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 September 30, 2015 and December 31, 2014 and for the three and nine months ended September 30, 2015 and 2014 (in thousands): Condensed Consolidating Balance Sheet As of September 30, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Assets Rental properties, net $ — $ 2,394,449 $ 544,430 $ — $ 2,938,879 Land held for development — 2,274 28,227 — 30,501 Property under development 5 166,431 208,097 — 374,533 Mortgage notes and related accrued interest receivable — 435,024 20,306 — 455,330 Investment in a direct financing lease, net — 190,029 — — 190,029 Investment in joint ventures — — 6,439 — 6,439 Cash and cash equivalents 11,378 719 2,517 — 14,614 Restricted cash 1,277 18,752 1,920 — 21,949 Deferred financing costs, net 23,986 — 275 — 24,261 Accounts receivable, net 183 44,347 11,476 — 56,006 Intercompany notes receivable — 175,757 — (175,757 ) — Investments in subsidiaries 3,718,967 — — (3,718,967 ) — Other assets 18,988 11,303 58,273 — 88,564 Total assets $ 3,774,784 $ 3,439,085 $ 881,960 $ (3,894,724 ) $ 4,201,105 Liabilities and Equity Liabilities: Accounts payable and accrued liabilities $ 41,243 $ 52,579 $ 4,914 $ — $ 98,736 Dividends payable 23,847 — — — 23,847 Unearned rents and interest — 44,077 7,919 — 51,996 Intercompany notes payable — — 175,757 (175,757 ) — Debt 1,721,000 — 316,455 — 2,037,455 Total liabilities 1,786,090 96,656 505,045 (175,757 ) 2,212,034 EPR Properties shareholders’ equity 1,988,694 3,342,429 376,538 (3,718,967 ) 1,988,694 Noncontrolling interests — — 377 — 377 Total equity $ 1,988,694 $ 3,342,429 $ 376,915 $ (3,718,967 ) $ 1,989,071 Total liabilities and equity $ 3,774,784 $ 3,439,085 $ 881,960 $ (3,894,724 ) $ 4,201,105 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 $ — $ 1,872,053 $ 579,481 $ — $ 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 ) 1,487 3,083 — 3,336 Restricted cash 1,000 10,466 1,606 — 13,072 Deferred financing costs, net 15,224 4,199 486 — 19,909 Accounts receivable, net 90 34,414 12,778 — 47,282 Intercompany notes receivable — — 175,757 (175,757 ) — Investments in subsidiaries 3,115,572 — — (3,115,572 ) — Other assets 21,272 9,151 35,668 — 66,091 Total assets $ 3,151,924 $ 2,719,166 $ 1,122,287 $ (3,291,329 ) $ 3,702,048 Liabilities and Equity Liabilities: Accounts payable and accrued liabilities $ 42,829 $ 32,613 $ 6,738 $ — $ 82,180 Dividends payable 22,233 — — — 22,233 Unearned rents and interest 750 20,295 4,578 — 25,623 Intercompany notes payable — — 175,757 (175,757 ) — Debt 1,160,000 160,310 325,213 — 1,645,523 Total liabilities 1,225,812 213,218 512,286 (175,757 ) 1,775,559 EPR Properties shareholders’ equity 1,926,112 2,505,948 609,624 (3,115,572 ) 1,926,112 Noncontrolling interests — — 377 — 377 Total equity $ 1,926,112 $ 2,505,948 $ 610,001 $ (3,115,572 ) $ 1,926,489 Total liabilities and equity $ 3,151,924 $ 2,719,166 $ 1,122,287 $ (3,291,329 ) $ 3,702,048 Condensed Consolidating Statement of Income Three Months Ended September 30, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantors Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 67,640 $ 18,066 $ — $ 85,706 Tenant reimbursements — 1,254 2,464 — 3,718 Other income — 1 717 — 718 Mortgage and other financing income 212 16,558 1,423 — 18,193 Intercompany fee income 665 — — (665 ) — Interest income on intercompany notes receivable — 2,390 — (2,390 ) — Total revenue 877 87,843 22,670 (3,055 ) 108,335 Equity in subsidiaries’ earnings 71,740 — — (71,740 ) — Property operating expense — 2,694 2,802 — 5,496 Intercompany fee expense — — 665 (665 ) — Other expense — — 221 — 221 General and administrative expense — 5,910 1,572 — 7,482 Costs associated with loan refinancing or payoff — 18 — — 18 Interest expense, net 20,843 (2,227 ) 1,913 — 20,529 Interest expense on intercompany notes payable — — 2,390 (2,390 ) — Transaction costs 746 — 37 — 783 Depreciation and amortization 422 19,151 3,925 — 23,498 Income before equity in income from joint ventures and other items 50,606 62,297 9,145 (71,740 ) 50,308 Equity in income from joint ventures — — 339 — 339 Loss on sale of real estate — (95 ) — — (95 ) Income before income taxes 50,606 62,202 9,484 (71,740 ) 50,552 Income tax expense 411 — 87 — 498 Income from continuing operations 50,195 62,202 9,397 (71,740 ) 50,054 Discontinued operations: Income from discontinued operations — 141 — — 141 Net income attributable to EPR Properties 50,195 62,343 9,397 (71,740 ) 50,195 Preferred dividend requirements (5,951 ) — — — (5,951 ) Net income available to common shareholders of EPR Properties $ 44,244 $ 62,343 $ 9,397 $ (71,740 ) $ 44,244 Comprehensive income attributable to EPR Properties $ 47,315 $ 62,340 $ 9,299 $ (71,639 ) $ 47,315 Condensed Consolidating Statement of Income Three Months Ended September 30, 2014 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 54,798 $ 19,612 $ — $ 74,410 Tenant reimbursements — 1,405 3,081 — 4,486 Other income — — 345 — 345 Mortgage and other financing income 187 17,539 1,771 — 19,497 Intercompany fee income 788 — — (788 ) — Interest income on intercompany notes receivable — — 5,961 (5,961 ) — Total revenue 975 73,742 30,770 (6,749 ) 98,738 Equity in subsidiaries’ earnings 58,203 — — (58,203 ) — Property operating expense — 2,618 3,330 — 5,948 Intercompany fee expense — — 788 (788 ) — Other expense — — 248 — 248 General and administrative expense — 4,726 1,993 — 6,719 Interest expense, net 15,787 838 4,176 — 20,801 Interest expense on intercompany notes payable — — 5,961 (5,961 ) — Transaction costs 292 — 77 — 369 Provision for loan loss — — 3,777 — 3,777 Depreciation and amortization 274 12,541 4,606 — 17,421 Income before equity in income from joint ventures and other items 42,825 53,019 5,814 (58,203 ) 43,455 Equity in income from joint ventures — — 300 — 300 Income before income taxes 42,825 53,019 6,114 (58,203 ) 43,755 Income tax expense 120 — 927 — 1,047 Income from continuing operations 42,705 53,019 5,187 (58,203 ) 42,708 Discontinued operations: Loss from discontinued operations — (3 ) — — (3 ) Net income attributable to EPR Properties 42,705 53,016 5,187 (58,203 ) 42,705 Preferred dividend requirements (5,952 ) — — — (5,952 ) Net income available to common shareholders of EPR Properties $ 36,753 $ 53,016 $ 5,187 $ (58,203 ) $ 36,753 Comprehensive income attributable to EPR Properties $ 42,036 $ 53,016 $ 3,336 $ (56,352 ) $ 42,036 Condensed Consolidating Statement of Income Nine Months Ended September 30, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantors Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 184,790 $ 55,516 $ — $ 240,306 Tenant reimbursements — 3,928 8,058 — 11,986 Other income — 3 2,413 — 2,416 Mortgage and other financing income 636 46,862 6,823 — 54,321 Intercompany fee income 2,062 — — (2,062 ) — Interest income on intercompany notes receivable 111 7,339 — (7,450 ) — Total revenue 2,809 242,922 72,810 (9,512 ) 309,029 Equity in subsidiaries’ earnings 224,052 — — (224,052 ) — Property operating expense — 8,612 9,011 — 17,623 Intercompany fee expense — — 2,062 (2,062 ) — Other expense — — 533 — 533 General and administrative expense — 17,554 5,366 — 22,920 Retirement severance expense 18,578 — — — 18,578 Costs associated with loan refinancing or payoff 243 18 — — 261 Interest expense, net 57,027 (3,608 ) 5,704 — 59,123 Interest expense on intercompany notes payable — — 7,450 (7,450 ) — Transaction costs 6,482 — 336 — 6,818 Depreciation and amortization 1,200 51,544 11,958 — 64,702 Income before equity in income from joint ventures and other items 143,331 168,802 30,390 (224,052 ) 118,471 Equity in income from joint ventures — — 701 — 701 Gain on sale of real estate — 23,653 176 — 23,829 Income before income taxes 143,331 192,455 31,267 (224,052 ) 143,001 Income tax expense (benefit) 1,549 — (131 ) — 1,418 Income from continuing operations 141,782 192,455 31,398 (224,052 ) 141,583 Discontinued operations: Income from discontinued operations — 199 — — 199 Net income attributable to EPR Properties 141,782 192,654 31,398 (224,052 ) 141,782 Preferred dividend requirements (17,855 ) — — — (17,855 ) Net income available to common shareholders of EPR Properties $ 123,927 $ 192,654 $ 31,398 $ (224,052 ) $ 123,927 Comprehensive income attributable to EPR Properties $ 134,626 $ 192,603 $ 27,973 $ (220,576 ) $ 134,626 Condensed Consolidating Statement of Income Nine Months Ended September 30, 2014 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantors Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 155,279 $ 55,480 $ — $ 210,759 Tenant reimbursements — 3,958 9,397 — 13,355 Other income — 1 705 — 706 Mortgage and other financing income 562 50,622 4,377 — 55,561 Intercompany fee income 2,366 — — (2,366 ) — Interest income on intercompany notes receivable — — 19,067 (19,067 ) — Total revenue 2,928 209,860 89,026 (21,433 ) 280,381 Equity in subsidiaries’ earnings 172,970 — — (172,970 ) — Property operating expense (1 ) 7,701 10,236 — 17,936 Intercompany fee expense — — 2,366 (2,366 ) — Other expense — — 566 — 566 General and administrative expense — 14,842 6,418 — 21,260 Interest expense, net 47,222 2,686 11,346 — 61,254 Interest expense on intercompany notes payable — — 19,067 (19,067 ) — Transaction costs 483 — 838 — 1,321 Provision for loan loss — — 3,777 — 3,777 Depreciation and amortization 823 35,386 12,541 — 48,750 Income before equity in income from joint ventures and other items 127,371 149,245 21,871 (172,970 ) 125,517 Equity in income from joint ventures — — 878 — 878 Gain on sale of land — — 330 — 330 Gain on sale of investment in a direct financing lease — 220 — — 220 Income before income taxes 127,371 149,465 23,079 (172,970 ) 126,945 Income tax expense 374 — 2,958 — 3,332 Income from continuing operations 126,997 149,465 20,121 (172,970 ) 123,613 Discontinued operations: Income (loss) from discontinued operations — (10 ) 18 — 8 Transaction costs (benefit) — 3,376 — — 3,376 Net income attributable to EPR Properties 126,997 152,831 20,139 (172,970 ) 126,997 Preferred dividend requirements (17,856 ) — — — (17,856 ) Net income available to common shareholders of EPR Properties $ 109,141 $ 152,831 $ 20,139 $ (172,970 ) $ 109,141 Comprehensive income attributable to EPR Properties $ 123,361 $ 152,974 $ 16,326 $ (169,300 ) $ 123,361 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidated Intercompany fee income (expense) $ 2,062 $ — $ (2,062 ) $ — Interest income (expense) on intercompany receivable/payable 111 7,339 (7,450 ) — Net cash provided (used) by other operating activities (83,543 ) 217,884 49,967 184,308 Net cash provided (used) by operating activities of continuing operations (81,370 ) 225,223 40,455 184,308 Net cash provided by operating activities of discontinued operations — 514 — 514 Net cash provided (used) by operating activities (81,370 ) 225,737 40,455 184,822 Investing activities: Acquisition of rental properties and other assets (392 ) (135,627 ) (10 ) (136,029 ) Proceeds from sale of real estate — 44,911 1,081 45,992 Investment in mortgage notes receivable — (18,073 ) (44,863 ) (62,936 ) Proceeds from mortgage note receivable paydown — 975 — 975 Proceeds from sale of investments in a direct financing lease, net — 4,741 — 4,741 Additions to property under development (5 ) (300,270 ) (24,584 ) (324,859 ) Advances to subsidiaries, net (374,011 ) 337,166 36,845 — Net cash used by investing activities (374,408 ) (66,177 ) (31,531 ) (472,116 ) Financing activities: Proceeds from long-term debt facilities 648,914 155,000 — 803,914 Principal payments on long-term debt (89,000 ) (315,310 ) (8,759 ) (413,069 ) Deferred financing fees paid (6,944 ) (6 ) (2 ) (6,952 ) Net proceeds from issuance of common shares 99,760 — — 99,760 Impact of stock option exercises, net (3,192 ) — — (3,192 ) Purchase of common shares for treasury (8,222 ) — — (8,222 ) Dividends paid to shareholders (172,926 ) — — (172,926 ) Net cash provided (used) by financing activities 468,390 (160,316 ) (8,761 ) 299,313 Effect of exchange rate changes on cash — (12 ) (729 ) (741 ) Net increase (decrease) in cash and cash equivalents 12,612 (768 ) (566 ) 11,278 Cash and cash equivalents at beginning of the period (1,234 ) 1,487 3,083 3,336 Cash and cash equivalents at end of the period $ 11,378 $ 719 $ 2,517 $ 14,614 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2014 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidated Intercompany fee income (expense) $ 2,366 $ — $ (2,366 ) $ — Interest income (expense) on intercompany receivable/payable — — — — Net cash provided (used) by other operating activities (59,343 ) 180,072 47,370 168,099 Net cash provided (used) by operating activities of continuing operations (56,977 ) 180,072 45,004 168,099 Net cash provided by operating activities of discontinued operations — 41 68 109 Net cash provided (used) by operating activities (56,977 ) 180,113 45,072 168,208 Investing activities: Acquisition of rental properties and other assets (283 ) (30,288 ) (25,814 ) (56,385 ) Proceeds from sale of real estate — — 3,647 3,647 Proceeds from settlement of derivative — — 5,725 5,725 Investment in mortgage note receivable — (21,808 ) (36,114 ) (57,922 ) Proceeds from mortgage note receivable paydown — 317 — 317 Investment in promissory notes receivable — (721 ) (3,666 ) (4,387 ) Proceeds from sale of investments in a direct financing lease, net — 46,092 — 46,092 Additions to property under development (821 ) (246,066 ) (9,641 ) (256,528 ) Advances to subsidiaries, net (70,690 ) 40,165 30,525 — Net cash used by investing activities (71,794 ) (212,309 ) (35,338 ) (319,441 ) Financing activities: Proceeds from long-term debt facilities 20,000 245,000 — 265,000 Principal payments on long-term debt — (213,431 ) (7,135 ) (220,566 ) Deferred financing fees paid (335 ) (275 ) (198 ) (808 ) Net proceeds from issuance of common shares 264,008 — — 264,008 Impact of stock option exercises, net (27 ) — — (27 ) Purchase of common shares for treasury (2,892 ) — — (2,892 ) Dividends paid to shareholders (152,874 ) — — (152,874 ) Net cash provided (used) by financing activities 127,880 31,294 (7,333 ) 151,841 Effect of exchange rate changes on cash — 47 (227 ) (180 ) Net increase (decrease) in cash and cash equivalents (891 ) (855 ) 2,174 428 Cash and cash equivalents at beginning of the period 449 2,727 4,782 7,958 Cash and cash equivalents at end of the period $ (442 ) $ 1,872 $ 6,956 $ 8,386 |