XML 46 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Tables)
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Schedule of Reportable Operating Segments
Segment Information

The Company groups investments into four reportable operating segments: Entertainment, Recreation, Education and Other. The financial information summarized below is presented by reportable operating segment:
Balance Sheet Data:
 
 
As of June 30, 2018
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,376,492

$
2,050,032

$
1,420,034

$
201,976

$
55,690

$
6,104,224

 
 
 
 
 
 
 
 
 
 
As of December 31, 2017
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Total Assets
 
$
2,380,129

$
2,102,041

$
1,429,992

$
199,052

$
80,279

$
6,191,493


Operating Data:
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2018
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
74,640

$
34,443

$
25,649

$
2,287

$

$
137,019

Other income
 
4




642

646

Mortgage and other financing income
 
2,100

57,540

5,562



65,202

Total revenue
 
76,744

91,983

31,211

2,287

642

202,867

 
 
 
 
 
 
 
 
Property operating expense
 
5,816

24

644

689

161

7,334

Total investment expenses
 
5,816

24

644

689

161

7,334

Net operating income - before unallocated items
 
70,928

91,959

30,567

1,598

481

195,533

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(12,976
)
Litigation settlement expense
 
 
 
(2,090
)
Costs associated with loan refinancing or payoff
 
 
 
(15
)
Interest expense, net
 
 
 
 
 
 
(34,079
)
Transaction costs
 
 
 
 
 
 
(405
)
Impairment charges
 
 
 
(16,548
)
Depreciation and amortization
 
 
 
(37,582
)
Equity in loss from joint ventures
 
 
 
 
(88
)
Gain on sale of real estate
 
 
 
473

Income tax expense
 
 
 
(642
)
Net income
 
 
 
91,581

Preferred dividend requirements
 
 
 
(6,036
)
Net income available to common shareholders of EPR Properties
$
85,545


Operating Data:
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2017
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
69,403

$
29,384

$
22,333

$
2,290

$

$
123,410

Other income
 
606


1


697

1,304

Mortgage and other financing income
 
1,096

13,104

8,868



23,068

Total revenue
 
71,105

42,488

31,202

2,290

697

147,782

 
 
 
 
 
 
 
 
Property operating expense
 
5,545

29

32

353

113

6,072

Total investment expenses
 
5,545

29

32

353

113

6,072

Net operating income - before unallocated items
 
65,560

42,459

31,170

1,937

584

141,710

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(10,660
)
Costs associated with loan refinancing or payoff
 
 
 
(9
)
Gain on early extinguishment of debt
 
 
 
977

Interest expense, net
 
 
 
 
 
 
(32,967
)
Transaction costs
 
 
 
 
 
 
(218
)
Impairment charges
 
 
 
 
 
 
(10,195
)
Depreciation and amortization
 
 
 
 
(33,148
)
Equity in income from joint ventures
 
 
 
59

Gain on sale of real estate
 
 
 
25,461

Income tax expense
 
 
 
 
 
 
(475
)
Net income
 
 
 
80,535

Preferred dividend requirements
 
 
(5,952
)
Net income available to common shareholders of EPR Properties
$
74,583


Operating Data:
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2018
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
149,488

$
67,875

$
48,034

$
4,546

$

$
269,943

Other income
 
4

62



1,210

1,276

Mortgage and other financing income
 
2,902

71,245

12,469



86,616

Total revenue
 
152,394

139,182

60,503

4,546

1,210

357,835

 
 
 
 
 
 
 
 
Property operating expense
 
12,045

57

1,473

1,003

320

14,898

Total investment expenses
 
12,045

57

1,473

1,003

320

14,898

Net operating income - before unallocated items
 
140,349

139,125

59,030

3,543

890

342,937

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(25,300
)
Litigation settlement expense
 
 
 
(2,090
)
Costs associated with loan refinancing or payoff
 
 
 
(31,958
)
Interest expense, net
 
 
 
 
 
 
(68,416
)
Transaction costs
 
 
 
 
 
 
(1,014
)
Impairment charges
 
 
 
(16,548
)
Depreciation and amortization
 
 
 
(75,266
)
Equity in loss from joint ventures
 
 
 
 
(37
)
Gain on sale of real estate
 
 
 
473

Income tax expense
 
 
 
(1,662
)
Net income
 
 
 
121,119

Preferred dividend requirements
 
 
 
(12,072
)
Net income available to common shareholders of EPR Properties
$
109,047


Operating Data:
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2017
 
 
Entertainment
Recreation
Education
Other
Corporate/Unallocated
Consolidated
Rental revenue
 
$
138,243

$
46,683

$
44,690

$
4,580

$

$
234,196

Other income
 
612


1


1,383

1,996

Mortgage and other financing income
 
2,275

21,010

17,417



40,702

Total revenue
 
141,130

67,693

62,108

4,580

1,383

276,894

 
 
 
 
 
 
 
 
Property operating expense
 
11,380

57

32

693

260

12,422

Total investment expenses
 
11,380

57

32

693

260

12,422

Net operating income - before unallocated items
 
129,750

67,636

62,076

3,887

1,123

264,472

 
 
 
 
 
 
 
 
Reconciliation to Consolidated Statements of Income:
 
 
 
 
General and administrative expense
 
 
 
 
(21,717
)
Costs associated with loan refinancing or payoff
 
 
 
(14
)
Gain on early extinguishment of debt
 
 
 
977

Interest expense, net
 
 
 
 
 
 
(63,659
)
Transaction costs
 
 
 
 
 
 
(275
)
Impairment charges
 
 
 
 
 
 
(10,195
)
Depreciation and amortization
 
 
 
 
(61,225
)
Equity in income from joint ventures
 
 
 
51

Gain on sale of real estate
 
 
 
27,465

Income tax expense
 
 
 
 
 
 
(1,429
)
Net income
 
 
 
134,451

Preferred dividend requirements
 
 
(11,904
)
Net income available to common shareholders of EPR Properties
$
122,547