XML 40 R81.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segments - Schedule of Segment Information (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Segment Reporting Information [Line Items]                      
Total revenues $ 255,835 $ 227,705 $ 217,371 $ 242,131 $ 245,873 $ 213,469 $ 201,059 $ 220,409 $ 943,042 $ 880,810 $ 796,447
Ground/facility lease expense                 (14,151) (11,855) (10,213)
Interest expense, net                 (111,287) (99,228) (71,122)
Operating expenses                 (763,152) (668,215) (654,541)
Depreciation, Depletion and Amortization, Nonproduction                 (275,046) (263,203) (234,955)
Total consolidated revenues, including interest income                 946,728 885,644 801,392
Segment income before depreciation and amortization 55,743 27,307 37,841 58,999 67,520 21,501 73,168 50,406 179,890 212,595 141,906
Loss (gain) from disposition of real estate                 (53) 42,314 (632)
Other operating and nonoperating income                 0 2,648 0
Provision for impairment                 (17,214) 0 (15,317)
Gain from extinguishment of debt                 20,992 7,867 0
Income tax provision                 (1,507) (2,429) (989)
Net income 25,848 $ 19,336 $ 10,210 $ 31,368 49,621 $ (2,737) $ 45,990 $ 26,250 86,762 119,124 70,121
Total assets 7,559,754       7,038,846       7,559,754 7,038,846 6,897,370
Operating segments                      
Segment Reporting Information [Line Items]                      
Total revenues                 943,682 882,379 798,057
Depreciation, Depletion and Amortization, Nonproduction                 (270,318) (258,534) (231,476)
Segment income before depreciation and amortization                 482,131 447,102 416,883
Total assets 7,466,613       6,951,652       7,466,613 6,951,652 6,806,091
Operating segments | Owned Properties                      
Segment Reporting Information [Line Items]                      
Rental revenues and other income                 880,709 829,119 741,909
Interest income                 473 1,436 1,545
Total revenues                 881,182 830,555 743,454
Operating expenses before depreciation, amortization, and ground/facility lease expense                 (390,664) (373,521) (332,429)
Ground/facility lease expense                 (11,084) (8,927) (7,372)
Interest expense, net                 (16,859) (14,742) (3,659)
Income before depreciation and amortization                 462,575 433,365 399,994
Depreciation, Depletion and Amortization, Nonproduction                 (261,938) (250,715) 223,940
Capital expenditures                 514,043 546,147 617,552
Total assets 7,346,625       6,841,222       7,346,625 6,841,222 6,691,758
Operating segments | On-Campus Participating Properties                      
Segment Reporting Information [Line Items]                      
Rental revenues and other income                 36,346 34,596 33,945
Interest income                 167 133 65
Total revenues                 36,513 34,729 34,010
Operating expenses before depreciation, amortization, and ground/facility lease expense                 (15,028) (14,602) (14,384)
Ground/facility lease expense                 (3,067) (2,928) (2,841)
Interest expense, net                 (4,934) (5,098) (5,264)
Income before depreciation and amortization                 13,484 12,101 11,521
Depreciation, Depletion and Amortization, Nonproduction                 (8,380) (7,819) 7,536
Capital expenditures                 2,898 3,654 3,533
Total assets 97,561       93,917       97,561 93,917 100,031
Operating segments | Development Services                      
Segment Reporting Information [Line Items]                      
Development and construction management fees                 13,051 7,281 10,761
Operating expenses                 (8,658) (8,031) (7,618)
Income before depreciation and amortization                 4,393 (750) 3,143
Total assets 13,539       10,087       13,539 10,087 6,726
Operating segments | Property Management Services                      
Segment Reporting Information [Line Items]                      
Operating expenses                 (11,257) (7,428) (7,607)
Income before depreciation and amortization                 1,679 2,386 2,225
Total assets 8,888       6,426       8,888 6,426 7,576
Unallocated                      
Segment Reporting Information [Line Items]                      
Total revenues                 3,046 3,265 3,335
Operating expenses                 (117,529) (110,660) (90,250)
Depreciation and amortization                 (4,728) (4,669) (3,479)
Total assets $ 93,141       $ 87,194       93,141 87,194 91,279
Segment Reconciling Items [Member]                      
Segment Reporting Information [Line Items]                      
Other operating and nonoperating income                 0 3,949 0
Amortization of deferred financing costs                 (5,012) (5,816) (4,619)
Third-party management services | Operating segments | Property Management Services                      
Segment Reporting Information [Line Items]                      
Total revenues                 $ 12,936 $ 9,814 $ 9,832