XML 54 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Operating activities:    
Net (loss) income $ (6,367) $ 656
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 47,617 14,233
Amortization of fair value of debt adjustments (2,298) 0
Write-off of other assets 1,366 0
Amortization of deferred financing costs and debt discount 1,799 1,364
Gain on sale of land and unconsolidated entities (7,748) 0
Loss on disposal of assets 52 0
Proceeds received for business interruption insurance 0 1,325
Provision for bad debts 1,781 844
Gain on purchase of Copper Beech (28,035) 0
Equity in losses of unconsolidated entities 1,359 572
Distributions of earnings from unconsolidated entities 196 390
Share based compensation expense 1,629 800
Changes in operating assets and liabilities:    
Restricted cash (1,441) (732)
Student receivables (953) (1,010)
Construction billings 2,788 18,710
Accounts payable and accrued expenses (5,474) (1,175)
Other (85) (12,559)
Net cash provided by operating activities 6,186 23,418
Investing activities:    
Investments in developed properties (9,701) (77,996)
Proceeds received from sales of land 28,334 0
Insurance proceeds received for damaged assets 474 590
Investments in student housing properties (5,525) (3,309)
Acquisition of Copper Beech, net of cash acquired of $5,802 (56,746) 0
Investments in unconsolidated entities (2,404) (46,791)
Acquisition of previously unconsolidated entities 0 (7,661)
Proceeds received from sales of previously unconsolidated entities 978 0
Capital distributions from unconsolidated entities 1,042 6,926
Corporate capital expenditures (174) (3,350)
Proceeds received from the sale of corporate aircraft 3,811 0
Change in restricted cash (38) 27,716
Net cash used in investing activities (39,949) (103,875)
Financing activities:    
Proceeds from mortgage and construction loans 24,079 19,921
Repayments of mortgage and construction loans (18,127) (1,140)
Proceeds from line of credit and other debt 46,000 91,500
Repayments of line of credit and other debt (619) (15,300)
Debt issuance costs (1,213) (580)
Payment of offering costs 0 (817)
Change in restricted cash (7,002) 0
Dividends paid to common stockholders (5,830) (21,337)
Dividends paid to preferred stockholders (3,050) (6,100)
Dividends paid to noncontrolling interest (36) (143)
Net cash provided by financing activities 34,202 66,004
Net change in cash and cash equivalents 439 (14,453)
Cash and cash equivalents at beginning of period 15,240 32,054
Cash and cash equivalents at end of period 15,679 17,601
Supplemental disclosure of cash flow information:    
Cash paid for interest, net of amounts capitalized 15,215 3,357
Cash paid for income taxes 292 376
Non-cash investing and financing activity:    
Common and preferred stock dividends declared but not paid 0 13,763
Assumption of mortgage, construction loans and other debt related to purchase of previously unconsolidated entities 300,706 16,822
Change in non-controlling interests resulting from ownership change in Copper Beech at Ames 5,653 0
Change in insurance proceeds receivable related to damaged assets 161 781
Accounts payable related to capital expenditures 2,117 9,112
Increase in other assets and other liabilities for fair value of guarantee obligation and corresponding indemnity related to CBTC 23 3,950 0
Share-based compensation capitalized to development in process 0 383
The Company acquired substantially all of the remaining ownership, In conjunction with the acquisition liabilities assumed were as follows:    
Outstanding liability for purchase of CBTC 8 and CBTC 9 minority interest (2,275) 0
Copper Beech Properties [Member]    
Non-cash investing and financing activity:    
Change in non-controlling interests resulting from ownership change in Copper Beech at Ames (84,311) 0
The Company acquired substantially all of the remaining ownership, In conjunction with the acquisition liabilities assumed were as follows:    
Fair value of assets acquired 659,097 0
Cash paid, net of cash acquired (56,746) 0
Company's ownership interest prior to the acquisition (174,821) 0
Gain recognized on transaction (28,035) 0
Liabilities assumed 312,909 0
HSRE IV [Member]    
The Company acquired substantially all of the remaining ownership, In conjunction with the acquisition liabilities assumed were as follows:    
Fair value of assets acquired 0 26,854
Cash paid, net of cash acquired 0 (7,661)
Company's ownership interest prior to the acquisition 0 (1,915)
Liabilities assumed $ 0 $ 17,278