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, 2016 and December 31, 2015 and for the three and six months ended June 30, 2016 and 2015 (in thousands): Condensed Consolidating Balance Sheet As of June 30, 2016 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Assets Rental properties, net $ — $ 2,851,873 $ 479,908 $ — $ 3,331,781 Land held for development — 1,258 21,272 — 22,530 Property under development 25 258,473 43,107 — 301,605 Mortgage notes and related accrued interest receivable — 422,175 2,700 — 424,875 Investment in a direct financing lease, net — 188,386 — — 188,386 Investment in joint ventures — — 5,955 — 5,955 Cash and cash equivalents 4,574 927 2,961 — 8,462 Restricted cash 460 14,640 1,514 — 16,614 Accounts receivable, net 424 51,356 10,281 — 62,061 Intercompany notes receivable — 175,757 — (175,757 ) — Investments in subsidiaries 4,099,500 — — (4,099,500 ) — Other assets 23,234 20,920 53,801 — 97,955 Total assets $ 4,128,217 $ 3,985,765 $ 621,499 $ (4,275,257 ) $ 4,460,224 Liabilities and Equity Liabilities: Accounts payable and accrued liabilities $ 51,919 $ 35,930 $ 3,281 $ — $ 91,130 Dividends payable 26,312 — — — 26,312 Unearned rents and interest — 49,040 758 — 49,798 Intercompany notes payable — — 175,757 (175,757 ) — Debt 1,855,267 — 242,998 — 2,098,265 Total liabilities 1,933,498 84,970 422,794 (175,757 ) 2,265,505 Total equity 2,194,719 3,900,795 198,705 (4,099,500 ) 2,194,719 Total liabilities and equity $ 4,128,217 $ 3,985,765 $ 621,499 $ (4,275,257 ) $ 4,460,224 Condensed Consolidating Balance Sheet As of December 31, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Assets Rental properties, net $ — $ 2,546,267 $ 478,932 $ — $ 3,025,199 Land held for development — 1,258 22,352 — 23,610 Property under development — 324,360 54,560 — 378,920 Mortgage notes and related accrued interest receivable — 400,935 22,845 — 423,780 Investment in a direct financing lease, net — 190,880 — — 190,880 Investment in joint ventures — — 6,168 — 6,168 Cash and cash equivalents 1,089 946 2,248 — 4,283 Restricted cash 475 8,571 1,532 — 10,578 Accounts receivable, net 285 47,921 10,895 — 59,101 Intercompany notes receivable — 175,757 — (175,757 ) — Investments in subsidiaries 3,825,897 — — (3,825,897 ) — Other assets 23,053 10,607 61,091 — 94,751 Total assets $ 3,850,799 $ 3,707,502 $ 660,623 $ (4,001,654 ) $ 4,217,270 Liabilities and Equity Liabilities: Accounts payable and accrued liabilities $ 49,671 $ 39,033 $ 3,474 $ — $ 92,178 Dividends payable 24,352 — — — 24,352 Unearned rents and interest — 44,012 940 — 44,952 Intercompany notes payable — — 175,757 (175,757 ) — Debt 1,702,908 24,742 254,270 — 1,981,920 Total liabilities 1,776,931 107,787 434,441 (175,757 ) 2,143,402 Total equity 2,073,868 3,599,715 226,182 (3,825,897 ) 2,073,868 Total liabilities and equity $ 3,850,799 $ 3,707,502 $ 660,623 $ (4,001,654 ) $ 4,217,270 Condensed Consolidating Statement of Income Three Months Ended June 30, 2016 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 80,658 $ 15,397 $ — $ 96,055 Tenant reimbursements — 1,372 2,519 — 3,891 Other income — 1,329 797 — 2,126 Mortgage and other financing income 212 15,659 90 — 15,961 Intercompany fee income 688 — — (688 ) — Interest income on intercompany notes receivable — 2,453 — (2,453 ) — Total revenue 900 101,471 18,803 (3,141 ) 118,033 Equity in subsidiaries’ earnings 78,883 — — (78,883 ) — Property operating expense — 2,554 3,026 — 5,580 Intercompany fee expense — — 688 (688 ) — General and administrative expense — 7,588 1,412 — 9,000 Costs associated with loan refinancing or payoff — 339 — — 339 Interest expense, net 22,437 (2,553 ) 2,872 — 22,756 Interest expense on intercompany notes payable — — 2,453 (2,453 ) — Transaction costs 1,394 — 96 — 1,490 Depreciation and amortization 446 21,397 3,823 — 25,666 Income before equity in income from joint ventures and other items 55,506 72,146 4,433 (78,883 ) 53,202 Equity in income from joint ventures — — 86 — 86 Gain on sale of real estate — 2,270 — — 2,270 Income before income taxes 55,506 74,416 4,519 (78,883 ) 55,558 Income tax expense (371 ) — (52 ) — (423 ) Net income attributable to EPR Properties 55,135 74,416 4,467 (78,883 ) 55,135 Preferred dividend requirements (5,952 ) — — — (5,952 ) Net income available to common shareholders of EPR Properties $ 49,183 $ 74,416 $ 4,467 $ (78,883 ) $ 49,183 Comprehensive income attributable to EPR Properties $ 54,912 $ 74,416 $ 4,673 $ (79,089 ) $ 54,912 Condensed Consolidating Statement of Income Three Months Ended June 30, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 61,970 $ 15,890 $ — $ 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 80,969 22,635 (3,266 ) 101,258 Equity in subsidiaries’ earnings 73,172 — — (73,172 ) — Property operating expense — 2,702 3,068 — 5,770 Intercompany fee expense — — 708 (708 ) — Other expense — — 210 — 210 General and administrative expense — 6,037 1,719 — 7,756 Costs associated with loan refinancing or payoff 243 — — — 243 Interest expense, net 19,824 (2,884 ) 3,067 — 20,007 Interest expense on intercompany notes payable — — 2,558 (2,558 ) — Transaction costs 4,238 — 191 — 4,429 Depreciation and amortization 386 17,859 3,604 — 21,849 Income before equity in income from joint ventures and other items 49,401 57,255 7,510 (73,172 ) 40,994 Equity in income from joint ventures — — 198 — 198 Income before income taxes 49,401 57,255 7,708 (73,172 ) 41,192 Income tax benefit (expense) (635 ) — 8,141 — 7,506 Income from continuing operations 48,766 57,255 15,849 (73,172 ) 48,698 Discontinued operations: Income from discontinued operations — 68 — — 68 Net income attributable to EPR Properties 48,766 57,323 15,849 (73,172 ) 48,766 Preferred dividend requirements (5,952 ) — — — (5,952 ) Net income available to common shareholders of EPR Properties $ 42,814 $ 57,323 $ 15,849 $ (73,172 ) $ 42,814 Comprehensive income attributable to EPR Properties $ 48,344 $ 57,323 $ 15,270 $ (72,593 ) $ 48,344 Condensed Consolidating Statement of Income Six Months Ended June 30, 2016 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 159,252 $ 30,581 $ — $ 189,833 Tenant reimbursements — 2,721 5,035 — 7,756 Other income — 1,820 1,516 — 3,336 Mortgage and other financing income 424 31,678 3,774 — 35,876 Intercompany fee income 1,341 — — (1,341 ) — Interest income on intercompany notes receivable — 4,789 — (4,789 ) — Total revenue 1,765 200,260 40,906 (6,130 ) 236,801 Equity in subsidiaries’ earnings 155,670 — — (155,670 ) — Property operating expense — 5,215 5,846 — 11,061 Intercompany fee expense — — 1,341 (1,341 ) — Other expense — — 5 — 5 General and administrative expense — 15,118 3,100 — 18,218 Costs associated with loan refinancing — 339 552 — 891 Interest expense, net 44,627 (4,404 ) 5,822 — 46,045 Interest expense on intercompany notes payable — — 4,789 (4,789 ) — Transaction costs 1,837 — 97 — 1,934 Depreciation and amortization 889 43,194 7,538 — 51,621 Income before equity in income from joint ventures and other items 110,082 140,798 11,816 (155,670 ) 107,026 Equity in income from joint ventures — — 298 — 298 Gain on sale of real estate — 2,270 — — 2,270 Income before income taxes 110,082 143,068 12,114 (155,670 ) 109,594 Income tax benefit (expense) (767 ) — 488 — (279 ) Net income attributable to EPR Properties 109,315 143,068 12,602 (155,670 ) 109,315 Preferred dividend requirements (11,904 ) — — — (11,904 ) Net income available to common shareholders of EPR Properties $ 97,411 $ 143,068 $ 12,602 $ (155,670 ) $ 97,411 Comprehensive income attributable to EPR Properties $ 107,178 $ 143,068 $ 14,437 $ (157,505 ) $ 107,178 Condensed Consolidating Statement of Income Six Months Ended June 30, 2015 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 122,633 $ 31,967 $ — $ 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 1,932 160,562 44,657 (6,457 ) 200,694 Equity in subsidiaries’ earnings 152,312 — — (152,312 ) — Property operating expense — 5,776 6,351 — 12,127 Intercompany fee expense — — 1,397 (1,397 ) — Other expense — — 312 — 312 General and administrative expense — 12,034 3,404 — 15,438 Retirement severance expense 18,578 — — — 18,578 Costs associated with loan refinancing or payoff 243 — — — 243 Interest expense, net 36,184 (3,739 ) 6,149 — 38,594 Interest expense on intercompany notes payable — — 5,060 (5,060 ) — Transaction costs 5,736 — 299 — 6,035 Depreciation and amortization 778 33,203 7,223 — 41,204 Income before equity in income from joint ventures and other items 92,725 113,288 14,462 (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 92,725 137,036 15,000 (152,312 ) 92,449 Income tax benefit (expense) (1,138 ) — 218 — (920 ) Income from continuing operations 91,587 137,036 15,218 (152,312 ) 91,529 Discontinued operations: Income from discontinued operations — 58 — — 58 Net income attributable to EPR Properties 91,587 137,094 15,218 (152,312 ) 91,587 Preferred dividend requirements (11,904 ) — — — (11,904 ) Net income available to common shareholders of EPR Properties $ 79,683 $ 137,094 $ 15,218 $ (152,312 ) $ 79,683 Comprehensive income attributable to EPR Properties $ 87,311 $ 137,047 $ 11,890 $ (148,937 ) $ 87,311 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2016 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidated Intercompany fee income (expense) $ 1,341 $ — $ (1,341 ) $ — Interest income (expense) on intercompany receivable/payable — 4,789 (4,789 ) — Net cash provided (used) by other operating activities (43,623 ) 169,576 26,579 152,532 Net cash provided (used) by operating activities (42,282 ) 174,365 20,449 152,532 Investing activities: Acquisition of rental properties and other assets (107 ) (138,578 ) (103 ) (138,788 ) Proceeds from sale of real estate — 11,652 1,477 13,129 Investment in mortgage notes receivable — (65,508 ) — (65,508 ) Proceeds from mortgage note receivable paydown — 44,365 19,320 63,685 Proceeds from sale of infrastructure related to issuance of revenue bonds — 43,462 — 43,462 Proceeds from insurance recovery — 1,810 401 2,211 Proceeds from sale of investments in a direct financing lease, net — 825 — 825 Additions to property under development (25 ) (184,213 ) (2,978 ) (187,216 ) Advances to subsidiaries, net (110,593 ) 136,555 (25,962 ) — Net cash used by investing activities (110,725 ) (149,630 ) (7,845 ) (268,200 ) Financing activities: Proceeds from long-term debt facilities 318,000 — — 318,000 Principal payments on long-term debt (167,000 ) (24,754 ) (11,362 ) (203,116 ) Deferred financing fees paid (161 ) — (8 ) (169 ) Costs associated with loan refinancing or payoff (cash portion) — — (472 ) (472 ) Net proceeds from issuance of common shares 142,279 — — 142,279 Impact of stock option exercises, net (717 ) — — (717 ) Purchase of common shares for treasury for vesting (4,208 ) — — (4,208 ) Dividends paid to shareholders (131,701 ) — — (131,701 ) Net cash provided (used) by financing activities 156,492 (24,754 ) (11,842 ) 119,896 Effect of exchange rate changes on cash — — (49 ) (49 ) Net increase (decrease) in cash and cash equivalents 3,485 (19 ) 713 4,179 Cash and cash equivalents at beginning of the period 1,089 946 2,248 4,283 Cash and cash equivalents at end of the period $ 4,574 $ 927 $ 2,961 $ 8,462 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 ) 141,186 30,816 119,881 Net cash provided (used) by operating activities of continuing operations (50,613 ) 146,135 24,359 119,881 Net cash provided by operating activities of discontinued operations — 526 — 526 Net cash provided (used) by operating activities (50,613 ) 146,661 24,359 120,407 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 note 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 ) (196,096 ) (10,855 ) (206,955 ) Advances to subsidiaries, net (216,606 ) 195,583 21,023 — Net cash used by investing activities (216,890 ) (51,228 ) (18,808 ) (286,926 ) Financing activities: Proceeds from long-term debt facilities 403,914 155,000 — 558,914 Principal payments on long-term debt (5,000 ) (249,898 ) (4,761 ) (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 for vesting (8,223 ) — — (8,223 ) Dividends paid to shareholders (114,600 ) — — (114,600 ) Net cash provided (used) by financing activities 269,448 (94,904 ) (4,761 ) 169,783 Effect of exchange rate changes on cash — (17 ) (437 ) (454 ) Net increase in cash and cash equivalents 1,945 512 353 2,810 Cash and cash equivalents at beginning of the period (1,234 ) 1,837 2,733 3,336 Cash and cash equivalents at end of the period $ 711 $ 2,349 $ 3,086 $ 6,146 |