,744) (101,992)
Transaction costs (5,959) (1,101) (18,005) (2,115)
Asset Impairment Charges 0 0 0 (16,548)
Depreciation and amortization (45,134) (38,623) (127,232) (113,889)
Equity in income from joint ventures (435) 20 524 (17)
Gain on sale of real estate 14,303 2,215 30,405 2,688
gain on sale of investment in direct financing lease 0 5,514 0 5,514
Income tax benefit (expense) 600 (515) 2,505 (2,177)
Net income attributable to EPR Properties 34,003 91,833 165,946 212,952
Preferred dividend requirements (6,034) (6,036) (18,102) (18,108)
Net Income (Loss) Available to Common Stockholders, Basic 27,969 85,797 147,844 194,844
Entertainment Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 87,720 75,552 251,951 225,040
Other income 1,202 143 2,787 147
Interest and Fee Income, Loans, Commercial and Residential, Real Estate 382 612 545 3,514
Revenues 89,304 76,307 255,283 228,701
Property operating expense 9,497 5,917 29,993 17,962
Other expense 864 0 1,893 0
Total investment expenses 10,361 5,917 31,886 17,962
Net Operating Income - Before Unallocated Items 78,943 70,390 223,397 210,739
Recreation Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 42,784 36,215 126,199 104,090
Other income 9,988 0 13,897 62
Interest and Fee Income, Loans, Commercial and Residential, Real Estate 6,238 29,678 24,204 100,923
Revenues 59,010 65,893 164,300 205,075
Property operating expense 2,843 34 8,306 91
Other expense 10,539 118 17,601 118
Total investment expenses 13,382 152 25,907 209
Net Operating Income - Before Unallocated Items 45,628 65,741 138,393 204,866
Education Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 27,643 26,851 82,409 74,885
Other income 0 0 0 0
Interest and Fee Income, Loans, Commercial and Residential, Real Estate 5,516 4,849 13,504 17,318
Revenues 33,159 31,700 95,913 92,203
Property operating expense 1,107 407 3,275 1,880
Other expense 0 0 0 0
Total investment expenses 1,107 407 3,275 1,880
Net Operating Income - Before Unallocated Items 32,052 31,293 92,638 90,323
Other Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 3,115 2,287 8,756 6,833
Other income 0 0 0 0
Interest and Fee Income, Loans, Commercial and Residential, Real Estate 0 0 0 0
Revenues 3,115 2,287 8,756 6,833
Property operating expense 997 449 2,974 1,452
Other expense 0 0 0 0
Total investment expenses 997 449 2,974 1,452
Net Operating Income - Before Unallocated Items 2,118 1,838 5,782 5,381
Corporate / Unallocated        
Segment Reporting Information [Line Items]        
Rental revenue 0 0 0 0
Other income 274 222 850 1,432
Interest and Fee Income, Loans, Commercial and Residential, Real Estate 0 0 0 0
Revenues 274 222 850 1,432
Property operating expense 219 161 679 481
Other expense 0 0 0 0
Total investment expenses 219 161 679 481
Net Operating Income - Before Unallocated Items $ 55 $ 61 $ 171 $ 951