Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements A portion of the Company's subsidiaries have guaranteed the Company’s indebtedness under the Company's unsecured senior notes and combined unsecured revolving credit and term loan facility. The guarantees are joint and several, full and unconditional and subject to customary release provisions. The following summarizes the Company’s condensed consolidating information as of June 30, 2015 and December 31, 2014 and for the three and six months ended June 30, 2015 and 2014 (in thousands): Condensed Consolidating Balance Sheet As of June 30, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Assets Rental properties, net $ — $ 1,893,791 $ 642,748 $ — $ 2,536,539 Land held for development — 2,274 28,221 — 30,495 Property under development 4 309,182 184,880 — 494,066 Mortgage notes and related accrued interest receivable — 416,572 129,673 — 546,245 Investment in a direct financing lease, net — 189,203 — — 189,203 Investment in joint ventures — — 6,101 — 6,101 Cash and cash equivalents 711 837 4,598 — 6,146 Restricted cash 1,085 12,019 2,185 — 15,289 Deferred financing costs, net 24,971 — 366 — 25,337 Accounts receivable, net 40 37,579 26,874 — 64,493 Intercompany notes receivable — 175,757 — (175,757 ) — Investments in subsidiaries 3,487,933 — — (3,487,933 ) — Other assets 19,354 10,162 47,962 — 77,478 Total assets $ 3,534,098 $ 3,047,376 $ 1,073,608 $ (3,663,690 ) $ 3,991,392 Liabilities and Equity Liabilities: Accounts payable and accrued liabilities $ 49,072 $ 26,154 $ 5,629 $ — $ 80,855 Dividends payable 23,260 — — — 23,260 Unearned rents and interest — 31,934 7,336 — 39,270 Intercompany notes payable — — 175,757 (175,757 ) — Debt 1,560,000 — 385,864 — 1,945,864 Total liabilities 1,632,332 58,088 574,586 (175,757 ) 2,089,249 EPR Properties shareholders’ equity 1,901,766 2,989,288 498,645 (3,487,933 ) 1,901,766 Noncontrolling interests — — 377 — 377 Total equity $ 1,901,766 $ 2,989,288 $ 499,022 $ (3,487,933 ) $ 1,902,143 Total liabilities and equity $ 3,534,098 $ 3,047,376 $ 1,073,608 $ (3,663,690 ) $ 3,991,392 Condensed Consolidating Balance Sheet As of December 31, 2014 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Assets Rental properties, net $ — $ 1,786,622 $ 664,912 $ — $ 2,451,534 Land held for development — — 206,001 — 206,001 Property under development — 175,439 6,359 — 181,798 Mortgage notes and related accrued interest receivable — 412,625 95,330 — 507,955 Investment in a direct financing lease, net — 199,332 — — 199,332 Investment in joint ventures — — 5,738 — 5,738 Cash and cash equivalents (1,234 ) 840 3,730 — 3,336 Restricted cash 1,000 10,215 1,857 — 13,072 Deferred financing costs, net 15,224 4,147 538 — 19,909 Accounts receivable, net 90 32,693 14,499 — 47,282 Intercompany notes receivable — — 175,757 (175,757 ) — Investments in subsidiaries 3,115,572 — — (3,115,572 ) — Other assets 21,272 8,817 36,002 — 66,091 Total assets $ 3,151,924 $ 2,630,730 $ 1,210,723 $ (3,291,329 ) $ 3,702,048 Liabilities and Equity Liabilities: Accounts payable and accrued liabilities $ 42,829 $ 32,269 $ 7,082 $ — $ 82,180 Dividends payable 22,233 — — — 22,233 Unearned rents and interest 750 20,148 4,725 — 25,623 Intercompany notes payable — — 175,757 (175,757 ) — Debt 1,160,000 92,508 393,015 — 1,645,523 Total liabilities 1,225,812 144,925 580,579 (175,757 ) 1,775,559 EPR Properties shareholders’ equity 1,926,112 2,485,805 629,767 (3,115,572 ) 1,926,112 Noncontrolling interests — — 377 — 377 Total equity $ 1,926,112 $ 2,485,805 $ 630,144 $ (3,115,572 ) $ 1,926,489 Total liabilities and equity $ 3,151,924 $ 2,630,730 $ 1,210,723 $ (3,291,329 ) $ 3,702,048 Condensed Consolidating Statement of Income Three Months Ended June 30, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantors Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 56,273 $ 21,587 $ — $ 77,860 Tenant reimbursements — 1,265 2,700 — 3,965 Other income — 1 1,147 — 1,148 Mortgage and other financing income 212 15,175 2,898 — 18,285 Intercompany fee income 708 — — (708 ) — Interest income on intercompany notes receivable — 2,558 — (2,558 ) — Total revenue 920 75,272 28,332 (3,266 ) 101,258 Equity in subsidiaries’ earnings 73,172 — — (73,172 ) — Property operating expense — 2,759 3,011 — 5,770 Intercompany fee expense — — 708 (708 ) — Other expense — — 210 — 210 General and administrative expense — 5,612 2,144 — 7,756 Costs associated with loan refinancing or payoff 243 — — — 243 Interest expense, net 19,824 (2,667 ) 2,850 — 20,007 Interest expense on intercompany notes payable — — 2,558 (2,558 ) — Transaction costs 4,238 — 191 — 4,429 Depreciation and amortization 386 16,845 4,618 — 21,849 Income before equity in income from joint ventures and other items 49,401 52,723 12,042 (73,172 ) 40,994 Equity in income from joint ventures — — 198 — 198 Income before income taxes 49,401 52,723 12,240 (73,172 ) 41,192 Income tax expense (benefit) 635 — (8,141 ) — (7,506 ) Income from continuing operations 48,766 52,723 20,381 (73,172 ) 48,698 Discontinued operations: Income from discontinued operations — 68 — — 68 Net income attributable to EPR Properties 48,766 52,791 20,381 (73,172 ) 48,766 Preferred dividend requirements (5,952 ) — — — (5,952 ) Net income available to common shareholders of EPR Properties $ 42,814 $ 52,791 $ 20,381 $ (73,172 ) $ 42,814 Comprehensive income attributable to EPR Properties $ 48,344 $ 52,790 $ 19,803 $ (72,593 ) $ 48,344 Condensed Consolidating Statement of Income Three Months Ended June 30, 2014 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 47,819 $ 22,099 $ — $ 69,918 Tenant reimbursements — 1,222 3,059 — 4,281 Other income 107 — 80 — 187 Mortgage and other financing income 187 15,900 1,314 — 17,401 Intercompany fee income 799 — — (799 ) — Interest income on intercompany notes receivable — — 6,043 (6,043 ) — Total revenue 1,093 64,941 32,595 (6,842 ) 91,787 Equity in subsidiaries’ earnings 55,831 — — (55,831 ) — Property operating expense — 2,272 3,267 — 5,539 Intercompany fee expense — — 799 (799 ) — Other expense — — 219 — 219 General and administrative expense — 4,673 2,406 — 7,079 Interest expense, net 15,746 (220 ) 5,029 — 20,555 Interest expense on intercompany notes payable — — 6,043 (6,043 ) — Transaction costs — — 756 — 756 Depreciation and amortization 274 10,861 4,867 — 16,002 Income before equity in income from joint ventures and other items 40,904 47,355 9,209 (55,831 ) 41,637 Equity in income from joint ventures — — 267 — 267 Gain on sale of investment in a direct financing lease — 220 — — 220 Income before income taxes 40,904 47,575 9,476 (55,831 ) 42,124 Income tax expense 144 — 1,216 — 1,360 Income from continuing operations 40,760 47,575 8,260 (55,831 ) 40,764 Discontinued operations: Loss from discontinued operations — (4 ) — — (4 ) Net income attributable to EPR Properties 40,760 47,571 8,260 (55,831 ) 40,760 Preferred dividend requirements (5,952 ) — — — (5,952 ) Net income available to common shareholders of EPR Properties $ 34,808 $ 47,571 $ 8,260 $ (55,831 ) $ 34,808 Comprehensive income attributable to EPR Properties $ 39,856 $ 47,571 $ 8,341 $ (55,912 ) $ 39,856 Condensed Consolidating Statement of Income Six Months Ended June 30, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantors Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 111,017 $ 43,583 $ — $ 154,600 Tenant reimbursements — 2,674 5,594 — 8,268 Other income — 2 1,696 — 1,698 Mortgage and other financing income 424 30,304 5,400 — 36,128 Intercompany fee income 1,397 — — (1,397 ) — Interest income on intercompany notes receivable 111 4,949 — (5,060 ) — Total revenue 1,932 148,946 56,273 (6,457 ) 200,694 Equity in subsidiaries’ earnings 152,312 — — (152,312 ) — Property operating expense — 5,904 6,223 — 12,127 Intercompany fee expense — — 1,397 (1,397 ) — Other expense — — 312 — 312 General and administrative expense — 11,163 4,275 — 15,438 Retirement severance expense 18,578 — — — 18,578 Costs associated with loan refinancing or payoff 243 — — — 243 Interest expense, net 36,184 (3,347 ) 5,757 — 38,594 Interest expense on intercompany notes payable — — 5,060 (5,060 ) — Transaction costs 5,736 — 299 — 6,035 Depreciation and amortization 778 31,176 9,250 — 41,204 Income before equity in income from joint ventures and other items 92,725 104,050 23,700 (152,312 ) 68,163 Equity in income from joint ventures — — 362 — 362 Gain on sale of real estate — 23,748 176 — 23,924 Income before income taxes 92,725 127,798 24,238 (152,312 ) 92,449 Income tax expense (benefit) 1,138 — (218 ) — 920 Income from continuing operations 91,587 127,798 24,456 (152,312 ) 91,529 Discontinued operations: Income from discontinued operations — 58 — — 58 Net income attributable to EPR Properties 91,587 127,856 24,456 (152,312 ) 91,587 Preferred dividend requirements (11,904 ) — — — (11,904 ) Net income available to common shareholders of EPR Properties $ 79,683 $ 127,856 $ 24,456 $ (152,312 ) $ 79,683 Comprehensive income attributable to EPR Properties $ 87,311 $ 127,808 $ 21,129 $ (148,937 ) $ 87,311 Condensed Consolidating Statement of Income Six Months Ended June 30, 2014 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantors Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 94,304 $ 42,045 $ — $ 136,349 Tenant reimbursements — 2,553 6,316 — 8,869 Other income 280 1 80 — 361 Mortgage and other financing income 374 33,083 2,607 — 36,064 Intercompany fee income 1,579 — — (1,579 ) — Interest income on intercompany notes receivable — — 13,106 (13,106 ) — Total revenue 2,233 129,941 64,154 (14,685 ) 181,643 Equity in subsidiaries’ earnings 114,296 — — (114,296 ) — Property operating expense (1 ) 5,064 6,925 — 11,988 Intercompany fee expense — — 1,579 (1,579 ) — Other expense — — 318 — 318 General and administrative expense — 9,668 4,873 — 14,541 Interest expense, net 31,435 (192 ) 9,210 — 40,453 Interest expense on intercompany notes payable — — 13,106 (13,106 ) — Transaction costs — — 952 — 952 Depreciation and amortization 550 21,633 9,146 — 31,329 Income before equity in income from joint ventures and other items 84,545 93,768 18,045 (114,296 ) 82,062 Equity in income from joint ventures — — 578 — 578 Gain on sale of land — — 330 — 330 Gain on sale of investment in a direct financing lease — 220 — — 220 Income before income taxes 84,545 93,988 18,953 (114,296 ) 83,190 Income tax expense 253 — 2,032 — 2,285 Income from continuing operations 84,292 93,988 16,921 (114,296 ) 80,905 Discontinued operations: Income (loss) from discontinued operations — (7 ) 18 — 11 Transaction costs (benefit) — 3,376 — — 3,376 Net income attributable to EPR Properties 84,292 97,357 16,939 (114,296 ) 84,292 Preferred dividend requirements (11,904 ) — — — (11,904 ) Net income available to common shareholders of EPR Properties $ 72,388 $ 97,357 $ 16,939 $ (114,296 ) $ 72,388 Comprehensive income attributable to EPR Properties $ 81,324 $ 97,500 $ 14,977 $ (112,477 ) $ 81,324 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidated Intercompany fee income (expense) $ 1,397 $ — $ (1,397 ) $ — Interest income (expense) on intercompany receivable/payable 111 4,949 (5,060 ) — Net cash provided (used) by other operating activities (52,121 ) 139,850 32,152 119,881 Net cash provided (used) by operating activities of continuing operations (50,613 ) 144,799 25,695 119,881 Net cash provided by operating activities of discontinued operations — 526 — 526 Net cash provided (used) by operating activities (50,613 ) 145,325 25,695 120,407 Investing activities: Acquisition of rental properties and other assets (280 ) (92,932 ) (9 ) (93,221 ) Proceeds from sale of real estate — 42,709 1,081 43,790 Investment in mortgage notes receivable — (5,541 ) (30,048 ) (35,589 ) Proceeds from mortgage note receivable paydown — 308 — 308 Proceeds from sale of investments in a direct financing lease, net — 4,741 — 4,741 Additions to property under development (4 ) (198,044 ) (8,907 ) (206,955 ) Advances to subsidiaries, net (216,606 ) 195,962 20,644 — Net cash used by investing activities (216,890 ) (52,797 ) (17,239 ) (286,926 ) Financing activities: Proceeds from long-term debt facilities 403,914 155,000 — 558,914 Principal payments on long-term debt (5,000 ) (247,508 ) (7,151 ) (259,659 ) Deferred financing fees paid (6,848 ) (6 ) — (6,854 ) Net proceeds from issuance of common shares 240 — — 240 Impact of stock option exercises, net (35 ) — — (35 ) Purchase of common shares for treasury (8,223 ) — — (8,223 ) Dividends paid to shareholders (114,600 ) — — (114,600 ) Net cash provided (used) by financing activities 269,448 (92,514 ) (7,151 ) 169,783 Effect of exchange rate changes on cash — (17 ) (437 ) (454 ) Net increase (decrease) in cash and cash equivalents 1,945 (3 ) 868 2,810 Cash and cash equivalents at beginning of the period (1,234 ) 840 3,730 3,336 Cash and cash equivalents at end of the period $ 711 $ 837 $ 4,598 $ 6,146 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2014 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidated Intercompany fee income (expense) $ 1,579 $ — $ (1,579 ) $ — Interest income (expense) on intercompany receivable/payable — — — — Net cash provided (used) by other operating activities (32,070 ) 113,250 33,054 114,234 Net cash provided (used) by operating activities of continuing operations (30,491 ) 113,250 31,475 114,234 Net cash provided by operating activities of discontinued operations — 52 68 120 Net cash provided (used) by operating activities (30,491 ) 113,302 31,543 114,354 Investing activities: Acquisition of rental properties and other assets (130 ) (18,312 ) (25,898 ) (44,340 ) Proceeds from sale of real estate — — 3,293 3,293 Proceeds from settlement of derivative — — 5,725 5,725 Investment in mortgage note receivable — (9,631 ) (12,662 ) (22,293 ) Proceeds from mortgage note receivable paydown — 176 — 176 Investment in promissory notes receivable — (721 ) (3,236 ) (3,957 ) Proceeds from sale of investments in a direct financing lease, net — 46,092 — 46,092 Additions to property under development (314 ) (146,734 ) (4,295 ) (151,343 ) Advances to subsidiaries, net 49,798 (63,604 ) 13,806 — Net cash provided (used) by investing activities 49,354 (192,734 ) (23,267 ) (166,647 ) Financing activities: Proceeds from long-term debt facilities 10,000 116,000 — 126,000 Principal payments on long-term debt — (37,360 ) (5,616 ) (42,976 ) Deferred financing fees paid (169 ) (266 ) (199 ) (634 ) Net proceeds from issuance of common shares 79,669 — — 79,669 Impact of stock option exercises, net (24 ) — — (24 ) Purchase of common shares for treasury (2,892 ) — — (2,892 ) Dividends paid to shareholders (101,249 ) — — (101,249 ) Net cash provided (used) by financing activities (14,665 ) 78,374 (5,815 ) 57,894 Effect of exchange rate changes on cash — 40 (10 ) 30 Net increase (decrease) in cash and cash equivalents 4,198 (1,018 ) 2,451 5,631 Cash and cash equivalents at beginning of the period 449 1,886 5,623 7,958 Cash and cash equivalents at end of the period $ 4,647 $ 868 $ 8,074 $ 13,589 |