These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
|
36-3857664
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
Two North Riverside Plaza, Suite 800, Chicago, Illinois
|
60606
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Large accelerated filer
|
x
|
Accelerated filer
|
o
|
|
Non-accelerated filer
|
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
o
|
|
|
|
|
|
Page
|
|
Item 1.
|
Financial Statements
|
|
|
Index To Financial Statements
|
|
|
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
June 30,
2013 |
|
December 31,
2012 |
||||
|
|
(unaudited)
|
|
|||||
|
Assets
|
|
|
|
||||
|
Investment in real estate:
|
|
|
|
||||
|
Land
|
$
|
984,224
|
|
|
$
|
984,224
|
|
|
Land improvements
|
2,573,046
|
|
|
2,565,299
|
|
||
|
Buildings and other depreciable property
|
515,801
|
|
|
495,127
|
|
||
|
|
4,073,071
|
|
|
4,044,650
|
|
||
|
Accumulated depreciation
|
(1,004,300
|
)
|
|
(948,581
|
)
|
||
|
Net investment in real estate
|
3,068,771
|
|
|
3,096,069
|
|
||
|
Cash
|
177,895
|
|
|
37,126
|
|
||
|
Notes receivable, net
|
43,078
|
|
|
45,469
|
|
||
|
Investment in joint ventures
|
9,519
|
|
|
8,420
|
|
||
|
Rent and other customer receivables, net
|
909
|
|
|
1,046
|
|
||
|
Deferred financing costs, net
|
19,561
|
|
|
20,620
|
|
||
|
Retail inventory
|
2,283
|
|
|
1,569
|
|
||
|
Deferred commission expense
|
23,959
|
|
|
22,841
|
|
||
|
Escrow deposits, goodwill, and other assets, net
|
55,105
|
|
|
45,214
|
|
||
|
Assets held for disposition
|
120,049
|
|
|
119,852
|
|
||
|
Total Assets
|
$
|
3,521,129
|
|
|
$
|
3,398,226
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Mortgage notes payable
|
$
|
2,122,883
|
|
|
$
|
2,061,610
|
|
|
Term loan
|
200,000
|
|
|
200,000
|
|
||
|
Unsecured lines of credit
|
—
|
|
|
—
|
|
||
|
Accrued payroll and other operating expenses
|
71,723
|
|
|
63,672
|
|
||
|
Deferred revenue – upfront payments from right-to-use contracts
|
65,569
|
|
|
62,979
|
|
||
|
Deferred revenue – right-to-use annual payments
|
14,949
|
|
|
11,088
|
|
||
|
Accrued interest payable
|
10,144
|
|
|
10,500
|
|
||
|
Rents and other customer payments received in advance and security deposits
|
60,988
|
|
|
54,017
|
|
||
|
Distributions payable
|
25,020
|
|
|
—
|
|
||
|
Liabilities held for disposition
|
10,815
|
|
|
10,058
|
|
||
|
Total Liabilities
|
2,582,091
|
|
|
2,473,924
|
|
||
|
Equity:
|
|
|
|
||||
|
Stockholders’ Equity:
|
|
|
|
||||
|
Preferred stock, $0.01 par value 9,945,539 shares authorized as of June 30, 2013 and December 31, 2012; none issued and outstanding as of June 30, 2013 and December 31, 2012
|
—
|
|
|
—
|
|
||
|
6.75% Series C Cumulative Redeemable Perpetual Preferred Stock, $0.01 par value, 54,461 shares authorized and 54,458 issued and outstanding as of June 30, 2013 and December 31, 2012 at liquidation value
|
136,144
|
|
|
136,144
|
|
||
|
Common stock, $0.01 par value 100,000,000 shares authorized; 83,365,446 and 83,193,310 shares issued and outstanding as of June 30, 2013 and December 31, 2012, respectively
|
834
|
|
|
832
|
|
||
|
Paid-in capital
|
1,014,170
|
|
|
1,012,514
|
|
||
|
Distributions in excess of accumulated earnings
|
(276,448
|
)
|
|
(287,652
|
)
|
||
|
Accumulated other comprehensive loss
|
(1,718
|
)
|
|
(2,590
|
)
|
||
|
Total Stockholders’ Equity
|
872,982
|
|
|
859,248
|
|
||
|
Non-controlling interests – Common OP Units
|
66,056
|
|
|
65,054
|
|
||
|
Total Equity
|
939,038
|
|
|
924,302
|
|
||
|
Total Liabilities and Equity
|
$
|
3,521,129
|
|
|
$
|
3,398,226
|
|
|
|
Quarters Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
2013 |
|
June 30,
2012 |
|
June 30,
2013 |
|
June 30,
2012 |
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Community base rental income
|
$
|
101,468
|
|
|
$
|
98,336
|
|
|
$
|
202,244
|
|
|
$
|
196,433
|
|
|
Rental home income
|
3,598
|
|
|
2,786
|
|
|
6,992
|
|
|
5,367
|
|
||||
|
Resort base rental income
|
33,197
|
|
|
30,408
|
|
|
73,936
|
|
|
67,987
|
|
||||
|
Right-to-use annual payments
|
12,043
|
|
|
12,221
|
|
|
23,566
|
|
|
23,972
|
|
||||
|
Right-to-use contracts current period, gross
|
3,361
|
|
|
2,942
|
|
|
6,192
|
|
|
5,186
|
|
||||
|
Right-to-use contracts, deferred, net of prior period amortization
|
(1,550
|
)
|
|
(1,285
|
)
|
|
(2,590
|
)
|
|
(1,891
|
)
|
||||
|
Utility and other income
|
15,787
|
|
|
17,097
|
|
|
32,470
|
|
|
33,053
|
|
||||
|
Gross revenues from home sales
|
4,217
|
|
|
1,921
|
|
|
6,913
|
|
|
3,925
|
|
||||
|
Brokered resale revenues and ancillary services revenues, net
|
932
|
|
|
482
|
|
|
2,727
|
|
|
2,225
|
|
||||
|
Interest income
|
2,076
|
|
|
1,908
|
|
|
3,974
|
|
|
4,012
|
|
||||
|
Income from other investments, net
|
1,624
|
|
|
1,567
|
|
|
4,104
|
|
|
3,055
|
|
||||
|
Total revenues
|
176,753
|
|
|
168,383
|
|
|
360,528
|
|
|
343,324
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Property operating and maintenance
|
58,345
|
|
|
56,882
|
|
|
113,401
|
|
|
109,850
|
|
||||
|
Rental home operating and maintenance
|
1,487
|
|
|
1,281
|
|
|
3,357
|
|
|
2,694
|
|
||||
|
Real estate taxes
|
11,888
|
|
|
11,510
|
|
|
24,290
|
|
|
23,367
|
|
||||
|
Sales and marketing, gross
|
3,333
|
|
|
2,632
|
|
|
5,694
|
|
|
4,275
|
|
||||
|
Sales and marketing, deferred commissions, net
|
(655
|
)
|
|
(655
|
)
|
|
(1,118
|
)
|
|
(897
|
)
|
||||
|
Property management
|
10,170
|
|
|
9,312
|
|
|
20,303
|
|
|
18,947
|
|
||||
|
Depreciation on real estate assets and rental homes
|
29,313
|
|
|
25,523
|
|
|
55,333
|
|
|
50,947
|
|
||||
|
Amortization of in-place leases
|
159
|
|
|
15,650
|
|
|
318
|
|
|
31,265
|
|
||||
|
Cost of home sales
|
3,919
|
|
|
2,514
|
|
|
6,700
|
|
|
4,681
|
|
||||
|
Home selling expenses
|
454
|
|
|
399
|
|
|
981
|
|
|
728
|
|
||||
|
General and administrative
|
6,946
|
|
|
6,810
|
|
|
13,655
|
|
|
12,909
|
|
||||
|
Early debt retirement
|
1,381
|
|
|
—
|
|
|
1,381
|
|
|
—
|
|
||||
|
Rent control initiatives and other
|
1,624
|
|
|
367
|
|
|
1,856
|
|
|
846
|
|
||||
|
Interest and related amortization
|
30,377
|
|
|
30,705
|
|
|
60,500
|
|
|
61,528
|
|
||||
|
Total expenses
|
158,741
|
|
|
162,930
|
|
|
306,651
|
|
|
321,140
|
|
||||
|
Income from continuing operations before equity in income of unconsolidated joint ventures
|
18,012
|
|
|
5,453
|
|
|
53,877
|
|
|
22,184
|
|
||||
|
Equity in income of unconsolidated joint ventures
|
609
|
|
|
492
|
|
|
1,185
|
|
|
1,255
|
|
||||
|
Consolidated income from continuing operations
|
18,621
|
|
|
5,945
|
|
|
55,062
|
|
|
23,439
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Discontinued Operations:
|
|
|
|
|
|
|
|
||||||||
|
Income from discontinued operations before gain on sale of property
|
3,165
|
|
|
353
|
|
|
6,233
|
|
|
513
|
|
||||
|
Gain on sale of property, net of tax
|
—
|
|
|
—
|
|
|
958
|
|
|
—
|
|
||||
|
Consolidated income from discontinued operations
|
3,165
|
|
|
353
|
|
|
7,191
|
|
|
513
|
|
||||
|
Consolidated net income
|
21,786
|
|
|
6,298
|
|
|
62,253
|
|
|
23,952
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income allocated to non-controlling interests – Common OP Units
|
(1,597
|
)
|
|
(197
|
)
|
|
(4,730
|
)
|
|
(1,388
|
)
|
||||
|
Series A Redeemable Perpetual Preferred Stock Dividends
|
—
|
|
|
(4,038
|
)
|
|
—
|
|
|
(8,069
|
)
|
||||
|
Series C Redeemable Perpetual Preferred Stock Dividends
|
(2,329
|
)
|
|
—
|
|
|
(4,640
|
)
|
|
—
|
|
||||
|
Net income available for Common Shares
|
$
|
17,860
|
|
|
$
|
2,063
|
|
|
$
|
52,883
|
|
|
$
|
14,495
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Consolidated net income
|
$
|
21,786
|
|
|
$
|
6,298
|
|
|
$
|
62,253
|
|
|
$
|
23,952
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Adjustment for fair market value of swap
|
430
|
|
|
(34
|
)
|
|
872
|
|
|
(412
|
)
|
||||
|
Consolidated comprehensive income
|
22,216
|
|
|
6,264
|
|
|
63,125
|
|
|
23,540
|
|
||||
|
Comprehensive income allocated to non-controlling interests – Common OP Units
|
(1,633
|
)
|
|
(195
|
)
|
|
(4,802
|
)
|
|
(1,353
|
)
|
||||
|
Series A Redeemable Perpetual Preferred Stock Dividends
|
—
|
|
|
(4,038
|
)
|
|
—
|
|
|
(8,069
|
)
|
||||
|
Series C Redeemable Perpetual Preferred Stock Dividends
|
(2,329
|
)
|
|
—
|
|
|
(4,640
|
)
|
|
—
|
|
||||
|
Comprehensive income attributable to Common Stockholders
|
$
|
18,254
|
|
|
$
|
2,031
|
|
|
$
|
53,683
|
|
|
$
|
14,118
|
|
|
|
Quarters Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
2013 |
|
June 30,
2012 |
|
June 30,
2013 |
|
June 30,
2012 |
||||||||
|
Earnings per Common Share – Basic:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
0.18
|
|
|
$
|
0.02
|
|
|
$
|
0.55
|
|
|
$
|
0.17
|
|
|
Income from discontinued operations
|
$
|
0.04
|
|
|
$
|
0.01
|
|
|
$
|
0.09
|
|
|
$
|
0.01
|
|
|
Net income available for Common Shares
|
$
|
0.22
|
|
|
$
|
0.03
|
|
|
$
|
0.64
|
|
|
$
|
0.18
|
|
|
Earnings per Common Share – Fully Diluted:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
0.18
|
|
|
$
|
0.02
|
|
|
$
|
0.55
|
|
|
$
|
0.17
|
|
|
Income from discontinued operations
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.08
|
|
|
$
|
—
|
|
|
Net income available for Common Shares
|
$
|
0.21
|
|
|
$
|
0.02
|
|
|
$
|
0.63
|
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared per Common Share outstanding
|
$
|
0.25
|
|
|
$
|
0.2188
|
|
|
$
|
0.50
|
|
|
$
|
0.438
|
|
|
Weighted average Common Shares outstanding – basic
|
83,021
|
|
|
82,262
|
|
|
83,024
|
|
|
82,220
|
|
||||
|
Weighted average Common Shares outstanding – fully diluted
|
91,128
|
|
|
90,780
|
|
|
91,110
|
|
|
90,774
|
|
||||
|
|
Common
Stock
|
|
Paid-in
Capital
|
|
6.75% Series C Cumulative
Redeemable
Perpetual
Preferred Stock
|
|
Distributions
in Excess of
Accumulated
Earnings
|
|
Non-
controlling
interests –
Common OP
Units
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Equity
|
||||||||||||||
|
Balance, December 31, 2012
|
$
|
832
|
|
|
$
|
1,012,514
|
|
|
$
|
136,144
|
|
|
$
|
(287,652
|
)
|
|
$
|
65,054
|
|
|
$
|
(2,590
|
)
|
|
$
|
924,302
|
|
|
Issuance of common stock through exercise of options
|
1
|
|
|
247
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
248
|
|
|||||||
|
Issuance of common stock through employee stock purchase plan
|
1
|
|
|
329
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
330
|
|
|||||||
|
Compensation expenses related to stock options and restricted stock
|
—
|
|
|
2,716
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,716
|
|
|||||||
|
Adjustment for fair market value of swap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
872
|
|
|
872
|
|
|||||||
|
Release of common shares from escrow
|
—
|
|
|
(1,157
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,157
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
4,640
|
|
|
52,883
|
|
|
4,730
|
|
|
—
|
|
|
62,253
|
|
|||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(4,640
|
)
|
|
(41,679
|
)
|
|
(3,728
|
)
|
|
—
|
|
|
(50,047
|
)
|
|||||||
|
Other
|
—
|
|
|
(479
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(479
|
)
|
|||||||
|
Balance, June 30, 2013
|
$
|
834
|
|
|
$
|
1,014,170
|
|
|
$
|
136,144
|
|
|
$
|
(276,448
|
)
|
|
$
|
66,056
|
|
|
$
|
(1,718
|
)
|
|
$
|
939,038
|
|
|
|
June 30,
2013 |
|
June 30,
2012 |
||||
|
Cash Flows From Operating Activities:
|
|
|
|
||||
|
Consolidated net income
|
$
|
62,253
|
|
|
$
|
23,952
|
|
|
Adjustments to reconcile consolidated net income to net cash provided by operating activities:
|
|
|
|
||||
|
Gain on sale of property, net of tax
|
(958
|
)
|
|
—
|
|
||
|
Depreciation expense
|
57,210
|
|
|
53,235
|
|
||
|
Amortization of in-place leases
|
318
|
|
|
36,766
|
|
||
|
Amortization of loan costs
|
2,749
|
|
|
2,788
|
|
||
|
Debt premium amortization
|
(2,895
|
)
|
|
(3,435
|
)
|
||
|
Equity in income of unconsolidated joint ventures
|
(1,185
|
)
|
|
(1,838
|
)
|
||
|
Distributions from unconsolidated joint ventures
|
1,099
|
|
|
1,107
|
|
||
|
Amortization of stock-related compensation
|
2,716
|
|
|
3,285
|
|
||
|
Revenue recognized from right-to-use contract upfront payments
|
(3,602
|
)
|
|
(3,295
|
)
|
||
|
Commission expense recognized related to right-to-use contracts
|
1,275
|
|
|
1,113
|
|
||
|
Long term incentive plan compensation
|
956
|
|
|
390
|
|
||
|
Provision for uncollectible rents receivable
|
187
|
|
|
(29
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Notes receivable, net
|
306
|
|
|
268
|
|
||
|
Rent and other customer receivables, net
|
(28
|
)
|
|
257
|
|
||
|
Retail inventory
|
(714
|
)
|
|
(86
|
)
|
||
|
Deferred commission expense
|
(2,393
|
)
|
|
(2,010
|
)
|
||
|
Escrow deposits, goodwill and other assets
|
(5,427
|
)
|
|
(1,919
|
)
|
||
|
Accrued payroll and other operating expenses
|
8,966
|
|
|
4,249
|
|
||
|
Deferred revenue – upfront payments from right-to-use contracts
|
6,192
|
|
|
5,186
|
|
||
|
Deferred revenue – right-to-use annual payments
|
3,861
|
|
|
4,146
|
|
||
|
Rents received in advance and security deposits
|
7,186
|
|
|
4,896
|
|
||
|
Net cash provided by operating activities
|
138,072
|
|
|
129,026
|
|
||
|
Cash Flows From Investing Activities:
|
|
|
|
||||
|
Investment in joint ventures
|
(1,120
|
)
|
|
—
|
|
||
|
Repayments of notes receivable
|
6,494
|
|
|
6,592
|
|
||
|
Issuance of notes receivable
|
(4,431
|
)
|
|
(2,911
|
)
|
||
|
Capital improvements
|
(35,850
|
)
|
|
(30,560
|
)
|
||
|
Net cash used in investing activities
|
(34,907
|
)
|
|
(26,879
|
)
|
||
|
Cash Flows From Financing Activities:
|
|
|
|
||||
|
Net proceeds from stock options and employee stock purchase plan
|
578
|
|
|
696
|
|
||
|
Distributions:
|
|
|
|
||||
|
Common Stockholders
|
(16,692
|
)
|
|
(33,280
|
)
|
||
|
Common OP Unitholders
|
(3,728
|
)
|
|
(3,462
|
)
|
||
|
Preferred Stockholders
|
(4,640
|
)
|
|
(8,069
|
)
|
||
|
Stock repurchase and Unit redemption
|
—
|
|
|
(43
|
)
|
||
|
Principal payments and mortgage debt payoff
|
(45,925
|
)
|
|
(78,297
|
)
|
||
|
New mortgage notes payable financing proceeds
|
110,000
|
|
|
85,500
|
|
||
|
Debt issuance costs
|
(1,510
|
)
|
|
(667
|
)
|
||
|
Other
|
(479
|
)
|
|
(18
|
)
|
||
|
Net cash provided by (used in) financing activities
|
37,604
|
|
|
(37,640
|
)
|
||
|
Net increase in cash
|
140,769
|
|
|
64,507
|
|
||
|
Cash, beginning of period
|
37,126
|
|
|
70,460
|
|
||
|
Cash, end of period
|
$
|
177,895
|
|
|
$
|
134,967
|
|
|
|
June 30,
2013 |
|
June 30,
2012 |
||||
|
Supplemental Information:
|
|
|
|
||||
|
Cash paid during the period for interest
|
$
|
59,210
|
|
|
$
|
58,672
|
|
|
Non-cash activities (increase/(decrease)):
|
|
|
|
||||
|
Capital improvements – used homes acquired by repossessions
|
$
|
1,186
|
|
|
$
|
3,993
|
|
|
Net repayments of notes receivable – used homes acquired by repossessions
|
$
|
(1,186
|
)
|
|
$
|
(3,993
|
)
|
|
Building and other depreciable property – reclassification of rental homes
|
$
|
5,823
|
|
|
$
|
3,091
|
|
|
Escrow deposits and other assets – reclassification of rental homes
|
$
|
(5,823
|
)
|
|
$
|
(3,091
|
)
|
|
|
|
|
|
||||
|
(a)
|
Basis of Consolidation
|
|
(b)
|
Identified Intangibles and Goodwill
|
|
Year ending December 31,
|
Amount
|
||
|
2013
|
$
|
349
|
|
|
2014
|
$
|
349
|
|
|
2015
|
$
|
349
|
|
|
2016
|
$
|
251
|
|
|
2017
|
$
|
87
|
|
|
(c)
|
Restricted Cash
|
|
(d)
|
Fair Value of Financial Instruments
|
|
(e)
|
Deferred Financing Costs, net
|
|
(f)
|
Reclassifications
|
|
(g)
|
Recent Accounting Pronouncements
|
|
|
Quarters Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Numerators:
|
|
|
|
|
|
|
|
||||||||
|
Income from Continuing Operations:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
18,621
|
|
|
$
|
5,945
|
|
|
$
|
55,062
|
|
|
$
|
23,439
|
|
|
Amounts allocated to dilutive securities
|
(1,337
|
)
|
|
(166
|
)
|
|
(4,196
|
)
|
|
(1,368
|
)
|
||||
|
Preferred Stock distributions
|
(2,329
|
)
|
|
(4,038
|
)
|
|
(4,640
|
)
|
|
(8,069
|
)
|
||||
|
Income from continuing operations available to Common Shares – basic
|
14,955
|
|
|
1,741
|
|
|
46,226
|
|
|
14,002
|
|
||||
|
Amounts allocated to dilutive securities
|
1,337
|
|
|
197
|
|
|
4,196
|
|
|
1,388
|
|
||||
|
Income from continuing operations available to Common Shares – fully diluted
|
$
|
16,292
|
|
|
$
|
1,938
|
|
|
$
|
50,422
|
|
|
$
|
15,390
|
|
|
Income from Discontinued Operations:
|
|
|
|
|
|
|
|
||||||||
|
Income from discontinued operations, net of amounts allocated to dilutive securities-basic and fully diluted
|
$
|
2,905
|
|
|
$
|
322
|
|
|
$
|
6,657
|
|
|
$
|
493
|
|
|
Net Income Available for Common Shares:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Shares – basic
|
$
|
17,860
|
|
|
$
|
2,063
|
|
|
$
|
52,883
|
|
|
$
|
14,495
|
|
|
Amounts allocated to dilutive securities
|
1,597
|
|
|
197
|
|
|
4,730
|
|
|
1,388
|
|
||||
|
Net income available for Common Shares – fully diluted
|
$
|
19,457
|
|
|
$
|
2,260
|
|
|
$
|
57,613
|
|
|
$
|
15,883
|
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted average Common Shares outstanding – basic
|
83,021
|
|
|
82,262
|
|
|
83,024
|
|
|
82,220
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Redemption of Common OP Units for Common Shares
|
7,456
|
|
|
7,913
|
|
|
7,456
|
|
|
7,936
|
|
||||
|
Employee stock options and restricted shares
|
651
|
|
|
605
|
|
|
630
|
|
|
618
|
|
||||
|
Weighted average Common Shares outstanding – fully diluted
|
91,128
|
|
|
90,780
|
|
|
91,110
|
|
|
90,774
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per Common Share – Basic:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
0.18
|
|
|
$
|
0.02
|
|
|
$
|
0.55
|
|
|
$
|
0.17
|
|
|
Income from discontinued operations
|
0.04
|
|
|
0.01
|
|
|
0.09
|
|
|
0.01
|
|
||||
|
Net income available for Common Shares
|
$
|
0.22
|
|
|
$
|
0.03
|
|
|
$
|
0.64
|
|
|
$
|
0.18
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per Common Share – Fully Diluted:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
0.18
|
|
|
$
|
0.02
|
|
|
$
|
0.55
|
|
|
$
|
0.17
|
|
|
Income from discontinued operations
|
0.03
|
|
|
—
|
|
|
0.08
|
|
|
—
|
|
||||
|
Net income available for Common Shares
|
$
|
0.21
|
|
|
$
|
0.02
|
|
|
$
|
0.63
|
|
|
$
|
0.17
|
|
|
Property
|
Location
|
Sites
|
|
|
Avon on the Lake
|
Rochester Hills, MI
|
616
|
|
|
Cranberry Lake
|
White Lake, MI
|
328
|
|
|
Fairchild Lake
|
Chesterfield, MI
|
344
|
|
|
Ferrand Estates
(a)
|
Wyoming, MI
|
419
|
|
|
Grand Blanc Crossing
|
Grand Blanc, MI
|
478
|
|
|
Holly Hills
|
Holly, MI
|
241
|
|
|
Oakland Glens
|
Novi, MI
|
724
|
|
|
Old Orchard
|
Davison, MI
|
200
|
|
|
Royal Estates
|
Kalamazoo, MI
|
183
|
|
|
Westbrook
|
Macomb, MI
|
387
|
|
|
Westbridge Manor
|
Macomb, MI
|
1,424
|
|
|
Total
|
|
5,344
|
|
|
(a)
|
We expect to close on this Property during the third quarter of 2013.
|
|
|
June 30,
|
|
December 31,
|
||||
|
|
2013
|
|
2012
|
||||
|
Assets
|
|
|
|
||||
|
Investment in real estate
|
|
|
|
||||
|
Land
|
$
|
28,611
|
|
|
$
|
28,611
|
|
|
Building and improvements
|
101,048
|
|
|
98,255
|
|
||
|
Accumulated depreciation
|
(16,609
|
)
|
|
(15,077
|
)
|
||
|
Other assets
|
6,999
|
|
|
8,063
|
|
||
|
Total assets held for disposition
|
$
|
120,049
|
|
|
$
|
119,852
|
|
|
Liabilities
|
|
|
|
||||
|
Mortgage payable
(a)
|
$
|
8,163
|
|
|
$
|
8,256
|
|
|
Other liabilities
|
2,652
|
|
|
1,802
|
|
||
|
Total liabilities held for disposition
|
$
|
10,815
|
|
|
$
|
10,058
|
|
|
(a)
|
Includes approximately
$0.4 million
debt premium adjustment as of
June 30, 2013
and December 31, 2012.
|
|
|
Quarters Ended
|
Six Months Ended
|
||||||||||
|
|
June 30,
|
June 30,
|
||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||
|
Community base rental home income
|
$
|
5,080
|
|
$
|
4,861
|
|
$
|
10,117
|
|
$
|
9,718
|
|
|
Rental income
|
849
|
|
572
|
|
1,620
|
|
1,034
|
|
||||
|
Utility and other income
|
515
|
|
485
|
|
997
|
|
932
|
|
||||
|
Discontinued property operating revenues
|
6,444
|
|
5,918
|
|
12,734
|
|
11,684
|
|
||||
|
Property operating expenses
|
2,473
|
|
2,148
|
|
4,923
|
|
4,479
|
|
||||
|
Income from discontinued property operations
|
3,971
|
|
3,770
|
|
7,811
|
|
7,205
|
|
||||
|
Loss from home sales operations
|
(40
|
)
|
(46
|
)
|
(75
|
)
|
(40
|
)
|
||||
|
Other income and expenses
|
(635
|
)
|
(3,238
|
)
|
(1,243
|
)
|
(6,386
|
)
|
||||
|
Interest and amortization
|
(131
|
)
|
(133
|
)
|
(260
|
)
|
(266
|
)
|
||||
|
Discontinued operations, net
|
$
|
3,165
|
|
$
|
353
|
|
$
|
6,233
|
|
$
|
513
|
|
|
|
|
|
|
|
|
|
|
Investment as of
|
|
JV Income for the
Six Months Ended
|
||||||||||||||
|
Investment
|
Location
|
|
Number of
Sites
|
|
Economic
Interest (a) |
|
|
June 30,
2013 |
|
December 31,
2012 |
|
June 30,
2013 |
|
June 30,
2012 |
||||||||||
|
Meadows
|
Various (2,2)
|
|
1,027
|
|
|
50
|
%
|
|
|
$
|
1,175
|
|
|
$
|
916
|
|
|
$
|
532
|
|
|
$
|
511
|
|
|
Lakeshore
|
Florida (2,2)
|
|
342
|
|
|
65
|
%
|
|
|
125
|
|
|
121
|
|
|
141
|
|
|
118
|
|
||||
|
Voyager
|
Arizona (1,1)
|
|
1,706
|
|
|
50
|
%
|
(b)
|
|
7,099
|
|
|
7,195
|
|
|
699
|
|
|
632
|
|
||||
|
Other
|
Various (0,0)
|
|
—
|
|
|
20
|
%
|
|
|
—
|
|
|
188
|
|
|
(187
|
)
|
|
(6
|
)
|
||||
|
ECHO financing
|
Various (0,0)
|
|
—
|
|
|
50
|
%
|
|
|
1,120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
3,075
|
|
|
|
|
|
$
|
9,519
|
|
|
$
|
8,420
|
|
|
$
|
1,185
|
|
|
$
|
1,255
|
|
|
|
(a)
|
The percentages shown approximate our economic interest as of
June 30, 2013
. Our legal ownership interest may differ.
|
|
(b)
|
Voyager joint venture primarily consists of a
50%
interest in Voyager RV Resort and
25%
interest in the utility plant servicing the Property.
|
|
|
Balance Sheet Location
|
|
June 30,
2013 |
|
December 31,
2012 |
||||
|
Interest Rate Swap
|
Accrued payroll and other operating expenses
|
|
$
|
1,719
|
|
|
$
|
2,591
|
|
|
Derivatives in Cash Flow Hedging Relationship
|
Amount of loss recognized
in OCI on derivative
(effective portion)
|
|
Location of loss
reclassified from
accumulated OCI into income
(effective portion) |
|
Amount of loss
reclassified from
accumulated OCI into
income (effective
portion)
|
||||||||||||
|
June 30,
2013 |
|
June 30,
2012 |
|
|
June 30,
2013 |
|
June 30,
2012 |
||||||||||
|
Interest Rate Swap
|
$
|
27
|
|
|
$
|
471
|
|
|
Interest Expense
|
|
$
|
457
|
|
|
$
|
437
|
|
|
Derivatives in Cash Flow Hedging Relationship
|
Amount of loss recognized
in OCI on derivative
(effective portion)
|
|
Location of loss
reclassified from
accumulated OCI into income
(effective portion) |
|
Amount of loss
reclassified from
accumulated OCI into
income (effective
portion)
|
||||||||||||
|
June 30,
2013 |
|
June 30,
2012 |
|
|
June 30,
2013 |
|
June 30,
2012 |
||||||||||
|
Interest Rate Swap
|
$
|
34
|
|
|
$
|
1,271
|
|
|
Interest Expense
|
|
$
|
906
|
|
|
$
|
859
|
|
|
|
Six Months Ended
June 30, |
||||||
|
|
2013
|
|
2012
|
||||
|
Deferred revenue – right-to-use contracts, as of January 1,
|
$
|
62,979
|
|
|
$
|
56,285
|
|
|
Deferral of new right-to-use contracts
|
6,192
|
|
|
5,186
|
|
||
|
Deferred revenue recognized
|
(3,602
|
)
|
|
(3,295
|
)
|
||
|
Net increase in deferred revenue
|
2,590
|
|
|
1,891
|
|
||
|
Deferred revenue – right-to-use contracts, as of June 30,
|
$
|
65,569
|
|
|
$
|
58,176
|
|
|
|
|
|
|
||||
|
Deferred commission expense, as of January 1,
|
$
|
22,841
|
|
|
$
|
19,687
|
|
|
Costs deferred
|
2,393
|
|
|
2,010
|
|
||
|
Commission expense recognized
|
(1,275
|
)
|
|
(1,113
|
)
|
||
|
Net increase in deferred commission expense
|
1,118
|
|
|
897
|
|
||
|
Deferred commission expense, as of June 30,
|
$
|
23,959
|
|
|
$
|
20,584
|
|
|
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
164,940
|
|
|
$
|
8,113
|
|
|
$
|
173,053
|
|
|
Operations expenses
|
(83,081
|
)
|
|
(5,860
|
)
|
|
(88,941
|
)
|
|||
|
Income from segment operations
|
81,859
|
|
|
2,253
|
|
|
84,112
|
|
|||
|
Interest income
|
932
|
|
|
1,025
|
|
|
1,957
|
|
|||
|
Depreciation on real estate and rental homes
|
(27,599
|
)
|
|
(1,714
|
)
|
|
(29,313
|
)
|
|||
|
Amortization of in-place leases
|
(159
|
)
|
|
—
|
|
|
(159
|
)
|
|||
|
Income from operations
|
$
|
55,033
|
|
|
$
|
1,564
|
|
|
56,597
|
|
|
|
Reconciliation to Consolidated net income
|
|
|
|
|
|
||||||
|
Other revenues
|
|
|
|
|
1,743
|
|
|||||
|
General and administrative
|
|
|
|
|
(6,946
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(30,377
|
)
|
|||||
|
Early debt retirement
|
|
|
|
|
(1,381
|
)
|
|||||
|
Rent control initiatives and other
|
|
|
|
|
(1,624
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
609
|
|
|||||
|
Discontinued operations
|
|
|
|
|
3,165
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
21,786
|
|
||||
|
|
|
|
|
|
|
||||||
|
Assets held for use
|
$
|
3,104,484
|
|
|
$
|
296,596
|
|
|
$
|
3,401,080
|
|
|
Assets held for disposition
|
|
|
|
|
$
|
120,049
|
|
||||
|
Total assets
|
|
|
|
|
$
|
3,521,129
|
|
||||
|
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
159,870
|
|
|
$
|
5,038
|
|
|
$
|
164,908
|
|
|
Operations expenses
|
(79,681
|
)
|
|
(4,194
|
)
|
|
(83,875
|
)
|
|||
|
Income from segment operations
|
80,189
|
|
|
844
|
|
|
81,033
|
|
|||
|
Interest income
|
782
|
|
|
1,015
|
|
|
1,797
|
|
|||
|
Depreciation on real estate and rental homes
|
(24,149
|
)
|
|
(1,374
|
)
|
|
(25,523
|
)
|
|||
|
Amortization of in-place leases
|
(15,346
|
)
|
|
(304
|
)
|
|
(15,650
|
)
|
|||
|
Income from operations
|
$
|
41,476
|
|
|
$
|
181
|
|
|
41,657
|
|
|
|
Reconciliation to Consolidated net income
|
|
|
|
|
|
||||||
|
Other revenues
|
|
|
|
|
1,678
|
|
|||||
|
General and administrative
|
|
|
|
|
(6,810
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(30,705
|
)
|
|||||
|
Rent control initiatives and other
|
|
|
|
|
(367
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
492
|
|
|||||
|
Discontinued operations
|
|
|
|
|
353
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
6,298
|
|
||||
|
|
|
|
|
|
|
||||||
|
Assets held for use
|
$
|
3,175,796
|
|
|
$
|
204,602
|
|
|
$
|
3,380,398
|
|
|
Assets held for disposition
|
|
|
|
|
$
|
118,252
|
|
||||
|
Total assets
|
|
|
|
|
$
|
3,498,650
|
|
||||
|
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
337,930
|
|
|
$
|
14,520
|
|
|
$
|
352,450
|
|
|
Operations expenses
|
(162,570
|
)
|
|
(11,038
|
)
|
|
(173,608
|
)
|
|||
|
Income from segment operations
|
175,360
|
|
|
3,482
|
|
|
178,842
|
|
|||
|
Interest income
|
1,733
|
|
|
2,002
|
|
|
3,735
|
|
|||
|
Depreciation on real estate and rental homes
|
(51,975
|
)
|
|
(3,358
|
)
|
|
(55,333
|
)
|
|||
|
Amortization of in-place leases
|
(318
|
)
|
|
—
|
|
|
(318
|
)
|
|||
|
Income from operations
|
$
|
124,800
|
|
|
$
|
2,126
|
|
|
126,926
|
|
|
|
Reconciliation to Consolidated net income
|
|
|
|
|
|
||||||
|
Other revenues
|
|
|
|
|
4,343
|
|
|||||
|
General and administrative
|
|
|
|
|
(13,655
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(60,500
|
)
|
|||||
|
Early debt retirement
|
|
|
|
|
(1,381
|
)
|
|||||
|
Rent control initiatives and other
|
|
|
|
|
(1,856
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
1,185
|
|
|||||
|
Discontinued operations
|
|
|
|
|
6,233
|
|
|||||
|
Gain on sale of property, net of tax
|
|
|
|
|
958
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
62,253
|
|
||||
|
|
|
|
|
|
|
||||||
|
Assets held for use
|
$
|
3,104,484
|
|
|
$
|
296,596
|
|
|
$
|
3,401,080
|
|
|
Assets held for disposition
|
|
|
|
|
$
|
120,049
|
|
||||
|
Total assets
|
|
|
|
|
$
|
3,521,129
|
|
||||
|
Capital improvements
|
$
|
13,571
|
|
|
$
|
22,279
|
|
|
$
|
35,850
|
|
|
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
326,306
|
|
|
$
|
9,951
|
|
|
$
|
336,257
|
|
|
Operations expenses
|
(155,542
|
)
|
|
(8,103
|
)
|
|
(163,645
|
)
|
|||
|
Income from segment operations
|
170,764
|
|
|
1,848
|
|
|
172,612
|
|
|||
|
Interest income
|
1,636
|
|
|
2,156
|
|
|
3,792
|
|
|||
|
Depreciation on real estate and rental homes
|
(48,257
|
)
|
|
(2,690
|
)
|
|
(50,947
|
)
|
|||
|
Amortization of in-place leases
|
(30,657
|
)
|
|
(608
|
)
|
|
(31,265
|
)
|
|||
|
Income from operations
|
$
|
93,486
|
|
|
$
|
706
|
|
|
94,192
|
|
|
|
Reconciliation to Consolidated net income
|
|
|
|
|
|
||||||
|
Other revenues
|
|
|
|
|
3,275
|
|
|||||
|
General and administrative
|
|
|
|
|
(12,909
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(61,528
|
)
|
|||||
|
Rent control initiatives and other
|
|
|
|
|
(846
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
1,255
|
|
|||||
|
Discontinued operations
|
|
|
|
|
513
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
23,952
|
|
||||
|
|
|
|
|
|
|
||||||
|
Assets held for use
|
$
|
3,175,796
|
|
|
$
|
204,602
|
|
|
$
|
3,380,398
|
|
|
Assets held for disposition
|
|
|
|
|
$
|
118,252
|
|
||||
|
Total assets
|
|
|
|
|
$
|
3,498,650
|
|
||||
|
Capital improvements
|
$
|
13,349
|
|
|
$
|
17,211
|
|
|
$
|
30,560
|
|
|
|
Quarters Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
2013 |
|
June 30,
2012 |
|
June 30,
2013 |
|
June 30,
2012 |
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Community base rental income
|
$
|
101,468
|
|
|
$
|
98,336
|
|
|
$
|
202,244
|
|
|
$
|
196,433
|
|
|
Resort base rental income
|
33,197
|
|
|
30,408
|
|
|
73,936
|
|
|
67,987
|
|
||||
|
Right-to-use annual payments
|
12,043
|
|
|
12,221
|
|
|
23,566
|
|
|
23,972
|
|
||||
|
Right-to-use contracts current period, gross
|
3,361
|
|
|
2,942
|
|
|
6,192
|
|
|
5,186
|
|
||||
|
Right-to-use contracts current period, deferred
|
(1,550
|
)
|
|
(1,285
|
)
|
|
(2,590
|
)
|
|
(1,891
|
)
|
||||
|
Utility income and other
|
15,787
|
|
|
17,097
|
|
|
32,470
|
|
|
33,053
|
|
||||
|
Ancillary services revenues, net
|
634
|
|
|
151
|
|
|
2,112
|
|
|
1,566
|
|
||||
|
Total property operations revenues
|
164,940
|
|
|
159,870
|
|
|
337,930
|
|
|
326,306
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Property operating and maintenance
|
58,345
|
|
|
56,882
|
|
|
113,401
|
|
|
109,850
|
|
||||
|
Real estate taxes
|
11,888
|
|
|
11,510
|
|
|
24,290
|
|
|
23,367
|
|
||||
|
Sales and marketing, gross
|
3,333
|
|
|
2,632
|
|
|
5,694
|
|
|
4,275
|
|
||||
|
Sales and marketing deferred commissions, net
|
(655
|
)
|
|
(655
|
)
|
|
(1,118
|
)
|
|
(897
|
)
|
||||
|
Property management
|
10,170
|
|
|
9,312
|
|
|
20,303
|
|
|
18,947
|
|
||||
|
Total property operations expenses
|
83,081
|
|
|
79,681
|
|
|
162,570
|
|
|
155,542
|
|
||||
|
Income from property operations segment
|
$
|
81,859
|
|
|
$
|
80,189
|
|
|
$
|
175,360
|
|
|
$
|
170,764
|
|
|
|
Quarters Ended
|
|
Six Months Ended
|
||||||||||||
|
June 30,
2013 |
|
June 30,
2012 |
|
June 30,
2013 |
|
June 30,
2012 |
|||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Gross revenue from home sales
|
$
|
4,217
|
|
|
$
|
1,921
|
|
|
$
|
6,913
|
|
|
$
|
3,925
|
|
|
Brokered resale revenues, net
|
298
|
|
|
331
|
|
|
615
|
|
|
659
|
|
||||
|
Rental home income
(a)
|
3,598
|
|
|
2,786
|
|
|
6,992
|
|
|
5,367
|
|
||||
|
Total revenues
|
8,113
|
|
|
5,038
|
|
|
14,520
|
|
|
9,951
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of home sales
|
3,919
|
|
|
2,514
|
|
|
6,700
|
|
|
4,681
|
|
||||
|
Home selling expenses
|
454
|
|
|
399
|
|
|
981
|
|
|
728
|
|
||||
|
Rental home operating and maintenance
|
1,487
|
|
|
1,281
|
|
|
3,357
|
|
|
2,694
|
|
||||
|
Total expenses
|
5,860
|
|
|
4,194
|
|
|
11,038
|
|
|
8,103
|
|
||||
|
Income from home sales and rentals operations segment
|
$
|
2,253
|
|
|
$
|
844
|
|
|
$
|
3,482
|
|
|
$
|
1,848
|
|
|
(a)
|
Does not include approximately
$9.8 million
and
$7.9 million
for the
quarters ended
June 30, 2013
and
2012
, respectively, and approximately
$19.2 million
and
$15.3 million
for the
six months ended
June 30, 2013
and
2012
, respectively, of site rental income included in Community base rental income.
|
|
•
|
our ability to control costs, real estate market conditions, the actual rate of decline in customers, the actual use of sites by customers and our success in acquiring new customers at our Properties (including those that it may acquire);
|
|
•
|
our ability to maintain historical rental rates and occupancy with respect to Properties currently owned or that we may acquire;
|
|
•
|
our ability to retain and attract customers renewing, upgrading and entering right-to-use contracts;
|
|
•
|
our assumptions about rental and home sales markets;
|
|
•
|
our ability to manage counterparty risk;
|
|
•
|
in the age-qualified Properties, home sales results could be impacted by the ability of potential home buyers to sell their existing residences as well as by financial, credit and capital markets volatility;
|
|
•
|
results from home sales and occupancy will continue to be impacted by local economic conditions, lack of affordable manufactured home financing and competition from alternative housing options including site-built single-family housing;
|
|
•
|
impact of government intervention to stabilize site-built single family housing and not manufactured housing;
|
|
•
|
effective integration of recent acquisitions and our estimates regarding the future performance of recent acquisitions;
|
|
•
|
unanticipated costs or unforeseen liabilities associated with recent acquisitions;
|
|
•
|
ability to obtain financing or refinance existing debt on favorable terms or at all;
|
|
•
|
the effect of interest rates;
|
|
•
|
the dilutive effects of issuing additional securities;
|
|
•
|
the effect of accounting for the entry of contracts with customers representing a right-to-use the Properties under the Codification Topic “
Revenue Recognition;
” and
|
|
•
|
other risks indicated from time to time in our filings with the Securities and Exchange Commission.
|
|
Property
|
Transaction Date
|
|
Sites
|
|
|
|
|
|
|
|
|
Total Sites as of January 1, 2012
|
|
|
141,132
|
|
|
Property or Portfolio (# of Properties in parentheses):
|
|
|
|
|
|
Acquisitions:
|
|
|
|
|
|
Victoria Palms (1)
|
December 28, 2012
|
|
1,122
|
|
|
Alamo Palms Resort (1)
|
December 28, 2012
|
|
643
|
|
|
Expansion Site Development and other:
|
|
|
|
|
|
Sites added (reconfigured) in 2012
|
|
|
(55
|
)
|
|
Sites added (reconfigured) in 2013
|
|
|
3
|
|
|
Dispositions:
|
|
|
|
|
|
Cascade (1)
|
December 7, 2012
|
|
(163
|
)
|
|
Total Sites as of June 30, 2013
|
|
|
142,682
|
|
|
|
Total Sites as of
June 30, 2013
|
|
|
Community sites
(1)
|
74,100
|
|
|
Resort sites:
|
|
|
|
Annual
|
22,800
|
|
|
Seasonal
|
9,000
|
|
|
Transient
|
9,600
|
|
|
Right-to-use
(2)
|
24,100
|
|
|
Joint Ventures
(3)
|
3,100
|
|
|
|
142,700
|
|
|
(1)
|
Includes approximately 5,300 sites in 11 properties held for disposition as of June 30, 2013, of which ten properties comprising approximately 4,900 sites were sold on July 23, 2013.
|
|
(2)
|
Includes approximately 4,600 sites rented on an annual basis.
|
|
(3)
|
Joint ventures have approximately 2,700 annual sites, approximately 300 seasonal sites and approximately 100 transient sites.
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2013
|
|
2012
|
|
Increase/
(Decrease)
|
|
%
Change
|
|
2013
|
|
2012
|
|
Increase/
(Decrease)
|
|
%
Change
|
||||||||||||||
|
Community base rental income
|
$
|
101,468
|
|
|
$
|
98,330
|
|
|
$
|
3,138
|
|
|
3.2
|
%
|
|
$
|
101,468
|
|
|
$
|
98,336
|
|
|
$
|
3,132
|
|
|
3.2
|
%
|
|
Rental home income
|
3,598
|
|
|
2,786
|
|
|
812
|
|
|
29.1
|
%
|
|
3,598
|
|
|
2,786
|
|
|
812
|
|
|
29.1
|
%
|
||||||
|
Resort base rental income
|
32,068
|
|
|
30,408
|
|
|
1,660
|
|
|
5.5
|
%
|
|
33,197
|
|
|
30,408
|
|
|
2,789
|
|
|
9.2
|
%
|
||||||
|
Right-to-use annual payments
|
12,043
|
|
|
12,221
|
|
|
(178
|
)
|
|
(1.5
|
)%
|
|
12,043
|
|
|
12,221
|
|
|
(178
|
)
|
|
(1.5
|
)%
|
||||||
|
Right-to-use contracts current period, gross
|
3,361
|
|
|
2,942
|
|
|
419
|
|
|
14.2
|
%
|
|
3,361
|
|
|
2,942
|
|
|
419
|
|
|
14.2
|
%
|
||||||
|
Utility and other income
|
15,659
|
|
|
17,092
|
|
|
(1,433
|
)
|
|
(8.4
|
)%
|
|
15,787
|
|
|
17,097
|
|
|
(1,310
|
)
|
|
(7.7
|
)%
|
||||||
|
Property operating revenues, excluding deferrals
|
168,197
|
|
|
163,779
|
|
|
4,418
|
|
|
2.7
|
%
|
|
169,454
|
|
|
163,790
|
|
|
5,664
|
|
|
3.5
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property operating and maintenance
|
57,518
|
|
|
56,861
|
|
|
657
|
|
|
1.2
|
%
|
|
58,345
|
|
|
56,882
|
|
|
1,463
|
|
|
2.6
|
%
|
||||||
|
Rental home operating and maintenance
|
1,487
|
|
|
1,281
|
|
|
206
|
|
|
16.1
|
%
|
|
1,487
|
|
|
1,281
|
|
|
206
|
|
|
16.1
|
%
|
||||||
|
Real estate taxes
|
11,762
|
|
|
11,503
|
|
|
259
|
|
|
2.3
|
%
|
|
11,888
|
|
|
11,510
|
|
|
378
|
|
|
3.3
|
%
|
||||||
|
Sales and marketing, gross
|
3,333
|
|
|
2,632
|
|
|
701
|
|
|
26.6
|
%
|
|
3,333
|
|
|
2,632
|
|
|
701
|
|
|
26.6
|
%
|
||||||
|
Property operating expenses, excluding deferrals and Property management
|
74,100
|
|
|
72,277
|
|
|
1,823
|
|
|
2.5
|
%
|
|
75,053
|
|
|
72,305
|
|
|
2,748
|
|
|
3.8
|
%
|
||||||
|
Income from property operations, excluding deferrals and Property management
|
94,097
|
|
|
91,502
|
|
|
2,595
|
|
|
2.8
|
%
|
|
94,401
|
|
|
91,485
|
|
|
2,916
|
|
|
3.2
|
%
|
||||||
|
Property management
|
10,055
|
|
|
9,197
|
|
|
858
|
|
|
9.3
|
%
|
|
10,170
|
|
|
9,312
|
|
|
858
|
|
|
9.2
|
%
|
||||||
|
Income from property operations, excluding deferrals
|
$
|
84,042
|
|
|
$
|
82,305
|
|
|
$
|
1,737
|
|
|
2.1
|
%
|
|
$
|
84,231
|
|
|
$
|
82,173
|
|
|
$
|
2,058
|
|
|
2.5
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2013
|
|
2012
|
|
Variance
|
|
%
Change
|
|
2013
|
|
2012
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Annual
|
$
|
22,460
|
|
|
$
|
21,534
|
|
|
$
|
926
|
|
|
4.3
|
%
|
|
$
|
23,465
|
|
|
$
|
21,534
|
|
|
$
|
1,931
|
|
|
9.0
|
%
|
|
Seasonal
|
2,979
|
|
|
2,655
|
|
|
324
|
|
|
12.2
|
%
|
|
2,986
|
|
|
2,655
|
|
|
331
|
|
|
12.5
|
%
|
||||||
|
Transient
|
6,629
|
|
|
6,219
|
|
|
410
|
|
|
6.6
|
%
|
|
6,746
|
|
|
6,219
|
|
|
527
|
|
|
8.5
|
%
|
||||||
|
Resort base rental income
|
$
|
32,068
|
|
|
$
|
30,408
|
|
|
$
|
1,660
|
|
|
5.5
|
%
|
|
$
|
33,197
|
|
|
$
|
30,408
|
|
|
$
|
2,789
|
|
|
9.2
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2013
|
|
2012
|
|
Variance
|
|
%
Change
|
|
2013
|
|
2012
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Property operating revenues, excluding Right-to-use contracts current period, gross
|
$
|
164,836
|
|
|
$
|
160,837
|
|
|
$
|
3,999
|
|
|
2.5
|
%
|
|
$
|
166,093
|
|
|
$
|
160,848
|
|
|
$
|
5,245
|
|
|
3.3
|
%
|
|
Property operating expenses, excluding Sales and marketing, gross
|
70,767
|
|
|
69,645
|
|
|
1,122
|
|
|
1.6
|
%
|
|
71,720
|
|
|
69,673
|
|
|
2,047
|
|
|
2.9
|
%
|
||||||
|
Income from property operations, excluding Right-to-use contracts current period, gross and Sales and marketing, gross
|
$
|
94,069
|
|
|
$
|
91,192
|
|
|
$
|
2,877
|
|
|
3.2
|
%
|
|
$
|
94,373
|
|
|
$
|
91,175
|
|
|
$
|
3,198
|
|
|
3.5
|
%
|
|
|
2013
|
|
2012
|
|
Variance
|
|
% Change
|
|||||||
|
Gross revenues from new home sales
|
$
|
1,258
|
|
|
$
|
193
|
|
|
$
|
1,065
|
|
|
551.8
|
%
|
|
Cost of new home sales
|
(1,144
|
)
|
|
(148
|
)
|
|
(996
|
)
|
|
(673.0
|
)%
|
|||
|
Gross profit from new home sales
|
114
|
|
|
45
|
|
|
69
|
|
|
153.3
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Gross revenues from used home sales
|
2,959
|
|
|
1,728
|
|
|
1,231
|
|
|
71.2
|
%
|
|||
|
Cost of used home sales
|
(2,775
|
)
|
|
(2,366
|
)
|
|
(409
|
)
|
|
(17.3
|
)%
|
|||
|
Gross income (loss) from used home sales
|
184
|
|
|
(638
|
)
|
|
822
|
|
|
128.8
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Brokered resale revenues and ancillary services revenues, net
|
932
|
|
|
482
|
|
|
450
|
|
|
93.4
|
%
|
|||
|
Home selling expenses
|
(454
|
)
|
|
(399
|
)
|
|
(55
|
)
|
|
(13.8
|
)%
|
|||
|
Income (loss) from home sales operations and other
|
$
|
776
|
|
|
$
|
(510
|
)
|
|
$
|
1,286
|
|
|
252.2
|
%
|
|
Home sales volumes
|
|
|
|
|
|
|
|
|||||||
|
New home sales
(1)
|
23
|
|
|
4
|
|
|
19
|
|
|
475.0
|
%
|
|||
|
Used home sales
|
398
|
|
|
345
|
|
|
53
|
|
|
15.4
|
%
|
|||
|
Brokered home resales
|
227
|
|
|
256
|
|
|
(29
|
)
|
|
(11.3
|
)%
|
|||
|
|
2013
|
|
2012
|
|
Variance
|
|
%
Change
|
|||||||
|
Manufactured homes:
|
|
|
|
|
|
|
|
|||||||
|
New Home
|
$
|
5,579
|
|
|
$
|
4,261
|
|
|
$
|
1,318
|
|
|
30.9
|
%
|
|
Used Home
|
7,761
|
|
|
6,410
|
|
|
1,351
|
|
|
21.1
|
%
|
|||
|
Rental operations revenue
(1)
|
13,340
|
|
|
10,671
|
|
|
2,669
|
|
|
25.0
|
%
|
|||
|
Rental home operating and maintenance
|
(1,487
|
)
|
|
(1,281
|
)
|
|
(206
|
)
|
|
(16.1
|
)%
|
|||
|
Income from rental operations
|
11,853
|
|
|
9,390
|
|
|
2,463
|
|
|
26.2
|
%
|
|||
|
Depreciation on rental homes
(2)
|
(1,632
|
)
|
|
(1,351
|
)
|
|
(281
|
)
|
|
(20.8
|
)%
|
|||
|
Income from rental operations, net of depreciation
|
$
|
10,221
|
|
|
$
|
8,039
|
|
|
$
|
2,182
|
|
|
27.1
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross investment in new manufactured home rental units
|
$
|
111,125
|
|
|
$
|
91,039
|
|
|
$
|
20,086
|
|
|
22.1
|
%
|
|
Gross investment in used manufactured home rental units
|
$
|
62,682
|
|
|
$
|
54,040
|
|
|
$
|
8,642
|
|
|
16.0
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net investment in new manufactured home rental units
|
$
|
99,853
|
|
|
$
|
83,107
|
|
|
$
|
16,746
|
|
|
20.1
|
%
|
|
Net investment in used manufactured home rental units
|
$
|
55,367
|
|
|
$
|
49,488
|
|
|
$
|
5,879
|
|
|
11.9
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Number of occupied rentals – new, end of period
|
2,013
|
|
|
1,517
|
|
|
496
|
|
|
32.7
|
%
|
|||
|
Number of occupied rentals – used, end of period
|
3,411
|
|
|
2,945
|
|
|
466
|
|
|
15.8
|
%
|
|||
|
(1)
|
Approximately $9.8 million and $7.9 million for the
quarters ended
June 30, 2013
and
2012
, respectively, of site rental income are included in Community base rental income in the Income from Property Operations table. The remainder of home rental income is included in Rental home income in the Income from Property Operations table.
|
|
(2)
|
Included in depreciation on real estate and other costs in the Consolidated Statements of Income and Comprehensive Income.
|
|
|
2013
|
|
2012
|
|
Variance
|
|
% Change
|
|||||||
|
Depreciation on real estate and rental homes
|
$
|
(29,313
|
)
|
|
$
|
(25,523
|
)
|
|
$
|
(3,790
|
)
|
|
(14.8
|
)%
|
|
Amortization of in-place leases
|
(159
|
)
|
|
(15,650
|
)
|
|
15,491
|
|
|
99.0
|
%
|
|||
|
Interest income
|
2,076
|
|
|
1,908
|
|
|
168
|
|
|
8.8
|
%
|
|||
|
Income from other investments, net
|
1,624
|
|
|
1,567
|
|
|
57
|
|
|
3.6
|
%
|
|||
|
General and administrative (net of transaction costs)
|
(6,746
|
)
|
|
(6,810
|
)
|
|
64
|
|
|
0.9
|
%
|
|||
|
Transaction costs
|
(200
|
)
|
|
—
|
|
|
(200
|
)
|
|
—
|
%
|
|||
|
Early debt retirement
|
(1,381
|
)
|
|
—
|
|
|
(1,381
|
)
|
|
—
|
%
|
|||
|
Rent control initiatives and other
|
(1,624
|
)
|
|
(367
|
)
|
|
(1,257
|
)
|
|
(342.5
|
)%
|
|||
|
Interest and related amortization
|
(30,377
|
)
|
|
(30,705
|
)
|
|
328
|
|
|
1.1
|
%
|
|||
|
Total other expenses, net
|
$
|
(66,100
|
)
|
|
$
|
(75,580
|
)
|
|
$
|
9,480
|
|
|
12.5
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2013
|
|
2012
|
|
Increase/
(Decrease)
|
|
%
Change
|
|
2013
|
|
2012
|
|
Increase/
(Decrease)
|
|
%
Change
|
||||||||||||||
|
Community base rental income
|
$
|
202,244
|
|
|
$
|
196,420
|
|
|
$
|
5,824
|
|
|
3.0
|
%
|
|
$
|
202,244
|
|
|
$
|
196,433
|
|
|
$
|
5,811
|
|
|
3.0
|
%
|
|
Rental home income
|
6,989
|
|
|
5,367
|
|
|
1,622
|
|
|
30.2
|
%
|
|
6,992
|
|
|
5,367
|
|
|
1,625
|
|
|
30.3
|
%
|
||||||
|
Resort base rental income
|
70,572
|
|
|
67,987
|
|
|
2,585
|
|
|
3.8
|
%
|
|
73,936
|
|
|
67,987
|
|
|
5,949
|
|
|
8.8
|
%
|
||||||
|
Right-to-use annual payments
|
23,566
|
|
|
23,972
|
|
|
(406
|
)
|
|
(1.7
|
)%
|
|
23,566
|
|
|
23,972
|
|
|
(406
|
)
|
|
(1.7
|
)%
|
||||||
|
Right-to-use contracts current period, gross
|
6,192
|
|
|
5,186
|
|
|
1,006
|
|
|
19.4
|
%
|
|
6,192
|
|
|
5,186
|
|
|
1,006
|
|
|
19.4
|
%
|
||||||
|
Utility and other income
|
32,159
|
|
|
33,050
|
|
|
(891
|
)
|
|
(2.7
|
)%
|
|
32,470
|
|
|
33,053
|
|
|
(583
|
)
|
|
(1.8
|
)%
|
||||||
|
Property operating revenues, excluding deferrals
|
341,722
|
|
|
331,982
|
|
|
9,740
|
|
|
2.9
|
%
|
|
345,400
|
|
|
331,998
|
|
|
13,402
|
|
|
4.0
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property operating and maintenance
|
111,546
|
|
|
109,805
|
|
|
1,741
|
|
|
1.6
|
%
|
|
113,401
|
|
|
109,850
|
|
|
3,551
|
|
|
3.2
|
%
|
||||||
|
Rental home operating and maintenance
|
3,357
|
|
|
2,703
|
|
|
654
|
|
|
24.2
|
%
|
|
3,357
|
|
|
2,694
|
|
|
663
|
|
|
24.6
|
%
|
||||||
|
Real estate taxes
|
24,034
|
|
|
23,353
|
|
|
681
|
|
|
2.9
|
%
|
|
24,290
|
|
|
23,367
|
|
|
923
|
|
|
4.0
|
%
|
||||||
|
Sales and marketing, gross
|
5,694
|
|
|
4,275
|
|
|
1,419
|
|
|
33.2
|
%
|
|
5,694
|
|
|
4,275
|
|
|
1,419
|
|
|
33.2
|
%
|
||||||
|
Property operating expenses, excluding deferrals and Property management
|
144,631
|
|
|
140,136
|
|
|
4,495
|
|
|
3.2
|
%
|
|
146,742
|
|
|
140,186
|
|
|
6,556
|
|
|
4.7
|
%
|
||||||
|
Income from property operations, excluding deferrals and Property management
|
197,091
|
|
|
191,846
|
|
|
5,245
|
|
|
2.7
|
%
|
|
198,658
|
|
|
191,812
|
|
|
6,846
|
|
|
3.6
|
%
|
||||||
|
Property management
|
20,072
|
|
|
18,716
|
|
|
1,356
|
|
|
7.2
|
%
|
|
20,303
|
|
|
18,947
|
|
|
1,356
|
|
|
7.2
|
%
|
||||||
|
Income from property operations, excluding deferrals
|
$
|
177,019
|
|
|
$
|
173,130
|
|
|
$
|
3,889
|
|
|
2.2
|
%
|
|
$
|
178,355
|
|
|
$
|
172,865
|
|
|
$
|
5,490
|
|
|
3.2
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2013
|
|
2012
|
|
Variance
|
|
%
Change
|
|
2013
|
|
2012
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Annual
|
$
|
44,461
|
|
|
$
|
42,802
|
|
|
$
|
1,659
|
|
|
3.9
|
%
|
|
$
|
46,489
|
|
|
$
|
42,802
|
|
|
$
|
3,687
|
|
|
8.6
|
%
|
|
Seasonal
|
14,277
|
|
|
14,255
|
|
|
22
|
|
|
0.2
|
%
|
|
14,834
|
|
|
14,255
|
|
|
579
|
|
|
4.1
|
%
|
||||||
|
Transient
|
11,834
|
|
|
10,930
|
|
|
904
|
|
|
8.3
|
%
|
|
12,613
|
|
|
10,930
|
|
|
1,683
|
|
|
15.4
|
%
|
||||||
|
Resort base rental income
|
$
|
70,572
|
|
|
$
|
67,987
|
|
|
$
|
2,585
|
|
|
3.8
|
%
|
|
$
|
73,936
|
|
|
$
|
67,987
|
|
|
$
|
5,949
|
|
|
8.8
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
2013
|
|
2012
|
|
Variance
|
|
%
Change
|
|
2013
|
|
2012
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Property operating revenues, excluding Right-to-use contracts current period, gross
|
$
|
335,530
|
|
|
$
|
326,796
|
|
|
$
|
8,734
|
|
|
2.7
|
%
|
|
$
|
339,208
|
|
|
$
|
326,812
|
|
|
$
|
12,396
|
|
|
3.8
|
%
|
|
Property operating expenses, excluding Sales and marketing, gross
|
138,937
|
|
|
135,861
|
|
|
3,076
|
|
|
2.3
|
%
|
|
141,048
|
|
|
135,911
|
|
|
5,137
|
|
|
3.8
|
%
|
||||||
|
Income from property operations, excluding Right-to-use contracts current period, gross and Sales and marketing, gross
|
$
|
196,593
|
|
|
$
|
190,935
|
|
|
$
|
5,658
|
|
|
3.0
|
%
|
|
$
|
198,160
|
|
|
$
|
190,901
|
|
|
$
|
7,259
|
|
|
3.8
|
%
|
|
|
2013
|
|
2012
|
|
Variance
|
|
% Change
|
|||||||
|
Gross revenues from new home sales
|
$
|
1,739
|
|
|
$
|
897
|
|
|
$
|
842
|
|
|
93.9
|
%
|
|
Cost of new home sales
|
(1,616
|
)
|
|
(752
|
)
|
|
(864
|
)
|
|
(114.9
|
)%
|
|||
|
Gross profit from new home sales
|
123
|
|
|
145
|
|
|
(22
|
)
|
|
(15.2
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Gross revenues from used home sales
|
5,174
|
|
|
3,028
|
|
|
2,146
|
|
|
70.9
|
%
|
|||
|
Cost of used home sales
|
(5,084
|
)
|
|
(3,929
|
)
|
|
(1,155
|
)
|
|
(29.4
|
)%
|
|||
|
Gross income (loss) from used home sales
|
90
|
|
|
(901
|
)
|
|
991
|
|
|
110.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Brokered resale revenues and ancillary services revenues, net
|
2,727
|
|
|
2,225
|
|
|
502
|
|
|
22.6
|
%
|
|||
|
Home selling expenses
|
(981
|
)
|
|
(728
|
)
|
|
(253
|
)
|
|
(34.8
|
)%
|
|||
|
Income from home sales operations and other
|
$
|
1,959
|
|
|
$
|
741
|
|
|
$
|
1,218
|
|
|
164.4
|
%
|
|
Home sales volumes
|
|
|
|
|
|
|
|
|||||||
|
New home sales
(1)
|
33
|
|
|
17
|
|
|
16
|
|
|
94.1
|
%
|
|||
|
Used home sales
|
739
|
|
|
643
|
|
|
96
|
|
|
14.9
|
%
|
|||
|
Brokered home resales
|
447
|
|
|
518
|
|
|
(71
|
)
|
|
(13.7
|
)%
|
|||
|
|
2013
|
|
2012
|
|
Variance
|
|
%
Change
|
|||||||
|
Manufactured homes:
|
|
|
|
|
|
|
|
|||||||
|
New Home
|
$
|
10,963
|
|
|
$
|
8,238
|
|
|
$
|
2,725
|
|
|
33.1
|
%
|
|
Used Home
|
15,228
|
|
|
12,469
|
|
|
2,759
|
|
|
22.1
|
%
|
|||
|
Rental operations revenue
(1)
|
26,191
|
|
|
20,707
|
|
|
5,484
|
|
|
26.5
|
%
|
|||
|
Rental home operating and maintenance
|
(3,357
|
)
|
|
(2,694
|
)
|
|
(663
|
)
|
|
(24.6
|
)%
|
|||
|
Income from rental operations
|
22,834
|
|
|
18,013
|
|
|
4,821
|
|
|
26.8
|
%
|
|||
|
Depreciation on rental homes
(2)
|
(3,194
|
)
|
|
(2,646
|
)
|
|
(548
|
)
|
|
(20.7
|
)%
|
|||
|
Income from rental operations, net of depreciation
|
$
|
19,640
|
|
|
$
|
15,367
|
|
|
$
|
4,273
|
|
|
27.8
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross investment in new manufactured home rental units
|
$
|
111,125
|
|
|
$
|
91,039
|
|
|
$
|
20,086
|
|
|
22.1
|
%
|
|
Gross investment in used manufactured home rental units
|
$
|
62,682
|
|
|
$
|
54,040
|
|
|
$
|
8,642
|
|
|
16.0
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net investment in new manufactured home rental units
|
$
|
99,853
|
|
|
$
|
83,107
|
|
|
$
|
16,746
|
|
|
20.1
|
%
|
|
Net investment in used manufactured home rental units
|
$
|
55,367
|
|
|
$
|
49,488
|
|
|
$
|
5,879
|
|
|
11.9
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Number of occupied rentals – new, end of period
|
2,013
|
|
|
1,517
|
|
|
496
|
|
|
32.7
|
%
|
|||
|
Number of occupied rentals – used, end of period
|
3,411
|
|
|
2,945
|
|
|
466
|
|
|
15.8
|
%
|
|||
|
(1)
|
Approximately $19.2 million and $15.3 million for the
six months ended
June 30, 2013
and
2012
, respectively, of site rental income are included in Community base rental income in the Income from Property Operations table. The remainder of home rental income is included in Rental home income in the Income from Property Operations table.
|
|
(2)
|
Included in depreciation on real estate and other costs in the Consolidated Statements of Income and Comprehensive Income.
|
|
|
2013
|
|
2012
|
|
Variance
|
|
% Change
|
|||||||
|
Depreciation on real estate and rental homes
|
$
|
(55,333
|
)
|
|
$
|
(50,947
|
)
|
|
$
|
(4,386
|
)
|
|
(8.6
|
)%
|
|
Amortization of in-place leases
|
(318
|
)
|
|
(31,265
|
)
|
|
30,947
|
|
|
99.0
|
%
|
|||
|
Interest income
|
3,974
|
|
|
4,012
|
|
|
(38
|
)
|
|
(0.9
|
)%
|
|||
|
Income from other investments, net
|
4,104
|
|
|
3,055
|
|
|
1,049
|
|
|
34.3
|
%
|
|||
|
General and administrative (net of transaction costs)
|
(13,455
|
)
|
|
(12,909
|
)
|
|
(546
|
)
|
|
(4.2
|
)%
|
|||
|
Transaction costs
|
(200
|
)
|
|
—
|
|
|
(200
|
)
|
|
—
|
%
|
|||
|
Early debt retirement
|
(1,381
|
)
|
|
—
|
|
|
(1,381
|
)
|
|
—
|
%
|
|||
|
Rent control initiatives and other
|
(1,856
|
)
|
|
(846
|
)
|
|
(1,010
|
)
|
|
(119.4
|
)%
|
|||
|
Interest and related amortization
|
(60,500
|
)
|
|
(61,528
|
)
|
|
1,028
|
|
|
1.7
|
%
|
|||
|
Total other expenses, net
|
$
|
(124,965
|
)
|
|
$
|
(150,428
|
)
|
|
$
|
25,463
|
|
|
16.9
|
%
|
|
|
Six Months Ended
June 30, |
||||||
|
|
2013
|
|
2012
|
||||
|
Net cash provided by operating activities
|
$
|
138,072
|
|
|
$
|
129,026
|
|
|
Net cash used in investing activities
|
(34,907
|
)
|
|
(26,879
|
)
|
||
|
Net cash provided by (used in) financing activities
|
37,604
|
|
|
(37,640
|
)
|
||
|
Net increase in cash
|
$
|
140,769
|
|
|
$
|
64,507
|
|
|
•
|
We paid approximately
$35.9 million
related to capital improvements in 2013 compared to
$30.6 million
in 2012 (see table below).
|
|
•
|
We received approximately
$6.5 million
of repayments on notes receivable in 2013 compared to
$6.6 million
in 2012 partially offset by issuances of new notes receivable of
$4.4 million
in 2013 compared to
$2.9 million
in 2012 (see Note 6 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for further discussion).
|
|
•
|
We invested approximately $1.1 million to create a new joint venture (see Note 5 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for further discussion).
|
|
|
Six Months Ended
June 30, (1) |
||||||
|
|
2013
|
|
2012
|
||||
|
Recurring Cap Ex
(2)
|
$
|
11,240
|
|
|
$
|
12,349
|
|
|
Development
(3)
|
2,086
|
|
|
747
|
|
||
|
New home investments
|
12,346
|
|
|
10,338
|
|
||
|
Used home investments
|
9,933
|
|
|
6,873
|
|
||
|
Total Property
|
35,605
|
|
|
30,307
|
|
||
|
Corporate
|
245
|
|
|
253
|
|
||
|
Total Capital improvements
|
$
|
35,850
|
|
|
$
|
30,560
|
|
|
(1)
|
Excludes non-cash activity of approximately
$1.2 million
and
$4.0 million
of used homes acquired by repossessions of Chattel Loans collateral for both the
six months ended
June 30, 2013
and
2012
, respectively.
|
|
(2)
|
Recurring capital expenditures (“Recurring CapEx”) are primarily comprised of common area improvements, furniture, and mechanical improvements.
|
|
(3)
|
Development primarily represents costs to improve and upgrade Property infrastructure or amenities.
|
|
•
|
We closed on $110.0 million in financing in 2013 (see Note 7 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for a description of our borrowing arrangements).
|
|
•
|
We paid approximately $16.1 million of amortizing principal debt and approximately $29.8 million of maturing mortgages and paid approximately $1.5 million in debt issuance costs in 2013 (see Note 7 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for a description of our borrowing arrangements).
|
|
•
|
We paid approximately
$25.1 million
of distributions in
2013
to common stockholders, common OP unitholders and preferred stockholders and paid approximately
$0.5 million
for other, offset by proceeds received of approximately
$0.6 million
from the exercise of stock options and the sale of shares through the employee stock purchase plan (see Note 3 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for a description of our equity transactions).
|
|
•
|
We paid approximately $15.0 million of amortizing principal debt, paid approximately $63.3 million of maturing mortgages, and paid approximately
$0.7 million
of debt issuance costs in 2012. We received approximately
$85.5 million
in financing proceeds in 2012 (see Note 7 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for a description of our borrowing arrangements).
|
|
•
|
We paid approximately
$44.8 million
of distributions in
2012
to common stockholders, common OP unitholders and preferred stockholders offset by proceeds received of approximately
$0.7 million
from the exercise of stock options and the sale of shares through the employee stock purchase plan.
|
|
|
Total
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
Thereafter
|
||||||||||||||
|
Long Term Borrowings
(1)
|
$
|
2,301,536
|
|
|
$
|
76,887
|
|
|
$
|
145,766
|
|
|
$
|
593,315
|
|
|
$
|
240,090
|
|
|
$
|
304,498
|
|
|
$
|
940,980
|
|
|
Interest Expense
(2)
|
541,716
|
|
|
62,016
|
|
|
115,574
|
|
|
105,329
|
|
|
70,361
|
|
|
59,347
|
|
|
129,089
|
|
|||||||
|
Operating Lease
|
13,626
|
|
|
832
|
|
|
1,720
|
|
|
1,762
|
|
|
1,790
|
|
|
1,818
|
|
|
5,704
|
|
|||||||
|
LOC Maintenance Fee
(3)
|
3,662
|
|
|
570
|
|
|
1,140
|
|
|
1,140
|
|
|
812
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total Contractual Obligations
|
$
|
2,860,540
|
|
|
$
|
140,305
|
|
|
$
|
264,200
|
|
|
$
|
701,546
|
|
|
$
|
313,053
|
|
|
$
|
365,663
|
|
|
$
|
1,075,773
|
|
|
Weighted average interest rates
|
5.44
|
%
|
|
5.56
|
%
|
|
5.52
|
%
|
|
5.51
|
%
|
|
5.44
|
%
|
|
5.52
|
%
|
|
5.35
|
%
|
|||||||
|
(1)
|
Balance excludes net premiums of
$21.3 million
, primarily due to the fair market value adjustment of the assumption of $515.0 million of secured debt from the 2011 Acquisition Properties. Balances include debt maturing and scheduled periodic principal payments.
|
|
(2)
|
Amounts include interest expected to be incurred on our secured debt based on obligations outstanding as of
June 30, 2013
.
|
|
(3)
|
Assumes we will exercise our one year extension option on September 15, 2016 and assumes we will maintain our current leverage ratios as defined by the LOC.
|
|
|
Quarters Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Computation of funds from operations:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for common shares
|
$
|
17,860
|
|
|
$
|
2,063
|
|
|
$
|
52,883
|
|
|
$
|
14,495
|
|
|
Income allocated to common OP units
|
1,597
|
|
|
197
|
|
|
4,730
|
|
|
1,388
|
|
||||
|
Right-to-use contract upfront payments, deferred, net
|
1,550
|
|
|
1,285
|
|
|
2,590
|
|
|
1,891
|
|
||||
|
Right-to-use contract commissions, deferred, net
|
(655
|
)
|
|
(655
|
)
|
|
(1,118
|
)
|
|
(897
|
)
|
||||
|
Depreciation on real estate assets
|
27,681
|
|
|
24,173
|
|
|
52,139
|
|
|
48,301
|
|
||||
|
Depreciation on real estate assets, discontinued operations
|
772
|
|
|
704
|
|
|
1,536
|
|
|
1,379
|
|
||||
|
Depreciation on rental homes
|
1,632
|
|
|
1,351
|
|
|
3,194
|
|
|
2,646
|
|
||||
|
Amortization of in-place leases
|
159
|
|
|
15,650
|
|
|
318
|
|
|
31,265
|
|
||||
|
Amortization of in-place leases, discontinued operations
|
—
|
|
|
2,751
|
|
|
—
|
|
|
5,502
|
|
||||
|
Depreciation on unconsolidated joint ventures
|
230
|
|
|
288
|
|
|
503
|
|
|
583
|
|
||||
|
Gain on sale of property, net of tax
|
—
|
|
|
—
|
|
|
(958
|
)
|
|
—
|
|
||||
|
FFO available for common shares
|
50,826
|
|
|
47,807
|
|
|
115,817
|
|
|
106,553
|
|
||||
|
Change in fair value of contingent consideration asset
|
(94
|
)
|
|
—
|
|
|
(1,112
|
)
|
|
—
|
|
||||
|
Transaction costs
|
200
|
|
|
—
|
|
|
200
|
|
|
—
|
|
||||
|
Early debt retirement
|
1,381
|
|
|
—
|
|
|
1,381
|
|
|
—
|
|
||||
|
Normalized FFO available for common shares
|
$
|
52,313
|
|
|
$
|
47,807
|
|
|
$
|
116,286
|
|
|
$
|
106,553
|
|
|
Weighted average common shares outstanding – fully diluted
|
91,128
|
|
|
90,780
|
|
|
91,110
|
|
|
90,774
|
|
||||
|
Item 3.
|
Quantitative and Qualitative Disclosure of Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
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 Disclosure
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibit Index
|
|
31.1
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350.
|
|
32.2
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350.
|
|
101
|
The following materials from Equity LifeStyle Properties, Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2013, formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income and Comprehensive Income, (iii) Consolidated Statements of Changes in Equity, (iv) Consolidated Statements of Cash Flow, and (v) Notes to Consolidated Financial Statements, furnished herewith.
|
|
|
EQUITY LIFESTYLE PROPERTIES, INC.
|
|
|
|
|
|
|
Date: August 2, 2013
|
By:
|
/s/ Marguerite Nader
|
|
|
|
Marguerite Nader
|
|
|
|
President and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: August 2, 2013
|
By:
|
/s/ Paul Seavey
|
|
|
|
Paul Seavey
|
|
|
|
Senior Vice President, Chief Financial Officer and Treasurer
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
Date: August 2, 2013
|
By:
|
/s/ John Los
|
|
|
|
John Los
|
|
|
|
Senior Vice President and Chief Accounting Officer
|
|
|
|
(Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|