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
|
Smaller reporting company
|
o
|
|
|
|
Emerging growth company
|
o
|
|
|
|
|
|
Page
|
|
Item 1.
|
Financial Statements (unaudited)
|
|
|
Index To Financial Statements
|
|
|
|
Consolidated Balance Sheets as of September 30, 2018 and December 31, 2017
|
||
|
Consolidated Statements of Income and Comprehensive Income for the quarters and nine months ended September 30, 2018 and 2017
|
||
|
Consolidated Statements of Changes in Equity for the quarters and nine months ended September 30, 2018 and 2017
|
||
|
Consolidated Statements of Cash Flows for the nine months ended September 30, 2018 and 2017
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
As of
|
|
As of
|
||||
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Investment in real estate:
|
|
|
|
||||
|
Land
|
$
|
1,342,925
|
|
|
$
|
1,221,375
|
|
|
Land improvements
|
3,114,815
|
|
|
3,045,221
|
|
||
|
Buildings and other depreciable property
|
708,600
|
|
|
649,217
|
|
||
|
|
5,166,340
|
|
|
4,915,813
|
|
||
|
Accumulated depreciation
|
(1,613,158
|
)
|
|
(1,516,694
|
)
|
||
|
Net investment in real estate
|
3,553,182
|
|
|
3,399,119
|
|
||
|
Cash and restricted cash
|
112,410
|
|
|
31,085
|
|
||
|
Notes receivable, net
|
35,889
|
|
|
49,477
|
|
||
|
Investment in unconsolidated joint ventures
|
57,366
|
|
|
53,080
|
|
||
|
Deferred commission expense
|
40,352
|
|
|
31,443
|
|
||
|
Escrow deposits, goodwill, and other assets, net
|
55,838
|
|
|
45,828
|
|
||
|
Total Assets
|
$
|
3,855,037
|
|
|
$
|
3,610,032
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Mortgage notes payable, net
|
$
|
2,016,257
|
|
|
$
|
1,971,715
|
|
|
Term loan
|
198,545
|
|
|
198,302
|
|
||
|
Unsecured line of credit
|
80,000
|
|
|
30,000
|
|
||
|
Accrued expenses and accounts payable
|
102,620
|
|
|
80,744
|
|
||
|
Deferred revenue – upfront payments from right-to-use contracts
|
115,172
|
|
|
85,596
|
|
||
|
Deferred revenue – right-to-use annual payments
|
11,025
|
|
|
9,932
|
|
||
|
Accrued interest payable
|
8,369
|
|
|
8,387
|
|
||
|
Rents and other customer payments received in advance and security deposits
|
80,011
|
|
|
79,267
|
|
||
|
Distributions payable
|
52,521
|
|
|
46,047
|
|
||
|
Total Liabilities
|
2,664,520
|
|
|
2,509,990
|
|
||
|
Equity:
|
|
|
|
||||
|
Stockholders’ Equity:
|
|
|
|
||||
|
Preferred stock, $0.01 par value, 10,000,000 shares authorized as of September 30, 2018 and December 31, 2017; none issued and outstanding.
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value, 200,000,000 shares authorized as of September 30, 2018 and December 31, 2017; 89,746,747 and 88,585,160 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively.
|
895
|
|
|
883
|
|
||
|
Paid-in capital
|
1,325,648
|
|
|
1,242,109
|
|
||
|
Distributions in excess of accumulated earnings
|
(211,743
|
)
|
|
(211,980
|
)
|
||
|
Accumulated other comprehensive income
|
3,959
|
|
|
942
|
|
||
|
Total Stockholders’ Equity
|
1,118,759
|
|
|
1,031,954
|
|
||
|
Non-controlling interests – Common OP Units
|
71,758
|
|
|
68,088
|
|
||
|
Total Equity
|
1,190,517
|
|
|
1,100,042
|
|
||
|
Total Liabilities and Equity
|
$
|
3,855,037
|
|
|
$
|
3,610,032
|
|
|
|
Quarters Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Community base rental income
|
$
|
130,746
|
|
|
$
|
123,177
|
|
|
$
|
386,064
|
|
|
$
|
365,833
|
|
|
Rental home income
|
3,507
|
|
|
3,592
|
|
|
10,583
|
|
|
10,829
|
|
||||
|
Resort base rental income
|
64,351
|
|
|
58,471
|
|
|
183,836
|
|
|
169,594
|
|
||||
|
Right-to-use annual payments
|
12,206
|
|
|
11,531
|
|
|
35,616
|
|
|
34,133
|
|
||||
|
Right-to-use contracts current period, gross
|
4,863
|
|
|
4,208
|
|
|
11,969
|
|
|
11,212
|
|
||||
|
Right-to-use contract upfront payments, deferred, net
|
(2,883
|
)
|
|
(1,670
|
)
|
|
(6,189
|
)
|
|
(3,766
|
)
|
||||
|
Utility and other income
|
25,917
|
|
|
26,295
|
|
|
75,758
|
|
|
69,071
|
|
||||
|
Gross revenues from home sales
|
9,339
|
|
|
10,012
|
|
|
26,753
|
|
|
24,872
|
|
||||
|
Brokered resale and ancillary services revenues, net
|
1,362
|
|
|
1,983
|
|
|
3,380
|
|
|
4,088
|
|
||||
|
Interest income
|
1,846
|
|
|
1,974
|
|
|
5,658
|
|
|
5,542
|
|
||||
|
Income from other investments, net
|
5,421
|
|
|
2,052
|
|
|
9,774
|
|
|
3,918
|
|
||||
|
Total revenues
|
256,675
|
|
|
241,625
|
|
|
743,202
|
|
|
695,326
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Property operating and maintenance
|
84,445
|
|
|
80,164
|
|
|
239,444
|
|
|
221,119
|
|
||||
|
Rental home operating and maintenance
|
1,904
|
|
|
1,704
|
|
|
4,957
|
|
|
4,912
|
|
||||
|
Real estate taxes
|
13,240
|
|
|
14,006
|
|
|
40,815
|
|
|
41,986
|
|
||||
|
Sales and marketing, gross
|
3,568
|
|
|
3,277
|
|
|
9,685
|
|
|
8,861
|
|
||||
|
Right-to-use contract commissions, deferred, net
|
(458
|
)
|
|
(176
|
)
|
|
(744
|
)
|
|
(372
|
)
|
||||
|
Property management
|
13,589
|
|
|
13,160
|
|
|
40,742
|
|
|
38,743
|
|
||||
|
Depreciation on real estate assets and rental homes
|
32,856
|
|
|
30,493
|
|
|
96,630
|
|
|
90,849
|
|
||||
|
Amortization of in-place leases
|
2,124
|
|
|
138
|
|
|
5,069
|
|
|
2,128
|
|
||||
|
Cost of home sales
|
9,742
|
|
|
10,377
|
|
|
27,948
|
|
|
25,391
|
|
||||
|
Home selling expenses
|
1,101
|
|
|
1,447
|
|
|
3,149
|
|
|
3,301
|
|
||||
|
General and administrative
|
8,816
|
|
|
7,505
|
|
|
26,523
|
|
|
23,339
|
|
||||
|
Other expenses
|
386
|
|
|
324
|
|
|
1,096
|
|
|
814
|
|
||||
|
Interest and related amortization
|
26,490
|
|
|
25,027
|
|
|
78,478
|
|
|
74,728
|
|
||||
|
Total expenses
|
197,803
|
|
|
187,446
|
|
|
573,792
|
|
|
535,799
|
|
||||
|
Income before equity in income of unconsolidated joint ventures
|
58,872
|
|
|
54,179
|
|
|
169,410
|
|
|
159,527
|
|
||||
|
Equity in income of unconsolidated joint ventures
|
788
|
|
|
686
|
|
|
3,596
|
|
|
2,876
|
|
||||
|
Consolidated net income
|
59,660
|
|
|
54,865
|
|
|
173,006
|
|
|
162,403
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income allocated to non-controlling interests – Common OP Units
|
(3,590
|
)
|
|
(3,286
|
)
|
|
(10,569
|
)
|
|
(9,825
|
)
|
||||
|
Redeemable perpetual preferred stock dividends and original issuance costs
|
—
|
|
|
(3,054
|
)
|
|
(8
|
)
|
|
(7,667
|
)
|
||||
|
Net income available for Common Stockholders
|
$
|
56,070
|
|
|
$
|
48,525
|
|
|
$
|
162,429
|
|
|
$
|
144,911
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Consolidated net income
|
$
|
59,660
|
|
|
$
|
54,865
|
|
|
$
|
173,006
|
|
|
$
|
162,403
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Adjustment for fair market value of swap
|
380
|
|
|
(30
|
)
|
|
3,017
|
|
|
227
|
|
||||
|
Consolidated comprehensive income
|
60,040
|
|
|
54,835
|
|
|
176,023
|
|
|
162,630
|
|
||||
|
Comprehensive income allocated to non-controlling interests – Common OP Units
|
(3,613
|
)
|
|
(3,237
|
)
|
|
(10,754
|
)
|
|
(9,792
|
)
|
||||
|
Redeemable perpetual preferred stock dividends and original issuance costs
|
—
|
|
|
(3,054
|
)
|
|
(8
|
)
|
|
(7,667
|
)
|
||||
|
Comprehensive income attributable to Common Stockholders
|
$
|
56,427
|
|
|
$
|
48,544
|
|
|
$
|
165,261
|
|
|
$
|
145,171
|
|
|
|
Quarters Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Earnings per Common Share – Basic:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Stockholders
|
$
|
0.63
|
|
|
$
|
0.56
|
|
|
$
|
1.83
|
|
|
$
|
1.67
|
|
|
Earnings per Common Share – Fully Diluted:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Stockholders
|
$
|
0.63
|
|
|
$
|
0.56
|
|
|
$
|
1.82
|
|
|
$
|
1.66
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average Common Shares outstanding – basic
|
89,200
|
|
|
87,037
|
|
|
88,760
|
|
|
86,620
|
|
||||
|
Weighted average Common Shares outstanding – fully diluted
|
95,263
|
|
|
93,324
|
|
|
94,827
|
|
|
93,135
|
|
||||
|
|
Common
Stock
|
|
Paid-in
Capital
|
|
Redeemable Perpetual
Preferred Stock
|
|
Distributions
in Excess of
Accumulated
Earnings
|
|
Accumulated
Other
Comprehensive
Loss/(Income)
|
|
Non-
controlling
interests –
Common OP
Units
|
|
Total
Equity
|
||||||||||||||
|
Balance, December 31, 2017
|
$
|
883
|
|
|
$
|
1,242,109
|
|
|
$
|
—
|
|
|
$
|
(211,980
|
)
|
|
$
|
942
|
|
|
$
|
68,088
|
|
|
$
|
1,100,042
|
|
|
Cumulative effect of change in accounting principle (as described in Note 2)
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,186
|
)
|
|
—
|
|
|
—
|
|
|
(15,186
|
)
|
|||||||
|
Balance, January 1, 2018
|
883
|
|
|
1,242,109
|
|
|
—
|
|
|
(227,166
|
)
|
|
942
|
|
|
68,088
|
|
|
1,084,856
|
|
|||||||
|
Exchange of Common OP Units for Common Stock
|
—
|
|
|
80
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(80
|
)
|
|
—
|
|
|||||||
|
Issuance of Common Stock through employee stock purchase plan
|
—
|
|
|
503
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
503
|
|
|||||||
|
Compensation expenses related to restricted stock and stock options
|
—
|
|
|
1,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,800
|
|
|||||||
|
Adjustment for Common OP Unitholders in the Operating Partnership
|
—
|
|
|
782
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(782
|
)
|
|
—
|
|
|||||||
|
Adjustment for fair market value of swap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,873
|
|
|
—
|
|
|
1,873
|
|
|||||||
|
Consolidated net income
|
—
|
|
|
—
|
|
|
—
|
|
|
60,222
|
|
|
—
|
|
|
3,955
|
|
|
64,177
|
|
|||||||
|
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(48,805
|
)
|
|
—
|
|
|
(3,205
|
)
|
|
(52,010
|
)
|
|||||||
|
Other
|
—
|
|
|
(60
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(60
|
)
|
|||||||
|
Balance, March 31, 2018
|
883
|
|
|
1,245,214
|
|
|
—
|
|
|
(215,749
|
)
|
|
2,815
|
|
|
67,976
|
|
|
1,101,139
|
|
|||||||
|
Exchange of Common OP Units for Common Stock
|
1
|
|
|
81
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
|
—
|
|
|||||||
|
Issuance of Common Stock through employee stock purchase plan
|
—
|
|
|
343
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
343
|
|
|||||||
|
Compensation expenses related to restricted stock and stock options
|
—
|
|
|
2,741
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,741
|
|
|||||||
|
Adjustment for Common OP Unitholders in the Operating Partnership
|
—
|
|
|
(57
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|||||||
|
Adjustment for fair market value of swap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
764
|
|
|
—
|
|
|
764
|
|
|||||||
|
Consolidated net income
|
—
|
|
|
—
|
|
|
8
|
|
|
46,137
|
|
|
—
|
|
|
3,024
|
|
|
49,169
|
|
|||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(48,841
|
)
|
|
—
|
|
|
(3,201
|
)
|
|
(52,050
|
)
|
|||||||
|
Other
|
—
|
|
|
(275
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(275
|
)
|
|||||||
|
Balance, June 30, 2018
|
884
|
|
|
1,248,047
|
|
|
—
|
|
|
(218,453
|
)
|
|
3,579
|
|
|
67,774
|
|
|
1,101,831
|
|
|||||||
|
Exchange of Common OP Units for Common Stock
|
1
|
|
|
858
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(859
|
)
|
|
—
|
|
|||||||
|
Issuance of Common Stock through employee stock purchase plan
|
—
|
|
|
765
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
765
|
|
|||||||
|
Issuance of Common Stock
|
10
|
|
|
78,745
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
78,755
|
|
|||||||
|
Compensation expenses related to restricted stock and stock options
|
—
|
|
|
2,746
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,746
|
|
|||||||
|
Adjustment for Common OP Unitholders in the Operating Partnership
|
—
|
|
|
(4,414
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,414
|
|
|
—
|
|
|||||||
|
Adjustment for fair market value of swap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
380
|
|
|
—
|
|
|
380
|
|
|||||||
|
Consolidated net income
|
—
|
|
|
—
|
|
|
—
|
|
|
56,070
|
|
|
—
|
|
|
3,590
|
|
|
59,660
|
|
|||||||
|
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(49,360
|
)
|
|
—
|
|
|
(3,161
|
)
|
|
(52,521
|
)
|
|||||||
|
Other
|
—
|
|
|
(1,099
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,099
|
)
|
|||||||
|
Balance, September 30, 2018
|
$
|
895
|
|
|
$
|
1,325,648
|
|
|
$
|
—
|
|
|
$
|
(211,743
|
)
|
|
$
|
3,959
|
|
|
$
|
71,758
|
|
|
$
|
1,190,517
|
|
|
|
Common
Stock
|
|
Paid-in
Capital
|
|
Redeemable Perpetual
Preferred Stock
|
|
Distributions
in Excess of
Accumulated
Earnings
|
|
Accumulated
Other
Comprehensive
Loss/(Income)
|
|
Non-
controlling
interests –
Common OP
Units
|
|
Total
Equity
|
||||||||||||||
|
Balance, January 1, 2017
|
$
|
854
|
|
|
$
|
1,103,048
|
|
|
$
|
136,144
|
|
|
$
|
(231,276
|
)
|
|
$
|
(227
|
)
|
|
$
|
73,304
|
|
|
$
|
1,081,847
|
|
|
Exchange of Common OP Units for Common Stock
|
12
|
|
|
15,339
|
|
|
|
|
|
|
|
|
|
|
|
(15,351
|
)
|
|
—
|
|
|||||||
|
Issuance of Common Stock through employee stock purchase plan
|
—
|
|
|
403
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
403
|
|
|||||||
|
Compensation expenses related to restricted stock and stock options
|
—
|
|
|
1,755
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,755
|
|
|||||||
|
Adjustment for Common OP Unitholders in the Operating Partnership
|
—
|
|
|
(2,885
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,885
|
|
|
—
|
|
|||||||
|
Adjustment for fair market value of swap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
226
|
|
|
—
|
|
|
226
|
|
|||||||
|
Consolidated net income
|
—
|
|
|
—
|
|
|
2,297
|
|
|
56,888
|
|
|
—
|
|
|
3,890
|
|
|
63,075
|
|
|||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(2,297
|
)
|
|
(42,335
|
)
|
|
—
|
|
|
(2,895
|
)
|
|
(47,527
|
)
|
|||||||
|
Other
|
—
|
|
|
(32
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|||||||
|
Balance, March 31, 2017
|
866
|
|
|
1,117,628
|
|
|
136,144
|
|
|
(216,724
|
)
|
|
(1
|
)
|
|
61,833
|
|
|
1,099,746
|
|
|||||||
|
Exchange of Common OP Units for Common Stock
|
1
|
|
|
1,085
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,086
|
)
|
|
—
|
|
|||||||
|
Issuance of Common Stock through employee stock purchase plan
|
—
|
|
|
361
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
361
|
|
|||||||
|
Compensation expenses related to restricted stock and stock options
|
—
|
|
|
2,502
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,502
|
|
|||||||
|
Adjustment for Common OP Unitholders in the Operating Partnership
|
—
|
|
|
(152
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
152
|
|
|
—
|
|
|||||||
|
Adjustment for fair market value of swap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
31
|
|
|||||||
|
Consolidated net income
|
—
|
|
|
—
|
|
|
2,316
|
|
|
39,497
|
|
|
—
|
|
|
2,649
|
|
|
44,462
|
|
|||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(2,316
|
)
|
|
(42,415
|
)
|
|
—
|
|
|
(2,845
|
)
|
|
(47,576
|
)
|
|||||||
|
Other
|
—
|
|
|
(116
|
)
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
(115
|
)
|
|||||||
|
Balance, June 30, 2017
|
867
|
|
|
1,121,308
|
|
|
136,144
|
|
|
(219,641
|
)
|
|
30
|
|
|
60,703
|
|
|
1,099,411
|
|
|||||||
|
Exchange of Common OP Units for Common Stock
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|||||||
|
Issuance of Common Stock through employee stock purchase plan
|
—
|
|
|
851
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
851
|
|
|||||||
|
Issuance of Common Stock
|
5
|
|
|
42,032
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,037
|
|
|||||||
|
Compensation expenses related to restricted stock and stock options
|
—
|
|
|
2,556
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,556
|
|
|||||||
|
Adjustment for Common OP Unitholders in the Operating Partnership
|
—
|
|
|
(2,276
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,276
|
|
|
—
|
|
|||||||
|
Adjustment for fair market value of swap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
(30
|
)
|
|||||||
|
Consolidated net income
|
—
|
|
|
—
|
|
|
3,054
|
|
|
48,525
|
|
|
—
|
|
|
3,286
|
|
|
54,865
|
|
|||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(2,297
|
)
|
|
(42,655
|
)
|
|
—
|
|
|
(2,844
|
)
|
|
(47,796
|
)
|
|||||||
|
Series C Preferred stock redemption
|
—
|
|
|
—
|
|
|
(136,144
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(136,144
|
)
|
|||||||
|
Series C Preferred stock original issuance costs
|
—
|
|
|
757
|
|
|
(757
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Other
|
—
|
|
|
(575
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(575
|
)
|
|||||||
|
Balance, September 30, 2017
|
$
|
872
|
|
|
$
|
1,164,658
|
|
|
$
|
—
|
|
|
$
|
(213,771
|
)
|
|
$
|
—
|
|
|
$
|
63,416
|
|
|
$
|
1,015,175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
||||
|
Consolidated net income
|
$
|
173,006
|
|
|
$
|
162,403
|
|
|
Adjustments to reconcile Consolidated net income to Net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation
|
97,729
|
|
|
91,781
|
|
||
|
Amortization of in-place leases
|
5,069
|
|
|
2,128
|
|
||
|
Amortization of loan costs
|
2,675
|
|
|
2,676
|
|
||
|
Debt premium amortization
|
(1,061
|
)
|
|
(1,664
|
)
|
||
|
Equity in income of unconsolidated joint ventures
|
(3,596
|
)
|
|
(2,876
|
)
|
||
|
Distributions of income from unconsolidated joint ventures
|
2,869
|
|
|
2,071
|
|
||
|
Proceeds from insurance claims, net
|
(3,353
|
)
|
|
(134
|
)
|
||
|
Compensation expenses related to restricted stock and stock options
|
7,287
|
|
|
6,813
|
|
||
|
Revenue recognized from right-to-use contract upfront payments
|
(5,780
|
)
|
|
(7,440
|
)
|
||
|
Commission expense recognized related to right-to-use contracts
|
2,715
|
|
|
3,327
|
|
||
|
Long-term incentive plan compensation
|
819
|
|
|
1,011
|
|
||
|
Provision for (recovery of) uncollectible rents receivable
|
412
|
|
|
(52
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Notes receivable activity, net
|
280
|
|
|
(337
|
)
|
||
|
Deferred commission expense
|
(3,424
|
)
|
|
(3,560
|
)
|
||
|
Escrow deposits, goodwill and other assets
|
17,910
|
|
|
21,822
|
|
||
|
Accrued expenses and accounts payable
|
13,858
|
|
|
16,752
|
|
||
|
Deferred revenue – upfront payments from right-to-use contracts
|
11,969
|
|
|
11,210
|
|
||
|
Deferred revenue – right-to-use annual payments
|
1,093
|
|
|
696
|
|
||
|
Rents received in advance and security deposits
|
665
|
|
|
(3,305
|
)
|
||
|
Net cash provided by operating activities
|
321,142
|
|
|
303,322
|
|
||
|
Cash Flows From Investing Activities:
|
|
|
|
||||
|
Real estate acquisitions, net
|
(131,804
|
)
|
|
(2,163
|
)
|
||
|
Investment in unconsolidated joint ventures
|
(3,914
|
)
|
|
(33,479
|
)
|
||
|
Distributions of capital from unconsolidated joint ventures
|
168
|
|
|
640
|
|
||
|
Proceeds from insurance claims
|
6,615
|
|
|
1,547
|
|
||
|
Repayments of notes receivable
|
21,618
|
|
|
7,643
|
|
||
|
Issuance of notes receivable
|
(8,716
|
)
|
|
(22,297
|
)
|
||
|
Capital improvements
|
(128,436
|
)
|
|
(87,877
|
)
|
||
|
Net cash used in investing activities
|
(244,469
|
)
|
|
(135,986
|
)
|
||
|
Cash Flows From Financing Activities:
|
|
|
|
||||
|
Proceeds from stock options and employee stock purchase plan
|
1,610
|
|
|
1,615
|
|
||
|
Gross proceeds from sale of Common Stock
|
78,755
|
|
|
42,037
|
|
||
|
Distributions:
|
|
|
|
||||
|
Common Stockholders
|
(140,850
|
)
|
|
(121,114
|
)
|
||
|
Common OP Unitholders
|
(9,250
|
)
|
|
(8,786
|
)
|
||
|
Perpetual Preferred Stockholders
|
(8
|
)
|
|
(6,910
|
)
|
||
|
Principal payments and mortgage debt payoff
|
(36,308
|
)
|
|
(60,392
|
)
|
||
|
New mortgage notes payable financing proceeds
|
64,014
|
|
|
146,000
|
|
||
|
Line of Credit payoff
|
(174,000
|
)
|
|
—
|
|
||
|
Line of Credit proceeds
|
224,000
|
|
|
—
|
|
||
|
Redemption of preferred stock
|
—
|
|
|
(136,144
|
)
|
||
|
Debt issuance and defeasance costs
|
(1,878
|
)
|
|
(1,864
|
)
|
||
|
Other
|
(1,433
|
)
|
|
(723
|
)
|
||
|
Net cash provided by (used in) financing activities
|
4,652
|
|
|
(146,281
|
)
|
||
|
Net increase in Cash and restricted cash
|
81,325
|
|
|
21,055
|
|
||
|
Cash and restricted cash, beginning of period
|
31,085
|
|
|
56,340
|
|
||
|
Cash and restricted cash, end of period
|
$
|
112,410
|
|
|
$
|
77,395
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Supplemental Information:
|
|
|
|
||||
|
Cash paid during the period for interest
|
$
|
76,881
|
|
|
$
|
76,713
|
|
|
Building and other depreciable property – reclassification of rental homes
|
29,170
|
|
|
25,852
|
|
||
|
Escrow deposits and other assets – reclassification of rental homes
|
(29,170
|
)
|
|
(25,852
|
)
|
||
|
|
|
|
|
||||
|
Real estate acquisitions:
|
|
|
|
||||
|
Investment in real estate, fair value
|
$
|
(150,926
|
)
|
|
$
|
(7,985
|
)
|
|
Investment in real estate, cost
|
—
|
|
|
(110
|
)
|
||
|
Escrow deposits and other assets
|
(9
|
)
|
|
—
|
|
||
|
Debt assumed
|
9,200
|
|
|
5,900
|
|
||
|
Debt financed
|
8,786
|
|
|
—
|
|
||
|
Accrued expenses and accounts payable
|
1,066
|
|
|
32
|
|
||
|
Rents and other customer payments received in advance and security deposits
|
79
|
|
|
—
|
|
||
|
Real estate acquisitions, net
|
$
|
(131,804
|
)
|
|
$
|
(2,163
|
)
|
|
(a)
|
Consolidation
|
|
(b)
|
Identified Intangibles and Goodwill
|
|
(c)
|
Restricted Cash
|
|
(d)
|
Fair Value of Financial Instruments
|
|
(e)
|
Revenue Recognition
|
|
(f)
|
Recently Adopted Accounting Pronouncements
|
|
(amounts in thousands)
|
|
Balance at December 31, 2017
|
|
Adjustment due to ASU 2014-09 Adoption
|
|
Balance at January 1, 2018
|
||||||
|
Assets
|
|
|
|
|
|
|
||||||
|
Deferred commission expense
|
|
$
|
31,443
|
|
|
$
|
8,200
|
|
|
$
|
39,643
|
|
|
Liabilities
|
|
|
|
|
|
|
||||||
|
Deferred revenue-upfront payment from right-to-use contracts
|
|
$
|
85,596
|
|
|
$
|
23,386
|
|
|
$
|
108,982
|
|
|
Equity
|
|
|
|
|
|
|
||||||
|
Distribution in excess of accumulated earnings
|
|
$
|
(211,980
|
)
|
|
$
|
(15,186
|
)
|
|
$
|
(227,166
|
)
|
|
(amounts in thousands, except per share data)
|
|
As Reported
|
|
Balances Without Adoption of ASU 2014-09 (a)
|
|
Effect of Change Higher/(Lower)
|
||||||
|
Revenues
|
|
|
|
|
|
|
||||||
|
Right-to-use contract upfront payments, deferred, net
|
|
$
|
(2,883
|
)
|
|
$
|
(2,131
|
)
|
|
$
|
752
|
|
|
Total revenues
|
|
$
|
256,675
|
|
|
$
|
257,427
|
|
|
$
|
(752
|
)
|
|
|
|
|
|
|
|
|
|
|||||
|
Expenses
|
|
|
|
|
|
|
|
|||||
|
Right-to-use contract commissions, deferred, net
|
|
$
|
(458
|
)
|
|
$
|
(245
|
)
|
|
$
|
213
|
|
|
Total expenses
|
|
$
|
197,803
|
|
|
$
|
198,016
|
|
|
$
|
(213
|
)
|
|
|
|
|
|
|
|
|
|
|||||
|
Consolidated net income
|
|
$
|
59,660
|
|
|
$
|
60,189
|
|
|
$
|
(529
|
)
|
|
Net income available for Common Stockholders
|
|
$
|
56,070
|
|
|
$
|
56,567
|
|
|
$
|
(497
|
)
|
|
Earnings per Common Share - Basic
|
|
$
|
0.63
|
|
|
$
|
0.63
|
|
|
$
|
—
|
|
|
Earnings per Common Share - Fully Diluted
|
|
$
|
0.63
|
|
|
$
|
0.63
|
|
|
$
|
—
|
|
|
(amounts in thousands, except per share data)
|
|
As Reported
|
|
Balances Without Adoption of ASU 2014-09 (a)
|
|
Effect of Change Higher/(Lower)
|
||||||
|
Revenues
|
|
|
|
|
|
|
||||||
|
Right-to-use contract upfront payments, deferred, net
|
|
$
|
(6,189
|
)
|
|
$
|
(3,968
|
)
|
|
$
|
2,221
|
|
|
Total revenues
|
|
$
|
743,202
|
|
|
$
|
745,423
|
|
|
$
|
(2,221
|
)
|
|
|
|
|
|
|
|
|
|
|||||
|
Expenses
|
|
|
|
|
|
|
|
|||||
|
Right-to-use contract commissions, deferred, net
|
|
$
|
(744
|
)
|
|
$
|
(81
|
)
|
|
$
|
663
|
|
|
Total expenses
|
|
$
|
573,792
|
|
|
$
|
574,455
|
|
|
$
|
(663
|
)
|
|
|
|
|
|
|
|
|
|
|||||
|
Consolidated net income
|
|
$
|
173,006
|
|
|
$
|
174,554
|
|
|
$
|
(1,548
|
)
|
|
Net income available for Common Stockholders
|
|
$
|
162,429
|
|
|
$
|
163,890
|
|
|
$
|
(1,461
|
)
|
|
Earnings per Common Share - Basic
|
|
$
|
1.83
|
|
|
$
|
1.85
|
|
|
$
|
(0.02
|
)
|
|
Earnings per Common Share - Fully Diluted
|
|
$
|
1.82
|
|
|
$
|
1.84
|
|
|
$
|
(0.02
|
)
|
|
(g)
|
New Accounting Pronouncements
|
|
|
Quarters Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(amounts in thousands, except per share data)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
||||||||
|
Net Income Available for Common Stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Stockholders – basic
|
$
|
56,070
|
|
|
$
|
48,525
|
|
|
$
|
162,429
|
|
|
$
|
144,911
|
|
|
Amounts allocated to dilutive securities
|
3,590
|
|
|
3,286
|
|
|
10,569
|
|
|
9,825
|
|
||||
|
Net income available for Common Stockholders – fully dilutive
|
$
|
59,660
|
|
|
$
|
51,811
|
|
|
$
|
172,998
|
|
|
$
|
154,736
|
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted average Common Shares outstanding – basic
|
89,200
|
|
|
87,037
|
|
|
88,760
|
|
|
86,620
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Exchange of Common OP Units for Common Shares
|
5,771
|
|
|
5,836
|
|
|
5,808
|
|
|
6,100
|
|
||||
|
Stock options and restricted shares
|
292
|
|
|
451
|
|
|
259
|
|
|
415
|
|
||||
|
Weighted average Common Shares outstanding – fully diluted
|
95,263
|
|
|
93,324
|
|
|
94,827
|
|
|
93,135
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per Common Share – Basic:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Stockholders
|
$
|
0.63
|
|
|
$
|
0.56
|
|
|
$
|
1.83
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per Common Share – Fully Diluted:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Stockholders
|
$
|
0.63
|
|
|
$
|
0.56
|
|
|
$
|
1.82
|
|
|
$
|
1.66
|
|
|
Distribution Amount Per Share
|
|
For the Quarter Ended
|
|
Stockholder Record Date
|
|
Payment Date
|
|
$0.4875
|
|
March 31, 2017
|
|
March 31, 2017
|
|
April 14, 2017
|
|
$0.4875
|
|
June 30, 2017
|
|
June 30, 2017
|
|
July 14, 2017
|
|
$0.4875
|
|
September 30, 2017
|
|
September 29, 2017
|
|
October 13, 2017
|
|
$0.4875
|
|
December 31, 2017
|
|
December 29, 2017
|
|
January 12, 2018
|
|
$0.5500
|
|
March 31, 2018
|
|
March 30, 2018
|
|
April 13, 2018
|
|
$0.5500
|
|
June 30, 2018
|
|
June 29, 2018
|
|
July 13, 2018
|
|
$0.5500
|
|
September 30, 2018
|
|
September 28, 2018
|
|
October 12, 2018
|
|
(amounts in thousands, except stock data):
|
|
Nine Months Ended
|
||||||
|
|
|
September 30, 2018
|
|
September 30, 2017
|
||||
|
Shares of Common Stock sold
|
|
861,141
|
|
|
484,913
|
|
||
|
Weighted average price
|
|
$
|
91.45
|
|
|
$
|
86.69
|
|
|
Total gross proceeds
|
|
$
|
78,755
|
|
|
$
|
42,037
|
|
|
Commissions paid to sales agents
|
|
$
|
1,028
|
|
|
$
|
526
|
|
|
Distribution Amount Per Share
|
|
For the Quarter Ended
|
|
Stockholder Record Date
|
|
Payment Date
|
|
$0.421875
|
|
March 31, 2017
|
|
March 10, 2017
|
|
March 31, 2017
|
|
$0.421875
|
|
June 30, 2017
|
|
June 15, 2017
|
|
June 30, 2017
|
|
$0.421875
|
|
September 30, 2017
|
|
September 15, 2017
|
|
September 25, 2017
|
|
|
|
|
|
|
|
|
|
|
Investment as of
|
|
Joint Venture Income/(Loss)
Nine Months Ended
|
||||||||||||||
|
Investment
|
|
Location
|
|
Number of
Sites
(a)
|
|
Economic
Interest (b) |
|
|
September 30,
2018 |
|
December 31,
2017 |
|
September 30,
2018 |
|
September 30,
2017 |
||||||||||
|
Meadows
|
|
Various (2,2)
|
|
1,077
|
|
|
50
|
%
|
|
|
$
|
558
|
|
|
$
|
307
|
|
|
$
|
1,252
|
|
|
$
|
1,610
|
|
|
Lakeshore
|
|
Florida (3,3)
|
|
720
|
|
|
(c)
|
|
|
|
2,278
|
|
|
2,530
|
|
|
(62
|
)
|
|
10
|
|
||||
|
Voyager
|
|
Arizona (1,1)
|
|
1,801
|
|
|
50
|
%
|
(d)
|
|
3,249
|
|
|
3,205
|
|
|
866
|
|
|
795
|
|
||||
|
Loggerhead
|
|
Florida
|
|
2,343
|
|
|
49
|
%
|
|
|
35,205
|
|
|
31,414
|
|
|
1,089
|
|
|
230
|
|
||||
|
ECHO JV
|
|
Various
|
|
—
|
|
|
50
|
%
|
|
|
16,076
|
|
|
15,624
|
|
|
451
|
|
|
231
|
|
||||
|
|
|
|
|
5,941
|
|
|
|
|
|
$
|
57,366
|
|
|
$
|
53,080
|
|
|
$
|
3,596
|
|
|
$
|
2,876
|
|
|
|
(a)
|
Loggerhead sites represent marina slip count.
|
|
(b)
|
The percentages shown approximate our economic interest as of
September 30, 2018
. Our legal ownership interest may differ.
|
|
(c)
|
Includes
two
joint ventures in which we own a
65%
interest and Crosswinds joint venture in which we own a
49%
interest.
|
|
(d)
|
Voyager joint venture primarily consists of a
50%
interest in Voyager RV Resort and
33%
interest in the utility plant servicing the Property.
|
|
(amounts in thousands)
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
236,204
|
|
|
$
|
13,204
|
|
|
$
|
249,408
|
|
|
Operations expenses
|
(114,384
|
)
|
|
(12,747
|
)
|
|
(127,131
|
)
|
|||
|
Income from segment operations
|
121,820
|
|
|
457
|
|
|
122,277
|
|
|||
|
Interest income
|
863
|
|
|
978
|
|
|
1,841
|
|
|||
|
Depreciation on real estate assets and rental homes
|
(30,425
|
)
|
|
(2,431
|
)
|
|
(32,856
|
)
|
|||
|
Amortization of in-place leases
|
(2,124
|
)
|
|
—
|
|
|
(2,124
|
)
|
|||
|
Income (loss) from operations
|
$
|
90,134
|
|
|
$
|
(996
|
)
|
|
$
|
89,138
|
|
|
Reconciliation to consolidated net income:
|
|
|
|
|
|
||||||
|
Corporate interest income
|
|
|
|
|
5
|
|
|||||
|
Income from other investments, net
|
|
|
|
|
5,421
|
|
|||||
|
General and administrative
|
|
|
|
|
(8,816
|
)
|
|||||
|
Other expenses
|
|
|
|
|
(386
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(26,490
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
788
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
59,660
|
|
||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
3,630,136
|
|
|
$
|
224,901
|
|
|
$
|
3,855,037
|
|
|
Capital improvements
|
$
|
21,722
|
|
|
$
|
25,339
|
|
|
$
|
47,061
|
|
|
(amounts in thousands)
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
223,184
|
|
|
$
|
14,415
|
|
|
$
|
237,599
|
|
|
Operations expenses
|
(110,431
|
)
|
|
(13,528
|
)
|
|
(123,959
|
)
|
|||
|
Income from segment operations
|
112,753
|
|
|
887
|
|
|
113,640
|
|
|||
|
Interest income
|
773
|
|
|
1,042
|
|
|
1,815
|
|
|||
|
Depreciation on real estate assets and rental homes
|
(27,879
|
)
|
|
(2,614
|
)
|
|
(30,493
|
)
|
|||
|
Amortization of in-place leases
|
(138
|
)
|
|
—
|
|
|
(138
|
)
|
|||
|
Income (loss) from operations
|
$
|
85,509
|
|
|
$
|
(685
|
)
|
|
$
|
84,824
|
|
|
Reconciliation to consolidated net income:
|
|
|
|
|
|
||||||
|
Corporate interest income
|
|
|
|
|
159
|
|
|||||
|
Income from other investments, net
|
|
|
|
|
2,052
|
|
|||||
|
General and administrative
|
|
|
|
|
(7,505
|
)
|
|||||
|
Other expenses
|
|
|
|
|
(324
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(25,027
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
686
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
54,865
|
|
||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
3,298,122
|
|
|
$
|
227,725
|
|
|
$
|
3,525,847
|
|
|
Capital improvements
|
$
|
20,308
|
|
|
$
|
14,104
|
|
|
$
|
34,412
|
|
|
(amounts in thousands)
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
689,387
|
|
|
$
|
38,383
|
|
|
$
|
727,770
|
|
|
Operations expenses
|
(329,942
|
)
|
|
(36,054
|
)
|
|
(365,996
|
)
|
|||
|
Income from segment operations
|
359,445
|
|
|
2,329
|
|
|
361,774
|
|
|||
|
Interest income
|
2,494
|
|
|
2,918
|
|
|
5,412
|
|
|||
|
Depreciation on real estate assets and rental homes
|
(89,308
|
)
|
|
(7,322
|
)
|
|
(96,630
|
)
|
|||
|
Amortization of in-place leases
|
(5,069
|
)
|
|
—
|
|
|
(5,069
|
)
|
|||
|
Income (loss) from operations
|
$
|
267,562
|
|
|
$
|
(2,075
|
)
|
|
$
|
265,487
|
|
|
Reconciliation to consolidated net income:
|
|
|
|
|
|
||||||
|
Corporate interest income
|
|
|
|
|
246
|
|
|||||
|
Income from other investments, net
|
|
|
|
|
9,774
|
|
|||||
|
General and administrative
|
|
|
|
|
(26,523
|
)
|
|||||
|
Other expenses
|
|
|
|
|
(1,096
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(78,478
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
3,596
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
173,006
|
|
||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
3,630,136
|
|
|
$
|
224,901
|
|
|
$
|
3,855,037
|
|
|
Capital improvements
|
$
|
69,591
|
|
|
$
|
58,845
|
|
|
$
|
128,436
|
|
|
(amounts in thousands)
|
Property
Operations
|
|
Home Sales
and Rentals
Operations
|
|
Consolidated
|
||||||
|
Operations revenues
|
$
|
648,766
|
|
|
$
|
37,100
|
|
|
$
|
685,866
|
|
|
Operations expenses
|
(310,337
|
)
|
|
(33,604
|
)
|
|
(343,941
|
)
|
|||
|
Income from segment operations
|
338,429
|
|
|
3,496
|
|
|
341,925
|
|
|||
|
Interest income
|
2,256
|
|
|
3,122
|
|
|
5,378
|
|
|||
|
Depreciation on real estate assets and rental homes
|
(82,939
|
)
|
|
(7,910
|
)
|
|
(90,849
|
)
|
|||
|
Amortization of in-place leases
|
(2,128
|
)
|
|
—
|
|
|
(2,128
|
)
|
|||
|
Income (loss) from operations
|
$
|
255,618
|
|
|
$
|
(1,292
|
)
|
|
$
|
254,326
|
|
|
Reconciliation to consolidated net income:
|
|
|
|
|
|
||||||
|
Corporate interest income
|
|
|
|
|
164
|
|
|||||
|
Income from other investments, net
|
|
|
|
|
3,918
|
|
|||||
|
General and administrative
|
|
|
|
|
(23,339
|
)
|
|||||
|
Other expenses
|
|
|
|
|
(814
|
)
|
|||||
|
Interest and related amortization
|
|
|
|
|
(74,728
|
)
|
|||||
|
Equity in income of unconsolidated joint ventures
|
|
|
|
|
2,876
|
|
|||||
|
Consolidated net income
|
|
|
|
|
$
|
162,403
|
|
||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
3,298,122
|
|
|
$
|
227,725
|
|
|
$
|
3,525,847
|
|
|
Capital improvements
|
$
|
52,040
|
|
|
$
|
35,837
|
|
|
$
|
87,877
|
|
|
|
Quarters Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(amounts in thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Community base rental income
|
$
|
130,746
|
|
|
$
|
123,177
|
|
|
$
|
386,064
|
|
|
$
|
365,833
|
|
|
Resort base rental income
|
64,351
|
|
|
58,471
|
|
|
183,836
|
|
|
169,594
|
|
||||
|
Right-to-use annual payments
|
12,206
|
|
|
11,531
|
|
|
35,616
|
|
|
34,133
|
|
||||
|
Right-to-use contracts current period, gross
|
4,863
|
|
|
4,208
|
|
|
11,969
|
|
|
11,212
|
|
||||
|
Right-to-use contract upfront payments, deferred, net
|
(2,883
|
)
|
|
(1,670
|
)
|
|
(6,189
|
)
|
|
(3,766
|
)
|
||||
|
Utility and other income
|
25,917
|
|
|
26,295
|
|
|
75,758
|
|
|
69,071
|
|
||||
|
Ancillary services revenues, net
|
1,004
|
|
|
1,172
|
|
|
2,333
|
|
|
2,689
|
|
||||
|
Total property operations revenues
|
236,204
|
|
|
223,184
|
|
|
689,387
|
|
|
648,766
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Property operating and maintenance
|
84,445
|
|
|
80,164
|
|
|
239,444
|
|
|
221,119
|
|
||||
|
Real estate taxes
|
13,240
|
|
|
14,006
|
|
|
40,815
|
|
|
41,986
|
|
||||
|
Sales and marketing, gross
|
3,568
|
|
|
3,277
|
|
|
9,685
|
|
|
8,861
|
|
||||
|
Right-to-use contract commissions, deferred, net
|
(458
|
)
|
|
(176
|
)
|
|
(744
|
)
|
|
(372
|
)
|
||||
|
Property management
|
13,589
|
|
|
13,160
|
|
|
40,742
|
|
|
38,743
|
|
||||
|
Total property operations expenses
|
114,384
|
|
|
110,431
|
|
|
329,942
|
|
|
310,337
|
|
||||
|
Income from property operations segment
|
$
|
121,820
|
|
|
$
|
112,753
|
|
|
$
|
359,445
|
|
|
$
|
338,429
|
|
|
|
Quarters Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(amounts in thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Gross revenue from home sales
|
$
|
9,339
|
|
|
$
|
10,012
|
|
|
$
|
26,753
|
|
|
$
|
24,872
|
|
|
Brokered resale revenues, net
|
358
|
|
|
337
|
|
|
1,009
|
|
|
925
|
|
||||
|
Rental home income
(a)
|
3,507
|
|
|
3,592
|
|
|
10,583
|
|
|
10,829
|
|
||||
|
Ancillary services revenues, net
|
—
|
|
|
474
|
|
|
38
|
|
|
474
|
|
||||
|
Total revenues
|
13,204
|
|
|
14,415
|
|
|
38,383
|
|
|
37,100
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of home sales
|
9,742
|
|
|
10,377
|
|
|
27,948
|
|
|
25,391
|
|
||||
|
Home selling expenses
|
1,101
|
|
|
1,447
|
|
|
3,149
|
|
|
3,301
|
|
||||
|
Rental home operating and maintenance
|
1,904
|
|
|
1,704
|
|
|
4,957
|
|
|
4,912
|
|
||||
|
Total expenses
|
12,747
|
|
|
13,528
|
|
|
36,054
|
|
|
33,604
|
|
||||
|
Income from home sales and rentals operations segment
|
$
|
457
|
|
|
$
|
887
|
|
|
$
|
2,329
|
|
|
$
|
3,496
|
|
|
(a)
|
Segment information does not include Site rental income included in Community base rental income.
|
|
|
Total Sites as of September 30, 2018
|
|
|
Community Sites
|
72,400
|
|
|
Resort Sites:
|
|
|
|
Annual
|
28,500
|
|
|
Seasonal
|
11,300
|
|
|
Transient
|
11,400
|
|
|
Membership
(1)
|
24,300
|
|
|
Joint Ventures
(2)
|
5,900
|
|
|
|
153,800
|
|
|
(1)
|
Primarily utilized to service the approximately
112,500
membership customers who have entered into a right-to-use contract. Includes approximately
5,800
Sites rented on an annual basis.
|
|
(2)
|
Joint ventures have approximately 2,700 annual Sites, 400 seasonal Sites, and 500 transient Sites and includes approximately 2,300 marina slips.
|
|
Property
|
|
Location
|
|
Type of Property
|
|
Transaction Date
|
|
Sites
|
|
|
|
|
|
|
|
|
|
|
|
Total Sites as of January 1, 2017
|
|
|
|
|
|
|
|
146,610
|
|
Acquisitions:
|
|
|
|
|
|
|
|
|
|
Paradise Park - Largo
|
|
Largo, Florida
|
|
MH
|
|
May 10, 2017
|
|
108
|
|
Bethpage Camp Resort
|
|
Urbanna, Virginia
|
|
RV
|
|
November 15, 2017
|
|
1,034
|
|
Grey's Point Camp
|
|
Topping, Virginia
|
|
RV
|
|
November 15, 2017
|
|
728
|
|
Kingswood
|
|
Riverview, Florida
|
|
MH
|
|
March 8, 2018
|
|
229
|
|
Serendipity
|
|
Clearwater, Florida
|
|
MH
|
|
March 15, 2018
|
|
425
|
|
Holiday Travel Park
|
|
Holiday, Florida
|
|
RV
|
|
April 20, 2018
|
|
613
|
|
Everglades Lakes
|
|
Fort Lauderdale, Florida
|
|
MH
|
|
July 20, 2018
|
|
612
|
|
Sunseekers RV Resort
|
|
North Fort Myers, Florida
|
|
RV
|
|
September 21, 2018
|
|
241
|
|
Joint Venture:
|
|
|
|
|
|
|
|
|
|
Crosswinds
|
|
St. Petersburg, Florida
|
|
MH
|
|
June 15, 2017
|
|
376
|
|
Loggerhead
(a)
|
|
Multiple, Florida
|
|
Marina
|
|
August 8, 2017
|
|
2,343
|
|
Expansion Site Development and other:
|
|
|
|
|
|
|
|
|
|
Net Sites added (reconfigured) in 2017
|
|
|
|
|
|
|
|
124
|
|
Net Sites added (reconfigured) in 2018
|
|
|
|
|
|
|
|
404
|
|
Total Sites as of September 30, 2018
|
|
|
|
|
|
|
|
153,847
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Loggerhead sites represent marina slip count.
|
|
|
Quarters Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(amounts in thousands)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Computation of Income from Property Operations:
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Stockholders
|
$
|
56,070
|
|
|
$
|
48,525
|
|
|
$
|
162,429
|
|
|
$
|
144,911
|
|
|
Redeemable perpetual preferred stock dividends and original issuance costs
|
—
|
|
|
3,054
|
|
|
8
|
|
|
7,667
|
|
||||
|
Income allocated to non-controlling interests - Common OP Units
|
3,590
|
|
|
3,286
|
|
|
10,569
|
|
|
9,825
|
|
||||
|
Equity in income of unconsolidated joint ventures
|
(788
|
)
|
|
(686
|
)
|
|
(3,596
|
)
|
|
(2,876
|
)
|
||||
|
Income before equity in income of unconsolidated joint ventures
|
58,872
|
|
|
54,179
|
|
|
169,410
|
|
|
159,527
|
|
||||
|
Total (other income) /expenses, net
|
63,405
|
|
|
59,461
|
|
|
192,364
|
|
|
182,398
|
|
||||
|
(Income)/Loss from home sales operations and other
|
142
|
|
|
(171
|
)
|
|
964
|
|
|
(268
|
)
|
||||
|
Income from property operations
|
$
|
122,419
|
|
|
$
|
113,469
|
|
|
$
|
362,738
|
|
|
$
|
341,657
|
|
|
|
|
Quarters Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(amounts in thousands)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Computation of FFO and Normalized FFO:
|
|
|
|
|
|
|
|
|
||||||||
|
Net income available for Common Stockholders
|
|
$
|
56,070
|
|
|
$
|
48,525
|
|
|
$
|
162,429
|
|
|
$
|
144,911
|
|
|
Income allocated to non-controlling interests - Common OP units
|
|
3,590
|
|
|
3,286
|
|
|
10,569
|
|
|
9,825
|
|
||||
|
Right-to-use contract upfront payments, deferred, net
(1)
|
|
2,883
|
|
|
1,670
|
|
|
6,189
|
|
|
3,766
|
|
||||
|
Right-to-use contract commissions, deferred, net
|
|
(458
|
)
|
|
(176
|
)
|
|
(744
|
)
|
|
(372
|
)
|
||||
|
Depreciation on real estate assets
|
|
30,424
|
|
|
27,879
|
|
|
89,307
|
|
|
82,939
|
|
||||
|
Depreciation on rental homes
|
|
2,432
|
|
|
2,614
|
|
|
7,323
|
|
|
7,910
|
|
||||
|
Amortization of in-place leases
|
|
2,124
|
|
|
138
|
|
|
5,069
|
|
|
2,128
|
|
||||
|
Depreciation on unconsolidated joint ventures
|
|
651
|
|
|
360
|
|
|
1,390
|
|
|
1,171
|
|
||||
|
FFO available for Common Stock and OP Unit holders
|
|
97,716
|
|
|
84,296
|
|
|
281,532
|
|
|
252,278
|
|
||||
|
Transaction costs
(2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
324
|
|
||||
|
Preferred stock original issuance costs
|
|
—
|
|
|
757
|
|
|
—
|
|
|
757
|
|
||||
|
Insurance proceeds due to catastrophic weather event
(3)
|
|
(3,833
|
)
|
|
—
|
|
|
(5,925
|
)
|
|
—
|
|
||||
|
Normalized FFO available for Common Stock and OP Unit holders
|
|
$
|
93,883
|
|
|
$
|
85,053
|
|
|
$
|
275,607
|
|
|
$
|
253,359
|
|
|
Weighted average Common Shares outstanding – fully diluted
|
|
95,263
|
|
|
93,324
|
|
|
94,827
|
|
|
93,135
|
|
||||
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
(amounts in thousands)
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Community base rental income
|
$
|
128,420
|
|
|
$
|
122,975
|
|
|
$
|
5,445
|
|
|
4.4
|
%
|
|
$
|
130,746
|
|
|
$
|
123,177
|
|
|
$
|
7,569
|
|
|
6.1
|
%
|
|
Rental home income
|
3,507
|
|
|
3,592
|
|
|
(85
|
)
|
|
(2.4
|
)%
|
|
3,507
|
|
|
3,592
|
|
|
(85
|
)
|
|
(2.4
|
)%
|
||||||
|
Resort base rental income
|
59,941
|
|
|
56,628
|
|
|
3,313
|
|
|
5.9
|
%
|
|
64,351
|
|
|
58,471
|
|
|
5,880
|
|
|
10.1
|
%
|
||||||
|
Right-to-use annual payments
|
12,205
|
|
|
11,507
|
|
|
698
|
|
|
6.1
|
%
|
|
12,206
|
|
|
11,531
|
|
|
675
|
|
|
5.9
|
%
|
||||||
|
Right-to-use contracts current period, gross
|
4,863
|
|
|
4,208
|
|
|
655
|
|
|
15.6
|
%
|
|
4,863
|
|
|
4,208
|
|
|
655
|
|
|
15.6
|
%
|
||||||
|
Utility and other income
|
24,045
|
|
|
26,109
|
|
|
(2,064
|
)
|
|
(7.9
|
)%
|
|
25,917
|
|
|
26,295
|
|
|
(378
|
)
|
|
(1.4
|
)%
|
||||||
|
Property operating revenues, excluding deferrals
|
232,981
|
|
|
225,019
|
|
|
7,962
|
|
|
3.5
|
%
|
|
241,590
|
|
|
227,274
|
|
|
14,316
|
|
|
6.3
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Property operating and maintenance
|
80,891
|
|
|
78,875
|
|
|
2,016
|
|
|
2.6
|
%
|
|
84,445
|
|
|
80,164
|
|
|
4,281
|
|
|
5.3
|
%
|
||||||
|
Rental home operating and maintenance
|
1,904
|
|
|
1,705
|
|
|
199
|
|
|
11.7
|
%
|
|
1,904
|
|
|
1,704
|
|
|
200
|
|
|
11.7
|
%
|
||||||
|
Real estate taxes
|
13,308
|
|
|
13,921
|
|
|
(613
|
)
|
|
(4.4
|
)%
|
|
13,240
|
|
|
14,006
|
|
|
(766
|
)
|
|
(5.5
|
)%
|
||||||
|
Sales and marketing, gross
|
3,567
|
|
|
3,277
|
|
|
290
|
|
|
8.8
|
%
|
|
3,568
|
|
|
3,277
|
|
|
291
|
|
|
8.9
|
%
|
||||||
|
Property operating expenses, excluding deferrals and Property management
|
99,670
|
|
|
97,778
|
|
|
1,892
|
|
|
1.9
|
%
|
|
103,157
|
|
|
99,151
|
|
|
4,006
|
|
|
4.0
|
%
|
||||||
|
Income from property operations, excluding deferrals and Property management
(1)
|
133,311
|
|
|
127,241
|
|
|
6,070
|
|
|
4.8
|
%
|
|
138,433
|
|
|
128,123
|
|
|
10,310
|
|
|
8.0
|
%
|
||||||
|
Property management
|
13,587
|
|
|
13,160
|
|
|
427
|
|
|
3.2
|
%
|
|
13,589
|
|
|
13,160
|
|
|
429
|
|
|
3.3
|
%
|
||||||
|
Income from property operations, excluding deferrals
(1)
|
119,724
|
|
|
114,081
|
|
|
5,643
|
|
|
4.9
|
%
|
|
124,844
|
|
|
114,963
|
|
|
9,881
|
|
|
8.6
|
%
|
||||||
|
Right-to-use contracts, deferred and sales and marketing, deferred, net
|
2,425
|
|
|
1,494
|
|
|
931
|
|
|
62.3
|
%
|
|
2,425
|
|
|
1,494
|
|
|
931
|
|
|
62.3
|
%
|
||||||
|
Income from property operations
(1)
|
$
|
117,299
|
|
|
$
|
112,587
|
|
|
$
|
4,712
|
|
|
4.2
|
%
|
|
$
|
122,419
|
|
|
$
|
113,469
|
|
|
$
|
8,950
|
|
|
7.9
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
(amounts in thousands)
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Annual
|
$
|
35,407
|
|
|
$
|
33,291
|
|
|
$
|
2,116
|
|
|
6.4
|
%
|
|
$
|
37,424
|
|
|
$
|
33,647
|
|
|
$
|
3,777
|
|
|
11.2
|
%
|
|
Seasonal
|
4,477
|
|
|
4,304
|
|
|
173
|
|
|
4.0
|
%
|
|
4,838
|
|
|
4,952
|
|
|
(114
|
)
|
|
(2.3
|
)%
|
||||||
|
Transient
|
20,057
|
|
|
19,033
|
|
|
1,024
|
|
|
5.4
|
%
|
|
22,089
|
|
|
19,872
|
|
|
2,217
|
|
|
11.2
|
%
|
||||||
|
Resort base rental income
|
$
|
59,941
|
|
|
$
|
56,628
|
|
|
$
|
3,313
|
|
|
5.9
|
%
|
|
$
|
64,351
|
|
|
$
|
58,471
|
|
|
$
|
5,880
|
|
|
10.1
|
%
|
|
|
|
Quarters Ended September 30,
|
|||||||||||||
|
(amounts in thousands, except home sales volumes)
|
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
|||||||
|
Gross revenues from new home sales
(1)
|
|
$
|
7,048
|
|
|
$
|
7,233
|
|
|
$
|
(185
|
)
|
|
(2.6
|
)%
|
|
Cost of new home sales
(1)
|
|
(6,946
|
)
|
|
(7,276
|
)
|
|
330
|
|
|
4.5
|
%
|
|||
|
Gross profit (loss) from new home sales
|
|
102
|
|
|
(43
|
)
|
|
145
|
|
|
337.2
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross revenues from used home sales
|
|
2,291
|
|
|
2,779
|
|
|
(488
|
)
|
|
(17.6
|
)%
|
|||
|
Cost of used home sales
|
|
(2,796
|
)
|
|
(3,101
|
)
|
|
305
|
|
|
9.8
|
%
|
|||
|
Loss from used home sales
|
|
(505
|
)
|
|
(322
|
)
|
|
(183
|
)
|
|
(56.8
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Brokered resale and ancillary services revenues, net
|
|
1,362
|
|
|
1,983
|
|
|
(621
|
)
|
|
(31.3
|
)%
|
|||
|
Home selling expenses
|
|
(1,101
|
)
|
|
(1,447
|
)
|
|
346
|
|
|
23.9
|
%
|
|||
|
Income (loss) from home sales and other
|
|
$
|
(142
|
)
|
|
$
|
171
|
|
|
$
|
(313
|
)
|
|
(183.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Home sales volumes
|
|
|
|
|
|
|
|
|
|||||||
|
Total new home sales
(2)
|
|
141
|
|
|
173
|
|
|
(32
|
)
|
|
(18.5
|
)%
|
|||
|
New Home Sales Volume - ECHO JV
|
|
31
|
|
|
48
|
|
|
(17
|
)
|
|
(35.4
|
)%
|
|||
|
Used home sales
|
|
304
|
|
|
331
|
|
|
(27
|
)
|
|
(8.2
|
)%
|
|||
|
Brokered home resales
|
|
231
|
|
|
239
|
|
|
(8
|
)
|
|
(3.3
|
)%
|
|||
|
|
|
Quarters Ended September 30,
|
|||||||||||||
|
(amounts in thousands, except rental unit volumes)
|
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
|||||||
|
Manufactured homes:
|
|
|
|
|
|
|
|
|
|||||||
|
Rental operations revenue
(1)
|
|
$
|
11,539
|
|
|
$
|
12,257
|
|
|
$
|
(718
|
)
|
|
(5.9
|
)%
|
|
Rental home operating and maintenance
|
|
(1,904
|
)
|
|
(1,704
|
)
|
|
(200
|
)
|
|
(11.7
|
)%
|
|||
|
Income from rental operations
|
|
9,635
|
|
|
10,553
|
|
|
(918
|
)
|
|
(8.7
|
)%
|
|||
|
Depreciation on rental homes
(2)
|
|
(2,432
|
)
|
|
(2,614
|
)
|
|
182
|
|
|
7.0
|
%
|
|||
|
Income from rental operations, net of depreciation
|
|
$
|
7,203
|
|
|
$
|
7,939
|
|
|
$
|
(736
|
)
|
|
(9.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross investment in new manufactured home rental units
(3)
|
|
$
|
151,917
|
|
|
$
|
131,389
|
|
|
$
|
20,528
|
|
|
15.6
|
%
|
|
Gross investment in used manufactured home rental units
|
|
$
|
36,588
|
|
|
$
|
44,624
|
|
|
$
|
(8,036
|
)
|
|
(18.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net investment in new manufactured home rental units
|
|
$
|
122,947
|
|
|
$
|
105,424
|
|
|
$
|
17,523
|
|
|
16.6
|
%
|
|
Net investment in used manufactured home rental units
|
|
$
|
17,810
|
|
|
$
|
24,833
|
|
|
$
|
(7,023
|
)
|
|
(28.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Number of occupied rentals – new, end of period
(4)
|
|
2,704
|
|
|
2,492
|
|
|
212
|
|
|
8.5
|
%
|
|||
|
Number of occupied rentals – used, end of period
|
|
1,515
|
|
|
2,010
|
|
|
(495
|
)
|
|
(24.6
|
)%
|
|||
|
(1)
|
Rental operations revenue consists of Site rental income and home rental income. Approximately
$8.0 million
and
$8.7 million
for the
quarters ended
September 30, 2018
and
2017
, 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 rental homes in the Consolidated Statements of Income and Comprehensive Income.
|
|
(3)
|
Includes both occupied and unoccupied rental homes. New home cost basis does not include the costs associated with our ECHO JV. Our investment in the ECHO JV was
$16.1 million
and $15.5 million as of
September 30, 2018
and
2017
, respectively.
|
|
(4)
|
Occupied rentals as of the end of the period in our Core Portfolio and includes 265 and 254 homes rented through our ECHO JV during the quarters ended
September 30, 2018
and
2017
, respectively.
|
|
|
|
Quarters Ended September 30,
|
|||||||||||||
|
(amounts in thousands, expenses shown as negative)
|
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
|||||||
|
Depreciation on real estate and rental homes
|
|
$
|
(32,856
|
)
|
|
$
|
(30,493
|
)
|
|
$
|
(2,363
|
)
|
|
(7.7
|
)%
|
|
Amortization of in-place leases
|
|
(2,124
|
)
|
|
(138
|
)
|
|
(1,986
|
)
|
|
(1,439.1
|
)%
|
|||
|
Interest income
|
|
1,846
|
|
|
1,974
|
|
|
(128
|
)
|
|
(6.5
|
)%
|
|||
|
Income from other investments, net
|
|
5,421
|
|
|
2,052
|
|
|
3,369
|
|
|
164.2
|
%
|
|||
|
General and administrative
|
|
(8,816
|
)
|
|
(7,505
|
)
|
|
(1,311
|
)
|
|
(17.5
|
)%
|
|||
|
Other expenses
|
|
(386
|
)
|
|
(324
|
)
|
|
(62
|
)
|
|
(19.1
|
)%
|
|||
|
Interest and related amortization
|
|
(26,490
|
)
|
|
(25,027
|
)
|
|
(1,463
|
)
|
|
(5.8
|
)%
|
|||
|
Total other income and expenses, net
|
|
$
|
(63,405
|
)
|
|
$
|
(59,461
|
)
|
|
$
|
(3,944
|
)
|
|
(6.6
|
)%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
(amounts in thousands)
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Community base rental income
|
$
|
382,152
|
|
|
$
|
365,515
|
|
|
$
|
16,637
|
|
|
4.6
|
%
|
|
$
|
386,064
|
|
|
$
|
365,833
|
|
|
$
|
20,231
|
|
|
5.5
|
%
|
|
Rental home income
|
10,583
|
|
|
10,829
|
|
|
(246
|
)
|
|
(2.3
|
)%
|
|
10,583
|
|
|
10,829
|
|
|
(246
|
)
|
|
(2.3
|
)%
|
||||||
|
Resort base rental income
|
173,811
|
|
|
162,475
|
|
|
11,336
|
|
|
7.0
|
%
|
|
183,836
|
|
|
169,594
|
|
|
14,242
|
|
|
8.4
|
%
|
||||||
|
Right-to-use annual payments
|
35,612
|
|
|
34,109
|
|
|
1,503
|
|
|
4.4
|
%
|
|
35,616
|
|
|
34,133
|
|
|
1,483
|
|
|
4.3
|
%
|
||||||
|
Right-to-use contracts current period, gross
|
11,969
|
|
|
11,212
|
|
|
757
|
|
|
6.8
|
%
|
|
11,969
|
|
|
11,212
|
|
|
757
|
|
|
6.8
|
%
|
||||||
|
Utility and other income
|
70,429
|
|
|
68,549
|
|
|
1,880
|
|
|
2.7
|
%
|
|
75,758
|
|
|
69,071
|
|
|
6,687
|
|
|
9.7
|
%
|
||||||
|
Property operating revenues, excluding deferrals
|
684,556
|
|
|
652,689
|
|
|
31,867
|
|
|
4.9
|
%
|
|
703,826
|
|
|
660,672
|
|
|
43,154
|
|
|
6.5
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property operating and maintenance
|
231,506
|
|
|
217,221
|
|
|
14,285
|
|
|
6.6
|
%
|
|
239,444
|
|
|
221,119
|
|
|
18,325
|
|
|
8.3
|
%
|
||||||
|
Rental home operating and maintenance
|
4,958
|
|
|
4,913
|
|
|
45
|
|
|
0.9
|
%
|
|
4,957
|
|
|
4,912
|
|
|
45
|
|
|
0.9
|
%
|
||||||
|
Real estate taxes
|
40,374
|
|
|
41,751
|
|
|
(1,377
|
)
|
|
(3.3
|
)%
|
|
40,815
|
|
|
41,986
|
|
|
(1,171
|
)
|
|
(2.8
|
)%
|
||||||
|
Sales and marketing, gross
|
9,684
|
|
|
8,861
|
|
|
823
|
|
|
9.3
|
%
|
|
9,685
|
|
|
8,861
|
|
|
824
|
|
|
9.3
|
%
|
||||||
|
Property operating expenses, excluding deferrals and Property management
|
286,522
|
|
|
272,746
|
|
|
13,776
|
|
|
5.1
|
%
|
|
294,901
|
|
|
276,878
|
|
|
18,023
|
|
|
6.5
|
%
|
||||||
|
Income from property operations, excluding deferrals and Property management
(1)
|
398,034
|
|
|
379,943
|
|
|
18,091
|
|
|
4.8
|
%
|
|
408,925
|
|
|
383,794
|
|
|
25,131
|
|
|
6.5
|
%
|
||||||
|
Property management
|
40,740
|
|
|
38,743
|
|
|
1,997
|
|
|
5.2
|
%
|
|
40,742
|
|
|
38,743
|
|
|
1,999
|
|
|
5.2
|
%
|
||||||
|
Income from property operations, excluding deferrals
(1)
|
357,294
|
|
|
341,200
|
|
|
16,094
|
|
|
4.7
|
%
|
|
368,183
|
|
|
345,051
|
|
|
23,132
|
|
|
6.7
|
%
|
||||||
|
Right-to-use contracts, deferred and sales and marketing, deferred, net
|
5,445
|
|
|
3,394
|
|
|
2,051
|
|
|
60.4
|
%
|
|
5,445
|
|
|
3,394
|
|
|
2,051
|
|
|
60.4
|
%
|
||||||
|
Income from property operations
(1)
|
$
|
351,849
|
|
|
$
|
337,806
|
|
|
$
|
14,043
|
|
|
4.2
|
%
|
|
$
|
362,738
|
|
|
$
|
341,657
|
|
|
$
|
21,081
|
|
|
6.2
|
%
|
|
|
Core Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
(amounts in thousands)
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
||||||||||||||
|
Annual
|
$
|
104,120
|
|
|
$
|
97,588
|
|
|
$
|
6,532
|
|
|
6.7
|
%
|
|
$
|
109,175
|
|
|
$
|
98,612
|
|
|
$
|
10,563
|
|
|
10.7
|
%
|
|
Seasonal
|
28,075
|
|
|
25,844
|
|
|
2,231
|
|
|
8.6
|
%
|
|
29,067
|
|
|
28,353
|
|
|
714
|
|
|
2.5
|
%
|
||||||
|
Transient
|
41,616
|
|
|
39,043
|
|
|
2,573
|
|
|
6.6
|
%
|
|
45,594
|
|
|
42,629
|
|
|
2,965
|
|
|
7.0
|
%
|
||||||
|
Resort base rental income
|
$
|
173,811
|
|
|
$
|
162,475
|
|
|
$
|
11,336
|
|
|
7.0
|
%
|
|
$
|
183,836
|
|
|
$
|
169,594
|
|
|
$
|
14,242
|
|
|
8.4
|
%
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
(amounts in thousands, except home sales volumes)
|
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
|||||||
|
Gross revenues from new home sales
(1)
|
|
$
|
20,643
|
|
|
$
|
16,724
|
|
|
$
|
3,919
|
|
|
23.4
|
%
|
|
Cost of new home sales
(1)
|
|
(20,256
|
)
|
|
(16,467
|
)
|
|
(3,789
|
)
|
|
(23.0
|
)%
|
|||
|
Gross profit from new home sales
|
|
387
|
|
|
257
|
|
|
130
|
|
|
50.6
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross revenues from used home sales
|
|
6,110
|
|
|
8,148
|
|
|
(2,038
|
)
|
|
(25.0
|
)%
|
|||
|
Cost of used home sales
|
|
(7,692
|
)
|
|
(8,924
|
)
|
|
1,232
|
|
|
13.8
|
%
|
|||
|
Loss from used home sales
|
|
(1,582
|
)
|
|
(776
|
)
|
|
(806
|
)
|
|
(103.9
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Brokered resale and ancillary services revenues, net
|
|
3,380
|
|
|
4,088
|
|
|
(708
|
)
|
|
(17.3
|
)%
|
|||
|
Home selling expenses
|
|
(3,149
|
)
|
|
(3,301
|
)
|
|
152
|
|
|
4.6
|
%
|
|||
|
Income (loss) from home sales and other
|
|
$
|
(964
|
)
|
|
$
|
268
|
|
|
$
|
(1,232
|
)
|
|
(459.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Home sales volumes
|
|
|
|
|
|
|
|
|
|||||||
|
Total new home sales
(2)
|
|
417
|
|
|
413
|
|
|
4
|
|
|
1.0
|
%
|
|||
|
New Home Sales Volume - ECHO JV
|
|
74
|
|
|
126
|
|
|
(52
|
)
|
|
(41.3
|
)%
|
|||
|
Used home sales
|
|
842
|
|
|
954
|
|
|
(112
|
)
|
|
(11.7
|
)%
|
|||
|
Brokered home resales
|
|
677
|
|
|
659
|
|
|
18
|
|
|
2.7
|
%
|
|||
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
(amounts in thousands, except rental unit volumes)
|
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
|||||||
|
Manufactured homes:
|
|
|
|
|
|
|
|
|
|||||||
|
Rental operations revenue
(1)
|
|
$
|
35,107
|
|
|
$
|
37,143
|
|
|
$
|
(2,036
|
)
|
|
(5.5
|
)%
|
|
Rental home operating and maintenance
|
|
(4,957
|
)
|
|
(4,912
|
)
|
|
(45
|
)
|
|
(0.9
|
)%
|
|||
|
Income from rental operations
|
|
30,150
|
|
|
32,231
|
|
|
(2,081
|
)
|
|
(6.5
|
)%
|
|||
|
Depreciation on rental homes
(2)
|
|
(7,323
|
)
|
|
(7,910
|
)
|
|
587
|
|
|
7.4
|
%
|
|||
|
Income from rental operations, net of depreciation
|
|
$
|
22,827
|
|
|
$
|
24,321
|
|
|
$
|
(1,494
|
)
|
|
(6.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross investment in new manufactured home rental units
(3)
|
|
$
|
151,917
|
|
|
$
|
131,389
|
|
|
$
|
20,528
|
|
|
15.6
|
%
|
|
Gross investment in used manufactured home rental units
|
|
$
|
36,588
|
|
|
$
|
44,624
|
|
|
$
|
(8,036
|
)
|
|
(18.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net investment in new manufactured home rental units
|
|
$
|
122,947
|
|
|
$
|
105,424
|
|
|
$
|
17,523
|
|
|
16.6
|
%
|
|
Net investment in used manufactured home rental units
|
|
$
|
17,810
|
|
|
$
|
24,833
|
|
|
$
|
(7,023
|
)
|
|
(28.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Number of occupied rentals – new, end of period
(4)
|
|
2,704
|
|
|
2,492
|
|
|
212
|
|
|
8.5
|
%
|
|||
|
Number of occupied rentals – used, end of period
|
|
1,515
|
|
|
2,010
|
|
|
(495
|
)
|
|
(24.6
|
)%
|
|||
|
(1)
|
Rental operations revenue consists of Site rental income and home rental income. Approximately
$24.5 million
and
$26.3 million
for the
nine months ended
September 30, 2018
and
2017
, 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 rental homes in the Consolidated Statements of Income and Comprehensive Income.
|
|
(3)
|
New home cost basis does not include the costs associated with our ECHO JV. Our investment in the ECHO JV was
$16.1 million
and $15.5 million as of
September 30, 2018
and
2017
, respectively.
|
|
(4)
|
Occupied rentals as of the end of the period in our Core Portfolio and includes 265 and 254 homes rented through our ECHO JV during the
nine months ended
September 30, 2018
and
2017
, respectively.
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
(amounts in thousands, expenses shown as negative)
|
|
2018
|
|
2017
|
|
Variance
|
|
%
Change
|
|||||||
|
Depreciation on real estate and rental homes
|
|
$
|
(96,630
|
)
|
|
$
|
(90,849
|
)
|
|
$
|
(5,781
|
)
|
|
(6.4
|
)%
|
|
Amortization of in-place leases
|
|
(5,069
|
)
|
|
(2,128
|
)
|
|
(2,941
|
)
|
|
(138.2
|
)%
|
|||
|
Interest income
|
|
5,658
|
|
|
5,542
|
|
|
116
|
|
|
2.1
|
%
|
|||
|
Income from other investments, net
|
|
9,774
|
|
|
3,918
|
|
|
5,856
|
|
|
149.5
|
%
|
|||
|
General and administrative
|
|
(26,523
|
)
|
|
(23,015
|
)
|
|
(3,508
|
)
|
|
(15.2
|
)%
|
|||
|
Transaction costs
|
|
—
|
|
|
(324
|
)
|
|
324
|
|
|
100.0
|
%
|
|||
|
Other expenses
|
|
(1,096
|
)
|
|
(814
|
)
|
|
(282
|
)
|
|
(34.6
|
)%
|
|||
|
Interest and related amortization
|
|
(78,478
|
)
|
|
(74,728
|
)
|
|
(3,750
|
)
|
|
(5.0
|
)%
|
|||
|
Total other income and expenses, net
|
|
$
|
(192,364
|
)
|
|
$
|
(182,398
|
)
|
|
$
|
(9,966
|
)
|
|
(5.5
|
)%
|
|
|
Nine Months Ended September 30,
|
||||||
|
(amounts in thousands)
|
2018
|
|
2017
|
||||
|
Net cash provided by operating activities
|
$
|
321,142
|
|
|
$
|
303,322
|
|
|
Net cash used in investing activities
|
(244,469
|
)
|
|
(135,986
|
)
|
||
|
Net cash provided by (used in) financing activities
|
4,652
|
|
|
(146,281
|
)
|
||
|
Net increase in cash and restricted cash
|
$
|
81,325
|
|
|
$
|
21,055
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
(amounts in thousands)
|
2018
|
|
2017
|
||||
|
Recurring capital expenditures
(1)
|
$
|
32,965
|
|
|
$
|
29,823
|
|
|
Property upgrades and site development
(2)
|
35,200
|
|
|
20,931
|
|
||
|
New home investments
(3)(4)
|
56,182
|
|
|
32,724
|
|
||
|
Used home investments
(4)
|
2,663
|
|
|
3,113
|
|
||
|
Total property
|
127,010
|
|
|
86,591
|
|
||
|
Corporate
|
1,426
|
|
|
1,286
|
|
||
|
Total capital improvements
|
$
|
128,436
|
|
|
$
|
87,877
|
|
|
•
|
our ability to control costs and real estate market conditions, our ability to retain customers, the actual use of Sites by customers and our success in acquiring new customers at our Properties (including those that we may acquire);
|
|
•
|
our ability to maintain historical or increase future 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;
|
|
•
|
our ability to renew our insurance policies at existing rates and on consistent terms;
|
|
•
|
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;
|
|
•
|
the completion of future transactions in their entirety, if any, and timing and effective integration with respect thereto;
|
|
•
|
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 changes in accounting for Leases set forth under the Codification Topic
"Leases"
;
|
|
•
|
the outcome of pending or future lawsuits or actions brought against us, including those disclosed in our filings with the Securities and Exchange Commission; and
|
|
•
|
other risks indicated from time to time in our filings with the Securities and Exchange Commission.
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About 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 Disclosures
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibits
|
|
31.1
|
|
|
31.2
|
|
|
32.1
|
|
|
32.2
|
|
|
101
|
The following materials from Equity LifeStyle Properties, Inc.’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2018 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, filed herewith.
|
|
|
EQUITY LIFESTYLE PROPERTIES, INC.
|
|
|
|
|
|
|
Date: October 25, 2018
|
By:
|
/s/ Marguerite Nader
|
|
|
|
Marguerite Nader
|
|
|
|
President and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: October 25, 2018
|
By:
|
/s/ Paul Seavey
|
|
|
|
Paul Seavey
|
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer
|
|
|
|
(Principal Financial and 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 |
|---|