CONSOLIDATED STATEMENTS OF OPERATIONS :: unaudited, $ in thousands, except share and per share data Three Months Ended June 30, Six Months Ended June 30, 2011 2010 $ Change 2011 2010 $ Change Revenues Wholly-owned properties $ 82,927 $ 65,775 $ 17,152 $ 169,681 $ 134,175 $ 35,506 On-campus participating properties 4,457 4,142 315 12,104 11,453 651 Third-party development services 758 1,628 (870) 4,582 2,202 2,380 Third-party management services 1,803 2,121 (318) 3,633 4,335 (702) Resident services 274 242 32 615 494 121 Total revenues 90,219 73,908 16,311 190,615 152,659 37,956 Operating expenses Wholly-owned properties 37,961 30,901 7,060 76,157 61,083 15,074 On-campus participating properties 2,881 2,620 261 4,625 5,019 (394) Third-party development and management services 2,631 2,796 (165) 5,313 5,895 (582) General and administrative 3,278 2,616 662 6,051 5,369 682 Depreciation and amortization 21,791 17,082 4,709 43,342 33,858 9,484 Ground/facility leases 658 753 (95) 1,814 1,324 490 Total operating expenses 69,200 56,768 12,432 137,302 112,548 24,754 Operating income 21,019 17,140 3,879 53,313 40,111 13,202 Nonoperating income and (expenses) Interest income 159 16 143 209 33 176 Interest expense (12,178) (14,961) 2,783 (26,191) (29,751) 3,560 Amortization of deferred financing costs (1,329) (997) (332) (2,559) (2,008) (551) Loss from unconsolidated joint ventures (13) (711) 698 (25) (2,125) 2,100 Total nonoperating expenses (13,361) (16,653) 3,292 (28,566) (33,851) 5,285 Income before income taxes and discontinued operations 7,658 487 7,171 24,747 6,260 18,487 Income tax provision (142) (142) - (285) (285) - Income from continuing operations 7,516 345 7,171 24,462 5,975 18,487 Discontinued operations Income (loss) attributable to discontinued operations 91 651 (560) 1,025 (3,388) 4,413 Gain (loss) from disposition of real estate 14,574 (59) 14,633 14,574 (3,705) 18,279 Total discontinued operations 14,665 592 14,073 15,599 (7,093) 22,692 Net income (loss) 22,181 937 21,244 40,061 (1,118) 41,179 Net income attributable to noncontrolling interests (441) (169) (272) (908) (303) (605) Net income (loss) attributable to American Campus Communities, Inc. and Subsidiaries $ 21,740 $ 768 $ 20,972 $ 39,153 $ (1,421) $ 40,574 Net income (loss) per share attributable to American Campus Communities, Inc. and Subsidiaries common stockholders – basic and diluted $ 0.31 $ 0.01 $ 0.57 $ (0.03) Weighted-average common shares outstanding Basic 68,655,732 52,335,642 67,810,944 52,285,919 Diluted 69,211,856 52,853,003 68,387,966 52,829,613 AMERICAN CAMPUS COMMUNITIES :: 3