XML 34 R61.htm IDEA: XBRL DOCUMENT v3.3.0.814
Segment Information Operating Data (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Segment Reporting Information [Line Items]        
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
Total revenue 108,335 98,738 309,029 280,381
Property operating expense 5,496 5,948 17,623 17,936
Other expense 221 248 533 566
Total investment expenses 5,717 6,196 18,156 18,502
Net Operating Income - Before Unallocated Items 102,618 92,542 290,873 261,879
Reconciliation to Consolidated Statements of Income:        
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 (18) 0 (261) 0
Interest expense, net (20,529) (20,801) (59,123) (61,254)
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)
Equity in income from joint ventures 339 300 701 878
Gain on sale of investment in a direct financing lease 0 0 0 220
Income Tax Expense (Benefit) (498) (1,047) (1,418) (3,332)
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
Preferred dividend requirements (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
Gain (loss) on sale of real estate (95) 0 23,829 330
Entertainment Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 59,637 60,616 179,407 176,940
Tenant reimbursements 3,718 4,486 12,009 13,355
Other income 1 5 504 (7)
Mortgage and other financing income 1,782 1,789 5,346 5,279
Total revenue 65,138 66,896 197,266 195,567
Property operating expense 5,413 5,759 17,399 17,413
Other expense 0 0 0 0
Total investment expenses 5,413 5,759 17,399 17,413
Net Operating Income - Before Unallocated Items 59,725 61,137 179,867 178,154
Education Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 13,990 7,490 34,887 18,486
Tenant reimbursements 0 0 0 0
Other income 0 0 0 0
Mortgage and other financing income 7,479 7,561 23,056 23,779
Total revenue 21,469 15,051 57,943 42,265
Property operating expense 0 0 0 0
Other expense 0 0 0 0
Total investment expenses 0 0 0 0
Net Operating Income - Before Unallocated Items 21,469 15,051 57,943 42,265
Recreation Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 12,079 6,069 26,012 14,528
Tenant reimbursements 0 0 0 0
Other income 0 0 0 0
Mortgage and other financing income 8,835 10,050 25,629 26,212
Total revenue 20,914 16,119 51,641 40,740
Property operating expense 0 0 0 0
Other expense 0 0 0 0
Total investment expenses 0 0 0 0
Net Operating Income - Before Unallocated Items 20,914 16,119 51,641 40,740
Other Reportable Operating Segment [Member]        
Segment Reporting Information [Line Items]        
Rental revenue 0 235 0 805
Tenant reimbursements 0 0 (23) 0
Other income 55 191 118 284
Mortgage and other financing income 97 97 290 291
Total revenue 152 523 385 1,380
Property operating expense 83 189 224 523
Other expense 221 248 533 566
Total investment expenses 304 437 757 1,089
Net Operating Income - Before Unallocated Items (152) 86 (372) 291
Corporate / Unallocated        
Segment Reporting Information [Line Items]        
Rental revenue 0 0 0 0
Tenant reimbursements 0 0 0 0
Other income 662 149 1,794 429
Mortgage and other financing income 0 0 0 0
Total revenue 662 149 1,794 429
Property operating expense 0 0 0 0
Other expense 0 0 0 0
Total investment expenses 0 0 0 0
Net Operating Income - Before Unallocated Items $ 662 $ 149 $ 1,794 $ 429