Sign In  |  Register  |  About Livermore  |  Contact Us

Livermore, CA
September 01, 2020 1:25pm
7-Day Forecast | Traffic
  • Search Hotels in Livermore

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

ELS Reports Third Quarter Results

Continued Strong Performance

Equity LifeStyle Properties, Inc. (NYSE: ELS) (referred to herein as “we,” “us,” and “our”) today announced results for the quarter and nine months ended September 30, 2023. All per share results are reported on a fully diluted basis unless otherwise noted.

 

 

 

 

 

 

($ in millions, except per share data)

 

 

 

 

 

FINANCIAL RESULTS

Q3 2023

 

Q3 2022

 

$ Change

Total Revenues

$

388.8

 

$

381.0

 

$

7.8

 

Net Income available for Common Stockholders

$

77.0

 

$

67.2

 

$

9.8

 

Net Income per Common Share - Fully Diluted

$

0.41

 

$

0.36

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-GAAP FINANCIAL MEASURES

Q3 2023

 

Q3 2022

 

$ Change

Funds from Operations (“FFO”) per Common Share and OP Unit - Fully Diluted

$

0.71

 

$

0.69

 

$

0.02

 

Normalized Funds from Operations (“Normalized FFO”) per Common Share and OP Unit - Fully Diluted

$

0.71

 

$

0.70

 

$

0.01

 

Property operating revenues, excluding deferrals

$

347.6

 

$

332.8

 

$

14.8

 

Income from property operations, excluding deferrals and property management

$

193.7

 

$

183.9

 

$

9.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Portfolio Performance

Q3 2023

 

Q3 2022

 

% Change

Core property operating revenues, excluding deferrals

$

335.7

 

$

320.7

 

 

4.7

%

Core Income from property operations, excluding deferrals and property management

$

186.2

 

$

178.4

 

 

4.4

%

Operations Update

Normalized FFO for the quarter ended September 30, 2023 was $0.71 per share, representing a 2.1% increase compared to the same period in 2022, outperforming the midpoint of our guidance expectation by $0.5 million. Normalized FFO for the nine months ended September 30, 2023 was $2.12 per share, representing a 2.4% increase compared to the same period in 2022.

MH

Core MH base rental income for the quarter ended September 30, 2023 increased 6.8% compared to the same period in 2022. We sold 285 new homes during the quarter ended September 30, 2023, with an average sales price of $97,000. Core MH occupancy increased by 42 sites during the quarter ended September 30, 2023, which included a net gain of 225 homeowners. The average rent increase to market on turnover was approximately 13% during the nine months ended September 30, 2023.

RV and Marina

Core RV and marina base rental income for the quarter ended September 30, 2023 increased 2.0% compared to the same period in 2022. Core RV and marina annual base rental income for the quarter ended September 30, 2023 increased 8.0% compared to the same period in 2022, which reflects 7.8% growth from rate increases and 0.2% from occupancy gains.

Property Operating Expenses

Core property operating expenses for the quarter ended September 30, 2023 increased 5.1% compared to the same period in 2022 and was in line with guidance. Combined Core utility and payroll expenses represent 48.6% of Core property operating expenses and increased 1.2% during the quarter ended September 30, 2023, compared to the same period in 2022. Core repair and maintenance expense for the quarter ended September 30, 2023 increased 8.0%, compared to the same period in 2022, which includes clean-up costs following local storm events across the portfolio.

Balance Sheet Activity

During the quarter ended September 30, 2023, we closed on three secured financing facilities totaling $375 million. The facilities are secured by twenty MH and RV properties, and consistent with the rates we had locked in May 2023, the facilities have a weighted average interest rate of 5.05% per annum and a weighted average term of approximately eight years. The proceeds were used to repay all debt scheduled to mature in 2023 and 2024 and the remaining balance on our unsecured line of credit.

2023 Guidance Update (1)(2)

($ in millions, except per share data)

 

 

 

 

2023

 

 

 

 

 

Fourth Quarter

 

Full Year

Net Income per Common Share - Fully Diluted

 

 

 

 

$0.41 to $0.47

 

$1.60 to $1.66

FFO per Common Share and OP Unit - Fully Diluted

 

 

 

 

$0.70 to $0.76

 

$2.78 to $2.84

Normalized FFO per Common Share and OP Unit - Fully Diluted

 

 

 

 

$0.70 to $0.76

 

$2.82 to $2.88

 

 

 

 

 

 

 

 

 

2022 Actual

 

2023 Growth Rates

Core Portfolio:

Fourth

Quarter

 

Full Year

 

Fourth Quarter

 

Full Year

MH base rental income

$

158.8

 

$

626.0

 

6.7% to 7.3%

 

6.5% to 7.1%

RV and marina base rental income (3)

$

91.2

 

$

392.3

 

4.7% to 5.3%

 

3.5% to 4.1%

Property operating revenues

$

302.5

 

$

1,238.1

 

6.3% to 6.9%

 

5.4% to 6.0%

Property operating expenses

$

122.0

 

$

524.1

 

6.3% to 6.9%

 

6.2% to 6.8%

Income from property operations, excluding deferrals and property management

$

180.5

 

$

714.0

 

6.3% to 6.9%

 

4.8% to 5.4%

 

 

 

 

 

 

 

 

Non-Core Portfolio:

 

 

 

 

2023 Full Year

Income from property operations, excluding deferrals and property management

 

 

 

 

$25.5 to $29.5

 

 

 

 

 

 

 

 

Other Guidance Assumptions:

 

 

 

 

2023 Full Year

Property management and general administrative (4)

 

 

 

 

$121.4 to $127.4

Debt assumptions: (5)

 

 

 

 

 

 

 

Weighted average debt outstanding

 

 

 

 

$3,400 to $3,600

Interest and related amortization

 

 

 

 

$129.4 to $135.4

Preliminary 2024 Rent Rate Growth Assumptions (1)(2)

  • By October month-end, we anticipate sending 2024 rent increase notices to approximately 50% of our MH residents. The average rate increase of these notices is approximately 5.4%.
  • We have set RV annual rates for 2024 for approximately 95% of our annual sites. The average rate increase for these annual sites is approximately 7.0%.
___________________________

1.

Fourth quarter and full year 2023 guidance represent management's estimate of a range of possible outcomes. The midpoint of the ranges and the preliminary 2024 rent rate growth assumptions reflect management's estimate of the most likely outcome. Actual results could vary materially from management’s estimates presented above if any of our assumptions, including occupancy and rate changes, our ability to manage expenses in an inflationary environment, our ability to integrate and operate recent acquisitions and costs to restore property operations and potential revenue losses following storms or other unplanned events, is incorrect. See Forward-Looking Statements in this press release for additional factors impacting our 2023 and 2024 guidance assumptions. See Non-GAAP Financial Measures Definitions and Reconciliations at the end of the supplemental financial information for definitions of FFO and Normalized FFO and a reconciliation of Net income per Common Share - Fully Diluted to FFO per Common Share and OP Unit - Fully Diluted and Normalized FFO per Common Share and OP Unit - Fully Diluted.

2.

Guidance assumptions do not include future capital events (financing transactions, acquisitions or dispositions) subsequent to those discussed in this press release or the use of free cash flow.

3.

Core RV and marina annual revenue represents approximately 75.3% and 68.4% of fourth quarter 2023 and full year 2023 RV and marina base rental income, respectively. Core RV and marina annual revenue fourth quarter 2023 growth rate range is 8.5% to 9.1% and the full year 2023 growth rate range is 8.0% to 8.6%.

4.

Includes accelerated vesting of stock-based compensation expense of $6.3 million recognized during the quarter ended June 30, 2023 as a result of the passing of a member of our Board of Directors.

5.

Includes financing transactions discussed in this press release.

About Equity LifeStyle Properties

We are a self-administered, self-managed real estate investment trust (“REIT”) with headquarters in Chicago. As of October 16, 2023, we own or have an interest in 450 properties in 35 states and British Columbia consisting of 171,707 sites.

For additional information, please contact our Investor Relations Department at (800) 247-5279 or at investor_relations@equitylifestyle.com.

Conference Call

A live audio webcast of our conference call discussing these results will take place tomorrow, Tuesday, October 17, 2023, at 10:00 a.m. Central Time. Please visit the Investor Relations section at www.equitylifestyleproperties.com for the link. A replay of the webcast will be available for two weeks at this site.

Forward-Looking Statements

In addition to historical information, this press release includes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. When used, words such as “anticipate,” “expect,” “believe,” “project,” “intend,” “may be” and “will be” and similar words or phrases, or the negative thereof, unless the context requires otherwise, are intended to identify forward-looking statements and may include, without limitation, information regarding our expectations, goals or intentions regarding the future, and the expected effect of our acquisitions. Forward-looking statements, including our guidance concerning Net Income, FFO and Normalized FFO per share data, by their nature, involve estimates, projections, goals, forecasts and assumptions and are subject to risks and uncertainties that could cause actual results or outcomes to differ materially from those expressed in a forward-looking statement due to a number of factors, which include, but are not limited to the following: (i) the mix of site usage within the portfolio; (ii) yield management on our short-term resort and marina sites; (iii) scheduled or implemented rate increases on community, resort and marina sites; (iv) scheduled or implemented rate increases in annual payments under membership subscriptions; (v) occupancy changes; (vi) our ability to attract and retain membership customers; (vii) change in customer demand regarding travel and outdoor vacation destinations; (viii) our ability to manage expenses in an inflationary environment; (ix) our ability to integrate and operate recent acquisitions in accordance with our estimates; (x) our ability to execute expansion/development opportunities in the face of supply chain delays/shortages; (xi) completion of pending transactions in their entirety and on assumed schedule; (xii) our ability to attract and retain property employees, particularly seasonal employees; (xiii) ongoing legal matters and related fees; and (xiv) costs to restore property operations and potential revenue losses following storms or other unplanned events. For further information on these and other factors that could impact us and the statements contained herein, refer to our filings with the Securities and Exchange Commission, including the “Risk Factors” and “Forward-Looking Statements” sections in our most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q. These forward-looking statements are based on management's present expectations and beliefs about future events. As with any projection or forecast, these statements are inherently susceptible to uncertainty and changes in circumstances. We are under no obligation to, and expressly disclaim any obligation to, update or alter our forward-looking statements whether as a result of such changes, new information, subsequent events or otherwise.

Supplemental Financial Information

Financial Highlights

(In millions, except Common Shares and OP Units outstanding and per share data, unaudited)

 

As of and for the Quarters Ended

 

Sep 30,

2023

Jun 30,

2023

Mar 31,

2023

Dec 31,

2022

Sep 30,

2022

Operating Information

 

 

 

 

 

Total revenues

$

388.8

 

$

370.0

 

$

370.0

 

$

340.6

 

$

381.0

 

Consolidated net income

$

80.7

 

$

66.0

 

$

86.5

 

$

76.7

 

$

70.5

 

Net income available for Common Stockholders

$

77.0

 

$

62.9

 

$

82.4

 

$

73.0

 

$

67.2

 

Adjusted EBITDAre (1)

$

172.9

 

$

162.5

 

$

176.7

 

$

159.2

 

$

166.4

 

FFO available for Common Stock and OP Unit holders (1)(2)

$

139.7

 

$

123.4

 

$

144.1

 

$

126.6

 

$

134.4

 

Normalized FFO available for Common Stock and OP Unit holders (1)(2)

$

139.7

 

$

129.7

 

$

144.3

 

$

128.1

 

$

136.8

 

Funds Available for Distribution ("FAD") for Common Stock and OP Unit holders (1)(2)

$

113.7

 

$

103.1

 

$

126.2

 

$

106.9

 

$

115.6

 

 

 

 

 

 

 

Common Shares and OP Units Outstanding (In thousands) and Per Share Data

 

 

 

 

 

Common Shares and OP Units, end of the period

 

195,525

 

 

195,514

 

 

195,446

 

 

195,386

 

 

195,380

 

Weighted average Common Shares and OP Units outstanding - Fully Diluted

 

195,440

 

 

195,430

 

 

195,369

 

 

195,281

 

 

195,269

 

Net income per Common Share - Fully Diluted (3)

$

0.41

 

$

0.34

 

$

0.44

 

$

0.39

 

$

0.36

 

FFO per Common Share and OP Unit - Fully Diluted

$

0.71

 

$

0.63

 

$

0.74

 

$

0.65

 

$

0.69

 

Normalized FFO per Common Share and OP Unit - Fully Diluted

$

0.71

 

$

0.66

 

$

0.74

 

$

0.66

 

$

0.70

 

Dividends per Common Share

$

0.4475

 

$

0.4475

 

$

0.4475

 

$

0.4100

 

$

0.4100

 

 

 

 

 

 

 

Balance Sheet

 

 

 

 

 

Total assets

$

5,626

 

$

5,586

 

$

5,519

 

$

5,493

 

$

5,405

 

Total liabilities

$

4,129

 

$

4,083

 

$

4,006

 

$

3,975

 

$

3,886

 

 

 

 

 

 

 

Market Capitalization

 

 

 

 

 

Total debt (4)

$

3,533

 

$

3,479

 

$

3,414

 

$

3,416

 

$

3,329

 

Total market capitalization (5)

$

15,990

 

$

16,557

 

$

16,534

 

$

16,038

 

$

15,607

 

 

 

 

 

 

 

Ratios

 

 

 

 

 

Total debt / total market capitalization

 

22.1

%

 

21.0

%

 

20.6

%

 

21.3

%

 

21.3

%

Total debt / Adjusted EBITDAre (6)

 

5.3

 

 

5.2

 

 

5.2

 

 

5.3

 

 

5.2

 

Interest coverage (7)

 

5.3

 

 

5.4

 

 

5.5

 

 

5.6

 

 

5.7

 

Fixed charges(8)

 

5.1

 

 

5.2

 

 

5.4

 

 

5.6

 

 

5.6

 

__________________________

1.

See Non-GAAP Financial Measures Definitions and Reconciliations at the end of the supplemental financial information for definitions of Adjusted EBITDAre, FFO, Normalized FFO and FAD and a reconciliation of Consolidated net income to Adjusted EBITDAre.

2.

See page 6 for a reconciliation of Net income available for Common Stockholders to Non-GAAP financial measures FFO available for Common Stock and OP Unit holders, Normalized FFO available for Common Stock and OP Unit holders and FAD for Common Stock and OP Unit holders.

3.

Net income per Common Share - Fully Diluted is calculated before Income allocated to non-controlling interest - Common OP Units.

4.

Excludes deferred financing costs of approximately $30.5 million as of September 30, 2023.

5.

See page 14 for the calculation of market capitalization as of September 30, 2023.

6.

Calculated using trailing twelve months Adjusted EBITDAre.

7.

Calculated by dividing trailing twelve months Adjusted EBITDAre by the interest expense incurred during the same period.

8.

See Non-GAAP Financial Measures Definitions and Reconciliations at the end of the supplemental financial information for a definition of fixed charges. This ratio is calculated by dividing trailing twelve months Adjusted EBITDAre by the sum of fixed charges and preferred stock dividends, if any, during the same period.

Consolidated Balance Sheets

(In thousands, except share and per share data)

 

September 30, 2023

 

December 31, 2022

 

(unaudited)

 

 

Assets

 

 

 

Investment in real estate:

 

 

 

Land

$

2,088,657

 

 

$

2,084,532

 

Land improvements

 

4,307,943

 

 

 

4,115,439

 

Buildings and other depreciable property

 

1,228,897

 

 

 

1,169,590

 

 

 

7,625,497

 

 

 

7,369,561

 

Accumulated depreciation

 

(2,401,384

)

 

 

(2,258,540

)

Net investment in real estate

 

5,224,113

 

 

 

5,111,021

 

Cash and restricted cash

 

59,680

 

 

 

22,347

 

Notes receivable, net

 

49,684

 

 

 

45,356

 

Investment in unconsolidated joint ventures

 

84,328

 

 

 

81,404

 

Deferred commission expense

 

53,180

 

 

 

50,441

 

Other assets, net

 

155,306

 

 

 

181,950

 

Total Assets

$

5,626,291

 

 

$

5,492,519

 

 

 

 

 

Liabilities and Equity

 

 

 

Liabilities:

 

 

 

Mortgage notes payable, net

$

3,005,034

 

 

$

2,693,167

 

Term loan, net

 

497,422

 

 

 

496,817

 

Unsecured line of credit

 

 

 

 

198,000

 

Accounts payable and other liabilities

 

189,090

 

 

 

175,148

 

Deferred membership revenue

 

216,021

 

 

 

197,743

 

Accrued interest payable

 

12,296

 

 

 

11,739

 

Rents and other customer payments received in advance and security deposits

 

121,930

 

 

 

122,318

 

Distributions payable

 

87,491

 

 

 

80,102

 

Total Liabilities

 

4,129,284

 

 

 

3,975,034

 

Equity:

 

 

 

Preferred stock, $0.01 par value, 10,000,000 shares authorized as of September 30, 2023 and December 31, 2022; none issued and outstanding.

 

 

 

 

 

Common stock, $0.01 par value, 600,000,000 shares authorized as of September 30, 2023 and December 31, 2022; 186,390,612 and 186,120,298 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively.

 

1,917

 

 

 

1,916

 

Paid-in capital

 

1,641,553

 

 

 

1,628,618

 

Distributions in excess of accumulated earnings

 

(232,081

)

 

 

(204,248

)

Accumulated other comprehensive income

 

15,564

 

 

 

19,119

 

Total Stockholders’ Equity

 

1,426,953

 

 

 

1,445,405

 

Non-controlling interests – Common OP Units

 

70,054

 

 

 

72,080

 

Total Equity

 

1,497,007

 

 

 

1,517,485

 

Total Liabilities and Equity

$

5,626,291

 

 

$

5,492,519

 

Consolidated Statements of Income

(In thousands, unaudited)

 

Quarters Ended

September 30,

 

Nine Months Ended

September 30,

 

2023

 

2022

 

2023

 

2022

Revenues:

 

 

 

 

 

 

 

Rental income

$

303,334

 

 

$

289,016

 

 

$

888,440

 

 

$

849,411

 

Annual membership subscriptions

 

16,673

 

 

 

16,254

 

 

 

48,832

 

 

 

47,003

 

Membership upgrade sales (1)

 

3,744

 

 

 

3,308

 

 

 

10,863

 

 

 

9,543

 

Other income

 

15,658

 

 

 

15,580

 

 

 

51,283

 

 

 

43,316

 

Gross revenues from home sales, brokered resales and ancillary services

 

44,795

 

 

 

52,547

 

 

 

115,841

 

 

 

144,937

 

Interest income

 

2,276

 

 

 

1,865

 

 

 

6,623

 

 

 

5,346

 

Income from other investments, net

 

2,333

 

 

 

2,399

 

 

 

6,897

 

 

 

6,920

 

Total revenues

 

388,813

 

 

 

380,969

 

 

 

1,128,779

 

 

 

1,106,476

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

Property operating and maintenance

 

126,846

 

 

 

123,181

 

 

 

361,543

 

 

 

341,480

 

Real estate taxes

 

19,017

 

 

 

17,734

 

 

 

56,165

 

 

 

56,373

 

Membership sales and marketing (2)

 

5,696

 

 

 

5,937

 

 

 

16,055

 

 

 

15,720

 

Property management

 

19,887

 

 

 

19,003

 

 

 

58,710

 

 

 

55,973

 

Depreciation and amortization

 

50,968

 

 

 

52,547

 

 

 

152,934

 

 

 

152,737

 

Cost of home sales, brokered resales and ancillary services

 

33,471

 

 

 

40,224

 

 

 

85,880

 

 

 

111,894

 

Home selling expenses and ancillary operating expenses

 

7,164

 

 

 

7,080

 

 

 

21,258

 

 

 

21,146

 

General and administrative (3)(4)

 

9,895

 

 

 

11,086

 

 

 

38,163

 

 

 

34,834

 

Casualty-related charges/(recoveries), net (5)

 

 

 

 

 

 

 

 

 

 

 

Other expenses (4)

 

1,338

 

 

 

1,627

 

 

 

4,187

 

 

 

6,880

 

Early debt retirement

 

68

 

 

 

 

 

 

68

 

 

 

1,156

 

Interest and related amortization

 

33,434

 

 

 

29,759

 

 

 

99,144

 

 

 

85,276

 

Total expenses

 

307,784

 

 

 

308,178

 

 

 

894,107

 

 

 

883,469

 

Loss on sale of real estate and impairment, net

 

(949

)

 

 

(3,747

)

 

 

(3,581

)

 

 

(3,747

)

Income before equity in income of unconsolidated joint ventures

 

80,080

 

 

 

69,044

 

 

 

231,091

 

 

 

219,260

 

Equity in income of unconsolidated joint ventures

 

661

 

 

 

1,465

 

 

 

2,158

 

 

 

2,889

 

Consolidated net income

 

80,741

 

 

 

70,509

 

 

 

233,249

 

 

 

222,149

 

 

 

 

 

 

 

 

 

Income allocated to non-controlling interests – Common OP Units

 

(3,772

)

 

 

(3,346

)

 

 

(10,981

)

 

 

(10,563

)

Redeemable perpetual preferred stock dividends

 

 

 

 

 

 

 

(8

)

 

 

(8

)

Net income available for Common Stockholders

$

76,969

 

 

$

67,163

 

 

$

222,260

 

 

$

211,578

 

___________________________

1.

Membership upgrade sales revenue is net of deferrals of $7.0 million and $7.8 million for the quarters ended September 30, 2023 and September 30, 2022, respectively, and $17.2 million and $18.2 million for the nine months ended September 30, 2023 and September 30, 2022, respectively.

2.

Membership sales and marketing expense is net of sales commission deferrals of $1.2 million for both the quarters ended September 30, 2023 and September 30, 2022 and $2.7 million for both the nine months ended September 30, 2023 and September 30, 2022.

3.

Includes accelerated vesting of stock-based compensation expense of $6.3 million recognized during the nine months ended September 30, 2023 as a result of the passing of a member of our Board of Directors.

4.

Prior period amounts have been reclassified to conform to the current period presentation.

5.

Casualty-related charges/(recoveries), net for the quarter ended September 30, 2023 includes debris removal and cleanup costs related to Hurricane Ian of $1.8 million and insurance recovery revenue of $1.8 million. Casualty-related charges/(recoveries), net for the nine months ended September 30, 2023 includes debris removal and cleanup costs related to Hurricane Ian of $12.1 million and insurance recovery revenue of $12.1 million.

Non-GAAP Financial Measures

This document contains certain non-GAAP measures used by management that we believe are helpful to understand our business. We believe investors should review these non-GAAP measures along with GAAP net income and cash flows from operating activities, investing activities and financing activities, when evaluating an equity REIT’s operating performance. Our definitions and calculations of these non-GAAP financial and operating measures and other terms may differ from the definitions and methodologies used by other REITs and, accordingly, may not be comparable. These non-GAAP financial and operating measures do not represent cash generated from operating activities in accordance with GAAP, nor do they represent cash available to pay distributions and should not be considered as an alternative to net income, determined in accordance with GAAP, as an indication of our financial performance, or to cash flows from operating activities, determined in accordance with GAAP, as a measure of our liquidity, nor are they indicative of funds available to fund our cash needs, including our ability to make cash distributions. For definitions and reconciliations of non-GAAP measures to our financial statements as prepared under GAAP, refer to both Reconciliation of Net Income to Non-GAAP Financial Measures on page 6 and Non-GAAP Financial Measures Definitions and Reconciliations on pages 16-19.

Selected Non-GAAP Financial Measures

(In millions, except per share data, unaudited)

 

Quarter Ended

 

September 30, 2023

Income from property operations, excluding deferrals and property management - 2023 Core (1)

$

186.2

 

Income from property operations, excluding deferrals and property management - Non-Core (1)

 

7.5

 

Property management and general and administrative

 

(29.8

)

Other income and expenses

 

9.2

 

Interest and related amortization

 

(33.4

)

Normalized FFO available for Common Stock and OP Unit holders (2)

$

139.7

 

Early debt retirement

 

(0.1

)

FFO available for Common Stock and OP Unit holders (2) (3)

$

139.7

 

 

 

FFO per Common Share and OP Unit - Fully Diluted

$

0.71

 

Normalized FFO per Common Share and OP Unit - Fully Diluted

$

0.71

 

 

 

Normalized FFO available for Common Stock and OP Unit holders (2)

$

139.7

 

Non-revenue producing improvements to real estate

 

(26.1

)

FAD for Common Stock and OP Unit holders (2)(3)

$

113.7

 

 

 

Weighted average Common Shares and OP Units - Fully Diluted

 

195.4

 

___________________________

1.

See pages 8-9 for details of the Core Income from Property Operations, excluding deferrals and property management. See page 10 for details of the Non-Core Income from Property Operations, excluding deferrals and property management.

2.

See page 6 for a reconciliation of Net income available for Common Stockholders to FFO available for Common Stock and OP Unit holders, Normalized FFO available for Common Stock and OP Unit holders and FAD for Common Stock and OP Unit holders.

3.

Total does not foot due to rounding.

Reconciliation of Net Income to Non-GAAP Financial Measures

(In thousands, except per share data, unaudited)

 

Quarters Ended September 30,

 

Nine Months Ended September 30,

 

2023

 

2022

 

2023

 

2022

Net income available for Common Stockholders

$

76,969

 

 

$

67,163

 

 

$

222,260

 

 

$

211,578

 

Income allocated to non-controlling interests – Common OP Units

 

3,772

 

 

 

3,346

 

 

 

10,981

 

 

 

10,563

 

Membership upgrade sales upfront payments, deferred, net (1)

 

7,044

 

 

 

7,777

 

 

 

17,178

 

 

 

18,228

 

Membership sales commissions, deferred, net (1)

 

(1,178

)

 

 

(1,206

)

 

 

(2,728

)

 

 

(2,746

)

Depreciation and amortization

 

50,968

 

 

 

52,547

 

 

 

152,934

 

 

 

152,737

 

Depreciation on unconsolidated joint ventures

 

1,141

 

 

 

1,035

 

 

 

3,357

 

 

 

2,811

 

Gain on unconsolidated joint ventures

 

 

 

 

 

 

 

(416

)

 

 

 

Loss on sale of real estate and impairment, net

 

949

 

 

 

3,747

 

 

 

3,581

 

 

 

3,747

 

FFO available for Common Stock and OP Unit holders

 

139,665

 

 

 

134,409

 

 

 

407,147

 

 

 

396,918

 

Accelerated vesting of stock-based compensation expense (2)

 

 

 

 

 

 

 

6,320

 

 

 

 

Early debt retirement

 

68

 

 

 

 

 

 

68

 

 

 

1,156

 

Transaction/pursuit costs

 

 

 

 

302

 

 

 

117

 

 

 

3,384

 

Lease termination expenses

 

 

 

 

2,073

 

 

 

90

 

 

 

2,073

 

Normalized FFO available for Common Stock and OP Unit holders

 

139,733

 

 

 

136,784

 

 

 

413,742

 

 

 

403,531

 

Non-revenue producing improvements to real estate

 

(26,065

)

 

 

(21,145

)

 

 

(70,751

)

 

 

(59,252

)

FAD for Common Stock and OP Unit holders

$

113,668

 

 

$

115,639

 

 

$

342,991

 

 

$

344,279

 

 

 

 

 

 

 

 

 

Net income per Common Share - Basic

$

0.41

 

 

$

0.36

 

 

$

1.19

 

 

$

1.14

 

Net income per Common Share - Fully Diluted (3)

$

0.41

 

 

$

0.36

 

 

$

1.19

 

 

$

1.14

 

 

 

 

 

 

 

 

 

FFO per Common Share and OP Unit - Basic

$

0.72

 

 

$

0.69

 

 

$

2.09

 

 

$

2.03

 

FFO per Common Share and OP Unit - Fully Diluted

$

0.71

 

 

$

0.69

 

 

$

2.08

 

 

$

2.03

 

 

 

 

 

 

 

 

 

Normalized FFO per Common Share and OP Unit - Basic

$

0.72

 

 

$

0.70

 

 

$

2.12

 

 

$

2.07

 

Normalized FFO per Common Share and OP Unit - Fully Diluted

$

0.71

 

 

$

0.70

 

 

$

2.12

 

 

$

2.07

 

 

 

 

 

 

 

 

 

Weighted average Common Shares outstanding - Basic

 

186,100

 

 

 

185,814

 

 

 

186,008

 

 

 

185,758

 

Weighted average Common Shares and OP Units outstanding - Basic

 

195,335

 

 

 

195,102

 

 

 

195,254

 

 

 

195,053

 

Weighted average Common Shares and OP Units outstanding - Fully Diluted

 

195,440

 

 

 

195,269

 

 

 

195,414

 

 

 

195,248

 

_________________________

1.

See page 13 for details of membership sales activity.

2.

Represents accelerated vesting of stock-based compensation expense of $6.3 million recognized during the nine months ended September 30, 2023 as a result of the passing of a member of our Board of Directors.

3.

Net income per Common Share - Fully Diluted is calculated before Income allocated to non-controlling interest - Common OP Units.

Consolidated Income from Property Operations (1)

(In millions, except home site and occupancy figures, unaudited)

 

Quarters Ended

September 30,

 

Nine Months Ended

September 30,

 

2023

 

2022

 

2023

 

2022

MH base rental income (2)

$

167.9

 

 

$

159.0

 

 

$

498.9

 

 

$

475.1

 

Rental home income (2)

 

3.6

 

 

 

3.7

 

 

 

11.1

 

 

 

11.5

 

RV and marina base rental income (2)

 

112.8

 

 

 

109.9

 

 

 

326.3

 

 

 

317.0

 

Annual membership subscriptions

 

16.7

 

 

 

16.3

 

 

 

48.8

 

 

 

47.0

 

Membership upgrade sales current period, gross (3)

 

10.8

 

 

 

11.1

 

 

 

28.0

 

 

 

27.8

 

Utility and other income (2)(4)

 

35.8

 

 

 

32.8

 

 

 

107.1

 

 

 

92.6

 

Property operating revenues

 

347.6

 

 

 

332.8

 

 

 

1,020.2

 

 

 

971.0

 

 

 

 

 

 

 

 

 

Property operating, maintenance and real estate taxes (2)

 

147.0

 

 

 

141.8

 

 

 

421.3

 

 

 

401.3

 

Membership sales and marketing, gross (3)

 

6.9

 

 

 

7.1

 

 

 

18.8

 

 

 

18.5

 

Property operating expenses

 

153.9

 

 

 

148.9

 

 

 

440.1

 

 

 

419.8

 

Income from property operations, excluding deferrals and property management (1)

$

193.7

 

 

$

183.9

 

 

$

580.1

 

 

$

551.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manufactured home site figures and occupancy averages:

 

 

 

 

 

 

 

Total sites

 

72,736

 

 

 

73,198

 

 

 

72,727

 

 

 

73,368

 

Occupied sites

 

68,818

 

 

 

69,489

 

 

 

68,819

 

 

 

69,610

 

Occupancy %

 

94.6

%

 

 

94.9

%

 

 

94.6

%

 

 

94.9

%

Monthly base rent per site

$

813

 

 

$

763

 

 

$

806

 

 

$

758

 

 

 

 

 

 

 

 

 

RV and marina base rental income:

 

 

 

 

 

 

 

Annual

$

74.1

 

 

$

68.0

 

 

$

216.2

 

 

$

199.0

 

Seasonal

 

8.5

 

 

 

9.5

 

 

 

45.9

 

 

 

45.6

 

Transient

 

30.2

 

 

 

32.4

 

 

 

64.2

 

 

 

72.4

 

Total RV and marina base rental income

$

112.8

 

 

$

109.9

 

 

$

326.3

 

 

$

317.0

 

_________________________

1.

Excludes property management and the GAAP deferral of membership upgrade sales upfront payments and membership sales commissions, net.

2.

MH base rental income, Rental home income, RV and marina base rental income and Utility income, net of bad debt expense, are presented in Rental income in the Consolidated Statements of Income on page 3. Bad debt expense is presented in Property operating, maintenance and real estate taxes in this table.

3.

See page 13 for details of membership sales activity.

4.

Includes approximately $1.6 million and $9.6 million of business interruption income from Hurricane Ian during the quarter and nine months ended September 30, 2023, respectively.

Core Income from Property Operations (1)

(In millions, except home site and occupancy figures, unaudited)

 

Quarters Ended September 30,

 

Nine Months Ended September 30,

 

2023

 

2022

 

Change (2)

 

2023

 

2022

 

Change (2)

MH base rental income

$

167.8

 

$

157.0

 

6.8

%

 

$

498.5

 

$

467.2

 

6.7

%

Rental home income

 

3.5

 

 

3.7

 

(5.0

)%

 

 

11.1

 

 

11.5

 

(3.4

)%

RV and marina base rental income

 

106.4

 

 

104.3

 

2.0

%

 

 

311.2

 

 

301.1

 

3.4

%

Annual membership subscriptions

 

16.2

 

 

15.8

 

2.6

%

 

 

47.7

 

 

45.9

 

4.0

%

Membership upgrade sales current period, gross

 

10.4

 

 

10.2

 

1.7

%

 

 

27.3

 

 

26.4

 

3.3

%

Utility and other income

 

31.4

 

 

29.7

 

6.0

%

 

 

90.1

 

 

83.5

 

7.9

%

Property operating revenues

 

335.7

 

 

320.7

 

4.7

%

 

 

985.9

 

 

935.6

 

5.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Utility expense

 

41.4

 

 

40.0

 

3.4

%

 

 

115.9

 

 

108.3

 

7.1

%

Payroll

 

31.3

 

 

31.8

 

(1.7

)%

 

 

89.8

 

 

86.9

 

3.3

%

Repair & maintenance

 

25.0

 

 

23.1

 

8.0

%

 

 

72.8

 

 

66.3

 

9.8

%

Insurance and other (3)

 

26.5

 

 

24.2

 

9.6

%

 

 

76.6

 

 

70.7

 

8.4

%

Real estate taxes

 

18.5

 

 

16.6

 

11.8

%

 

 

54.4

 

 

52.0

 

4.6

%

Membership sales and marketing, gross

 

6.7

 

 

6.6

 

2.3

%

 

 

18.6

 

 

17.8

 

4.2

%

Property operating expenses

 

149.4

 

 

142.3

 

5.1

%

 

 

428.1

 

 

402.0

 

6.5

%

Income from property operations, excluding deferrals and property management (1)

$

186.2

 

$

178.4

 

4.4

%

 

$

557.7

 

$

533.5

 

4.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Occupied sites(4)

 

68,820

 

 

69,014

 

 

 

 

 

 

 

 

__________________________

1.

Excludes property management and the GAAP deferral of membership upgrades sales upfront payments and membership sales commissions, net.

2.

Calculations prepared using actual results without rounding.

3.

Includes bad debt expense for the periods presented.

4.

Occupied sites are presented as of the end of the period.

Core Income from Property Operations (continued)

(In millions, except home site and occupancy figures, unaudited)

 

Quarters Ended September 30,

 

Nine Months Ended September 30,

 

2023

 

2022

 

Change (1)

 

2023

 

2022

 

Change (1)

Core manufactured home site figures and occupancy averages:

 

 

 

 

 

 

 

 

 

 

 

Total sites

 

72,475

 

 

 

72,455

 

 

 

 

 

72,466

 

 

 

72,464

 

 

 

Occupied sites

 

68,760

 

 

 

68,950

 

 

 

 

 

68,761

 

 

 

68,914

 

 

 

Occupancy %

 

94.9

%

 

 

95.2

%

 

 

 

 

94.9

%

 

 

95.1

%

 

 

Monthly base rent per site

$

813

 

 

$

759

 

 

 

 

$

805

 

 

$

753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core RV and marina base rental income:

 

 

 

 

 

 

 

 

 

 

 

Annual (2)

$

70.4

 

 

$

65.2

 

 

8.0

%

 

$

206.4

 

 

$

191.0

 

 

8.1

%

Seasonal

 

8.0

 

 

 

8.8

 

 

(8.5

)%

 

 

44.5

 

 

 

42.2

 

 

5.5

%

Transient

 

28.0

 

 

 

30.3

 

 

(7.6

)%

 

 

60.3

 

 

 

67.9

 

 

(11.2

)%

Total Seasonal and Transient

$

36.0

 

 

$

39.1

 

 

(7.8

)%

 

$

104.8

 

 

$

110.1

 

 

(4.8

)%

Total RV and marina base rental income

$

106.4

 

 

$

104.3

 

 

2.0

%

 

$

311.2

 

 

$

301.1

 

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core utility information:

 

 

 

 

 

 

 

 

 

 

 

Income

$

18.0

 

 

$

16.6

 

 

8.1

%

 

$

52.0

 

 

$

47.2

 

 

10.2

%

Expense

 

41.4

 

 

 

40.0

 

 

3.4

%

 

 

115.9

 

 

 

108.4

 

 

6.9

%

Expense, net

$

23.4

 

 

$

23.4

 

 

%

 

$

63.9

 

 

$

61.2

 

 

4.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Utility recovery rate (3)

 

43.5

%

 

 

41.5

%

 

 

 

 

44.9

%

 

 

43.5

%

 

 

_________________________

1.

Calculations prepared using actual results without rounding.

2.

Core Annual marina base rental income represents approximately 99% of the total Core marina base rental income for all periods presented.

3.

Calculated by dividing the utility income by utility expense.

Non-Core Income from Property Operations (1)

(In millions, unaudited)

 

Quarter Ended

 

Nine Months Ended

 

September 30, 2023

 

September 30, 2023

MH base rental income

$

0.2

 

$

0.5

RV and marina base rental income

 

6.4

 

 

15.1

Annual membership subscriptions

 

0.4

 

 

1.1

Utility and other income

 

4.5

 

 

17.0

Membership upgrade sales current period, gross

 

0.4

 

 

0.7

Property operating revenues

 

11.9

 

 

34.4

 

 

 

 

Property operating expenses (2)

 

4.4

 

 

12.0

Income from property operations, excluding deferrals and property management (1) 

$

7.5

$

22.4

 

 

 

 

 

 

 

 

_________________________
1.

Excludes property management and the GAAP deferral of membership upgrade sales upfront payments and membership sales commissions, net.

2.

Includes bad debt expense for the periods presented.

Home Sales and Rental Home Operations

(In thousands, except home sale volumes and occupied rentals, unaudited)

 

 

 

 

 

 

 

 

Home Sales - Select Data

Quarters Ended

September 30,

 

Nine Months Ended

September 30,

 

2023

 

2022

 

2023

 

2022

Total new home sales volume (1)

 

285

 

 

331

 

 

687

 

 

957

New home sales gross revenues (1)

$

27,684

 

$

32,850

 

$

69,036

 

$

92,228

 

 

 

 

 

 

 

 

Total used home sales volume

 

84

 

 

81

 

 

252

 

 

250

Used home sales gross revenues

$

1,020

 

$

972

 

$

3,229

 

$

3,337

 

 

 

 

 

 

 

 

Brokered home resales volume

 

160

 

 

223

 

 

495

 

 

674

Brokered home resales gross revenues

$

704

 

$

931

 

$

2,255

 

$

2,591

Rental Homes - Select Data

Quarters Ended

September 30,

 

Nine Months Ended

September 30,

 

2023

 

2022

 

2023

 

2022

 

 

 

 

 

 

 

 

Rental operations revenues (2)

$

9,406

 

$

10,420

 

$

29,491

 

$

32,635

Rental home operations expense (3)

 

1,762

 

 

1,483

 

 

3,879

 

 

4,094

Depreciation on rental homes (4)

 

2,726

 

 

2,521

 

 

8,275

 

 

7,538

 

 

 

 

 

 

 

 

Occupied rentals: (5)

 

 

 

 

 

 

 

New

 

2,086

 

 

2,594

 

 

 

 

Used

 

259

 

 

355

 

 

 

 

Total occupied rental sites

 

2,345

 

 

2,949

 

 

 

 

 

As of September 30, 2023

 

As of September 30, 2022

Cost basis in rental homes: (6)

Gross

 

Net of

Depreciation

 

Gross

 

Net of

Depreciation

New

$

249,568

 

$

207,303

 

$

221,840

 

$

180,299

Used

 

12,606

 

 

7,481

 

 

15,226

 

 

8,657

Total rental homes

$

262,174

 

$

214,784

 

$

237,066

 

$

188,956

___________________________

1.

For the quarter and nine months ended September 30, 2022, total new home sales volume includes 21 and 72 home sales, respectively, from our ECHO Financing LLC ("ECHO joint venture"). New home sales gross revenues does not include the revenues associated with the ECHO joint venture.

2.

For the quarters ended September 30, 2023 and 2022, approximately $5.9 million and $6.7 million, respectively, of the rental operations revenue is included in the MH base rental income in the Core Income from Property Operations on pages 8-9. The remainder of the rental operations revenue for the quarters ended September 30, 2023 and 2022 is included in Rental home income in the Core Income from Property Operations on pages 8-9.

3.

Rental home operations expense is included in Property operating, maintenance and real estate taxes in the Consolidated Income from Property Operations on page 7. Rental home operations expense is included in Insurance and other in the Core Income from Property Operations on pages 8-9.

4.

Depreciation on rental homes in our Core portfolio is presented in Depreciation and amortization in the Consolidated Statements of Income on page 3.

5.

Occupied rentals as of the end of the period in our Core portfolio. Included in occupied rentals as of September 30, 2022 were 165 homes rented through our ECHO joint venture. On December 22, 2022, we completed the purchase of all homes held by the ECHO joint venture.

6.

Includes both occupied and unoccupied rental homes in our Core portfolio. New home cost basis does not include the costs associated with our ECHO joint venture for 2022.

Total Sites

(Unaudited)

Summary of Total Sites as of September 30, 2023

 

 

Sites (1)

MH sites

72,700

RV sites:

 

Annual

35,300

Seasonal

12,500

Transient

14,900

Marina slips

6,900

Membership (2)

25,800

Joint Ventures (3)

3,600

Total

171,700

___________________________

1.

MH sites are generally leased on an annual basis to residents who own or lease factory-built homes, including manufactured homes. Annual RV and marina sites are leased on an annual basis to customers who generally have an RV, factory-built cottage, boat or other unit placed on the site, including those Northern properties that are open for the summer season. Seasonal RV and marina sites are leased to customers generally for one to six months. Transient RV and marina sites are leased to customers on a short-term basis.

2.

Sites primarily utilized by approximately 125,300 members. Includes approximately 6,200 sites rented on an annual basis.

3.

Joint ventures have approximately 2,000 annual sites and 1,600 transient.

Memberships - Select Data

(Unaudited)

 

Years Ended December 31,

 

 

 

2019

 

2020

 

2021

 

2022

 

Nine Months

Ended

September

30, 2023

Member Count (1)

 

115,680

 

 

116,169

 

 

125,149

 

 

128,439

 

 

125,339

Thousand Trails Camping Pass (TTC) Origination

 

41,484

 

 

44,129

 

 

50,523

 

 

51,415

 

 

37,936

TTC Sales

 

19,267

 

 

20,587

 

 

23,923

 

 

23,237

 

 

17,434

RV Dealer TTC Activations

 

22,217

 

 

23,542

 

 

26,600

 

 

28,178

 

 

20,502

Number of annuals (2)

 

5,938

 

 

5,986

 

 

6,320

 

 

6,390

 

 

6,217

Number of upgrade sales (3)

 

2,919

 

 

3,373

 

 

4,863

 

 

4,068

 

 

3,022

 

 

 

 

 

 

 

 

 

 

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

Annual membership subscriptions

$

51,015

 

$

53,085

 

$

58,251

 

$

63,215

 

$

48,832

RV base rental income from annuals

$

19,634

 

$

20,761

 

$

23,127

 

$

25,945

 

$

20,691

RV base rental income from seasonals/transients

$

20,181

 

$

18,126

 

$

25,562

 

$

24,316

 

$

17,562

Membership upgrade sales current period, gross

$

19,111

 

$

21,739

 

$

36,270

 

$

34,661

 

$

28,041

Utility and other income

$

2,422

 

$

2,426

 

$

2,735

 

$

2,626

 

$

1,979

 

 

 

 

 

 

 

 

 

 

Membership Sales Activity

Quarters Ended

September 30,

 

Nine Months Ended

September 30,

 

2023

 

2022

 

2023

 

2022

Membership upgrade sales current period, gross

$

10,788

 

 

$

11,085

 

 

$

28,041

 

 

$

27,771

 

Membership upgrade sales upfront payments, deferred, net

 

(7,044

)

 

 

(7,777

)

 

 

(17,178

)

 

 

(18,228

)

Membership upgrade sales

$

3,744

 

 

$

3,308

 

 

$

10,863

 

 

$

9,543

 

 

 

 

 

 

 

 

Membership sales and marketing, gross

$

(6,874

)

 

$

(7,143

)

 

$

(18,783

)

 

$

(18,466

)

Membership sales commissions, deferred, net

 

1,178

 

 

 

1,206

 

 

 

2,728

 

 

 

2,746

 

Membership sales and marketing

$

(5,696

)

 

$

(5,937

)

 

$

(16,055

)

 

$

(15,720

)

___________________________

1.

Members who have entered into annual subscriptions with us that entitle them to use certain properties on a continuous basis for up to 21 days.

2.

Members who rent a specific site for an entire year in connection with their membership subscriptions.

3.

Existing members who have upgraded memberships are eligible for enhanced benefits, including but not limited to longer stays, the ability to make earlier reservations, potential discounts on rental units, and potential access to additional properties. Upgrades require a non-refundable upfront payment.

Market Capitalization

(In millions, except share and OP Unit data, unaudited)

Capital Structure as of September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

Common

Shares/Units

 

% of Total

Common

Shares/Units

 

Total

 

% of Total

 

% of Total

Market

Capitalization

 

 

 

 

 

 

 

 

 

 

Secured Debt

 

 

 

 

$

3,033

 

85.8

%

 

 

Unsecured Debt

 

 

 

 

 

500

 

14.2

%

 

 

Total Debt (1)

 

 

 

 

$

3,533

 

100.0

%

 

22.1

%

 

 

 

 

 

 

 

 

 

 

Common Shares

 

186,390,612

 

95.3

%

 

 

 

 

 

 

OP Units

 

9,134,373

 

4.7

%

 

 

 

 

 

 

Total Common Shares and OP Units

 

195,524,985

 

100.0

%

 

 

 

 

 

 

Common Stock price at September 30, 2023

$

63.71

 

 

 

 

 

 

 

 

Fair Value of Common Shares and OP Units.

 

 

 

 

$

12,457

 

100.0

%

 

 

Total Equity

 

 

 

 

$

12,457

 

100.0

%

 

77.9

%

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

 

 

 

$

15,990

 

 

 

100.0

%

____________________________

1.

Excludes deferred financing costs of approximately $30.5 million.

Debt Maturity Schedule

Debt Maturity Schedule as of September 30, 2023

(In thousands, unaudited)

Year

Outstanding

Debt

 

Weighted

Average

Interest Rate

 

% of Total

Debt

 

Weighted

Average

Years to

Maturity

 

 

 

 

 

 

 

 

Secured Debt

 

 

 

 

 

 

 

2023

$

 

 

%

 

%

 

2024

 

 

 

%

 

%

 

2025

 

91,158

 

 

3.45

%

 

2.58

%

 

1.53

2026

 

 

 

%

 

%

 

2027

 

 

 

%

 

%

 

2028

 

203,171

 

 

4.19

%

 

5.75

%

 

4.96

2029

 

272,694

 

 

4.92

%

 

7.72

%

 

5.94

2030

 

275,385

 

 

2.69

%

 

7.79

%

 

6.51

2031

 

253,082

 

 

2.46

%

 

7.16

%

 

7.65

2032

 

202,000

 

 

2.47

%

 

5.72

%

 

8.97

Thereafter

 

1,735,430

 

 

4.07

%

 

49.12

%

 

13.38

Total

$

3,032,920

 

 

3.77

%

 

85.85

%

 

10.4

 

 

 

 

 

 

 

 

Unsecured Term Loans

 

 

 

 

 

 

 

2023

$

 

 

%

 

%

 

2024

 

 

 

%

 

%

 

2025

 

 

 

%

 

%

 

2026

 

300,000

 

 

1.81

%

 

8.49

%

 

2.58

2027

 

200,000

 

 

4.88

%

 

5.66

%

 

3.36

Thereafter

 

 

 

%

 

%

 

Total

$

500,000

 

 

3.04

%

 

14.15

%

 

2.9

 

 

 

 

 

 

 

 

Total Secured and Unsecured

$

3,532,920

 

 

3.67

%

 

100.00

%

 

9.3

 

 

 

 

 

 

 

 

Line of Credit Borrowing (1)

 

 

 

%

 

%

 

 

 

 

 

 

 

 

 

Note Premiums and Unamortized loan costs

 

(30,465

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt, Net

$

3,502,455

 

 

3.95% (2)

 

100

%

 

 

 

 

 

 

 

 

 

 

__________________________

1.

The floating interest rate on the line of credit is daily SOFR plus 1.25% to 1.65%. During the quarter ended September 30, 2023, the effective interest rate on the line of credit borrowings was 6.44%.

2.

Reflects effective interest rate for the quarter ended September 30, 2023, including interest associated with the line of credit and amortization of note premiums and deferred financing costs.

Non-GAAP Financial Measures Definitions and Reconciliations

FUNDS FROM OPERATIONS (FFO). We define FFO as net income, computed in accordance with GAAP, excluding gains or losses from sales of properties, depreciation and amortization related to real estate, impairment charges and adjustments to reflect our share of FFO of unconsolidated joint ventures. Adjustments for unconsolidated joint ventures are calculated to reflect FFO on the same basis. We compute FFO in accordance with our interpretation of standards established by the National Association of Real Estate Investment Trusts (“NAREIT”), which may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently than we do. We receive non-refundable upfront payments from membership upgrade contracts. In accordance with GAAP, the non-refundable upfront payments and related commissions are deferred and amortized over the estimated membership upgrade contract term. Although the NAREIT definition of FFO does not address the treatment of non-refundable upfront payments, we believe that it is appropriate to adjust for the impact of the deferral activity in our calculation of FFO.

We believe FFO, as defined by the Board of Governors of NAREIT, is generally a measure of performance for an equity REIT. While FFO is a relevant and widely used measure of operating performance for equity REITs, it does not represent cash flow from operations or net income as defined by GAAP, and it should not be considered as an alternative to these indicators in evaluating liquidity or operating performance.

NORMALIZED FUNDS FROM OPERATIONS (NORMALIZED FFO). We define Normalized FFO as FFO excluding non-operating income and expense items, such as gains and losses from early debt extinguishment, including prepayment penalties, defeasance costs and transaction/pursuit costs, and other miscellaneous non-comparable items. Normalized FFO presented herein is not necessarily comparable to Normalized FFO presented by other real estate companies due to the fact that not all real estate companies use the same methodology for computing this amount.

FUNDS AVAILABLE FOR DISTRIBUTION (FAD). We define FAD as Normalized FFO less non-revenue producing capital expenditures.

We believe that FFO, Normalized FFO and FAD are helpful to investors as supplemental measures of the performance of an equity REIT. We believe that by excluding the effect of gains or losses from sales of properties, depreciation and amortization related to real estate and impairment charges, which are based on historical costs and may be of limited relevance in evaluating current performance, FFO can facilitate comparisons of operating performance between periods and among other equity REITs. We further believe that Normalized FFO provides useful information to investors, analysts and our management because it allows them to compare our operating performance to the operating performance of other real estate companies and between periods on a consistent basis without having to account for differences not related to our normal operations. For example, we believe that excluding the early extinguishment of debt and other miscellaneous non-comparable items from FFO allows investors, analysts and our management to assess the sustainability of operating performance in future periods because these costs do not affect the future operations of the properties. In some cases, we provide information about identified non-cash components of FFO and Normalized FFO because it allows investors, analysts and our management to assess the impact of those items.

INCOME FROM PROPERTY OPERATIONS, EXCLUDING DEFERRALS AND PROPERTY MANAGEMENT. We define Income from property operations, excluding deferrals and property management as rental income, membership subscriptions and upgrade sales, utility and other income less property and rental home operating and maintenance expenses, real estate taxes, membership sales and marketing expenses, excluding property management expenses and the impact of the GAAP deferrals of membership upgrade sales upfront payments and membership sales commissions, net. Property management represents the expenses associated with indirect costs such as off-site payroll and certain administrative and professional expenses. We believe exclusion of property management expenses is helpful to investors and analysts as a measure of the operating results of our properties, excluding items that are not directly related to the operation of the properties. For comparative purposes, we present bad debt expense within Property operating, maintenance and real estate taxes in the current and prior periods. We believe that this Non-GAAP financial measure is helpful to investors and analysts as a measure of the operating results of our properties.

The following table reconciles Net income available for Common Stockholders to Income from property operations:

 

Quarters Ended

September 30,

 

Nine Months Ended

September 30,

(amounts in thousands)

2023

 

2022

 

2023

 

2022

Net income available for Common Stockholders

$

76,969

 

 

$

67,163

 

 

$

222,260

 

 

$

211,578

 

Redeemable perpetual preferred stock dividends

 

 

 

 

 

 

 

8

 

 

 

8

 

Income allocated to non-controlling interests – Common OP Units

 

3,772

 

 

 

3,346

 

 

 

10,981

 

 

 

10,563

 

Equity in income of unconsolidated joint ventures

 

(661

)

 

 

(1,465

)

 

 

(2,158

)

 

 

(2,889

)

Income before equity in income of unconsolidated joint ventures

 

80,080

 

 

 

69,044

 

 

 

231,091

 

 

 

219,260

 

Loss on sale of real estate and impairment, net

 

949

 

 

 

3,747

 

 

 

3,581

 

 

 

3,747

 

Membership upgrade sales upfront payments, deferred, net

 

7,044

 

 

 

7,777

 

 

 

17,178

 

 

 

18,228

 

Gross revenues from home sales, brokered resales and ancillary services

 

(44,795

)

 

 

(52,547

)

 

 

(115,841

)

 

 

(144,937

)

Interest income

 

(2,276

)

 

 

(1,865

)

 

 

(6,623

)

 

 

(5,346

)

Income from other investments, net

 

(2,333

)

 

 

(2,399

)

 

 

(6,897

)

 

 

(6,920

)

Membership sales commissions, deferred, net

 

(1,178

)

 

 

(1,206

)

 

 

(2,728

)

 

 

(2,746

)

Property management

 

19,887

 

 

 

19,003

 

 

 

58,710

 

 

 

55,973

 

Depreciation and amortization

 

50,968

 

 

 

52,547

 

 

 

152,934

 

 

 

152,737

 

Cost of home sales, brokered resales and ancillary services

 

33,471

 

 

 

40,224

 

 

 

85,880

 

 

 

111,894

 

Home selling expenses and ancillary operating expenses

 

7,164

 

 

 

7,080

 

 

 

21,258

 

 

 

21,146

 

General and administrative (1)(2)

 

9,895

 

 

 

11,086

 

 

 

38,163

 

 

 

34,834

 

Casualty-related charges/(recoveries), net (3)

 

 

 

 

 

 

 

 

 

 

 

Other expenses (1)

 

1,338

 

 

 

1,627

 

 

 

4,187

 

 

 

6,880

 

Early debt retirement

 

68

 

 

 

 

 

 

68

 

 

 

1,156

 

Interest and related amortization

 

33,434

 

 

 

29,759

 

 

 

99,144

 

 

 

85,276

 

Income from property operations, excluding deferrals and property management

 

193,716

 

 

 

183,877

 

 

 

580,105

 

 

 

551,182

 

Membership upgrade sales upfront payments, and membership sales commissions, deferred, net

 

(5,866

)

 

 

(6,571

)

 

 

(14,450

)

 

 

(15,482

)

Property management

 

(19,887

)

 

 

(19,003

)

 

 

(58,710

)

 

 

(55,973

)

Income from property operations

$

167,963

 

 

$

158,303

 

 

$

506,945

 

 

$

479,727

 

__________________________

1.

Prior period amounts have been reclassified to conform to the current period presentation.

2.

Represents accelerated vesting of stock-based compensation expense of $6.3 million recognized during the nine months ended September 30, 2023 as a result of the passing of a member of our Board of Directors.

3.

Casualty-related charges/(recoveries), net for the quarter ended September 30, 2023 includes debris removal and cleanup costs related to Hurricane Ian of $1.8 million and insurance recovery revenue of $1.8 million. Casualty-related charges/(recoveries), net for the nine months ended September 30, 2023 includes debris removal and cleanup costs related to Hurricane Ian of $12.1 million and insurance recovery revenue of $12.1 million.

EARNINGS BEFORE INTEREST, TAX, DEPRECIATION AND AMORTIZATION FOR REAL ESTATE (EBITDAre) AND ADJUSTED EBITDAre. We define EBITDAre as net income or loss excluding interest income and expense, income taxes, depreciation and amortization, gains or losses from sales of properties, impairments charges, and adjustments to reflect our share of EBITDAre of unconsolidated joint ventures. We compute EBITDAre in accordance with our interpretation of the standards established by NAREIT, which may not be comparable to EBITDAre reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently than we do. We receive non-refundable upfront payments from membership upgrade contracts. In accordance with GAAP, the non-refundable upfront payments and related commissions are deferred and amortized over the estimated customer life. Although the NAREIT definition of EBITDAre does not address the treatment of non-refundable upfront payments, we believe that it is appropriate to adjust for the impact of the deferral activity in our calculation of EBITDAre.

We define Adjusted EBITDAre as EBITDAre excluding non-operating income and expense items, such as gains and losses from early debt extinguishment, including prepayment penalties and defeasance costs, transaction/pursuit costs and other miscellaneous non-comparable items.

We believe that EBITDAre and Adjusted EBITDAre may be useful to an investor in evaluating our operating performance and liquidity because the measures are widely used to measure the operating performance of an equity REIT.

The following table reconciles Consolidated net income to EBITDAre and Adjusted EBITDAre:

 

Quarters Ended

September 30,

 

Nine Months Ended

September 30,

(amounts in thousands)

2023

 

2022

 

2023

 

2022

Consolidated net income

$

80,741

 

 

$

70,509

 

 

$

233,249

 

 

$

222,149

 

Interest income

 

(2,276

)

 

 

(1,865

)

 

 

(6,623

)

 

 

(5,346

)

Membership upgrade sales upfront payments, deferred, net (1)

 

7,044

 

 

 

7,777

 

 

 

17,178

 

 

 

18,228

 

Membership sales commissions, deferred, net (1)

 

(1,178

)

 

 

(1,206

)

 

 

(2,728

)

 

 

(2,746

)

Real estate depreciation and amortization

 

50,968

 

 

 

52,547

 

 

 

152,934

 

 

 

152,737

 

Other depreciation and amortization

 

1,338

 

 

 

1,327

 

 

 

4,028

 

 

 

3,273

 

Interest and related amortization

 

33,434

 

 

 

29,759

 

 

 

99,144

 

 

 

85,276

 

Loss on sale of real estate and impairment, net

 

949

 

 

 

3,747

 

 

 

3,581

 

 

 

3,747

 

Adjustments to our share of EBITDAre of unconsolidated joint ventures

 

1,795

 

 

 

1,439

 

 

 

5,201

 

 

 

4,256

 

EBITDAre

 

172,815

 

 

 

164,034

 

 

 

505,964

 

 

 

481,574

 

Stock-based compensation expense

 

 

 

 

 

 

 

6,320

 

 

 

 

Early debt retirement

 

68

 

 

 

 

 

 

68

 

 

 

1,156

 

Transaction/pursuit costs

 

 

 

 

302

 

 

 

117

 

 

 

3,384

 

Lease termination expenses

 

 

 

 

2,073

 

 

 

90

 

 

 

2,073

 

Adjusted EBITDAre

$

172,883

 

 

$

166,409

 

 

$

512,559

 

 

$

488,187

 

____________________________

1.

See page 13 for details of membership sales activity.

CORE. The Core properties include properties we owned and operated during all of 2022 and 2023. We believe Core is a measure that is useful to investors for annual comparison as it removes the fluctuations associated with acquisitions, dispositions and significant transactions or unique situations.

NON-CORE. The Non-Core properties include properties that were not owned and operated during all of 2022 and 2023. This includes, but is not limited to, four RV communities and one membership RV community acquired during 2022 and one RV community acquired during 2023. The Non-Core properties also include Fish Tale Marina, Fort Myers Beach, Gulf Air, Palm Harbour Marina, Pine Island, Ramblers Rest, Rancho Oso and Turtle Beach.

NON-REVENUE PRODUCING IMPROVEMENTS. Represents capital expenditures that do not directly result in increased revenue or expense savings and are primarily comprised of common area improvements, furniture and mechanical improvements.

FIXED CHARGES. Fixed charges consist of interest expense, amortization of note premiums and debt issuance costs.

FORWARD-LOOKING NON-GAAP MEASURES. The following table reconciles Net Income per Common Share - Fully Diluted guidance to FFO per Common Share and OP Unit - Fully Diluted guidance and Normalized FFO per Common Share and OP Unit - Fully diluted guidance:

(Unaudited)

Fourth Quarter 2023

 

Full Year 2023

Net income per Common Share - Fully Diluted

$0.41 to $0.47

 

$1.60 to $1.66

Depreciation and amortization

0.27

 

1.07

Membership upgrade sales deferred, net and membership sales commissions deferred, net

0.02

 

0.09

Loss on sale of real estate and impairment, net

 

0.02

FFO per Common Share and OP Unit - Fully Diluted

$0.70 to $0.76

 

$2.78 to $2.84

Accelerated vesting of stock-based compensation expense

0.04

Normalized FFO per Common Share and OP Unit - Fully Diluted

$0.70 to $0.76

 

$2.82 to $2.88

This press release includes certain forward-looking information, including Core and Non-Core Income from property operations, excluding deferrals and property management, that is not presented in accordance with GAAP. In reliance on the exception in Item 10(e)(1)(i)(B) of Regulation S-K, we do not provide a quantitative reconciliation of such forward-looking information to the most directly comparable financial measure calculated and presented in accordance with GAAP, where we are unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This includes, for example, (i) scheduled or implemented rate increases on community, resort and marina sites; (ii) scheduled or implemented rate increases in annual payments under membership subscriptions; (iii) occupancy changes; (iv) costs to restore property operations and potential revenue losses following storms or other unplanned events and (v) other nonrecurring/unplanned income or expense items, which may not be within our control, may vary between periods and cannot be reasonably predicted. These unavailable reconciling items could significantly impact our future financial results.

Contacts

Paul Seavey

(800) 247-5279

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 Livermore.com & California Media Partners, LLC. All rights reserved.