XML 84 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements Of Income (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Income Statement [Abstract]                      
Rental revenue                 $ 286,673us-gaap_OperatingLeasesIncomeStatementLeaseRevenue $ 248,709us-gaap_OperatingLeasesIncomeStatementLeaseRevenue $ 234,517us-gaap_OperatingLeasesIncomeStatementLeaseRevenue
Tenant reimbursements                 17,663us-gaap_TenantReimbursements 18,401us-gaap_TenantReimbursements 18,575us-gaap_TenantReimbursements
Other income                 1,009us-gaap_OtherIncome 1,682us-gaap_OtherIncome 738us-gaap_OtherIncome
Mortgage and other financing income                 79,706us-gaap_OtherRealEstateRevenue 74,272us-gaap_OtherRealEstateRevenue 63,977us-gaap_OtherRealEstateRevenue
Total revenue 104,669us-gaap_Revenues 98,738us-gaap_Revenues 91,787us-gaap_Revenues 89,857us-gaap_Revenues 89,352us-gaap_Revenues 87,841us-gaap_Revenues 82,973us-gaap_Revenues 82,898us-gaap_Revenues 385,051us-gaap_Revenues 343,064us-gaap_Revenues 317,807us-gaap_Revenues
Property operating expense                 24,897us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment 26,016us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment 24,915us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment
Other expense                 771us-gaap_OtherExpenses 658us-gaap_OtherExpenses 1,382us-gaap_OtherExpenses
General and administrative expense                 27,566us-gaap_GeneralAndAdministrativeExpense 25,613us-gaap_GeneralAndAdministrativeExpense 23,170us-gaap_GeneralAndAdministrativeExpense
Costs associated with loan refinancing or payoff                 301us-gaap_WriteOffOfDeferredDebtIssuanceCost 6,166us-gaap_WriteOffOfDeferredDebtIssuanceCost 627us-gaap_WriteOffOfDeferredDebtIssuanceCost
Gain on early extinguishment of debt                 0us-gaap_GainsLossesOnExtinguishmentOfDebt (4,539)us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt
Interest expense, net                 81,270us-gaap_InterestExpense 81,056us-gaap_InterestExpense 76,656us-gaap_InterestExpense
Transaction costs                 2,452epr_TransactionCosts 1,955epr_TransactionCosts 404epr_TransactionCosts
Provision for loan losses                 3,777us-gaap_ProvisionForLoanAndLeaseLosses 0us-gaap_ProvisionForLoanAndLeaseLosses 0us-gaap_ProvisionForLoanAndLeaseLosses
Impairment charges                 0us-gaap_AssetImpairmentCharges 0us-gaap_AssetImpairmentCharges 3,074us-gaap_AssetImpairmentCharges
Depreciation and amortization                 66,739us-gaap_DepreciationAndAmortization 53,946us-gaap_DepreciationAndAmortization 46,698us-gaap_DepreciationAndAmortization
Income before equity in income from joint ventures and other items                 177,278us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 152,193us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 140,881us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Equity in income from joint ventures                 1,273us-gaap_IncomeLossFromEquityMethodInvestments 1,398us-gaap_IncomeLossFromEquityMethodInvestments 1,025us-gaap_IncomeLossFromEquityMethodInvestments
Gain on sale or acquisition, net                 1,209epr_GainsLossesOnSalesOrAcquisitionsOfRealEstate 3,017epr_GainsLossesOnSalesOrAcquisitionsOfRealEstate 0epr_GainsLossesOnSalesOrAcquisitionsOfRealEstate
Gain on sale of investment in a direct financing lease                 220epr_Gainonsaleofinvestmentindirectfinancinglease 0epr_Gainonsaleofinvestmentindirectfinancinglease 0epr_Gainonsaleofinvestmentindirectfinancinglease
Gain on previously held equity interest                 0us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain 4,853us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain 0us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
Income before income taxes                 179,980us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign 161,461us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign 141,906us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
Income tax benefit (expense)                 (4,228)us-gaap_IncomeTaxExpenseBenefit 14,176us-gaap_IncomeTaxExpenseBenefit 0us-gaap_IncomeTaxExpenseBenefit
Income from continuing operations                 175,752us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 175,637us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 141,906us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Discontinued operations:                      
Income from discontinued operations                 505us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax 333us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax 620us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax
Transaction costs                 3,376epr_TransactionCostsDiscontinuedOperations 0epr_TransactionCostsDiscontinuedOperations 0epr_TransactionCostsDiscontinuedOperations
Impairment charges                 0us-gaap_ImpairmentOfRealEstate 0us-gaap_ImpairmentOfRealEstate (20,835)us-gaap_ImpairmentOfRealEstate
Gain (loss) on sale of real estate                 0us-gaap_DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax 4,256us-gaap_DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax (27)us-gaap_DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax
Net income 52,635us-gaap_ProfitLoss 42,705us-gaap_ProfitLoss 40,760us-gaap_ProfitLoss 43,533us-gaap_ProfitLoss 63,042us-gaap_ProfitLoss 43,502us-gaap_ProfitLoss 32,476us-gaap_ProfitLoss 41,206us-gaap_ProfitLoss 179,633us-gaap_ProfitLoss 180,226us-gaap_ProfitLoss 121,664us-gaap_ProfitLoss
Add: Net income attributable to noncontrolling interests                 0us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 0us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (108)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net income attributable to EPR Properties 46,684us-gaap_NetIncomeLoss 36,753us-gaap_NetIncomeLoss 34,808us-gaap_NetIncomeLoss 37,581us-gaap_NetIncomeLoss 57,091us-gaap_NetIncomeLoss 37,551us-gaap_NetIncomeLoss 26,524us-gaap_NetIncomeLoss 35,254us-gaap_NetIncomeLoss 179,633us-gaap_NetIncomeLoss 180,226us-gaap_NetIncomeLoss 121,556us-gaap_NetIncomeLoss
Preferred dividend requirements                 (23,807)us-gaap_DividendsPreferredStock (23,806)us-gaap_DividendsPreferredStock (24,508)us-gaap_DividendsPreferredStock
Preferred share redemption costs                 0epr_PreferredShareRedemptionCosts 0epr_PreferredShareRedemptionCosts (3,888)epr_PreferredShareRedemptionCosts
Net income available to common shareholders of EPR Properties                 $ 155,826us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ 156,420us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ 93,160us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Basic earnings per share data:                      
Income from continuing operations                 $ 2.80us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 3.16us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 2.42us-gaap_IncomeLossFromContinuingOperationsPerBasicShare
Income (loss) from discontinued operations                 $ 0.07us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare $ 0.10us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare $ (0.43)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
Net income available to common shareholders $ 0.82us-gaap_EarningsPerShareBasic $ 0.68us-gaap_EarningsPerShareBasic $ 0.65us-gaap_EarningsPerShareBasic $ 0.72us-gaap_EarningsPerShareBasic $ 1.12us-gaap_EarningsPerShareBasic $ 0.79us-gaap_EarningsPerShareBasic $ 0.56us-gaap_EarningsPerShareBasic $ 0.75us-gaap_EarningsPerShareBasic $ 2.87us-gaap_EarningsPerShareBasic $ 3.26us-gaap_EarningsPerShareBasic $ 1.99us-gaap_EarningsPerShareBasic
Diluted earnings per share data:                      
Income from continuing operations                 $ 2.79us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 3.15us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 2.41us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare
Income (loss) from discontinued operations                 $ 0.07us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.09us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ (0.43)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
Net income available to common shareholders $ 0.81us-gaap_EarningsPerShareDiluted $ 0.68us-gaap_EarningsPerShareDiluted $ 0.65us-gaap_EarningsPerShareDiluted $ 0.71us-gaap_EarningsPerShareDiluted $ 1.12us-gaap_EarningsPerShareDiluted $ 0.79us-gaap_EarningsPerShareDiluted $ 0.56us-gaap_EarningsPerShareDiluted $ 0.75us-gaap_EarningsPerShareDiluted $ 2.86us-gaap_EarningsPerShareDiluted $ 3.24us-gaap_EarningsPerShareDiluted $ 1.98us-gaap_EarningsPerShareDiluted
Shares used for computation (in thousands):                      
Basic                 54,244us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 48,028us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 46,798us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted                 54,444us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 48,214us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 47,049us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding