Attached files
| file | filename |
|---|---|
| 10-Q - 10-Q - Education Realty Trust, Inc. | v221375_10q.htm |
| EX-32.1 - EX-32.1 - Education Realty Trust, Inc. | v221375_ex32-1.htm |
| EX-32.2 - EX-32.2 - Education Realty Trust, Inc. | v221375_ex32-2.htm |
| EX-31.2 - EX-31.2 - Education Realty Trust, Inc. | v221375_ex31-2.htm |
| EX-31.1 - EX-31.1 - Education Realty Trust, Inc. | v221375_ex31-1.htm |
Exhibit 12
EDUCATION REALTY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES
(dollars in thousands)
|
3 months
|
||||||||||||||||||||||||
|
ended
|
||||||||||||||||||||||||
|
Year-ended December 31,
|
March 31,
|
|||||||||||||||||||||||
|
2006
|
2007
|
2008
|
2009
|
2010
|
2011
|
|||||||||||||||||||
|
Earnings:
|
||||||||||||||||||||||||
|
Income (loss) before taxes, noncontrolling interests and equity in earnings of equity investees
|
$ | (13,933 | ) | $ | (7,530 | ) | $ | (7,448 | ) | $ | (2,160 | ) | $ | (15,641 | ) | $ | 265 | |||||||
|
Interest expense, net of amortization of premium/discount
|
29,353 | 26,957 | 25,229 | 24,585 | 22,179 | 4,817 | ||||||||||||||||||
|
Amortization of deferred financing fees
|
1,114 | 1,036 | 992 | 1,047 | 1,276 | 286 | ||||||||||||||||||
|
Distributed income of equity investees
|
787 | 364 | 277 | 393 | 388 | 70 | ||||||||||||||||||
|
Total earnings
|
$ | 17,321 | $ | 20,827 | $ | 19,050 | $ | 23,865 | $ | 8,202 | $ | 5,438 | ||||||||||||
|
Fixed Charges (2):
|
||||||||||||||||||||||||
|
Interest expense, net of amortization of premium/discount
|
$ | 29,353 | $ | 26,957 | $ | 25,229 | $ | 24,585 | $ | 22,179 | 4,817 | |||||||||||||
|
Capitalized interest
|
- | 58 | 453 | 554 | 13 | 27 | ||||||||||||||||||
|
Amortization of deferred fees
|
1,114 | 1,036 | 992 | 1,047 | 1,276 | 286 | ||||||||||||||||||
|
Total fixed charges
|
$ | 30,467 | $ | 28,051 | $ | 26,674 | $ | 26,186 | $ | 23,468 | $ | 5,130 | ||||||||||||
|
Consolidated ratio of earnings to fixed charges (1)
|
- | - | - | - | - | 1.1 | ||||||||||||||||||
(1) For the years ended December 31, 2006, 2007, 2008 , 2009 and 2010 fixed charges exceeded earnings by $13.1million, $7.2 million, $7.6 million, $2.3 million and $15.3 million, respectively.
(2) As of December 31, 2010 and March 31, 2011, the Trust accrued $3.0 million according to the authoritative guidance related to the guarantee of a construction loan for the Johns Hopkins participating development. The Trust has not included the liability in the calculation of fixed charges because it is not considered probable that such obligation will be incurred by the Trust.