XML 63 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 12 Months Ended 9 Months Ended
Dec. 31, 2010
Successor [Member]
Dec. 31, 2012
Successor [Member]
Dec. 31, 2011
Successor [Member]
Oct. 18, 2010
Predecessor [Member]
Revenues:        
Student housing rental $ 10,452 $ 79,861 $ 57,269 $ 39,169
Student housing services 334 3,223 2,440 1,567
Development, construction and management services 74 54,295 35,084 35,687
Total revenues 10,860 137,379 94,793 76,423
Operating expenses:        
Student Housing Operations: 5,371 37,793 28,169 22,219
Development, construction and management services 0 50,493 31,051 33,449
General and administrative 1,176 8,845 6,856 5,589
Ground leases 42 217 209 214
Write-off of predevelopment costs 0 0 0 537
Depreciation and amortization 3,961 23,837 20,090 14,886
Total operating expenses 10,550 121,185 86,375 76,894
Equity in earnings (loss) of unconsolidated entities (163) 361 (1,164) (259)
Operating income (loss) 147 16,555 7,254 (730)
Nonoperating income (expense):        
Interest expense (2,519) (11,545) (6,888) (20,836)
Change in fair value of interest rate derivatives 146 (216) 259 871
Other income (expense) 44 (194) 461 43
Gain on purchase of previously unconsolidated entities 577 6,554 3,159 0
Total nonoperating expense, net (1,752) (5,401) (3,009) (19,922)
Net income (loss) before income tax expense (1,605) 11,154 4,245 (20,652)
Income tax expense 0 (356) (464) 0
Net income (loss) (1,605) 10,798 3,781 (20,652)
Net income (loss) attributable to noncontrolling interests (14) 46 51 (7,479)
Dividends on preferred stock 0 4,114 0 0
Net income (loss) attributable to common stockholders (1,591) 6,638 3,730 (13,173)
Net income (loss) per share attributable to common stockholders - basic and diluted: $ (0.05) $ 0.19 $ 0.12  
Weighted-average common shares outstanding:        
Basic 29,877 34,781 30,717  
Diluted 29,877 35,217 31,153  
Distributions per common share $ 0.127 $ 0.64 $ 0.64  
Consolidated and combined statements of comprehensive income (loss):        
Net income (loss) (1,605) 10,798 3,781 (20,652)
Change in fair value of interest rate derivatives (172) 332 (215) 0
Comprehensive income (loss) (1,777) 11,130 3,566 (20,652)
Comprehensive (income) loss attributable to noncontrolling interests (14) 46 51 (7,479)
Change in fair value of interest rate derivatives attributable to noncontrolling interest 0 3 0 0
Dividends on preferred stock 0 4,114 0 0
Comprehensive income (loss) attributable to common stockholders $ (1,763) $ 6,967 $ 3,515 $ (13,173)