Debt | Debt Revolving credit facility On November 19, 2014 , the Operating Partnership entered into a Fifth Amended and Restated Credit Agreement (the “Fifth Amended Revolver”). The Fifth Amended Revolver amended and restated that certain Fourth Amended and Restated Credit Agreement (the "Fourth Amended Revolver"). The Fifth Amended Revolver has a maximum availability of $500.0 million and an accordion feature to $1.0 billion , which may be exercised during the first four years subject to satisfaction of certain conditions. The Fifth Amended Revolver is scheduled to mature on November 19, 2018 . EdR serves as the guarantor for any funds borrowed by the Operating Partnership under the Fifth Amended Revolver. The interest rate per annum applicable to the Fifth Amended Revolver is, at the Operating Partnership’s option, equal to a base rate or the LIBOR plus an applicable margin based upon our leverage. As of June 30, 2015 , the interest rate applicable to the Fifth Amended Revolver was 1.44% . As of June 30, 2015 , the outstanding balance under the Fifth Amended Revolver was $138.0 million , thus, our remaining availability was $362.0 million . The Fifth Amended Revolver contains customary affirmative and negative covenants and contains financial covenants that, among other things, require the maintenance of certain minimum ratios of EBITDA (earnings before payment or charges of interest, taxes, depreciation, amortization or extraordinary items) as compared to interest expense and total fixed charges. The financial covenants also include consolidated net worth and leverage ratio tests, and distributions are prohibited in excess of 95% of FFO except to comply with the legal requirements to maintain REIT status. As of June 30, 2015 , the Operating Partnership was in compliance with all covenants of the Fifth Amended Revolver. Unsecured term loan facility On January 13, 2014, the Operating Partnership and certain subsidiaries entered into an unsecured term loan facility under a Credit Agreement (the "Credit Agreement"), which was subsequently amended and restated on November 19, 2014 (the "Amended and Restated Credit Agreement"). The Amended and Restated Credit Agreement removed certain subsidiaries as borrowers and amended certain financial covenants to align with the Fifth Amended Revolver. Under the Amended and Restated Credit Agreement, the unsecured term loans have an aggregate principal amount of $187.5 million , consisting of a $122.5 million Tranche A term loan with a seven -year maturity (the “Tranche A Term Loan”) and a $65.0 million Tranche B term loan with a five -year maturity (the “Tranche B Term Loan” and, together with the Tranche A Term Loan, the “Term Loans”). The Tranche A Term Loan matures on January 13, 2021 and the Tranche B Term Loan matures on January 13, 2019. The Credit Agreement contains an accordion feature pursuant to which the Borrowers may request that the total aggregate amount of the Term Loans be increased to $250.0 million , which may be allocated to Tranche A or Tranche B, subject to certain conditions, including obtaining commitments from any one or more lenders to provide such additional commitments. The Operating Partnership used proceeds from the Term Loan to repay a portion of the outstanding balance under the Fourth Amended Revolver. The interest rate per annum on the Tranche A Term Loan is, at the Operating Partnership’s option, equal to a base rate or LIBOR plus an applicable margin ranging from 155 to 225 basis points. The interest rate per annum on the Tranche B Term Loan is, at the Operating Partnership’s option, equal to a base rate or LIBOR plus an applicable margin ranging from 120 to 190 basis points. The applicable margin for the Term Loans is based on leverage. The Amended and Restated Credit Agreement contains customary affirmative and restrictive covenants substantially similar to those contained in the Fifth Amended Revolver. EdR serves as the guarantor for any funds borrowed under the Amended and Restated Credit Agreement. As of June 30, 2015 , the Operating Partnership was in compliance with all covenants of the Credit Agreement. In connection with entering into the Credit Agreement, the Operating Partnership entered into multiple interest rate swaps with notional amounts totaling $187.5 million to hedge the interest payments on the LIBOR-based Term Loans (see Note 10). As of June 30, 2015 , the effective interest rate on the Tranche A Term Loan was 3.85% (weighted average swap rate of 2.30% plus the current margin of 1.55% ) and the effective interest rate on the Tranche B Term Loan was 2.86% (weighted average swap rate of 1.66% plus the current margin of 1.20% ). Senior unsecured notes On November 24, 2014, the Operating Partnership completed the public offering of $250.0 million senior unsecured notes (the "Senior Unsecured Notes") under an existing shelf registration. The 10 -year Senior Unsecured Notes were issued at 99.991% of par value with a coupon of 4.6% per annum and are fully and unconditionally guaranteed by EdR. Interest on the Senior Unsecured Notes is payable semi-annually on June 1 and December 1 of each year, with the first payment beginning on June 1, 2015. The Senior Unsecured Notes will mature on December 1, 2024. The terms of Senior Unsecured Notes contain certain covenants that restrict the ability of EdR, and the Operating Partnership to incur additional secured and unsecured indebtedness. In addition, the Operating Partnership must maintain a minimum ratio of unencumbered asset value to unsecured debt, as well as minimum interest coverage level. As of June 30, 2015 , the Operating Partnership was in compliance with all covenants of the Senior Unsecured Notes. Mortgage and construction debt As of June 30, 2015 and December 31, 2014 , mortgage and construction notes payable consist of the following, which were secured by the underlying collegiate housing properties (amounts in thousands): Outstanding Balance at Property June 30, 2015 December 31, 2014 Interest Rate at June 30, 2015 Interest Rate Type Initial Maturity Date Various Communities (1) $ 21,508 $ 21,696 5.67 % Fixed 1/1/2020 Various Communities (2) 55,034 55,523 6.02 % Fixed 1/1/2019 Various Communities (3) 15,992 16,137 5.45 % Fixed 1/1/2017 Master Secured Credit Facility 92,534 93,356 5.84 % (4) The Suites at Overton Park 23,968 24,216 4.16 % (5) Fixed 4/1/2016 (5) The Centre at Overton Park 22,525 22,697 5.60 % (5) Fixed 1/1/2017 (5) University Towers 34,000 34,000 2.29 % (6) Variable 7/1/2016 (6) Mortgage Debt 80,493 80,913 3.77 % (4) The Retreat at Louisville 31,683 8,114 2.24 % (7) Variable 8/1/2017 (7) The Varsity — 32,420 n/a The Oaks on the Square - Phase IV 18,912 — 2.19 % (8) Variable 10/20/2017 (8) Roosevelt Point — 33,348 n/a Construction Loans 50,595 73,882 2.22 % (4) Total debt / weighted average rate 223,622 248,151 4.28 % (4) Unamortized premium 1,067 1,486 Total net of unamortized premium 224,689 249,637 Less current portion (25,323 ) (68,675 ) Total long-term debt, net of current portion $ 199,366 $ 180,962 (1) As of June 30, 2015 and December 31, 2014 , the following properties secured this note: The Reserve at Saluki Pointe and River Pointe. (2) As of June 30, 2015 and December 31, 2014 , the following properties secured this note: The Reserve at Athens, The Reserve at Perkins, The Commons at Knoxville and The Reserve on Stinson. (3) As of June 30, 2015 and December 31, 2014 , The Reserve at Columbia secured this note. (4) Represents the weighted average interest rate as of June 30, 2015 . (5) In connection with the acquisitions of The Suites at Overton Park and The Centre at Overton Park during 2012, the Trust assumed fixed-rate mortgage debt. If no event of default occurs, the Trust has the option to extend the maturity dates for one year at a base rate plus a margin of 2.5% . Principal and interest are repaid monthly on these loans. (6) The interest rate per year applicable to the loan is, at the option of the Trust, equal to a prime rate plus a 0.50% margin or LIBOR plus a 2.10% margin and is interest only through July 1, 2015. The loan may be extended for two 12 -month periods, providing the debt service coverage ratio calculated as of the preceding quarter is at least 1.30 to 1.00 and an extension fee is paid. (7) During 2014, the Trust entered into a $35.7 million construction loan related to the development of a jointly owned cottage-style community located in Louisville, Kentucky (The Retreat at Louisville). The Operating Partnership is the majority owner and will the manage the community once it is completed. The interest rate per year applicable to the loan is, at the option of the Operating Partnership, equal to a base rate plus a 1.05% margin or LIBOR plus a 2.05% margin and is interest only through initial maturity. If certain conditions are met, the Operating Partnership has the option to extend the loan for two one -year extension periods. During the extension periods, if applicable, principal and interest are to be repaid on a monthly basis. (8) During 2014, the Operating Partnership entered into a construction loan of $38.0 million related to the development of the fourth phase of a wholly-owned collegiate housing community in Storrs, Connecticut (The Oaks on the Square - Phase IV). The interest rate per year applicable to the loan is, at the option of the Operating Partnership, equal to a base rate plus a 1.00% margin or LIBOR plus a 2.00% margin and is interest only through initial maturity. If certain conditions are met, the Operating Partnership has the option to extend the loan for two one -year extension periods. During the extension periods, if applicable, principal and interest are to be repaid on a monthly basis. Master Secured Credit Facility The Operating Partnership has a credit facility with Fannie Mae (the "Master Secured Credit Facility") that was entered into on December 31, 2008 and expanded on December 2, 2009. All notes under the Master Secured Credit Facility contain cross-default provisions; all properties securing the notes are cross-collateralized. The Operating Partnership was in compliance with all financial covenants, including consolidated net worth and liquidity tests, contained in the Master Secured Credit Facility as of June 30, 2015 . Mortgage debt All mortgage loans contain customary financial covenants, such as minimum debt service ratios. As of June 30, 2015 , the Operating Partnership was in compliance with all covenants. Construction loans On March 20, 2015, the Operating Partnership paid in full variable rate construction debt with an outstanding principal balance of $33.3 million related to the development of Roosevelt Point. The effective interest rate at the repayment date was 2.44% . On June 8, 2015, the Operating Partnership paid in full variable rate construction debt with an outstanding principal balance of $32.4 million related to The Varsity. The effective interest rate at the repayment date was 1.78% . All constructions loans also contain customary financial covenants, such as minimum debt service ratios. As of June 30, 2015 , the Operating Partnership was in compliance with all covenants. The scheduled maturities of outstanding indebtedness (excluding the Fifth Amended Revolver) as of June 30, 2015 are as follows (in thousands): Year 2015 (six months ending December 31, 2015) $ 1,606 2016 59,468 2017 89,657 2018 1,629 2019 116,688 2020 19,574 Thereafter 372,500 Total 661,122 Debt premium 1,067 Outstanding as of June 30, 2015, net of debt premium $ 662,189 |