| [February 14, 2012] |
 |
American Campus Communities, Inc. Reports Fourth Quarter and Year End 2011 Financial Results
AUSTIN, Texas --(Business Wire)--
American Campus Communities, Inc. (NYSE:ACC) today announced the
following financial results for the quarter and year ended December 31,
2011.
Highlights
-
Increased quarterly FFOM 18.6 percent to $36.7 million or $0.50 per
fully diluted share compared to $30.9 million or $0.45 per fully
diluted share in the fourth quarter prior year. Increased 2011 full
year FFOM 36.5 percent to $128.1 million or $1.81 per fully diluted
share compared to $93.9 million or $1.58 per fully diluted share for
the full year 2010.
-
Increased same store wholly-owned net operating income ("NOI") by 4.2
percent over the fourth quarter 2010 and 5.1 percent over the year
ended December 31, 2010.
-
Increased same store wholly-owned occupancy to 98.4 percent as of
December 31, 2011 compared to 98.3 percent for same date prior year.
-
Acquired two off-campus properties totaling $93.0 million with 1,710
beds and serving students attending The University of Texas at Austin
and Florida State University in Tallahassee.
-
Acquired a 79.5 percent interest in the existing entity that owns The
Varsity, based upon a total value of $121.5 million, containing 901
beds and serving students attending the University of Maryland in
College Park.
-
Commenced redevelopment on Manzanita Hall, a $50.3 million American
Campus Equity (ACE®) project, containing 816 beds at
Arizona State University.
-
In 2011, completed construction and opened four new owned properties
totaling $109.6 million with approximately 2,480 beds and average
occupancy of 98.7 percent.
-
During the year, acquired four properties containing approximately
3,400 beds with an average distance to campus of 0.4 miles, and
a retail center for future development totaling $261.6 million.
-
In 2011, commenced or continued construction on 11 owned-development
projects totaling approximately $385.4 million and containing 6,703
beds to be delivered in 2012 with average distance to campus of 0.1
miles.
Fourth Quarter Operating Results
Revenue for the 2011 fourth quarter totaled $105.9 million, up 12.5
percent from $94.1 million in the fourth quarter 2010. Operating income
for the quarter increased $3.5 million or 12.6 percent over the prior
year fourth quarter, primarily due to growth resulting from property
acquisitions and recently completed development properties, as well as
increased occupancy and rental rates for the 2011-2012 academic
year. Net income for the 2011 fourth quarter totaled $15.8 million, or
$0.22 per fully diluted share, compared with net income of $13.7
million, or $0.20 per fully diluted share, for the same quarter in 2010.
The increase in net income as compared to the prior year quarter is
primarily due to the increases in operating income discussed above, as
well as a decrease in interest expense resulting from loans paid off in
2010 and 2011 and increased capitalized interest due to an increase in
construction activity on our owned development projects. This increase
in net income was offset by a gain on insurance settlement recognized in
the fourth quarter 2010, and an impairment charge totaling $0.6 million
taken in the fourth quarter 2011 related to a property that is
anticipated to be sold in the first half of 2012 and is classified in
discontinued operations. FFO for the 2011 fourth quarter totaled $39.4
million, or $0.54 per fully diluted share, as compared to $35.4 million,
or $0.52 per fully diluted share for the same quarter in 2010. FFOM for
the 2011 fourth quarter was $36.7 million, or $0.50 per fully diluted
share as compared to $30.9 million, or $0.45 per fully diluted share for
the same quarter in 2010. A reconciliation of FFO and FFOM to net income
is shown in Table 3.
NOI for same store wholly-owned properties was $48.3 million in the
quarter, up 4.2 percent from $46.4 million in the 2010 fourth quarter.
Same store wholly-owned property revenues increased by 3.3 percent over
the 2010 fourth quarter due to an increase in occupancy and average
rental rates for the 2011-2012 academic year. Same store wholly-owned
property operating expenses increased by 2.2 percent over the prior year
quarter. NOI for the total wholly-owned portfolio increased 11.9 percent
to $53.6 million for the quarter from $47.9 million in the comparable
period of 2010.
"Our fourth quarter operational performance, financial results and
investment activity exceeded our expectations, capping off a year of
solid value creation with FFOM per share increasing 15 percent," said
Bill Bayless, American Campus CEO. "In Fall 2011 we added more than $370
million in assets via our development and acquisition efforts and
cemented a development and presale pipeline of an additional $682
million for Fall 2012-2013 deliveries. This brings our expected growth
for the two year period of Fall 2011 to 2013 to more than $1.0 billion
and approximately 16,460 beds with 23 of these 25 properties being core
class A assets pedestrian to their respective universities."
Portfolio Update
As of February 10, 2012, the company's same store wholly-owned portfolio
was 53.7 percent applied for and 47.6 percent leased compared to 54.0
percent applied for and 48.2 percent leased for the same date prior
year, with a 3.5 percent current rental rate increase projected over the
in-place rent.
Acquisitions
On November 4, Studio Green, located across the street from Florida
State University in Tallahassee, was acquired for $6.8 million as a
development opportunity. The company plans to invest an additional $21.7
million to demolish the existing structure and develop a new 448-bed
townhome community with an 8,400-square-foot community center and
resort-style pool. Construction is scheduled to commence in Summer 2012
with targeted completion in August 2013.
On December 7, the company acquired Jefferson 26, renamed 26 West, for
$86.2 million. The 1,026-bed off-campus community is located one block
from The University of Texas at Austin in the West Campus submarket.
Including $2.8 million in amenity enhancements and capital improvements,
the property is expected to produce a 6.2 percent nominal yield and 5.9
percent economic yield during the first year.
On December 28, American Campus acquired a 79.5 percent interest in the
existing entity that owns The Varsity, based upon a total value of
$121.5 million, and has full operational control of the property. The
901-bed community, located immediately adjacent to the University of
Maryland campus, opened in August 2011 with 91 percent occupancy and
includes 23,000 square feet of fully leased student-oriented retail.
Based on the total value of the asset and including retail operations,
the property is expected to produce a 6.2 percent nominal yield and 6.0
percent economic yield during the first year.
Subsequent to year-end, the company acquired the remaining 90 percent
ownership interest in University Heights, a former joint venture asset,
for a purchase price of $14.5 million. The 636-bed off-campus community
serves students attending the University of Tennessee in Knoxville.
Developments
Owned
During the quarter, the company commenced demolition and abatement for
the redevelopment of Manzanita Hall, an 816-bed iconic high-rise at
Arizona State University. Full construction on the $50.3 million ACE
project is scheduled to commence in the second quarter of 2012 with
completion anticipated in August 2013.
In January, the company commenced construction on The Callaway House
Austin, a 753-bed off-campus community serving students attending The
University of Texas. The $60.1 million modern full service residence
hall is located on a 1.2-acre site one block from the core of campus
within the West Campus area.
Subsequent to year end, the company commenced construction on the owned
American Campus Equity (ACE) project at Drexel University. The $97.6
million urban high-rise community will contain 861 beds and is adjacent
to the student center, dining and performing arts building. The
mixed-use community will include 25,000 square feet of retail space and
feature a 14,800-square-foot community center. The project is scheduled
to open for occupancy in Fall 2013.
In February, the company executed a predevelopment agreement with West
Virginia University for a $41.5 million on-campus ACE project containing
580 beds with targeted August 2014 completion.
Also subsequent to year end, the company purchased an 8.0-acre site
located approximately 0.25 miles from Texas Tech University in Lubbock
and obtained zoning approvals to develop the Townhomes at Overton Park.
The $29.0 million townhome community will include 448 beds and a
7,750-square-foot community center. Construction is scheduled to
commence in July 2012 with completion in Fall 2013.
Third-party
During the quarter, the company commenced construction on the
third-party Casa de Oro dining hall on the Arizona State University -
West campus with scheduled completion in August 2012.
Capital Markets
Subsequent to quarter end, the company amended and expanded its combined
revolver and term loan unsecured credit facility. The amendment included
expanding the term loan facility by $150 million, increasing the
maturity date of the facilities each by one year from the date of the
amendment, and lowering the interest rate spreads to reflect current
market terms. The revolving credit facility will now mature in January
2016 with an option to extend the maturity date by one year to January
2017. The term loan facility will mature in January 2017. The amended
facility has an accordion feature that allows American Campus to expand
either loan by up to an additional $100 million combined. Borrowing
rates under the amended facility will float at a margin over LIBOR based
on a grid tied to the company's credit rating. Based on American Campus'
current Baa3/BBB- rating, the all-in LIBOR margin at closing was 175
basis points on the revolving credit facility and 165 basis points on
the term loan facility.
On February 2, 2012, the company entered into multiple interest rate
swap agreements totaling $350 million effective February 2, 2012 through
January 2, 2017. The counter-parties are major financial institutions
and the swaps will be used to hedge the company's exposure to
fluctuations in interest payments on its LIBOR-based unsecured term
loan. Under the terms of the interest rate swap agreements, the company
will pay an average fixed rate of 0.8792 percent plus a spread based
upon the company's credit rating and receives a floating rate of LIBOR.
At-The-Market (ATM) Share Offering Program
During the quarter, the company sold 1,903,024 shares of common stock
under the ATM program at a weighted average price of $39.54 per share
for net proceeds of approximately $74.1 million. For the full year, the
company sold 5,716,760 shares of common stock at a weighted average
price of $36.56 per share for net proceeds of approximately $205.8
million. Subsequent to quarter end, ACC sold an additional 1,802,306
shares of common stock at a weighted average price of $41.61 per share
for net proceeds of approximately $73.9 million. The proceeds raised
under the program are being used to match fund the company's development
activity.
2012 Outlook
The company believes that the financial results for the fiscal year
ending December 31, 2012 may be affected by, among other factors:
-
national and regional economic trends and events;
-
the timing of dispositions;
-
interest rate risk;
-
the timing of starts and completion of owned development projects;
-
the ability of the company to be awarded and the timing of the
commencement of construction of third-party development projects;
-
university enrollment, funding and policy trends;
-
the ability of the company to earn third-party development and
management revenues;
-
the amount of income recognized by the taxable REIT subsidiaries and
any corresponding income tax expense;
-
the ability of the company to integrate acquired properties; and
-
the success of releasing the company's owned properties for the
2012-2013 academic year.
Based upon these factors, management anticipates that fiscal year 2012
FFO will be in the range of $1.99 to $2.10 per fully diluted share and
FFOM will be in the range of $1.94 to $2.05 per fully diluted share. All
guidance is based on the current expectations and judgment of the
company's management team.
A reconciliation of the range provided for projected net income to
projected FFO and FFOM for the fiscal year ending December 31, 2012, and
assumptions utilized, is included in Table 4.
Supplemental Information and Earnings Conference Call
Supplemental financial and operating information, as well as this
release, are available in the investor relations section of the American
Campus Communities website, www.americancampus.com.
In addition, the company will host a conference call to discuss fourth
quarter and year end results and the 2012 outlook on Wednesday, February
15, 2012 at 11 a.m. EST (10:00 a.m. CST). To participate by telephone,
call 866-843-0890 at least five minutes prior to the call.
To listen to the live broadcast, go to www.americancampus.com
at least 15 minutes prior to the call so that required audio software
can be downloaded. Informational slides in the form of the supplemental
analyst package can be accessed via the website. A replay of the
conference call will be available beginning one hour after the end of
the call until February 23, 2012 by dialing 877-344-7529 or 412-317-0088
conference number 10008510. The replay also will be available for one
year at www.americancampus.com.
The call will also be available as a podcast on www.REITcafe.com
and on the company's website shortly after the call.
About American Campus Communities
American Campus Communities, Inc. is the largest owner and manager of
high-quality student housing communities in the United States. The
company is a fully integrated, self-managed and self-administered equity
real estate investment trust (REIT) with expertise in the design,
finance, development, construction management, and operational
management of student housing properties. American Campus Communities
owns 120 student housing properties containing approximately 74,900
beds. Including its owned and third-party managed properties, ACC's
total managed portfolio consists of 149 properties with approximately
98,400 beds. Visit www.americancampus.com
or www.studenthousing.com.
Forward-Looking Statements
In addition to historical information, this press release contains
forward-looking statements under the federal securities law. These
statements are based on current expectations, estimates and projections
about the industry and markets in which American Campus operates
management's beliefs, and assumptions made by management.
Forward-looking statements are not guarantees of future performance and
involve certain risks and uncertainties, which are difficult to predict.
|
|
|
|
|
Table 1
|
|
American Campus Communities, Inc. and Subsidiaries
|
|
Consolidated Balance Sheets
|
|
(dollars in thousands)
|
|
|
|
|
|
|
December 31, 2011
|
|
|
December 31, 2010
|
|
Assets
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in real estate:
|
|
|
|
|
|
|
|
Wholly-owned properties, net
|
|
|
$
|
2,761,757
|
|
|
|
$
|
2,433,844
|
|
|
Wholly-owned property held for sale
|
|
|
|
27,300
|
|
|
|
|
-
|
|
|
On-campus participating properties, net
|
|
|
|
59,850
|
|
|
|
|
62,486
|
|
|
Investments in real estate, net
|
|
|
|
2,848,907
|
|
|
|
|
2,496,330
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
22,399
|
|
|
|
|
113,507
|
|
|
Restricted cash
|
|
|
|
22,956
|
|
|
|
|
26,764
|
|
|
Student contracts receivable, net
|
|
|
|
5,324
|
|
|
|
|
5,736
|
|
|
Other assets
|
|
|
|
108,996
|
|
|
|
|
51,147
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
3,008,582
|
|
|
|
$
|
2,693,484
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
Secured mortgage, construction and bond debt
|
|
|
$
|
858,530
|
|
|
|
$
|
1,144,103
|
|
|
Unsecured term loan
|
|
|
|
200,000
|
|
|
|
|
-
|
|
|
Senior secured term loan
|
|
|
|
-
|
|
|
|
|
100,000
|
|
|
Unsecured revolving credit facility
|
|
|
|
273,000
|
|
|
|
|
-
|
|
|
Secured agency facility
|
|
|
|
116,000
|
|
|
|
|
101,000
|
|
|
Accounts payable and accrued expenses
|
|
|
|
36,884
|
|
|
|
|
34,771
|
|
|
Other liabilities
|
|
|
|
77,840
|
|
|
|
|
61,011
|
|
|
Total liabilities
|
|
|
|
1,562,254
|
|
|
|
|
1,440,885
|
|
|
|
|
|
|
|
|
|
|
Redeemable noncontrolling interests
|
|
|
|
42,529
|
|
|
|
|
34,704
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
American Campus Communities, Inc. and Subsidiaries stockholders'
equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
725
|
|
|
|
|
667
|
|
|
Additional paid in capital
|
|
|
|
1,664,416
|
|
|
|
|
1,468,179
|
|
|
Accumulated earnings and dividends
|
|
|
|
(286,565
|
)
|
|
|
|
(249,381
|
)
|
|
Accumulated other comprehensive loss
|
|
|
|
(3,360
|
)
|
|
|
|
(5,503
|
)
|
|
Total American Campus Communities, Inc. and Subsidiaries
stockholders' equity
|
|
|
|
1,375,216
|
|
|
|
|
1,213,962
|
|
|
Noncontrolling interests
|
|
|
|
28,583
|
|
|
|
|
3,933
|
|
|
Total equity
|
|
|
|
1,403,799
|
|
|
|
|
1,217,895
|
|
|
Total liabilities and equity
|
|
|
$
|
3,008,582
|
|
|
|
$
|
2,693,484
|
|
|
|
|
|
|
Table 2
|
|
American Campus Communities, Inc. and Subsidiaries
|
|
Consolidated Statements of Operations
|
|
(dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Year Ended December 31,
|
|
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
2011
|
|
|
|
2010
|
|
|
Revenues:
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
Wholly-owned properties
|
|
|
$
|
94,208
|
|
|
$
|
82,785
|
|
|
|
$
|
348,961
|
|
$
|
286,032
|
|
|
On-campus participating properties
|
|
|
|
8,137
|
|
|
|
7,868
|
|
|
|
|
25,252
|
|
|
|
23,975
|
|
|
Third-party development services
|
|
|
|
1,347
|
|
|
|
1,044
|
|
|
|
|
7,497
|
|
|
|
9,302
|
|
|
Third-party management services
|
|
|
|
1,827
|
|
|
|
2,061
|
|
|
|
|
7,254
|
|
|
|
8,670
|
|
|
Resident services
|
|
|
|
331
|
|
|
|
366
|
|
|
|
|
1,353
|
|
|
|
1,297
|
|
|
Total revenues
|
|
|
|
105,850
|
|
|
|
94,124
|
|
|
|
|
390,317
|
|
|
|
329,276
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Wholly-owned properties
|
|
|
|
41,499
|
|
|
|
35,773
|
|
|
|
|
165,547
|
|
|
|
134,849
|
|
|
On-campus participating properties
|
|
|
|
2,685
|
|
|
|
2,616
|
|
|
|
|
10,180
|
|
|
|
10,492
|
|
|
Third-party development and management services
|
|
|
|
3,567
|
|
|
|
4,132
|
|
|
|
|
11,368
|
|
|
|
12,781
|
|
|
General and administrative
|
|
|
|
3,821
|
|
|
|
2,476
|
|
|
|
|
12,752
|
|
|
|
11,561
|
|
|
Depreciation and amortization
|
|
|
|
22,370
|
|
|
|
20,938
|
|
|
|
|
86,969
|
|
|
|
73,125
|
|
|
Ground/facility leases
|
|
|
|
984
|
|
|
|
732
|
|
|
|
|
3,608
|
|
|
|
2,944
|
|
|
Total operating expenses
|
|
|
|
74,926
|
|
|
|
66,667
|
|
|
|
|
290,424
|
|
|
|
245,752
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
30,924
|
|
|
|
27,457
|
|
|
|
|
99,893
|
|
|
|
83,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonoperating income and (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
209
|
|
|
|
112
|
|
|
|
|
584
|
|
|
|
187
|
|
|
Interest expense
|
|
|
|
(12,820
|
)
|
|
|
(15,150
|
)
|
|
|
|
(52,214
|
)
|
|
|
(60,144
|
)
|
|
Amortization of deferred financing costs
|
|
|
|
(1,335
|
)
|
|
|
(1,190
|
)
|
|
|
|
(5,120
|
)
|
|
|
(4,436
|
)
|
|
(Loss) income from unconsolidated joint ventures
|
|
|
|
(574
|
)
|
|
|
111
|
|
|
|
|
(641
|
)
|
|
|
(2,023
|
)
|
|
Other nonoperating income
|
|
|
|
-
|
|
|
|
1,793
|
|
|
|
|
-
|
|
|
|
5,694
|
|
|
Total nonoperating expenses
|
|
|
|
(14,520
|
)
|
|
|
(14,324
|
)
|
|
|
|
(57,391
|
)
|
|
|
(60,722
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and discontinued operations
|
|
|
|
16,404
|
|
|
|
13,133
|
|
|
|
|
42,502
|
|
|
|
22,802
|
|
|
Income tax provision
|
|
|
|
(60
|
)
|
|
|
(142
|
)
|
|
|
|
(433
|
)
|
|
|
(570
|
)
|
|
Income from continuing operations
|
|
|
|
16,344
|
|
|
|
12,991
|
|
|
|
|
42,069
|
|
|
|
22,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income attributable to discontinued operations
|
|
|
|
(457
|
)
|
|
|
1,139
|
|
|
|
|
1,097
|
|
|
|
(1,429
|
)
|
|
Gain (loss) from disposition of real estate
|
|
|
|
232
|
|
|
|
-
|
|
|
|
|
14,806
|
|
|
|
(3,705
|
)
|
|
Total discontinued operations
|
|
|
|
(225
|
)
|
|
|
1,139
|
|
|
|
|
15,903
|
|
|
|
(5,134
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
16,119
|
|
|
|
14,130
|
|
|
|
|
57,972
|
|
|
|
17,098
|
|
|
Net income attributable to noncontrolling interests
|
|
|
|
(284
|
)
|
|
|
(404
|
)
|
|
|
|
(1,343
|
)
|
|
|
(888
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to American Campus Communities, Inc.
and Subsidiaries
|
|
|
$
|
15,835
|
|
|
$
|
13,726
|
|
|
|
$
|
56,629
|
|
|
$
|
16,210
|
|
|
Net income per share attributable to American Campus
Communities, Inc. and Subsidiaries common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.22
|
|
|
$
|
0.20
|
|
|
|
$
|
0.81
|
|
|
$
|
0.27
|
|
|
Diluted
|
|
|
$
|
0.22
|
|
|
$
|
0.20
|
|
|
|
$
|
0.80
|
|
|
$
|
0.26
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
71,295,963
|
|
|
|
66,817,937
|
|
|
|
|
69,243,203
|
|
|
|
57,682,808
|
|
|
Diluted
|
|
|
|
72,746,157
|
|
|
|
68,365,860
|
|
|
|
|
69,807,394
|
|
|
|
59,338,227
|
|
|
|
|
|
|
Table 3
|
|
American Campus Communities, Inc. and Subsidiaries
|
|
Calculation of FFO and FFOM
|
|
(dollars in thousands, except share and per share data)
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Year Ended December 31,
|
|
|
|
|
|
2011
|
|
|
|
2010
|
|
|
|
|
2011
|
|
|
|
2010
|
|
|
Net income attributable to American Campus Communities, Inc. and
Subsidiaries
|
|
|
$
|
15,835
|
|
|
$
|
13,726
|
|
|
|
$
|
56,629
|
|
|
$
|
16,210
|
|
|
Noncontrolling interests
|
|
|
|
284
|
|
|
|
404
|
|
|
|
|
1,343
|
|
|
|
888
|
|
|
(Gain) loss from disposition of real estate
|
|
|
|
(232
|
)
|
|
|
-
|
|
|
|
|
(14,806
|
)
|
|
|
3,705
|
|
|
Loss (income) from unconsolidated joint ventures
|
|
|
|
574
|
|
|
|
(111
|
)
|
|
|
|
641
|
|
|
|
2,023
|
|
|
FFO from unconsolidated joint ventures1
|
|
|
|
(557
|
)
|
|
|
23
|
|
|
|
|
(576
|
)
|
|
|
(1,195
|
)
|
|
Real estate related depreciation and amortization
|
|
|
|
22,382
|
|
|
|
21,325
|
|
|
|
|
87,951
|
|
|
|
75,667
|
|
|
Elimination of provision for asset impairment - wholly owned
properties2 3
|
|
|
|
559
|
|
|
|
-
|
|
|
|
|
559
|
|
|
|
4,036
|
|
|
Elimination of provision for asset impairment - unconsolidated
joint ventures2 4
|
|
|
|
546
|
|
|
|
-
|
|
|
|
|
546
|
|
|
|
1,414
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from operations ("FFO")
|
|
|
|
39,391
|
|
|
|
35,367
|
|
|
|
|
132,287
|
|
|
|
102,748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Elimination of operations of on-campus participating properties and
unconsolidated joint venture:
|
|
|
|
|
|
|
|
|
|
|
|
Net income from on-campus participating properties
|
|
|
|
(2,498
|
)
|
|
|
(2,367
|
)
|
|
|
|
(3,074
|
)
|
|
|
(1,809
|
)
|
|
Amortization of investment in on-campus participating properties
|
|
|
|
(1,138
|
)
|
|
|
(1,092
|
)
|
|
|
|
(4,468
|
)
|
|
|
(4,345
|
)
|
|
FFO from Hampton Roads unconsolidated joint venture5
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
160
|
|
|
|
|
|
|
35,755
|
|
|
|
31,908
|
|
|
|
|
124,745
|
|
|
|
96,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Modifications to reflect operational performance of on-campus
participating properties:
|
|
|
|
|
|
|
|
|
|
|
|
Our share of net cash flow6
|
|
|
|
564
|
|
|
|
449
|
|
|
|
|
2,190
|
|
|
|
1,710
|
|
|
Management fees
|
|
|
|
374
|
|
|
|
363
|
|
|
|
|
1,144
|
|
|
|
1,086
|
|
|
Impact of on-campus participating properties
|
|
|
|
938
|
|
|
|
812
|
|
|
|
|
3,334
|
|
|
|
2,796
|
|
|
Gain on remeasurement of equity method investments7
|
|
|
|
-
|
|
|
|
(197
|
)
|
|
|
|
-
|
|
|
|
(4,098
|
)
|
|
Gain on insurance settlement8
|
|
|
|
-
|
|
|
|
(1,596
|
)
|
|
|
|
-
|
|
|
|
(1,596
|
)
|
|
Funds from operations-modified ("FFOM")
|
|
|
$
|
36,693
|
|
|
$
|
30,927
|
|
|
|
$
|
128,079
|
|
|
$
|
93,856
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per share - diluted
|
|
|
$
|
0.54
|
|
|
$
|
0.52
|
|
|
|
$
|
1.87
|
|
|
$
|
1.73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFOM per share - diluted
|
|
|
$
|
0.50
|
|
|
$
|
0.45
|
|
|
|
$
|
1.81
|
|
|
$
|
1.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - diluted
|
|
|
|
72,860,285
|
|
|
|
68,480,823
|
|
|
|
|
70,834,789
|
|
|
|
59,453,190
|
|
1. Represents our share of the FFO from three joint ventures in which we
are or were a minority partner. Includes the Hampton Roads Military
Housing joint venture in which we have a minimal economic interest as
well as our 10% noncontrolling interest in two joint ventures (the
"Fidelity Joint Ventures") formed or assumed as part of the company's
acquisition of GMH. In September and November 2010, we purchased
Fidelity's 90% interest in 14 joint venture properties. Subsequent to
the acquisition, the 14 properties are now wholly-owned and are
consolidated by the company. One property was not acquired and will
continue to be owned by one of the Fidelity Joint Ventures.
2. In October 2011, the National Association of Real Estate Investment
Trusts ("NAREIT") issued guidance directing member companies to exclude
impairment write-downs of depreciable real estate from the calculation
of FFO. Previously, the company had included such charges in the
calculation of FFO, but had excluded these charges when calculating
FFOM. In order to conform to the current NAREIT guidance, the company
has revised its calculation of FFO for all periods presented to exclude
such impairment charges. This change in presentation has no effect on
FFOM for any of the periods presented, as the company previously
excluded such charges from FFOM.
3. For the three months and year ended December 31, 2011, represents an
impairment charge recorded for Pirates Cove, a property that is
classified as Held for Sale as of December 31, 2011 and is included in
discontinued operations for all periods presented. For the year ended
December 31, 2010, represents an impairment charge recorded for Campus
Walk - Oxford, a property that was sold in April 2010.
4. Represents our share of impairment charges recorded during the
periods presented for properties owned through our unconsolidated
Fidelity Joint Ventures.
5. Our share of the FFO from the Hampton Roads Military Housing
unconsolidated joint venture is excluded from the calculation of FFOM,
as management believes this amount does not accurately reflect the
company's participation in the economics of the transaction.
6. 50% of the properties' net cash available for distribution after
payment of operating expenses, debt service (including repayment of
principal) and capital expenditures. Represents actual cash received for
the year-to-date periods and amounts accrued for the interim periods.
7. Represents non-cash gains recorded to remeasure the company's equity
method investments in the Fidelity Joint Ventures to fair value as a
result of the company purchasing Fidelity's remaining 90% interest in 14
joint venture properties in September and November 2010.
8. Represents a gain on insurance settlement related to significant
property damage resulting from a fire that occurred at one of our
wholly-owned properties in April 2010.
|
|
|
|
|
Table 4
|
|
American Campus Communities, Inc. and Subsidiaries
|
|
2012 Outlook1
|
|
(unaudited, dollars in thousands, except per share data)
|
|
|
|
|
|
|
Low
|
|
|
High
|
|
Net income
|
|
|
$
|
50,800
|
|
|
|
$
|
58,500
|
|
|
Noncontrolling interests
|
|
|
|
1,200
|
|
|
|
|
1,400
|
|
|
Depreciation and amortization
|
|
|
|
100,400
|
|
|
|
|
102,100
|
|
|
Funds from operations ("FFO")
|
|
|
|
152,400
|
|
|
|
|
162,000
|
|
|
|
|
|
|
|
|
|
|
Elimination of operations from on-campus participating properties
|
|
|
|
(7,000
|
)
|
|
|
|
(7,200
|
)
|
|
|
|
|
|
|
|
|
|
Modifications to reflect operational performance of on-campus
participating properties
|
|
|
|
2,800
|
|
|
|
|
3,200
|
|
|
Funds from operations - modified ("FFOM")
|
|
|
$
|
148,200
|
|
|
|
$
|
158,000
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - diluted
|
|
|
|
76,500,000
|
|
|
|
|
77,250,000
|
|
|
|
|
|
|
|
|
|
|
Net income per share - diluted
|
|
|
$
|
0.66
|
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
FFO per share - diluted
|
|
|
$
|
1.99
|
|
|
|
$
|
2.10
|
|
|
|
|
|
|
|
|
|
|
FFOM per share - diluted
|
|
|
$
|
1.94
|
|
|
|
$
|
2.05
|
|
1. Assumes: (1) the company will achieve property level net operating
income net of dispositions of $219.9 million to $228.8 million; (2)
property dispositions of $68 million to $110 million; (3) property
acquisitions and/or exercise of our purchase options under our mezzanine
structures of $98 million to $119 million; (4) the company will generate
third-party development and management services revenues from $13.5
million to $14.8 million; and (5) the issuance of an unsecured bond
offering during the second or third quarter of 2012.

[ Back To TMCnet.com's Homepage ]
|