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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
38-2730780
|
|
(State of Incorporation)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
27777 Franklin Rd.
|
|
|
|
Suite 200
|
|
|
|
Southfield, Michigan
|
|
48034
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
(248) 208-2500
|
|
Large accelerated filer [ X ]
|
Accelerated filer [ ]
|
Non-accelerated filer [ ]
|
Smaller reporting company [ ]
|
|
|
|
|
|
|
||
|
Financial Statements:
|
|
|
|
|
Consolidated Balance Sheets as of
March 31, 2016 (Unaudited) and December 31, 2015
|
|
|
|
Consolidated Statements of Operations for the
Three Months Ended March 31, 2016 and 2015 (Unaudited)
|
|
|
|
Consolidated Statements of Comprehensive Income for the
Three Months Ended March 31, 2016 and 2015 (Unaudited)
|
|
|
|
Consolidated Statement of Stockholders’ Equity for the
Three Months Ended March 31, 2016 (Unaudited)
|
|
|
|
Consolidated Statements of Cash Flows for the
Three Months Ended March 31, 2016 and 2015 (Unaudited)
|
|
|
|
||
|
|
|
|
|
|
||
|
|
||
|
|
(unaudited)
March 31, 2016 |
|
December 31, 2015
|
||||
|
ASSETS
|
|
|
|
||||
|
Land
|
$
|
456,380
|
|
|
$
|
451,340
|
|
|
Land improvements and buildings
|
3,586,969
|
|
|
3,535,909
|
|
||
|
Rental homes and improvements
|
469,217
|
|
|
460,480
|
|
||
|
Furniture, fixtures and equipment
|
104,855
|
|
|
102,746
|
|
||
|
Land held for future development
|
23,047
|
|
|
23,047
|
|
||
|
Investment property
|
4,640,468
|
|
|
4,573,522
|
|
||
|
Accumulated depreciation
|
(889,941
|
)
|
|
(852,407
|
)
|
||
|
Investment property, net (including $91,246 and $92,009 for consolidated variable interest entities at March 31, 2016 and December 31, 2015; see Note 7)
|
3,750,527
|
|
|
3,721,115
|
|
||
|
Cash and cash equivalents
|
410,408
|
|
|
45,086
|
|
||
|
Inventory of manufactured homes
|
16,636
|
|
|
14,828
|
|
||
|
Notes and other receivables, net
|
54,124
|
|
|
47,972
|
|
||
|
Collateralized receivables, net
|
142,944
|
|
|
139,768
|
|
||
|
Other assets, net
|
188,247
|
|
|
213,030
|
|
||
|
TOTAL ASSETS
|
$
|
4,562,886
|
|
|
$
|
4,181,799
|
|
|
LIABILITIES
|
|
|
|
||||
|
Mortgage loans payable (including $63,450 and $64,082 for consolidated variable interest entities at March 31, 2016 and December 31, 2015; see Note 7)
|
$
|
2,114,818
|
|
|
$
|
2,125,267
|
|
|
Secured borrowings on collateralized receivables
|
143,664
|
|
|
140,440
|
|
||
|
Preferred OP units - mandatorily redeemable
|
45,903
|
|
|
45,903
|
|
||
|
Lines of credit
|
58,065
|
|
|
24,687
|
|
||
|
Distributions payable
|
45,351
|
|
|
41,265
|
|
||
|
Other liabilities (including $4,213 and $4,091 for consolidated variable interest entities at March 31, 2016 and December 31, 2015; see Note 7)
|
184,102
|
|
|
184,859
|
|
||
|
TOTAL LIABILITIES
|
2,591,903
|
|
|
2,562,421
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Series A-4 preferred stock, $0.01 par value. Issued and outstanding: 2,067 shares at March 31, 2016 and December 31, 2015
|
61,732
|
|
|
61,732
|
|
||
|
Series A-4 preferred OP units
|
20,762
|
|
|
21,065
|
|
||
|
STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Series A preferred stock, $0.01 par value. Issued and outstanding: 3,400 shares at March 31, 2016 and December 31, 2015
|
34
|
|
|
34
|
|
||
|
Common stock, $0.01 par value. Authorized: 180,000 shares;
Issued and outstanding: 64,578 shares at March 31, 2016 and 58,395 shares at December 31, 2015 |
646
|
|
|
584
|
|
||
|
Additional paid-in capital
|
2,706,657
|
|
|
2,319,314
|
|
||
|
Distributions in excess of accumulated earnings
|
(896,896
|
)
|
|
(864,122
|
)
|
||
|
Total Sun Communities, Inc. stockholders' equity
|
1,810,441
|
|
|
1,455,810
|
|
||
|
Noncontrolling interests:
|
|
|
|
||||
|
Common and preferred OP units
|
80,018
|
|
|
82,538
|
|
||
|
Consolidated variable interest entities
|
(1,970
|
)
|
|
(1,767
|
)
|
||
|
Total noncontrolling interests
|
78,048
|
|
|
80,771
|
|
||
|
TOTAL STOCKHOLDERS’ EQUITY
|
1,888,489
|
|
|
1,536,581
|
|
||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
4,562,886
|
|
|
$
|
4,181,799
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
REVENUES
|
|
|
|
||||
|
Income from real property
|
$
|
129,235
|
|
|
$
|
119,525
|
|
|
Revenue from home sales
|
24,737
|
|
|
16,834
|
|
||
|
Rental home revenue
|
11,708
|
|
|
11,129
|
|
||
|
Ancillary revenues
|
4,613
|
|
|
3,191
|
|
||
|
Interest
|
3,945
|
|
|
3,984
|
|
||
|
Brokerage commissions and other income, net
|
406
|
|
|
537
|
|
||
|
Total revenues
|
174,644
|
|
|
155,200
|
|
||
|
COSTS AND EXPENSES
|
|
|
|
||||
|
Property operating and maintenance
|
31,201
|
|
|
29,214
|
|
||
|
Real estate taxes
|
9,585
|
|
|
8,715
|
|
||
|
Cost of home sales
|
18,184
|
|
|
12,557
|
|
||
|
Rental home operating and maintenance
|
5,876
|
|
|
5,605
|
|
||
|
Ancillary expenses
|
3,508
|
|
|
2,546
|
|
||
|
Home selling expenses
|
2,278
|
|
|
1,690
|
|
||
|
General and administrative
|
13,792
|
|
|
11,628
|
|
||
|
Transaction costs
|
2,721
|
|
|
9,449
|
|
||
|
Depreciation and amortization
|
48,412
|
|
|
44,001
|
|
||
|
Interest
|
26,294
|
|
|
25,389
|
|
||
|
Interest on mandatorily redeemable preferred OP units
|
787
|
|
|
852
|
|
||
|
Total expenses
|
162,638
|
|
|
151,646
|
|
||
|
Income before other gains
|
12,006
|
|
|
3,554
|
|
||
|
Gain on disposition of properties, net
|
—
|
|
|
8,769
|
|
||
|
Provision for income taxes
|
(228
|
)
|
|
(75
|
)
|
||
|
Net income
|
11,778
|
|
|
12,248
|
|
||
|
Less: Preferred return to preferred OP units
|
1,273
|
|
|
1,029
|
|
||
|
Less: Amounts attributable to noncontrolling interests
|
276
|
|
|
264
|
|
||
|
Net income attributable to Sun Communities, Inc.
|
10,229
|
|
|
10,955
|
|
||
|
Less: Preferred stock distributions
|
2,354
|
|
|
4,086
|
|
||
|
Net income attributable to Sun Communities, Inc. common stockholders
|
$
|
7,875
|
|
|
$
|
6,869
|
|
|
Weighted average common shares outstanding:
|
|
|
|
||||
|
Basic
|
57,736
|
|
|
52,498
|
|
||
|
Diluted
|
58,126
|
|
|
52,892
|
|
||
|
Earnings per share (See Note 13):
|
|
|
|
||||
|
Basic
|
$
|
0.14
|
|
|
$
|
0.13
|
|
|
Diluted
|
$
|
0.14
|
|
|
$
|
0.13
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Net income/comprehensive income
|
$
|
11,778
|
|
|
$
|
12,248
|
|
|
Less: Comprehensive income attributable to the noncontrolling interests
|
276
|
|
|
264
|
|
||
|
Comprehensive income attributable to Sun Communities, Inc.
|
$
|
11,502
|
|
|
$
|
11,984
|
|
|
|
7.125% Series A Cumulative Redeemable Preferred Stock
|
|
Common
Stock
|
|
Additional Paid-in Capital
|
|
Distributions in Excess of Accumulated Earnings
|
|
Non-controlling Interests
|
|
Total Stockholders' Equity
|
||||||||||||
|
Balance at December 31, 2015
|
$
|
34
|
|
|
$
|
584
|
|
|
$
|
2,319,314
|
|
|
$
|
(864,122
|
)
|
|
$
|
80,771
|
|
|
$
|
1,536,581
|
|
|
Issuance of common stock from exercise of options, net
|
—
|
|
|
—
|
|
|
149
|
|
|
—
|
|
|
—
|
|
|
149
|
|
||||||
|
Issuance, conversion of OP units and associated costs of common stock, net
|
—
|
|
|
62
|
|
|
384,990
|
|
|
—
|
|
|
(108
|
)
|
|
384,944
|
|
||||||
|
Share-based compensation - amortization and forfeitures
|
—
|
|
|
—
|
|
|
2,204
|
|
|
58
|
|
|
—
|
|
|
2,262
|
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
11,499
|
|
|
243
|
|
|
11,742
|
|
||||||
|
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,331
|
)
|
|
(2,858
|
)
|
|
(47,189
|
)
|
||||||
|
Balance at March 31, 2016
|
$
|
34
|
|
|
$
|
646
|
|
|
$
|
2,706,657
|
|
|
$
|
(896,896
|
)
|
|
$
|
78,048
|
|
|
$
|
1,888,489
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
11,778
|
|
|
$
|
12,248
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Gain on disposition of assets
|
(2,661
|
)
|
|
(1,526
|
)
|
||
|
Gain on disposition of properties, net
|
—
|
|
|
(8,769
|
)
|
||
|
Share-based compensation
|
2,262
|
|
|
1,475
|
|
||
|
Depreciation and amortization
|
47,594
|
|
|
43,454
|
|
||
|
Amortization of below market lease intangible
|
(1,350
|
)
|
|
(1,051
|
)
|
||
|
Amortization of debt premium intangible
|
(2,479
|
)
|
|
(1,955
|
)
|
||
|
Amortization of deferred financing costs
|
484
|
|
|
390
|
|
||
|
Change in notes receivable from financed sales of inventory homes, net of repayments
|
(3,664
|
)
|
|
(2,646
|
)
|
||
|
Change in inventory, other assets and other receivables, net
|
(1,229
|
)
|
|
1,553
|
|
||
|
Change in other liabilities
|
191
|
|
|
(2,229
|
)
|
||
|
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
50,926
|
|
|
40,944
|
|
||
|
INVESTING ACTIVITIES:
|
|
|
|
||||
|
Investment in properties
|
(48,220
|
)
|
|
(40,339
|
)
|
||
|
Acquisitions of properties
|
—
|
|
|
(148,620
|
)
|
||
|
Payments for deposits on acquisitions
|
(13
|
)
|
|
(1,950
|
)
|
||
|
Proceeds related to disposition of assets and depreciated homes, net
|
2,847
|
|
|
1,343
|
|
||
|
Proceeds related to the disposition of properties
|
1,634
|
|
|
17,282
|
|
||
|
Issuance of notes and other receivables
|
(1,746
|
)
|
|
(40,206
|
)
|
||
|
Repayments of notes and other receivables
|
248
|
|
|
320
|
|
||
|
NET CASH USED FOR INVESTING ACTIVITIES
|
(45,250
|
)
|
|
(212,170
|
)
|
||
|
FINANCING ACTIVITIES:
|
|
|
|
||||
|
Issuance and associated costs of common stock, OP units, and preferred OP units, net
|
384,915
|
|
|
33,618
|
|
||
|
Net proceeds from stock option exercise
|
149
|
|
|
71
|
|
||
|
Borrowings on lines of credit
|
44,820
|
|
|
4,863
|
|
||
|
Proceeds from issuance of other debt
|
8,096
|
|
|
255,136
|
|
||
|
Proceeds received from return of prepaid deferred financing costs
|
—
|
|
|
4,986
|
|
||
|
Distributions to stockholders, OP unit holders, and preferred OP unit holders
|
(43,511
|
)
|
|
(38,119
|
)
|
||
|
Payments on lines of credit
|
(11,459
|
)
|
|
(10,513
|
)
|
||
|
Payments on other debt
|
(8,249
|
)
|
|
(36,185
|
)
|
||
|
Payments for deferred financing costs
|
(15,115
|
)
|
|
(1,209
|
)
|
||
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
359,646
|
|
|
212,648
|
|
||
|
Net change in cash and cash equivalents
|
365,322
|
|
|
41,422
|
|
||
|
Cash and cash equivalents, beginning of period
|
45,086
|
|
|
83,459
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
410,408
|
|
|
$
|
124,881
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
||||
|
Cash paid for interest (net of capitalized interest of $101 and $124, respectively)
|
$
|
26,813
|
|
|
$
|
21,452
|
|
|
Cash paid for interest on mandatorily redeemable debt
|
$
|
787
|
|
|
$
|
855
|
|
|
Cash paid for income taxes
|
$
|
100
|
|
|
$
|
14
|
|
|
Noncash investing and financing activities:
|
|
|
|
||||
|
Reduction in secured borrowing balance
|
$
|
4,872
|
|
|
$
|
3,936
|
|
|
Change in distributions declared and outstanding
|
$
|
3,984
|
|
|
$
|
3,457
|
|
|
Conversion of common and preferred OP units
|
$
|
137
|
|
|
$
|
902
|
|
|
Noncash investing and financing activities at the date of acquisition:
|
|
|
|
||||
|
Acquisitions - Series A-4 preferred OP units issued
|
$
|
—
|
|
|
$
|
1,000
|
|
|
Acquisitions - Series A-4 Preferred Stock issued
|
$
|
—
|
|
|
$
|
175,417
|
|
|
Acquisitions - Common stock and OP units issued
|
$
|
—
|
|
|
$
|
258,918
|
|
|
Acquisitions - debt assumed
|
$
|
—
|
|
|
$
|
207,784
|
|
|
Acquisitions - other assets
|
$
|
37,750
|
|
|
$
|
4,221
|
|
|
Acquisitions - note payable
|
$
|
—
|
|
|
$
|
2,377
|
|
|
At Acquisition Date
|
|
Hill Country
(1)
|
|
Kimberly Estates
(1)
|
|
Total
|
||||||
|
Investment in property
|
|
$
|
29,990
|
|
|
$
|
7,313
|
|
|
$
|
37,303
|
|
|
Inventory of manufactured homes
|
|
—
|
|
|
97
|
|
|
97
|
|
|||
|
In-place leases and other intangible assets
|
|
10
|
|
|
340
|
|
|
350
|
|
|||
|
Total identifiable assets acquired and liabilities assumed
|
|
$
|
30,000
|
|
|
$
|
7,750
|
|
|
$
|
37,750
|
|
|
|
|
|
|
|
|
|
||||||
|
Consideration
|
|
|
|
|
|
|
||||||
|
Proceeds from prior dispositions held in escrow
|
|
$
|
30,000
|
|
|
$
|
7,750
|
|
|
$
|
37,750
|
|
|
|
Three Months Ended March 31, 2016
|
||
|
|
(unaudited)
|
||
|
Revenue
|
$
|
280
|
|
|
Net income
|
$
|
188
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
(unaudited)
|
||||||
|
|
2016
|
|
2015
|
||||
|
Total revenues
|
$
|
175,547
|
|
|
$
|
156,498
|
|
|
Net income attributable to Sun Communities, Inc. common stockholders
|
$
|
8,243
|
|
|
$
|
7,069
|
|
|
Net income per share attributable to Sun Communities, Inc. common stockholders - basic
|
$
|
0.16
|
|
|
$
|
0.13
|
|
|
Net income per share attributable to Sun Communities, Inc. common stockholders - diluted
|
$
|
0.16
|
|
|
$
|
0.13
|
|
|
Number of Payments
|
|
Repurchase Percentage
|
|
|
Fewer than or equal to 15
|
|
100
|
%
|
|
Greater than 15 but less than 64
|
|
90
|
%
|
|
Equal to or greater than 64 but less than 120
|
|
65
|
%
|
|
120 or more
|
|
50
|
%
|
|
|
Three Months Ended
|
||
|
|
March 31, 2016
|
||
|
Beginning balance
|
$
|
140,440
|
|
|
Financed sales of manufactured homes
|
8,095
|
|
|
|
Principal payments and payoffs from our customers
|
(2,626
|
)
|
|
|
Principal reduction from repurchased homes
|
(2,246
|
)
|
|
|
Total activity
|
3,223
|
|
|
|
Ending balance
|
$
|
143,663
|
|
|
|
Three Months Ended
|
||
|
|
March 31, 2016
|
||
|
Beginning balance
|
$
|
(672
|
)
|
|
Lower of cost or market write-downs
|
203
|
|
|
|
Increase to reserve balance
|
(251
|
)
|
|
|
Total activity
|
(48
|
)
|
|
|
Ending balance
|
$
|
(720
|
)
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
Installment notes receivable on manufactured homes, net
|
|
$
|
23,424
|
|
|
$
|
20,418
|
|
|
Other receivables, net
|
|
30,700
|
|
|
27,554
|
|
||
|
Total notes and other receivables, net
|
|
$
|
54,124
|
|
|
$
|
47,972
|
|
|
|
Three Months Ended
|
||
|
|
March 31, 2016
|
||
|
Beginning balance
|
$
|
20,610
|
|
|
Financed sales of manufactured homes
|
4,359
|
|
|
|
Principal payments and payoffs from our customers
|
(823
|
)
|
|
|
Principal reduction from repossessed homes
|
(517
|
)
|
|
|
Total activity
|
3,019
|
|
|
|
Ending balance
|
$
|
23,629
|
|
|
|
Three Months Ended
|
||
|
|
March 31, 2016
|
||
|
Beginning balance
|
$
|
(192
|
)
|
|
Lower of cost or market write-downs
|
28
|
|
|
|
Increase to reserve balance
|
(40
|
)
|
|
|
Total activity
|
(12
|
)
|
|
|
Ending balance
|
$
|
(204
|
)
|
|
5.
|
Intangible Assets
|
|
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
Intangible Asset
|
|
Useful Life
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
||||||||
|
In-place leases
|
|
7 years
|
|
$
|
63,331
|
|
|
$
|
(22,398
|
)
|
|
$
|
62,981
|
|
|
$
|
(20,245
|
)
|
|
Franchise fees and other intangible assets
|
|
15 years
|
|
1,864
|
|
|
(751
|
)
|
|
1,864
|
|
|
(622
|
)
|
||||
|
Total
|
|
|
|
$
|
65,195
|
|
|
$
|
(23,149
|
)
|
|
$
|
64,845
|
|
|
$
|
(20,867
|
)
|
|
|
|
Three Months Ended March 31,
|
||||||
|
Intangible Asset
|
|
2016
|
|
2015
|
||||
|
In-place leases
|
|
$
|
2,153
|
|
|
$
|
1,899
|
|
|
Franchise fees and other intangible assets
|
|
129
|
|
|
129
|
|
||
|
Total
|
|
$
|
2,282
|
|
|
$
|
2,028
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
ASSETS
|
|
|
|
||||
|
Investment property, net
|
$
|
91,246
|
|
|
$
|
92,009
|
|
|
Other assets
|
3,398
|
|
|
3,823
|
|
||
|
Total Assets
|
$
|
94,644
|
|
|
$
|
95,832
|
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
||||
|
Debt
|
$
|
63,450
|
|
|
$
|
64,082
|
|
|
Other liabilities
|
4,213
|
|
|
4,091
|
|
||
|
Noncontrolling interests
|
(1,970
|
)
|
|
(1,767
|
)
|
||
|
Total Liabilities and Stockholders' Equity
|
$
|
65,693
|
|
|
$
|
66,406
|
|
|
|
Principal
Outstanding
|
|
Weighted Average
Years to Maturity
|
|
Weighted Average
Interest Rates
|
||||||||||||
|
|
March 31, 2016
|
|
December 31, 2015
|
|
March 31, 2016
|
|
December 31, 2015
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||
|
Collateralized term loans - CMBS
|
$
|
636,824
|
|
|
$
|
642,429
|
|
|
5.1
|
|
5.3
|
|
5.4
|
%
|
|
5.3
|
%
|
|
Collateralized term loans - FNMA
|
784,598
|
|
|
791,304
|
|
|
5.6
|
|
5.8
|
|
4.7
|
%
|
|
4.6
|
%
|
||
|
Collateralized term loans - Life Companies
|
497,161
|
|
|
502,555
|
|
|
14.1
|
|
14.4
|
|
4.1
|
%
|
|
4.1
|
%
|
||
|
Collateralized term loans - FMCC
|
196,235
|
|
|
197,418
|
|
|
8.7
|
|
9.0
|
|
4.0
|
%
|
|
4.0
|
%
|
||
|
Secured borrowing
|
143,664
|
|
|
140,440
|
|
|
15.7
|
|
15.6
|
|
10.1
|
%
|
|
10.2
|
%
|
||
|
Preferred OP units - mandatorily redeemable
|
45,903
|
|
|
45,903
|
|
|
6.0
|
|
6.1
|
|
6.9
|
%
|
|
6.9
|
%
|
||
|
Total debt
|
$
|
2,304,385
|
|
|
$
|
2,320,049
|
|
|
8.2
|
|
8.4
|
|
5.1
|
%
|
|
5.0
|
%
|
|
|
Three Months Ended March 31, 2016
|
|
Three Months Ended March 31, 2015
|
||||||||||||||||||||
|
|
Real Property Operations
|
|
Home Sales and Rentals
|
|
Consolidated
|
|
Real Property Operations
|
|
Home Sales and Rentals
|
|
Consolidated
|
||||||||||||
|
Revenues
|
$
|
133,848
|
|
|
$
|
36,445
|
|
|
$
|
170,293
|
|
|
$
|
122,716
|
|
|
$
|
27,963
|
|
|
$
|
150,679
|
|
|
Operating expenses/Cost of sales
|
44,294
|
|
|
24,060
|
|
|
68,354
|
|
|
40,475
|
|
|
18,162
|
|
|
58,637
|
|
||||||
|
Net operating income/Gross profit
|
89,554
|
|
|
12,385
|
|
|
101,939
|
|
|
82,241
|
|
|
9,801
|
|
|
92,042
|
|
||||||
|
Adjustments to arrive at net income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest and other income, net
|
4,351
|
|
|
—
|
|
|
4,351
|
|
|
4,521
|
|
|
—
|
|
|
4,521
|
|
||||||
|
Home selling expenses
|
—
|
|
|
(2,278
|
)
|
|
(2,278
|
)
|
|
—
|
|
|
(1,690
|
)
|
|
(1,690
|
)
|
||||||
|
General and administrative
|
(11,774
|
)
|
|
(2,018
|
)
|
|
(13,792
|
)
|
|
(9,830
|
)
|
|
(1,798
|
)
|
|
(11,628
|
)
|
||||||
|
Transaction costs
|
(2,721
|
)
|
|
—
|
|
|
(2,721
|
)
|
|
(9,449
|
)
|
|
—
|
|
|
(9,449
|
)
|
||||||
|
Depreciation and amortization
|
(35,362
|
)
|
|
(13,050
|
)
|
|
(48,412
|
)
|
|
(31,497
|
)
|
|
(12,504
|
)
|
|
(44,001
|
)
|
||||||
|
Interest
|
(26,289
|
)
|
|
(5
|
)
|
|
(26,294
|
)
|
|
(25,387
|
)
|
|
(2
|
)
|
|
(25,389
|
)
|
||||||
|
Interest on mandatorily redeemable preferred OP units
|
(787
|
)
|
|
—
|
|
|
(787
|
)
|
|
(852
|
)
|
|
—
|
|
|
(852
|
)
|
||||||
|
Gain on disposition of properties, net
|
(25
|
)
|
|
25
|
|
|
—
|
|
|
9,479
|
|
|
(710
|
)
|
|
8,769
|
|
||||||
|
Provision for income taxes
|
(187
|
)
|
|
(41
|
)
|
|
(228
|
)
|
|
(75
|
)
|
|
—
|
|
|
(75
|
)
|
||||||
|
Net income (loss)
|
16,760
|
|
|
(4,982
|
)
|
|
11,778
|
|
|
19,151
|
|
|
(6,903
|
)
|
|
12,248
|
|
||||||
|
Less: Preferred return to preferred OP units
|
1,273
|
|
|
—
|
|
|
1,273
|
|
|
1,029
|
|
|
—
|
|
|
1,029
|
|
||||||
|
Less: Amounts attributable to noncontrolling interests
|
643
|
|
|
(367
|
)
|
|
276
|
|
|
760
|
|
|
(496
|
)
|
|
264
|
|
||||||
|
Net income (loss) attributable to Sun Communities, Inc.
|
14,844
|
|
|
(4,615
|
)
|
|
10,229
|
|
|
17,362
|
|
|
(6,407
|
)
|
|
10,955
|
|
||||||
|
Less: Preferred stock distributions
|
2,354
|
|
|
—
|
|
|
2,354
|
|
|
4,086
|
|
|
—
|
|
|
4,086
|
|
||||||
|
Net income (loss) attributable to Sun Communities, Inc. common stockholders
|
$
|
12,490
|
|
|
$
|
(4,615
|
)
|
|
$
|
7,875
|
|
|
$
|
13,276
|
|
|
$
|
(6,407
|
)
|
|
$
|
6,869
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Real Property Operations
|
|
Home Sales and Rentals
|
|
Consolidated
|
|
Real Property Operations
|
|
Home Sales and Rentals
|
|
Consolidated
|
||||||||||||
|
Identifiable assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Investment property, net
|
$
|
3,326,090
|
|
|
$
|
424,437
|
|
|
$
|
3,750,527
|
|
|
$
|
3,303,287
|
|
|
$
|
417,828
|
|
|
$
|
3,721,115
|
|
|
Cash and cash equivalents
|
404,310
|
|
|
6,098
|
|
|
410,408
|
|
|
44,150
|
|
|
936
|
|
|
45,086
|
|
||||||
|
Inventory of manufactured homes
|
—
|
|
|
16,636
|
|
|
16,636
|
|
|
—
|
|
|
14,828
|
|
|
14,828
|
|
||||||
|
Notes and other receivables, net
|
37,319
|
|
|
16,805
|
|
|
54,124
|
|
|
34,258
|
|
|
13,714
|
|
|
47,972
|
|
||||||
|
Collateralized receivables, net
|
142,944
|
|
|
—
|
|
|
142,944
|
|
|
139,768
|
|
|
—
|
|
|
139,768
|
|
||||||
|
Other assets, net
|
184,636
|
|
|
3,611
|
|
|
188,247
|
|
|
209,957
|
|
|
3,073
|
|
|
213,030
|
|
||||||
|
Total assets
|
$
|
4,095,299
|
|
|
$
|
467,587
|
|
|
$
|
4,562,886
|
|
|
$
|
3,731,420
|
|
|
$
|
450,379
|
|
|
$
|
4,181,799
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
Numerator
|
|
2016
|
|
2015
|
||||
|
Net income attributable to common stockholders
|
|
$
|
7,875
|
|
|
$
|
6,869
|
|
|
Allocation of income to restricted stock awards
|
|
(61
|
)
|
|
(39
|
)
|
||
|
Net income attributable to common stockholders after allocation
|
|
7,814
|
|
|
6,830
|
|
||
|
Allocation of income to restricted stock awards
|
|
61
|
|
|
39
|
|
||
|
Diluted earnings: net income attributable to common stockholders after allocation
|
|
$
|
7,875
|
|
|
$
|
6,869
|
|
|
Denominator
|
|
|
|
|
||||
|
Weighted average common shares outstanding
|
|
57,736
|
|
|
52,498
|
|
||
|
Add: dilutive stock options
|
|
13
|
|
|
16
|
|
||
|
Add: dilutive restricted stock
|
|
377
|
|
|
378
|
|
||
|
Diluted weighted average common shares and securities
|
|
58,126
|
|
|
52,892
|
|
||
|
Earnings per share available to common stockholders after allocation:
|
|
|
|
|
||||
|
Basic
|
|
$
|
0.14
|
|
|
$
|
0.13
|
|
|
Diluted
|
|
$
|
0.14
|
|
|
$
|
0.13
|
|
|
|
|
Three Months Ended March 31,
|
||||
|
|
|
2016
|
|
2015
|
||
|
Common OP units
|
|
2,863
|
|
|
2,544
|
|
|
Series A-1 preferred OP units
|
|
387
|
|
|
420
|
|
|
Series A-3 preferred OP units
|
|
40
|
|
|
40
|
|
|
Series A-4 preferred OP units
|
|
754
|
|
|
869
|
|
|
Series A-4 Preferred Stock
|
|
2,067
|
|
|
6,331
|
|
|
Series C preferred OP units
|
|
340
|
|
|
—
|
|
|
Aspen preferred OP units
|
|
1,284
|
|
|
1,284
|
|
|
Total securities
|
|
7,735
|
|
|
11,488
|
|
|
Type
|
|
Purpose
|
|
Effective Date
|
|
Maturity Date
|
|
Notional
(in millions)
|
|
Based on
|
|
Variable Rate
|
|
Fixed Rate
|
|
Spread
|
|
Effective Fixed Rate
|
||
|
Cap
|
|
Cap Floating Rate
|
|
4/1/2015
|
|
4/1/2018
|
|
$
|
150.1
|
|
|
3 Month LIBOR
|
|
0.3240%
|
|
9.0000%
|
|
—%
|
|
N/A
|
|
Cap
|
|
Cap Floating Rate
|
|
10/3/2011
|
|
10/3/2016
|
|
$
|
10.0
|
|
|
3 Month LIBOR
|
|
0.3240%
|
|
11.0200%
|
|
—%
|
|
N/A
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
Financial assets
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
Installment notes receivable on manufactured homes, net
|
|
$
|
23,424
|
|
|
$
|
23,424
|
|
|
$
|
20,418
|
|
|
$
|
20,418
|
|
|
Collateralized receivables, net
|
|
$
|
142,944
|
|
|
$
|
142,944
|
|
|
$
|
139,768
|
|
|
$
|
139,768
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
Debt (excluding secured borrowings)
|
|
$
|
2,160,721
|
|
|
$
|
2,220,518
|
|
|
$
|
2,179,609
|
|
|
$
|
2,181,790
|
|
|
Secured borrowing
|
|
$
|
143,664
|
|
|
$
|
143,664
|
|
|
$
|
140,440
|
|
|
$
|
140,440
|
|
|
Lines of credit
|
|
$
|
58,065
|
|
|
$
|
58,055
|
|
|
$
|
25,000
|
|
|
$
|
25,000
|
|
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
Financial Information (in thousands)
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
|
Income from Real Property
|
|
$
|
129,235
|
|
|
$
|
119,525
|
|
|
$
|
9,710
|
|
|
8.1
|
%
|
|
Property operating expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Payroll and benefits
|
|
9,720
|
|
|
8,675
|
|
|
1,045
|
|
|
12.0
|
%
|
|||
|
Legal, taxes, and insurance
|
|
1,300
|
|
|
1,755
|
|
|
(455
|
)
|
|
(25.9
|
)%
|
|||
|
Utilities
|
|
13,231
|
|
|
13,152
|
|
|
79
|
|
|
0.6
|
%
|
|||
|
Supplies and repair
|
|
2,350
|
|
|
2,770
|
|
|
(420
|
)
|
|
(15.2
|
)%
|
|||
|
Other
|
|
4,600
|
|
|
2,862
|
|
|
1,738
|
|
|
60.7
|
%
|
|||
|
Real estate taxes
|
|
9,585
|
|
|
8,715
|
|
|
870
|
|
|
10.0
|
%
|
|||
|
Property operating expenses
|
|
40,786
|
|
|
37,929
|
|
|
2,857
|
|
|
7.5
|
%
|
|||
|
Real Property NOI
|
|
$
|
88,449
|
|
|
$
|
81,596
|
|
|
$
|
6,853
|
|
|
8.4
|
%
|
|
|
|
As of March 31,
|
|
|
||||||||
|
Other Information
|
|
2016
|
|
2015
|
|
Change
|
||||||
|
Number of properties
|
|
233
|
|
|
243
|
|
|
(10
|
)
|
|||
|
|
|
|
|
|
|
|
|
|||||
|
Overall occupancy
(1)
|
|
95.5
|
%
|
|
92.9
|
%
|
|
2.6
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
|
Sites available for development
|
|
7,181
|
|
|
7,206
|
|
|
(25
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Monthly base rent per site - MH
|
|
$
|
490
|
|
|
$
|
467
|
|
|
$
|
23
|
|
|
Monthly base rent per site - RV
(2)
|
|
$
|
431
|
|
|
$
|
402
|
|
|
$
|
29
|
|
|
Monthly base rent per site - Total
|
|
$
|
482
|
|
|
$
|
459
|
|
|
$
|
23
|
|
|
(1)
|
Occupied sites and occupancy % include MH and annual RV sites, and exclude transient RV sites, which are included in total developed sites.
|
|
(2)
|
Monthly base rent pertains to annual RV sites and excludes transient RV sites.
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
Financial Information (in thousands)
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
|
Income from Real Property
|
|
$
|
114,545
|
|
|
$
|
107,447
|
|
|
$
|
7,098
|
|
|
6.6
|
%
|
|
Property operating expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Payroll and benefits
|
|
8,877
|
|
|
8,157
|
|
|
720
|
|
|
8.8
|
%
|
|||
|
Legal, taxes, and insurance
|
|
1,685
|
|
|
1,625
|
|
|
60
|
|
|
3.7
|
%
|
|||
|
Utilities
|
|
6,396
|
|
|
6,239
|
|
|
157
|
|
|
2.5
|
%
|
|||
|
Supplies and repair
|
|
2,731
|
|
|
2,560
|
|
|
171
|
|
|
6.7
|
%
|
|||
|
Other
|
|
2,890
|
|
|
2,621
|
|
|
269
|
|
|
10.3
|
%
|
|||
|
Real estate taxes
|
|
8,993
|
|
|
8,263
|
|
|
730
|
|
|
8.8
|
%
|
|||
|
Property operating expenses
|
|
31,572
|
|
|
29,465
|
|
|
2,107
|
|
|
7.2
|
%
|
|||
|
Real Property NOI
|
|
$
|
82,973
|
|
|
$
|
77,982
|
|
|
$
|
4,991
|
|
|
6.4
|
%
|
|
|
|
As of March 31,
|
|
|
||||||||
|
Other Information
|
|
2016
|
|
2015
|
|
Change
|
||||||
|
Number of properties
|
|
219
|
|
|
219
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|||||
|
Overall occupancy
(1) (2)
|
|
96.1
|
%
|
|
93.6
|
%
|
(4)
|
2.5
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
|
Sites available for development
|
|
5,906
|
|
|
6,574
|
|
|
(668
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Monthly base rent per site - MH
|
|
$
|
488
|
|
|
$
|
472
|
|
|
$
|
16
|
|
|
Monthly base rent per site - RV
(3)
|
|
$
|
430
|
|
|
$
|
416
|
|
|
$
|
14
|
|
|
Monthly base rent per site - Total
|
|
$
|
481
|
|
|
$
|
465
|
|
|
$
|
16
|
|
|
(1)
|
Occupancy % includes MH and annual/seasonal RV sites, and excludes recently completed but vacant expansion sites and transient RV sites.
|
|
(2)
|
Occupancy % for 2015 has been adjusted to reflect incremental growth year over year from filled expansion sites and the conversion of transient RV sites to annual/seasonal RV sites.
|
|
(3)
|
Monthly base rent pertains to annual RV sites and excludes transient RV sites.
|
|
(4)
|
Occupancy reflects current year gains from expansion sites and the conversion of transient RV guests to annual/seasonal RV contracts as vacant in 2015.
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
Financial Information
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
|
New home sales
|
|
$
|
5,469
|
|
|
$
|
5,246
|
|
|
$
|
223
|
|
|
4.3
|
%
|
|
Pre-owned home sales
|
|
19,268
|
|
|
11,588
|
|
|
7,680
|
|
|
66.3
|
%
|
|||
|
Revenue from home sales
|
|
24,737
|
|
|
16,834
|
|
|
7,903
|
|
|
46.9
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
New home cost of sales
|
|
4,844
|
|
|
4,191
|
|
|
653
|
|
|
15.6
|
%
|
|||
|
Pre-owned home cost of sales
|
|
13,340
|
|
|
8,366
|
|
|
4,974
|
|
|
59.5
|
%
|
|||
|
Cost of home sales
|
|
18,184
|
|
|
12,557
|
|
|
5,627
|
|
|
44.8
|
%
|
|||
|
NOI / Gross profit
|
|
$
|
6,553
|
|
|
$
|
4,277
|
|
|
$
|
2,276
|
|
|
53.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross profit – new homes
|
|
$
|
625
|
|
|
$
|
1,055
|
|
|
$
|
(430
|
)
|
|
(40.8
|
)%
|
|
Gross margin % – new homes
|
|
11.4
|
%
|
|
20.1
|
%
|
|
(8.7
|
)%
|
|
|
|
|||
|
Average selling price – new homes
|
|
$
|
82,864
|
|
|
$
|
79,484
|
|
|
$
|
3,380
|
|
|
4.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Gross profit – pre-owned homes
|
|
$
|
5,928
|
|
|
$
|
3,222
|
|
|
$
|
2,706
|
|
|
84.0
|
%
|
|
Gross margin % – pre-owned homes
|
|
30.8
|
%
|
|
27.8
|
%
|
|
3.0
|
%
|
|
|
|
|||
|
Average selling price – pre-owned homes
|
|
$
|
27,565
|
|
|
$
|
24,294
|
|
|
$
|
3,271
|
|
|
13.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Statistical Information
|
|
|
|
|
|
|
|
|
|||||||
|
Home sales volume:
|
|
|
|
|
|
|
|
|
|||||||
|
New home sales
|
|
66
|
|
|
66
|
|
|
—
|
|
|
—
|
%
|
|||
|
Pre-owned home sales
|
|
699
|
|
|
477
|
|
|
222
|
|
|
46.5
|
%
|
|||
|
Total homes sold
|
|
765
|
|
|
543
|
|
|
222
|
|
|
40.9
|
%
|
|||
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
Financial Information
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
|
Rental home revenue
|
|
$
|
11,708
|
|
|
$
|
11,129
|
|
|
$
|
579
|
|
|
5.2
|
%
|
|
Site rent from Rental Program
(1)
|
|
15,218
|
|
|
15,127
|
|
|
91
|
|
|
0.6
|
%
|
|||
|
Rental Program revenue
|
|
26,926
|
|
|
26,256
|
|
|
670
|
|
|
2.6
|
%
|
|||
|
Expenses
|
|
|
|
|
|
|
|
|
|||||||
|
Commissions
|
|
775
|
|
|
834
|
|
|
(59
|
)
|
|
(7.1
|
)%
|
|||
|
Repairs and refurbishment
|
|
2,666
|
|
|
2,416
|
|
|
250
|
|
|
10.3
|
%
|
|||
|
Taxes and insurance
|
|
1,565
|
|
|
1,476
|
|
|
89
|
|
|
6.0
|
%
|
|||
|
Marketing and other
|
|
870
|
|
|
879
|
|
|
(9
|
)
|
|
(1.0
|
)%
|
|||
|
Rental Program operating and maintenance
|
|
5,876
|
|
|
5,605
|
|
|
271
|
|
|
4.8
|
%
|
|||
|
Rental Program NOI
|
|
$
|
21,050
|
|
|
$
|
20,651
|
|
|
$
|
399
|
|
|
1.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Other Information
|
|
|
|
|
|
|
|
|
|||||||
|
Number of occupied rentals, end of period
|
|
10,815
|
|
|
11,157
|
|
|
(342
|
)
|
|
(3.1
|
)%
|
|||
|
Investment in occupied rental homes, end of period
|
|
$
|
447,378
|
|
|
$
|
431,421
|
|
|
$
|
15,957
|
|
|
3.7
|
%
|
|
Number of sold rental homes
|
|
294
|
|
|
181
|
|
|
113
|
|
|
62.4
|
%
|
|||
|
Weighted average monthly rental rate, end of period
|
|
$
|
865
|
|
|
$
|
834
|
|
|
$
|
31
|
|
|
3.7
|
%
|
|
(1)
|
The renter’s monthly payment includes the site rent and an amount attributable to the leasing of the home. The site rent is reflected in the Real Property Operations segment. For purposes of management analysis, the site rent is included in the Rental Program revenue to evaluate the incremental revenue gains associated with implementation of the Rental Program, and assess the overall growth and performance of the Rental Program and financial impact to our operations.
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|||||||
|
Ancillary revenues, net
|
|
$
|
1,105
|
|
|
$
|
645
|
|
|
$
|
460
|
|
|
71.3
|
%
|
|
Interest income
|
|
$
|
3,945
|
|
|
$
|
3,984
|
|
|
$
|
(39
|
)
|
|
(1.0
|
)%
|
|
Brokerage commissions and other revenues
|
|
$
|
406
|
|
|
$
|
537
|
|
|
$
|
(131
|
)
|
|
(24.4
|
)%
|
|
Home selling expenses
|
|
$
|
2,278
|
|
|
$
|
1,690
|
|
|
$
|
588
|
|
|
34.8
|
%
|
|
General and administrative expenses
|
|
$
|
13,792
|
|
|
$
|
11,628
|
|
|
$
|
2,164
|
|
|
18.6
|
%
|
|
Transaction costs
|
|
$
|
2,721
|
|
|
$
|
9,449
|
|
|
$
|
(6,728
|
)
|
|
(71.2
|
)%
|
|
Depreciation and amortization
|
|
$
|
48,412
|
|
|
$
|
44,001
|
|
|
$
|
4,411
|
|
|
10.0
|
%
|
|
Interest expense
|
|
$
|
27,081
|
|
|
$
|
26,241
|
|
|
$
|
840
|
|
|
3.2
|
%
|
|
Gain on disposition of properties, net
|
|
$
|
—
|
|
|
$
|
8,769
|
|
|
$
|
(8,769
|
)
|
|
(100.0
|
)%
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Real Property NOI
|
|
$
|
88,449
|
|
|
$
|
81,596
|
|
|
Rental Program NOI
|
|
21,050
|
|
|
20,651
|
|
||
|
Home Sales NOI/Gross profit
|
|
6,553
|
|
|
4,277
|
|
||
|
Ancillary NOI/Gross profit
|
|
1,105
|
|
|
645
|
|
||
|
Site rent from Rental Program (included in Real Property NOI)
|
|
(15,218
|
)
|
|
(15,127
|
)
|
||
|
NOI/Gross profit
|
|
101,939
|
|
|
92,042
|
|
||
|
Adjustments to arrive at net income:
|
|
|
|
|
||||
|
Other revenues
|
|
4,351
|
|
|
4,521
|
|
||
|
Home selling expenses
|
|
(2,278
|
)
|
|
(1,690
|
)
|
||
|
General and administrative
|
|
(13,792
|
)
|
|
(11,628
|
)
|
||
|
Transaction costs
|
|
(2,721
|
)
|
|
(9,449
|
)
|
||
|
Depreciation and amortization
|
|
(48,412
|
)
|
|
(44,001
|
)
|
||
|
Interest expense
|
|
(27,081
|
)
|
|
(26,241
|
)
|
||
|
Gain on disposition of properties, net
|
|
—
|
|
|
8,769
|
|
||
|
Provision for income taxes
|
|
(228
|
)
|
|
(75
|
)
|
||
|
Net income
|
|
11,778
|
|
|
12,248
|
|
||
|
Less: Preferred return to preferred OP units
|
|
1,273
|
|
|
1,029
|
|
||
|
Less: Amounts attributable to noncontrolling interests
|
|
276
|
|
|
264
|
|
||
|
Net income attributable to Sun Communities, Inc.
|
|
10,229
|
|
|
10,955
|
|
||
|
Less: Preferred stock distributions
|
|
2,354
|
|
|
4,086
|
|
||
|
Net income attributable to Sun Communities, Inc. common stockholders
|
|
$
|
7,875
|
|
|
$
|
6,869
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
Net income attributable to Sun Communities, Inc. common stockholders
|
$
|
7,875
|
|
|
$
|
6,869
|
|
|
Adjustments:
|
|
|
|
||||
|
Preferred return to preferred OP units
|
625
|
|
|
45
|
|
||
|
Amounts attributable to noncontrolling interests
|
349
|
|
|
78
|
|
||
|
Depreciation and amortization
|
48,077
|
|
|
44,264
|
|
||
|
Gain on disposition of properties, net
|
—
|
|
|
(8,769
|
)
|
||
|
Gain on disposition of assets
|
(3,656
|
)
|
|
(1,702
|
)
|
||
|
FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities
(1)
|
53,270
|
|
|
40,785
|
|
||
|
Adjustments:
|
|
|
|
||||
|
Transaction costs
|
2,721
|
|
|
9,449
|
|
||
|
FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities excluding certain items
(1)
|
$
|
55,991
|
|
|
$
|
50,234
|
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding:
|
57,736
|
|
|
52,498
|
|
||
|
Add:
|
|
|
|
|
|
||
|
Common stock issuable upon conversion of stock options
|
13
|
|
|
16
|
|
||
|
Restricted stock
|
377
|
|
|
378
|
|
||
|
Common OP units
|
2,863
|
|
|
2,560
|
|
||
|
Common stock issuable upon conversion of Series A-1 preferred stock
|
945
|
|
|
—
|
|
||
|
Common stock issuable upon conversion of Series A-3 preferred OP units
|
75
|
|
|
75
|
|
||
|
Weighted average common shares outstanding - fully diluted
|
62,009
|
|
|
55,527
|
|
||
|
|
|
|
|
||||
|
FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities per Share - fully diluted
|
$
|
0.86
|
|
|
$
|
0.73
|
|
|
FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities per Share excluding certain items - fully diluted
|
$
|
0.90
|
|
|
$
|
0.90
|
|
|
(1)
|
The effect of certain anti-dilutive convertible securities is excluded from these items.
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Net Cash Provided by Operating Activities
|
|
$
|
50,926
|
|
|
$
|
40,944
|
|
|
Net Cash Used for Investing Activities
|
|
$
|
(45,250
|
)
|
|
$
|
(212,170
|
)
|
|
Net Cash Provided by Financing Activities
|
|
$
|
359,646
|
|
|
$
|
212,648
|
|
|
Covenant
|
|
Must Be
|
|
As of March 31, 2016
|
|
Maximum Leverage Ratio
|
|
<65.0%
|
|
38.3%
|
|
Minimum Fixed Charge Coverage Ratio
|
|
>1.40
|
|
2.39
|
|
Minimum Tangible Net Worth
|
|
0
|
|
2,860,013
|
|
Maximum Dividend Payout Ratio
|
|
<95.0%
|
|
74.1%
|
|
•
|
changes in general economic conditions, the real estate industry, and the markets in which we operate;
|
|
•
|
difficulties in our ability to evaluate, finance, complete and integrate acquisitions, developments and expansions successfully;
|
|
•
|
our liquidity and refinancing demands;
|
|
•
|
our ability to obtain or refinance maturing debt;
|
|
•
|
our ability to maintain compliance with covenants contained in our debt facilities;
|
|
•
|
availability of capital;
|
|
•
|
our ability to maintain rental rates and occupancy levels;
|
|
•
|
our failure to maintain effective internal control over financial reporting and disclosure controls and procedures;
|
|
•
|
increases in interest rates and operating costs, including insurance premiums and real property taxes;
|
|
•
|
risks related to natural disasters;
|
|
•
|
general volatility of the capital markets and the market price of shares of our capital stock;
|
|
•
|
our failure to maintain our status as a REIT;
|
|
•
|
changes in real estate and zoning laws and regulations;
|
|
•
|
legislative or regulatory changes, including changes to laws governing the taxation of REITs;
|
|
•
|
litigation, judgments or settlements;
|
|
•
|
competitive market forces;
|
|
•
|
the ability of manufactured home buyers to obtain financing; and
|
|
•
|
the level of repossessions by manufactured home lenders.
|
|
•
|
that senior management’s attention may be diverted from the management of daily operations to the integration of the properties acquired in the acquisition;
|
|
•
|
costs and expenses associated with any undisclosed or potential liabilities;
|
|
•
|
that the properties acquired in the acquisition may not perform as well as anticipated; and
|
|
•
|
our cash flow may be insufficient to meet required payments of principal and interest, or require us to dedicate a substantial portion of our cash flow to pay our debt and the interest associated with our debt rather than to other areas of our business;
|
|
•
|
our existing indebtedness may limit our operating flexibility due to financial and other restrictive covenants, including restrictions on incurring additional debt;
|
|
•
|
it may be more difficult for us to obtain additional financing in the future for our operations, working capital requirements, capital expenditures, debt service or other general requirements;
|
|
•
|
we may be more vulnerable in the event of adverse economic and industry conditions or a downturn in our business;
|
|
•
|
we may be placed at a competitive disadvantage compared to our competitors that have less debt; and
|
|
•
|
we may not be able to refinance at all or on favorable terms, as our debt matures.
|
|
Exhibit No.
|
Description
|
Method of Filing
|
|
2.1
|
Stock Purchase Agreement dated March 22, 2016, among Carefree Communities Intermediate Holdings, L.L.C., Sun Communities, Inc. and Sun Communities Operating Limited Partnership *
|
Incorporated by reference to Sun Communities, Inc.'s Current Report on Form 8-K filed March 22, 2016
|
|
4.1
|
Form of Registration Rights Agreement between Sun Communities, Inc. and Carefree Communities Intermediate Holdings, L.L.C.
|
Incorporated by reference to Sun Communities, Inc.'s Current Report on Form 8-K filed March 22, 2016
|
|
10.1
|
Form of lock-up letter agreement among Carefree Communities Intermediate Holdings, L.L.C., Sun Communities, Inc. and Sun Communities Operating Limited Partnership.
|
Incorporated by reference to Sun Communities, Inc.'s Current Report on Form 8-K filed March 22, 2016
|
|
10.2
|
Form of Non-Competition Agreement to be delivered by each of David Napp and Colleen Edwards in favor of Sun Communities, Inc.
|
Incorporated by reference to Sun Communities, Inc.'s Current Report on Form 8-K filed March 22, 2016
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Securities Exchange Act Rules 13a-14(a)/15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
Filed herewith
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Securities Exchange Act Rules 13a-14(a)/15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
Filed herewith
|
|
32.1
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
Filed herewith
|
|
101.INS
|
XBRL Instance Document
|
Filed herewith
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
Filed herewith
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
Filed herewith
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
Filed herewith
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
Filed herewith
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
Filed herewith
|
|
|
|
|
|
Dated: April 26, 2016
|
By:
|
/s/ Karen J. Dearing
|
|
|
|
Karen J. Dearing, Chief Financial Officer and Secretary
(Duly authorized officer and principal financial officer)
|
|
Exhibit No.
|
Description
|
Method of Filing
|
|
2.1
|
Stock Purchase Agreement dated March 22, 2016, among Carefree Communities Intermediate Holdings, L.L.C., Sun Communities, Inc. and Sun Communities Operating Limited Partnership *
|
Incorporated by reference to Sun Communities, Inc.'s Current Report on Form 8-K filed March 22, 2016
|
|
4.1
|
Form of Registration Rights Agreement between Sun Communities, Inc. and Carefree Communities Intermediate Holdings, L.L.C.
|
Incorporated by reference to Sun Communities, Inc.'s Current Report on Form 8-K filed March 22, 2016
|
|
10.1
|
Form of lock-up letter agreement among Carefree Communities Intermediate Holdings, L.L.C., Sun Communities, Inc. and Sun Communities Operating Limited Partnership.
|
Incorporated by reference to Sun Communities, Inc.'s Current Report on Form 8-K filed March 22, 2016
|
|
10.2
|
Form of Non-Competition Agreement to be delivered by each of David Napp and Colleen Edwards in favor of Sun Communities, Inc.
|
Incorporated by reference to Sun Communities, Inc.'s Current Report on Form 8-K filed March 22, 2016
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Securities Exchange Act Rules 13a-14(a)/15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
Filed herewith
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Securities Exchange Act Rules 13a-14(a)/15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
Filed herewith
|
|
32.1
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
Filed herewith
|
|
101.INS
|
XBRL Instance Document
|
Filed herewith
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
Filed herewith
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
Filed herewith
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
Filed herewith
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
Filed herewith
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
Filed herewith
|
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 |
|---|