
American Campus Communities Inc
NYSE:ACC

Income Statement
Earnings Waterfall
American Campus Communities Inc
Revenue
|
983M
USD
|
Cost of Revenue
|
-473.3M
USD
|
Gross Profit
|
510M
USD
|
Operating Expenses
|
-319.8M
USD
|
Operating Income
|
190M
USD
|
Other Expenses
|
-133.6M
USD
|
Net Income
|
56.8M
USD
|
Income Statement
American Campus Communities Inc
Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
381
N/A
|
398
+5%
|
466
+17%
|
523
+12%
|
577
+10%
|
622
+8%
|
656
+5%
|
676
+3%
|
694
+3%
|
718
+3%
|
734
+2%
|
743
+1%
|
749
+1%
|
748
0%
|
753
+1%
|
761
+1%
|
769
+1%
|
785
+2%
|
786
+0%
|
779
-1%
|
772
-1%
|
773
+0%
|
796
+3%
|
824
+3%
|
846
+3%
|
863
+2%
|
881
+2%
|
903
+2%
|
919
+2%
|
933
+2%
|
943
+1%
|
950
+1%
|
918
-3%
|
893
-3%
|
871
-3%
|
854
-2%
|
877
+3%
|
903
+3%
|
942
+4%
|
983
+4%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(190)
|
(199)
|
(226)
|
(251)
|
(278)
|
(307)
|
(323)
|
(334)
|
(341)
|
(353)
|
(360)
|
(364)
|
(367)
|
(366)
|
(367)
|
(368)
|
(369)
|
(373)
|
(374)
|
(371)
|
(370)
|
(370)
|
(372)
|
(386)
|
(397)
|
(406)
|
(415)
|
(421)
|
(427)
|
(433)
|
(440)
|
(442)
|
(437)
|
(431)
|
(427)
|
(427)
|
(438)
|
(451)
|
(460)
|
(473)
|
|
Gross Profit |
191
N/A
|
199
+4%
|
239
+20%
|
273
+14%
|
299
+10%
|
315
+5%
|
333
+6%
|
342
+3%
|
353
+3%
|
365
+3%
|
374
+3%
|
379
+1%
|
382
+1%
|
382
0%
|
387
+1%
|
393
+2%
|
400
+2%
|
411
+3%
|
412
+0%
|
408
-1%
|
403
-1%
|
404
+0%
|
424
+5%
|
438
+3%
|
449
+3%
|
457
+2%
|
465
+2%
|
482
+4%
|
492
+2%
|
501
+2%
|
503
+1%
|
508
+1%
|
482
-5%
|
463
-4%
|
443
-4%
|
427
-4%
|
439
+3%
|
452
+3%
|
482
+7%
|
510
+6%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(100)
|
(110)
|
(133)
|
(156)
|
(180)
|
(195)
|
(201)
|
(204)
|
(206)
|
(211)
|
(216)
|
(219)
|
(223)
|
(226)
|
(230)
|
(233)
|
(236)
|
(236)
|
(234)
|
(252)
|
(240)
|
(252)
|
(266)
|
(294)
|
(287)
|
(291)
|
(295)
|
(300)
|
(303)
|
(305)
|
(306)
|
(305)
|
(305)
|
(304)
|
(303)
|
(309)
|
(312)
|
(315)
|
(320)
|
(320)
|
|
Selling, General & Administrative |
(15)
|
(20)
|
(23)
|
(23)
|
(23)
|
(20)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(28)
|
(31)
|
(31)
|
(31)
|
(35)
|
(33)
|
(35)
|
(35)
|
(30)
|
(30)
|
(31)
|
(33)
|
(35)
|
(36)
|
(36)
|
(39)
|
(40)
|
(41)
|
(42)
|
(40)
|
|
Depreciation & Amortization |
(85)
|
(90)
|
(111)
|
(133)
|
(157)
|
(175)
|
(185)
|
(187)
|
(188)
|
(193)
|
(198)
|
(200)
|
(203)
|
(206)
|
(209)
|
(212)
|
(214)
|
(214)
|
(211)
|
(210)
|
(212)
|
(221)
|
(235)
|
(247)
|
(255)
|
(260)
|
(263)
|
(267)
|
(273)
|
(275)
|
(275)
|
(272)
|
(270)
|
(269)
|
(268)
|
(270)
|
(272)
|
(274)
|
(276)
|
(278)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(15)
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
|
Operating Income |
92
N/A
|
89
-3%
|
106
+19%
|
116
+10%
|
119
+2%
|
121
+1%
|
131
+9%
|
138
+5%
|
147
+7%
|
153
+4%
|
158
+3%
|
160
+1%
|
159
-1%
|
156
-2%
|
157
+1%
|
160
+2%
|
164
+3%
|
175
+7%
|
178
+2%
|
157
-12%
|
163
+4%
|
151
-7%
|
158
+4%
|
144
-9%
|
162
+13%
|
166
+2%
|
170
+3%
|
182
+7%
|
189
+4%
|
195
+3%
|
197
+1%
|
203
+3%
|
177
-13%
|
158
-11%
|
140
-12%
|
118
-16%
|
127
+8%
|
137
+8%
|
163
+19%
|
190
+17%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(52)
|
(52)
|
(57)
|
(62)
|
(69)
|
(75)
|
(80)
|
(83)
|
(85)
|
(89)
|
(92)
|
(93)
|
(92)
|
(89)
|
(89)
|
(91)
|
(90)
|
(88)
|
(80)
|
(70)
|
(65)
|
(64)
|
(71)
|
(80)
|
(90)
|
(97)
|
(100)
|
(104)
|
(107)
|
(110)
|
(113)
|
(114)
|
(114)
|
(115)
|
(115)
|
(117)
|
(120)
|
(120)
|
(122)
|
(123)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(18)
|
0
|
(33)
|
(33)
|
(15)
|
0
|
42
|
42
|
50
|
47
|
5
|
26
|
4
|
50
|
50
|
29
|
43
|
0
|
(2)
|
(3)
|
(6)
|
(6)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
44
|
48
|
53
|
53
|
26
|
22
|
17
|
21
|
4
|
3
|
3
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
3
|
0
|
1
|
|
Pre-Tax Income |
39
N/A
|
37
-6%
|
50
+34%
|
52
+5%
|
47
-9%
|
43
-9%
|
49
+13%
|
55
+12%
|
62
+14%
|
62
-1%
|
63
+1%
|
108
+72%
|
110
+2%
|
118
+7%
|
119
+1%
|
94
-21%
|
97
+3%
|
105
+8%
|
102
-3%
|
90
-12%
|
68
-24%
|
57
-16%
|
71
+24%
|
63
-12%
|
113
+80%
|
111
-2%
|
122
+9%
|
127
+4%
|
89
-30%
|
112
+25%
|
88
-21%
|
139
+57%
|
113
-18%
|
73
-36%
|
71
-2%
|
5
-93%
|
9
+86%
|
17
+87%
|
35
+99%
|
61
+77%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
8
|
8
|
6
|
7
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
39
|
36
|
49
|
51
|
47
|
42
|
48
|
54
|
61
|
61
|
61
|
107
|
109
|
117
|
118
|
93
|
96
|
104
|
101
|
89
|
67
|
56
|
79
|
71
|
120
|
118
|
119
|
124
|
89
|
111
|
87
|
137
|
112
|
71
|
70
|
4
|
8
|
16
|
33
|
60
|
|
Income to Minority Interest |
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
2
|
3
|
4
|
3
|
3
|
2
|
(1)
|
|
Net Income (Common) |
49
N/A
|
48
-2%
|
56
+16%
|
57
+3%
|
53
-8%
|
100
+88%
|
104
+4%
|
111
+7%
|
116
+5%
|
63
-46%
|
62
-2%
|
104
+68%
|
106
+2%
|
113
+7%
|
115
+1%
|
90
-21%
|
93
+3%
|
101
+8%
|
98
-3%
|
86
-12%
|
65
-25%
|
54
-17%
|
67
+25%
|
59
-12%
|
108
+82%
|
107
-1%
|
116
+8%
|
119
+3%
|
84
-30%
|
106
+27%
|
83
-22%
|
134
+61%
|
110
-18%
|
71
-36%
|
71
+0%
|
5
-92%
|
9
+73%
|
17
+86%
|
33
+92%
|
57
+71%
|