XML 37 R62.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Financial Statements (Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Thousands
Sep. 30, 2015
May. 21, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Dec. 31, 2013
Rental properties, net $ 2,938,879   $ 2,451,534      
Land held for development 30,501   206,001      
Property under development 374,533   181,798      
Mortgage notes and related accrued interest receivable 455,330   507,955      
Investment in a direct financing lease, net 190,029 $ 4,700 199,332      
Investment in joint ventures 6,439   5,738      
Cash and cash equivalents 14,614   3,336 $ 8,386 $ 8,386 $ 7,958
Restricted cash 21,949   13,072      
Deferred financing costs, net 24,261   19,909      
Accounts receivable, net 56,006   47,282      
Intercompany notes receivable 0   0      
Investments in subsidiaries 0   0      
Other assets 88,564   66,091      
Total assets 4,201,105   3,702,048      
Accounts payable and accrued liabilities 98,736   82,180      
Dividends payable 23,847   22,233      
Unearned rents and interest 51,996   25,623      
Intercompany notes payable 0   0      
Debt 2,037,455   1,645,523      
Total liabilities 2,212,034   1,775,559      
EPR Properties shareholders’ equity 1,988,694   1,926,112      
Noncontrolling interests 377   377      
Total equity 1,989,071   1,926,489      
Total liabilities and equity 4,201,105   3,702,048      
EPR Properties (Issuer) [Member]            
Rental properties, net 0   0      
Land held for development 0   0      
Property under development 5   0      
Mortgage notes and related accrued interest receivable 0   0      
Investment in a direct financing lease, net 0   0      
Investment in joint ventures 0   0      
Cash and cash equivalents 11,378   (1,234) (442)   449
Restricted cash 1,277   1,000      
Deferred financing costs, net 23,986   15,224      
Accounts receivable, net 183   90      
Intercompany notes receivable 0   0      
Investments in subsidiaries 3,718,967   3,115,572      
Other assets 18,988   21,272      
Total assets 3,774,784   3,151,924      
Accounts payable and accrued liabilities 41,243   42,829      
Dividends payable 23,847   22,233      
Unearned rents and interest 0   750      
Intercompany notes payable 0   0      
Debt 1,721,000   1,160,000      
Total liabilities 1,786,090   1,225,812      
EPR Properties shareholders’ equity 1,988,694   1,926,112      
Noncontrolling interests 0   0      
Total equity 1,988,694   1,926,112      
Total liabilities and equity 3,774,784   3,151,924      
Wholly-Owned Subsidiary Guarantors [Member]            
Rental properties, net 2,394,449   1,872,053      
Land held for development 2,274   0      
Property under development 166,431   175,439      
Mortgage notes and related accrued interest receivable 435,024   412,625      
Investment in a direct financing lease, net 190,029   199,332      
Investment in joint ventures 0   0      
Cash and cash equivalents 719   1,487 1,872   2,727
Restricted cash 18,752   10,466      
Deferred financing costs, net 0   4,199      
Accounts receivable, net 44,347   34,414      
Intercompany notes receivable 175,757   0      
Investments in subsidiaries 0   0      
Other assets 11,303   9,151      
Total assets 3,439,085   2,719,166      
Accounts payable and accrued liabilities 52,579   32,613      
Dividends payable 0   0      
Unearned rents and interest 44,077   20,295      
Intercompany notes payable 0   0      
Debt 0   160,310      
Total liabilities 96,656   213,218      
EPR Properties shareholders’ equity 3,342,429   2,505,948      
Noncontrolling interests 0   0      
Total equity 3,342,429   2,505,948      
Total liabilities and equity 3,439,085   2,719,166      
Non-Guarantor Subsidiaries [Member]            
Rental properties, net 544,430   579,481      
Land held for development 28,227   206,001      
Property under development 208,097   6,359      
Mortgage notes and related accrued interest receivable 20,306   95,330      
Investment in a direct financing lease, net 0   0      
Investment in joint ventures 6,439   5,738      
Cash and cash equivalents 2,517   3,083 $ 6,956   $ 4,782
Restricted cash 1,920   1,606      
Deferred financing costs, net 275   486      
Accounts receivable, net 11,476   12,778      
Intercompany notes receivable 0   175,757      
Investments in subsidiaries 0   0      
Other assets 58,273   35,668      
Total assets 881,960   1,122,287      
Accounts payable and accrued liabilities 4,914   6,738      
Dividends payable 0   0      
Unearned rents and interest 7,919   4,578      
Intercompany notes payable 175,757   175,757      
Debt 316,455   325,213      
Total liabilities 505,045   512,286      
EPR Properties shareholders’ equity 376,538   609,624      
Noncontrolling interests 377   377      
Total equity 376,915   610,001      
Total liabilities and equity 881,960   1,122,287      
Consolidated Elimination [Member]            
Rental properties, net 0   0      
Land held for development 0   0      
Property under development 0   0      
Mortgage notes and related accrued interest receivable 0   0      
Investment in a direct financing lease, net 0   0      
Investment in joint ventures 0   0      
Cash and cash equivalents 0   0      
Restricted cash 0   0      
Deferred financing costs, net 0   0      
Accounts receivable, net 0   0      
Intercompany notes receivable (175,757)   (175,757)      
Investments in subsidiaries (3,718,967)   (3,115,572)      
Other assets 0   0      
Total assets (3,894,724)   (3,291,329)      
Accounts payable and accrued liabilities 0   0      
Dividends payable 0   0      
Unearned rents and interest 0   0      
Intercompany notes payable (175,757)   (175,757)      
Debt 0   0      
Total liabilities (175,757)   (175,757)      
EPR Properties shareholders’ equity (3,718,967)   (3,115,572)      
Noncontrolling interests 0   0      
Total equity (3,718,967)   (3,115,572)      
Total liabilities and equity $ (3,894,724)   $ (3,291,329)