Company Quick10K Filing
Education Realty Trust
Price41.58 EPS2
Shares81 P/E26
MCap3,351 P/FCF23
Net Debt979 EBIT150
TEV4,329 TEV/EBIT29
TTM 2018-06-30, in MM, except price, ratios
10-Q 2018-06-30 Filed 2018-08-08
10-Q 2018-03-31 Filed 2018-05-02
10-K 2017-12-31 Filed 2018-02-27
10-Q 2017-09-30 Filed 2017-10-30
10-Q 2017-06-30 Filed 2017-07-31
10-Q 2017-03-31 Filed 2017-05-01
10-K 2016-12-31 Filed 2017-02-28
10-Q 2016-09-30 Filed 2016-10-31
10-Q 2016-06-30 Filed 2016-08-01
10-Q 2016-03-31 Filed 2016-05-02
10-K 2015-12-31 Filed 2016-02-29
10-Q 2015-09-30 Filed 2015-11-02
10-Q 2015-06-30 Filed 2015-08-05
10-Q 2015-03-31 Filed 2015-05-06
10-K 2014-12-31 Filed 2015-02-27
10-Q 2014-09-30 Filed 2014-11-07
10-Q 2014-06-30 Filed 2014-08-06
10-Q 2014-03-31 Filed 2014-05-07
10-K 2013-12-31 Filed 2014-03-03
10-Q 2013-09-30 Filed 2013-11-06
10-Q 2013-06-30 Filed 2013-07-31
10-Q 2013-03-31 Filed 2013-05-07
10-K 2012-12-31 Filed 2013-03-01
10-Q 2012-09-30 Filed 2012-11-06
10-Q 2012-06-30 Filed 2012-08-07
10-Q 2012-03-31 Filed 2012-05-08
10-K 2011-12-31 Filed 2012-03-08
10-Q 2011-09-30 Filed 2011-11-09
10-Q 2011-06-30 Filed 2011-08-08
10-Q 2011-03-31 Filed 2011-05-09
10-K 2010-12-31 Filed 2011-03-09
10-Q 2010-09-30 Filed 2010-11-05
10-Q 2010-06-30 Filed 2010-08-06
10-Q 2010-03-31 Filed 2010-05-07
10-K 2009-12-31 Filed 2010-03-16
8-K 2018-09-20
8-K 2018-09-14
8-K 2018-08-21
8-K 2018-08-09
8-K 2018-06-25
8-K 2018-05-10
8-K 2018-04-30
8-K 2018-03-05
8-K 2018-02-22
8-K 2018-02-20
8-K 2018-02-20
8-K 2018-01-04

EDR 10Q Quarterly Report

Part I - Financial Information
Item 1. Financial Statements.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Item 4. Controls and Procedures.
Part II - Other Information
Item 1. Legal Proceedings.
Item 1A. Risk Factors
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Item 3. Defaults Upon Senior Securities.
Item 4. Mine Safety Disclosures.
Item 5. Other Information.
Item 6. Exhibits.
EX-31.1 ex311q2201810-qxceocert.htm
EX-31.2 ex312q2201810-qxcfocertxtr.htm
EX-31.3 ex313q2201810-qxceocertifi.htm
EX-31.4 ex314q2201810-qxcfocertifi.htm
EX-32.1 ex321q2201810-qxceocertifi.htm
EX-32.2 ex322q2201810-qxcfocertifi.htm
EX-32.3 ex323q2201810-qxceocertifi.htm
EX-32.4 ex324q2201810-qxcfocertifi.htm

Education Realty Trust Earnings 2018-06-30

Balance SheetIncome StatementCash Flow
3.42.72.01.40.70.02013201520172019
Assets, Equity
0.10.10.0-0.0-0.1-0.12013201520172019
Rev, G Profit, Net Income
0.30.20.1-0.1-0.2-0.32013201520172019
Ops, Inv, Fin

10-Q 1 edr20180630-10q.htm 10-Q Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
 
 
x
 
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2018
or
o
 
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from         to         
Commission file number 001-32417
Education Realty Trust, Inc.
Education Realty Operating Partnership, LP

(Exact Name of Registrant as Specified in Its Charter)
Maryland
 
20-1352180
Delaware
 
20-1352332
(State or Other Jurisdiction of
Incorporation or Organization)
 
(IRS Employer
Identification No.)
999 South Shady Grove Road, Suite 600
Memphis, Tennessee
 
38120
(Address of Principal Executive Offices)
 
(Zip Code)
Registrant’s Telephone Number, Including Area Code (901) 259-2500

Not Applicable
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Education Realty Trust, Inc.                            Yes x No o
Education Realty Operating Partnership, LP                    Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Education Realty Trust, Inc.                            Yes x No o
Education Realty Operating Partnership, LP                    Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company”, and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):

Education Realty Trust, Inc.
Large accelerated filer x
 
Accelerated filer o
Non-accelerated filer o
(Do not check if a smaller reporting company)
 
Smaller reporting company o
 
 
Emerging growth company o

Education Realty Operating Partnership, LP
Large accelerated filer o
 
Accelerated filer o
Non-accelerated filer x
(Do not check if a smaller reporting company)
 
Smaller reporting company o
 
 
Emerging growth company o




If emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Education Realty Trust, Inc.                            Yes o No x
Education Realty Operating Partnership, LP                    Yes o No x

As of August 6, 2018, Education Realty Trust, Inc. had 80,604,618 shares of common stock outstanding.



EXPLANATORY NOTE

This report combines the reports on Form 10-Q for the quarterly period ended June 30, 2018 of Education Realty Trust, Inc. and Education Realty Operating Partnership, LP. Unless stated otherwise or the context otherwise requires, references to “EdR” mean only Education Realty Trust, Inc., a Maryland corporation, and references to “EROP” mean only Education Realty Operating Partnership, LP, a Delaware limited partnership. References to the "Trust," "we," "us" or "our" mean collectively EdR, EROP and those entities/subsidiaries owned or controlled by EdR and/or EROP. References to the "Operating Partnership" mean collectively EROP and those entities/subsidiaries owned or controlled by EROP. The following chart illustrates our corporate structure:

    eropchart63018.jpg

The general partner of EROP is Education Realty OP GP, Inc. (the “OP GP”), an entity that is wholly-owned by EdR. As of June 30, 2018, OP GP held an ownership interest in EROP of less than 1%. The limited partners of EROP are Education Realty OP Limited Partner Trust, a wholly-owned subsidiary of EdR, and other limited partners consisting of current and former members of management. The OP GP, as the sole general partner of EROP, has the responsibility and discretion in the management and control of the Operating Partnership, and the limited partners of EROP, in such capacity, have no authority to transact business for, or participate in the management activities of, the Operating Partnership. Management operates EdR and the Operating Partnership as one business. The management of EdR consists of the same members as the management of the Operating Partnership.

The Trust is structured as an umbrella partnership real estate investment trust (“UPREIT”) and EdR contributes all net proceeds from its various equity offerings to the Operating Partnership. In return for those contributions, EdR receives an equal number of partnership units of EROP (the “OP Units”). Contributions of properties to the Trust can be structured as tax-deferred transactions through the issuance of OP Units. Holders of OP Units may tender their OP Units for redemption by the Operating Partnership in exchange for cash equal to the market price of EdR's common stock at the time of redemption or, at EdR's option, for shares of EdR's common stock. Pursuant to the partnership agreement of EROP, the number of shares to be issued upon the redemption of OP Units is equal to the number of OP Units being redeemed. Additionally, for every one share of common stock offered and sold by EdR for cash, EdR must contribute the net proceeds to EROP and, in return, EROP will issue one OP Unit to EdR.

The Trust believes that combining the quarterly reports on Form 10-Q of EdR and the Operating Partnership into this single report provides the following benefits:

enhances investors’ understanding of the Trust by enabling investors to view the business of EdR and the Operating Partnership as a whole in the same manner as management views and operates the business;
eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both EdR and the Operating Partnership; and



creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.

EdR consolidates the Operating Partnership for financial reporting purposes, and EdR essentially has no assets or liabilities other than its investment in the Operating Partnership. Therefore, the assets and liabilities of EdR and the Operating Partnership are the same in their respective financial statements. However, the Trust believes it is important to understand the few differences between EdR and the Operating Partnership in the context of how the entities operate as a consolidated company. All of the Trust's property ownership, development and related business operations are conducted through the Operating Partnership. EdR also issues public equity from time to time and guarantees certain debt of EROP. EdR does not have any indebtedness, as all debt is incurred by the Operating Partnership. The Operating Partnership holds all of the assets of the Trust, including the Trust’s ownership interests in its joint ventures. The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity. Except for the net proceeds from EdR’s equity offerings, which are contributed to the capital of EROP in exchange for OP Units on the basis of one share of common stock for one OP Unit, the Operating Partnership generates all remaining capital required by the Trust's business, including as a result of the incurrence of indebtedness. These sources include, but are not limited to, the Operating Partnership’s working capital, net cash provided by operating activities, borrowings under its credit facilities, proceeds from mortgage indebtedness and debt issuances, and proceeds received from the disposition of certain properties. Noncontrolling interests, stockholders’ equity and partners’ capital are the main areas of difference between the consolidated financial statements of the Trust and those of the Operating Partnership. The noncontrolling interests in the Operating Partnership’s financial statements consist of the interests of unaffiliated partners in various consolidated joint ventures. The noncontrolling interests in the Trust's financial statements include the same noncontrolling interests at the Operating Partnership level. The differences between stockholders’ equity and partners’ capital result from differences in the type of equity issued by EdR and the Operating Partnership.

To help investors understand the significant differences between the Trust and the Operating Partnership, this report provides separate condensed consolidated financial statements for the Trust and the Operating Partnership. A single set of consolidated notes to such financial statements is presented that includes separate discussions for the Trust and the Operating Partnership when applicable (for example, noncontrolling interests, stockholders’ equity or partners’ capital, earnings per share or unit, etc.). A combined Management’s Discussion and Analysis of Financial Condition and Results of Operations section is also included that presents discrete information related to each entity, as applicable.
 
In order to highlight the differences between the Trust and the Operating Partnership, the separate sections in this report for the Trust and the Operating Partnership specifically refer to the Trust and the Operating Partnership. In the sections that combine disclosure of the Trust and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Trust. Although the Operating Partnership is generally the entity that directly or indirectly enters into contracts and joint ventures and holds assets and debt, reference to the Trust is appropriate because the Trust operates its business through the Operating Partnership. The separate discussions of the Trust and the Operating Partnership in this report should be read in conjunction with each other to understand the results of the Trust on a consolidated basis and how management operates the Trust.




Education Realty Trust, Inc.
Education Realty Operating Partnership, LP
Form 10-Q
For the Quarter Ended June 30, 2018
Table of Contents
 
 
 
Page Number
PART I - FINANCIAL INFORMATION
 
 
 
 
 
 
Item 1. Condensed Consolidated Financial Statements of Education Realty Trust, Inc. and Subsidiaries:
 
 
 
Condensed Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017
 
 
Condensed Consolidated Statements of Income and Comprehensive Income for the three and six months ended June 30, 2018 and 2017
 
 
Condensed Consolidated Statements of Changes in Equity for the six months ended June 30, 2018 and 2017
 
 
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017
 
Condensed Consolidated Financial Statements of Education Realty Operating Partnership, LP and Subsidiaries:
 
 
 
Condensed Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017
 
 
Condensed Consolidated Statements of Income and Comprehensive Income for the three and six months ended June 30, 2018 and 2017
 
 
Condensed Consolidated Statements of Changes in Partners' Capital and Noncontrolling Interests for the six months ended June 30, 2018 and 2017
 
 
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017
 
Notes to Condensed Consolidated Financial Statements
 
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.
 
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
 
Item 4. Controls and Procedures.
 
 
 
 
PART II - OTHER INFORMATION
 
 
Item 1. Legal Proceedings.
 
Item 1A. Risk Factors.
 
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
 
Item 3. Defaults Upon Senior Securities.
 
Item 4. Mine Safety Disclosures.
 
Item 5. Other Information.
 
Item 6. Exhibits.
 
Signatures.
 




PART I - Financial Information

Item 1. Financial Statements.
EDUCATION REALTY TRUST, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share and per share data)
(Unaudited)
 
June 30, 2018
 
December 31, 2017
Assets:
  

 
  

Collegiate housing properties, net
$
2,526,609

 
$
2,424,304

Assets under development
733,200

 
488,614

Cash and cash equivalents
9,502

 
24,787

Restricted cash
8,839

 
4,368

Other assets
56,529

 
73,091

Total assets
$
3,334,679

 
$
3,015,164

 
 
 
 
Liabilities:
  

 
  

Unsecured debt, net of unamortized deferred financing costs
$
864,730

 
$
933,449

Mortgage debt, net of unamortized deferred financing costs
127,270

 

Accounts payable and accrued expenses
161,072

 
162,434

Deferred revenue
10,586

 
20,473

Total liabilities
1,163,658

 
1,116,356

 
 
 
 
Commitments and contingencies (see Note 7)

 

 
 
 
 
Redeemable noncontrolling interests
58,846

 
52,843

 
 
 
 
Equity:
  

 
  

Common stock, $0.01 par value per share, 200,000,000 shares authorized, 80,581,104 and 75,779,932 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively
805

 
757

Preferred shares, $0.01 par value per share, 50,000,000 shares authorized, no shares issued and outstanding

 

Additional paid-in capital
2,028,379

 
1,844,639

Retained earnings
43,747

 

Accumulated other comprehensive income (loss)
2,598

 
(660
)
Total Education Realty Trust, Inc. stockholders’ equity
2,075,529

 
1,844,736

Noncontrolling interests
36,646

 
1,229

Total equity
2,112,175

 
1,845,965

Total liabilities and equity
$
3,334,679

 
$
3,015,164







See accompanying notes to the condensed consolidated financial statements.
1



EDUCATION REALTY TRUST, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(Amounts in thousands, except per share data)
(Unaudited)
 
Three months ended June 30,
 
Six months ended June 30,
 
2018
 
2017
 
2018
 
2017
Revenues:
 
 
 
 
 
 
 
Collegiate housing leasing revenue
$
74,190

 
$
70,071

 
$
161,939

 
$
150,856

Third-party development consulting services

 
1,156

 

 
2,971

Third-party management services
599

 
831

 
1,504

 
1,776

Operating expense reimbursements
1,593

 
1,984

 
3,667

 
4,237

Total revenues
76,382

 
74,042

 
167,110

 
159,840

Operating expenses:
 
 
 
 
 
 
 
Collegiate housing leasing operations
32,165

 
30,338

 
64,339

 
59,215

Development and management services
2,984

 
2,775

 
5,835

 
5,676

General and administrative
8,605

 
3,338

 
11,524

 
6,765

Depreciation and amortization
23,879

 
24,520

 
46,386

 
50,359

Ground lease expense
2,647

 
2,462

 
6,435

 
6,022

Other operating expense

 

 

 
500

Reimbursable operating expenses
1,593

 
1,984

 
3,667

 
4,237

Total operating expenses
71,873

 
65,417

 
138,186

 
132,774

 
 
 
 
 
 
 
 
Operating income
4,509

 
8,625

 
28,924

 
27,066

 
 
 
 
 
 
 
 
Nonoperating (income) expenses:
 
 
 
 
 
 
 
Interest expense, net of amounts capitalized
4,122

 
3,062

 
8,873

 
6,090

Amortization of deferred financing costs
350

 
358

 
713

 
779

Interest income
(21
)
 
(17
)
 
(64
)
 
(49
)
Gain on consolidation of unconsolidated joint ventures
(34,259
)
 

 
(34,259
)
 

Loss on extinguishment of debt

 

 

 
22

Total nonoperating (income) expenses
(29,808
)
 
3,403

 
(24,737
)
 
6,842

Income before equity in earnings of unconsolidated entities, income taxes and gain on sale of collegiate housing properties
34,317

 
5,222

 
53,661

 
20,224

Equity in earnings of unconsolidated entities
6,889

 
129

 
6,831

 
384

Income before income taxes and gain on sale of collegiate housing properties
41,206

 
5,351

 
60,492

 
20,608

Income tax (benefit) expense
(36
)
 
353

 
30

 
(532
)
Income before gain on sale of collegiate housing properties
41,242

 
4,998

 
60,462

 
21,140

Gain on sale of collegiate housing properties
20,979

 
691

 
42,337

 
691

Net income
62,221

 
5,689

 
102,799

 
21,831

Less: Net loss attributable to the noncontrolling interests
(1,193
)
 
(371
)
 
(1,573
)
 
(386
)
Net income attributable to Education Realty Trust, Inc.
$
63,414

 
$
6,060

 
$
104,372

 
$
22,217

                  
 
 
 
 
 
 
 


See accompanying notes to the condensed consolidated financial statements.
2



 
Three months ended June 30,
 
Six months ended June 30,
 
2018
 
2017
 
2018
 
2017
Comprehensive income:
 
 
 
 
 
 
 
Net income
$
62,221

 
$
5,689

 
$
102,799

 
$
21,831

Other comprehensive income:
 
 
 
 
 
 
 
   Gain (loss) on cash flow hedging derivatives
983

 
(365
)
 
3,258

 
713

Comprehensive income
63,204

 
5,324

 
106,057

 
22,544

   Less: Comprehensive loss attributable to the noncontrolling interests
(1,193
)
 
(371
)
 
(1,573
)
 
(386
)
Comprehensive income attributable to Education Realty Trust, Inc.
$
64,397

 
$
5,695

 
$
107,630

 
$
22,930

 
 
 
 
 
 
 
 
Earnings per share information:
 
 
 
 
 
 
 
Net income attributable to Education Realty Trust, Inc. common stockholders per share – basic
$
0.81

 
$
0.07

 
$
1.34

 
$
0.29

Net income attributable to Education Realty Trust, Inc. common stockholders per share – diluted
$
0.81

 
$
0.07

 
$
1.34

 
$
0.28

 
 
 
 
 
 
 
 
Distributions per share of common stock
$
0.39

 
$
0.38

 
$
0.78

 
$
0.76

 
 
 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
 
 
Weighted average common shares outstanding – basic
77,101

 
73,623

 
76,660

 
73,566

Weighted average common shares outstanding – diluted
77,250

 
73,841

 
76,820

 
73,795








See accompanying notes to the condensed consolidated financial statements.
3



EDUCATION REALTY TRUST, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(Amounts in thousands, except shares)
(Unaudited)

 
Common Stock
 
Additional
Paid-In
Capital
 
Retained Earnings
 
Accumulated Other Comprehensive Income (Loss)
 
Noncontrolling
Interests
 
Total
  
Shares
 
Amount
 
Balance, December 31, 2016
73,075,455

 
$
731

 
$
1,802,852

 
$

 
$
(3,564
)
 
$
1,422

 
$
1,801,441

Proceeds from issuance of common stock, net of offering costs
110,092

 
1

 
403

 

 

 

 
404

Amortization of long-term incentive plan awards
6

 

 
1,538

 

 

 

 
1,538

Surrender of shares to cover taxes on vesting of restricted stock
(3,283
)
 

 
(2,564
)
 

 

 

 
(2,564
)
Common stock issued to officers and directors
12,654

 

 
480

 

 

 

 
480

Cash dividends

 

 
(33,555
)
 
(22,217
)
 

 

 
(55,772
)
Adjustments to reflect redeemable noncontrolling interests at fair value

 

 
4

 

 

 

 
4

Accretion of redeemable noncontrolling interests

 

 
(1,207
)
 

 

 

 
(1,207
)
Comprehensive income (loss)

 

 

 
22,217

 
713

 
(79
)
 
22,851

Balance, June 30, 2017
73,194,924

 
$
732

 
$
1,767,951

 
$

 
$
(2,851
)
 
$
1,343

 
$
1,767,175

 
 
 
 
 
 
 
 
 
 
 
 
 


 
 
 
 
 
 
 
 
 
 
 
 
 


Balance, December 31, 2017
75,779,932

 
$
757

 
$
1,844,639

 
$

 
$
(660
)
 
$
1,229

 
$
1,845,965

Issuance of common stock, net of offering costs
4,789,527

 
48

 
188,373

 

 

 

 
188,421

Reclassification of vested LTIP Units to redeemable noncontrolling interest

 

 
(2,856
)
 

 

 

 
(2,856
)
Amortization of long-term incentive plan awards

 

 
1,534

 

 

 

 
1,534

Common stock issued to officers and directors
11,645

 

 
400

 

 

 

 
400

Cash dividends

 

 

 
(59,177
)
 

 

 
(59,177
)
Adjustments to reflect redeemable noncontrolling interests at fair value

 

 
(3,711
)
 

 

 

 
(3,711
)
Accretion of redeemable noncontrolling interests

 

 

 
(1,448
)
 

 

 
(1,448
)
Consolidation of previously unconsolidated joint ventures

 

 

 

 

 
36,111

 
36,111

Comprehensive income (loss)

 

 

 
104,372

 
3,258

 
(694
)
 
106,936

Balance, June 30, 2018
80,581,104

 
$
805

 
$
2,028,379

 
$
43,747

 
$
2,598

 
$
36,646

 
$
2,112,175



See accompanying notes to the condensed consolidated financial statements.
4



EDUCATION REALTY TRUST, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
 
Six months ended June 30,
 
2018
 
2017
Operating activities:
  

 
  

Net income
$
102,799

 
$
21,831

Adjustments to reconcile net income to net cash provided by operating activities:
 

 
 

Depreciation and amortization
46,386

 
50,359

Deferred tax expense
31

 
1,078

Excess tax benefit related to the vesting of restricted stock

 
(1,610
)
Loss on disposal of assets
475

 

Gain on sale of collegiate housing properties
(42,337
)
 
(691
)
Noncash rent expense related to the straight-line adjustment for long-term ground leases
2,340

 
2,349

Loss on extinguishment of debt

 
22

Amortization of deferred financing costs
713

 
779

Distributions of earnings from unconsolidated entities
3,078

 
287

Noncash compensation expense related to stock-based incentive awards
1,907

 
1,893

Equity in earnings of unconsolidated entities
(6,831
)
 
(384
)
Gain on consolidation of unconsolidated joint ventures
(34,259
)
 

Change in operating assets and liabilities
(7,723
)
 
(6,695
)
Net cash provided by operating activities (net of acquisitions)
66,579

 
69,218

 
 
 
 
Investing activities:
  

 
  

Property acquisitions

 
(127,647
)
Purchase of corporate assets
(965
)
 
(1,028
)
Investment in collegiate housing properties
(8,492
)
 
(7,549
)
Proceeds from sale of collegiate housing properties
125,076

 
17,738

Collections on notes receivable
500

 

Proceeds from disposal of property and related equity investment
3,800

 

Cash acquired in excess of cost of additional ownership interests acquired
1,891

 

Earnest money deposits
(225
)
 
(750
)
Investment in assets under development
(277,948
)
 
(194,491
)
Reimbursement of development related costs
6,659

 

Distributions from unconsolidated entities
50

 
128

Net cash used in investing activities
(149,654
)
 
(313,599
)


See accompanying notes to the condensed consolidated financial statements.
5



 
Six months ended June 30,
 
2018
 
2017
Financing activities:
  

 
  

Payment of mortgage and construction loans
(89,307
)
 
(32,950
)
Borrowings under mortgage and construction loans
129,400

 
146

Debt issuance costs
(5,620
)
 
(493
)
Borrowings on line of credit
158,000

 
328,000

Repayments of line of credit
(227,000
)
 
(3,000
)
Proceeds from issuance of common stock
187,119

 

Payment of offering costs

 
(335
)
Contributions from noncontrolling interests
904

 
11,054

Dividends and distributions paid to common and restricted stockholders
(59,177
)
 
(55,772
)
Dividends and distributions paid to noncontrolling interests
(22,058
)
 
(450
)
Repurchases of common stock for payments of restricted stock tax withholding

 
(2,563
)
Net cash provided by financing activities
72,261

 
243,637

Net decrease in cash and cash equivalents and restricted cash
(10,814
)
 
(744
)
Cash and cash equivalents and restricted cash, beginning of period
29,155

 
42,313

Cash and cash equivalents and restricted cash, end of period
$
18,341

 
$
41,569

 
 
 
 
Reconciliation of cash and cash equivalents and restricted cash:
 
 
 
Cash and cash equivalents
$
9,502

 
$
33,496

    Restricted cash
8,839

 
8,073

Total cash and cash equivalents and restricted cash
$
18,341

 
$
41,569

 
 
 
 
Supplemental disclosure of cash flow information:
  

 
  

Interest paid, net of amounts capitalized
$
8,638

 
$
5,815

Income taxes paid
$
323

 
$
195

 
 
 
 
Supplemental disclosure of noncash activities:
  

 
  

Redemption of redeemable noncontrolling interests from unit holder to shares of common stock
$
1,031

 
$
1,138

Capital expenditures in accounts payable and accrued expenses related to developments
$
69,850

 
$
69,390



See accompanying notes to the condensed consolidated financial statements.
6



EDUCATION REALTY OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except unit data)
(Unaudited)
 
June 30, 2018
 
December 31, 2017
Assets:
  

 
  

Collegiate housing properties, net
$
2,526,609

 
$
2,424,304

Assets under development
733,200

 
488,614

Cash and cash equivalents
9,502

 
24,787

Restricted cash
8,839

 
4,368

Other assets
56,529

 
73,091

Total assets
$
3,334,679

 
$
3,015,164

 
 
 
 
Liabilities:
  

 
  

Unsecured debt, net of unamortized deferred financing costs
$
864,730

 
$
933,449

Mortgage debt, net of unamortized deferred financing costs
127,270

 

Accounts payable and accrued expenses
161,072

 
162,434

Deferred revenue
10,586

 
20,473

Total liabilities
1,163,658

 
1,116,356

 
 
 
 
Commitments and contingencies (see Note 7)

 

 
 
 
 
Redeemable limited partner units
7,296

 
4,353

 
 
 
 
Redeemable noncontrolling interests
51,550

 
48,490

 
 
 
 
Partners' capital:
 
 
 
General partner - 6,920 units outstanding as of June 30, 2018 and December 31, 2017
180

 
177

Limited partners - 80,574,184 and 75,773,012 units issued and outstanding as of June 30, 2018 and December 31, 2017, respectively
2,072,751

 
1,845,219

Accumulated other comprehensive income (loss)
2,598

 
(660
)
Total partners' capital
2,075,529

 
1,844,736

Noncontrolling interests
36,646

 
1,229

Total capital
2,112,175

 
1,845,965

Total liabilities and partners' capital
$
3,334,679

 
$
3,015,164



See accompanying notes to the condensed consolidated financial statements.
7



EDUCATION REALTY OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(Amounts in thousands, except per unit data)
(Unaudited)
 
Three months ended June 30,
 
Six months ended June 30,
 
2018
 
2017
 
2018
 
2017
Revenues:
 
 
 
 
 
 
 
Collegiate housing leasing revenue
$
74,190

 
$
70,071

 
$
161,939

 
$
150,856

Third-party development consulting services

 
1,156

 

 
2,971

Third-party management services
599

 
831

 
1,504

 
1,776

Operating expense reimbursements
1,593

 
1,984

 
3,667

 
4,237

Total revenues
76,382

 
74,042

 
167,110

 
159,840

Operating expenses:
 
 
 
 
 
 
 
Collegiate housing leasing operations
32,165

 
30,338

 
64,339

 
59,215

Development and management services
2,984

 
2,775

 
5,835

 
5,676

General and administrative
8,605

 
3,338

 
11,524

 
6,765

Depreciation and amortization
23,879

 
24,520

 
46,386

 
50,359

Ground lease expense
2,647

 
2,462

 
6,435

 
6,022

Other operating expense

 

 

 
500

Reimbursable operating expenses
1,593

 
1,984

 
3,667

 
4,237

Total operating expenses
71,873

 
65,417

 
138,186

 
132,774

 
 
 
 
 
 
 
 
Operating income
4,509

 
8,625

 
28,924

 
27,066

 
 
 
 
 
 
 
 
Nonoperating (income) expenses:
 
 
 
 
 
 
 
Interest expense, net of amounts capitalized
4,122

 
3,062

 
8,873

 
6,090

Amortization of deferred financing costs
350

 
358

 
713

 
779

Interest income
(21
)
 
(17
)
 
(64
)
 
(49
)
Gain on consolidation of unconsolidated joint ventures
(34,259
)
 

 
(34,259
)
 

Loss on extinguishment of debt

 

 

 
22

Total nonoperating (income) expenses
(29,808
)
 
3,403

 
(24,737
)
 
6,842

Income before equity in earnings of unconsolidated entities, income taxes and gain on sale of collegiate housing properties
34,317

 
5,222

 
53,661

 
20,224

Equity in earnings of unconsolidated entities
6,889

 
129

 
6,831

 
384

Income before income taxes and gain on sale of collegiate housing properties
41,206

 
5,351

 
60,492

 
20,608

Income tax (benefit) expense
(36
)
 
353

 
30

 
(532
)
Income before gain on sale of collegiate housing properties
41,242

 
4,998

 
60,462

 
21,140

Gain on sale of collegiate housing properties
20,979

 
691

 
42,337

 
691

Net income
62,221

 
5,689

 
102,799

 
21,831

Less: Net loss attributable to the noncontrolling interests
(1,226
)
 
(381
)
 
(1,662
)
 
(431
)
Net income attributable to Education Realty Operating Partnership L.P.
$
63,447

 
$
6,070

 
$
104,461

 
$
22,262

 
 
 
 
 
 
 
 


See accompanying notes to the condensed consolidated financial statements.
8



 
Three months ended June 30,
 
Six months ended June 30,
 
2018
 
2017
 
2018
 
2017
Comprehensive income:
 
 
 
 
 
 
 
Net income
$
62,221

 
$
5,689

 
$
102,799

 
$
21,831

Other comprehensive income:
 
 
 
 
 
 
 
   Gain (loss) on cash flow hedging derivatives
983

 
(365
)
 
3,258

 
713

Comprehensive income
63,204

 
5,324

 
106,057

 
22,544

Less: Comprehensive loss attributable to the noncontrolling interests
(1,226
)
 
(381
)
 
(1,662
)
 
(431
)
Comprehensive income attributable to unitholders
$
64,430

 
$
5,705

 
$
107,719

 
$
22,975

 
 
 
 
 
 
 
 
Earnings per unit information:
 
 
 
 
  

 
 
Net income attributable to unitholders – basic and diluted
$
0.81

 
$
0.07

 
$
1.34

 
$
0.29

 
 
 
 
 
 
 
 
Distributions per unit
$
0.39

 
$
0.38

 
$
0.78

 
$
0.76

 
 
 
 
 
 
 
 
Weighted average units outstanding:
 
 
 
 
 
 
 
Weighted average units outstanding – basic
77,406

 
73,755

 
76,912

 
73,709

Weighted average units outstanding – diluted
77,475

 
73,841

 
76,981

 
73,795



See accompanying notes to the condensed consolidated financial statements.
9



EDUCATION REALTY OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS' CAPITAL AND NONCONTROLLING INTERESTS
(Amounts in thousands, except units)
(Unaudited)
 
General Partner
 
Limited Partners
 
Accumulated Other Comprehensive Income (Loss)
 
Noncontrolling
Interests
 
Total
 
Units
 
Amount
 
Units
 
Amount
Balance, December 31, 2016
6,920

 
$
178

 
73,068,535

 
$
1,803,405

 
$
(3,564
)
 
$
1,422

 
$
1,801,441

Vesting of restricted stock and restricted stock units

 

 
12,654

 
480

 

 

 
480

Issuance of units in exchange for contributions of equity offering proceeds and redemption of units

 

 
110,092

 
404

 

 

 
404

Amortization of long-term incentive plan awards

 

 
6

 
1,538

 

 

 
1,538

Surrender of shares to cover taxes on vesting of restricted shares

 

 
(3,283
)
 
(2,564
)
 

 

 
(2,564
)
Distributions

 
(3
)
 

 
(55,769
)


 

 
(55,772
)
Adjustments to reflect redeemable noncontrolling interests at fair value

 

 

 
4

 

 

 
4

Accretion of redeemable noncontrolling interests

 

 

 
(1,207
)
 

 

 
(1,207
)
Comprehensive income (loss)

 
1

 

 
22,216

 
713

 
(79
)
 
22,851

Balance, June 30, 2017
6,920

 
$
176

 
73,188,004

 
$
1,768,507

 
$
(2,851
)
 
$
1,343

 
$
1,767,175

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, December 31, 2017
6,920

 
$
177

 
75,773,012

 
$
1,845,219

 
$
(660
)
 
$
1,229

 
$
1,845,965

Vesting of restricted stock and restricted stock units

 

 
11,645

 
400

 

 

 
400

Issuance of units in exchange for contributions of equity offering proceeds and redemption of units

 

 
4,789,527

 
188,421

 

 

 
188,421

Reclassification of vested LTIP Units to redeemable noncontrolling interest

 

 

 
(2,856
)
 

 

 
(2,856
)
Amortization of long-term incentive plan awards

 

 

 
1,534

 

 

 
1,534

Distributions

 
(3
)
 

 
(59,174
)
 

 

 
(59,177
)
Adjustments to reflect redeemable noncontrolling interests at fair value

 

 

 
(3,711
)
 

 

 
(3,711
)
Accretion of redeemable noncontrolling interests

 

 

 
(1,448
)
 

 

 
(1,448
)
Consolidation of previously unconsolidated joint ventures

 

 

 

 

 
36,111

 
36,111

Comprehensive income (loss)

 
6

 

 
104,366

 
3,258

 
(694
)
 
106,936

Balance, June 30, 2018
6,920

 
$
180

 
80,574,184


$
2,072,751


$
2,598


$
36,646


$
2,112,175






See accompanying notes to the condensed consolidated financial statements.
10




EDUCATION REALTY OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
 
Six months ended June 30,
 
2018
 
2017
Operating activities:
  
 
  
Net income
$
102,799

 
$
21,831

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
46,386

 
50,359

Deferred tax expense
31

 
1,078

Excess tax benefit related to the vesting of restricted stock

 
(1,610
)
Loss on disposal of assets
475

 

Gain on sale of collegiate housing properties
(42,337
)
 
(691
)
Noncash rent expense related to the straight-line adjustment for long-term ground leases
2,340

 
2,349

Loss on extinguishment of debt

 
22

Amortization of deferred financing costs
713

 
779

Distributions of earnings from unconsolidated entities
3,078

 
287

Noncash compensation expense related to stock-based incentive awards
1,907

 
1,893

Equity in earnings of unconsolidated entities
(6,831
)
 
(384
)
Gain on consolidation of unconsolidated joint ventures
(34,259
)
 

Change in operating assets and liabilities
(7,723
)
 
(6,695
)
Net cash provided by operating activities (net of acquisitions)
66,579

 
69,218

 
 
 
 
Investing activities:
  
 
  
Property acquisitions

 
(127,647
)
Purchase of corporate assets
(965
)
 
(1,028
)
Investment in collegiate housing properties
(8,492
)
 
(7,549
)
Proceeds from sale of collegiate housing properties
125,076

 
17,738

Collections on notes receivable
500

 

Proceeds from disposal of property and related equity investment

3,800

 

Cash acquired in excess of cost of additional ownership interests acquired

1,891

 

Earnest money deposits
(225
)
 
(750
)
Investment in assets under development
(277,948
)
 
(194,491
)
Reimbursement of development related costs
6,659

 

Distributions from unconsolidated entities
50

 
128

Net cash used in investing activities
(149,654
)
 
(313,599
)
 
 
 
 
Financing activities:
  
 
  
Payment of mortgage and construction loans
(89,307
)
 
(32,950
)
Borrowings under mortgage and construction loans
129,400

 
146

Debt issuance costs
(5,620
)
 
(493
)
Borrowings on line of credit
158,000

 
328,000

Repayments of line of credit
(227,000
)
 
(3,000
)
Proceeds from issuance of common units in exchange for contributions
187,119

 

Payment of offering costs

 
(335
)

See accompanying notes to the condensed consolidated financial statements.
11



 
Six months ended June 30,
 
2018
 
2017
Contributions from noncontrolling interests
904

 
11,054

Distributions paid on unvested restricted stock and long-term incentive plan awards
(305
)
 
(279
)
Distributions paid to unitholders
(58,872
)
 
(55,493
)
Distributions paid to noncontrolling interests
(22,058
)
 
(450
)
Repurchases of units for payments of restricted stock tax withholding

 
(2,563
)
Net cash provided by financing activities
72,261

 
243,637

Net decrease in cash and cash equivalents and restricted cash
(10,814
)
 
(744
)
Cash and cash equivalents and restricted cash, beginning of period
29,155

 
42,313

Cash and cash equivalents and restricted cash, end of period
$
18,341

 
$
41,569

 
 
 
 
Reconciliation of cash and cash equivalents and restricted cash:
 
 
 
    Cash and cash equivalents
$
9,502

 
$
33,496

    Restricted cash
8,839

 
8,073

    Total cash and cash equivalents and restricted cash
$
18,341

 
$
41,569

 
 
 
 
Supplemental disclosure of cash flow information:
  
 
  
Interest paid, net of amounts capitalized
$
8,638

 
$
5,815

Income taxes paid
$
323

 
$
195

 
 
 
 
Supplemental disclosure of noncash activities:
  
 
  
Redemption of redeemable noncontrolling interests from unit holder to shares of common stock
$
1,031

 
$
1,138

Capital expenditures in accounts payable and accrued expenses related to developments
$
69,850

 
$
69,390




See accompanying notes to the condensed consolidated financial statements.
12



EDUCATION REALTY TRUST, INC. AND SUBSIDIARIES
EDUCATION REALTY OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

1. Organization and description of business

Education Realty Trust, Inc. ("EdR" and collectively with its consolidated subsidiaries, the “Trust”) was organized in the state of Maryland on July 12, 2004 and commenced operations effective with the initial public offering that was completed on January 31, 2005. Through the Trust's controlling interest in both the sole general partner and the majority owning limited partner of Education Realty Operating Partnership L.P. ("EROP" and collectively with its consolidated subsidiaries, the "Operating Partnership"), the Trust is one of the largest developers, owners and managers of collegiate housing communities in the United States in terms of beds owned and under management. The Trust is a self-administered and self-managed REIT that is publicly traded on the New York Stock Exchange under the ticker symbol "EDR". Under the Articles of Incorporation, as amended, restated and supplemented, the Trust is authorized to issue up to 200 million shares of common stock and 50 million shares of preferred stock, each having a par value of $0.01 per share.

The sole general partner of EROP is Education Realty OP GP, Inc. (“OP GP”), an entity that is wholly-owned by EdR. As of June 30, 2018, OP GP held an ownership interest in EROP of less than 1%. The limited partners of EROP are Education Realty OP Limited Partner Trust, a wholly-owned subsidiary of EdR, and other limited partners consisting of current and former members of management. OP GP, as the sole general partner of EROP, has the responsibility and discretion in the management and control of EROP, and the limited partners of EROP, in such capacity, have no authority to transact business for, or participate in the management activities of, EROP. Management operates the Trust and the Operating Partnership as one business. The management of the Trust consists of the same members as the management of the Operating Partnership. EdR consolidates the Operating Partnership for financial reporting purposes, and EdR does not have significant assets other than its investment in the Operating Partnership. Therefore, the assets and liabilities of the Trust and the Operating Partnership are the same on their respective financial statements. Unless otherwise indicated, the accompanying Notes to the Condensed Consolidated Financial Statements apply to both the Trust and the Operating Partnership.

The Trust also provides real estate facility management, development and other advisory services through its taxable REIT subsidiaries ("TRS"), EDR Management Inc. (the “Management Company”), a Delaware corporation that performs collegiate housing management activities. EDR Development LLC (the “Development Company”), a Delaware limited liability company and wholly-owned subsidiary of the Management Company, which provides development consulting services for third-party collegiate housing communities, is a disregarded entity for federal income tax purposes, and all assets owned and income earned by our Development Company are deemed to be owned and earned by our Management Company.

Pending Mergers

As disclosed in a Current Report on Form 8-K dated June 25, 2018, the Trust entered into a definitive agreement and plan of merger ("Merger Agreement") with Greystar Student Housing Growth and Income LTP, LP and certain other affiliates of Greystar Real Estate Partners LLC (collectively referred to as "Greystar") pursuant to which, upon closing, all outstanding shares of common stock, OP units and units of limited partnership interest in University Towers Operating Partnership, LP (other than the OP units and units of limited partnership interest in University Towers Operating Partnership, LP held by us and our subsidiaries) are to be converted into the right to receive $41.50 in cash (referred to as the "Mergers"). The pending Mergers are subject to customary closing conditions, including, but not limited to, the approval of the Mergers by EdR’s stockholders.

The Merger Agreement may be terminated under certain circumstances by the Trust. In addition, Greystar may terminate the Merger Agreement under certain circumstances and subject to certain restrictions. Upon a termination of the Merger Agreement, under certain circumstances, the Trust will be required to pay a termination fee to Greystar of either $50,634,537 or $118,147,254 depending on the timing and circumstances of the termination. In certain other circumstances, Greystar will be required to pay the Trust a termination fee of $200,000,000 upon termination of the Merger Agreement.

During the six months ended June 30, 2018, the Trust recognized $5.3 million of Merger-related expenses presented within general and administrative expenses in the condensed consolidated statement of income and comprehensive income. We expect

13


that additional expenses will be incurred in connection with the closing of the Mergers; however, all such Merger-related expenses incurred by the Trust will not reduce the Merger consideration.
 
2. Summary of significant accounting policies

Basis of presentation

The accompanying condensed consolidated financial statements have been prepared on the accrual basis of accounting in conformity with accounting principles generally accepted in the United States (“GAAP”). The accompanying condensed consolidated financial statements of the Trust represent the assets and liabilities and operating results of the Trust and its majority owned subsidiaries.

All intercompany balances and transactions have been eliminated in the accompanying condensed consolidated financial statements.

Principles of consolidation

The Trust accounts for interests in partnerships, joint ventures and other similar entities in which it holds an ownership interest in accordance with the variable interest entity (“VIE”) guidance. Under the VIE model, the Trust consolidates an entity when it has control to direct the activities of the VIE and where it is determined to be the primary beneficiary. Under the voting interest model, the Trust consolidates an entity when it controls the entity through the ownership of a majority voting interest.

All of the Trust's property ownership, development and related business operations are conducted through the Operating Partnership. See the assets and liabilities of the Operating Partnership in the accompanying condensed consolidated financial statements.

Interim financial information

The accompanying unaudited interim condensed consolidated financial statements include all adjustments, consisting only of normal recurring adjustments that, in the opinion of management, are necessary for a fair presentation of the Trust's and the Operating Partnership's financial position, results of operations and cash flows for such periods. Because of the seasonal nature of the business, the operating results and cash flows are not necessarily indicative of results that may be expected for any other interim periods or for the full fiscal year. These financial statements should be read in conjunction with the Trust's and the Operating Partnership's consolidated financial statements and related notes included in the Trust's Annual Report on Form 10-K for the year ended December 31, 2017, as filed with the Securities and Exchange Commission (the "SEC") on February 27, 2018.

Use of estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

Restricted cash

Restricted cash includes (i) escrow accounts held by lenders for the purpose of paying taxes and insurance and funding capital improvements, (ii) certain security deposits received from tenants and (iii) retainage held by financial institutions.

During the three months ended December 31, 2017, the Trust early adopted Accounting Standards Update ("ASU") 2016-18, "Statement of Cash Flows (Topic 230): Restricted Cash" ("ASU 2016-18"). ASU 2016-18 requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents and restricted cash. Therefore, amounts generally described as restricted cash should be included with cash and cash equivalents when reconciling the beginning of period and end of period total amounts shown on the statement of cash flows, and transfers between cash and cash equivalents and restricted cash are no longer presented within the statement of cash flows.


14


As a result of the adoption of ASU 2016-18, cash flows related to restricted cash within the investing section of the statement of cash flows have been retrospectively adjusted for the six months ended June 30, 2017, as follows (dollars in thousands):
 
 
As Previously Reported
 
As Adjusted per ASU 2016-18
 
Effect of Change
Six months ended June 30, 2017:
 
 
 
 
 
 
Investing activities:
 
 
 
 
 
 
Restricted cash
 
$
(235
)
 
$

 
$
235

Net cash used in investing activities
 
(313,834
)
 
(313,599
)
 
235