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 credit facilities and existing senior unsecured notes. 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, 2017 and December 31, 2016 and for the three and six months ended June 30, 2017 and 2016 (in thousands): Condensed Consolidating Balance Sheet As of June 30, 2017 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Assets Rental properties, net $ — $ 3,394,620 $ 894,265 $ — $ 4,288,885 Land held for development — 12,400 21,272 — 33,672 Property under development 2 227,534 44,156 — 271,692 Mortgage notes and related accrued interest receivable — 936,219 5,380 — 941,599 Investment in a direct financing lease, net — 93,307 — — 93,307 Investment in joint ventures — — 5,581 — 5,581 Cash and cash equivalents 65,428 3,858 1,586 — 70,872 Restricted cash 1,400 22,515 340 — 24,255 Accounts receivable, net 710 93,920 11,850 — 106,480 Intercompany notes receivable — 179,589 — (179,589 ) — Investments in subsidiaries 5,634,271 — — (5,634,271 ) — Other assets 22,804 23,861 55,878 — 102,543 Total assets $ 5,724,615 $ 4,987,823 $ 1,040,308 $ (5,813,860 ) $ 5,938,886 Liabilities and Equity Liabilities: Accounts payable and accrued liabilities $ 61,349 $ 64,417 $ 16,760 $ — $ 142,526 Dividends payable 30,996 — — — 30,996 Unearned rents and interest — 64,956 6,142 — 71,098 Intercompany notes payable — — 179,589 (179,589 ) — Debt 2,730,924 — 61,996 — 2,792,920 Total liabilities 2,823,269 129,373 264,487 (179,589 ) 3,037,540 Total equity 2,901,346 4,858,450 775,821 (5,634,271 ) 2,901,346 Total liabilities and equity $ 5,724,615 $ 4,987,823 $ 1,040,308 $ (5,813,860 ) $ 5,938,886 Condensed Consolidating Balance Sheet As of December 31, 2016 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Assets Rental properties, net $ — $ 3,164,622 $ 431,140 $ — $ 3,595,762 Land held for development — 1,258 21,272 — 22,530 Property under development 1,010 247,239 48,861 — 297,110 Mortgage notes and related accrued interest receivable — 612,141 1,837 — 613,978 Investment in a direct financing lease, net — 102,698 — — 102,698 Investment in joint ventures — — 5,972 — 5,972 Cash and cash equivalents 16,586 1,157 1,592 — 19,335 Restricted cash 365 8,352 1,027 — 9,744 Accounts receivable, net 556 89,145 9,238 — 98,939 Intercompany notes receivable — 179,589 — (179,589 ) — Investments in subsidiaries 4,521,095 — — (4,521,095 ) — Other assets 21,768 23,068 54,118 — 98,954 Total assets $ 4,561,380 $ 4,429,269 $ 575,057 $ (4,700,684 ) $ 4,865,022 Liabilities and Equity Liabilities: Accounts payable and accrued liabilities $ 63,431 $ 52,061 $ 4,266 $ — $ 119,758 Dividends payable 26,318 — — — 26,318 Unearned rents and interest — 46,647 773 — 47,420 Intercompany notes payable — — 179,589 (179,589 ) — Debt 2,285,730 — 199,895 — 2,485,625 Total liabilities 2,375,479 98,708 384,523 (179,589 ) 2,679,121 Total equity 2,185,901 4,330,561 190,534 (4,521,095 ) 2,185,901 Total liabilities and equity $ 4,561,380 $ 4,429,269 $ 575,057 $ (4,700,684 ) $ 4,865,022 Condensed Consolidating Statement of Income Three Months Ended June 30, 2017 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 95,048 $ 24,421 $ — $ 119,469 Tenant reimbursements — 1,440 2,501 — 3,941 Other income — 607 697 — 1,304 Mortgage and other financing income 232 22,771 65 — 23,068 Intercompany fee income 678 — — (678 ) — Interest income on intercompany notes receivable — 2,411 — (2,411 ) — Total revenue 910 122,277 27,684 (3,089 ) 147,782 Equity in subsidiaries’ earnings 115,062 — — (115,062 ) — Property operating expense — 3,060 3,012 — 6,072 Intercompany fee expense — — 678 (678 ) — General and administrative expense — 8,688 1,972 — 10,660 Costs associated with loan refinancing or payoff — — 9 — 9 Gain on early extinguishment of debt — — (977 ) — (977 ) Interest expense, net 34,602 (2,461 ) 826 — 32,967 Interest expense on intercompany notes payable — — 2,411 (2,411 ) — Transaction costs 218 — — — 218 Impairment charges — 10,195 — — 10,195 Depreciation and amortization 237 25,236 7,675 — 33,148 Income before equity in income from joint ventures and other items 80,915 77,559 12,078 (115,062 ) 55,490 Equity in income from joint ventures — — 59 — 59 Gain on sale of real estate — 24,343 1,118 — 25,461 Income before income taxes 80,915 101,902 13,255 (115,062 ) 81,010 Income tax expense (380 ) — (95 ) — (475 ) Net income 80,535 101,902 13,160 (115,062 ) 80,535 Preferred dividend requirements (5,952 ) — — — (5,952 ) Net income available to common shareholders of EPR Properties $ 74,583 $ 101,902 $ 13,160 $ (115,062 ) $ 74,583 Comprehensive income $ 81,627 $ 101,902 $ 13,635 $ (115,537 ) $ 81,627 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 $ — $ 82,393 $ 13,662 $ — $ 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 — 2,500 — (2,500 ) — Total revenue 900 103,253 17,068 (3,188 ) 118,033 Equity in subsidiaries’ earnings 78,883 — — (78,883 ) — Property operating expense — 2,555 3,025 — 5,580 Intercompany fee expense — — 688 (688 ) — Other expense — — — — — General and administrative expense — 7,718 1,282 — 9,000 Costs associated with loan refinancing or payoff — 339 — — 339 Interest expense, net 22,437 (1,954 ) 2,273 — 22,756 Interest expense on intercompany notes payable — — 2,500 (2,500 ) — Transaction costs 1,394 — 96 — 1,490 Depreciation and amortization 446 21,674 3,546 — 25,666 Income before equity in income from joint ventures and other items 55,506 72,921 3,658 (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 75,191 3,744 (78,883 ) 55,558 Income tax expense (371 ) — (52 ) — (423 ) Net income 55,135 75,191 3,692 (78,883 ) 55,135 Preferred dividend requirements (5,952 ) — — — (5,952 ) Net income available to common shareholders of EPR Properties $ 49,183 $ 75,191 $ 3,692 $ (78,883 ) $ 49,183 Comprehensive income $ 54,912 $ 75,191 $ 3,900 $ (79,091 ) $ 54,912 Condensed Consolidating Statement of Income Six Months Ended June 30, 2017 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non- Guarantor Subsidiaries Consolidated Elimination Consolidated Rental revenue $ — $ 188,579 $ 37,927 $ — $ 226,506 Tenant reimbursements — 2,681 5,009 — 7,690 Other income — 613 1,383 — 1,996 Mortgage and other financing income 464 40,143 95 — 40,702 Intercompany fee income 1,362 — — (1,362 ) — Interest income on intercompany notes receivable — 4,855 — (4,855 ) — Total revenue 1,826 236,871 44,414 (6,217 ) 276,894 Equity in subsidiaries’ earnings 200,104 — — (200,104 ) — Property operating expense — 6,322 6,100 — 12,422 Intercompany fee expense — — 1,362 (1,362 ) — General and administrative expense — 18,278 3,439 — 21,717 Costs associated with loan refinancing or payoff — — 14 — 14 Gain on early extinguishment of debt — — (977 ) — (977 ) Interest expense, net 66,060 (5,114 ) 2,713 — 63,659 Interest expense on intercompany notes payable — — 4,855 (4,855 ) — Transaction costs 275 — — — 275 Impairment charges — 10,195 — — 10,195 Depreciation and amortization 430 49,961 10,834 — 61,225 Income before equity in income from joint ventures and other items 135,165 157,229 16,074 (200,104 ) 108,364 Equity in income from joint ventures — — 51 — 51 Gain on sale of real estate — 26,347 1,118 — 27,465 Income before income taxes 135,165 183,576 17,243 (200,104 ) 135,880 Income tax expense (714 ) — (715 ) — (1,429 ) Net income 134,451 183,576 16,528 (200,104 ) 134,451 Preferred dividend requirements (11,904 ) — — — (11,904 ) Net income available to common shareholders of EPR Properties $ 122,547 $ 183,576 $ 16,528 $ (200,104 ) $ 122,547 Comprehensive income $ 136,415 $ 183,576 $ 16,299 $ (199,875 ) $ 136,415 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 $ — $ 162,722 $ 27,111 $ — $ 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 — 4,836 — (4,836 ) — Total revenue 1,765 203,777 37,436 (6,177 ) 236,801 Equity in subsidiaries’ earnings 155,670 — — (155,670 ) — Property operating expense — 5,218 5,843 — 11,061 Intercompany fee expense — — 1,341 (1,341 ) — Other expense — — 5 — 5 General and administrative expense — 15,378 2,840 — 18,218 Costs associated with loan refinancing or payoff — 339 552 — 891 Interest expense, net 44,627 (3,200 ) 4,618 — 46,045 Interest expense on intercompany notes payable — — 4,836 (4,836 ) — Transaction costs 1,837 — 97 — 1,934 Depreciation and amortization 889 43,748 6,984 — 51,621 Income before equity in income from joint ventures and other items 110,082 142,294 10,320 (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 110,082 144,564 10,618 (155,670 ) 109,594 Income tax (expense) benefit (767 ) — 488 — (279 ) Net income 109,315 144,564 11,106 (155,670 ) 109,315 Preferred dividend requirements (11,904 ) — — — (11,904 ) Net income available to common shareholders of EPR Properties $ 97,411 $ 144,564 $ 11,106 $ (155,670 ) $ 97,411 Comprehensive income $ 107,178 $ 144,564 $ 12,943 $ (157,507 ) $ 107,178 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2017 EPR Properties (Issuer) Wholly Owned Subsidiary Guarantors Non-Guarantor Subsidiaries Consolidated Intercompany fee income (expense) $ 1,362 $ — $ (1,362 ) $ — Interest income (expense) on intercompany receivable/payable — 4,855 (4,855 ) — Net cash (used) provided by other operating activities (58,920 ) 211,488 27,702 180,270 Net cash (used) provided by operating activities (57,558 ) 216,343 21,485 180,270 Investing activities: Acquisition of rental properties and other assets (942 ) (141,528 ) (54,627 ) (197,097 ) Proceeds from sale of real estate 203 101,281 29,242 130,726 Investment in mortgage notes receivable — (97,958 ) (3,763 ) (101,721 ) Proceeds from mortgage note receivable paydown — 15,610 — 15,610 Investment in promissory notes receivable — (1,387 ) — (1,387 ) Proceeds from promissory notes receivable paydown — 1,599 — 1,599 Additions to property under development (727 ) (186,284 ) (9,343 ) (196,354 ) Advances to subsidiaries, net (248,870 ) 95,025 153,845 — Net cash (used) provided by investing activities (250,336 ) (213,642 ) 115,354 (348,624 ) Financing activities: Proceeds from debt facilities and senior unsecured notes 915,000 — — 915,000 Principal payments on debt (465,000 ) — (136,962 ) (601,962 ) Deferred financing fees paid (7,042 ) — — (7,042 ) Costs associated with loan refinancing or payoff (cash portion) — — (6 ) (6 ) Net proceeds from issuance of common shares 68,352 — — 68,352 Purchase of common shares for treasury for vesting (6,729 ) — — (6,729 ) Dividends paid to shareholders (147,845 ) — — (147,845 ) Net cash provided (used) by financing activities 356,736 — (136,968 ) 219,768 Effect of exchange rate changes on cash — — 123 123 Net increase (decrease) in cash and cash equivalents 48,842 2,701 (6 ) 51,537 Cash and cash equivalents at beginning of the period 16,586 1,157 1,592 19,335 Cash and cash equivalents at end of the period $ 65,428 $ 3,858 $ 1,586 $ 70,872 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 — 4,836 (4,836 ) — Net cash (used) provided by other operating activities (43,623 ) 171,721 24,434 152,532 Net cash (used) provided by operating activities (42,282 ) 176,557 18,257 152,532 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 note 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 ) 134,876 (24,283 ) — Net cash used by investing activities (110,725 ) (151,309 ) (6,166 ) (268,200 ) Financing activities: Proceeds from debt facilities 318,000 — — 318,000 Principal payments on debt (167,000 ) (25,455 ) (10,661 ) (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 (25,455 ) (11,141 ) 119,896 Effect of exchange rate changes on cash — — (49 ) (49 ) Net increase (decrease) in cash and cash equivalents 3,485 (207 ) 901 4,179 Cash and cash equivalents at beginning of the period 1,089 1,289 1,905 4,283 Cash and cash equivalents at end of the period $ 4,574 $ 1,082 $ 2,806 $ 8,462 |