XML 75 R63.htm IDEA: XBRL DOCUMENT
v3.3.0.814

Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended
--- | --- | ---
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014
Rental revenue | $ 85,706 | $ 74,410 | $ 240,306 | $ 210,759
Tenant reimbursements | 3,718 | 4,486 | 11,986 | 13,355
Other income | 718 | 345 | 2,416 | 706
Mortgage and other financing income | 18,193 | 19,497 | 54,321 | 55,561
Intercompany fee income | 0 | 0 | 0 | 0
Interest income on intercompany notes receivable | 0 | 0 | 0 | 0
Total revenue | 108,335 | 98,738 | 309,029 | 280,381
Equity in subsidiaries' earnings | 0 | 0 | 0 | 0
Property operating expense | 5,496 | 5,948 | 17,623 | 17,936
Intercompany fee expense | 0 | 0 | 0 | 0
Other expense | 221 | 248 | 533 | 566
General and administrative expense | 7,482 | 6,719 | 22,920 | 21,260
Retirement severance expense | 0 | 0 | 18,578 | 0
Costs associated with loan refinancing or payoff | 18 | 0 | 261 | 0
Interest expense, net | 20,529 | 20,801 | 59,123 | 61,254
Interest expense on intercompany notes payable | 0 | 0 | 0 | 0
Transaction costs | 783 | 369 | 6,818 | 1,321
Provision for loan loss | 0 | 3,777 | 0 | 3,777
Depreciation and amortization | 23,498 | 17,421 | 64,702 | 48,750
Income before equity in income from joint ventures and other items | 50,308 | 43,455 | 118,471 | 125,517
Equity in income from joint ventures | 339 | 300 | 701 | 878
Gain (loss) on sale of real estate | (95) | 0 | 23,829 | 330
gain on sale of investment in a direct financing lease | 0 | 0 | 0 | 220
Income before income taxes | 50,552 | 43,755 | 143,001 | 126,945
Income tax expense | 498 | 1,047 | 1,418 | 3,332
Income from continuing operations | 50,054 | 42,708 | 141,583 | 123,613
Income (loss) from discontinued operations | 141 | (3) | 199 | 8
Transaction (costs) benefit | 0 | 0 | 0 | 3,376
Net income attributable to EPR Properties | 50,195 | 42,705 | 141,782 | 126,997
Net income attributable to EPR Properties | 50,195 | 42,705 | 141,782 | 126,997
Dividends, Preferred Stock | (5,951) | (5,952) | (17,855) | (17,856)
Net income available to common shareholders of EPR Properties | 44,244 | 36,753 | 123,927 | 109,141
Comprehensive Income (Loss), Net of Tax, Attributable to Parent | 47,315 | 42,036 | 134,626 | 123,361
EPR Properties (Issuer) [Member] |  |  |  |
Rental revenue | 0 | 0 | 0 | 0
Tenant reimbursements | 0 | 0 | 0 | 0
Other income | 0 | 0 | 0 | 0
Mortgage and other financing income | 212 | 187 | 636 | 562
Intercompany fee income | 665 | 788 | 2,062 | 2,366
Interest income on intercompany notes receivable | 0 | 0 | 111 | 0
Total revenue | 877 | 975 | 2,809 | 2,928
Equity in subsidiaries' earnings | 71,740 | 58,203 | 224,052 | 172,970
Property operating expense | 0 | 0 | 0 | (1)
Intercompany fee expense | 0 | 0 | 0 | 0
Other expense | 0 | 0 | 0 | 0
General and administrative expense | 0 | 0 | 0 | 0
Retirement severance expense |  |  | 18,578 |
Costs associated with loan refinancing or payoff | 0 |  | 243 |
Interest expense, net | 20,843 | 15,787 | 57,027 | 47,222
Interest expense on intercompany notes payable | 0 | 0 | 0 | 0
Transaction costs | 746 | 292 | 6,482 | 483
Provision for loan loss |  | 0 |  | 0
Depreciation and amortization | 422 | 274 | 1,200 | 823
Income before equity in income from joint ventures and other items | 50,606 | 42,825 | 143,331 | 127,371
Equity in income from joint ventures | 0 | 0 | 0 | 0
Gain (loss) on sale of real estate | 0 |  | 0 | 0
gain on sale of investment in a direct financing lease |  |  |  | 0
Income before income taxes | 50,606 | 42,825 | 143,331 | 127,371
Income tax expense | 411 | 120 | 1,549 | 374
Income from continuing operations | 50,195 | 42,705 | 141,782 | 126,997
Income (loss) from discontinued operations | 0 | 0 | 0 | 0
Transaction (costs) benefit |  |  |  | 0
Net income attributable to EPR Properties | 50,195 | 42,705 | 141,782 | 126,997
Dividends, Preferred Stock | (5,951) | (5,952) | (17,855) | (17,856)
Net income available to common shareholders of EPR Properties | 44,244 | 36,753 | 123,927 | 109,141
Comprehensive Income (Loss), Net of Tax, Attributable to Parent | 47,315 | 42,036 | 134,626 | 123,361
Wholly-Owned Subsidiary Guarantors [Member] |  |  |  |
Rental revenue | 67,640 | 54,798 | 184,790 | 155,279
Tenant reimbursements | 1,254 | 1,405 | 3,928 | 3,958
Other income | 1 | 0 | 3 | 1
Mortgage and other financing income | 16,558 | 17,539 | 46,862 | 50,622
Intercompany fee income | 0 | 0 | 0 | 0
Interest income on intercompany notes receivable | 2,390 | 0 | 7,339 | 0
Total revenue | 87,843 | 73,742 | 242,922 | 209,860
Equity in subsidiaries' earnings | 0 | 0 | 0 | 0
Property operating expense | 2,694 | 2,618 | 8,612 | 7,701
Intercompany fee expense | 0 | 0 | 0 | 0
Other expense | 0 | 0 | 0 | 0
General and administrative expense | 5,910 | 4,726 | 17,554 | 14,842
Retirement severance expense |  |  | 0 |
Costs associated with loan refinancing or payoff | 18 |  | 18 |
Interest expense, net | (2,227) | 838 | (3,608) | 2,686
Interest expense on intercompany notes payable | 0 | 0 | 0 | 0
Transaction costs | 0 | 0 | 0 | 0
Provision for loan loss |  | 0 |  | 0
Depreciation and amortization | 19,151 | 12,541 | 51,544 | 35,386
Income before equity in income from joint ventures and other items | 62,297 | 53,019 | 168,802 | 149,245
Equity in income from joint ventures | 0 | 0 | 0 | 0
Gain (loss) on sale of real estate | (95) |  | 23,653 | 0
gain on sale of investment in a direct financing lease |  |  |  | 220
Income before income taxes | 62,202 | 53,019 | 192,455 | 149,465
Income tax expense | 0 | 0 | 0 | 0
Income from continuing operations | 62,202 | 53,019 | 192,455 | 149,465
Income (loss) from discontinued operations | 141 | (3) | 199 | (10)
Transaction (costs) benefit |  |  |  | 3,376
Net income attributable to EPR Properties | 62,343 | 53,016 | 192,654 | 152,831
Dividends, Preferred Stock | 0 | 0 | 0 | 0
Net income available to common shareholders of EPR Properties | 62,343 | 53,016 | 192,654 | 152,831
Comprehensive Income (Loss), Net of Tax, Attributable to Parent | 62,340 | 53,016 | 192,603 | 152,974
Non-Guarantor Subsidiaries [Member] |  |  |  |
Rental revenue | 18,066 | 19,612 | 55,516 | 55,480
Tenant reimbursements | 2,464 | 3,081 | 8,058 | 9,397
Other income | 717 | 345 | 2,413 | 705
Mortgage and other financing income | 1,423 | 1,771 | 6,823 | 4,377
Intercompany fee income | 0 | 0 | 0 | 0
Interest income on intercompany notes receivable | 0 | 5,961 | 0 | 19,067
Total revenue | 22,670 | 30,770 | 72,810 | 89,026
Equity in subsidiaries' earnings | 0 | 0 | 0 | 0
Property operating expense | 2,802 | 3,330 | 9,011 | 10,236
Intercompany fee expense | 665 | 788 | 2,062 | 2,366
Other expense | 221 | 248 | 533 | 566
General and administrative expense | 1,572 | 1,993 | 5,366 | 6,418
Retirement severance expense |  |  | 0 |
Costs associated with loan refinancing or payoff | 0 |  | 0 |
Interest expense, net | 1,913 | 4,176 | 5,704 | 11,346
Interest expense on intercompany notes payable | 2,390 | 5,961 | 7,450 | 19,067
Transaction costs | 37 | 77 | 336 | 838
Provision for loan loss |  | 3,777 |  | 3,777
Depreciation and amortization | 3,925 | 4,606 | 11,958 | 12,541
Income before equity in income from joint ventures and other items | 9,145 | 5,814 | 30,390 | 21,871
Equity in income from joint ventures | 339 | 300 | 701 | 878
Gain (loss) on sale of real estate | 0 |  | 176 | 330
gain on sale of investment in a direct financing lease |  |  |  | 0
Income before income taxes | 9,484 | 6,114 | 31,267 | 23,079
Income tax expense | 87 | 927 | (131) | 2,958
Income from continuing operations | 9,397 | 5,187 | 31,398 | 20,121
Income (loss) from discontinued operations | 0 | 0 | 0 | 18
Transaction (costs) benefit |  |  |  | 0
Net income attributable to EPR Properties | 9,397 | 5,187 | 31,398 | 20,139
Dividends, Preferred Stock | 0 | 0 | 0 | 0
Net income available to common shareholders of EPR Properties | 9,397 | 5,187 | 31,398 | 20,139
Comprehensive Income (Loss), Net of Tax, Attributable to Parent | 9,299 | 3,336 | 27,973 | 16,326
Consolidated Elimination [Member] |  |  |  |
Rental revenue | 0 | 0 | 0 | 0
Tenant reimbursements | 0 | 0 | 0 | 0
Other income | 0 | 0 | 0 | 0
Mortgage and other financing income | 0 | 0 | 0 | 0
Intercompany fee income | (665) | (788) | (2,062) | (2,366)
Interest income on intercompany notes receivable | (2,390) | (5,961) | (7,450) | (19,067)
Total revenue | (3,055) | (6,749) | (9,512) | (21,433)
Equity in subsidiaries' earnings | (71,740) | (58,203) | (224,052) | (172,970)
Property operating expense | 0 | 0 | 0 | 0
Intercompany fee expense | (665) | (788) | (2,062) | (2,366)
Other expense | 0 | 0 | 0 | 0
General and administrative expense | 0 | 0 | 0 | 0
Retirement severance expense |  |  | 0 |
Costs associated with loan refinancing or payoff | 0 |  | 0 |
Interest expense, net | 0 | 0 | 0 | 0
Interest expense on intercompany notes payable | (2,390) | (5,961) | (7,450) | (19,067)
Transaction costs | 0 | 0 | 0 | 0
Provision for loan loss |  | 0 |  | 0
Depreciation and amortization | 0 | 0 | 0 | 0
Income before equity in income from joint ventures and other items | (71,740) | (58,203) | (224,052) | (172,970)
Equity in income from joint ventures | 0 | 0 | 0 | 0
Gain (loss) on sale of real estate | 0 |  | 0 | 0
gain on sale of investment in a direct financing lease |  |  |  | 0
Income before income taxes | (71,740) | (58,203) | (224,052) | (172,970)
Income tax expense | 0 | 0 | 0 | 0
Income from continuing operations | (71,740) | (58,203) | (224,052) | (172,970)
Income (loss) from discontinued operations | 0 | 0 | 0 | 0
Transaction (costs) benefit |  |  |  | 0
Net income attributable to EPR Properties | (71,740) | (58,203) | (224,052) | (172,970)
Dividends, Preferred Stock | 0 | 0 | 0 | 0
Net income available to common shareholders of EPR Properties | (71,740) | (58,203) | (224,052) | (172,970)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent | $ (71,639) | $ (56,352) | $ (220,576) | $ (169,300)

X
- Definition Equity in subsidiaries' earnings + References No definition available. + Details
Name: | epr_EquityInSubsidiariesEarnings
Namespace Prefix: | epr_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition gain on sale of investment in a direct financing lease + References No definition available. + Details
Name: | epr_Gainonsaleofinvestmentinadirectfinancinglease
Namespace Prefix: | epr_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Gains Losses On Sales Or Acquisitions Of Real Estate + References No definition available. + Details
Name: | epr_GainsLossesOnSalesOrAcquisitionsOfRealEstate
Namespace Prefix: | epr_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Intercompany Fee Expense + References No definition available. + Details
Name: | epr_IntercompanyFeeExpense
Namespace Prefix: | epr_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Intercompany Fee Income + References No definition available. + Details
Name: | epr_IntercompanyFeeIncome
Namespace Prefix: | epr_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Interest Expense On Intercompany Notes Payable + References No definition available. + Details
Name: | epr_InterestExpenseOnIntercompanyNotesPayable
Namespace Prefix: | epr_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Interest income on intercompany notes receivable + References No definition available. + Details
Name: | epr_InterestIncomeOnIntercompanyNotesReceivable
Namespace Prefix: | epr_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Costs incurred and directly related to business combinations or abandoned projects which are required to be expensed. + References No definition available. + Details
Name: | epr_TransactionCosts
Namespace Prefix: | epr_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Transaction Costs Discontinued Operations + References No definition available. + Details
Name: | epr_TransactionCostsDiscontinuedOperations
Namespace Prefix: | epr_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Amount after tax of increase (decrease) in equity from transactions and other events and circumstances from net income and other comprehensive income, attributable to parent entity. Excludes changes in equity resulting from investments by owners and distributions to owners. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Other Comprehensive Income -URI http://asc.fasb.org/extlink&oid=6519514 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Comprehensive Income -URI http://asc.fasb.org/extlink&oid=35737396 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 5 -URI http://asc.fasb.org/extlink&oid=36458714&loc=d3e557-108580 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Net Income -URI http://asc.fasb.org/extlink&oid=6518256 + Details
Name: | us-gaap_ComprehensiveIncomeNetOfTax
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The current period expense charged against earnings on long-lived, physical assets not used in production, and which are not intended for resale, to allocate or recognize the cost of such assets over their useful lives; or to record the reduction in book value of an intangible asset over the benefit period of such asset; or to reflect consumption during the period of an asset that is not used in production. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=6391035&loc=d3e2868-110229 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 28 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=31042434&loc=d3e3602-108585 + Details
Name: | us-gaap_DepreciationAndAmortization
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Amount of expense incurred and directly related to generating revenue from leased and rented property or equipment. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.2(c)) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 + Details
Name: | us-gaap_DirectCostsOfLeasedAndRentedPropertyOrEquipment
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition After tax income (loss) from operations of a business component (exclusive of any gain (loss) on disposal, or provision therefore) during the reporting period, until its disposal. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 45 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=6892542&loc=d3e957-107759 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=6360339&loc=d3e1361-107760 + Details
Name: | us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Amount of paid and unpaid preferred stock dividends declared with the form of settlement in cash, stock and payment-in-kind (PIK). + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 405 -Section 45 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=6957935&loc=d3e64057-112817 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -URI http://asc.fasb.org/extlink&oid=27012166&loc=d3e187085-122770 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Article 3 + Details
Name: | us-gaap_DividendsPreferredStock
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition The aggregate total of expenses of managing and administering the affairs of an entity, including affiliates of the reporting entity, which are not directly or indirectly associated with the manufacture, sale or creation of a product or product line. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.4) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 + Details
Name: | us-gaap_GeneralAndAdministrativeExpense
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition The portion of earnings or loss from continuing operations before income taxes that is attributable to foreign operations, which is defined as Income or Loss generated from operations located outside the entity's country of domicile. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(h)(1)(i)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 + Details
Name: | us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Sum of operating profit and nonoperating income or expense before Income or Loss from equity method investments, income taxes, extraordinary items, and noncontrolling interest. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(h)(1)(i)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 + Details
Name: | us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition This element represents the income or loss from continuing operations attributable to the economic entity which may also be defined as revenue less expenses and taxes from ongoing operations before extraordinary items, and noncontrolling interest. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 45 -Paragraph 19 -URI http://asc.fasb.org/extlink&oid=7656940&loc=SL4569616-111683 + Details
Name: | us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition This item represents the entity's proportionate share for the period of the net income (loss) of its investee (such as unconsolidated subsidiaries and joint ventures) to which the equity method of accounting is applied. This item includes income or expense related to stock-based compensation based on the investor's grant of stock to employees of an equity method investee. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 28 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=31042434&loc=d3e3602-108585 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 323 -SubTopic 10 -Section 45 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=35755396&loc=d3e33749-111570 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.12) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 9 -Article 5 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Paragraph 11 -Article 7 + Details
Name: | us-gaap_IncomeLossFromEquityMethodInvestments
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 740 -SubTopic 10 -Section 50 -Paragraph 9 -Subparagraph (a),(b) -URI http://asc.fasb.org/extlink&oid=6907707&loc=d3e32639-109319 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(h)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Income Tax Expense (or Benefit) -URI http://asc.fasb.org/extlink&oid=6515339 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 08 -Paragraph h -Article 4 + Details
Name: | us-gaap_IncomeTaxExpenseBenefit
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Amount of the cost of borrowed funds accounted for as interest expense. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6450988&loc=d3e26243-108391 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 225 -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04.9) -URI http://asc.fasb.org/extlink&oid=6879574&loc=d3e536633-122882 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Paragraph 9 -Article 9 + Details
Name: | us-gaap_InterestExpense
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Net Income -URI http://asc.fasb.org/extlink&oid=6518256 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 28 -URI http://asc.fasb.org/extlink&oid=31042434&loc=d3e3602-108585 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 225 -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04.19) -URI http://asc.fasb.org/extlink&oid=6879464&loc=d3e573970-122913 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6371337&loc=d3e3550-109257 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.18) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 225 -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04.22) -URI http://asc.fasb.org/extlink&oid=6879464&loc=d3e573970-122913 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Other Comprehensive Income -URI http://asc.fasb.org/extlink&oid=6519514 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 19 -Article 5 Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Paragraph 20 -Article 9 + Details
Name: | us-gaap_NetIncomeLoss
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Net income after adjustments for dividends on preferred stock (declared in the period) and/or cumulative preferred stock (accumulated for the period). + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 45 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=7655603&loc=d3e1377-109256 + Details
Name: | us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The total amount of revenue recognized for the period from operating leases, including minimum lease revenue, contingent revenue, percentage revenue and sublease revenue. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 840 -SubTopic 20 -Section 25 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=7501430&loc=d3e39896-112707 + Details
Name: | us-gaap_OperatingLeasesIncomeStatementLeaseRevenue
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition This element represents a sum total of expenses not separately reflected on the income statement for the period. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 225 -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04.7) -URI http://asc.fasb.org/extlink&oid=6879464&loc=d3e573970-122913 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.4,6) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Paragraph 7 -Article 7 + Details
Name: | us-gaap_OtherExpenses
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Reflects the sum of all other revenue and income recognized by the entity in the period not otherwise specified in the income statement. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 225 -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04.4) -URI http://asc.fasb.org/extlink&oid=6879464&loc=d3e573970-122913 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Paragraph 4 -Article 7 + Details
Name: | us-gaap_OtherIncome
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Other real estate revenue not otherwise specified in the taxonomy. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.1(e)) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 + Details
Name: | us-gaap_OtherRealEstateRevenue
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The consolidated profit or loss for the period, net of income taxes, including the portion attributable to the noncontrolling interest. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 45 -Paragraph 19 -URI http://asc.fasb.org/extlink&oid=7656940&loc=SL4569616-111683 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 55 -Paragraph 4K -URI http://asc.fasb.org/extlink&oid=35736750&loc=SL4591552-111686 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 1A -Subparagraph (a),(c) -URI http://asc.fasb.org/extlink&oid=18733093&loc=SL4573702-111684 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 55 -Paragraph 4J -URI http://asc.fasb.org/extlink&oid=35736750&loc=SL4591551-111686 + Details
Name: | us-gaap_ProfitLoss
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Amount of expense related to estimated loss from loan and lease transactions. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 225 -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04.11) -URI http://asc.fasb.org/extlink&oid=6879574&loc=d3e536633-122882 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 28 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=31042434&loc=d3e3602-108585 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 11B -Subparagraph (c)(2) -URI http://asc.fasb.org/extlink&oid=35738203&loc=SL6953423-111524 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 04 -Paragraph 11 -Article 9 + Details
Name: | us-gaap_ProvisionForLoanAndLeaseLosses
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition Amount of revenue recognized from goods sold, services rendered, insurance premiums, or other activities that constitute an earning process. Includes, but is not limited to, investment and interest income before deduction of interest expense when recognized as a component of revenue, and sales and trading gain (loss). + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.1) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 1 -Article 5 + Details
Name: | us-gaap_Revenues
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Amount of expenses for special or contractual termination benefits provided to current employees involuntarily terminated under a benefit arrangement associated exit or disposal activities pursuant to an authorized plan. Excludes expenses related to one-time termination benefits, a discontinued operation or an asset retirement obligation. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 420 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SAB TOPIC 5.P.4(b)) -URI http://asc.fasb.org/extlink&oid=27011515&loc=d3e140904-122747 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 420 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SAB TOPIC 5.P.3) -URI http://asc.fasb.org/extlink&oid=27011515&loc=d3e140864-122747 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 28 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=31042434&loc=d3e3602-108585 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 420 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=6394359&loc=d3e17939-110869 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 715 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (a)(10) -URI http://asc.fasb.org/extlink&oid=35743120&loc=d3e1928-114920 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Staff Accounting Bulletin (SAB) -Number Topic 5 -Section P -Subsection 3, 4 + Details
Name: | us-gaap_SeveranceCosts1
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition In accordance with the provisions of their lease agreement, this element represents allowable charges due a landlord from its tenant. In retail store and office building leases, for example, tenant reimbursements may cover items such as taxes, utilities, and common area expenses. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.1(e)) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 + Details
Name: | us-gaap_TenantReimbursements
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition Write-off of amounts previously capitalized as debt issuance cost in an extinguishment of debt. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.8) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 + Details
Name: | us-gaap_WriteOffOfDeferredDebtIssuanceCost
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Details
Name: | dei_LegalEntityAxis=us-gaap_ParentCompanyMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | dei_LegalEntityAxis=us-gaap_GuarantorSubsidiariesMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | dei_LegalEntityAxis=us-gaap_NonGuarantorSubsidiariesMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | dei_LegalEntityAxis=us-gaap_ConsolidationEliminationsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |