Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - Education Realty Trust, Inc. | Financial_Report.xls |
| 10-Q - FORM 10-Q - Education Realty Trust, Inc. | v311751_10q.htm |
| EX-31.2 - EXHIBIT 31.2 - Education Realty Trust, Inc. | v311751_ex31-2.htm |
| EX-31.1 - EXHIBIT 31.1 - Education Realty Trust, Inc. | v311751_ex31-1.htm |
| EX-32.1 - EXHIBIT 32.1 - Education Realty Trust, Inc. | v311751_ex32-1.htm |
| EX-32.2 - EXHIBIT 32.2 - Education Realty Trust, Inc. | v311751_ex32-2.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, | |||||||||||||||||||||||
| 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | |||||||||||||||||||
| Earnings: | ||||||||||||||||||||||||
| Income (loss) before taxes, noncontrolling interests and equity in earnings of equity investees | $ | (7,148 | ) | $ | (5,645 | ) | $ | 1,481 | $ | (7,710 | ) | $ | (12,413 | ) | $ | 2,293 | ||||||||
| Interest expense, net of amortization of premium/discount | 26,957 | 25,229 | 24,585 | 22,179 | 18,318 | 4,110 | ||||||||||||||||||
| Amortization of deferred financing fees | 1,036 | 992 | 1,047 | 1,276 | 1,246 | 348 | ||||||||||||||||||
| Distributed income of equity investees | 364 | 277 | 393 | 388 | 549 | 49 | ||||||||||||||||||
| Total earnings | $ | 21,209 | $ | 20,853 | $ | 27,506 | $ | 16,133 | $ | 7,700 | $ | 6,800 | ||||||||||||
| Fixed Charges (2): | ||||||||||||||||||||||||
| Interest expense, net of amortization of premium/discount | $ | 26,957 | $ | 25,229 | $ | 24,585 | $ | 22,179 | $ | 18,318 | $ | 4,110 | ||||||||||||
| Capitalized interest | 58 | 453 | 554 | 13 | 911 | 701 | ||||||||||||||||||
| Amortization of deferred fees | 1,036 | 992 | 1,047 | 1,276 | 1,246 | 348 | ||||||||||||||||||
| Total fixed charges | $ | 28,051 | $ | 26,674 | $ | 26,186 | $ | 23,468 | $ | 20,475 | $ | 5,159 | ||||||||||||
| Consolidated ratio of earnings to fixed charges (1) | - | - | 1.1 | - | - | 1.3 | ||||||||||||||||||
(1) For the years ended December 31, 2007, 2008, 2010 and 2011 fixed charges exceeded earnings by $6.8 million, $5.8 million, $7.3 million and $12.8 million, respectively.
(2) As of March 31, 2012 and December 31, 2011 and 2010, 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.