2015.03.31 10Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 10-Q
 
ý Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
For the quarterly period ended March 31, 2015.   
 
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 001-32265 (American Campus Communities, Inc.)
Commission file number 333-181102-01 (American Campus Communities Operating Partnership, L.P.)
 
AMERICAN CAMPUS COMMUNITIES, INC.
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P.
(Exact name of registrant as specified in its charter)
 
 Maryland (American Campus Communities, Inc.)
Maryland (American Campus Communities Operating
Partnership, L.P.)
 
 76-0753089 (American Campus Communities, Inc.)
56-2473181 (American Campus Communities Operating
Partnership, L.P.)
 (State or Other Jurisdiction of
Incorporation or Organization)
 
(IRS Employer Identification No.)
 
12700 Hill Country Blvd., Suite T-200
Austin, TX
(Address of Principal Executive Offices)
 
 
78738
(Zip Code)
 
(512) 732-1000
Registrant’s telephone number, including area code
 
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.
American Campus Communities, Inc.
Yes x  No o
American Campus Communities Operating Partnership, L.P.
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).
American Campus Communities, Inc.
Yes x  No o
American Campus Communities Operating Partnership, L.P.
Yes x  No o
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
 
American Campus Communities, Inc.                                                                                                                                    
Large accelerated filer x  
Accelerated Filer o



Non-accelerated filer   o     (Do not check if a smaller reporting company) 
Smaller reporting company o

American Campus Communities Operating Partnership, L.P.
Large accelerated filer o
Accelerated Filer o
Non-accelerated filer   x     (Do not check if a smaller reporting company) 
Smaller reporting company o
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
American Campus Communities, Inc.
Yes o  No x
American Campus Communities Operating Partnership, L.P
Yes o  No x
                                                                                           
There were 112,301,250 shares of the American Campus Communities, Inc.’s common stock with a par value of $0.01 per share outstanding as of the close of business on April 29, 2015.
 



EXPLANATORY NOTE
 
This report combines the reports on Form 10-Q for the quarterly period ended March 31, 2015 of American Campus Communities, Inc. and American Campus Communities Operating Partnership, L.P.  Unless stated otherwise or the context otherwise requires, references to “ACC” mean American Campus Communities, Inc., a Maryland real estate investment trust (“REIT”), and references to “ACCOP” mean American Campus Communities Operating Partnership, L.P., a Maryland limited partnership.  References to the “Company,” “we,” “us” or “our” mean collectively ACC, ACCOP and those entities/subsidiaries owned or controlled by ACC and/or ACCOP.  References to the “Operating Partnership” mean collectively ACCOP and those entities/subsidiaries owned or controlled by ACCOP. The following chart illustrates the Company’s and the Operating Partnership’s corporate structure:
 

The general partner of ACCOP is American Campus Communities Holdings, LLC (“ACC Holdings”), an entity that is wholly-owned by ACC. As of March 31, 2015, ACC Holdings held an ownership interest in ACCOP of less than 1%. The limited partners of ACCOP are ACC and other limited partners consisting of current and former members of management and nonaffiliated third parties.  As of March 31, 2015, ACC owned an approximate 98.6% limited partnership interest in ACCOP.  As the sole member of the general partner of ACCOP, ACC has exclusive control of ACCOP’s day-to-day management.  Management operates the Company and the Operating Partnership as one business. The management of ACC consists of the same members as the management of ACCOP. The Company is structured as an umbrella partnership REIT (“UPREIT”) and ACC contributes all net proceeds from its various equity offerings to the Operating Partnership. In return for those contributions, ACC receives a number of units of the Operating Partnership (“OP Units,” see definition below) equal to the number of common shares it has issued in the equity offering. Contributions of properties to the Company can be structured as tax-deferred transactions through the issuance of OP Units in the Operating Partnership. Based on the terms of ACCOP’s partnership agreement, OP Units can be exchanged for ACC’s common shares on a one-for-one basis. The Company maintains a one-for-one relationship between the OP Units of the Operating Partnership issued to ACC and ACC Holdings and the common shares issued to the public. The Company believes that combining the reports on Form 10-Q of ACC and ACCOP into this single report provides the following benefits:
 
(1)
enhances investors’ understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
(2)
eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and
(3)
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.




ACC consolidates ACCOP for financial reporting purposes, and ACC essentially has no assets or liabilities other than its investment in ACCOP. Therefore, the assets and liabilities of the Company and the Operating Partnership are the same on their respective financial statements. However, the Company believes it is important to understand the few differences between the Company and the Operating Partnership in the context of how the entities operate as a consolidated company. All of the Company’s property ownership, development and related business operations are conducted through the Operating Partnership. ACC also issues public equity from time to time and guarantees certain debt of ACCOP, as disclosed in this report. ACC does not have any indebtedness, as all debt is incurred by the Operating Partnership. The Operating Partnership holds substantially all of the assets of the Company, including the Company’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 ACC’s equity offerings, which are contributed to the capital of ACCOP in exchange for OP Units on a one-for-one common share per OP Unit basis, the Operating Partnership generates all remaining capital required by the Company’s business. These sources include, but are not limited to, the Operating Partnership’s working capital, net cash provided by operating activities, borrowings under its credit facility, 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 Company 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 Company’s financial statements include the same noncontrolling interests at the Operating Partnership level and OP Unit holders of the Operating Partnership. The differences between stockholders’ equity and partners’ capital result from differences in the equity issued at the Company and Operating Partnership levels.
 
To help investors understand the significant differences between the Company and the Operating Partnership, this report provides separate consolidated financial statements for the Company and the Operating Partnership. A single set of consolidated notes to such financial statements is presented that includes separate discussions for the Company 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. This report also includes separate Part I, Item 4 Controls and Procedures sections and separate Exhibits 31 and 32 certifications for each of the Company and the Operating Partnership in order to establish that the requisite certifications have been made and that the Company and the Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934 and 18 U.S.C. §1350.
 
In order to highlight the differences between the Company and the Operating Partnership, the separate sections in this report for the Company and the Operating Partnership specifically refer to the Company and the Operating Partnership. In the sections that combine disclosure of the Company and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company. 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 Company is appropriate because the Company operates its business through the Operating Partnership. The separate discussions of the Company and the Operating Partnership in this report should be read in conjunction with each other to understand the results of the Company on a consolidated basis and how management operates the Company.
 



FORM 10-Q
FOR THE QUARTER ENDED MARCH 31, 2015
 TABLE OF CONTENTS
 
 
PAGE NO.
 
 
PART I.
 
 
 
 
Item 1.
Consolidated Financial Statements of American Campus Communities, Inc. and Subsidiaries:
 
 
 
 
 
Consolidated Balance Sheets as of March 31, 2015 (unaudited) and December 31, 2014
 
 
 
 
Consolidated Statements of Comprehensive Income for the three months ended March 31, 2015 and 2014 (all unaudited)
 
 
 
 
Consolidated Statement of Changes in Equity for the three months ended March 31, 2015 (unaudited)
 
 
 
 
Consolidated Statements of Cash Flows for the three months ended March 31, 2015 and 2014 (all unaudited)
 
 
 
 
Consolidated Financial Statements of American Campus Communities Operating Partnership, L.P. and Subsidiaries:
 
 
 
 
 
Consolidated Balance Sheets as of March 31, 2015 (unaudited) and December 31, 2014
 
 
 
 
Consolidated Statements of Comprehensive Income for the three months ended March 31, 2015 and 2014 (all unaudited)
 
 
 
 
Consolidated Statement of Changes in Capital for the three months ended March 31, 2015 (unaudited)
 
 
 
 
Consolidated Statements of Cash Flows for the three months ended March 31, 2015 and 2014 (all unaudited)
 
 
 
 
Notes to Consolidated Financial Statements of American Campus Communities, Inc. and Subsidiaries and American Campus Communities Operating Partnership, L.P. and Subsidiaries (unaudited)
 
 
 
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
 
 
 
Item 3.
Quantitative and Qualitative Disclosure about Market Risk
 
 
 
Item 4.
Controls and Procedures
 
 
PART II.
 
 
 
 
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
 


AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)



 
 
March 31, 2015
 
December 31, 2014
 
 
(Unaudited)
 
 
Assets
 
 
 
 
 
 
 
 
 
Investments in real estate:
 
 
 
 
Wholly-owned properties, net
 
$
5,429,719

 
$
5,308,707

Wholly-owned properties held for sale
 

 
131,014

On-campus participating properties, net
 
92,759

 
94,128

Investments in real estate, net
 
5,522,478

 
5,533,849

 
 
 
 
 
Cash and cash equivalents
 
17,812

 
25,062

Restricted cash
 
34,091

 
31,937

Student contracts receivable, net
 
7,942

 
10,145

Other assets
 
237,242

 
233,755

 
 
 
 
 
Total assets
 
$
5,819,565

 
$
5,834,748

 
 
 
 
 
Liabilities and equity
 
 

 
 

 
 
 
 
 
Liabilities:
 
 

 
 

Secured mortgage, construction and bond debt
 
$
1,194,524

 
$
1,331,914

Unsecured notes
 
798,347

 
798,305

Unsecured term loans
 
600,000

 
600,000

Unsecured revolving credit facility
 
131,900

 
242,500

Accounts payable and accrued expenses
 
51,790

 
70,629

Other liabilities
 
123,171

 
121,645

Total liabilities
 
2,899,732

 
3,164,993

 
 
 
 
 
Commitments and contingencies (Note 14)
 


 


 
 
 
 
 
Redeemable noncontrolling interests
 
67,432

 
54,472

 
 
 
 
 
Equity:
 
 

 
 

American Campus Communities, Inc. stockholders’ equity:
 
 

 
 

Common stock, $.01 par value, 800,000,000 shares authorized, 112,301,250 and 107,175,236 shares issued and outstanding at March 31, 2015 and December 31, 2014, respectively
 
1,123

 
1,072

Additional paid in capital
 
3,315,711

 
3,102,540

Accumulated earnings and dividends
 
(460,753
)
 
(487,986
)
Accumulated other comprehensive loss
 
(7,838
)
 
(6,072
)
Total American Campus Communities, Inc. stockholders’ equity
 
2,848,243

 
2,609,554

Noncontrolling interests - partially owned properties
 
4,158

 
5,729

Total equity
 
2,852,401

 
2,615,283

 
 
 
 
 
Total liabilities and equity
 
$
5,819,565

 
$
5,834,748

 


See accompanying notes to consolidated financial statements.

1

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited, in thousands, except share and per share data)


 
 
Three Months Ended March 31,
 
 
2015
 
2014
Revenues
 
 
 
 
Wholly-owned properties
 
$
179,898

 
$
171,950

On-campus participating properties
 
9,200

 
8,188

Third-party development services
 
564

 
187

Third-party management services
 
2,001

 
1,985

Resident services
 
830

 
873

Total revenues
 
192,493

 
183,183

 
 
 
 
 
Operating expenses
 
 

 
 

Wholly-owned properties
 
79,010

 
75,808

On-campus participating properties
 
2,668

 
2,482

Third-party development and management services
 
3,047

 
2,786

General and administrative
 
4,843

 
4,374

Depreciation and amortization
 
50,651

 
48,175

Ground/facility leases
 
2,098

 
1,563

Total operating expenses
 
142,317

 
135,188

 
 
 
 
 
Operating income
 
50,176

 
47,995

 
 
 
 
 
Nonoperating income and (expense)
 
 

 
 

Interest income
 
1,112

 
1,031

Interest expense
 
(21,988
)
 
(21,090
)
Amortization of deferred financing costs
 
(1,379
)
 
(1,499
)
Gain from disposition of real estate
 
44,252

 

Loss from early extinguishment of debt
 
(595
)
 

Total nonoperating income (expense)
 
21,402

 
(21,558
)
 
 
 
 
 
Income before income taxes and discontinued operations
 
71,578

 
26,437

Income tax provision
 
(311
)
 
(290
)
Income from continuing operations
 
71,267

 
26,147

Discontinued operations:
 
 
 
 
Loss attributable to discontinued operations
 

 
(123
)
Gain from disposition of real estate
 

 
2,843

Total discontinued operations
 

 
2,720

Net income
 
71,267

 
28,867

Net income attributable to noncontrolling interests
 
 

 
 

Redeemable noncontrolling interests
 
(747
)
 
(381
)
Partially owned properties
 
(323
)
 
(88
)
Net income attributable to noncontrolling interests
 
(1,070
)
 
(469
)
Net income attributable to common shareholders
 
$
70,197

 
$
28,398

 
 
 
 
 
Other comprehensive loss
 
 

 
 

Change in fair value of interest rate swaps
 
(1,868
)
 
(993
)
Comprehensive income
 
$
68,329

 
$
27,405

 
 
 
 
 
Income per share attributable to common shareholders - basic
 
 

 
 

  Income from continuing operations per share
 
$
0.63

 
$
0.24

Net income per share
 
$
0.63

 
$
0.27

 
 
 
 
 
Income per share attributable to common shareholders - diluted
 
 

 
 

Income from continuing operations per share
 
$
0.62

 
$
0.24

Net income per share
 
$
0.62

 
$
0.27

 
 
 
 
 
Weighted-average common shares outstanding
 
 

 
 

Basic
 
110,955,099

 
104,821,669

Diluted
 
112,974,505

 
105,556,833

 

See accompanying notes to consolidated financial statements.

2

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(unaudited, in thousands, except share data)



 
 
Common
Shares
 
Par Value of
Common
Shares
 
Additional Paid
in Capital
 
Accumulated
Earnings and
Dividends
 
Accumulated
Other
Comprehensive
Loss
 
Noncontrolling
Interests –
Partially Owned
Properties
 
Total
Equity, December 31, 2014
 
107,175,236

 
$
1,072

 
$
3,102,540

 
$
(487,986
)
 
$
(6,072
)
 
$
5,729

 
$
2,615,283

Adjustments to reflect redeemable noncontrolling interests at fair value
 

 

 
(1,072
)
 

 

 

 
(1,072
)
Amortization of restricted stock awards
 

 

 
2,061

 

 

 

 
2,061

Vesting of restricted stock awards
 
116,166

 
1

 
(2,879
)
 

 

 

 
(2,878
)
Distributions to common and restricted stockholders
 

 

 

 
(42,964
)
 

 

 
(42,964
)
Distributions to noncontrolling interests - partially owned properties
 

 

 

 

 

 
(394
)
 
(394
)
Increase in ownership of consolidated subsidiary
 

 

 
(208
)
 

 

 
(1,500
)
 
(1,708
)
Conversion of operating partnership units to common stock
 
76,183

 
1

 
2,577

 

 

 

 
2,578

Net proceeds from sale of common stock
 
4,933,665

 
49

 
212,692

 

 

 

 
212,741

Change in fair value of interest rate swaps
 

 

 

 

 
(1,868
)
 

 
(1,868
)
Amortization of interest rate swap terminations
 

 

 

 

 
102

 

 
102

Net income
 

 

 

 
70,197

 

 
323

 
70,520

Equity, March 31, 2015
 
112,301,250


$
1,123


$
3,315,711


$
(460,753
)

$
(7,838
)

$
4,158


$
2,852,401

 


See accompanying notes to consolidated financial statements.

3

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands) 


 
 
Three Months Ended March 31,
 
 
2015
 
2014
Operating activities
 
 
 
 
Net income
 
$
71,267

 
$
28,867

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

 
 

Gains from disposition of real estate
 
(44,252
)
 
(2,843
)
Depreciation and amortization
 
50,273

 
48,222

Amortization of deferred financing costs and debt premiums/discounts
 
(1,540
)
 
(1,666
)
Share-based compensation
 
2,061

 
1,864

Income tax provision
 
311

 
290

Amortization of interest rate swap terminations
 
102

 

Changes in operating assets and liabilities:
 
 

 
 

Restricted cash
 
(2,971
)
 
(2,911
)
Student contracts receivable, net
 
1,585

 
1,211

Other assets
 
11,667

 
4,585

Accounts payable and accrued expenses
 
(21,509
)
 
(19,990
)
Other liabilities
 
7,240

 
3,437

Net cash provided by operating activities
 
74,234

 
61,066

 
 
 
 
 
Investing activities
 
 

 
 

Proceeds from disposition of properties
 
226,532

 
1,327

Cash paid for property acquisitions
 
(166,581
)
 
(9,117
)
Cash paid for land acquisitions
 

 
(2,952
)
Capital expenditures for wholly-owned properties
 
(11,495
)
 
(8,815
)
Investments in wholly-owned properties under development
 
(56,972
)
 
(59,990
)
Capital expenditures for on-campus participating properties
 
(333
)
 
(333
)
Investment in on-campus participating property under development
 
(448
)
 
(11,959
)
Decrease in escrow deposits for investment transactions
 
512

 
520

Change in restricted cash related to capital reserves
 
1,377

 
2,208

Increase in ownership of consolidated subsidiary
 
(1,708
)
 

Purchase of corporate furniture, fixtures and equipment
 
(2,213
)
 
(878
)
Net cash used in investing activities
 
(11,329
)
 
(89,989
)
 
 
 
 
 
Financing activities
 
 

 
 

Proceeds from sale of common stock
 
216,666

 

Offering costs
 
(3,250
)
 

Pay-off of mortgage and construction loans
 
(125,370
)
 
(68,574
)
Proceeds from revolving credit facilities
 
172,200

 
143,400

Pay downs of revolving credit facilities
 
(282,800
)
 
(22,400
)
Proceeds from construction loan
 
258

 
12,162

Scheduled principal payments on debt
 
(3,841
)
 
(4,221
)
Debt issuance and assumption costs
 
(196
)
 
(396
)
Distributions to common and restricted stockholders
 
(42,964
)
 
(38,043
)
Distributions to noncontrolling partners
 
(858
)
 
(545
)
Net cash (used in) provided by financing activities
 
(70,155
)
 
21,383

 
 
 
 
 
Net change in cash and cash equivalents
 
(7,250
)
 
(7,540
)
Cash and cash equivalents at beginning of period
 
25,062

 
38,751

Cash and cash equivalents at end of period
 
$
17,812

 
$
31,211

 
 
 
 
 
Supplemental disclosure of non-cash investing and financing activities
 
 

 
 

Loans assumed in connection with property acquisitions
 
$
(11,623
)
 
$

Issuance of common units in connection with property acquisitions
 
$
(14,182
)
 
$

Change in fair value of derivative instruments, net
 
$
(1,868
)
 
$
(993
)
 
 
 
 
 
Supplemental disclosure of cash flow information
 
 

 
 

Interest paid
 
$
21,151

 
$
24,300

 

See accompanying notes to consolidated financial statements.

4

AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except unit data)



 
 
March 31, 2015
 
December 31, 2014
 
 
(Unaudited)
 
 
Assets
 
 
 
 
 
 
 
 
 
Investments in real estate:
 
 
 
 
Wholly-owned properties, net
 
$
5,429,719

 
$
5,308,707

Wholly-owned properties held for sale
 

 
131,014

On-campus participating properties, net
 
92,759

 
94,128

Investments in real estate, net
 
5,522,478

 
5,533,849

 
 
 
 
 
Cash and cash equivalents
 
17,812

 
25,062

Restricted cash
 
34,091

 
31,937

Student contracts receivable, net
 
7,942

 
10,145

Other assets
 
237,242

 
233,755

 
 
 
 
 
Total assets
 
$
5,819,565

 
$
5,834,748

 
 
 
 
 
Liabilities and capital
 
 

 
 

 
 
 
 
 
Liabilities:
 
 

 
 

Secured mortgage, construction and bond debt
 
$
1,194,524

 
$
1,331,914

Unsecured notes
 
798,347

 
798,305

Unsecured term loans
 
600,000

 
600,000

Unsecured revolving credit facility
 
131,900

 
242,500

Accounts payable and accrued expenses
 
51,790

 
70,629

Other liabilities
 
123,171

 
121,645

Total liabilities
 
2,899,732

 
3,164,993

 
 
 
 
 
Commitments and contingencies (Note 14)
 


 


 
 
 
 
 
Redeemable limited partners
 
67,432

 
54,472

 
 
 
 
 
Capital:
 
 

 
 

Partners’ capital:
 
 

 
 

General partner – 12,222 OP units outstanding at both March 31, 2015 and December 31, 2014
 
103

 
100

Limited partner – 112,289,028 and 107,163,014 OP units outstanding at March 31, 2015 and December 31, 2014, respectively
 
2,855,978

 
2,615,526

Accumulated other comprehensive loss
 
(7,838
)
 
(6,072
)
Total partners’ capital
 
2,848,243

 
2,609,554

Noncontrolling interests - partially owned properties
 
4,158

 
5,729

Total capital
 
2,852,401

 
2,615,283

 
 
 
 
 
Total liabilities and capital
 
$
5,819,565

 
$
5,834,748

 


See accompanying notes to consolidated financial statements.

5

AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited, in thousands, except unit and per unit data)


 
 
Three Months Ended March 31,
 
 
2015
 
2014
Revenues
 
 
 
 
Wholly-owned properties
 
$
179,898

 
$
171,950

On-campus participating properties
 
9,200

 
8,188

Third-party development services
 
564

 
187

Third-party management services
 
2,001

 
1,985

Resident services
 
830

 
873

Total revenues
 
192,493

 
183,183

 
 
 
 
 
Operating expenses
 
 

 
 

Wholly-owned properties
 
79,010

 
75,808

On-campus participating properties
 
2,668

 
2,482

Third-party development and management services
 
3,047

 
2,786

General and administrative
 
4,843

 
4,374

Depreciation and amortization
 
50,651

 
48,175

Ground/facility leases
 
2,098

 
1,563

Total operating expenses
 
142,317

 
135,188

 
 
 
 
 
Operating income
 
50,176

 
47,995

 
 
 
 
 
Nonoperating income and (expense)
 
 

 
 

Interest income
 
1,112

 
1,031

Interest expense
 
(21,988
)
 
(21,090
)
Amortization of deferred financing costs
 
(1,379
)
 
(1,499
)
Gain from disposition of real estate
 
44,252

 

Loss from early extinguishment of debt
 
(595
)
 

Total nonoperating income (expense)
 
21,402

 
(21,558
)
Income before income taxes and discontinued operations
 
71,578

 
26,437

Income tax provision
 
(311
)
 
(290
)
Income from continuing operations
 
71,267

 
26,147

Discontinued operations:
 
 
 
 
Loss attributable to discontinued operations
 

 
(123
)
Gain from disposition of real estate
 

 
2,843

Total discontinued operations
 

 
2,720

Net income
 
71,267

 
28,867

Net income attributable to noncontrolling interests – partially owned properties
 
(323
)
 
(88
)
Net income attributable to American Campus Communities Operating Partnership, L.P.
 
70,944

 
28,779

Series A preferred unit distributions
 
(44
)
 
(45
)
Net income available to common unitholders
 
$
70,900

 
$
28,734

 
 
 
 
 
Other comprehensive loss
 
 

 
 

Change in fair value of interest rate swaps
 
(1,868
)
 
(993
)
Comprehensive income
 
$
69,032

 
$
27,741

 
 
 
 
 
Income per unit attributable to common unitholders – basic and diluted
 
 

 
 

  Income from continuing operations per unit
 
$
0.63

 
$
0.24

Net income per unit
 
$
0.63

 
$
0.27

 
 
 
 
 
Weighted-average common units outstanding
 
 

 
 

Basic
 
112,128,315

 
106,051,888

Diluted
 
112,864,146

 
106,787,052

 

See accompanying notes to consolidated financial statements.

6

AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN CAPITAL
(unaudited, in thousands, except unit data)



 
 
 
 
 
 
 
 
 
 
Accumulated
 
Noncontrolling
 
 
 
 
 
 
 
 
Other
 
Interests -
 
 

 
 
General Partner
 
Limited Partner
 
Comprehensive
 
Partially Owned
 
 

 
 
Units
 
Amount
 
Units
 
Amount
 
Loss
 
Properties
 
Total
Capital, December 31, 2014
 
12,222

 
$
100

 
107,163,014

 
$
2,615,526

 
$
(6,072
)
 
$
5,729

 
$
2,615,283

Adjustments to reflect redeemable limited partners’ interest at fair value
 

 

 

 
(1,072
)
 

 

 
(1,072
)
Amortization of restricted stock awards
 

 

 

 
2,061

 

 

 
2,061

Vesting of restricted stock awards
 

 

 
116,166

 
(2,878
)
 

 

 
(2,878
)
Distributions
 

 
(5
)
 

 
(42,959
)
 

 

 
(42,964
)
Distributions to noncontrolling interests - partially owned properties
 

 

 

 

 

 
(394
)
 
(394
)
Increase in ownership of consolidated subsidiary
 

 

 

 
(208
)
 

 
(1,500
)
 
(1,708
)
Conversion of operating partnership units to common stock
 

 

 
76,183

 
2,578

 

 

 
2,578

Issuance of units in exchange for contributions of equity offering proceeds
 

 

 
4,933,665

 
212,741

 

 

 
212,741

Change in fair value of interest rate swaps
 

 

 

 

 
(1,868
)
 

 
(1,868
)
Amortization of interest rates swap terminations
 

 

 

 

 
102

 

 
102

Net income
 

 
8

 

 
70,189

 

 
323

 
70,520

Capital, March 31, 2015
 
12,222

 
$
103

 
112,289,028

 
$
2,855,978

 
$
(7,838
)
 
$
4,158

 
$
2,852,401

 
 

See accompanying notes to consolidated financial statements.

7

AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands) 


 
 
Three Months Ended March 31,
 
 
2015
 
2014
Operating activities
 
 
 
 
Net income
 
$
71,267

 
$
28,867

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

 
 

Gains from disposition of real estate
 
(44,252
)
 
(2,843
)
Depreciation and amortization
 
50,273

 
48,222

Amortization of deferred financing costs and debt premiums/discounts
 
(1,540
)
 
(1,666
)
Share-based compensation
 
2,061

 
1,864

Income tax provision
 
311

 
290

Amortization of interest rate swap terminations
 
102

 

Changes in operating assets and liabilities:
 
 

 
 

Restricted cash
 
(2,971
)
 
(2,911
)
Student contracts receivable, net
 
1,585

 
1,211

Other assets
 
11,667

 
4,585

Accounts payable and accrued expenses
 
(21,509
)
 
(19,990
)
Other liabilities
 
7,240

 
3,437

Net cash provided by operating activities
 
74,234

 
61,066

 
 
 
 
 
Investing activities
 
 

 
 

Proceeds from disposition of properties
 
226,532

 
1,327

Cash paid for property acquisitions
 
(166,581
)
 
(9,117
)
Cash paid for land acquisitions
 

 
(2,952
)
Capital expenditures for wholly-owned properties
 
(11,495
)
 
(8,815
)
Investments in wholly-owned properties under development
 
(56,972
)
 
(59,990
)
Capital expenditures for on-campus participating properties
 
(333
)
 
(333
)
Investment in on-campus participating property under development
 
(448
)
 
(11,959
)
Decrease in escrow deposits for investment transactions
 
512

 
520

Change in restricted cash related to capital reserves
 
1,377

 
2,208

Increase in ownership of consolidated subsidiary
 
(1,708
)
 

Purchase of corporate furniture, fixtures and equipment
 
(2,213
)
 
(878
)
Net cash used in investing activities
 
(11,329
)
 
(89,989
)
 
 
 
 
 
Financing activities
 
 

 
 

Proceeds from issuance of common units in exchange for contributions, net
 
213,416

 

Pay-off of mortgage and construction loans
 
(125,370
)
 
(68,574
)
Proceeds from revolving credit facilities
 
172,200

 
143,400

Pay downs of revolving credit facilities
 
(282,800
)
 
(22,400
)
Proceeds from construction loan
 
258

 
12,162

Scheduled principal payments on debt
 
(3,841
)
 
(4,221
)
Debt issuance and assumption costs
 
(196
)
 
(396
)
Distributions paid on unvested restricted stock awards
 
(334
)
 
(321
)
Distributions paid to common and preferred unitholders
 
(43,094
)
 
(38,210
)
Distributions paid to noncontrolling partners - partially owned properties
 
(394
)
 
(57
)
Net cash (used in) provided by financing activities
 
(70,155
)
 
21,383

 
 
 
 
 
Net change in cash and cash equivalents
 
(7,250
)
 
(7,540
)
Cash and cash equivalents at beginning of period
 
25,062

 
38,751

Cash and cash equivalents at end of period
 
$
17,812

 
$
31,211

 
 
 
 
 
Supplemental disclosure of non-cash investing and financing activities
 
 

 
 

Loans assumed in connection with property acquisitions
 
$
(11,623
)
 
$

Issuance of common units in connection with property acquisitions
 
$
(14,182
)
 
$

Change in fair value of derivative instruments, net
 
$
(1,868
)
 
$
(993
)
 
 
 
 
 
Supplemental disclosure of cash flow information
 
 

 
 

Interest paid
 
$
21,151

 
$
24,300

 

See accompanying notes to consolidated financial statements.

8

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)



1. Organization and Description of Business
 
American Campus Communities, Inc. (“ACC”) is a real estate investment trust (“REIT”) that commenced operations effective with the completion of an initial public offering (“IPO”) on August 17, 2004.  Through ACC’s controlling interest in American Campus Communities Operating Partnership, L.P. (“ACCOP”), ACC is one of the largest owners, managers and developers of high quality student housing properties in the United States in terms of beds owned and under management.  ACC is a fully integrated, self-managed and self-administered equity REIT with expertise in the acquisition, design, financing, development, construction management, leasing and management of student housing properties.  ACC’s common stock is publicly traded on the New York Stock Exchange (“NYSE”) under the ticker symbol “ACC.”
 
The general partner of ACCOP is American Campus Communities Holdings, LLC (“ACC Holdings”), an entity that is wholly-owned by ACC.  As of March 31, 2015, ACC Holdings held an ownership interest in ACCOP of less than 1%. The limited partners of ACCOP are ACC and other limited partners consisting of current and former members of management and nonaffiliated third parties.  As of March 31, 2015, ACC owned an approximate 98.6% limited partnership interest in ACCOP.  As the sole member of the general partner of ACCOP, ACC has exclusive control of ACCOP’s day-to-day management.  Management operates ACC and ACCOP as one business.  The management of ACC consists of the same members as the management of ACCOP.  ACC consolidates ACCOP for financial reporting purposes, and ACC does not have significant assets other than its investment in ACCOP.  Therefore, the assets and liabilities of ACC and ACCOP are the same on their respective financial statements.  References to the “Company,” “we,” “us” or “our” mean collectively ACC, ACCOP and those entities/subsidiaries owned or controlled by ACC and/or ACCOP.  References to the “Operating Partnership” mean collectively ACCOP and those entities/subsidiaries owned or controlled by ACCOP.  Unless otherwise indicated, the accompanying Notes to the Consolidated Financial Statements apply to both the Company and the Operating Partnership.
 
As of March 31, 2015, our property portfolio contained 164 properties with approximately 100,000 beds in approximately 32,500 units.  Our property portfolio consisted of 139 owned off-campus student housing properties that are in close proximity to colleges and universities, 20 American Campus Equity (“ACE®”) properties operated under ground/facility leases with ten university systems and five on-campus participating properties operated under ground/facility leases with the related university systems.  Of the 164 properties, seven were under development as of March 31, 2015, and when completed will consist of a total of approximately 4,700 beds in approximately 1,200 units.  Our communities contain modern housing units and are supported by a resident assistant system and other student-oriented programming, with many offering resort-style amenities.
 
Through one of ACC’s taxable REIT subsidiaries (“TRSs”), we also provide construction management and development services, primarily for student housing properties owned by colleges and universities, charitable foundations, and others.  As of March 31, 2015, also through one of ACC’s TRSs, we provided third-party management and leasing services for 39 properties that represented approximately 30,100 beds in approximately 11,700 units.  Third-party management and leasing services are typically provided pursuant to management contracts that have initial terms that range from one to five years.  As of March 31, 2015, our total owned and third-party managed portfolio included 203 properties with approximately 130,100 beds in approximately 44,200 units.
 
2. Summary of Significant Accounting Policies
 
Basis of Presentation
 
The accompanying consolidated financial statements, presented in U.S. dollars, are prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities as of the date of the financial statements, and revenue and expenses during the reporting periods. Our actual results could differ from those estimates and assumptions. All material intercompany transactions among consolidated entities have been eliminated. All dollar amounts in the tables herein, except share, per share, unit and per unit amounts, are stated in thousands unless otherwise indicated. Certain prior period amounts have been reclassified to conform to the current period presentation.

Recent Accounting Pronouncements

In April 2015, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update 2015-03 ("ASU 2015-03"), "Simplifying the Presentation of Debt Issuance Costs." ASU 2015-03 requires all costs incurred to issue debt be presented in the balance sheet as a direct deduction from the carrying value of the debt rather than being recorded as a deferred charge and presented as an asset. ASU 2015-03 is effective for interim and annual periods beginning after December 15, 2015, with early adoption

9

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


permitted, and retrospective application required. The Company plans to adopt ASU 2015-03 as of January 1, 2016 and does not expect it to have a material impact on its consolidated financial statements.

In February 2015, the FASB issued Accounting Standards Update 2015-02 ("ASU 2015-02"), "Amendments to the Consolidation Analysis.” ASU 2015-02 changes the analysis a reporting entity must perform to determine whether it should consolidate certain types of legal entities. ASU 2015-02 modifies whether limited partnerships and similar entities are variable interest entities ("VIEs") or voting interest entities and eliminates the presumption a general partner should consolidate a limited partnership. ASU 2015-02 is effective for interim and annual periods beginning after December 15, 2015, with early adoption permitted.  The Company plans to adopt ASU 2015-02 as of January 1, 2016 and is currently evaluating the potential impact of the new standard on its consolidated financial statements.

In May 2014, the FASB issued Accounting Standards Update 2014-09 (“ASU 2014-09”), "Revenue From Contracts With Customers". ASU 2014-09 provides a single comprehensive revenue recognition model for contracts with customers (excluding certain contracts, such as lease contracts) to improve comparability within industries. ASU 2014-09 requires an entity to recognize revenue to reflect the transfer of goods or services to customers at an amount the entity expects to be paid in exchange for those goods and services and provide enhanced disclosures, all to provide more comprehensive guidance for transactions such as service revenue and contract modifications. ASU 2014-09 is effective for interim and annual periods beginning after December 15, 2016 and may be applied using either a full retrospective or modified approach upon adoption. The Company plans to adopt ASU 2014-09 as of January 1, 2017 and is currently evaluating the potential impact of the new standard on its consolidated financial statements.

Interim Financial Statements

The accompanying interim financial statements are unaudited, but have been prepared in accordance with GAAP for interim financial information and in conjunction with the rules and regulations of the Securities and Exchange Commission.  Accordingly, they do not include all disclosures required by GAAP for complete financial statements.  In the opinion of management, all adjustments (consisting solely of normal recurring matters) necessary for a fair presentation of the financial statements of the Company for these interim periods have been included.  Because of the seasonal nature of the Company’s operations, the results of operations and cash flows for any interim period are not necessarily indicative of results for other interim periods or for the full year.  These financial statements should be read in conjunction with the financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.
 
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, disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.
 
Investments in Real Estate
 
Investments in real estate are recorded at historical cost.  Major improvements that extend the life of an asset are capitalized and depreciated over the remaining useful life of the asset.  The cost of ordinary repairs and maintenance are charged to expense when incurred.  Depreciation and amortization are recorded on a straight-line basis over the estimated useful lives of the assets as follows:
Buildings and improvements
 
7-40 years
Leasehold interest - on-campus
   participating properties
 
25-34 years (shorter of useful life or respective lease term)
Furniture, fixtures and equipment
 
3-7 years
 
Project costs directly associated with the development and construction of an owned real estate project, which include interest, property taxes, and amortization of deferred finance costs, are capitalized as construction in progress.  Upon completion of the project, costs are transferred into the applicable asset category and depreciation commences.  Interest totaling approximately $2.5 million and $2.2 million was capitalized during the three months ended March 31, 2015 and 2014, respectively.
 

10

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


Management assesses whether there has been an impairment in the value of the Company’s investments in real estate whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  Impairment is recognized when estimated expected future undiscounted cash flows are less than the carrying value of the property, or when it is probable that a property will be sold prior to the end of its estimated useful life, at which time an impairment charge is recognized for any excess of the carrying value of the property over the expected net proceeds from the disposal.  The estimation of expected future net cash flows is inherently uncertain and relies on assumptions regarding current and future economics and market conditions.  If such conditions change, then an adjustment to the carrying value of the Company’s long-lived assets could occur in the future period in which the conditions change.  To the extent that a property is impaired, the excess of the carrying amount of the property over its estimated fair value is charged to earnings. The Company believes that there were no impairments of the carrying values of its investments in real estate as of March 31, 2015.

The Company allocates the purchase price of acquired properties to net tangible and identified intangible assets based on relative fair values.  Fair value estimates are based on information obtained from a number of sources, including independent appraisals that may be obtained in connection with the acquisition or financing of the respective property, our own analysis of recently acquired and existing comparable properties in our portfolio, and other market data.  Information obtained about each property as a result of due diligence, marketing and leasing activities is also considered.  The value allocated to land is generally based on the actual purchase price adjusted to fair value (as necessary) if acquired separately, or market research/comparables if acquired as part of an existing operating property.  The value allocated to building is based on the fair value determined on an “as-if vacant” basis, which is estimated using an income, or discounted cash flow, approach that relies upon internally determined assumptions that we believe are consistent with current market conditions for similar properties. The value allocated to furniture, fixtures, and equipment is based on an estimate of the fair value of the appliances and fixtures inside the units. We have determined these estimates to have been primarily based upon unobservable inputs and therefore are considered to be Level 3 inputs within the fair value hierarchy.

We record the acquisition of undeveloped land parcels that do not meet the accounting criteria to be accounted for as business combinations at the purchase price paid and capitalize the associated acquisition costs.

Long-Lived Assets–Held for Sale
 
Long-lived assets to be disposed of are classified as held for sale in the period in which all of the following criteria are met:

a.
Management, having the authority to approve the action, commits to a plan to sell the asset.

b.
The asset is available for immediate sale in its present condition subject only to terms that are usual and customary for sales of such assets.

c.
An active program to locate a buyer and other actions required to complete the plan to sell the asset have been initiated.

d.
The sale of the asset is probable, and transfer of the asset is expected to qualify for recognition as a completed sale, within one year.

e.
The asset is being actively marketed for sale at a price that is reasonable in relation to its current fair value.

f.
Actions required to complete the plan indicate that it is unlikely that significant changes to the plan will be made or that the plan will be withdrawn.
  
Concurrent with this classification, the asset is recorded at the lower of cost or fair value less estimated selling costs, and depreciation ceases.

Discontinued Operations

A discontinued operation represents (i) a component of an entity or group of components that has been disposed of or is classified as held for sale in a single transaction and represents a strategic shift that has or will have a major effect on an entity's operations and financial results, or (ii) an acquired business that is classified as held for sale on the date of acquisition. A strategic shift could include a disposal of (i) a separate major line of business, (ii) a separate major geographic area of operations, (iii) a major equity method investment, or (iv) other major parts of an entity. The Company classifies disposals of real estate that do not meet the

11

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


definition of a discontinued operation within income from continuing operations in the accompanying consolidated statements of comprehensive income.

Loans Receivable
 
Loans held for investment are intended to be held to maturity and, accordingly, are carried at cost, net of unamortized loan purchase discounts, and net of an allowance for loan losses when such loan is deemed to be impaired.  Loan purchase discounts are amortized over the term of the loan.  The Company considers a loan impaired when, based upon current information and events, it is probable that it will be unable to collect all amounts due for both principal and interest according to the contractual terms of the loan agreement.  Management’s estimate of the collectability of principal and interest payments under the company’s loans receivable from CaPFA Capital Corp. 2000F (“CaPFA”), which mature in December 2040 and carry a balance of approximately $55.0 million as of March 31, 2015, are highly dependent on the future operating performance of the properties securing the loans.  As future economic conditions and/or market conditions at the properties change, management will continue to evaluate the collectability of such amounts. The Company believes there were no impairments of the carrying value of its loans receivable as of March 31, 2015. Loans receivable are included in other assets on the accompanying consolidated balance sheets.
 
Intangible Assets
 
A portion of the purchase price of acquired properties is allocated to the value of in-place leases for both student and commercial tenants, which is based on the difference between (i) the property valued with existing in-place leases adjusted to market rental rates and (ii) the property valued “as-if” vacant.  As lease terms for student leases are typically one year or less, rates on in-place leases generally approximate market rental rates.  Factors considered in the valuation of in-place leases include an estimate of the carrying costs during the expected lease-up period considering current market conditions, nature of the tenancy, and costs to execute similar leases.  Carrying costs include estimates of lost rentals at market rates during the expected lease-up period, as well as marketing and other operating expenses.  The value of in-place leases is amortized over the remaining initial term of the respective leases.  The purchase price of property acquisitions is not expected to be allocated to student tenant relationships, considering the terms of the leases and the expected levels of renewals.
 
In connection with the property acquisitions discussed in Note 3 herein, the Company capitalized approximately $2.1 million and $-0- for the periods ended March 31, 2015 and 2014, respectively, related to management’s estimate of the fair value of in-place leases assumed.  Amortization expense was approximately $0.6 million and $0.9 million for the three months ended March 31, 2015 and 2014, respectively.  Accumulated amortization at March 31, 2015 and December 31, 2014 was approximately $28.5 million and $27.9 million, respectively.  The value of in-place leases, net of amortization, is included in other assets on the accompanying consolidated balance sheets and the amortization of in-place leases is included in depreciation and amortization expense in the accompanying consolidated statements of comprehensive income.  

For acquired properties subject to an in-place property tax incentive arrangement, a portion of the purchase price is allocated to the present value of expected future property tax savings over the projected incentive arrangement period. Unamortized in-place property tax incentive arrangements as of March 31, 2015 and December 31, 2014 were approximately $42.1 million and $36.7 million, respectively, and are included in other assets on the accompanying consolidated balance sheets. Amortization of in-place property tax incentive arrangements is included in wholly-owned properties operating expense in the accompanying consolidated statements of comprehensive income.
 
Mortgage Debt - Premiums and Discounts
 
Mortgage debt premiums and discounts represent fair value adjustments to account for the difference between the stated rates and market rates of mortgage debt assumed in connection with the Company’s property acquisitions.  The mortgage debt premiums and discounts are amortized to interest expense over the term of the related mortgage loans using the effective-interest method.  The amortization of mortgage debt premiums and discounts resulted in a net decrease to interest expense of approximately $3.0 million and $3.2 million for the three months ended March 31, 2015 and 2014, respectively.  As of March 31, 2015 and December 31, 2014, net unamortized mortgage debt premiums were approximately $58.6 million and $60.6 million, respectively, and net unamortized mortgage debt discounts were approximately $0.7 million and $0.9 million, respectively.  Mortgage debt premiums and discounts are included in secured mortgage, construction and bond debt on the accompanying consolidated balance sheets and amortization of mortgage debt premiums and discounts is included in interest expense on the accompanying consolidated statements of comprehensive income.
 

12

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


Unsecured Notes - Original Issue Discount
 
In April 2013 and again in June 2014, the Company issued $400 million of senior unsecured notes (see Note 8) at 99.659 percent and 99.861 percent of par value, respectively, and recorded an original issue discount of approximately $1.4 million and $0.6 million, respectively. The total unamortized original issue discount was approximately $1.7 million as of both March 31, 2015 and December 31, 2014, respectively, and is included in unsecured notes on the accompanying consolidated balance sheets. Amortization of the original issue discounts of approximately $41,000 and $29,000 for the three months ended March 31, 2015 and 2014, respectively, is included in interest expense on the accompanying consolidated statements of comprehensive income.
 
Pre-development Expenditures
 
Pre-development expenditures such as architectural fees, permits and deposits associated with the pursuit of third-party and owned development projects are expensed as incurred, until such time that management believes it is probable that the contract will be executed and/or construction will commence.  Because the Company frequently incurs these pre-development expenditures before a financing commitment and/or required permits and authorizations have been obtained, the Company bears the risk of loss of these pre-development expenditures if financing cannot ultimately be arranged on acceptable terms or the Company is unable to successfully obtain the required permits and authorizations.  As such, management evaluates the status of third-party and owned projects that have not yet commenced construction on a periodic basis and expenses any deferred costs related to projects whose current status indicates the commencement of construction is unlikely and/or the costs may not provide future value to the Company in the form of revenues.  Such write-offs are included in third-party development and management services expenses (in the case of third-party development projects) or general and administrative expenses (in the case of owned development projects) on the accompanying consolidated statements of comprehensive income.  As of March 31, 2015, the Company has deferred approximately $2.5 million in pre-development costs related to third-party and owned development projects that have not yet commenced construction.  Such costs are included in other assets on the accompanying consolidated balance sheets.

Earnings per Share – Company
 
Basic earnings per share is computed using net income attributable to common shareholders and the weighted average number of shares of the Company’s common stock outstanding during the period.  Diluted earnings per share reflect common shares issuable from the assumed conversion of Operating Partnership units ("OP Units") and common share awards granted.  Only those items having a dilutive impact on basic earnings per share are included in diluted earnings per share.
 
The following potentially dilutive securities were outstanding for the three months ended March 31, 2015 and 2014, but were not included in the computation of diluted earnings per share because the effects of their inclusion would be anti-dilutive. 
 
 
Three Months Ended March 31,
 
 
2015
 
2014
Common OP Units (Note 10)
 

 
1,230,219

Preferred OP Units (Note 10)
 

 
112,628

Total potentially dilutive securities
 

 
1,342,847

 

13

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


The following is a summary of the elements used in calculating basic and diluted earnings per share:
 
 
Three Months Ended March 31,
 
 
2015
 
2014
Numerator – basic and diluted earnings per share:
 
 
 
 
Income from continuing operations
 
$
71,267

 
$
26,147

Income from continuing operations attributable to noncontrolling interests
 
(1,070
)
 
(435
)
Income from continuing operations attributable to common shareholders
 
70,197

 
25,712

Amount allocated to participating securities
 
(334
)
 
(321
)
Income from continuing operations attributable to common shareholders, net of amount allocated to participating securities
 
69,863

 
25,391

Income from discontinued operations
 

 
2,720

Income from discontinued operations attributable to noncontrolling interests
 

 
(34
)
Income from discontinued operations attributable to common shareholders
 

 
2,686

Net income attributable to common shareholders
 
$
69,863

 
$
28,077

 
 
 
 
 
Denominator:
 
 

 
 

Basic weighted average common shares outstanding
 
110,955,099

 
104,821,669

Unvested Restricted Stock Awards (Note 11)
 
735,831

 
735,164

Common OP units (Note 10)
 
1,173,216

 

Preferred OP units (Note 10)
 
110,359

 

Diluted weighted average common shares outstanding
 
112,974,505

 
105,556,833

 
Earnings per share – basic:
 
 
 
 
Income from continuing operations attributable to common shareholders, net of amount allocated to participating securities
 
$
0.63

 
$
0.24

Income from discontinued operations attributable to common shareholders
 
$

 
$
0.03

Net income attributable to common shareholders
 
$
0.63

 
$
0.27

Earnings per share – diluted:
 
 

 
 

Income from continuing operations attributable to common shareholders, net of amount allocated to participating securities
 
$
0.62

 
$
0.24

Income from discontinued operations attributable to common shareholders
 
$

 
$
0.03

Net income attributable to common shareholders
 
$
0.62

 
$
0.27

Distributions declared per common share
 
$
0.38

 
$
0.36


Earnings per Unit – Operating Partnership
 
Basic earnings per OP Unit is computed using net income attributable to common unitholders and the weighted average number of common units outstanding during the period.  Diluted earnings per OP Unit reflects the potential dilution that could occur if securities or other contracts to issue OP Units were exercised or converted into OP Units or resulted in the issuance of OP Units and then shared in the earnings of the Operating Partnership.



14

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


The following is a summary of the elements used in calculating basic and diluted earnings per unit: 
 
 
Three Months Ended March 31,
 
 
2015
 
2014
Numerator – basic and diluted earnings per unit:
 
 
 
 
Income from continuing operations
 
$
71,267

 
$
26,147

Income from continuing operations attributable to noncontrolling interests – partially owned properties
 
(323
)
 
(88
)
Income from continuing operations attributable to Series A preferred units
 
(44
)
 
(42
)
Amount allocated to participating securities
 
(334
)
 
(321
)
Income from continuing operations attributable to common unitholders, net of amount allocated to participating securities
 
70,566

 
25,696

Income from discontinued operations
 

 
2,720

Income from discontinued operations attributable to Series A preferred units
 

 
(3
)
Income from discontinued operations attributable to common unitholders
 

 
2,717

Net income attributable to common unitholders
 
$
70,566

 
$
28,413

 
 
 
 
 
Denominator:
 
 

 
 

Basic weighted average common units outstanding
 
112,128,315

 
106,051,888

Unvested Restricted Stock Awards (Note 11)
 
735,831

 
735,164

Diluted weighted average common units outstanding
 
112,864,146

 
106,787,052


 
Earnings per unit - basic and diluted:
 
 
 
 
Income from continuing operations attributable to common unitholders, net of amount allocated to participating securities
 
$
0.63

 
$
0.24

Income from discontinued operations attributable to common unitholders
 
$

 
$
0.03

Net income attributable to common unitholders
 
$
0.63

 
$
0.27

Distributions declared per common unit
 
$
0.38

 
$
0.36

 
3. Property Acquisitions
   
During the first quarter of 2015, the Company acquired the following wholly-owned properties containing 2,298 beds for approximately $195.3 million:
Property
 
Location
 
Primary University Served
 
Units
 
Beds
Park Point (1)
 
Syracuse, NY
 
Syracuse University
 
66
 
226
University Walk (2)
 
Knoxville, TN
 
University of Tennessee
 
177
 
526
1200 West Marshall
 
Richmond, VA
 
Virginia Commonwealth University
 
136
 
406
8 1/2 Canal Street (3)
 
Richmond, VA
 
Virginia Commonwealth University
 
160
 
540
Vistas San Marcos
 
San Marcos, TX
 
Texas State University
 
255
 
600
(1) 
As part of this transaction, the Company assumed approximately $11.6 million of fixed rate mortgage debt.


15

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


(2) 
University Walk opened for operations in August 2014 and was purchased by the Company in February 2015. This property was consolidated for financial reporting purposes prior to the acquisition date because the entity that owned this property was deemed to be a variable interest entity (“VIE”) and the Company was determined to be the primary beneficiary of the VIE. 

(3) 
As part of this transaction, the Company issued 343,895 common OP Units to the seller, valued at $41.24 per unit.

The acquired property’s results of operations have been included in the accompanying consolidated statements of comprehensive income since the respective acquisition closing dates.  The following pro forma information for three months ended March 31, 2015 and 2014 presents consolidated financial information for the Company as if the property acquisitions discussed above had occurred at the beginning of the earliest period presented.  The pro forma information is provided for informational purposes only and is not indicative of results that would have occurred or which may occur in the future:
 
 
Three Months Ended March 31,
 
 
2015
 
2014
Total revenues
 
$
195,732

 
$
186,921

Net income attributable to common shareholders
 
$
73,076

 
$
26,595

Net income per share attributable to common shareholders, as adjusted - basic
 
$
0.66

 
$
0.25

Net income per share attributable to common shareholders, as adjusted - diluted
 
$
0.64

 
$
0.25

4. Property Dispositions and Discontinued Operations
 
During the first quarter of 2015, the Company sold the following wholly-owned properties containing 6,001 beds for approximately $231.0 million, resulting in proceeds of approximately $226.5 million. The combined net gain on these dispositions of approximately $44.3 million is included in income from continuing operations on the accompanying consolidated statements of comprehensive income for the three months ended March 31, 2015.

Property
 
Location
 
Primary University Served
 
Units
 
Beds
The Highlands
 
Reno, NV
 
University of Nevada at Reno
 
216
 
732
The View
 
Lincoln, NE
 
University of Nebraska
 
157
 
590
Chapel Ridge
 
Chapel Hill, NC
 
University of North Carolina
 
180
 
544
Chapel View
 
Chapel Hill, NC
 
University of North Carolina
 
224
 
358
The Village at Alafaya Club
 
Orlando, FL
 
University of Central Florida
 
228
 
839
University Place
 
Charlottesville, VA
 
University of Virginia
 
144
 
528
University Greens
 
Norman, OK
 
University of Oklahoma
 
156
 
516
University Meadows
 
Mt. Pleasant, MI
 
Central Michigan University
 
184
 
616
The Outpost San Marcos
 
San Marcos, TX
 
Texas State University
 
162
 
486
Eagles Trail
 
Hattiesburg, MS
 
University of Southern Mississippi
 
216
 
792

In February 2014, the Company sold Hawks Landing, a 122-unit, 484-bed owned off-campus property located near the campus of Miami University of Ohio for a sales price of approximately $17.3 million, including the assumption of an existing $15.6 million mortgage loan by the purchaser, resulting in net proceeds of approximately $1.3 million. Because Hawks Landing was classified as held for sale as of December 31, 2013, the resulting gain on disposition of approximately $2.8 million is included in discontinued operations on the accompanying consolidated statements of comprehensive income for the three months ended March 31, 2014. Below is a summary of the results of operations for Hawks Landing: 

16

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


 
 
Three Months Ended March 31, 2014
Total revenues
 
$
279

Total operating expenses
 
(239
)
Depreciation and amortization
 

Operating income
 
40

Total nonoperating expenses
 
(163
)
Net loss
 
$
(123
)

5. Investments in Wholly-Owned Properties
 
Wholly-owned properties consisted of the following: 
 
 
March 31, 2015
 
December 31, 2014
 
Land (1)
 
$
575,879

 
$
571,242

 
Buildings and improvements
 
5,033,845

 
4,937,345

 
Furniture, fixtures and equipment
 
290,592

 
289,168

 
Construction in progress 
 
237,877

 
185,414

 
 
 
6,138,193

 
5,983,169

 
Less accumulated depreciation
 
(708,474
)
 
(674,462
)
 
Wholly-owned properties, net
 
$
5,429,719

 
$
5,308,707

(2) 
 
(1) 
The land balance above includes undeveloped land parcels with book values of approximately $40.6 million as of both March 31, 2015 and December 31, 2014.  Also includes land totaling approximately $30.6 million and $30.2 million as of March 31, 2015 and December 31, 2014, respectively, related to properties under development.

(2) 
The balance above excludes the net book value of seven wholly-owned properties classified as held for sale in the accompanying consolidated balance sheet as of December 31, 2014 (see Note 4). These properties were sold in January 2015.

6. On-Campus Participating Properties
 
On-campus participating properties are as follows: 
 
 
 
 
 
 
Historical Cost
Lessor/University
 
Lease
Commencement
 
Required Debt
Repayment
 
March 31, 2015
 
December 31, 2014
Texas A&M University System / Prairie View A&M University (1)
 
2/1/1996
 
9/1/2023
 
$
43,115

 
$
43,036

Texas A&M University System / Texas A&M International
 
2/1/1996
 
9/1/2023
 
27,008

 
6,937

Texas A&M University System / Prairie View A&M University (2)
 
10/1/1999
 
8/31/2025
 
6,975

 
26,828

 
 
8/31/2028
 
 
University of Houston System / University of Houston (3)
 
9/27/2000
 
8/31/2035
 
36,635

 
36,606

West Virginia University Project / West Virginia University
 
7/16/2013
 
7/16/2045
 
43,643

 
43,636

 
 
 
 
 
 
157,376

 
157,043

Less accumulated amortization
 
 
 
 
 
(64,617
)
 
(62,915
)
On-campus participating properties, net
 
 
 
$
92,759

 
$
94,128

 

17

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


(1) 
Consists of three phases placed in service between 1996 and 1998.

(2) 
Consists of two phases placed in service in 2000 and 2003.

(3) 
Consists of two phases placed in service in 2001 and 2005.

7. Investments in Unconsolidated Joint Ventures
 
As of March 31, 2015, the Company owned a noncontrolling interest in one unconsolidated joint venture that is accounted for utilizing the equity method of accounting.  The Company discontinued applying the equity method in regards to its investment in this joint venture as a result of the Company’s share of losses exceeding its investment in the joint venture.  Because the Company had not guaranteed any obligations of the investee and was not otherwise committed to provide further financial support to the investee, it therefore suspended recording its share of losses once the investment was reduced to zero.  The Company also earns fees for providing management services to this joint venture, which totaled approximately $0.3 million and $0.4 million for the three months ended March 31, 2015 and 2014, respectively.

8. Debt
 
A summary of the Company’s outstanding consolidated indebtedness, including unamortized debt premiums and discounts, is as follows: 
 
 
March 31, 2015
 
December 31, 2014
Debt secured by wholly-owned properties:
 
 
 
 
Mortgage loans payable:
 
 
 
 
Unpaid principal balance
 
$
1,022,304

 
$
1,094,306

Unamortized debt premiums
 
58,582

 
60,586

Unamortized debt discounts
 
(662
)
 
(895
)
 
 
1,080,224

 
1,153,997

Construction loans payable
 

 
63,637

 
 
1,080,224

 
1,217,634

Debt secured by on-campus participating properties:
 
 

 
 

Mortgage loan payable
 
30,315

 
30,553

Bonds payable
 
39,785

 
39,785

Construction loan payable
 
44,200

 
43,942

 
 
114,300

 
114,280

Total secured mortgage, construction and bond debt
 
1,194,524

 
1,331,914

Unsecured notes, net of unamortized original issue discount
 
798,347

 
798,305

Unsecured revolving credit facility
 
131,900

 
242,500

Unsecured term loans
 
600,000

 
600,000

Total debt
 
$
2,724,771

 
$
2,972,719

 
Pay-off of Mortgage and Construction Debt     

During the three months ended March 31, 2015, the Company paid off approximately $61.4 million of fixed rate mortgage debt secured by three wholly-owned properties (Newtown Crossing, Olde Towne University Square and Peninsular Place). In addition, the Company paid off approximately $19.3 million of fixed rate mortgage debt prior to the sale of The View and University Meadows in January and February 2015, respectively.

During the three months ended March 31, 2015, the Company also paid off approximately $44.6 million of variable rate construction debt secured by two owned on-campus ACE properties (The Suites and Hilltop Townhomes). The remaining decrease in construction loans payable of $19.0 million is related to our purchase of University Walk in February 2015, as the seller/developer paid off the outstanding construction loan balance with sales proceeds.


18

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


Unsecured Notes
 
In June 2014, the Operating Partnership issued an additional $400 million in senior unsecured notes under its existing shelf registration.  These 10-year notes were issued at 99.861 percent of par value with a coupon of 4.125 percent and a yield of 4.142 percent, and are fully and unconditionally guaranteed by the Company.  Interest on the notes is payable semi-annually on January 1 and July 1, with the first payment beginning on January 1, 2015. The notes will mature on July 1, 2024.  Net proceeds from the sale of the unsecured notes totaled approximately $395.3 million after deducting the underwriting discount and offering expenses. The underwriting discount and offering expenses were capitalized to deferred financing costs and will be amortized over the term of the unsecured notes.  The Company used $340 million of the offering proceeds to pay down the outstanding balance on its revolving credit facility in full.  The terms of the unsecured notes include certain financial covenants that require the Operating Partnership to limit the amount of total debt and secured debt as a percentage of total asset value, as defined.  In addition, the Operating Partnership must maintain a minimum ratio of unencumbered asset value to unsecured debt, as well as a minimum interest coverage level. As of March 31, 2015, the Company was in compliance with all such covenants.

In connection with the issuance of unsecured notes discussed above, the Company terminated two forward starting interest rate swap contracts with notional amounts totaling $200 million, resulting in payments to both counterparties totaling approximately $4.1 million, which were recorded in accumulated other comprehensive loss and will be amortized to interest expense over the term of the unsecured notes. When including the effect of these interest rate swap terminations, the effective yield on the unsecured notes is 4.269%. Refer to Note 12 for more information on the interest rate swap contracts mentioned above.
  
Unsecured Credit Facility

The Company has an aggregate unsecured credit facility totaling $1.1 billion which is comprised of two unsecured term loans totaling $600 million and a $500 million unsecured revolving credit facility, which may be expanded by up to an additional $500 million upon the satisfaction of certain conditions. The maturity date of the unsecured revolving credit facility is March 1, 2018, and can be extended for an additional 12 months to March 1, 2019, subject to the satisfaction of certain conditions. The maturity date of the $350 million term loan facility ("Term Loan I Facility") is January 10, 2017 and can be extended to January 10, 2019 through the exercise of two 12-month extension options, subject to the satisfaction of certain conditions. The maturity date of the $250 million term loan ("Term Loan II Facility") is March 1, 2019.

Each loan bears interest at a variable rate, at the Company’s option, based upon a base rate or one-, two-, three- or six-month LIBOR, plus, in each case, a spread based upon the Company’s investment grade rating from either Moody’s Investor Services, Inc. or Standard & Poor’s Rating Group. As of March 31, 2015, the Term Loan II Facility bore interest at a variable rate of 1.68% per annum (0.18% + 1.50% spread). The Company has entered into multiple interest rate swap contracts with notional amounts totaling $350 million that effectively fix the interest rate to a weighted average annual rate of 0.89% on the outstanding balance of the Term Loan I Facility. Including the current spread of 1.50%, the all-in weighted average annual rate on the Term Loan I Facility was 2.39% at March 31, 2015. Refer to Note 12 for more information on the interest rate swap contracts mentioned above. Availability under the revolving credit facility is limited to an “aggregate borrowing base amount” equal to 60% of the value of the Company’s unencumbered properties, calculated as set forth in the unsecured credit facility.  Additionally, the Company is required to pay a facility fee of 0.25% per annum on the $500 million revolving credit facility.  As of March 31, 2015, the revolving credit facility bore interest at a weighted average annual rate of 1.73% (0.18% + 1.30% spread + 0.25% facility fee), and availability under the revolving credit facility totaled $368.1 million as of March 31, 2015.
 
The terms of the unsecured credit facility include certain restrictions and covenants, which limit, among other items, the incurrence of additional indebtedness, liens, and the disposition of assets.  The facility contains customary affirmative and negative covenants and also contains financial covenants that, among other things, require the Company to maintain certain minimum ratios of “EBITDA” (earnings before interest, taxes, depreciation and amortization) to fixed charges and total indebtedness.  The Company may not pay distributions that exceed a specified percentage of funds from operations, as adjusted, for any four consecutive quarters.  The financial covenants also include consolidated net worth and leverage ratio tests.  As of March 31, 2015, the Company was in compliance with all such covenants. 
 

19

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


9. Stockholders' Equity / Partners' Capital
 
Stockholders' Equity - Company

In March 2013, the Company established an at-the-market share offering program (the “ATM Equity Program”) through which the Company may issue and sell, from time to time, shares of common stock having an aggregate offering price of up to $500 million.  Actual sales under the program will depend on a variety of factors, including, but not limited to, market conditions, the trading price of the Company’s common stock and determinations of the appropriate sources of funding for the Company.  

The following table presents activity under the Company’s ATM Equity Program during the three months ended March 31, 2015:
 
 
Three Months Ended March 31, 2015
Total net proceeds
 
$
213,416

Commissions paid to sales agents
 
$
3,250

Weighted average price per share
 
$
43.92

Shares of common stock sold
 
4,933,665


The Company did not sell any shares under the ATM Equity Program for the comparable three month period in 2014. As of March 31, 2015, the Company had approximately $194.0 million available for issuance under its ATM Equity Program.

Partners’ Capital – Operating Partnership
 
In connection with the ATM Equity Program discussed above, ACCOP issued a number of common OP units to ACC equivalent to the number of shares issued by ACC.

In connection with our purchase of 8 1/2 Canal Street during the first quarter of 2015, we issued 343,895 common OP units to the seller, valued at $41.24 per unit. See Note 3 for more details.

During the three months ended March 31, 2015, 76,183 common OP units were converted into an equal number of shares of ACC’s common stock.

10. Noncontrolling Interests
 
Operating Partnership
 
Partially-owned properties: As of March 31, 2015, the Operating Partnership consolidates three joint ventures that own and operate University Village at Sweet Home, University Centre and Villas at Chestnut Ridge owned-off campus properties.  The portion of net assets attributable to the third-party partners in these joint ventures is classified as “noncontrolling interests - partially owned properties” within capital on the accompanying consolidated balance sheets of the Operating Partnership.  Accordingly, the third-party partners’ share of the income or loss of the joint ventures is reported on the consolidated statements of comprehensive income of the Operating Partnership as “net income attributable to noncontrolling interests – partially owned properties.”

As discussed in Note 3, the Company entered into a purchase and contribution agreement with a private developer whereby the Company was obligated to purchase the property (University Walk) as long as the developer met certain construction completion deadlines and other closing conditions.  The $1.5 million equity contribution from the developer is reflected as noncontrolling interests - partially owned properties within capital on the accompanying consolidated balance sheets of the Operating Partnership as of December 31, 2014. The Company purchased University Walk in February 2015 and paid approximately $1.7 million in cash consideration for the remaining noncontrolling interest and recognized the $0.2 million excess of consideration paid over the carrying amount of the noncontrolling interest acquired as an adjustment to additional paid in capital in the accompanying consolidated statement of changes in capital.

OP Units:  For the portion of OP Units that the Operating Partnership is required, either by contract or securities law, to deliver registered common shares of ACC to the exchanging OP unit holder, or for which the Operating Partnership has the intent or history of exchanging such units for cash, we classify the units as “redeemable limited partners” in the mezzanine section of the

20

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


consolidated balance sheets of the Operating Partnership.  The units classified as such include Series A preferred units as well as common units that are not held by ACC or ACC Holdings.  The value of redeemable limited partners on the consolidated balance sheets of the Operating Partnership is reported at the greater of fair value, which is based on the closing market value of the Company's common stock, or historical cost at the end of each reporting period.  Changes in the value from period to period are charged to limited partner’s capital on the consolidated statement of changes in capital of the Operating Partnership.  

Below is a table summarizing the activity of redeemable limited partners for the three months ended March 31, 2015
December 31, 2014
$
54,472

Net income
747

Distributions
(464
)
Redeemable limited partner units issued as consideration (see Note 3)
14,182

Conversion of redeemable limited partner units into shares of ACC common stock
(2,577
)
Adjustments to reflect redeemable limited partner units at fair value
1,072

March 31, 2015
$
67,432

 
During the three months ended March 31, 2015, 76,183 common OP units were converted into an equal number of shares of ACC's common stock and during the year ended December 31, 2014, 50,000 common OP units and 2,269 Series A preferred units were converted into an equal number of shares of ACC's common stock. As of March 31, 2015 and December 31, 2014, approximately 1.4% and 1.2%, respectively, of the equity interests of the Operating Partnership were held by owners of common OP Units and Series A preferred units not held by ACC or ACC Holdings.
 
Company
 
The noncontrolling interests of the Company include the third-party equity interests in partially-owned properties, as discussed above, which are presented as a component of equity in the Company’s consolidated balance sheets.  The Company’s noncontrolling interests also include the redeemable limited partners presented in the consolidated balance sheets of the Operating Partnership, which are referred to as “redeemable noncontrolling interests” in the mezzanine section of the Company’s consolidated balance sheets.  Noncontrolling interests on the Company’s consolidated statements of comprehensive income include the income/loss attributable to third-party equity interests in partially-owned properties, as well as the income/loss attributable to redeemable noncontrolling interests (i.e. OP Units not held by ACC or ACC Holdings.)
 
11. Incentive Award Plan

Restricted Stock Awards (“RSAs”)
 
A summary of ACC’s RSAs under the American Campus Communities, Inc. 2010 Incentive Award Plan (the "Plan") as of March 31, 2015 and activity during the three months then ended, is presented below:
 
Number of RSAs
Nonvested balance at December 31, 2014
609,514

Granted
271,265

Vested
(116,166
)
Forfeited (1)
(78,215
)
Nonvested balance at March 31, 2015
686,398

             
(1) Includes shares withheld to satisfy tax obligations upon vesting.      

The fair value of RSAs is calculated based on the closing market value of ACC’s common stock on the date of grant.  The fair value of these awards is amortized to expense over the vesting periods, which amounted to approximately $2.1 million and $1.9 million for three months ended March 31, 2015 and 2014, respectively.
 

21

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


12. Derivative Instruments and Hedging Activities
 
The Company is exposed to certain risk arising from both its business operations and economic conditions.  The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities.  The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its debt funding and the use of derivative financial instruments.  Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates.  The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s investments and borrowings.
 
Cash Flow Hedges of Interest Rate Risk
 
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements.  To accomplish this objective, the Company primarily uses interest rate swaps and forward starting swaps as part of its interest rate risk management strategy.  Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.  Forward starting swaps are used to protect the Company against adverse fluctuations in interest rates by reducing its exposure to variability in cash flows relating to interest payments on a forecasted issuance of debt. The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in other comprehensive income (outside of earnings) and subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The ineffective portion of changes in the fair value of the derivative is recognized directly in earnings. Ineffectiveness resulting from the derivative instruments summarized below was immaterial for the three month periods ended March 31, 2015 and 2014.
 
The following table summarizes the Company’s outstanding interest rate swap contracts as of March 31, 2015
Hedged Debt Instrument
 
Effective Date
 
Maturity Date
 
Pay Fixed Rate
 
Receive Floating
Rate Index
 
Current Notional
Amount
 
Fair Value
Cullen Oaks mortgage loan
 
Feb 18, 2014
 
Feb 15, 2021
 
2.275%
 
LIBOR - 1 month
 
$
15,080

 
$
(640
)
Cullen Oaks mortgage loan
 
Feb 18, 2014
 
Feb 15, 2021
 
2.275%
 
LIBOR - 1 month
 
15,235

 
(646
)
Term Loan I Facility
 
Feb 2, 2012
 
Jan 2, 2017
 
0.8695%
 
LIBOR – 1 month
 
125,000

 
(608
)
Term Loan I Facility
 
Feb 2, 2012
 
Jan 2, 2017
 
0.88%
 
LIBOR – 1 month
 
100,000

 
(505
)
Term Loan I Facility
 
Feb 2, 2012
 
Jan 2, 2017
 
0.8875%
 
LIBOR – 1 month
 
62,500

 
(325
)
Term Loan I Facility
 
Feb 2, 2012
 
Jan 2, 2017
 
0.889%
 
LIBOR – 1 month
 
62,500

 
(326
)
Park Point mortgage loan
 
Nov 1, 2013
 
Oct 5, 2018
 
1.545%
 
LIBOR - 1 month
 
70,000

 
(1,120
)
 
 
 
 
 
 
 
 
Total
 
$
450,315

 
$
(4,170
)

In March 2014, the Company entered into two forward starting interest rate swap contracts with notional amounts totaling $200 million designated to hedge the Company's exposure to increasing interest rates related to interest payments on an anticipated issuance of unsecured notes. In connection with the issuance of unsecured notes in June 2014, the Company terminated both swap contracts resulting in payments to both counterparties totaling approximately $4.1 million, which were recorded in accumulated other comprehensive loss and will be amortized to interest expense over the term of the unsecured notes. As of March 31, 2015, approximately $0.3 million of the $4.1 million payment was amortized from accumulated other comprehensive loss to interest expense.


22

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the consolidated balance sheets as of March 31, 2015 and December 31, 2014:
 
 
Liability Derivatives
 
 
 
 
Fair Value as of
Description
 
Balance Sheet
Location
 
March 31, 2015
 
December 31, 2014
Interest rate swaps contracts
 
Other liabilities
 
$
4,170

 
$
2,306

Total derivatives designated
  as hedging instruments
 
 
 
$
4,170

 
$
2,306


13Fair Value Disclosures

The following table presents information about the Company’s financial instruments measured at fair value on a recurring basis as of March 31, 2015 and December 31, 2014, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value.  In general, fair values determined by Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities the Company has the ability to access.  Fair values determined by Level 2 inputs utilize inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly.  Level 2 inputs include quoted prices for similar assets and liabilities in active markets and inputs other than quoted prices observable for the asset or liability, such as interest rates and yield curves observable at commonly quoted intervals.  Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.
 
In instances in which the inputs used to measure fair value may fall into different levels of the fair value hierarchy, the level in the fair value hierarchy within which the fair value measurement in its entirety has been determined is based on the lowest level input significant to the fair value measurement in its entirety.  The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
 
Disclosures concerning financial instruments measured at fair value are as follows: 
  
 
Fair Value Measurements as of
 
 
March 31, 2015
 
December 31, 2014
 
 
Quoted Prices in
Active Markets for
Identical Assets and
Liabilities (Level 1)
 
Significant
Other
Observable
Inputs (Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
 
Quoted Prices in
Active Markets for
Identical Assets and
Liabilities (Level 1)
 
Significant
Other
Observable
Inputs (Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
 
 
Total
Liabilities:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Derivative financial instruments
 
$

 
$
4,170

 
$

 
$
4,170

 
$

 
$
2,306

 
$

 
$
2,306

Mezzanine:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Redeemable noncontrolling interests (Company)/Redeemable limited partners (Operating Partnership)
 
$

 
$
67,432

 
$

 
$
67,432

 
$

 
$
54,472

 
$

 
$
54,472

 
The Company uses derivative financial instruments, specifically interest rate swaps and forward starting swaps, for nontrading purposes.  The Company uses interest rate swaps to manage interest rate risk arising from previously unhedged interest payments associated with variable rate debt and forward starting swaps to reduce exposure to variability in cash flows relating to interest payments on forecasted issuances of debt.  Through March 31, 2015, derivative financial instruments were designated and qualified as cash flow hedges.  Derivative contracts with positive net fair values inclusive of net accrued interest receipts or payments are recorded in other assets.  Derivative contracts with negative net fair values, inclusive of net accrued interest payments or receipts, are recorded in other liabilities.  The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative.  This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves.  The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts).  The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves.


23

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


The Company incorporates credit valuation adjustments to appropriately reflect its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements.  In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds and guarantees.
 
Although the Company has determined the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Company and its counterparty.  However, as of March 31, 2015 and December 31, 2014, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of the Company’s derivative financial instruments.  As a result, the Company has determined each of its derivative valuations in its entirety is classified in Level 2 of the fair value hierarchy.
 
Redeemable noncontrolling interests in the Operating Partnership have a redemption feature and are marked to their redemption value.  The redemption value is based on the fair value of the Company’s common stock at the redemption date, and therefore, is calculated based on the fair value of the Company’s common stock at the balance sheet date.  Since the valuation is based on observable inputs such as quoted prices for similar instruments in active markets, redeemable noncontrolling interests in the Operating Partnership are classified in Level 2 of the fair value hierarchy.

Other Fair Value Disclosures
 
Cash and Cash Equivalents, Restricted Cash, Student Contracts Receivable, Mezzanine Loans Receivable, Other Assets, Accounts Payable and Accrued Expenses and Other Liabilities:  The Company estimates that the carrying amount approximates fair value, due to the short maturity of these instruments.
  
Derivative Instruments: These instruments are reported on the balance sheet at fair value, which is based on calculations provided by independent, third-party financial institutions and represent the discounted future cash flows expected, based on the projected future interest rate curves over the life of the instrument.

Unsecured Term Loans, Unsecured Revolving Credit Facility and Construction Loans: The fair value of these instruments approximates carrying values due to the variable interest rate feature of these instruments.
 
Loans Receivable:  The fair value of loans receivable is based on a discounted cash flow analysis consisting of scheduled cash flows and discount rate estimates to approximate those that a willing buyer and seller might use.  These financial instruments utilize Level 3 inputs.
 
Unsecured Notes: In calculating the fair value of unsecured notes, interest rate and spread assumptions reflect current creditworthiness and market conditions available for the issuance of unsecured notes with similar terms and remaining maturities.  These financial instruments utilize Level 2 inputs.
 
Mortgage Loans Payable: The fair value of mortgage loans payable is based on the present value of the cash flows at current market interest rates through maturity.  The Company has concluded the fair value of these financial instruments are Level 2, as the majority of the inputs used to value these instruments fall within Level 2 of the fair value hierarchy.
 
Bonds Payable: The fair value of bonds payable is based on quoted prices in markets that are not active due to the unique characteristics of these financial instruments; as such, the Company has concluded the inputs used to measure fair value fall within Level 2 of the fair value hierarchy.
 

24

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


The table below contains the estimated fair value and related carrying amounts for the Company’s financial instruments as of March 31, 2015 and December 31, 2014
 
 
March 31, 2015
 
December 31, 2014
 
 
Estimated
Fair Value
 
Carrying
Amount
 
Estimated
Fair Value
 
Carrying
Amount
Assets:
 
 
 
 
 
 
 
 
Loans receivable
 
$
47,092

 
$
55,047

 
$
47,092

 
$
54,260

Liabilities:
 
 
 
 

 
 

 
 

Unsecured notes
 
$
824,588

 
$
798,347

 
$
802,943

 
$
798,305

Mortgage loans
 
1,115,715

 
1,110,540

 
1,182,501

 
1,184,550

Bonds payable
 
45,051

 
39,785

 
45,176

 
39,785

 
14. Commitments and Contingencies
 
Commitments
 
Construction Contracts: As of March 31, 2015, the Company estimates additional costs to complete seven wholly-owned development projects currently under construction to be approximately $192.3 million. The Company expects to fund this amount through a combination of cash flows generated from operations, proceeds from potential property dispositions, draws under the Company's unsecured revolving credit facility, possible issuance of securities under the Company's ATM Equity Program and potential debt or equity offerings under the Company's automatic shelf registration statement.

Development-related Guarantees: For certain of its third-party development projects, the Company commonly provides alternate housing and project cost guarantees, subject to force majeure.  These guarantees are typically limited, on an aggregate basis, to the amount of the projects’ related development fees or a contractually agreed-upon maximum exposure amount.  Alternate housing guarantees typically expire five days after construction is complete and generally require the Company to provide substitute living quarters and transportation for students to and from the university if the project is not complete by an agreed-upon completion date.  Under project cost guarantees, the Company is responsible for the construction cost of a project in excess of an approved budget.   The budget consists primarily of costs included in the general contractors’ guaranteed maximum price contract (“GMP”).  In most cases, the GMP obligates the general contractor, subject to force majeure and approved change orders, to provide completion date guarantees and to cover cost overruns and liquidated damages.  In addition, the GMP is typically secured with payment and performance bonds.  Project cost guarantees expire upon completion of certain developer obligations, which are normally satisfied within one year after completion of the project. The Company’s estimated maximum exposure amount under the above guarantees is approximately $2.7 million as of March 31, 2015.

In the normal course of business, the Company enters into various development-related purchase commitments with parties that provide development-related goods and services.  In the event that the Company was to terminate development services prior to the completion of projects under construction, the Company could potentially be committed to satisfy outstanding purchase orders with such parties.  At March 31, 2015, management did not anticipate any material deviations from schedule or budget related to third-party development projects currently in progress. 

In August 2013, the Company entered into an agreement to convey fee interest in a parcel of land, on which one of our student housing properties resides (University Crossings), to Drexel University (the “University”). Concurrent with the land conveyance, the Company as lessee entered into a ground lease agreement with the University as lessor for an initial term of 40 years, with three 10-year extensions, at the Company’s option. As part of the ground lease agreement, the Company committed to spend a minimum of $22.3 million in renovation and capital improvement costs over a five year period to improve the unit finishes, expand and improve amenity space and upgrade the exterior facade and other systems. As of March 31, 2015, the Company has spent approximately $14.4 million in renovations and capital improvements and anticipates spending an additional $21.5 million in 2015. In addition, the Company also agreed to convey the building and improvements to the University at an undetermined date in the future and to pay real estate transfer taxes not to exceed $2.4 million. The Company paid approximately $0.6 million in real estate transfer taxes upon the conveyance of land to the University leaving approximately $1.8 million to be paid by the Company upon the transfer of the building and improvements to the University.
 

25

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


In addition, in connection with certain property acquisitions, the Company has assumed the obligation to fund future infrastructure improvements located near the acquired properties.  Because the ultimate cost of such obligations was not determinable as of the property acquisition date, it is likely that such payments made by the Company will be expensed at such time the local municipalities decide to move forward with the projects.  As of March 31, 2015, the timing and amount of such obligations was not determinable and, as such, the Company has not accrued any liabilities associated with such payments.
 
Contingencies
 
Litigation:  The Company is subject to various claims, lawsuits and legal proceedings, as well as other matters that have not been fully resolved and that have arisen in the ordinary course of business.  While it is not possible to ascertain the ultimate outcome of such matters, management believes that the aggregate amount of such liabilities, if any, in excess of amounts provided or covered by insurance, will not have a material adverse effect on the consolidated financial position or results of operations of the Company.  However, the outcome of claims, lawsuits and legal proceedings brought against the Company is subject to significant uncertainty.  Therefore, although management considers the likelihood of such an outcome to be remote, the ultimate results of these matters cannot be predicted with certainty.
 
Letters of Intent:  In the ordinary course of the Company’s business, the Company enters into letters of intent indicating a willingness to negotiate for acquisitions, dispositions or joint ventures.  Such letters of intent are non-binding, and neither party to the letter of intent is obligated to pursue negotiations unless and until a definitive contract is entered into by the parties.  Even if definitive contracts are entered into, the letters of intent relating to the acquisition and disposition of real property and resulting contracts generally contemplate that such contracts will provide the acquirer with time to evaluate the property and conduct due diligence, during which periods the acquirer will have the ability to terminate the contracts without penalty or forfeiture of any deposit or earnest money.  There can be no assurance that definitive contracts will be entered into with respect to any matter covered by letters of intent or that the Company will consummate any transaction contemplated by any definitive contract.  Furthermore, due diligence periods for real property are frequently extended as needed.  Once the due diligence period expires, the Company is then at risk under a real property acquisition contract, but only to the extent of any earnest money deposits associated with the contract.
 
Environmental Matters:  The Company is not aware of any environmental liability with respect to the properties that would have a material adverse effect on the Company’s business, assets or results of operations. However, there can be no assurance that such a material environmental liability does not exist. The existence of any such material environmental liability could have an adverse effect on the Company’s results of operations and cash flows. 

15. Segments
 
The Company defines business segments by their distinct customer base and service provided.  The Company has identified four reportable segments: Wholly-Owned Properties, On-Campus Participating Properties, Development Services, and Property Management Services.  Management evaluates each segment’s performance based on operating income before depreciation, amortization, minority interests and allocation of corporate overhead.  Intercompany fees are reflected at the contractually stipulated amounts.

26

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


 
 
Three Months Ended March 31,
 
 
2015
 
2014
Wholly-Owned Properties
 
 
 
 
Rental revenues and other income
 
$
180,728

 
$
172,823

Interest income
 
271

 
272

Total revenues from external customers
 
180,999

 
173,095

Operating expenses before depreciation, amortization, ground/facility leases and allocation of corporate overhead
 
(79,054
)
 
(76,380
)
Ground/facility leases
 
(1,223
)
 
(936
)
Interest expense
 
(8,738
)
 
(11,392
)
Operating income before depreciation, amortization, and allocation of corporate overhead
 
$
91,984

 
$
84,387

Depreciation and amortization
 
$
48,309

 
$
46,509

Capital expenditures
 
$
68,467

 
$
68,805

Total segment assets at March 31,
 
$
5,599,146

 
$
5,417,680

 
 
 
 
 
On-Campus Participating Properties
 
 

 
 

Rental revenues and other income
 
$
9,200

 
$
8,188

Interest income
 

 
3

Total revenues from external customers
 
9,200

 
8,191

Operating expenses before depreciation, amortization, ground/facility leases and allocation of corporate overhead
 
(2,427
)
 
(2,297
)
Ground/facility leases
 
(875
)
 
(627
)
Interest expense
 
(1,478
)
 
(1,149
)
Operating income before depreciation, amortization and allocation of corporate overhead
 
$
4,420

 
$
4,118

Depreciation and amortization
 
$
1,716

 
$
1,212

Capital expenditures
 
$
781

 
$
12,292

Total segment assets at March 31,
 
$
112,221

 
$
101,238

 
 
 
 
 
Development Services
 
 

 
 

Development and construction management fees
 
$
564

 
$
187

Operating expenses
 
(3,107
)
 
(2,843
)
Operating loss before depreciation, amortization and allocation of corporate overhead
 
$
(2,543
)
 
$
(2,656
)
Total segment assets at March 31,
 
$
1,581

 
$
2,459

 
 
 
 
 
Property Management Services
 
 

 
 

Property management fees from external customers
 
$
2,001

 
$
1,985

Intersegment revenues
 
5,868

 
5,687

Total revenues
 
7,869

 
7,672

Operating expenses
 
(2,828
)
 
(3,096
)
Operating income before depreciation, amortization and allocation of corporate overhead
 
$
5,041

 
$
4,576

Total segment assets at March 31,
 
$
6,871

 
$
7,353

 
 
 
 
 
Reconciliations
 
 

 
 

Total segment revenues and other income
 
$
198,632

 
$
189,145

Unallocated interest income earned on investments and corporate cash
 
841

 
756

Elimination of intersegment revenues
 
(5,868
)
 
(5,687
)
Total consolidated revenues, including interest income
 
$
193,605

 
$
184,214

 
 
 
 
 
Segment operating income before depreciation, amortization and allocation of corporate overhead
 
$
98,902

 
$
90,425

Depreciation and amortization
 
(52,030
)
 
(49,674
)
Net unallocated expenses relating to corporate interest and overhead
 
(18,951
)
 
(14,314
)
Gain from disposition of real estate
 
44,252

 

Loss from early extinguishment of debt
 
(595
)
 

Income tax provision
 
(311
)
 
(290
)
Income from continuing operations
 
$
71,267

 
$
26,147

 
 
 
 
 
Total segment assets
 
$
5,719,819

 
$
5,528,730

Unallocated corporate assets
 
99,746

 
91,985

Total assets at March 31,
 
$
5,819,565

 
$
5,620,715

 

27

AMERICAN CAMPUS COMMUNITIES, INC. AND SUBSIDIARIES
AMERICAN CAMPUS COMMUNITIES OPERATING PARTNERSHIP, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


16. Subsequent Events
 
Distributions:  On May 6, 2015, the Company declared a first quarter 2015 distribution per share of $0.40 which will be paid on May 29, 2015 to all common stockholders of record as of May 18, 2015.  At the same time, the Operating Partnership will pay an equivalent amount per unit to holders of Common Units, as well as the quarterly cumulative preferential distribution to holders of Series A Preferred Units (see Note 10).
 


28


Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations
 
Forward-looking Statements
 
This report contains forward-looking statements within the meaning of the federal securities laws. We caution investors that any forward-looking statements presented in this report, or which management may make orally or in writing from time to time, are based on management’s beliefs and assumptions made by, and information currently available to, management. When used, the words “anticipate,” “believe,” “expect,” “intend,” “may,” “might,” “plan,” “estimate,” “project,” “should,” “will,” “result” and similar expressions, do not relate solely to historical matters and are intended to identify forward-looking statements. Such statements are subject to risks, uncertainties and assumptions and may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. We caution you that forward-looking statements are not guarantees of future performance and will be impacted by actual events when they occur after we make such statements. We expressly disclaim any responsibility to update forward-looking statements, whether as a result of new information, future events or otherwise. Accordingly, investors should use caution in relying on past forward-looking statements, which are based on results and trends at the time they were made, to anticipate future results or trends.
 
Some of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following: general risks affecting the real estate industry; risks associated with changes in University admission or housing policies; risks associated with the availability and terms of financing and the use of debt to fund acquisitions and developments; failure to manage effectively our growth and expansion into new markets or to integrate acquisitions successfully; risks and uncertainties affecting property development and construction; risks associated with downturns in the national and local economies, volatility in capital and credit markets, increases in interest rates, and volatility in the securities markets; costs of compliance with the Americans with Disabilities Act and other similar laws; potential liability for uninsured losses and environmental contamination; risks associated with our Company’s potential failure to qualify as a REIT under the Internal Revenue Code of 1986 (the “Code”), as amended, and possible adverse changes in tax and environmental laws; and the other factors discussed in the “Risk Factors” contained in Item 1A of our Form 10-K for the year ended December 31, 2014.
 
Our Company and Our Business
 
Overview
 
American Campus Communities, Inc. (“ACC”) is a real estate investment trust (“REIT”) that commenced operations effective with the completion of an initial public offering (“IPO”) on August 17, 2004. Through ACC’s controlling interest in American Campus Communities Operating Partnership, L.P. (“ACCOP”), ACC is one of the largest owners, managers and developers of high quality student housing properties in the United States in terms of beds owned and under management. ACC is a fully integrated, self-managed and self-administered equity REIT with expertise in the acquisition, design, financing, development, construction management, leasing and management of student housing properties. ACC’s common stock is publicly traded on the New York Stock Exchange (“NYSE”) under the ticker symbol “ACC.”  References to the “Company,” “we,” “us” or “our” mean collectively ACC, ACCOP and those entities/subsidiaries owned or controlled by ACC and/or ACCOP.  References to the “Operating Partnership” mean collectively ACCOP and those entities/subsidiaries owned or controlled by ACCOP.  Unless otherwise indicated, the accompanying discussion applies to both the Company and the Operating Partnership.
 
Property Portfolio
 
As of March 31, 2015, our total owned property portfolio contained 164 properties, consisting of owned off-campus student housing properties that are in close proximity to colleges and universities, American Campus Equity (“ACE®”) properties operated under ground/facility leases with university systems, and on-campus participating properties operated under ground/facility leases with the related university systems.  Of the 164 properties, seven were under development as of March 31, 2015, and when completed will consist of a total of approximately 4,700 beds in approximately 1,200 units.  Our communities contain modern housing units and are supported by a resident assistant system and other student-oriented programming, with many offering resort-style amenities. 


29


As of March 31, 2015, through ACC’s taxable REIT subsidiary (“TRS”) entities, we provided third-party management and leasing services for 39 properties, bringing our total owned and third-party managed portfolio to 203 properties.  Third-party management and leasing services are typically provided pursuant to management contracts that have initial terms that range from one to five years.  Below is a summary of our property portfolio as of March 31, 2015:

 
Property portfolio:
 
Properties
 
Units
 
Beds
Wholly-owned operating properties:
 
 
 
 
 
 
Off-campus properties
 
135

 
25,217

 
77,430

On-campus ACE
 
17

 
3,970

 
12,847

Subtotal – operating properties
 
152

 
29,187

 
90,277

 
 
 
 
 
 
 
Wholly-owned properties under development:
 
 

 
 

 
 

Off-campus properties
 
4

 
598

 
2,272

On-campus ACE
 
3

 
636

 
2,405

Subtotal – properties under development
 
7

 
1,234

 
4,677

 
 
 
 
 
 
 
Total wholly-owned properties
 
159

 
30,421

 
94,954

 
 
 
 
 
 
 
On-campus participating properties
 
5

 
2,087

 
5,086

 
 
 
 
 
 
 
Total owned property portfolio
 
164

 
32,508

 
100,040

 
 
 
 
 
 
 
Managed properties
 
39

 
11,688

 
30,083

Total property portfolio
 
203

 
44,196

 
130,123

 
 
 
 
 
 
 
 
Owned development activity

Our owned properties consist of owned off-campus properties that are in close proximity to colleges and universities, on-campus ACE properties and on-campus participating properties operated under ground/facility leases with related university systems. At March 31, 2015, we were in the process of constructing four owned off-campus properties and three on-campus ACE properties. These properties are summarized in the table below:
 
 
Project
 
 Project Type
 
 
 
Location
 
 
Primary University Served
 
 
Units
 
 
Beds
 
Estimated Project Cost
 
Total Costs Incurred
 
Scheduled to Open for Occupancy
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Summit at University City
 
ACE
 
Philadelphia, PA
 
Drexel University
 
351

 
1,316

 
$
170,700

 
$
126,044

 
September 2015
2125 Franklin
 
Off-campus
 
Eugene, OR
 
University of Oregon
 
192

 
734

 
64,600

 
52,013

 
September 2015
160 Ross
 
Off-campus
 
Auburn, AL
 
Auburn University
 
182

 
642

 
41,300

 
31,166

 
August 2015
U Club on Woodward Phase II
 
Off-campus
 
Tallahassee, FL
 
Florida State University
 
124

 
496

 
37,100

 
29,806

 
August 2015
SUBTOTAL – 2015 DELIVERIES
 
849

 
3,188

 
$
313,700

 
$
239,029

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
USC Health Sciences Campus
 
ACE
 
Los Angeles, CA
 
University of Southern California
 
178

 
456

 
$
50,400

 
$
10,402

 
August 2016
Boulder, CO Development
 
Off-campus
 
Boulder, CO
 
University of Colorado
 
100

 
400

 
52,200

 
12,159

 
August 2016
Butler University
 
ACE
 
Indianapolis, IN
 
Butler University
 
107

 
633

 
39,600

 
2,048

 
August 2016
SUBTOTAL – 2016 DELIVERIES
 
385

 
1,489

 
$
142,200

 
$
24,609

 
 
TOTAL - ALL PROJECTS
 
1,234

 
4,677

 
$
455,900

 
$
263,638

 
 

Acquisitions

As discussed in more detail in Note 3 in the accompanying Notes to Consolidated Financial Statements contained in Item 1, during the first quarter of 2015, the Company acquired five properties containing 2,298 beds for approximately $195.3 million.
 
Third-Party Development Services
 
Through ACC’s TRS entities, we provide development and construction management services for student housing properties owned by colleges and universities, charitable foundations and others.  As of March 31, 2015, we were under contract on a total

30


of three third-party development projects that are currently in progress and whose fees range from $1.5 million to $3.2 million.  As of March 31, 2015, fees of approximately $1.1 million remained to be earned by us with respect to these projects, which have scheduled completion dates ranging from June 2015 through August 2015.


31


Results of Operations

Comparison of the Three Months Ended March 31, 2015 and March 31, 2014
 
The following table presents our results of operations for the three months ended March 31, 2015 and 2014, including the amount and percentage change in these results between the two periods.  
 
 
Three Months Ended March 31,
 
 
 
 
 
 
2015
 
2014
 
Change ($)
 
Change (%)
Revenues
 
 
 
 
 
 
 
 
Wholly-owned properties
 
$
179,898

 
$
171,950

 
$
7,948

 
4.6
 %
On-campus participating properties
 
9,200

 
8,188

 
1,012

 
12.4
 %
Third-party development services
 
564

 
187

 
377

 
201.6
 %
Third-party management services
 
2,001

 
1,985

 
16

 
0.8
 %
Resident services
 
830

 
873

 
(43
)
 
(4.9
)%
Total revenues
 
192,493

 
183,183

 
9,310

 
5.1
 %
 
 
 
 
 
 
 
 
 
Operating expenses
 
 

 
 

 
 

 
 

Wholly-owned properties
 
79,010

 
75,808

 
3,202

 
4.2
 %
On-campus participating properties
 
2,668

 
2,482

 
186

 
7.5
 %
  Third-party development and management services
 
3,047

 
2,786

 
261

 
9.4
 %
General and administrative
 
4,843

 
4,374

 
469

 
10.7
 %
Depreciation and amortization
 
50,651

 
48,175

 
2,476

 
5.1
 %
Ground/facility leases
 
2,098

 
1,563

 
535

 
34.2
 %
Total operating expenses
 
142,317

 
135,188

 
7,129

 
5.3
 %
 
 
 
 
 
 
 
 
 
Operating income
 
50,176

 
47,995

 
2,181

 
4.5
 %
 
 
 
 
 
 
 
 
 
Nonoperating income and (expense)
 
 

 
 

 
 

 
 

Interest income
 
1,112

 
1,031

 
81

 
7.9
 %
Interest expense
 
(21,988
)
 
(21,090
)
 
(898
)
 
4.3
 %
Amortization of deferred financing costs
 
(1,379
)
 
(1,499
)
 
120

 
(8.0
)%
Gain from disposition of real estate
 
44,252

 

 
44,252

 
100.0
 %
Loss from early extinguishment of debt
 
(595
)
 

 
(595
)
 
100.0
 %
Total nonoperating income (expense)
 
21,402

 
(21,558
)
 
42,960

 
(199.3
)%
 
 
 
 
 
 
 
 
 
Income before income taxes and discontinued operations
 
71,578

 
26,437

 
45,141

 
170.7
 %
Income tax provision
 
(311
)
 
(290
)
 
(21
)
 
7.2
 %
Income from continuing operations
 
71,267

 
26,147

 
45,120

 
172.6
 %
 
 
 
 
 
 
 
 
 
Discontinued operations
 
 

 
 

 
 

 
 

Loss attributable to discontinued operations
 

 
(123
)
 
123

 
(100.0
)%
Gain from disposition of real estate
 

 
2,843

 
(2,843
)
 
(100.0
)%
Total discontinued operations
 

 
2,720

 
(2,720
)
 
(100.0
)%
 
 
 
 
 
 
 
 
 
Net income
 
71,267

 
28,867

 
42,400

 
146.9
 %
 
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
 
 

 
 

 
 

 
 

Redeemable noncontrolling interests
 
(747
)
 
(381
)
 
(366
)
 
96.1
 %
Partially owned properties
 
(323
)
 
(88
)
 
(235
)
 
267.0
 %
Net income attributable to noncontrolling interests
 
(1,070
)
 
(469
)
 
(601
)
 
128.1
 %
Net income attributable to common shareholders
 
$
70,197

 
$
28,398

 
$
41,799

 
147.2
 %



32


Same Store and New Property Operations
 
We define our same store property portfolio as wholly-owned properties that were owned and/or operating for both of the entire periods being compared, and which are not conducting or planning to conduct substantial development or redevelopment activities.
 
Same store revenues are defined as revenues generated from our same store portfolio and consist of rental revenue earned from student leases as well as other income items such as utility income, damages, parking income, summer conference rent, application and administration fees, income from retail tenants, and income earned by one of our taxable REIT subsidiaries (“TRS”) from ancillary activities such as the provision of food services.
 
Same store operating expenses are defined as operating expenses generated from our same store portfolio and include usual and customary expenses incurred to operate a property such as payroll, maintenance, utilities, marketing, general and administrative costs, insurance, property taxes, and bad debt.  Same store operating expenses also include an allocation of payroll and other administrative costs related to corporate management and oversight.
 
A reconciliation of our same store, new property and sold property operations to our consolidated statements of comprehensive income is set forth below: 
 
 
Same Store Properties
 
New Properties (1)
 
Sold Properties (2)
 
Total - All Properties (3)
 
 
Three Months Ended March 31,
 
Three Months Ended March 31,
 
Three Months Ended March 31,
 
Three Months Ended March 31,
 
 
2015
 
2014
 
2015
 
2014
 
2015
 
2014
 
2015
 
2014
Number of properties
 
140

 
140

 
12

 
1

 
11

 
11

 
163

 
152

Number of beds
 
84,186

(4) 
84,206

 
6,091

 
136

 
6,481

 
6,481

 
96,758

 
90,823

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenues (5)
 
$
166,980

 
$
162,162

 
$
9,911

 
$
1,239

 
$
3,837

 
$
9,422

 
$
180,728

 
$
172,823

Operating expenses
 
71,997

 
70,579

 
5,036

 
886

 
1,977

 
4,343

 
79,010

 
75,808

 
(1) 
Does not include properties under construction as of March 31, 2015.  Number of properties and number of beds also excludes properties undergoing redevelopment as of March 31, 2015, although the results of operations of those properties are included in new property revenues and operating expenses prior to commencement of redevelopment activities.

(2) 
Includes The Enclave, a 480-bed wholly-owned property that was sold in September 2014 along with ten wholly-owned properties that were sold in the first quarter of 2015. Due to a recent change in accounting guidance, these disposals along with future disposals of individual operating properties or portfolios that do not represent a strategic shift in our operations will no longer qualify as discontinued operations and will be classified within income from continuing operations on the consolidated statements of comprehensive income. As a result, the operations of these 11 properties are included in the table above in order to reconcile wholly-owned revenues and wholly-owned operating expenses on the accompanying consolidated statements of comprehensive income. Refer to Note 4 in the accompanying Notes to Consolidated Financial Statements contained in Item 1 for a more detailed discussion of our recent disposition activity.

(3) 
Excludes Hawks Landing, a property that was sold in February 2014 which is classified within discontinued operations on the accompanying consolidated statements of comprehensive income.

(4) 
The difference in number of beds for the comparable periods is due to the sale of one building containing 20 beds at one of our wholly-owned properties in October 2014.

(5) 
Includes revenues that are reflected as Resident Services Revenue on the accompanying consolidated statements of comprehensive income.

Same Store Properties.  The increase in revenue from our same store properties was primarily due to an increase in average rental rates for the 2014/2015 academic year and an increase in average occupancy from 96.8% during the three months ended March 31, 2014 to 97.6% during the three months ended March 31, 2015.  Future revenues will be dependent on our ability to maintain our current leases in effect for the 2014/2015 academic year and our ability to obtain appropriate rental rates and desired occupancy for the 2015/2016 academic year at our various properties.
 
The increase in operating expenses from our same store properties was primarily due to (i) an increase in property taxes on 2013 development deliveries and property acquisitions that were assessed at full value for the first time, (ii) an increase in general and

33


administrative costs associated with the development of our operating systems platform, and (iii) an increase in payroll caused by inflation. These increases were partially offset by a decrease in marketing expense as a result of the strategic refinement of our marketing activities. We anticipate that operating expenses for our same store property portfolio for 2015 will increase as compared with 2014 for the reasons discussed above.
 
New Property Operations. Our new properties for the three months ended March 31, 2015 are summarized in the table below:
Property
 
Location
 
Primary University Served
 
 Beds
 
Acquisition/Opening Date
Acquisitions:
 
 
 
 
 
 
 
 
The Standard
 
Athens, GA
 
University of Georgia
 
610
 
October 2014
Park Point
 
Syracuse, NY
 
Syracuse University
 
226
 
February 2015
1200 West Marshall
 
Richmond, VA
 
Virginia Commonwealth University
 
406
 
March 2015
8 1/2 Canal Street
 
Richmond, VA
 
Virginia Commonwealth University
 
540
 
March 2015
Vistas San Marcos
 
San Marcos, TX
 
Texas State University
 
600
 
March 2015
University Walk
 
Knoxville, TN
 
University of Tennessee
 
526
 
August 2014
 
 
 
 
SUBTOTAL - Acquisitions
 
2,908
 
 
Owned Developments:
 
 
 
 
 
 
 
 
Merwick Stanworth Phase I
 
Princeton, NJ
 
Princeton University
 
214
 
June 2014
The Plaza on University
 
Orlando, FL
 
University of Central Florida
 
1,313
 
August 2014
U Club on Frey Phase II
 
Kennesaw, GA
 
Kennesaw State University
 
408
 
August 2014
U Centre at Northgate
 
College Station, TX
 
Texas A&M University
 
784
 
August 2014
The Suites Phase II
 
Flagstaff, AZ
 
Northern Arizona University
 
328
 
August 2014
 
 
 
 
SUBTOTAL - Owned Developments
 
3,047
 
 
Planned Redevelopment:
 
 
 
 
 
 
 
 
Sunnyside Commons
 
Morgantown, WV
 
West Virginia University
 
136
 
Fall 2016
 
 
 
 
TOTAL - New Properties
 
6,091
 
 

On-Campus Participating Properties (“OCPP”) Operations
 
Same Store OCPP Properties. We had four participating properties containing 4,519 beds which were operating during the three months ended March 31, 2015 and 2014. Revenues from these properties remained constant at $8.2 million for the comparable three month periods as a result of an increase in average rental rates for the 2014/2015 academic year, offset by a decrease in average occupancy from 95.6% for the three months ended March 31, 2014 to 94.9% for the three months ended March 31, 2015.

New Property Operations. In August 2014, we completed construction on College Park, a 567-bed on-campus participating property serving students attending West Virginia University. This property contributed additional revenue and operating expenses of approximately $1.0 million and $0.3 million, respectively, during the three months ended March 31, 2015.

Third-Party Development Services Revenue
 
Third-party development services revenue increased by approximately $0.4 million, from $0.2 million during the three months ended March 31, 2014 to $0.6 million for the three months ended March 31, 2015.  This increase was primarily due to continued construction progress for two third-party on-campus development projects at the University of Toledo and Texas A&M University - Corpus Christi, which commenced construction in June 2014 and July 2014, respectively. These two projects contributed $0.3 million of revenue recognized during the three months ended March 31, 2015. We anticipate third-party development services revenue for the full year to decrease as compared to 2014 levels due to fewer contracts commencing construction in 2015 as compared to 2014.

Development services revenues are dependent on our ability to successfully be awarded such projects, the amount of the contractual fee related to the project and the timing and completion of the development and construction of the project.  In addition, to the extent projects are completed under budget, we may be entitled to a portion of such savings, which are recognized as revenue when performance has been agreed upon by all parties, or when performance has been verified by an independent third-party.  It is possible that projects for which we have deferred pre-development costs will not close and that we will not be reimbursed for such costs.  The pre-development costs associated therewith will ordinarily be charged against income for the then-current period.




34


Third-Party Development and Management Services Expenses

Third-party development and management services expenses increased by approximately $0.3 million, from $2.8 million during the three months March 31, 2014 to $3.1 million for the three months ended March 31, 2015. This increase was primarily a result of the timing of new management contracts awarded in 2014 and 2015, as well as general inflation. We anticipate third-party development and management services expenses will increase in 2015 as compared to 2014 for the reasons discussed above.
General and Administrative

General and administrative expenses increased by approximately $0.4 million, from $4.4 million during the three months ended March 31, 2014 to $4.8 million for the three months ended March 31, 2015. This increase was primarily due to additional expenses incurred in connection with enhancements to our operating system platforms, additional payroll, health care and benefits expense, public company costs and other general inflationary factors. We anticipate general and administrative expenses will increase in 2015 as compared to 2014 for the reasons discussed above.
 
Depreciation and Amortization
 
Depreciation and amortization increased by approximately $2.5 million, from $48.2 million during the three months ended March 31, 2014 to $50.7 million for the three months ended March 31, 2015.  This increase was primarily due to the completion of construction and opening of five owned development properties, one mezzanine development property that we consolidated for financial reporting purposes prior to our purchase in February 2015, and one on-campus participating property, in June and August 2014, which contributed approximately $2.9 million of additional depreciation and amortization expense during the three months ended March 31, 2015. In addition, property acquisition activity in October 2014 and the first quarter of 2015 contributed approximately $1.2 million of additional depreciation and amortization expense during the three months ended March 31, 2015. These increases were partially offset by a decrease in depreciation and amortization expense of approximately $1.5 million related to the sale of one property in September 2014 and 10 properties in the first quarter of 2015.

We expect depreciation and amortization expense to increase in 2015 as a result of the completion of owned development projects placed into service in Fall 2014, the anticipated completion of four owned development projects in August and September 2015, and potential future acquisition opportunities in 2015, offset by a reduction in depreciation and amortization related to the disposition of the properties discussed above along with additional disposition activity planned for the remainder of 2015.
 
Ground/Facility Leases
 
Ground/facility leases expense increased by approximately $0.5 million, from $1.6 million during the three months ended March 31, 2014 to $2.1 million for the three months ended March 31, 2015.  This increase was primarily due to the timing of ACE development projects placed into service during 2014, which contributed approximately $0.3 million of additional ground/facility leases expense during the three months ended March 31, 2015. The recently completed on-campus participating property placed into service in August 2014, along with improved operating results at two other on-campus participating properties during the comparable periods contributed the remaining $0.2 million increase to ground/facility leases expense during the three months ended March 31, 2015. We anticipate ground/facility leases expense to increase in 2015 as compared to 2014 for the reasons discussed above, along with the planned completion of construction and commencement of operations of one ACE development project in September 2015.
Interest Expense
 
Interest expense increased by approximately $0.9 million, from $21.1 million during the three months ended March 31, 2014 to $22.0 million for the three months ended March 31, 2015. We incurred additional interest expense of approximately $4.2 million during the three months ended March 31, 2015 related to our $400 million offering of senior unsecured notes, which closed on June 24, 2014. This increase was offset by a decrease of approximately $2.2 million during the three months ended March 31, 2015, related to the payoff of mortgage and construction loans during the past 15 months and the payoff of our secured agency facility on September 1, 2014. In addition, interest expense decreased by approximately $0.5 million as a result of an increase in capitalized interest due to the timing and volume of construction activities on our owned development projects during the comparable three month periods. Lastly, interest expense decreased by approximately $0.5 million related to a decrease in borrowings under our unsecured revolving credit facility during the comparable three month periods. We anticipate interest expense will increase in 2015 as compared to 2014 for the reasons discussed above, along with an anticipated bond offering in 2015, offset by a decrease in interest expense related to the expected payoff of outstanding mortgage loans that mature during the remainder of 2015.
 

35




Gain from Disposition of Real Estate

During the three months ended March 31, 2015, we sold ten wholly-owned properties containing 6,001 beds, resulting in a net gain from disposition of real estate of approximately $44.3 million. As discussed above, these properties do not represent a strategic shift in our operations, no longer qualify as discontinued operations and are are classified within income from continuing operations on the consolidated statements of comprehensive income. Refer to Note 4 in the accompanying Notes to Consolidated Financial Statements contained in Item 1 for additional details regarding the disposal of these properties.

Loss from Early Extinguishment of Debt

During the three months ended March 31, 2015, we incurred approximately $0.6 million of losses associated with the early pay off of two mortgage loans in connection with the sale of two wholly-owned properties.

Discontinued Operations
 
Discontinued operations on the accompanying consolidated statements of comprehensive income for the three months ended March 31, 2014 includes Hawks Landing, a wholly-owned property that was sold in February 2014. As discussed in Note 4 in the accompanying Notes to Consolidated Financial Statements contained in Item 1, the disposal of Hawks Landing was not subject to the new accounting guidance for discontinued operations because it was classified as held for sale as of December 31, 2013.
  
Noncontrolling Interests

Noncontrolling interests represent holders of common and preferred units in our Operating Partnership not held by ACC or ACC Holdings as well as certain third-party partners in joint ventures consolidated by us for financial reporting purposes. Accordingly, these external partners are allocated their share of income/loss during the respective reporting periods. Refer to Note 10 in the accompanying Notes to Consolidated Financial Statements in Item 1 for a detailed discussion of noncontrolling interests.

Liquidity and Capital Resources
 
Cash Balances and Cash Flows
 
As of March 31, 2015, excluding our on-campus participating properties, we had $34.0 million in cash and cash equivalents and restricted cash as compared to $45.5 million in cash and cash equivalents and restricted cash as of December 31, 2014.  Restricted cash primarily consists of escrow accounts held by lenders and resident security deposits, as required by law in certain states, and funds held in escrow in connection with potential acquisition and development opportunities.  The following discussion relates to changes in cash due to operating, investing and financing activities, which are presented in our consolidated statements of cash flows included in Item 1.
 
Operating Activities: For the three months ended March 31, 2015, net cash provided by operating activities was approximately $74.2 million, as compared to approximately $61.1 million for the three months ended March 31, 2014, an increase of $13.1 million.  This increase in cash provided by operating activities was primarily due to operating cash flows provided from the timing of the acquisition of five properties in 2014 and 2015 and the completion of construction and opening of six owned development projects and one on-campus participating project in Fall 2014, offset by the sale of 10 properties during the three months ended March 31, 2015.
 
Investing Activities:  Investing activities utilized approximately $11.3 million and $90.0 million for the three months ended March 31, 2015 and 2014, respectively.  The $78.7 million decrease in cash utilized in investing activities was primarily a result of the following: (i) a $225.2 million increase in proceeds from the disposition of wholly owned properties as we sold ten properties during the three months ended March 31, 2015, as compared to one property during the the comparable three month period in 2014; (ii) an $11.5 million decrease in cash used during the three months ended March 31, 2015, to fund the construction of an on-campus participating property located in Morgantown, West Virgina which opened for occupancy in August 2014; and (iii) a $3.0 million decrease in cash used to fund the construction of our wholly-owned development properties, as eight wholly-owned properties were under construction during the three months ended March 31, 2014, of which five completed construction in Fall 2014, as compared to seven wholly-owned properties that were under construction during the three months ended March 31, 2015, of which four are scheduled for completion in Fall 2015. These decreases in cash utilized in investing activities were partially offset by (i) a $154.5 million increase in cash paid to acquire properties and undeveloped land parcels as we acquired five wholly-owned properties during the three months ended March 31, 2015, compared to the purchase of a site containing an existing hotel

36


in Boulder, Colorado and one land parcel during the three months ended March 31, 2014; (ii) a $2.7 million increase in cash used to fund capital expenditures at our wholly-owned properties during the comparable three month periods; (iii) paid $1.7 million during the three months ended March 31, 2015 to acquire the remaining noncontrolling interest from a third-party partner that developed University Walk (see Note 10); and (iv) a $1.3 million increase in corporate capital expenditures during the comparable three month periods associated with our investment in upgrading our operating system platforms.

Financing Activities: Cash used in financing activities for the three months ended March 31, 2015 totaled approximately $70.1 million as compared to $21.4 million in cash provided by financing activities during the three months ended March 31, 2014.  The $91.5 million decrease in cash provided by financing activities was primarily a result of the following: (i) a $231.6 million increase in pay downs (net of proceeds) on our unsecured revolving credit facility during the comparable three month periods; (ii) a $56.8 million increase in cash used to pay off maturing mortgage and construction debt during the comparable three month periods; (iii) an $11.9 million decrease in construction loan proceeds during the comparable three month periods as the development and construction of an on-campus participating property, which opened for occupancy in August 2014, was financed with a construction loan; and (iv) a $4.9 million increase in distributions to stockholders during the comparable three month periods, as a result of the recent issuance of common stock under our at-the-market share offering program (“ATM Equity Program”) discussed below and an increase to the quarterly dividend per share of common stock in May 2014. These decreases in cash provided by financing activities were partially offset by the issuance of common stock under our ATM Equity Program during the three months ended March 31, 2015, which raised $213.4 million in net proceeds.

Liquidity Needs, Sources and Uses of Capital
 
As of March 31, 2015, our short-term liquidity needs included, but were not limited to, the following: (i) anticipated distribution payments to our common and restricted stockholders totaling approximately $180.8 million based on an assumed annual cash distribution of $1.60 per share based on the number of our shares outstanding as of March 31, 2015, (ii) anticipated distribution payments to our Operating Partnership unitholders totaling approximately $2.5 million based on an assumed annual distribution of $1.60 per common unit and a cumulative preferential per annum cash distribution rate of 5.99% on our Series A preferred units based on the number of units outstanding as of March 31, 2015, (iii) pay off of approximately $119.9 million of outstanding fixed rate mortgage debt scheduled to mature during the next 12 months, (iv) estimated development costs over the next 12 months totaling approximately $204.7 million for our wholly-owned properties currently under construction, (v) funds for other development projects scheduled to commence construction during the next 12 months, and (vi) potential future property acquisitions, including mezzanine financed developments.
 
We expect to meet our short-term liquidity requirements by (i) borrowing under our existing unsecured credit facility discussed below, (ii) accessing the unsecured bond market, (iii) issuing securities, including common stock, under our ATM Equity Program discussed more fully in Note 9 in the accompanying Notes to Consolidated Financial Statements contained in Item 1, (iv) potentially disposing of properties depending on market conditions, and (v) utilizing current cash on hand and net cash provided by operations.
 
We may seek additional funds to undertake initiatives not contemplated by our business plan or obtain additional cushion against possible shortfalls.  We also may pursue additional financing as opportunities arise.  Future financings may include a range of different sizes or types of financing, including the incurrence of additional secured debt and the sale of additional debt or equity securities.  These funds may not be available on favorable terms or at all.  Our ability to obtain additional financing depends on several factors, including future market conditions, our success or lack of success in penetrating our markets, our future creditworthiness, and restrictions contained in agreements with our investors or lenders, including the restrictions contained in the agreements governing our unsecured credit facility and unsecured notes.  These financings could increase our level of indebtedness or result in dilution to our equity holders.

Distributions
 
We are required to distribute 90% of our REIT taxable income (excluding capital gains) on an annual basis in order to qualify as a REIT for federal income tax purposes.  Distributions to common stockholders are at the discretion of the Board of Directors. We may use borrowings under our unsecured revolving credit facility to fund distributions.  The Board of Directors considers a number of factors when determining distribution levels, including market factors and our Company’s performance in addition to REIT requirements.
 
On May 6, 2015, we declared a first quarter 2015 distribution per share of $0.40, which will be paid on May 29, 2015 to all common stockholders of record as of May 18, 2015.  At the same time, the Operating Partnership will pay an equivalent amount per unit to holders of Common Units, as well as the quarterly cumulative preferential distribution to holders of Series A Preferred Units.



37


Pre-Development Expenditures

Our third-party and owned development activities have historically required us to fund pre-development expenditures such as architectural fees, permits and deposits.  The closing and/or commencement of construction of these development projects is subject to a number of risks such as our inability to obtain financing on favorable terms and delays or refusals in obtaining necessary zoning, land use, building, and other required governmental permits and authorizations  As such, we cannot always predict accurately the liquidity needs of these activities.  We frequently incur these pre-development expenditures before a financing commitment and/or required permits and authorizations have been obtained.  Accordingly, we bear the risk of the loss of these pre-development expenditures if financing cannot ultimately be arranged on acceptable terms or we are unable to successfully obtain the required permits and authorizations.  Historically, our third-party and owned development projects have been successfully structured and financed; however, these developments have at times been delayed beyond the period initially scheduled, causing revenue to be recognized in later periods.  As of March 31, 2015, we have deferred approximately $2.5 million in pre-development costs related to third-party and owned development projects that have not yet commenced construction.
 
Indebtedness
 
A summary of our consolidated indebtedness as of March 31, 2015 is as follows:
 
 
Amount
 
% of Total
 
Weighted Average Rates
 
Weighted Average Maturities (years)
Secured
 
$
1,136,604

 
42.6
%
 
5.22
%
 
5.3 Years
Unsecured
 
1,531,900

 
57.4
%
 
3.06
%
 
5.8 Years
Total consolidated debt
 
$
2,668,504

 
100.0
%
 
3.98
%
 
5.6 Years
 
 
 
 
 
 
 
 
 
Fixed rate debt
 
 
 
 
 
 
 
 
Secured
 
 
 
 
 
 
 
 
Project-based taxable bonds (1)
 
$
39,785

 
1.5
%
 
7.56
%
 
9.5 Years
Construction (2)
 
44,200

 
1.7
%
 
3.85
%
 
30.3 Years
Mortgage (3)
 
1,052,619

 
39.4
%
 
5.19
%
 
4.1 Years
Unsecured
 
 
 
 
 
 
 
 
3.750% Notes, due April 2023 (4)
 
400,000

 
15.0
%
 
3.75
%
 
8.0 Years
4.125% Notes, due July 2024 (5)
 
400,000

 
15.0
%
 
4.25
%
 
9.3 Years
Term loan (6) (7)
 
350,000

 
13.1
%
 
2.39
%
 
1.8 Years
Total - fixed rate debt
 
2,286,604

 
85.7
%
 
4.36
%
 
5.9 Years
 
 
 
 
 
 
 
 
 
Variable rate debt:
 
 
 
 
 
 
 
 
Unsecured
 
 
 
 
 
 
 
 
Revolving credit facility (7)
 
131,900

 
4.9
%
 
1.73
%
 
2.9 Years
Term loan (7)
 
250,000

 
9.4
%
 
1.68
%
 
3.9 Years
Total - variable rate debt
 
381,900

 
14.3
%
 
1.70
%
 
3.6 Years
Total consolidated debt
 
$
2,668,504

 
100.0
%
 
3.98
%
 
5.6 Years
 
 
 
 
 
 
 
 
 

(1)
Three of our on-campus participating properties are 100% financed with project-based taxable bonds.  

(2) 
Represents a construction loan used to finance the development and construction of an on-campus participating property located in Morgantown, West Virginia, which completed construction and opened for occupancy in August 2014. The loan bears interest at a rate of 3.85% per annum for the first five years and one-month LIBOR plus 2.5% for the remaining term of the loan. The loan requires payments of interest only during the first two years and principal and interest payments begin in August 2015.

(3) 
A total of 48 of our properties are encumbered with mortgage debt. Balance excludes net unamortized debt premiums and debt discounts related to mortgage loans assumed in connection with property acquisitions of approximately $58.6 million and $0.7 million, respectively.
     

38


(4) 
10-year notes were issued at 99.659% of par value with a coupon of 3.750% and a yield of 3.791%. Balance excludes unamortized original issue discount of approximately $1.1 million.

(5)
10-year notes were issued at 99.861% of par value with a coupon of 4.125% and a yield of 4.142%. Balance excludes unamortized original issue discount of approximately $0.5 million.

(6)
As discussed more fully in Note 8 and Note 12 in the accompanying Notes to Consolidated Financial Statements contained in Item 1, we have entered into multiple interest rate swap contracts that effectively fix the interest rate on the outstanding balance for this term loan.

(7)
As discussed more fully in Note 8 in the accompanying Notes to Consolidated Financial Statements contained in Item 1, we have an aggregate unsecured credit facility totaling $1.1 billion, which is comprised of two unsecured term loans totaling $600 million and a $500 million unsecured revolving credit facility.
     
Funds From Operations (“FFO”)
 
The National Association of Real Estate Investment Trusts (“NAREIT”) currently defines FFO as net income or loss attributable to common shares computed in accordance with generally accepted accounting principles (“GAAP”), excluding gains or losses from depreciable operating property sales, impairment charges and real estate depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.  We present FFO because we consider it an important supplemental measure of our operating performance and believe it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results.  FFO excludes GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate diminishes ratably over time.  Historically, however, real estate values have risen or fallen with market conditions.  We therefore believe that FFO provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, and interest costs, among other items, providing perspective not immediately apparent from net income.  We compute FFO in accordance with standards established by the Board of Governors of NAREIT in its March 1995 White Paper (as amended in November 1999 and April 2002), which may differ from the methodology for calculating FFO utilized by other equity REITs and, accordingly, may not be comparable to such other REITs.
 
We also believe it is meaningful to present a measure we refer to as FFO-Modified, or FFOM, which reflects certain adjustments related to the economic performance of our on-campus participating properties and other nonrecurring items.  Under our participating ground leases, we and the participating university systems each receive 50% of the properties’ net cash available for distribution after payment of operating expenses, debt service (which includes significant amounts towards repayment of principal) and capital expenditures.  A substantial portion of our revenues attributable to these properties is reflective of cash that is required to be used for capital expenditures and for the amortization of applicable property indebtedness. These amounts do not increase our economic interest in these properties or otherwise benefit us since our interest in the properties terminates upon the repayment of the applicable property indebtedness.  Therefore, unlike the ownership of our wholly-owned properties, the unique features of our ownership interest in our on-campus participating properties cause the value of these properties to diminish over time.   For example, since the ground/facility leases under which we operate the participating properties require the reinvestment from operations of specified amounts for capital expenditures and for the repayment of debt while our interest in these properties terminates upon the repayment of the debt, such capital expenditures do not increase the value of the property to us and mortgage debt amortization only increases the equity of the ground lessor. Accordingly, we believe it is meaningful to modify FFO to exclude the operations of our on-campus participating properties and to consider their impact on our performance by including only that portion of our revenues from those properties that are reflective of our share of net cash flow and the management fees that we receive, both of which increase and decrease with the operating performance of the properties.  This narrower measure of performance measures our profitability for these properties in a manner that is similar to the measure of our profitability from our services business where we similarly incur no initial or ongoing capital investment in a property and derive only consequential benefits from capital expenditures and debt amortization. We believe, however, that this narrower measure of performance is inappropriate in traditional real estate ownership structures where debt amortization and capital expenditures enhance the property owner’s long-term profitability from its investment. When calculating FFOM, we also exclude losses from early extinguishment of debt incurred in connection with property dispositions, property acquisition costs and other non-cash items, as we determine in good faith.
 
Our FFOM may have limitations as an analytical tool because it reflects the contractual calculation of net cash flow from our on-campus participating properties, which is unique to us and is different from that of our owned off-campus properties.  Companies that are considered to be in our industry may not have similar ownership structures; and therefore those companies may not calculate FFOM in the same manner that we do, or at all, limiting its usefulness as a comparative measure. We compensate for these limitations by relying primarily on our GAAP and FFO results and using FFOM only supplementally.  Further, FFO and FFOM

39


do not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments and uncertainties.  FFO and FFOM should not be considered as alternatives to net income or loss computed in accordance with GAAP as an indicator of our financial performance, or to cash flow from operating activities computed in accordance with GAAP as an indicator of our liquidity, nor are these measures indicative of funds available to fund our cash needs, including our ability to pay dividends or make distributions.

The following table presents a reconciliation of our net income attributable to common shareholders to FFO and FFOM:
 
 
Three Months Ended March 31,
 
 
2015
 
2014
Net income attributable to American Campus Communities, Inc. and Subsidiaries
 
$
70,197

 
$
28,398

Noncontrolling interests
 
1,070

 
469

Gain from disposition of real estate
 
(44,252
)
 
(2,843
)
Real estate related depreciation and amortization
 
50,024

 
47,768

Funds from operations (“FFO”)
 
77,039

 
73,792

 
 
 
 
 
Elimination of operations of on-campus participating properties:
 
 

 
 

  Net income from on-campus participating properties
 
(2,668
)
 
(2,871
)
  Amortization of investment in on-campus participating properties
 
(1,716
)
 
(1,212
)
 
 
72,655

 
69,709

Modifications to reflect operational performance of on-campus participating properties:
 
 

 
 

  Our share of net cash flow (1)
 
875

 
627

  Management fees
 
427

 
375

  On-campus participating properties development fees (2)
 

 
237

Impact of on-campus participating properties
 
1,302

 
1,239

Property acquisition costs
 
1,530

 

Elimination of loss from early extinguishment of debt (3)
 
595

 

Funds from operations – modified (“FFOM”)
 
$
76,082

 
$
70,948

 
 
 
 
 
FFO per share – diluted
 
$
0.68

 
$
0.69

FFOM per share – diluted
 
$
0.67

 
$
0.66

Weighted average common shares outstanding – diluted
 
112,974,505

 
106,899,680

 
(1) 
50% of the properties’ net cash available for distribution after payment of operating expenses, debt service (including repayment of principal) and capital expenditures. Represents amounts accrued for the interim periods.

(2) 
Represents development and construction management fees related to the West Virginia University on-campus participating property, which completed construction in August 2014.

(3) 
Represents losses associated with the early pay-off of mortgage loans for The View and University Meadows in connection with the sale of these properties in January and February 2015, respectively.  Such costs are excluded from gains from disposition of real estate reported in accordance with GAAP. However, we view the losses from early extinguishment of debt associated with the sales of real estate as an incremental cost of the sale transactions because we extinguished the debt in connection with the consummation of the sale transactions and we had no intent to extinguish the debt absent such transactions. We believe that adjusting FFO to exclude these losses more appropriately reflects the results of our operations exclusive of the impact of our disposition transactions.

Inflation
 
Our student leases do not typically provide for rent escalations. However, they typically do not have terms that extend beyond 12 months. Accordingly, although on a short term basis we would be required to bear the impact of rising costs resulting from inflation, we have the opportunity to raise rental rates at least annually to offset such rising costs. However, a weak economic environment or declining student enrollment at our principal universities may limit our ability to raise rental rates.


40


Item 3.  Quantitative and Qualitative Disclosures About Market Risk
 
Market risk is the risk of loss from adverse changes in market prices and interest rates.   Our future earnings and cash flows are dependent upon prevailing market rates.  Accordingly, we manage our market risk by matching projected cash inflows from operating, investing and financing activities with projected cash outflows for debt service, acquisitions, capital expenditures, distributions to stockholders and unitholders, and other cash requirements.  The majority of our outstanding debt has fixed interest rates, which minimizes the risk of fluctuating interest rates.  Our exposure to market risk includes interest rate fluctuations in connection with our revolving credit facilities and variable rate construction loans and our ability to incur more debt without stockholder approval, thereby increasing our debt service obligations, which could adversely affect our cash flows.   No material changes have occurred in relation to market risk since our Annual Report on Form 10-K for the year ended December 31, 2014.
 
Item 4.  Controls and Procedures
 
American Campus Communities, Inc.
 
(a)
Evaluation of Disclosure Controls and Procedures

As required by SEC Rule 13a-15(b), we have carried out an evaluation, under the supervision of and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures for the quarter covered by this report were effective at the reasonable assurance level.
 
(b)
Changes in Internal Control Over Financial Reporting

There has been no change in our internal control over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
 
American Campus Communities Operating Partnership, L.P.
 
(a)
Evaluation of Disclosure Controls and Procedures

As required by SEC Rule 13a-15(b), we have carried out an evaluation, under the supervision of and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures for the quarter covered by this report were effective at the reasonable assurance level.
 
(b)
Changes in Internal Control Over Financial Reporting

There has been no change in our internal control over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

41



PART II OTHER INFORMATION
 
Item 1.              Legal Proceedings
 
We are subject to various claims, lawsuits and legal proceedings that arise in the ordinary course of business.  While it is not possible to ascertain the ultimate outcome of such matters, management believes that the aggregate amount of such liabilities, if any, in excess of amounts provided or covered by insurance, will not have a material adverse effect on the our consolidated financial position or our results of operations.
 
Item 1A.           Risk Factors
 
There have been no material changes to the risk factors that were discussed in Part 1, Item 1A of the Company’s and the Operating Partnership’s Annual Report on Form 10-K for the year ended December 31, 2014.
 
Item 2.              Unregistered Sales of Equity Securities and Use of Proceeds
 
None.
 
Item 3.              Defaults Upon Senior Securities
 
None.
 
Item 4.              Mine Safety Disclosures
 
Not applicable.
 
Item 5.              Other Information
 
None.


42


Item 6.              Exhibits
 
Exhibit Number
 
Description of Document
31.1
 
American Campus Communities, Inc. - Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
 
31.2
 
American Campus Communities, Inc. - Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
 
31.3
 
American Campus Communities Operating Partnership, L.P. - Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
 
31.4
 
American Campus Communities Operating Partnership, L.P. - Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
 
32.1
 
American Campus Communities, Inc. - Certification of Chief Executive Officer Pursuant to 18 U. S. C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
 
32.2
 
American Campus Communities, Inc. - Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
 
32.3
 
American Campus Communities Operating Partnership, L.P. - Certification of Chief Executive Officer Pursuant to 18 U. S. C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
 
32.4
 
American Campus Communities Operating Partnership, L.P. - Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
 
101.INS
 
XBRL Instance Document
 
 
 
101.SCH
 
XBRL Taxonomy Extension Schema Document
 
 
 
101.CAL
 
XBRL Taxonomy Extension Calculation Linkbase Document
 
 
 
101.DEF
 
XBRL Taxonomy Extension Definition Linkbase Document
 
 
 
101.LAB
 
XBRL Taxonomy Extension Label Linkbase Document
 
 
 
101.PRE
 
XBRL Taxonomy Extension Presentation Linkbase Document

 


43


SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
    
Dated:
May 8, 2015
AMERICAN CAMPUS COMMUNITIES, INC.
 
 
By:
/s/ William C. Bayless, Jr.
 
 
 
William C. Bayless, Jr.
President and Chief Executive Officer
 
 
By:
/s/ Jonathan A. Graf
 
 
 
Jonathan A. Graf
Executive Vice President,
Chief Financial Officer, Treasurer
and Secretary
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
    
Dated:
May 8, 2015

AMERICAN CAMPUS COMMUNITIES
  OPERATING PARTNERSHIP, L.P.
By:  American Campus Communities Holdings,
        LLC, its general partner  
By:  American Campus Communities, Inc.,
its sole member 

By:
/s/ William C. Bayless, Jr.
 
 
 
William C. Bayless, Jr.
President and Chief Executive Officer
 
 
By:
/s/ Jonathan A. Graf
 
 
 
Jonathan A. Graf
Executive Vice President,
Chief Financial Officer, Treasurer
and Secretary
 


44