Education Realty Trust, Inc. - FORM 8-K/A - EX-99.2 - SECOND QUARTER 2013 SUPPLEMENTAL FINANCIAL REPORT

Attached files

file	filename
8-K/A - 8-K/A - Education Realty Trust, Inc.	edr-form8xkannouncing2q201.htm
EX-99.1 - PRESS RELEASE DATED JULY 29, 2013 - Education Realty Trust, Inc.	a2013-q2edrearningsrelease.htm



		Table of Contents




Financial Highlights	1

Balance Sheet	2

Operating Results	3

Funds From Operations	4

Community Operating Results	5

Community Statistics	6

Same-Community Statistics	7

Preleasing Update Summary	8

Same-Community Preleasing Update	9

New-Community Preleasing Update	10

Owned Development Summary	11

Third-Party Development Summary	12

Capital Structure	13

Community Listing - Owned	14

Investor Relations	15

Definitions	16

Safe Harbor Statement	17



Second Quarter 2013



		Financial Highlights



(Amounts in thousands, except per share data, unaudited)



OPERATING DATA:
		Three Months Ended June 30,											Six Months Ended June 30,
		2013			2012			$ Chg			% Chg		2013		2012		$ Chg			% Chg

	Same-community revenue	$	28,380		$	28,510		$	(130	)	(0.5	)%	$	58,233	$	58,439	$	(206	)	(0.4	)%
	Total community revenue	38,279			29,295			8,984			30.7	%	78,692		60,043		18,649			31.1	%
	Total revenue	41,982			32,312			9,670			29.9	%	87,613		66,359		21,254			32.0	%

	Same-community net operating income	15,090			15,561			(471		)	(3.0	)%	31,556		32,828		(1,272		)	(3.9	)%
	Total community net operating income	20,020			15,676			4,344			27.7	%	42,345		33,166		9,179			27.7	%
	Total operating income	3,915			3,463			452			13.1	%	11,321		9,237		2,084			22.6	%

	Net Income	$	3,832		$	1,256		2,576			205.1	%	7,141		3,144		3,997			127.1	%
	Per share - basic & diluted	0.03			0.01			0.02			200.0	%	0.06		0.03		0.03			100.0	%

	Funds from operations (FFO)	11,836			9,803			2,033			20.7	%	26,445		20,649		5,796			28.1	%
	Per weighted average share/unit ⁽¹⁾	0.10			0.10			0.00			—	%	0.23		0.22		0.01			4.5	%

	Core funds from operations (Core FFO)	14,532			11,639			2,893			24.9	%	30,910		24,230		6,680			27.6	%
	Per weighted average share/unit ⁽¹⁾	$	0.13		$	0.12		$	0.01		8.3	%	$	0.27	$	0.26	$	0.01		3.8	%

BALANCE SHEET DATA:
		6/30/2013			12/31/2012
	Debt to gross assets	34.3		%	31.7		%
	Net debt to enterprise value	31.0		%	27.4		%
	Interest coverage ratio (TTM)	4.6		x	4.2		x
	Net debt to Adjusted EBITDA	7.2		x	5.7		x

⁽¹⁾ FFO and Core FFO per share/unit were computed using weighted average shares and units outstanding, regardless of their dilutive impact. See page 4 for a detailed calculation.



Second Quarter 2013		Page 1



		Balance Sheet



(Amount in thousands, except share and per share data)		June 30, 2013			December 31, 2012
Assets		(unaudited)
	Collegiate housing properties, net	$	1,052,043		$	1,061,002
	Assets under development	254,658			159,264
	Cash and cash equivalents	10,964			17,039
	Restricted cash	8,080			6,410
	Other assets	70,996			80,972
Total assets		$	1,396,741		$	1,324,687


Liabilities and equity
Liabilities:
	Mortgage and construction loans, net of unamortized premium	$	436,196		$	398,846
	Unsecured revolving credit facility	110,500			79,000
	Accounts payable and accrued expenses	59,929			57,123
	Deferred revenue	16,310			17,964
Total liabilities		622,935			552,933

Commitments and contingencies		—			—

Redeemable noncontrolling interests		8,816			8,944

Equity:
EdR stockholders' equity:
	Common stock, $0.01 par value per share, 200,000,000 shares authorized, 114,671,212 and 113,062,452 shares issued and outstanding as of June 30, 2013 and December 31, 2012, respectively	1,148			1,131
	Preferred stock, $0.01 par value per share, 50,000,000 shares authorized, no shares issued and outstanding	—			—
	Additional paid-in capital	844,651			849,878
	Accumulated deficit	(86,146		)	(93,287		)
Total EdR stockholders' equity		759,653			757,722
Noncontrolling interest		5,337			5,088
Total equity		764,990			762,810

Total liabilities and equity		$	1,396,741		$	1,324,687

⁽¹⁾ Amount is net of accumulated depreciation of $189,271 and $175,310 as of June 30, 2013 and December 31, 2012, respectively.



Second Quarter 2013		Page 2



		Operating Results



(Amounts in thousands, except per share data, unaudited)

	Three months ended June 30,									Six Months Ended June 30,
	2013			2012			$ Change			2013			2012			$ Change
Revenues:
Collegiate housing leasing revenue	$	38,279		$	29,295		$	8,984		$	78,692		$	60,043		$	18,649
Third-party development consulting services	759			17			742			1,150			345			805
Third-party management services	823			719			104			1,792			1,572			220
Operating expense reimbursements	2,121			2,281			(160		)	5,979			4,399			1,580
Total revenues	41,982			32,312			9,670			87,613			66,359			21,254
Operating expenses:
Collegiate housing leasing operations	18,259			13,619			4,640			36,347			26,877			9,470
Development and management services	1,627			1,647			(20		)	3,398			3,263			135
General and administrative	1,882			1,647			235			3,716			3,657			59
Development pursuit and acquisition costs	79			286			(207		)	268			393			(125		)
Ground lease expense	2,210			1,509			701			3,798			3,020			778
Depreciation and amortization	11,889			7,860			4,029			22,786			15,513			7,273
Reimbursable operating expenses	2,121			2,281			(160		)	5,979			4,399			1,580
Total operating expenses	38,067			28,849			9,218			76,292			57,122			19,170

Operating Income	3,915			3,463			452			11,321			9,237			2,084

Nonoperating expenses:
Interest expense	3,855			3,477			378			7,909			7,587			322
Amortization of deferred financing costs	410			275			135			830			623			207
Interest income	(124		)	(23		)	(101		)	(243		)	(44		)	(199		)
Total nonoperating expenses	4,141			3,729			412			8,496			8,166			330

Income (loss) before equity in (losses) of unconsolidated entities, income taxes and discontinued operations	(226		)	(266		)	40			2,825			1,071			1,754
Equity in (losses) of unconsolidated entities	(21		)	(38		)	17			(41		)	(301		)	260
Income (loss) before income taxes and discontinued operations	(247		)	(304		)	57			2,784			770			2,014
Less: Income tax benefit	—			(404		)	404			(237		)	(479		)	242
Income (loss) from continuing operations	(247		)	100			(347		)	3,021			1,249			1,772
Income from discontinued operations	3,936			1,076			2,860			4,146			2,041			2,105
Net income	3,689			1,176			2,513			7,167			3,290			3,877
Less: Net income (loss) attributable to the noncontrolling interests	(143		)	(80		)	(63		)	26			146			(120		)
Net income attributable to Education Realty Trust, Inc.	$	3,832		$	1,256		$	2,576		$	7,141		$	3,144		$	3,997

Earnings per share information:
Net income attributable to Education Realty Trust, Inc. common stockholders per share - basic and diluted	$	0.03		$	0.01		$	0.02		$	0.06		$0.03			$	0.03

Weighted-average shares of common stock outstanding – basic	114,452			94,974						114,045			93,907
Weighted-average shares of common stock outstanding – diluted	115,489			96,041						115,083			94,990



Second Quarter 2013		Page 3



		Funds From Operations



(Amounts in thousands, except per share data, unaudited)

		Three Months Ended June 30,									Six Months Ended June 30,
		2013			2012			$ Change			2013			2012			$ Change
Net income attributable to EdR		$	3,832		$	1,256		$	2,576		$	7,141		$	3,144		$	3,997

	Gain on sale of collegiate housing assets (1)	(3,895		)	(172		)	(3,723		)	(3,895		)	(172		)	(3,723		)
	Real estate related depreciation and amortization	11,949			8,716			3,233			23,032			17,279			5,753
	Equity portion of real estate depreciation and amortization on equity investees	48			59			(11		)	96			125			(29		)
	Equity portion of loss on sale of student housing property on equity investees	—			—			—			—			88			(88		)
	Noncontrolling interests	(98		)	(56		)	(42		)	71			185			(114		)
Funds from operations ("FFO")		11,836			9,803			2,033			26,445			20,649			5,796

FFO adjustments:
	Acquisition costs	72			287			(215		)	299			454			(155		)
	Straight-line adjustment for ground leases ⁽¹⁾	1,715			1,085			630			2,807			2,146			661
FFO adjustments:		1,787			1,372			415			3,106			2,600			506

FFO on Participating Developments: ⁽²⁾
	Interest on loan to Participating Development	455			455			—			905			910			(5		)
	Development fees on Participating Development, net of costs and taxes	454			9			445			454			71			383
FFO on Participating Developments		909			464			445			1,359			981			378

Core funds from operations ("Core FFO")		$	14,532		$	11,639		$	2,893		$	30,910		$	24,230		$	6,680

FFO per weighted average share/unit ⁽³⁾		$	0.10		$	0.10		$	—		$	0.23		$	0.22		$	0.01
Core FFO per weighted average share/unit ⁽³⁾		$	0.13		$	0.12		$	0.01		$	0.27		$	0.26		$	0.01

Weighted average shares/units ⁽³⁾		115,489			96,041			19,448			115,083			94,990			20,093

⁽¹⁾ This represents the straight-line rent expense adjustment required by GAAP related to ground leases at five communities. As ground lease terms range from 40 to 99 years, the adjustment to straight-line these agreements becomes material to our operating results, distorting the economic results of the communities.
⁽²⁾ FFO on Participating Developments represents the economic impact of interest and fees not recognized in net income due to the Company having a participating investment in the third-party development. The adjustment for development fees is calculated under the same percentage of completion method of accounting used for third-party development fees. The adjustment for interest income is based on terms of the loan.
⁽³⁾ FFO and Core FFO per weighted average share/unit were computed using the weighted average of all shares and partnership units outstanding, regardless of their dilutive impact.



Second Quarter 2013		Page 4



		Community Operating Results




(Amounts in thousands, unaudited)

		Three Months Ended June 30,									Six Months Ended June 30,
		2013		2012		$ Change			% Change		2013		2012		$ Change			% Change
Revenues
	Same-communities	$	28,380	$	28,510	$	(130	)	(0.5	)%	$	58,233	$	58,439	$	(206	)	(0.4	)%
	New-communities ⁽¹⁾	9,899		785		9,114			NM		20,459		1,604		18,855			NM
Total revenues		38,279		29,295		8,984			30.7	%	78,692		60,043		18,649			31.1	%

Operating expenses ⁽²⁾
	Same-communities	13,290		12,949		341			2.6	%	26,677		25,611		1,066			4.2	%
	New-communities ⁽¹⁾	4,969		670		4,299			NM		9,670		1,266		8,404			NM
Total operating expenses		18,259		13,619		4,640			34.1	%	36,347		26,877		9,470			35.2	%

Net operating income
	Same-communities	15,090		15,561		(471		)	(3.0	)%	31,556		32,828		(1,272		)	(3.9	)%
	New-communities ⁽¹⁾	4,930		115		4,815			NM		10,789		338		10,451			NM
Total net operating income		$	20,020	$	15,676	$	4,344		27.7	%	$	42,345	$	33,166	$	9,179		27.7	%

⁽¹⁾ See page 14 of this supplement for a listing of which communities are categorized as same-communities and which are new communities.
⁽²⁾ Represents community level operating expenses, excluding management fees, depreciation, amortization, ground lease expense and impairment charges, plus regional and other corporate costs of supporting the communities.
NOTE: This table excludes communities classified as discontinued operations on the accompanying consolidated statements of operations. The collegiate housing community referred to as College Grove located in Murfreesboro, Tennessee was sold in June of 2013.



Second Quarter 2013		Page 5



	Community Statistics





	Three Months Ended June 30,									Six Months Ended June 30,
	2013			2012			Change			2013			2012			Change
Occupancy
Physical	87.4		%	89.0		%	(160	)	bps	89.6		%	92.0		%	(240	)	bps
Economic	84.8		%	87.8		%	(300	)	bps	87.6		%	91.0		%	(340	)	bps

NarPAB	$	487		$	456		6.8	%		$	503		$	474		6.1	%
Other income per avail. bed	$	39		$	32		21.9	%		$	39		$	29		34.5	%
RevPAB	$	526		$	488		7.8	%		$	542		$	503		7.8	%

Operating expense per bed	$	251		$	227		10.6	%		$	250		$	225		11.1	%

Operating margin	52.3		%	53.5		%	(120	)	bps	53.8		%	55.2		%	(140	)	bps

Design Beds	72,794			59,991			21.3	%		145,202			119,208			21.8	%


NOTE: Operating statistics for all periods presented exclude communities classified as discontinued operations.



Second Quarter 2013		Page 6



		Same-Community Statistics



	Three Months Ended June 30,									Six Months Ended June 30,
	2013			2012			Change			2013			2012			Change
Occupancy
Physical	87.1		%	90.1		%	(300	)	bps	89.0		%	92.6		%	(360	)	bps
Economic	83.9		%	87.9		%	(400	)	bps	86.5		%	91.1		%	(460	)	bps

NarPAB	$	455		$	457		(0.4	)%		$	470		$	472		(0.4	)%
Other income per avail. bed	$	31		$	32		(3.1	)%		$	29		$	29		—	%
RevPAB	$	486		$	489		(0.5	)%		$	499		$	501		(0.4	)%

Operating expense per bed	$	228		$	222		2.6	%		$	229		$	220		4.2	%

Operating margin	53.2		%	54.6		%	(140	)	bps	54.2		%	56.2		%	(200	)	bps

Design Beds	58,350			58,329			—	%		116,700			116,658			—	%


NOTE: Operating statistics for all periods presented exclude communities classified as discontinued operations.



Second Quarter 2013		Page 7



	Preleasing Update Summary




			Preleasing at July 24,
Community Type	Design Beds		2013		2012			Projected Rate Increase

Same-Communities
Communities with Prior-Year Occupancy Below 95%	12,236		82.7	%	77.4	%		0.6	%
Communities with Prior-Year Occupancy 95% to 97.9%	1,087		98.2	%	85.0	%		3.6	%
Communities with Prior-Year Occupancy 98% & Above	7,440		91.3	%	96.9	%		3.6	%
Total Same-Communities	20,763		86.6	%	84.8	%		2.0	%
Total New-Communities	6,059		89.9	%
Total	26,822		87.3	%


Same-Communities Recap
	Year over Year Change - Recent Lease Updates						⁽¹⁾
	Current		NAREIT 6/2/2013		Q1 Earnings 4/21/2013
Total Tier 1 & 3	1.2	%	1.0	%	1.1	%
Tier 2	13.2	%	64.7	%	57.2	%
Total Same-Communities	1.8	%	4.1	%	3.5	%

(1) Prior periods restated to eliminate the impact of College Grove as the asset was sold in June 2013.



Second Quarter 2013		Page 8



	Same-Community Preleasing Update



as of July 24, 2013
				2013-2014			2012-2013			Projected Rate Increase		Fall Opening Occupancy
	Community	Primary University	Design Beds	Leases	%		Leases	%		Projected Rate Increase		Fall Opening Occupancy
Prior Year Occupancy Below 95%
	The Reserve at Athens	University of Georgia	612	612	100.0	%	551	90.0	%	5.1	%	90.5	%
	GrandMarc at Westberry Place (ONE Plan)	Texas Christian University	562	485	86.3	%	495	88.1	%	4.6	%	93.8	%
	University Towers	North Carolina State University	889	825	92.8	%	792	83.1	%	4.0	%	84.9	%
	GrandMarc at The Corner	University of Virginia	641	530	82.7	%	536	83.6	%	3.3	%	89.6	%
	Campus Lodge	University of Florida	1,115	1,021	91.6	%	1,007	90.3	%	2.3	%	94.4	%
	College Station at West Lafayette	Purdue University	960	795	82.8	%	677	70.5	%	1.7	%	78.3	%
	Commons at Knoxville	University of Tennessee	708	706	99.7	%	604	85.3	%	1.1	%	88.3	%
	The Pointe at South Florida	University of South Florida	1,002	799	79.7	%	822	82.0	%	1.1	%	91.4	%
	The Reserve at Saluki Pointe	Southern Illinois University	768	649	84.5	%	593	77.2	%	0.7	%	84.5	%
	The Pointe at Western	Western Michigan University	876	658	75.1	%	670	76.5	%	0.5	%	92.2	%
	The Lofts	University of Central Florida	730	627	85.9	%	623	85.3	%	(0.5	)%	92.5	%
	The Reserve on South College	Auburn University	576	478	83.0	%	514	89.2	%	(0.5	)%	90.8	%
	The Avenue at Southern	Georgia Southern University	624	449	72.0	%	335	53.7	%	(0.9	)%	76.6	%
	The Reserve on West 31st	University of Kansas	720	486	67.5	%	489	67.9	%	(1.5	)%	78.7	%
	The Commons	Florida State University	732	460	62.8	%	537	73.4	%	(3.9	)%	85.0	%
	University Village Towers	University of California at Riverside	554	394	71.1	%	228	41.2	%	(10.3	)%	50.0	%
	The Berk	University of California at Berkeley	167	147	88.0	%	49	29.3	%	(13.7	)%	58.7	%
	Subtotal - Tier 1		12,236	10,121	82.7	%	9,522	77.4	%	0.6	%	85.4	%

Prior Year Occupancy 95% to 97.9%
	Campus West (ONE Plan)	Syracuse University	313	293	93.6	%	273	87.2	%	4.5	%	97.1	%
	East Edge	University of Alabama	774	774	100.0	%	651	84.1	%	2.9	%	95.5	%
	Subtotal - Tier 2		1,087	1,067	98.2	%	924	85.0	%	3.6	%	96.0	%

Prior Year Occupancy 98% and Above
	Campus Creek	University of Mississippi	636	576	90.6	%	636	100.0	%	8.8	%	100.0	%
	The Reserve on Stinson	University of Oklahoma	612	473	77.3	%	578	94.4	%	6.0	%	100.0	%
	The Reserve on Perkins	Oklahoma State University	732	574	78.4	%	666	91.0	%	5.7	%	99.2	%
	Pointe West	University of South Carolina	480	480	100.0	%	453	94.4	%	4.7	%	100.0	%
	The Pointe	Pennsylvania State University	984	984	100.0	%	984	100.0	%	4.7	%	99.9	%
	Jefferson Commons	University of Virginia	82	82	100.0	%	78	95.5	%	3.8	%	100.0	%
	University Village on Colvin (ONE Plan)	Syracuse University	432	381	88.2	%	428	99.1	%	3.6	%	100.0	%
	Cape Trails	Southeast Missouri State University	360	351	97.5	%	360	100.0	%	3.2	%	100.0	%
	The Oaks on the Square - Phase I	University of Connecticut	253	253	100.0	%	253	100.0	%	3.1	%	100.0	%
	Wertland Square	University of Virginia	152	152	100.0	%	143	94.0	%	2.9	%	100.0	%
	Commons on Kinnear	The Ohio State University	502	496	98.8	%	496	98.8	%	2.8	%	99.8	%
	Players Club	Florida State University	336	336	100.0	%	336	100.0	%	2.7	%	100.0	%
	Carrollton Crossing	University of West Georgia	336	336	100.0	%	336	100.0	%	2.6	%	100.0	%
	River Pointe	University of West Georgia	504	409	81.2	%	421	83.5	%	2.5	%	98.2	%
	The Reserve at Columbia	University of Missouri	676	616	91.1	%	676	100.0	%	1.2	%	100.0	%
	The Lotus	University of Colorado, Boulder	37	37	100.0	%	37	100.0	%	0.5	%	100.0	%
	Irish Row	University of Notre Dame	326	254	77.9	%	326	100.0	%	(3.9	)%	100.0	%
	Subtotal - Tier 3		7,440	6,790	91.3	%	7,207	96.9	%	3.6	%	99.8	%

	Total Same-Community		20,763	17,978	86.6	%	17,653	84.8	%	2.0	%	91.1	%

	NOTE: In June, we converted 64 of the historically double occupancy rooms at University Towers to single occupancy. This reduces design beds by 64 beds while historical calculations remain unchanged.



Second Quarter 2013		Page 9



	New-Community Preleasing Update





as of July 24, 2013			2013-2014
Community	Primary University	Design Beds	Leases	%
2013 Developments
2400 Nueces (ONE Plan)	University of Texas at Austin	622	639	102.7	%
Central Hall I & II	University of Kentucky	601	601	100.0	%
The Oaks on the Square Ph II	University of Connecticut	250	250	100.0	%
The Retreat	University of Mississippi	668	668	100.0	%
Roosevelt Point	Arizona State University - Downtown Phoenix	609	261	42.9	%
Total 2013 Developments		2,750	2,419	88.0	%

2012 Acquisitions
The Province	Kent State University	596	596	100.0	%
The Province	East Carolina University	728	720	98.9	%
The Suites at Overton Park	Texas Tech University	465	430	92.5	%
Campus Village	Michigan State University	355	316	89.0	%
The District on 5th	University of Arizona	764	648	84.8	%
The Centre at Overton Park	Texas Tech University	401	319	79.6	%
Total 2012 Acquisitions		3,309	3,029	91.5	%

Total New Communities		6,059	5,448	89.9	%


Note (1): 3949 at Saint Louis University. which was damaged by fire on July 17, 2012, is not included above. Redevelopment of the community is underway and the community is expected to be fully reopened in August 2013. The redevelopment costs and business interruption losses are covered by insurance proceeds.



Second Quarter 2013		Page 10



		Owned Development Summary



(Amounts in thousands except bed counts)

Active Projects
	Project	Project Type	Bed Count	Estimated Start Date	Date of Opening	Total Project Development Cost		EdR's Ownership Percentage			EdR's Share of Development Cost	EdR's Share of Development Cost to be Funded
	The University of Texas at Austin - 2400 Nueces	ONE Plan ⁽¹⁾	622	In progress	Summer 2013	66,570		100		%	66,570	5,205
	University of Kentucky - Central Hall I & II	ONE Plan ⁽¹⁾	601	In progress	Summer 2013	25,200		100		%	25,200	2,256
	University of Connecticut - The Oaks on the Square Ph II	Wholly Owned	250	In progress	Summer 2013	27,068		100		%	27,068	—
	University of Mississippi - The Retreat	Joint Venture	668	In progress	Summer 2013	37,234		70		%	26,064	—
	Arizona State University - Downtown Phoenix - Roosevelt Point	Joint Venture	609	In progress	Summer 2013	52,000		91		%	47,528	—
	Total - 2013 Deliveries		2,750			208,072					192,430	7,461

	University of Colorado - The Lotus	Wholly Owned	202	In progress	Summer 2014	20,830		100		%	20,830	11,907
	University of Kentucky - Haggin Hall I	ONE Plan ⁽¹⁾	396	In progress	Summer 2014	23,802		100		%	23,802	23,034
	University of Kentucky - Champions Court I	ONE Plan⁽¹⁾	740	In progress	Summer 2014	45,924		100		%	45,924	36,832
	University of Kentucky - Champions Court II	ONE Plan ⁽¹⁾	427	In progress	Summer 2014	23,808		100		%	23,808	19,102
	University of Kentucky - Woodland Glen I & II	ONE Plan ⁽¹⁾	818	In progress	Summer 2014	44,491		100		%	44,491	36,271
	University of Minnesota - The Marshall	Joint Venture	882	In progress	Summer 2014	89,950		50		%	44,975	44,975
	Duke University - 605 West	Joint Venture	388	In progress	Summer 2014	46,133		90		%	41,520	34,598
	University of Connecticut - Storrs Center Ph III	Wholly Owned	116	In progress	Summer 2014	12,819		100		%	12,819	12,819
	Total - 2014 Deliveries		3,969			307,757					258,169	219,538

	University of Kentucky - Woodland Glen III, IV & V	Wholly Owned	1,610	Fall 2013	Summer 2015	101,172		100		%	101,172	101,172
	Total - 2015 Deliveries		1,610			101,172					101,172	101,172
	Total Active Projects		8,329			617,001					551,771	328,171

Presale/Purchase Options
	Project	Project Type	Bed Count	Estimated Start Date	Anticipated Completion Date	Mezzanine Investment		Purchase Price
	Penn State University - The Retreat at State College	Purchase Option	587	In progress	Summer 2013	$	3,000	$	56,200
	Florida International University	Presale	542	In progress	Summer 2014	—		43,500
			1,129			$	3,000	$	99,700

(1) The On-Campus Equity Plan, or The ONE Plan ^SM, is our private equity program for universities, which allows universities to use the EdR's equity and financial stability to develop and revitalize campus

housing while preserving their credit capacity for other campus projects. The ONE Plan ^SM offers one service provider and one equity source to universities seeking to modernize on-campus housing to

meet the needs of today's students.

Note: The redevelopment of 3949 at Saint Louis University, which was damaged by fire on July 17, 2012, is underway. The community is expected to be fully reopened in August 2013. The redevelopment costs are covered by insurance proceeds.



Second Quarter 2013		Page 11



	Third-Party Development Summary



(Amounts in thousands except bed counts)



Project	Bed Count	Estimated Start Date	Anticipated Completion Date	Project Development Cost		Total Project Fees		Fees Earned Prior Year⁽¹⁾		Fees Earned Six Months Ended June 30, 2013⁽¹⁾		Remaining Fees to Earn
Mansfield University of Pennsylvania Phase II	684	In progress	Summer 2013	$	47,901	$	1,781	$	417	$	930	$	434
East Stroudsburg University - Pennsylvania Ph II	488	Summer 2013	TBD	36,925		1,388		—		—		1,388
Clarion University of Pennsylvania	728	Spring 2014	Fall 2015	59,338		2,254		—		—		2,254
West Chester University of Pennsylvania Phase II	653	In progress	Summer 2014	56,639		1,499		—		220		1,279
Wichita State University	784	Summer 2013	Summer 2014	60,034		1,902		—		—		1,902
Total	3,337			$	260,837	$	8,824	$	417	$	1,150	$	7,257



⁽¹⁾ Amount may not tie to third-party development services revenue on the statement of operations as this schedule only includes fees earned on projects that are in progress or recently completed.
NOTE: The initiation and completion of an awarded project that has not begun construction is contingent upon execution of transactional documents, including such items as development agreements and ground leases, and obtaining financing.



Second Quarter 2013		Page 12



		Capital Structure



as of June 30, 2013
(dollars in thousands)

Total Debt to Gross Assets											Net Debt to Enterprise Value
	Debt ⁽¹⁾	$	544,013								Net Debt ⁽¹⁾		$	533,049
	Gross Assets ⁽²⁾	$	1,586,012								Market Equity⁽³⁾		1,185,103
	Debt to Gross Assets	34.3		%							Enterprise Value		$	1,718,152

Interest coverage (TTM)		4.6			x						Net Debt to Enterprise Value		31.0		%
Net Debt to Adjusted EBITDA (TTM) ⁽⁴⁾		7.2			x

Total Debt Outstanding⁽¹⁾
		Principal			Weighted Average						Average Term
		Outstanding			Interest Rate			Percentage			to Maturity
	Fixed Rate - Mortgage Debt ⁽¹⁾	$	268,456		5.67		%	49.4		%	3.2		years
	Variable Rate - Mortgage Debt	36,017			4.87		%	6.6		%	6.5		years
	Variable Rate - Construction Debt	129,040			2.36		%	23.7		%	1.6		years
	Variable Rate - Unsecured Revolving Credit Facility ⁽⁵⁾	110,500			1.65		%	20.3		%	3.5		years
	Total / Weighted Average	$	544,013		4.02		%	100.0		%	3.1		years

Future Maturities (1)
	Fiscal Year Ending	Amortization			Maturities			Total			Percentage
	2013	$	2,224		$	33,404		$	35,628		8.2	%
	2014	4,320			69,395			73,715			17.0	%
	2015	4,288			82,307			86,595			20.0	%
	2016	2,882			88,846			91,728			21.1	%
	2017	2,229			37,528			39,757			9.2	%
	Thereafter	3,631			102,459			106,090			24.5	%
	Mortgage Debt ⁽¹⁾	19,574			413,939			433,513			100.0	%
	Unsecured Revolving Credit Facility - 2017 ⁽⁵⁾	—			—			110,500
	Gross Debt ⁽¹⁾	$	19,574		$	413,939		544,013
	Less Cash							10,964
	Net Debt							$	533,049

(1) Excludes unamortized debt premium of $2.7 million as of June 30, 2013.
(2) Excludes accumulated depreciation of $189.3 million as of June 30, 2013.
(3) Market equity includes 114,808,248 shares of the Company's common stock and 1,037,600 operating partnership units and is calculated using $10.23 per share, the closing price of the Company's common stock on June 28, 2013.
(4) Includes an additional $5.8 million of budgeted EBITDA for properties owned and operating less than 12 months so that a full 12 months of EBITDA is reflected for such properties. EBITDA is not adjusted for properties in development for ownership by EdR until the properties open.



Second Quarter 2013		Page 13



		Community Listing - Owned

Name

Primary University Served

Acquisition / Development Date

# of Beds

Name

Primary University Served

Acquisition / Development Date

# of Beds

Players Club

Florida State University

Jan ’05

336

Jefferson Commons

University of Virginia

Mar ’11

The Commons

Florida State University

Jan ’05

732

The Berk

University of California, Berkeley

May ’11

167

University Towers

North Carolina State University

Jan ’05

889

University Village Towers

University of California, Riverside

Sept '11

554

The Reserve on Perkins

Oklahoma State University

Jan ’05

732

Irish Row

University of Notre Dame

Nov '11

326

The Pointe

Pennsylvania State University

Jan ’05

984

GrandMarc at Westberry Place (ONE Plan)

Texas Christian University

Dec '11

562

College Station at West Lafayette

Purdue University

Jan ’05

960

The Reserve on Stinson

University of Oklahoma

Jan '12

612

Commons on Kinnear

The Ohio State University

Jan ’05

502

The Lofts

University of Central Florida

Jan ’05

730

Total Same-Community

19,386

The Reserve at Athens

University of Georgia

Jan ’05

612

The Reserve on West 31st

University of Kansas

Jan ’05

720

The Lotus

University of Colorado, Boulder

Nov '11

The Reserve at Columbia

University of Missouri

Jan ’05

676

Campus West (ONE Plan)

Syracuse University

Aug '12

313

The Pointe at South Florida

University of South Florida

Jan ’05

1,002

East Edge

University of Alabama

Aug '12

774

The Commons at Knoxville

University of Tennessee

Jan ’05

708

The Oaks on the Square

University of Connecticut

Aug '12

253

The Pointe at Western

Western Michigan University

Jan ’05

876

The Province

East Carolina University

Sep '12

728

Campus Creek

University of Mississippi

Feb ’05

636

The District on 5th

University of Arizona

Oct '12

764

Pointe West

University of South Carolina

Mar ’05

480

Campus Village

Michigan State University

Oct '12

355

Campus Lodge

University of Florida

Jun ’05

1,115

The Province

Kent State University

Nov '12

596

The Reserve on South College

Auburn University

Jul ’05

576

The Suites at Overton Park

Texas Tech University

Dec ' 12

465

Cape Trails

Southeast Missouri State University

Jan ’06

360

The Centre at Overton Park

Texas Tech University

Dec ' 12

401

Carrollton Crossing

University of West Georgia

Jan ’06

336

Total New-Community

4,686

River Pointe

University of West Georgia

Jan ’06

504

Total Owned-Community

24,072

The Avenue at Southern

Georgia Southern University

Jun ’06

624

The Reserve at Saluki Pointe

Southern Illinois University

Aug '08, Aug '09

768

University Village on Colvin (ONE Plan)

Syracuse University

Aug '09

432

GrandMarc at The Corner

University of Virginia

Oct '10

641

Wertland Square

University of Virginia

Mar ’11

152

Note: 3949 at St. Louis University is excluded as it was damaged by fire on July 17, 2012. The community was insured and is in the process of being rebuilt and anticipated to reopen in August 2013.



Second Quarter 2013		Page 14



		Investor Relations



Executive Management
	Randy Churchey	Chief Executive Officer
	Randy Brown	Chief Financial Officer
	Tom Trubiana	Chief Investment Officer
	Christine Richards	Chief Operating Officer

Corporate Headquarters		Investor Relations
	EdR	ICR, LLC
	999 South Shady Grove Road, Suite 600	Brad Cohen
	Memphis, TN 38120	(203) 682-8211
	(901) 259-2500

Covering Analysts
	Firm	Analyst	Contact #
	Bank of America - Merrill	Jana Galan	(646) 855-3081
	Green Street Advisors	Andrew J. McCulloch	(949) 640-8780
	Hilliard Lyons	Carol Kemple	(502) 588-1839
	J.P. Morgan Securities Inc.	Anthony Paolone	(212) 622-6682
	KeyBanc Capital Markets	Karin A. Ford	(917) 368-2293
	MLV & Co., LLC	Ryan Meliker	(212) 542-5872
	Robert W. Baird & Co., Inc.	Paula Poskon	(703) 821-5782
	Sandler O'Neill + Partners, L.P.	Alex Goldfarb	(212) 466-7937
	Stifel Nicolaus & Company Inc.	Rod Petrik	(443) 224-1306
	UBS Securities	Ross Nussbaum	(212) 713-2484



Second Quarter 2013		Page 15



		Definitions



	Physical occupancy
		Represents a weighted average of the month end occupancies for each month included in the period reported.

	Economic occupancy
		Represents the effective occupancy calculated by taking net apartment rent accounted for on a GAAP basis for the respective period divided by potential rent for the respective period.

	Net apartment rent per available bed (NarPAB)
		Represents GAAP net apartment rent for the respective period divided by the sum of the design beds in the portfolio for each month included in the period reported.

	Other income per available bed
		Represents other GAAP-based income for the respective period divided by the sum of the design beds in the portfolio for each of the included months.
		Other income includes service/application fees, late fees, termination fees, parking fees, transfer fees, damage recovery, utility recovery, and other misc.

	Revenue per available bed (RevPAB)
		Represents total revenue (net apartment rent plus other income) for the respective period divided by the sum of the design beds in the portfolio for each month included in the period reported.

	Operating expense per bed
		Represents community-level operating expenses excluding management fees, depreciation and amortization.

	Design beds
		Represents the sum of the monthly design beds in the portfolio during the period.

	Same community
		Includes communities that have been owned for more than a year as of the beginning of the current fiscal year.

	GAAP
		U.S. generally accepted accounting principles.

	FFO
		Funds from operations as defined by the National Association of Real Estate Investment Trusts.



Second Quarter 2013		Page 16



		Safe Harbor





	Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
	Statements about the Company’s business that are not historical facts are “forward-looking statements,” which relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts” or “potential” or the negative of these words and phrases or similar words or phrases which are predictions of or indicate future events or trends and which do not relate solely to historical matters. Forward-looking statements are based on current expectations. You should not rely on our forward-looking statements because the matters that they describe are subject to known and unknown risks and uncertainties that could cause the Company’s business, financial condition, liquidity, results of operations, Core FFO, FFO and prospects to differ materially from those expressed or implied by such statements. Such risks are set forth under the captions “Risk Factors,” “Forward-Looking Statements” and "Management’s Discussion and Analysis of Financial Condition and Results of Operations” (or similar captions) in our most recent Annual Report on Form 10-K and our quarterly reports on Form 10-Q, and as described in our other filings with the Securities and Exchange Commission. Forward-looking statements speak only as of the date on which they are made, and, except as otherwise may be required by law, the Company undertakes no obligation to update publicly or revise any guidance or other forward-looking statement, whether as a result of new information, future developments, or otherwise.



Second Quarter 2013		Page 17

Attached files

Stock widget

Investing forum

Education Realty Trust, Inc. Reports