XML 75 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements Of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Operating activities:      
Net income $ 179,633us-gaap_ProfitLoss $ 180,226us-gaap_ProfitLoss $ 121,664us-gaap_ProfitLoss
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Gain on early extinguishment of debt 0us-gaap_GainsLossesOnExtinguishmentOfDebt (4,539)us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt
Gain on previously held equity interest 0us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain (4,853)us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain 0us-gaap_BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
Gain on sale or acquisition, net (1,209)epr_GainsLossesOnSalesOrAcquisitionsOfRealEstate (3,017)epr_GainsLossesOnSalesOrAcquisitionsOfRealEstate 0epr_GainsLossesOnSalesOrAcquisitionsOfRealEstate
Deferred income tax benefit (expense) 1,796us-gaap_DeferredIncomeTaxExpenseBenefit (14,787)us-gaap_DeferredIncomeTaxExpenseBenefit 0us-gaap_DeferredIncomeTaxExpenseBenefit
Provision for loan losses 3,777us-gaap_ProvisionForLoanAndLeaseLosses 0us-gaap_ProvisionForLoanAndLeaseLosses 0us-gaap_ProvisionForLoanAndLeaseLosses
Non-cash impairment charges 0us-gaap_AssetImpairmentCharges 0us-gaap_AssetImpairmentCharges 3,074us-gaap_AssetImpairmentCharges
Loss (income) from discontinued operations (3,881)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (4,589)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 20,242us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Gain on sale of investment in a direct financing lease (220)epr_Gainonsaleofinvestmentindirectfinancinglease 0epr_Gainonsaleofinvestmentindirectfinancinglease 0epr_Gainonsaleofinvestmentindirectfinancinglease
Costs associated with loan refinancing or payoff 301us-gaap_WriteOffOfDeferredDebtIssuanceCost 6,166us-gaap_WriteOffOfDeferredDebtIssuanceCost 627us-gaap_WriteOffOfDeferredDebtIssuanceCost
Equity in income from joint ventures (1,273)us-gaap_IncomeLossFromEquityMethodInvestments (1,398)us-gaap_IncomeLossFromEquityMethodInvestments (1,025)us-gaap_IncomeLossFromEquityMethodInvestments
Distributions from joint ventures 810us-gaap_EquityMethodInvestmentDividendsOrDistributions 985us-gaap_EquityMethodInvestmentDividendsOrDistributions 1,046us-gaap_EquityMethodInvestmentDividendsOrDistributions
Depreciation and amortization 66,739us-gaap_DepreciationAndAmortization 53,946us-gaap_DepreciationAndAmortization 46,698us-gaap_DepreciationAndAmortization
Amortization of deferred financing costs 4,248us-gaap_AmortizationOfFinancingCosts 4,041us-gaap_AmortizationOfFinancingCosts 4,218us-gaap_AmortizationOfFinancingCosts
Amortization of above market lease 192us-gaap_AmortizationOfAboveAndBelowMarketLeases 48us-gaap_AmortizationOfAboveAndBelowMarketLeases 0us-gaap_AmortizationOfAboveAndBelowMarketLeases
Share-based compensation expense to management and trustees 8,902us-gaap_ShareBasedCompensation 6,516us-gaap_ShareBasedCompensation 5,833us-gaap_ShareBasedCompensation
Decrease (increase) in restricted cash (8)us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 12,509us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities (6,681)us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities
Increase in mortgage notes accrued interest receivable (3,997)epr_IncreaseDecreaseInMortgageNotesAccruedInterestReceivable (457)epr_IncreaseDecreaseInMortgageNotesAccruedInterestReceivable (409)epr_IncreaseDecreaseInMortgageNotesAccruedInterestReceivable
Increase in accounts receivable, net (5,214)us-gaap_IncreaseDecreaseInAccountsReceivable (7,163)us-gaap_IncreaseDecreaseInAccountsReceivable (7,400)us-gaap_IncreaseDecreaseInAccountsReceivable
Increase in direct financing lease receivable (2,993)us-gaap_IncreaseDecreaseInLeasingReceivables (4,860)us-gaap_IncreaseDecreaseInLeasingReceivables (4,964)us-gaap_IncreaseDecreaseInLeasingReceivables
Decrease (increase) in other assets (3,360)us-gaap_IncreaseDecreaseInOtherOperatingAssets 2,338us-gaap_IncreaseDecreaseInOtherOperatingAssets (989)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Increase in accounts payable and accrued liabilities 4,586us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 7,816us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 8,720us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Increase in unearned rents 1,323epr_IncreaseDecreaseInUnearnedRentsAndInterest 2,511epr_IncreaseDecreaseInUnearnedRentsAndInterest 5,447epr_IncreaseDecreaseInUnearnedRentsAndInterest
Net operating cash provided by continuing operations 250,152us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 231,439us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 196,101us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Net operating cash provided by discontinued operations 143us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 2,681us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 11,343us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Net cash provided (used) by operating activities 250,295us-gaap_NetCashProvidedByUsedInOperatingActivities 234,120us-gaap_NetCashProvidedByUsedInOperatingActivities 207,444us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities:      
Acquisition of rental properties and other assets (85,205)us-gaap_PaymentsToAcquireProductiveAssets (123,497)us-gaap_PaymentsToAcquireProductiveAssets (73,188)us-gaap_PaymentsToAcquireProductiveAssets
Proceeds from Sale of Real Estate 12,055us-gaap_ProceedsFromSaleOfRealEstate 797us-gaap_ProceedsFromSaleOfRealEstate 0us-gaap_ProceedsFromSaleOfRealEstate
Investment in unconsolidated joint ventures 0us-gaap_PaymentsToAcquireInterestInSubsidiariesAndAffiliates (1,607)us-gaap_PaymentsToAcquireInterestInSubsidiariesAndAffiliates (1,800)us-gaap_PaymentsToAcquireInterestInSubsidiariesAndAffiliates
Proceeds from settlement of derivative 5,725us-gaap_PaymentsForProceedsFromHedgeInvestingActivities 0us-gaap_PaymentsForProceedsFromHedgeInvestingActivities 0us-gaap_PaymentsForProceedsFromHedgeInvestingActivities
Investment in mortgage notes receivable (93,877)us-gaap_PaymentsToAcquireMortgageNotesReceivable (60,568)us-gaap_PaymentsToAcquireMortgageNotesReceivable (113,823)us-gaap_PaymentsToAcquireMortgageNotesReceivable
Proceeds from mortgage note receivable paydown 76,256us-gaap_ProceedsFromSaleAndCollectionOfMortgageNotesReceivable 1,900us-gaap_ProceedsFromSaleAndCollectionOfMortgageNotesReceivable 0us-gaap_ProceedsFromSaleAndCollectionOfMortgageNotesReceivable
Investment in promissory notes receivable 4,387us-gaap_PaymentsToAcquireNotesReceivable 1,278us-gaap_PaymentsToAcquireNotesReceivable 0us-gaap_PaymentsToAcquireNotesReceivable
Proceeds from promissory note receivable paydown 1,750us-gaap_ProceedsFromSaleAndCollectionOfNotesReceivable 1,027us-gaap_ProceedsFromSaleAndCollectionOfNotesReceivable 0us-gaap_ProceedsFromSaleAndCollectionOfNotesReceivable
Investment in direct financing leases, net 0us-gaap_PaymentsToAcquireLeaseReceivables (3,262)us-gaap_PaymentsToAcquireLeaseReceivables 0us-gaap_PaymentsToAcquireLeaseReceivables
Proceeds from Sale of Lease Receivables 46,092us-gaap_ProceedsFromSaleOfLeaseReceivables 0us-gaap_ProceedsFromSaleOfLeaseReceivables 4,494us-gaap_ProceedsFromSaleOfLeaseReceivables
Additions to properties under development (334,635)us-gaap_PaymentsToDevelopRealEstateAssets (197,271)us-gaap_PaymentsToDevelopRealEstateAssets (113,599)us-gaap_PaymentsToDevelopRealEstateAssets
Net cash used by investing activities of continuing operations (376,226)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (383,759)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (297,916)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Net proceeds from sale of real estate from discontinued operations 0epr_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperationsFromSalesProceeds 47,301epr_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperationsFromSalesProceeds 42,133epr_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperationsFromSalesProceeds
Net cash used by investing activities (376,226)us-gaap_NetCashProvidedByUsedInInvestingActivities (336,458)us-gaap_NetCashProvidedByUsedInInvestingActivities (255,783)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities:      
Proceeds from long-term debt facilities 379,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 646,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 871,000us-gaap_ProceedsFromIssuanceOfLongTermDebt
Principal payments on long-term debt (310,253)us-gaap_RepaymentsOfLongTermDebt (552,468)us-gaap_RepaymentsOfLongTermDebt (658,571)us-gaap_RepaymentsOfLongTermDebt
Deferred financing fees paid (814)us-gaap_PaymentsOfFinancingCosts (8,133)us-gaap_PaymentsOfFinancingCosts (5,800)us-gaap_PaymentsOfFinancingCosts
Costs associated with loan refinancing or payoff (cash portion) (25)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (5,790)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (189)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net proceeds from issuance of common shares 264,158us-gaap_ProceedsFromIssuanceOfCommonStock 220,785us-gaap_ProceedsFromIssuanceOfCommonStock 231us-gaap_ProceedsFromIssuanceOfCommonStock
Net proceeds from issuance of preferred shares 0us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock 0us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock 120,567us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
Redemption of preferred shares 0us-gaap_PaymentsForRepurchaseOfRedeemablePreferredStock 0us-gaap_PaymentsForRepurchaseOfRedeemablePreferredStock (115,013)us-gaap_PaymentsForRepurchaseOfRedeemablePreferredStock
Impact of stock option exercises, net 50epr_ImpactOfStockOptionExercisesNet 947epr_ImpactOfStockOptionExercisesNet (1,987)epr_ImpactOfStockOptionExercisesNet
Purchase of common shares for treasury (2,892)us-gaap_PaymentsForRepurchaseOfCommonStock (3,246)us-gaap_PaymentsForRepurchaseOfCommonStock (3,232)us-gaap_PaymentsForRepurchaseOfCommonStock
Dividends paid to shareholders (207,637)us-gaap_PaymentsOfDividends (197,924)us-gaap_PaymentsOfDividends (162,775)us-gaap_PaymentsOfDividends
Net cash provided by financing activities 121,587us-gaap_NetCashProvidedByUsedInFinancingActivities 100,171us-gaap_NetCashProvidedByUsedInFinancingActivities 44,231us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash (278)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (539)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 147us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net decrease in cash and cash equivalents (4,622)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (2,706)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (3,961)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of the year 7,958us-gaap_CashAndCashEquivalentsAtCarryingValue 10,664us-gaap_CashAndCashEquivalentsAtCarryingValue 14,625us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of the year 3,336us-gaap_CashAndCashEquivalentsAtCarryingValue 7,958us-gaap_CashAndCashEquivalentsAtCarryingValue 10,664us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental schedule of non-cash activity:      
Transfer of property under development to rental property 236,428us-gaap_TransferOfOtherRealEstate 139,026us-gaap_TransferOfOtherRealEstate 96,178us-gaap_TransferOfOtherRealEstate
Acquisition of real estate in exchange for assumption of debt at fair value 101,441us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1 19,710us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1 0us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1
Issuance of nonvested shares and restricted share units at fair value, including nonvested shares issued for payment of bonuses 15,525epr_IssuanceOfRestrictedSecuritiesToEmployeesAndDirectors 10,398epr_IssuanceOfRestrictedSecuritiesToEmployeesAndDirectors 7,181epr_IssuanceOfRestrictedSecuritiesToEmployeesAndDirectors
Conversion of equity to mortgage note receivable related to Atlantic-EPR I 0epr_Conversionofequitytomortgagenotereceivable 0epr_Conversionofequitytomortgagenotereceivable 14,852epr_Conversionofequitytomortgagenotereceivable
Adjustment of noncontrolling interest to additional paid in capital 0us-gaap_MinorityInterestPeriodIncreaseDecrease 0us-gaap_MinorityInterestPeriodIncreaseDecrease 27,785us-gaap_MinorityInterestPeriodIncreaseDecrease
Sale of real estate in exchange for note receivable 0us-gaap_NoncashOrPartNoncashDivestitureAmountOfConsiderationReceived1 2,500us-gaap_NoncashOrPartNoncashDivestitureAmountOfConsiderationReceived1 2,500us-gaap_NoncashOrPartNoncashDivestitureAmountOfConsiderationReceived1
Noncash or Part Noncash Acquisition, Value of Assets Acquired 0us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1 49,391us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1 0us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1
Equity Method Investment, Amount Sold 0us-gaap_EquityMethodInvestmentSoldCarryingAmount 8,282us-gaap_EquityMethodInvestmentSoldCarryingAmount 0us-gaap_EquityMethodInvestmentSoldCarryingAmount
decrease in mortgage note receivable from business combination 0epr_Decreaseinmortgagenotereceivablefrombusinesscombination 33,089epr_Decreaseinmortgagenotereceivablefrombusinesscombination 0epr_Decreaseinmortgagenotereceivablefrombusinesscombination
Supplemental disclosure of cash flow information:      
Cash paid during the year for interest 85,290us-gaap_InterestPaid 73,403us-gaap_InterestPaid 66,302us-gaap_InterestPaid
Cash paid (received) during the year for income taxes $ 710us-gaap_IncomeTaxesPaidNet $ 102us-gaap_IncomeTaxesPaidNet $ (325)us-gaap_IncomeTaxesPaidNet