Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - Education Realty Trust, Inc. | Financial_Report.xls |
| EX-32.1 - EXHIBIT 32.1 - Education Realty Trust, Inc. | edr-2014630xex321.htm |
| EX-31.2 - EXHIBIT 31.2 - Education Realty Trust, Inc. | edr-2014630xex312.htm |
| EX-31.1 - EXHIBIT 31.1 - Education Realty Trust, Inc. | edr-2014630xex311.htm |
| EX-32.2 - EXHIBIT 32.2 - Education Realty Trust, Inc. | edr-2014630xex322.htm |
| 10-Q - 10-Q - Education Realty Trust, Inc. | edr-2014630x10xq.htm |
Exhibit 12
EDUCATION REALTY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES
(dollars in thousands)
Year Ended December 31, | Six months ended June 30, | ||||||||||||||||||
2010 | 2011 | 2012 | 2013 | 2014 | |||||||||||||||
Earnings: | |||||||||||||||||||
Income (loss) before taxes, noncontrolling interests and equity in earnings of equity investees | $ | (9,122 | ) | $ | (6,255 | ) | $ | (304 | ) | $ | 5,493 | $ | (7,462 | ) | |||||
Interest expense, net of amortization of premium/discount | 22,179 | 18,318 | 14,390 | 17,526 | 10,568 | ||||||||||||||
Amortization of deferred financing fees | 1,276 | 1,246 | 1,215 | 1,758 | 1,017 | ||||||||||||||
Distributed income of equity investees | 388 | 549 | 277 | 71 | 23 | ||||||||||||||
Total earnings | $ | 14,721 | $ | 13,858 | $ | 15,578 | $ | 24,848 | $ | 4,146 | |||||||||
Fixed Charges (2): | |||||||||||||||||||
Interest expense, net of amortization of premium/discount | $ | 22,179 | $ | 18,318 | $ | 14,390 | $ | 17,526 | $ | 10,568 | |||||||||
Capitalized interest | 13 | 911 | 3,884 | 5,038 | 2,872 | ||||||||||||||
Amortization of deferred fees | 1,276 | 1,246 | 1,215 | 1,758 | 1,017 | ||||||||||||||
Total fixed charges | $ | 23,468 | $ | 20,475 | $ | 19,489 | $ | 24,322 | $ | 14,457 | |||||||||
Consolidated ratio of earnings to fixed charges (1) | — | — | — | 1.0 | 0.3 | ||||||||||||||
(1) | For the years ended December 31, 2010, 2011 and 2012 fixed charges exceeded earnings by $8,747, $6,617 and $3,911, respectively. |
(2) | As of June 30, 2014 and December 31, 2013, the Trust accrued $3,000 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. |