Companies:
10,652
total market cap:
$140.498 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Equity LifeStyle Properties
ELS
#1611
Rank
$13.58 B
Marketcap
๐บ๐ธ
United States
Country
$67.82
Share price
0.95%
Change (1 day)
5.54%
Change (1 year)
๐ Real estate
๐ฐ Investment
๐๏ธ REITs
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Equity LifeStyle Properties
Quarterly Reports (10-Q)
Financial Year FY2019 Q3
Equity LifeStyle Properties - 10-Q quarterly report FY2019 Q3
Text size:
Small
Medium
Large
false
--12-31
Q3
2019
0000895417
EQUITY LIFESTYLE PROPERTIES INC
0.01
0.01
200000000
400000000
179842036
182080186
179842036
182080186
P3Y
P1M
0.01
0.01
10000000
10000000
0
0
0
0
P3Y
0.3333
0.3333
0.3333
0000895417
2019-01-01
2019-09-30
0000895417
2019-10-23
0000895417
2019-09-30
0000895417
2018-12-31
0000895417
els:RighttouseAnnualPaymentMember
2018-12-31
0000895417
els:RighttouseContractUpfrontPaymentMember
2018-12-31
0000895417
els:RighttouseContractUpfrontPaymentMember
2019-09-30
0000895417
els:RighttouseAnnualPaymentMember
2019-09-30
0000895417
els:HomeSalesMember
2019-01-01
2019-09-30
0000895417
2019-07-01
2019-09-30
0000895417
2018-07-01
2018-09-30
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2018-01-01
2018-09-30
0000895417
els:HomeSalesMember
2018-01-01
2018-09-30
0000895417
2018-01-01
2018-09-30
0000895417
els:RighttouseAnnualPaymentMember
2019-01-01
2019-09-30
0000895417
els:BrokeredResaleandAncillaryServicesMember
2018-01-01
2018-09-30
0000895417
us-gaap:ManagementServiceMember
2018-01-01
2018-09-30
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2018-07-01
2018-09-30
0000895417
els:BrokeredResaleandAncillaryServicesMember
2019-01-01
2019-09-30
0000895417
els:RighttouseAnnualPaymentMember
2018-07-01
2018-09-30
0000895417
els:RighttouseContractsCurrentMember
2018-01-01
2018-09-30
0000895417
us-gaap:ManagementServiceMember
2019-01-01
2019-09-30
0000895417
els:HomeSalesMember
2018-07-01
2018-09-30
0000895417
els:HomeSalesMember
2019-07-01
2019-09-30
0000895417
els:RighttouseContractUpfrontPaymentMember
2018-01-01
2018-09-30
0000895417
els:RighttouseContractUpfrontPaymentMember
2019-07-01
2019-09-30
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2019-07-01
2019-09-30
0000895417
els:RighttouseAnnualPaymentMember
2019-07-01
2019-09-30
0000895417
us-gaap:ManagementServiceMember
2019-07-01
2019-09-30
0000895417
els:BrokeredResaleandAncillaryServicesMember
2019-07-01
2019-09-30
0000895417
els:RighttouseContractUpfrontPaymentMember
2018-07-01
2018-09-30
0000895417
els:BrokeredResaleandAncillaryServicesMember
2018-07-01
2018-09-30
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2019-01-01
2019-09-30
0000895417
us-gaap:ManagementServiceMember
2018-07-01
2018-09-30
0000895417
els:RighttouseContractsCurrentMember
2019-01-01
2019-09-30
0000895417
els:RighttouseContractUpfrontPaymentMember
2019-01-01
2019-09-30
0000895417
els:RighttouseAnnualPaymentMember
2018-01-01
2018-09-30
0000895417
els:RighttouseContractsCurrentMember
2018-07-01
2018-09-30
0000895417
els:RighttouseContractsCurrentMember
2019-07-01
2019-09-30
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2019-04-01
2019-06-30
0000895417
us-gaap:AdditionalPaidInCapitalMember
2019-04-01
2019-06-30
0000895417
2019-01-01
2019-03-31
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2019-01-01
2019-03-31
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2019-07-01
2019-09-30
0000895417
2019-04-01
2019-06-30
0000895417
us-gaap:AdditionalPaidInCapitalMember
2019-01-01
2019-03-31
0000895417
us-gaap:AdditionalPaidInCapitalMember
2019-06-30
0000895417
us-gaap:CommonStockMember
2019-04-01
2019-06-30
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2019-09-30
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2019-01-01
2019-03-31
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2019-03-31
0000895417
us-gaap:CommonStockMember
2019-06-30
0000895417
us-gaap:AdditionalPaidInCapitalMember
2019-07-01
2019-09-30
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2019-04-01
2019-06-30
0000895417
us-gaap:CommonStockMember
2018-12-31
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-04-01
2019-06-30
0000895417
us-gaap:CommonStockMember
2019-09-30
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2019-09-30
0000895417
us-gaap:AdditionalPaidInCapitalMember
2018-12-31
0000895417
2019-06-30
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2019-06-30
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2018-12-31
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2019-06-30
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-09-30
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2018-12-31
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-03-31
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2019-07-01
2019-09-30
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2019-09-30
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-07-01
2019-09-30
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2018-12-31
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2019-04-01
2019-06-30
0000895417
us-gaap:CommonStockMember
2019-03-31
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-06-30
0000895417
2019-03-31
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2019-06-30
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-12-31
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2019-03-31
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2019-03-31
0000895417
us-gaap:AdditionalPaidInCapitalMember
2019-03-31
0000895417
us-gaap:AdditionalPaidInCapitalMember
2019-09-30
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-01-01
2019-03-31
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2018-03-31
0000895417
2018-04-01
2018-06-30
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2018-07-01
2018-09-30
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2018-06-30
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2017-12-31
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2018-01-01
2018-03-31
0000895417
us-gaap:AdditionalPaidInCapitalMember
2018-01-01
2018-03-31
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2018-03-31
0000895417
2018-01-01
2018-03-31
0000895417
2018-03-31
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2018-04-01
2018-06-30
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2018-07-01
2018-09-30
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2018-04-01
2018-06-30
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2018-01-01
0000895417
us-gaap:CommonStockMember
2018-04-01
2018-06-30
0000895417
us-gaap:CommonStockMember
2018-07-01
2018-09-30
0000895417
2017-12-31
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2018-06-30
0000895417
us-gaap:CommonStockMember
2017-12-31
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-01-01
2018-03-31
0000895417
us-gaap:AdditionalPaidInCapitalMember
2018-06-30
0000895417
2018-06-30
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2018-09-30
0000895417
us-gaap:AdditionalPaidInCapitalMember
2018-07-01
2018-09-30
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-03-31
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-01-01
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-06-30
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2018-06-30
0000895417
us-gaap:CommonStockMember
2018-01-01
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2018-01-01
2018-03-31
0000895417
us-gaap:AdditionalPaidInCapitalMember
2018-04-01
2018-06-30
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2018-04-01
2018-06-30
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2017-12-31
0000895417
us-gaap:CommonStockMember
2018-09-30
0000895417
2018-01-01
0000895417
us-gaap:AdditionalPaidInCapitalMember
2018-09-30
0000895417
els:NoncontrollingInterestOfCommonUnitsMember
2018-01-01
0000895417
2018-09-30
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2017-12-31
0000895417
us-gaap:CommonStockMember
2018-06-30
0000895417
els:CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
2018-09-30
0000895417
us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember
2018-09-30
0000895417
us-gaap:AdditionalPaidInCapitalMember
2018-03-31
0000895417
us-gaap:CommonStockMember
2018-03-31
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-07-01
2018-09-30
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-09-30
0000895417
us-gaap:AdditionalPaidInCapitalMember
2018-01-01
0000895417
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-04-01
2018-06-30
0000895417
us-gaap:AdditionalPaidInCapitalMember
2017-12-31
0000895417
us-gaap:SubsequentEventMember
2019-10-15
2019-10-15
0000895417
els:OperatingPartnershipMember
2019-09-30
0000895417
us-gaap:AccountingStandardsUpdate201602Member
2019-01-01
0000895417
srt:MaximumMember
2019-09-30
0000895417
srt:MinimumMember
2019-09-30
0000895417
us-gaap:PrivatePlacementMember
2018-01-01
2018-09-30
0000895417
us-gaap:CommonStockMember
us-gaap:PrivatePlacementMember
2018-01-01
2018-09-30
0000895417
us-gaap:PrivatePlacementMember
2019-01-01
2019-09-30
0000895417
us-gaap:CommonStockMember
us-gaap:PrivatePlacementMember
2019-01-01
2019-09-30
0000895417
2019-04-12
2019-04-12
0000895417
2019-01-11
2019-01-11
0000895417
2018-04-13
2018-04-13
0000895417
2019-07-12
2019-07-12
0000895417
2018-07-13
2018-07-13
0000895417
2018-10-12
2018-10-12
0000895417
us-gaap:SubsequentEventMember
2019-10-11
2019-10-11
0000895417
us-gaap:PrivatePlacementMember
2019-09-30
0000895417
us-gaap:PrivatePlacementMember
2018-10-26
0000895417
2019-04-30
0000895417
2019-04-29
0000895417
els:ManufacturedHomesinIndianaandMichiganMember
us-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember
2019-01-23
0000895417
els:LoggerheadMarinaPortfolioMember
2019-09-10
2019-09-10
0000895417
els:DrummerBoyMember
els:WautomaWisconsinMember
2019-03-25
2019-03-25
0000895417
els:RoundTopRVCampgroundMember
2019-04-10
2019-04-10
0000895417
els:LoggerheadMarinaPortfolioMember
2019-09-10
0000895417
els:ManufacturedHomesinIndianaandMichiganMember
us-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember
2019-01-01
2019-03-31
0000895417
els:DrummerBoyMember
els:GettysburgPennsylvaniaandLakeoftheWoodsCampgroundMember
2019-03-25
2019-03-25
0000895417
els:DrummerBoyMember
2019-03-25
2019-03-25
0000895417
els:ManufacturedHomesinIndianaandMichiganMember
us-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember
2019-01-23
2019-01-23
0000895417
els:WhiteOakShoresCampingandRVResortMember
2019-05-29
2019-05-29
0000895417
els:LakeshoreInvestmentsMember
stpr:FL
2019-09-30
0000895417
els:VoyagerMember
stpr:AZ
2019-09-30
0000895417
els:MeadowsInvestmentsMember
els:OtherRegionsMember
2018-01-01
2018-09-30
0000895417
els:MeadowsInvestmentsMember
els:OtherRegionsMember
2019-01-01
2019-09-30
0000895417
els:LakeshoreInvestmentsMember
stpr:FL
2019-01-01
2019-09-30
0000895417
els:ECHOFinancingMember
els:OtherRegionsMember
2019-09-30
0000895417
els:LoggerheadMember
stpr:FL
2019-09-30
0000895417
els:VoyagerMember
stpr:AZ
2019-01-01
2019-09-30
0000895417
els:MeadowsInvestmentsMember
els:OtherRegionsMember
2019-09-30
0000895417
els:LoggerheadMember
stpr:FL
2018-12-31
0000895417
els:VoyagerMember
stpr:AZ
2018-12-31
0000895417
els:VoyagerMember
stpr:AZ
2018-01-01
2018-09-30
0000895417
els:LakeshoreInvestmentsMember
stpr:FL
2018-12-31
0000895417
els:ECHOFinancingMember
els:OtherRegionsMember
2018-01-01
2018-09-30
0000895417
els:ECHOFinancingMember
els:OtherRegionsMember
2018-12-31
0000895417
els:LakeshoreInvestmentsMember
stpr:FL
2018-01-01
2018-09-30
0000895417
els:LoggerheadMember
stpr:FL
2019-01-01
2019-09-30
0000895417
els:ECHOFinancingMember
els:OtherRegionsMember
2019-01-01
2019-09-30
0000895417
els:MeadowsInvestmentsMember
els:OtherRegionsMember
2018-12-31
0000895417
els:LoggerheadMember
stpr:FL
2018-01-01
2018-09-30
0000895417
els:VoyagerMember
els:RecreationalVehicleResortMember
2019-09-30
0000895417
els:VoyagerMember
els:ServicingAssetsMember
2019-09-30
0000895417
els:CrosswindsMember
2019-09-30
0000895417
els:PrepaidLoansMember
us-gaap:MortgagesMember
2019-04-01
2019-06-30
0000895417
us-gaap:MortgagesMember
2018-09-30
0000895417
els:SerendipityMember
us-gaap:MortgagesMember
2018-09-30
0000895417
els:SerendipityMember
us-gaap:MortgagesMember
2018-01-01
2018-09-30
0000895417
els:RVResortMember
us-gaap:MortgagesMember
2018-09-30
0000895417
srt:MinimumMember
us-gaap:SecuredDebtMember
2019-09-30
0000895417
srt:MaximumMember
us-gaap:SecuredDebtMember
2019-09-30
0000895417
els:PrepaidLoansMember
us-gaap:MortgagesMember
2019-06-30
0000895417
us-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember
us-gaap:MortgagesMember
2019-01-01
2019-03-31
0000895417
els:MHResortsMember
els:PrepaidLoansMember
us-gaap:MortgagesMember
2019-06-30
0000895417
els:A2019AssetAcquisitionsMember
us-gaap:MortgagesMember
2019-01-01
2019-09-30
0000895417
els:A2019AssetAcquisitionsMember
us-gaap:MortgagesMember
2019-09-30
0000895417
us-gaap:MortgagesMember
2018-01-01
2018-09-30
0000895417
els:ManufacturedHomesinIndianaandMichiganMember
us-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember
us-gaap:MortgagesMember
2019-03-31
0000895417
us-gaap:SecuredDebtMember
2019-09-30
0000895417
els:RVResortMember
els:PrepaidLoansMember
us-gaap:MortgagesMember
2019-06-30
0000895417
us-gaap:DisposalGroupDisposedOfBySaleNotDiscontinuedOperationsMember
us-gaap:MortgagesMember
2019-03-31
0000895417
us-gaap:FairValueInputsLevel2Member
us-gaap:CarryingReportedAmountFairValueDisclosureMember
2019-09-30
0000895417
us-gaap:FairValueInputsLevel2Member
us-gaap:EstimateOfFairValueFairValueDisclosureMember
2019-09-30
0000895417
us-gaap:InterestRateSwapMember
2019-09-30
0000895417
srt:MinimumMember
us-gaap:LoansPayableMember
us-gaap:LondonInterbankOfferedRateLIBORMember
2019-01-01
2019-09-30
0000895417
us-gaap:UnsecuredDebtMember
2019-09-30
0000895417
srt:MaximumMember
us-gaap:LoansPayableMember
us-gaap:LondonInterbankOfferedRateLIBORMember
2019-01-01
2019-09-30
0000895417
us-gaap:InterestRateSwapMember
us-gaap:LondonInterbankOfferedRateLIBORMember
2019-09-30
0000895417
us-gaap:AccountsPayableMember
us-gaap:InterestRateSwapMember
us-gaap:DesignatedAsHedgingInstrumentMember
2019-09-30
0000895417
us-gaap:AccountsPayableMember
us-gaap:InterestRateSwapMember
us-gaap:DesignatedAsHedgingInstrumentMember
2018-12-31
0000895417
us-gaap:OtherAssetsMember
us-gaap:InterestRateSwapMember
us-gaap:DesignatedAsHedgingInstrumentMember
2018-12-31
0000895417
us-gaap:OtherAssetsMember
us-gaap:InterestRateSwapMember
us-gaap:DesignatedAsHedgingInstrumentMember
2019-09-30
0000895417
us-gaap:InterestRateSwapMember
2018-01-01
2018-09-30
0000895417
us-gaap:InterestRateSwapMember
us-gaap:InterestExpenseMember
2019-01-01
2019-09-30
0000895417
us-gaap:InterestRateSwapMember
us-gaap:InterestExpenseMember
2018-01-01
2018-09-30
0000895417
us-gaap:InterestRateSwapMember
2019-01-01
2019-09-30
0000895417
us-gaap:LoansPayableMember
2018-01-01
2018-12-31
0000895417
us-gaap:GeneralAndAdministrativeExpenseMember
2018-07-01
2018-09-30
0000895417
us-gaap:RestrictedStockMember
els:A2014EquityIncentivePlanMember
2019-01-01
2019-03-31
0000895417
us-gaap:RestrictedStockMember
els:A2014EquityIncentivePlanMember
2019-04-01
2019-06-30
0000895417
us-gaap:RestrictedStockMember
els:A2014EquityIncentivePlanMember
2019-03-31
0000895417
us-gaap:PerformanceSharesMember
els:A2014EquityIncentivePlanMember
2019-01-01
2019-09-30
0000895417
us-gaap:GeneralAndAdministrativeExpenseMember
2019-01-01
2019-09-30
0000895417
us-gaap:GeneralAndAdministrativeExpenseMember
2019-07-01
2019-09-30
0000895417
us-gaap:RestrictedStockMember
els:A2014EquityIncentivePlanMember
2018-01-01
2018-12-31
0000895417
us-gaap:GeneralAndAdministrativeExpenseMember
2018-01-01
2018-09-30
0000895417
us-gaap:RestrictedStockMember
els:A2014EquityIncentivePlanMember
2019-01-01
2019-09-30
0000895417
us-gaap:RestrictedStockMember
els:A2014EquityIncentivePlanMember
us-gaap:ShareBasedCompensationAwardTrancheOneMember
2019-01-01
2019-09-30
0000895417
us-gaap:RestrictedStockMember
els:A2014EquityIncentivePlanMember
us-gaap:ShareBasedCompensationAwardTrancheTwoMember
2019-01-01
2019-09-30
0000895417
us-gaap:RestrictedStockMember
els:A2014EquityIncentivePlanMember
us-gaap:ShareBasedCompensationAwardTrancheThreeMember
2019-01-01
2019-09-30
0000895417
us-gaap:OperatingSegmentsMember
2019-01-01
2019-09-30
0000895417
us-gaap:OperatingSegmentsMember
els:HomeSalesAndRentalsMember
2019-01-01
2019-09-30
0000895417
us-gaap:OperatingSegmentsMember
els:PropertyOperationsSegmentMember
2019-01-01
2019-09-30
0000895417
us-gaap:MaterialReconcilingItemsMember
2019-01-01
2019-09-30
0000895417
els:PropertyOperationsSegmentMember
2019-01-01
2019-09-30
0000895417
els:HomeSalesAndRentalsMember
2019-09-30
0000895417
els:HomeSalesAndRentalsMember
2019-01-01
2019-09-30
0000895417
els:PropertyOperationsSegmentMember
2019-09-30
0000895417
us-gaap:OperatingSegmentsMember
els:PropertyOperationsSegmentMember
2019-07-01
2019-09-30
0000895417
us-gaap:MaterialReconcilingItemsMember
2019-07-01
2019-09-30
0000895417
els:HomeSalesAndRentalsMember
2019-07-01
2019-09-30
0000895417
us-gaap:OperatingSegmentsMember
2019-07-01
2019-09-30
0000895417
us-gaap:OperatingSegmentsMember
els:HomeSalesAndRentalsMember
2019-07-01
2019-09-30
0000895417
els:PropertyOperationsSegmentMember
2019-07-01
2019-09-30
0000895417
us-gaap:OperatingSegmentsMember
els:HomeSalesAndRentalsMember
2018-01-01
2018-09-30
0000895417
us-gaap:OperatingSegmentsMember
els:PropertyOperationsSegmentMember
2018-01-01
2018-09-30
0000895417
us-gaap:OperatingSegmentsMember
2018-01-01
2018-09-30
0000895417
els:PropertyOperationsSegmentMember
2018-01-01
2018-09-30
0000895417
els:HomeSalesAndRentalsMember
2018-09-30
0000895417
els:HomeSalesAndRentalsMember
2018-01-01
2018-09-30
0000895417
us-gaap:MaterialReconcilingItemsMember
2018-01-01
2018-09-30
0000895417
els:PropertyOperationsSegmentMember
2018-09-30
0000895417
els:RighttouseContractsCurrentMember
els:PropertyOperationsSegmentMember
2019-01-01
2019-09-30
0000895417
els:RighttouseAnnualPaymentMember
els:PropertyOperationsSegmentMember
2018-01-01
2018-09-30
0000895417
els:AncillaryServicesMember
els:PropertyOperationsSegmentMember
2019-01-01
2019-09-30
0000895417
els:RighttouseContractsCurrentMember
els:PropertyOperationsSegmentMember
2018-07-01
2018-09-30
0000895417
els:AncillaryServicesMember
els:PropertyOperationsSegmentMember
2018-01-01
2018-09-30
0000895417
els:RighttouseContractsCurrentMember
els:PropertyOperationsSegmentMember
2018-01-01
2018-09-30
0000895417
els:RighttouseContractUpfrontPaymentMember
els:PropertyOperationsSegmentMember
2019-01-01
2019-09-30
0000895417
els:RighttouseContractsCurrentMember
els:PropertyOperationsSegmentMember
2019-07-01
2019-09-30
0000895417
els:PropertyOperationsSegmentMember
2018-07-01
2018-09-30
0000895417
els:RighttouseContractUpfrontPaymentMember
els:PropertyOperationsSegmentMember
2018-07-01
2018-09-30
0000895417
us-gaap:ManagementServiceMember
els:PropertyOperationsSegmentMember
2018-01-01
2018-09-30
0000895417
us-gaap:ManagementServiceMember
els:PropertyOperationsSegmentMember
2019-07-01
2019-09-30
0000895417
els:RighttouseContractUpfrontPaymentMember
els:PropertyOperationsSegmentMember
2018-01-01
2018-09-30
0000895417
us-gaap:ManagementServiceMember
els:PropertyOperationsSegmentMember
2019-01-01
2019-09-30
0000895417
us-gaap:ManagementServiceMember
els:PropertyOperationsSegmentMember
2018-07-01
2018-09-30
0000895417
els:RighttouseAnnualPaymentMember
els:PropertyOperationsSegmentMember
2018-07-01
2018-09-30
0000895417
els:RighttouseAnnualPaymentMember
els:PropertyOperationsSegmentMember
2019-07-01
2019-09-30
0000895417
els:AncillaryServicesMember
els:PropertyOperationsSegmentMember
2019-07-01
2019-09-30
0000895417
els:RighttouseAnnualPaymentMember
els:PropertyOperationsSegmentMember
2019-01-01
2019-09-30
0000895417
els:RighttouseContractUpfrontPaymentMember
els:PropertyOperationsSegmentMember
2019-07-01
2019-09-30
0000895417
els:AncillaryServicesMember
els:PropertyOperationsSegmentMember
2018-07-01
2018-09-30
0000895417
us-gaap:MaterialReconcilingItemsMember
2018-07-01
2018-09-30
0000895417
us-gaap:OperatingSegmentsMember
els:HomeSalesAndRentalsMember
2018-07-01
2018-09-30
0000895417
us-gaap:OperatingSegmentsMember
2018-07-01
2018-09-30
0000895417
us-gaap:OperatingSegmentsMember
els:PropertyOperationsSegmentMember
2018-07-01
2018-09-30
0000895417
els:HomeSalesAndRentalsMember
2018-07-01
2018-09-30
0000895417
els:BrokeredResaleMember
els:HomeSalesAndRentalsMember
2019-01-01
2019-09-30
0000895417
els:BrokeredResaleMember
els:HomeSalesAndRentalsMember
2018-01-01
2018-09-30
0000895417
els:HomeSalesMember
els:HomeSalesAndRentalsMember
2019-07-01
2019-09-30
0000895417
els:AncillaryServicesMember
els:HomeSalesAndRentalsMember
2019-01-01
2019-09-30
0000895417
els:HomeSalesMember
els:HomeSalesAndRentalsMember
2018-07-01
2018-09-30
0000895417
els:HomeSalesMember
els:HomeSalesAndRentalsMember
2019-01-01
2019-09-30
0000895417
els:AncillaryServicesMember
els:HomeSalesAndRentalsMember
2018-01-01
2018-09-30
0000895417
els:AncillaryServicesMember
els:HomeSalesAndRentalsMember
2018-07-01
2018-09-30
0000895417
els:HomeSalesMember
els:HomeSalesAndRentalsMember
2018-01-01
2018-09-30
0000895417
els:AncillaryServicesMember
els:HomeSalesAndRentalsMember
2019-07-01
2019-09-30
0000895417
els:BrokeredResaleMember
els:HomeSalesAndRentalsMember
2019-07-01
2019-09-30
0000895417
els:BrokeredResaleMember
els:HomeSalesAndRentalsMember
2018-07-01
2018-09-30
els:lease
iso4217:USD
xbrli:shares
els:joint_venture_site
els:Property
els:loan
iso4217:USD
xbrli:shares
els:property
xbrli:pure
els:marina
els:site
els:segment
utreg:Rate
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________________________________________________
FORM
10-Q
_________________________________________________________
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
September 30, 2019
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number:
1-11718
_________________________________________________________
EQUITY LIFESTYLE PROPERTIES, INC.
(Exact Name of Registrant as Specified in Its Charter)
_________________________________________________________
Maryland
36-3857664
(State or other jurisdiction of incorporation)
(IRS Employer Identification Number)
Two North Riverside Plaza, Suite 800
Chicago,
Illinois
60606
(Address of Principal Executive Offices)
(Zip Code)
(
312
)
279-1400
Registrant's telephone number, including area code
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, $0.01 Par Value
ELS
New York Stock Exchange
_________________________________________________________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes
☒
No
☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes
☒
No
☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer
☒
Accelerated filer
☐
Non-accelerated filer
☐
Smaller reporting company
☐
Emerging growth company
☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act
☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
☐
No
☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:
182,080,887
shares of Common Stock as of
October 23, 2019
.
Equity LifeStyle Properties, Inc.
Table of Contents
Page
Part I - Financial Information
Item 1.
Financial Statements (unaudited)
Index To Financial Statements
Consolidated Balance Sheets as of September 30, 2019 and December 31, 2018
3
Consolidated Statements of Income and Comprehensive Income for the quarters and nine months ended September 30, 2019 and 2018
4
Consolidated Statements of Changes in Equity for the quarters and nine months ended September 30, 2019 and 2018
5
Consolidated Statements of Cash Flows for the nine months ended September 30, 2019 and 2018
7
Notes to Consolidated Financial Statements
9
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
20
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
35
Item 4.
Controls and Procedures
35
Part II - Other Information
Item 1.
Legal Proceedings
36
Item 1A.
Risk Factors
36
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
36
Item 3.
Defaults Upon Senior Securities
36
Item 4.
Mine Safety Disclosures
36
Item 5.
Other Information
36
Item 6.
Exhibits
37
2
Part I – Financial Information
Item 1. Financial Statements
Equity LifeStyle Properties, Inc.
Consolidated Balance Sheets
(amounts in thousands, except share and per share data (adjusted for stock split))
As of
As of
September 30, 2019
December 31, 2018
(unaudited)
Assets
Investment in real estate:
Land
$
1,516,956
$
1,408,832
Land improvements
3,291,463
3,143,745
Buildings and other depreciable property
869,360
720,900
5,677,779
5,273,477
Accumulated depreciation
(
1,739,285
)
(
1,631,888
)
Net investment in real estate
3,938,494
3,641,589
Cash and restricted cash
42,386
68,974
Notes receivable, net
37,228
35,041
Investment in unconsolidated joint ventures
20,339
57,755
Deferred commission expense
40,953
40,308
Other assets, net
58,071
46,227
Assets held for sale, net
—
35,914
Total Assets
$
4,137,471
$
3,925,808
Liabilities and Equity
Liabilities:
Mortgage notes payable, net
$
2,062,736
$
2,149,726
Term loan, net
198,868
198,626
Unsecured line of credit
120,000
—
Accounts payable and other liabilities
144,622
102,854
Deferred revenue – upfront payments from right-to-use contracts (membership upgrade sales)
124,577
116,363
Deferred revenue – right-to-use annual payments (membership subscriptions)
11,395
10,055
Accrued interest payable
8,410
8,759
Rents and other customer payments received in advance and security deposits
88,094
81,114
Distributions payable
58,976
52,617
Liabilities related to assets held for sale
—
12,350
Total Liabilities
2,817,678
2,732,464
Equity:
Stockholders' Equity:
Preferred stock, $0.01 par value, 10,000,000 shares authorized as of September 30, 2019 and December 31, 2018; none issued and outstanding.
—
—
Common stock, $0.01 par value, 400,000,000 and 200,000,000 shares authorized as of September 30, 2019 and December 31, 2018, respectively; 182,080,186 and 179,842,036 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively.
1,812
1,792
Paid-in capital
1,399,951
1,328,495
Distributions in excess of accumulated earnings
(
153,505
)
(
211,034
)
Accumulated other comprehensive income (loss)
(
499
)
2,299
Total Stockholders’ Equity
1,247,759
1,121,552
Non-controlling interests – Common OP Units
72,034
71,792
Total Equity
1,319,793
1,193,344
Total Liabilities and Equity
$
4,137,471
$
3,925,808
The accompanying notes are an integral part of the consolidated financial statements.
3
Equity LifeStyle Properties, Inc.
Consolidated Statements of Income and Comprehensive Income
(amounts in thousands, except per share data (adjusted for stock split))
(unaudited)
Quarters Ended September 30,
Nine Months Ended September 30,
2019
2018
2019
2018
Revenues:
Rental income
$
225,116
$
211,102
$
660,689
$
617,250
Right-to-use annual payments (membership subscriptions)
13,150
12,206
38,052
35,616
Right-to-use contracts current period, gross (membership upgrade sales)
5,730
4,863
14,609
11,969
Right-to-use contract upfront payments, deferred, net
(
3,530
)
(
2,883
)
(
8,213
)
(
6,189
)
Other income
11,263
13,419
31,898
38,991
Gross revenues from home sales
8,438
9,339
22,738
26,753
Brokered resale and ancillary services revenues, net
2,133
1,362
4,564
3,380
Interest income
1,831
1,846
5,385
5,658
Income from other investments, net
7,029
5,421
8,894
9,774
Total revenues
271,160
256,675
778,616
743,202
Expenses:
Property operating and maintenance
90,765
86,349
253,581
244,401
Real estate taxes
15,166
13,240
45,596
40,815
Sales and marketing, gross
4,063
3,568
11,686
9,685
Right-to-use contract commissions, deferred, net
(
313
)
(
458
)
(
893
)
(
744
)
Property management
14,605
13,589
42,675
40,742
Depreciation and amortization
37,032
34,980
112,785
101,699
Cost of home sales
8,434
9,742
23,230
27,948
Home selling expenses
1,033
1,101
3,218
3,149
General and administrative
8,710
8,816
27,844
26,523
Other expenses
1,460
386
2,427
1,096
Early debt retirement
—
—
1,491
—
Interest and related amortization
25,547
26,490
77,964
78,478
Total expenses
206,502
197,803
601,604
573,792
Gain on sale of real estate, net
—
—
52,507
—
Income before equity in income of unconsolidated joint ventures
64,658
58,872
229,519
169,410
Equity in income of unconsolidated joint ventures
3,518
788
8,277
3,596
Consolidated net income
68,176
59,660
237,796
173,006
Income allocated to non-controlling interests – Common OP Units
(
3,715
)
(
3,590
)
(
13,617
)
(
10,569
)
Redeemable perpetual preferred stock dividends
—
—
(
8
)
(
8
)
Net income available for Common Stockholders
$
64,461
$
56,070
$
224,171
$
162,429
Consolidated net income
$
68,176
$
59,660
$
237,796
$
173,006
Other comprehensive income (loss):
Adjustment for fair market value of swap
(
257
)
380
(
2,798
)
3,017
Consolidated comprehensive income
67,919
60,040
234,998
176,023
Comprehensive income allocated to non-controlling interests – Common OP Units
(
3,701
)
(
3,613
)
(
13,460
)
(
10,754
)
Redeemable perpetual preferred stock dividends
—
—
(
8
)
(
8
)
Comprehensive income attributable to Common Stockholders
$
64,218
$
56,427
$
221,530
$
165,261
Earnings per Common Share – Basic
$
0.35
$
0.31
$
1.24
$
0.91
Earnings per Common Share – Fully Diluted
$
0.35
$
0.31
$
1.24
$
0.91
Weighted average Common Shares outstanding – basic
181,649
178,400
180,515
177,520
Weighted average Common Shares outstanding – fully diluted
192,400
190,526
191,840
189,654
The accompanying notes are an integral part of the consolidated financial statements.
4
Equity LifeStyle Properties, Inc.
Consolidated Statements of Changes in Equity
(amounts in thousands; adjusted for stock split)
(unaudited)
Common
Stock
Paid-in
Capital
Redeemable
Perpetual
Preferred
Stock
Distributions
in Excess of
Accumulated
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Non-
controlling
Interests –
Common OP
Units
Total
Equity
Balance as of December 31, 2018
$
1,792
$
1,328,495
$
—
$
(
211,034
)
$
2,299
$
71,792
$
1,193,344
Exchange of Common OP Units for common stock
—
66
—
—
—
(
66
)
—
Issuance of common stock through exercise of options
—
53
—
—
—
—
53
Issuance of common stock through employee stock purchase plan
—
652
—
—
—
—
652
Compensation expenses related to restricted stock and stock options
—
2,420
—
—
—
—
2,420
Repurchase of common stock or Common OP Units
—
(
53
)
—
—
—
—
(
53
)
Adjustment for Common OP Unitholders in the Operating Partnership
—
(
56
)
—
—
—
56
—
Adjustment for fair market value of swap
—
—
—
—
(
931
)
—
(
931
)
Consolidated net income
—
—
—
113,309
—
7,226
120,535
Distributions
—
—
—
(
55,123
)
—
(
3,516
)
(
58,639
)
Other
—
(
63
)
—
—
—
—
(
63
)
Balance as of March 31, 2019
1,792
1,331,514
$
—
(
152,848
)
1,368
75,492
1,257,318
Exchange of Common OP Units for Common Stock
10
6,425
—
—
—
(
6,435
)
—
Issuance of Common Stock through employee stock purchase plan
—
587
—
—
—
—
587
Issuance of Common Stock
10
59,309
—
—
—
—
59,319
Compensation expenses related to restricted stock and stock options
—
2,625
—
—
—
—
2,625
Adjustment for Common OP Unitholders in the Operating Partnership
—
(
2,883
)
—
—
—
2,883
—
Adjustment for fair market value of swap
—
—
—
—
(
1,610
)
—
(
1,610
)
Consolidated net income
—
—
8
46,401
—
2,676
49,085
Distributions
—
—
(
8
)
(
55,757
)
—
(
3,215
)
(
58,980
)
Other
—
(
870
)
—
—
—
—
(
870
)
Balance as of June 30, 2019
1,812
1,396,707
$
—
(
162,204
)
(
242
)
71,401
1,307,474
Exchange of Common OP Units for Common Stock
—
33
—
—
—
(
33
)
—
Issuance of Common Stock through employee stock purchase plan
—
698
—
—
—
—
698
Compensation expenses related to restricted stock and stock options
—
2,734
—
—
—
—
2,734
Adjustment for Common OP Unitholders in the Operating Partnership
—
(
165
)
—
—
—
165
—
Adjustment for fair market value of swap
—
—
—
—
(
257
)
—
(
257
)
Consolidated net income
—
—
—
64,461
—
3,715
68,176
Distributions
—
—
—
(
55,762
)
—
(
3,214
)
(
58,976
)
Other
—
(
56
)
—
—
—
—
(
56
)
Balance as of September 30, 2019
$
1,812
$
1,399,951
$
—
$
(
153,505
)
$
(
499
)
$
72,034
$
1,319,793
The accompanying notes are an integral part of the consolidated financial statements.
5
Equity LifeStyle Properties, Inc.
Consolidated Statements of Changes in Equity
(amounts in thousands; adjusted for stock split)
(unaudited)
Common
Stock
Paid-in
Capital
Redeemable
Perpetual
Preferred
Stock
Distributions
in Excess of
Accumulated
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Non-
controlling
interests –
Common OP
Units
Total
Equity
Balance as of December 31, 2017
$
1,766
$
1,241,226
$
—
$
(
211,980
)
$
942
$
68,088
$
1,100,042
Cumulative effect of change in accounting principle (ASC 606, Revenue Recognition)
—
—
—
(
15,186
)
—
—
(
15,186
)
Balance as of January 1, 2018
1,766
1,241,226
—
(
227,166
)
942
68,088
1,084,856
Exchange of Common OP Units for common stock
—
80
—
—
—
(
80
)
—
Issuance of common stock through employee stock purchase plan
—
503
—
—
—
—
503
Compensation expenses related to restricted stock and stock options
—
1,800
—
—
—
—
1,800
Adjustment for Common OP Unitholders in the Operating Partnership
—
782
—
—
—
(
782
)
—
Adjustment for fair market value of swap
—
—
—
—
1,873
—
1,873
Consolidated net income
—
—
—
60,222
—
3,955
64,177
Distributions
—
—
—
(
48,805
)
—
(
3,205
)
(
52,010
)
Other
—
(
60
)
—
—
—
—
(
60
)
Balance as of March 31, 2018
1,766
1,244,331
—
(
215,749
)
2,815
67,976
1,101,139
Exchange of Common OP Units for Common Stock
2
80
—
—
—
(
82
)
—
Issuance of Common Stock through employee stock purchase plan
—
343
—
—
—
—
343
Compensation expenses related to restricted stock and stock options
—
2,741
—
—
—
—
2,741
Adjustment for Common OP Unitholders in the Operating Partnership
—
(
57
)
—
—
—
57
—
Adjustment for fair market value of swap
—
—
—
—
764
—
764
Consolidated net income
—
—
8
46,137
—
3,024
49,169
Distributions
—
—
(
8
)
(
48,841
)
—
(
3,201
)
(
52,050
)
Other
—
(
275
)
—
—
—
—
(
275
)
Balance as of June 30, 2018
1,768
1,247,163
—
(
218,453
)
3,579
67,774
1,101,831
Exchange of Common OP Units for Common Stock
2
857
—
—
—
(
859
)
—
Issuance of Common Stock through employee stock purchase plan
—
765
—
—
—
—
765
Issuance of Common Stock
20
78,735
—
—
—
—
78,755
Compensation expenses related to restricted stock and stock options
—
2,746
—
—
—
—
2,746
Adjustment for Common OP Unitholders in the Operating Partnership
—
(
4,414
)
—
—
—
4,414
—
Adjustment for fair market value of swap
—
—
—
—
380
—
380
Consolidated net income
—
—
—
56,070
—
3,590
59,660
Distributions
—
—
—
(
49,360
)
—
(
3,161
)
(
52,521
)
Other
—
(
1,099
)
—
—
—
—
(
1,099
)
Balance as of September 30, 2018
$
1,790
$
1,324,753
$
—
$
(
211,743
)
$
3,959
$
71,758
$
1,190,517
The accompanying notes are an integral part of the consolidated financial statements.
6
Equity LifeStyle Properties, Inc.
Consolidated Statements of Cash Flows
(amounts in thousands)
(unaudited)
Nine Months Ended September 30,
2019
2018
Cash Flows From Operating Activities:
Consolidated net income
$
237,796
$
173,006
Adjustments to reconcile consolidated net income to net cash provided by operating activities:
Gain on sale of real estate, net
(
52,507
)
—
Early debt retirement
1,491
—
Depreciation and amortization
114,160
102,798
Amortization of loan costs
2,623
2,675
Debt premium amortization
(
359
)
(
1,061
)
Equity in income of unconsolidated joint ventures
(
8,277
)
(
3,596
)
Distributions of income from unconsolidated joint ventures
5,010
2,869
Proceeds from insurance claims, net
(
1,742
)
(
3,353
)
Compensation expense related to restricted stock and stock options
7,779
7,287
Revenue recognized from right-to-use contract upfront payments (membership upgrade sales)
(
6,394
)
(
5,780
)
Commission expense recognized related to right-to-use contracts
2,773
2,715
Long-term incentive plan compensation
(
3,226
)
819
Changes in assets and liabilities:
Notes receivable, net
(
2,441
)
(
641
)
Deferred commission expense
(
3,418
)
(
3,424
)
Other assets, net
1,070
16,666
Accounts payable and other liabilities
35,771
20,055
Deferred revenue – upfront payments from right-to-use contracts (membership upgrade sales)
14,609
11,969
Deferred revenue – right-to-use annual payments (membership subscriptions)
1,340
1,093
Rents and other customer payments received in advance and security deposits
3,290
665
Net cash provided by operating activities
349,348
324,762
Cash Flows From Investing Activities:
Real estate acquisitions, net
(
176,296
)
(
131,804
)
Proceeds from disposition of properties, net
77,746
—
Investment in unconsolidated joint ventures
(
983
)
(
3,914
)
Distributions of capital from unconsolidated joint ventures
5,734
168
Proceeds from insurance claims
6,689
6,615
Repayments of notes receivable
—
13,822
Capital improvements
(
189,788
)
(
128,436
)
Net cash used in investing activities
(
276,898
)
(
243,549
)
The accompanying notes are an integral part of the consolidated financial statements.
7
Equity LifeStyle Properties, Inc.
Consolidated Statements of Cash Flows (continued)
(amounts in thousands)
(unaudited)
Nine Months Ended September 30,
2019
2018
Cash Flows From Financing Activities:
Proceeds from stock options and employee stock purchase plan
1,934
1,610
Gross proceeds from the issuance of common stock
59,319
78,755
Distributions:
Common Stockholders
(
160,336
)
(
140,850
)
Common OP Unitholders
(
9,891
)
(
9,250
)
Preferred Stockholders
(
8
)
(
8
)
Principal payments and mortgage debt repayment
(
107,367
)
(
36,308
)
New mortgage notes payable financing proceeds
—
64,014
Line of Credit payoff
(
120,000
)
(
174,000
)
Line of Credit proceeds
240,000
224,000
Debt issuance and defeasance costs
(
1,700
)
(
1,878
)
Other
(
989
)
(
1,433
)
Net cash (used in) provided by financing activities
(
99,038
)
4,652
Net (decrease) increase in cash and restricted cash
(
26,588
)
85,865
Cash and restricted cash, beginning of period
68,974
35,631
Cash and restricted cash, end of period
$
42,386
$
121,496
Nine Months Ended September 30,
2019
2018
Supplemental Information:
Cash paid for interest
$
76,508
$
76,881
Net investment in real estate – reclassification of rental homes
$
19,241
$
22,973
Other assets, net – reclassification of rental homes
$
(
19,241
)
$
(
22,973
)
Real estate acquisitions:
Investment in real estate
$
(
240,324
)
$
(
150,926
)
Investment in unconsolidated joint ventures
35,789
—
Other assets, net
(
1,415
)
(
9
)
Debt assumed
19,212
9,200
Debt financed
—
8,786
Other liabilities
10,442
1,145
Real estate acquisitions, net
$
(
176,296
)
$
(
131,804
)
Real estate dispositions:
Investment in real estate
$
35,572
$
—
Notes receivable, net
295
—
Other assets, net
97
—
Mortgage notes payable, net
(
11,175
)
—
Other liabilities
450
—
Gain on sale of real estate, net
52,507
—
Real estate dispositions, net
$
77,746
$
—
The accompanying notes are an integral part of the consolidated financial statements.
8
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 1 –
Organization and Basis of Presentation
Equity LifeStyle Properties, Inc. ("ELS"), a Maryland corporation, together with MHC Operating Limited Partnership (the “Operating Partnership”) and its other consolidated subsidiaries (the “Subsidiaries”) are referred to herein as “we,” “us,” "the Company," and “our.” We are a fully integrated owner and operator of lifestyle-oriented properties ("Properties") consisting primarily of manufactured home ("MH") and recreational vehicle ("RV") communities. We provide our customers the opportunity to place factory-built homes, cottages, cabins or RVs on our Properties either on a long-term or short-term basis. Our customers may lease individual developed areas ("Sites") or enter right-to-use contracts, which provide them access to specific Properties for limited stays.
Our Properties are owned primarily by the Operating Partnership and managed internally by wholly-owned affiliates of the Operating Partnership. ELS is the sole general partner of the Operating Partnership, has exclusive responsibility and discretion in management and control of the Operating Partnership and held a
94.6
%
interest as of
September 30, 2019
. As the general partner with control, ELS is the primary beneficiary of, and therefore consolidates, the Operating Partnership.
Equity method of accounting is applied to entities in which ELS does not have a controlling interest or for variable interest entities in which ELS is not considered the primary beneficiary, but with respect to which it can exercise significant influence over operations and major decisions. Our exposure to losses associated with unconsolidated joint ventures is primarily limited to the carrying value of these investments. Accordingly, distributions from a joint venture in excess of our carrying value are recognized in earnings.
The accompanying unaudited interim consolidated financial statements have been prepared pursuant to Securities and Exchange Commission (“SEC”) rules and regulations for Quarterly Reports on Form 10-Q. Accordingly, they do not include all of the information and note disclosures required by U.S. Generally Accepted Accounting Principles ("GAAP") for complete financial statements and should be read in conjunction with the consolidated financial statements and notes thereto included in the
2018
Form 10-K.
Intercompany balances and transactions have been eliminated. All adjustments to the interim consolidated financial statements are of a normal, recurring nature and, in the opinion of management, are necessary for a fair presentation of results for these interim periods. Revenues and expenses are subject to seasonal fluctuations and accordingly, quarterly interim results may not be indicative of full year results. Certain prior period amounts have been reclassified on our interim consolidated financial statements to conform with current year presentation.
On October 15, 2019, we effected a
two
-for-one stock split of our common stock. Pursuant to the anti-dilution provision in the Operating Partnership's Agreement of Limited Partnership, the stock split also affected the common Operating Partnership units ("OP units"). All shares of common stock and common OP units and per share data in the accompanying consolidated financial statements and notes, for all periods presented, have been adjusted to reflect the stock split.
Note 2 –
Summary of Significant Accounting Policies
(a)
Recently Adopted Accounting Pronouncements
In February 2016, the FASB issued ("ASU 2016-02")
Leases
. This new guidance, including the related subsequently issued ASUs, provides the principles for the recognition, measurement, presentation and disclosure of leases, including the requirement that lessees recognize right-of-use ("ROU") assets and lease liabilities for leases on the Consolidated Balance Sheets.
We adopted the new lease standard effective January 1, 2019 and have elected to use January 1, 2019 as our date of initial application. Results for reporting periods beginning January 1, 2019 are presented under the new lease standard. We made an accounting policy election to not recognize ROU assets and lease liabilities for leases with a term of 12 months or less. We elected the package of practical expedients permitted under the transition guidance within the new standard and were not required to reassess the following upon adoption: (i) whether an expired or existing contract met the definition of a lease, (ii) the lease classification at January 1, 2019 for existing leases and (iii) whether leasing costs previously capitalized as initial direct costs would continue to be amortized. Upon adoption, we did not have an adjustment to the opening balance of retained earnings due to the election of these practical expedients.
As a lessor, we adopted the practical expedient that allowed us not to separate expenses reimbursed by our customers (“utility recoveries”) from the associated rental revenue if certain criteria were met. We assessed these criteria and concluded the timing and pattern of transfer for rental revenue and the associated utility recoveries are the same and as our leases qualify as operating
9
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 2 – Summary of Significant Accounting Policies (continued)
leases, we accounted for and presented rental revenue and utility recoveries as a single component under Rental income in our Consolidated Statements of Income and Comprehensive Income for 2019 and 2018. In addition, the new standard requires our expected credit loss related to the collectability of lease receivables to be reflected as an adjustment to the line item Rental income prospectively starting from January 1, 2019. For 2018, the credit loss related to the collectability of lease receivables was recognized in the line item Property operating and maintenance and was not significant. The guidance regarding capitalization of leasing costs did not have any effect on our consolidated financial statements.
On January 1, 2019, we recognized ROU assets of
$
17.5
million
and lease liabilities of
$
18.7
million
on the Consolidated Balance Sheets, principally for our ground and office space leases, in which we are the lessee.
For more disclosure on the adoption of the new lease accounting standard, see Note 3. Leases.
(b) New Accounting Pronouncements
In August 2018, the FASB issued ("ASU 2018-15")
Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract
. ASU 2018-15 provides clarity on the accounting for implementation costs of a cloud computing arrangement that is a service contract. The project stage (that is, preliminary project stage, application development stage, or post implementation stage) and the nature of the implementation costs determine which costs to capitalize as an asset related to the service contract and which ones to expense. This update also requires the capitalized implementation costs to be expensed over the term of the arrangement and to be presented in the same line item in the consolidated financial statements as the fees associated with the service of the arrangement. ASU 2018-15 is effective in fiscal years beginning after December 15, 2019, including interim periods within those years. This guidance can be applied either retrospectively or prospectively to all implementation costs incurred after the date of adoption. We are currently in the process of evaluating the potential impact, if any, that the adoption of this standard may have on the consolidated financial statements and related disclosures.
In June 2016, the FASB issued (“ASU 2016-13”)
Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments (Topic 326)
. ASU 2016-13 requires entities to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Entities will now use forward-looking information to better form their credit loss estimates. ASU 2016-13 also requires enhanced disclosures to help financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an entity’s portfolio. ASU 2016-13 is effective for annual reporting periods beginning after December 15, 2019. Early adoption is permitted. The majority of our revenue follows the lease accounting guidance and is not within the scope of this standard. We do not expect the adoption of this standard to have a material impact on the consolidated financial statements and related disclosures.
(c)
Revenue Recognition
We account for certain revenue streams in accordance with Accounting Standard Codification (ASC) 606,
Revenue from Contracts with Customers.
Right-to-use contracts (also referred to as membership subscriptions), provide our customers access to specific Properties for limited stays at a specified group of Properties.
Payments are deferred and recognized on a straight-line basis over the one-year period in which access to Sites at certain Properties is provided. Right-to-use upgrade contracts grant certain additional access rights to the customer and require non-refundable upfront payments. The non-refundable upfront payments are recognized on a straight-line basis over 20 years.
Income from home sales is recognized when the earnings process is complete. The earnings process is complete when the home has been delivered, the purchaser has accepted the home and title has transferred
.
(d) Restricted Cash
As of
September 30, 2019
and
December 31, 2018
, restricted cash consists of
$
30.2
million
and
$
24.1
million
, respectively, primarily related to cash reserved for customer deposits and amounts escrowed for insurance and real estate taxes.
10
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 3 –
Leases
Lessor
Rental income derived from customers renting our Sites is accounted for in accordance with ASC 842,
Leases
, and is recognized over the term of the respective operating lease or the length of a customer's stay. Our MH community Sites and annual RV community Sites are leased on an annual basis. Seasonal Sites are leased to customers generally for
one
to
six months
. Transient Sites are leased to customers on a short-term basis. In addition, customers may lease homes that are located in our Properties.
The leases entered into between the customer and us for the rental of a Site are renewable upon the consent of both parties or, in some instances, as provided by statute. Long-term leases that are non-cancelable by the tenants are in effect at certain Properties. Rental rate increases at these Properties are primarily a function of increases in the Consumer Price Index, taking into consideration certain conditions. Additionally, periodic market rate adjustments are made as deemed appropriate. In addition, certain state statutes allow entry into long-term agreements that effectively modify lease terms related to rent amounts and increases over the term of the agreements.
The following table presents future minimum rents expected to be received under long-term non-cancelable tenant leases, as well as those leases that are subject to long-term agreements governing rent payments and increases:
(amounts in thousands)
As of September 30, 2019
2019
$
30,435
2020
120,923
2021
65,667
2022
35,372
2023
20,101
Thereafter
86,665
Total
$
359,163
Lessee
We lease land under non-cancelable operating leases at
13
Properties expiring at various dates through
2054
. The majority of the leases have terms requiring fixed payments plus additional rents based on a percentage of gross revenues at those Properties. We also have other operating leases, primarily office space expiring at various dates through
2026
. For the
quarters
ended
September 30, 2019
and
2018
, total operating lease payments were
$
2.3
million
and
$
2.1
million
, respectively. For the
nine months ended September 30, 2019
and
2018
, total operating lease payments were
$
6.9
million
and
$
6.2
million
, respectively.
The following table summarizes our future minimum rental payments, excluding variable costs, which are discounted by our incremental borrowing rate to calculate the lease liabilities for our operating leases:
(amounts in thousands)
As of September 30, 2019
As of December 31, 2018
2019
$
1,575
$
4,921
2020
4,918
4,801
2021
4,296
4,179
2022
2,220
2,103
2023
1070
953
Thereafter
6,294
5,054
Total undiscounted rental payments
20,373
22,011
Less imputed interest
(
3,157
)
(
3,289
)
Total lease liabilities
$
17,216
$
18,722
ROU assets and lease liabilities from our operating leases included within Other assets, net and Accounts payable and other liabilities on the Consolidated Balance Sheets were
$
16.0
million
and
$
17.2
million
, respectively, as of
September 30, 2019
. The weighted average remaining lease term for our operating leases was
7
years
and the weighted average incremental borrowing rate was
4.4
%
at
September 30, 2019
.
11
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 4 –
Earnings Per Common Share
The following table sets forth the computation of basic and diluted earnings per common share, as adjusted for the stock split, for the
quarters
and
nine months ended
September 30, 2019
and
2018
:
Quarters Ended September 30,
Nine Months Ended September 30,
(amounts in thousands, except per share data)
2019
2018
2019
2018
Numerator:
Net income available for Common Stockholders – Basic
$
64,461
$
56,070
$
224,171
$
162,429
Amounts allocated to dilutive securities
3,715
3,590
13,617
10,569
Net income available for Common Stockholders – Fully Diluted
$
68,176
$
59,660
$
237,788
$
172,998
Denominator:
Weighted average Common Shares outstanding – Basic
181,649
178,400
180,515
177,520
Effect of dilutive securities:
Exchange of Common OP Units for Common Shares
10,496
11,542
11,084
11,618
Restricted stock and stock options
255
584
241
516
Weighted average Common Shares outstanding – Fully Diluted
192,400
190,526
191,840
189,654
Earnings per Common Share – Basic
$
0.35
$
0.31
$
1.24
$
0.91
Earnings per Common Share – Fully Diluted
$
0.35
$
0.31
$
1.24
$
0.91
Note 5 –
Common Stock and Other Equity Related Transactions
Increase in Authorized Shares
On April 30, 2019, our stockholders approved an amendment to our charter to increase the number of shares of our common stock that we are authorized to issue from
200,000,000
to
400,000,000
shares.
Two-for-One Common Stock Split
On October 15, 2019, a
two
-for-one stock split of our common stock, effected by and in the form of a stock dividend, was paid to stockholders of record as of October 1, 2019.
Common Stockholder Distribution Activity
The following quarterly distributions, as adjusted for the stock split, have been declared and paid to Common Stockholders and the Common OP Unit holders since January 1, 2018.
Distribution Amount Per Share
For the Quarter Ended
Stockholder Record Date
Payment Date
$
0.2750
March 31, 2018
March 30, 2018
April 13, 2018
$
0.2750
June 30, 2018
June 29, 2018
July 13, 2018
$
0.2750
September 30, 2018
September 28, 2018
October 12, 2018
$
0.2750
December 31, 2018
December 28, 2018
January 11, 2019
$
0.3063
March 31, 2019
March 29, 2019
April 12, 2019
$
0.3063
June 30, 2019
June 28, 2019
July 12, 2019
$
0.3063
September 30, 2019
September 27, 2019
October 11, 2019
Equity Offering Program
On October 26, 2018, we entered into our current at-the-market ("ATM") equity offering program with certain sales agents, pursuant to which we may sell, from time-to-time, shares of our Common Stock, par value
$
0.01
per share, having an aggregate offering price of up to
$
200.0
million
. As of
September 30, 2019
, we have
$
140.7
million
of common stock available for issuance.
12
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 5 – Common Stock and Other Equity Related Transactions (continued)
The following table presents the shares that were issued under the current ATM equity offering program during the
nine months ended September 30, 2019
and 2018.
Nine Months Ended September 30,
(amounts in thousands, except stock data (as adjusted for the stock split))
2019
2018
Shares of Common Stock sold
1,010,472
1,722.282
Weighted average price
$
58.71
$
45.73
Total gross proceeds
$
59,319
$
78,755
Commissions paid to sales agents
$
771
$
1,028
Exchanges
Subject to certain limitations, Common OP Unit holders can request an exchange of any or all of their OP Units for shares of Common Stock at any time. Upon receipt of such a request, we may, in lieu of issuing shares of Common Stock, cause the Operating Partnership to pay cash. During the
nine months ended September 30, 2019
,
995,550
OP Units were exchanged for an equal number of shares of Common Stock. During the nine months ended September 30,
2018
,
175,436
OP Units were exchanged for an equal number of shares of Common Stock.
Note 6 –
Investment in Real Estate
Acquisitions
On September 10, 2019, we completed the acquisition of the remaining interest in the Loggerhead joint venture that owned
11
marinas for a purchase price of approximately
$
49.0
million
. As part of the acquisition, we also funded the joint venture's repayment of its non-transferable debt of approximately
$
72.0
million
. The transaction was funded with proceeds from our unsecured line of credit. Following the consummation of the transaction, we own
100
%
of the marinas.
On May 29, 2019, we completed the acquisition of White Oak Shores Camping and RV Resort, a
455
-site RV community located in Stella, North Carolina, for a purchase price of
$
20.5
million
. The acquisition was funded with available cash.
On April 10, 2019, we completed the acquisition of Round Top RV Campground, a
391
-site RV community located in Gettysburg, Pennsylvania, for a purchase price of
$
12.4
million
. This acquisition was funded with available cash and a loan assumption of approximately
$
7.8
million
, excluding mortgage premium of
$
0.2
million
.
On March 25, 2019, we completed the acquisitions of Drummer Boy Camping Resort, a
465
-site RV community located in Gettysburg, Pennsylvania, and Lake of the Woods Campground, a
303
-site RV community located in Wautoma, Wisconsin, for a total purchase price of
$
25.4
million
. These acquisitions were funded with available cash and a loan assumption of approximately
$
10.8
million
, excluding mortgage premium of
$
0.4
million
.
Dispositions
On January 23, 2019, we closed on the sale of
five
all-age MH communities located in Indiana and Michigan, collectively containing
1,463
sites, for
$
89.7
million
. The assets and liabilities associated with the transaction were classifieds as held for sale on the Consolidated Balance Sheets as of December 31, 2018. We recognized a gain on sale of these Properties of
$
52.5
million
during the first quarter of
2019
.
13
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 7 –
Investment in Unconsolidated Joint Ventures
The following table summarizes our investment in unconsolidated joint ventures (investment amounts in thousands with the number of Properties shown parenthetically as of
September 30, 2019
and
December 31, 2018
,
respectively
)
:
Investment as of
Income/(Loss) for
Nine Months Ended
Investment
Location
Number of Sites
Economic
Interest
(a)
September 30,
2019
December 31,
2018
September 30,
2019
September 30,
2018
Meadows
Various (2,2)
1,077
50
%
$
246
$
346
$
1,200
$
1,252
Lakeshore
Florida (3,3)
720
(b)
2,553
2,263
183
(
62
)
Voyager
Arizona (1,1)
1,801
50
%
(c)
863
3,135
2,938
866
Loggerhead
Florida
2,343
49
%
(d)
—
35,789
3,501
1,089
ECHO JV
Various
—
50
%
16,677
16,222
455
451
5,941
$
20,339
$
57,755
$
8,277
$
3,596
_____________________
(a)
The percentages shown approximate our economic interest as of
September 30, 2019
(see note (d) below on Loggerhead). Our legal ownership interest may differ.
(b)
Includes
two
joint ventures in which we own a
65
%
interest and Crosswinds joint venture in which we own a
49
%
interest.
(c)
Voyager joint venture primarily consists of a
50
%
interest in Voyager RV Resort and a
33
%
interest in the utility plant servicing the Property.
(d)
On September 10, 2019, we completed the acquisition of the remaining interest in the Loggerhead joint venture (see Note 6. Investment in Real Estate). Loggerhead sites represent marina slip count.
We recognized approximately
$
10.7
million
and
$
3.0
million
of income from distributions from our unconsolidated joint ventures for the
nine months ended September 30, 2019
and
2018
, respectively. Approximately
$
3.2
million
and
$
0.1
million
of the distributions exceeded our basis in unconsolidated joint ventures for the
nine months ended September 30, 2019
and
September 30, 2018
, respectively, and as such were recorded as income from unconsolidated joint ventures.
Note 8 –
Borrowing Arrangements
Mortgage Notes Payable
2019 Activity
During the three months ended March 31, 2019, we defeased mortgage debt of
$
11.2
million
in conjunction with the disposition of the
five
MH Properties as disclosed in Note 6. Investment in Real Estate. These loans had a weighted average interest rate of
5.0
%
per annum.
During the three months ended June 30, 2019, we prepaid
four
loans secured by
four
properties (
three
MH and
one
RV), which were scheduled to mature in
2020
. The loans had an outstanding principal balance of
$
66.8
million
and a weighted average interest rate of
6.9
%
per annum. As part of the transaction, we incurred
$
1.4
million
of prepayment penalties. We used the proceeds from the ATM and our available cash to fund the loan payments.
In connection with the acquisitions that closed during the
nine months ended
September 30, 2019
, we assumed mortgage debt of
$
18.6
million
, excluding mortgage note premium of
$
0.6
million
. These loans carry a weighted average interest rate of
5.4
%
per annum and mature between 2022 and 2024.
2018 Activity
During the nine months ended September 30, 2018, we closed on
one
loan, secured by
two
RV communities, for gross proceeds of approximately
$
64.0
million
. The loan carries an interest rate of
4.8
%
per annum and matures in
2038
.
In connection with the Serendipity acquisition that closed during the nine months ended September 30, 2018, we assumed a loan of approximately
$
9.2
million
and obtained additional financing of
$
8.8
million
for total mortgage debt, secured by the MH community, of
$
18.0
million
. These loans carry a weighted average interest rate of
4.8
%
and mature in
2039
.
Our mortgage notes payable is classified as Level 2 in the fair value hierarchy. The following table presents the fair value of our mortgage notes payable:
14
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 8 – Borrowing Arrangements (continued)
As of September 30, 2019
As of December 31, 2018
(amounts in thousands)
Fair Value
Carrying Value
Fair Value
Carrying Value
Mortgage notes payable, excluding deferred financing costs
$
2,285,061
$
2,086,202
$
2,164,563
$
2,174,715
The weighted average interest rate on our outstanding mortgage indebtedness, including the impact of premium/discount amortization and loan cost amortization on mortgage indebtedness, as of
September 30, 2019
, was approximately
4.5
%
per annum. The debt bears interest at stated rates ranging from
3.5
%
to
8.9
%
per annum and matures on various dates ranging from
2020
to
2041
. The debt encumbered a total of
116
and
118
of our Properties as of
September 30, 2019
and
December 31, 2018
, respectively, and the carrying value of such Properties was approximately
$
2,488.9
million
and
$
2,489.8
million
, as of
September 30, 2019
and
December 31, 2018
, respectively.
Unsecured Line of Credit
During the
nine months ended
September 30, 2019
, we paid off and borrowed amounts on our unsecured Line of Credit ("LOC"), leaving a balance of
$
120.0
million
outstanding as of
September 30, 2019
. As of
September 30, 2019
, our LOC has a remaining borrowing capacity of
$
280.0
million
with the option to increase the borrowing capacity by
$
200.0
million
, subject to certain conditions.
As of
September 30, 2019
, we were in compliance in all material respects with the covenants in all our borrowing arrangements.
Note 9 –
Derivative Instruments and Hedging Activities
Cash Flow Hedges of Interest Rate Risk
Our objective in utilizing interest rate derivatives is to add stability to our interest expense and to manage our exposure to interest rate movements. We do not enter into derivatives for speculative purposes. In connection with our
$
200.0
million
senior unsecured term loan (the “Term Loan”), which has an interest rate of LIBOR plus
1.20
%
to
1.90
%
per annum, we entered into a
three
-year LIBOR Swap Agreement (the "Swap") allowing us to trade the variable interest rate on the Term Loan for a fixed interest rate. The Swap has a notional amount of
$
200.0
million
of outstanding principal with an underlying LIBOR of
1.85
%
per annum and matures on November 1, 2020. Based on the leverage as of
September 30, 2019
, our spread over LIBOR was
1.20
%
resulting in an estimated all-in interest rate of
3.05
%
per annum.
Our derivative financial instrument is classified as Level 2 in the fair value hierarchy.
The following table presents the fair value of our derivative financial instrument:
As of September 30,
As of December 31,
(amounts in thousands)
Balance Sheet Location
2019
2018
Interest Rate Swap
Other assets, net
$
—
$
2,299
Interest Rate Swap
Accounts payable and other liabilities
$
499
$
—
The following table presents the effect of our derivative financial instrument on the Consolidated Statements of Income and Comprehensive Income:
Derivatives in Cash Flow Hedging Relationship
Amount of (gain)/loss recognized
in OCI on derivative
for the nine months ended September 30,
Location of (gain)/ loss reclassified from
accumulated OCI into income
Amount of (gain)/loss reclassified from
accumulated OCI into income
for the nine months ended September 30,
(amounts in thousands)
2019
2018
(amounts in thousands)
2019
2018
Interest Rate Swap
$
1,957
$
(
3,044
)
Interest Expense
$
(
841
)
$
(
28
)
During the next twelve months through September 30, 2020, we estimate that an additional
$
0.4
million
will be reclassified as an increase to interest expense. This estimate may be subject to change as the underlying LIBOR changes. We determined that
15
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 9 – Derivative Instruments and Hedging Activities (continued)
no adjustment was necessary for non-performance risk on our derivative obligation. As of
September 30, 2019
, we did not post any collateral related to this agreement.
Note 10 –
Equity Incentive Awards
Shares data below has been adjusted to reflect the stock split.
Our 2014 Equity Incentive Plan (the “2014 Plan”) was adopted by our Board of Directors on March 11, 2014 and approved by our stockholders on May 13, 2014. During the quarter ended March 31, 2019,
122,400
shares of restricted stock (adjusted for the stock split) were awarded to certain members of our management team. Of these shares,
50
%
are time-based awards, vesting in equal installments over a
three
-year period on January 31, 2020, January 29, 2021, and January 31, 2022, respectively, and have a grant date fair value of
$
3.2
million
. The remaining
50
%
are performance-based awards, and are valued using the closing price at the grant date when all the key terms and conditions are known to all parties. The
20,402
shares of restricted stock (adjusted for the stock split) awarded in 2019 subject to 2019 performance goals have a grant date fair value of
$
1.1
million
. Additionally,
23,422
shares of restricted stock (adjusted for the stock split) awarded in 2018 subject to 2019 performance goals have a grant date fair value of
$
1.3
million
.
During the
quarter ended
June 30, 2019, we awarded to certain members of our Board of Directors
70,862
shares of restricted stock at a fair value of approximately
$
4.1
million
. These shares are time-based awards subject to various vesting dates between October 30, 2019 and April 30, 2022.
Compensation expense related to restricted stock and stock options, reported in General and administrative on the Consolidated Statements of Income and Comprehensive Income, for the
quarters
ended
September 30, 2019
and
2018
, was
$
2.7
million
and
$
2.7
million
, respectively, and for the
nine months ended September 30, 2019
and
2018
, was approximately
$
7.8
million
and
$
7.3
million
, respectively.
Note 11 –
Commitments and Contingencies
We are involved in various legal and regulatory proceedings ("Proceedings") arising in the ordinary course of business. The Proceedings include, but are not limited to, legal claims made by employees, vendors and customers, and notices, consent decrees, information requests, and additional permit requirements and other similar enforcement actions by governmental agencies relating to our utility infrastructure, including water and wastewater treatment plants and other waste treatment facilities and electrical systems. Additionally, in the ordinary course of business, our operations are subject to audit by various taxing authorities. Management believes these Proceedings taken together do not represent a material liability. In addition, to the extent any such proceedings or audits relate to newly acquired Properties, we consider any potential indemnification obligations of sellers in our favor.
16
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 12 –
Reportable Segments
We have identified
two
reportable segments which are: (i) Property Operations and (ii) Home Sales and Rentals Operations. The Property Operations segment owns and operates land lease Properties and the Home Sales and Rentals Operations segment purchases, sells and leases homes at the Properties. The distribution of the Properties throughout the United States reflects our belief that geographic diversification helps insulate the portfolio from regional economic influences.
All revenues were from external customers and there was no customer who contributed 10% or more of our total revenues during the
quarters
and
nine months ended
September 30, 2019
or
2018
.
The following tables summarize our segment financial information for the
quarters
and
nine months ended
September 30, 2019
and
2018
:
Quarter Ended
September 30, 2019
(amounts in thousands)
Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues
$
249,632
$
12,668
$
262,300
Operations expenses
(
122,683
)
(
11,070
)
(
133,753
)
Income from segment operations
126,949
1,598
128,547
Interest income
985
840
1,825
Depreciation and amortization
(
34,273
)
(
2,759
)
(
37,032
)
Income (loss) from operations
$
93,661
$
(
321
)
$
93,340
Reconciliation to consolidated net income:
Corporate interest income
$
6
Income from other investments, net
7,029
General and administrative
(
8,710
)
Other expenses
(
1,460
)
Interest and related amortization
(
25,547
)
Equity in income of unconsolidated joint ventures
3,518
Consolidated net income
$
68,176
Total assets
$
3,871,379
$
266,092
$
4,137,471
Capital improvements
$
26,000
$
42,344
$
68,344
Quarter Ended
September 30, 2018
(amounts in thousands)
Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues
$
236,204
$
13,204
$
249,408
Operations expenses
(
114,384
)
(
12,747
)
(
127,131
)
Income from segment operations
121,820
457
122,277
Interest income
863
978
1,841
Depreciation and amortization
(
32,549
)
(
2,431
)
(
34,980
)
Income (loss) from operations
$
90,134
$
(
996
)
$
89,138
Reconciliation to consolidated net income:
Corporate interest income
$
5
Income from other investments, net
5,421
General and administrative
(
8,816
)
Other expenses
(
386
)
Interest and related amortization
(
26,490
)
Equity in income of unconsolidated joint ventures
788
Consolidated net income
$
59,660
Total assets
$
3,630,136
$
224,901
$
3,855,037
Capital improvements
$
21,722
$
25,339
$
47,061
17
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 12 – Reportable Segments (continued)
Nine Months Ended September 30, 2019
(amounts in thousands)
Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues
$
729,496
$
34,841
$
764,337
Operations expenses
(
348,546
)
(
30,547
)
(
379,093
)
Income from segment operations
380,950
4,294
385,244
Interest income
2,829
2,535
5,364
Depreciation and amortization
(
105,013
)
(
7,772
)
(
112,785
)
Gain on sale of real estate, net
52,507
—
52,507
Income (loss) from operations
$
331,273
$
(
943
)
$
330,330
Reconciliation to consolidated net income:
Corporate interest income
$
21
Income from other investments, net
8,894
General and administrative
(
27,844
)
Other expenses
(
2,427
)
Interest and related amortization
(
77,964
)
Equity in income of unconsolidated joint ventures
8,277
Early debt retirement
(
1,491
)
Consolidated net income
$
237,796
Total assets
$
3,871,379
$
266,092
$
4,137,471
Capital improvements
$
78,907
$
110,881
$
189,788
Nine Months Ended September 30, 2018
(amounts in thousands)
Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues
$
689,387
$
38,383
$
727,770
Operations expenses
(
329,942
)
(
36,054
)
(
365,996
)
Income from segment operations
359,445
2,329
361,774
Interest income
2,494
2,918
5,412
Depreciation and amortization
(
94,377
)
(
7,322
)
(
101,699
)
Income (loss) from operations
$
267,562
$
(
2,075
)
$
265,487
Reconciliation to consolidated net income:
Corporate interest income
$
246
Income from other investments, net
9,774
General and administrative
(
26,523
)
Other expenses
(
1,096
)
Interest and related amortization
(
78,478
)
Equity in income of unconsolidated joint venture
3,596
Consolidated net income
$
173,006
Total assets
$
3,630,136
$
224,901
$
3,855,037
Capital Improvements
$
69,591
$
58,845
$
128,436
18
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 12 – Reportable Segments (continued)
The following table summarizes our financial information for the Property Operations segment for the
quarters
and
nine months ended
September 30, 2019
and
2018
:
Quarters Ended September 30,
Nine Months Ended September 30,
(amounts in thousands)
2019
2018
2019
2018
Revenues:
Rental income
$
221,306
$
207,595
$
649,663
$
606,667
Right-to-use annual payments (membership subscriptions)
13,150
12,206
38,052
35,616
Right-to-use contracts current period, gross (membership upgrade sales)
5,730
4,863
14,609
11,969
Right-to-use contract upfront payments, deferred, net
(
3,530
)
(
2,883
)
(
8,213
)
(
6,189
)
Other income
11,263
13,419
31,898
38,991
Ancillary services revenues, net
1,713
1,004
3,487
2,333
Total property operations revenues
249,632
236,204
729,496
689,387
Expenses:
Property operating and maintenance
89,162
84,445
249,482
239,444
Real estate taxes
15,166
13,240
45,596
40,815
Sales and marketing, gross
4,063
3,568
11,686
9,685
Right-to-use contract commissions, deferred, net
(
313
)
(
458
)
(
893
)
(
744
)
Property management
14,605
13,589
42,675
40,742
Total property operations expenses
122,683
114,384
348,546
329,942
Income from property operations segment
$
126,949
$
121,820
$
380,950
$
359,445
The following table summarizes our financial information for the Home Sales and Rentals Operations segment for the
quarters
and
nine months ended
September 30, 2019
and
2018
:
Quarters Ended September 30,
Nine Months Ended September 30,
(amounts in thousands)
2019
2018
2019
2018
Revenues:
Rental income
(a)
$
3,810
$
3,507
$
11,026
$
10,583
Gross revenue from home sales
8,438
9,339
22,738
26,753
Brokered resale revenues, net
420
358
1,077
1,009
Ancillary services revenues, net
—
—
—
38
Total revenues
12,668
13,204
34,841
38,383
Expenses:
Property operating and maintenance
1,603
1,904
4,099
4,957
Cost of home sales
8,434
9,742
23,230
27,948
Home selling expenses
1,033
1,101
3,218
3,149
Total expenses
11,070
12,747
30,547
36,054
Income from home sales and rentals operations segment
$
1,598
$
457
$
4,294
$
2,329
______________________
(a)
Segment information includes income related to rental homes. Income related to Site rent on rental homes is included within property operations.
19
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes included in this Quarterly Report on Form 10-Q and in our Annual Report on Form 10-K for the year ended
December 31, 2018
("
2018
Form 10-K"), as well as information in the "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our
2018
Form 10-K.
Overview and Outlook
We are a self-administered and self-managed real estate investment trust (“REIT”) with headquarters in Chicago, Illinois. We are a fully integrated owner and operator of lifestyle-oriented properties (“Properties”) consisting primarily of manufactured home ("MH") and recreational vehicle ("RV") communities. As of
September 30, 2019
, we owned or had an ownership interest in a portfolio of
413
Properties located throughout the United States and Canada containing
156,081
Sites. These Properties are located in 33 states and British Columbia, with more than 90 Properties with lake, river or ocean frontage and more than 120 Properties within 10 miles of the coastal United States.
We invest in Properties in sought-after locations near retirement and vacation destinations and urban areas across the United States with a focus on delivering value for both customers and stockholders. We seek growth in earnings, funds from operations ("FFO") and cash flows by enhancing the profitability and operation of our Properties and investments. We seek to accomplish this by attracting and retaining high quality customers, who take pride in our Properties and in their homes, and efficiently managing our Properties by increasing occupancy, maintaining competitive market rents and controlling expenses.
We believe that demand from baby boomers for manufactured housing and RV communities will continue to outpace supply for several years. In addition, exposure to the Millennial and Generation X demographic will contribute to our future long-term customer pipeline as the Millennials currently represent 26% of RV buyers and Millennials and Generation X combined represent more than half of RV buyers. We believe these individuals, seeking an active lifestyle, will continue to drive the market for second-home sales as vacation properties, investment opportunities, or retirement retreats. The entitlement process to develop new MH and RV communities is extremely restrictive. As a result, there have been few new communities developed in our target geographic markets. We believe it is likely that over the next decade, we will continue to see high levels of second-home sales and that manufactured homes and cottages in our Properties will continue to provide a viable second-home alternative to site-built homes.
We also believe that our Properties and our business model provide an opportunity for increased cash flows and appreciation in value. These may be achieved through increasing occupancy and maintaining market rents, as well as expense controls, expansion of existing Properties and opportunistic acquisitions. We actively seek to acquire and are currently engaged in various stages of negotiations relating to the possible acquisition of additional properties, which may include contracts outstanding to acquire such properties that are subject to the satisfactory completion of our due diligence review.
We generate the majority of our revenue from customers renting our individual developed areas ("Sites"), or entering into right-to-use contracts (also referred to as membership subscriptions), which provide our customers access to specific Properties for limited stays. Our MH community Sites and annual RV community Sites are leased on an annual basis. Seasonal Sites are leased to customers generally for one to six months. Transient Sites are leased to customers on a short-term basis. The revenue from seasonal and transient Sites is generally higher during the first and third quarters. We consider the transient revenue stream to be our most volatile as it is subject to weather conditions and other factors affecting the marginal RV customer's vacation and travel preferences. We also generate revenue from customers renting our marina slips. Additionally, we have interests in joint venture Properties for which revenue is classified as Equity in income from unconsolidated joint ventures on the Consolidated Statements of Income and Comprehensive Income.
20
Management's Discussion and Analysis (continued)
The following table shows the breakdown of our Sites by type (amounts are approximate):
Total Sites as of September 30, 2019
Community Sites
72,100
Resort Sites:
Annual
30,400
Seasonal
11,300
Transient
12,100
Marina slips
(1)
2,300
Right-to-use Membership
(2)
24,300
Joint Ventures
(3)
3,600
156,100
_________________________
(1)
On September 10, 2019, we completed the acquisition of the remaining interest in the Loggerhead joint venture.
(2)
Primarily utilized to service the approximately
117,600
membership customers who have entered into right-to-use contracts (membership subscriptions). Includes approximately
5,900
Sites rented on an annual basis.
(3)
Includes approximately 2,700 annual Sites, 400 seasonal Sites and 500 transient Sites.
In our Home Sales and Rentals Operations business, our revenue streams include home sales, home rentals, brokerage services and ancillary activities. We generate revenue through home sales and rental operations by selling or leasing factory-built homes that are located in Properties owned and managed by us. We selectively consider rental opportunities in our communities, as we believe renting our vacant homes represents an attractive source of occupancy and an opportunity to convert the renter to a homebuyer in the future. We also sell and rent homes through our joint venture, ECHO Financing, LLC (the "ECHO JV"). We offer home sale brokerage services to residents of our Properties who move from a Property but do not relocate their home. In addition, we operate ancillary activities at certain Properties, such as golf courses, pro shops, stores and restaurants.
In the manufactured housing industry, options for home financing, also known as chattel financing, are limited. Chattel financing options available today include community owner-funded programs or third party lender programs that provide subsidized financing to customers and often require the community owner to guarantee customer defaults. Third party lender programs have stringent underwriting criteria, sizable down payment requirements, short loan amortization and high interest rates. We have a limited program under which we purchase loans made by an unaffiliated lender to purchasers of homes at our Properties.
In addition to net income computed in accordance with GAAP, we assess and measure our overall financial and operating performance using certain Non-GAAP supplemental measures, which include: (i) FFO, (ii) Normalized funds from operations ("Normalized FFO"), (iii) Income from property operations, (iv) Income from property operations, excluding deferrals and property management, (v) Core Portfolio income from property operations, excluding deferrals and property management (operating results for Properties owned and operated in both periods under comparison), and (vi) Income from rental operations, net of depreciation. We use these measures internally to evaluate the operating performance of our portfolio and provide a basis for comparison with other real estate companies. Definitions and reconciliations of these measures to the most comparable GAAP measures are included below in this discussion.
Results Overview
For the
quarter ended
September 30, 2019
, Net income available for Common Stockholders
increased
$8.4 million
, or
$0.04
per fully diluted Common Share, to
$64.5 million
, or
$0.35
per fully diluted Common Share, compared to
$56.1 million
, or
$0.31
per fully diluted Common Share, for the same period in
2018
. For the
nine months ended
September 30, 2019
, Net income available for Common Stockholders
increased
$61.8 million
, or
$0.33
per fully diluted Common Share, to
$224.2 million
, or
$1.24
per fully diluted Common Share, compared to
$162.4 million
, or
$0.91
per fully diluted Common Share, for the same period in
2018
.
For the
quarter ended
September 30, 2019
, FFO available for Common Stock and OP Unit holders
increased
$10.9 million
, or
$0.05
per fully diluted Common Share, to
$108.6 million
, or
$0.56
per fully diluted Common Share, compared to
$97.7 million
, or
$0.51
per fully diluted Common Share, for the same period in
2018
. For the
nine months ended
September 30, 2019
, FFO available for Common Stock and OP Unit holders
increased
$24.9 million
, or
$0.12
per fully diluted Common Share, to
$306.4 million
or
$1.60
per fully diluted Common Share, compared to
$281.5 million
or
$1.48
per fully diluted Common Share, for the same period in
2018
.
For the
quarter ended
September 30, 2019
, Normalized FFO available for Common Stock and OP Unit holders
increased
$8.8 million
, or $
0.04
per fully diluted Common Share, to
$102.7 million
, or
$0.53
per fully diluted Common Share, compared to
$93.9 million
, or
$0.49
per fully diluted Common Share, for the same period in
2018
. For the
nine months ended
September
21
Management's Discussion and Analysis (continued)
30, 2019
, Normalized FFO available for Common Stock and OP Unit holders
increased
$26.7 million
, or
$0.13
per fully diluted Common Share, to
$302.3 million
, or
$1.58
per fully diluted Common Share, compared to
$275.6 million
, or
$1.45
per fully diluted Common Share, for the same period in
2018
.
For the
quarter ended
September 30, 2019
, our Core Portfolio property operating revenues, excluding deferrals,
increased
4.8%
and property operating expenses, excluding deferrals and property management,
increased
4.4%
, from the same period in
2018
, resulting in an increase in income from property operations, excluding deferrals and property management, of
5.1%
compared to the same period in
2018
. For the
nine months ended
September 30, 2019
, our Core Portfolio property operating revenues, excluding deferrals,
increased
4.6%
and property operating expenses, excluding deferrals and property management,
increased
3.8%
from the same period in
2018
, resulting in an increase in income from property operations, excluding deferrals and property management, of
5.1%
compared to the same period in
2018
.
We focus on the quality of occupancy growth by increasing the number of manufactured homeowners in our Core Portfolio over the long term. There may be fluctuations in the sources of occupancy gains depending on local market conditions, availability of vacant sites and success with converting renters to home owners. Our Core Portfolio average occupancy includes both homeowners and renters in our MH communities and was
95.4%
for the quarter ended
September 30, 2019
, compared to
95.4%
for the quarter ended
June 30, 2019
and
95.0%
for the quarter ended
September 30, 2018
. As of
September 30, 2019
, our Core Portfolio occupancy increased
58
Sites with an increase in homeowner occupancy of
85
Sites compared to occupancy as of
June 30, 2019
. By comparison, as of
September 30, 2018
, our Core Portfolio occupancy increased 70 Sites with an increase in homeowner occupancy of 139 Sites. Additionally, for both the quarter and
nine months ended
September 30, 2019
, we have experienced rental rate increases, contributing to a growth of 4.7% and 4.6%, respectively, in community base rent compared to the same periods in
2018
.
We continue to grow RV rental income in our Core Portfolio as a result of our ability to increase rates and occupancy. RV rental income in our Core Portfolio for the
quarter ended
September 30, 2019
was
4.5%
higher than the same period in
2018
. Annual, seasonal and transient rental income for the
quarter ended
September 30, 2019
increased
6.2%
,
3.9%
and
1.8%
, respectively. RV rental income in our Core Portfolio for the
nine months ended
September 30, 2019
was
4.3%
higher than the same period in
2018
. Annual, seasonal and transient rental income for the
nine months ended
September 30, 2019
increased
6.1%
,
3.2%
and
0.5%
, respectively.
We continue to experience strong performance in our membership base within our Thousand Trails portfolio. We sold approximately 5,900 and 16,200 Thousand Trails camping passes for the quarter and the
nine months ended
September 30, 2019
, respectively, an increase in sales of 9.5% and 12.4% over the same periods in 2018. In addition, we sold
859
membership upgrades for the
quarter ended
September 30, 2019
, an increase of
10.0%
over the same period in
2018
and
2,242
membership upgrades for the
nine months ended
September 30, 2019
, an increase of
12.8%
over the same period in
2018
. Our customers are increasingly choosing self-service options to complete their transactions with us. For the
quarter ended
September 30, 2019
, our total Core RV rental income booked through our website increased 19% and our sales of online camping passes increased approximately
25%
compared to the same period in
2018
.
Demand for our homes and communities remains strong as evidenced by factors including our high occupancy levels. We closed
128
new home sales for the
quarter ended
September 30, 2019
compared to
141
for the same period in 2018. The decline in new home sales compared to the quarter ended
September 30, 2018
was primarily due to timing of the availability of home inventory ready for sale. We closed on
336
new home sales for the
nine months ended
September 30, 2019
compared to
417
for the same period in 2018. Compared to the
nine months ended
in
September 30, 2018
, the decline in new home sales was primarily due to certain areas of our portfolio reaching historically high occupancy levels. We continue to believe renting our vacant homes represents an attractive source of occupancy and an opportunity to convert the renter to a homebuyer in the future.
As of
September 30, 2019
, we had
3,986
occupied rental homes in our Core MH communities, including
294
homes rented through our ECHO JV. Our Core Portfolio income from rental operations, net of depreciation, was
$7.3 million
for the
quarter ended
September 30, 2019
and
$6.7 million
for the
quarter ended
September 30, 2018
. Approximately
$7.8 million
and
$7.6 million
of rental operations revenue related to Site rental was included within community base rental income in our Core Portfolio for the
quarters ended
September 30, 2019
and
2018
, respectively. Our Core Portfolio income from rental operations, net of depreciation, was
$22.5 million
for the
nine months ended
September 30, 2019
and
$21.4 million
for the
nine months ended
September 30, 2018
. Approximately
$23.4 million
and
$23.3 million
of rental operations revenue related to Site rental was included in community base rental income in our Core Portfolio for the
nine months ended
September 30, 2019
and
2018
, respectively.
Our gross investment in real estate increased approximately
$404.3 million
to
$5,677.8 million
as of
September 30, 2019
from
$5,273.5 million
as of
December 31, 2018
, primarily due to new acquisitions and capital expenditures.
22
Management's Discussion and Analysis (continued)
The following chart lists the Properties acquired or sold from January 1, 2018 through
September 30, 2019
and Sites added through expansion opportunities at our existing Properties.
Property
Location
Type of Property
Transaction Date
Sites
Total Sites as of January 1, 2018
(1)
151,323
Acquisitions:
Kingswood
Riverview, Florida
MH
March 8, 2018
229
Serendipity
Clearwater, Florida
MH
March 15, 2018
425
Holiday Travel Park
Holiday, Florida
RV
April 20, 2018
613
Everglades Lakes
Fort Lauderdale, Florida
MH
July 20, 2018
612
Sunseekers RV Resort
North Fort Myers, Florida
RV
September 21, 2018
241
Timber Creek RV Resort
Westerly, Rhode Island
RV
November 20, 2018
364
Palm Lake
Riviera Beach, Florida
MH
December 13, 2018
915
King Nummy Trail Campground
Cape May Court House, New Jersey
RV
December 20, 2018
313
Drummer Boy Camping Resort
Gettysburg, Pennsylvania
RV
March 25, 2019
465
Lake of the Woods Campground
Wautoma, Wisconsin
RV
March 25, 2019
303
Round Top RV Campground
Gettysburg, Pennsylvania
RV
April 10, 2019
391
White Oak Shores Camping and RV Resort
Stella, North Carolina
RV
May 29, 2019
455
Expansion Site Development:
Sites added in 2018
419
Sites added in 2019
460
Site Reconfigured, net
16
Dispositions:
Hoosier Estates
Lebanon, Indiana
MH
January 23, 2019
(288)
Lake in the Hills
Auburn Hills, Michigan
MH
January 23, 2019
(238)
North Glen Village
Westfield, Indiana
MH
January 23, 2019
(282)
Oak Tree Village
Portage, Indiana
MH
January 23, 2019
(361)
Swan Creek
Ypsilanti, Michigan
MH
January 23, 2019
(294)
Total Sites as of September 30, 2019
156,081
______________________
(1)
Includes the Loggerhead marina slip count.
Non-GAAP Financial Measures
Management's discussion and analysis of financial condition and results of operations include certain Non-GAAP financial measures that in management's view of the business are meaningful as they allow investors the ability to understand key operating details of our business both with and without regard to certain accounting conventions or items that may not always be indicative of recurring annual cash flow of the portfolio. These Non-GAAP financial measures as determined and presented by us may not be comparable to similarly titled measures reported by other companies, and include Income from property operations and Core Portfolio, FFO, Normalized FFO and Income from rental operations, net of depreciation.
We believe investors should review Income from property operations and Core Portfolio, FFO, Normalized FFO and Income from rental operations, net of depreciation, along with GAAP net income and cash flow from operating activities, investing activities and financing activities, when evaluating an equity REIT's operating performance. A discussion of Income from property operations and Core Portfolio, FFO, Normalized FFO and Income from rental operations, net of depreciation, and a reconciliation to net income, are included below.
Income from Property Operations and Core Portfolio
We use Income from property operations and Income from property operations, excluding deferrals and property management, and Core Portfolio income from property operations, excluding deferrals and property management, as alternative measures to evaluate the operating results of our MH and RV communities. Income from property operations represents rental income, utility and other income and right-to-use income less property and rental home operating and maintenance expenses, real estate taxes, sales and marketing expenses and property management expenses. Income from property operations, excluding deferrals and property management, represents income from property operations excluding property management expenses and the impact of the GAAP deferral of right-to-use contract upfront payments and related commissions, net. For comparative purposes, we present bad debt expense within Property operating, maintenance and real estate taxes in the current and prior periods.
23
Management's Discussion and Analysis (continued)
Our Core Portfolio consists of our Properties owned and operated since January 1, 2018. Core Portfolio income from property operations, excluding deferrals and property management, is useful to investors for annual comparison as it removes the fluctuations associated with acquisitions, dispositions and significant transactions or unique situations. Our Non-Core Portfolio includes all Properties that were not owned and operated during all of 2018 and 2019, including Fiesta Key and Sunshine Key RV communities.
Funds from Operations ("FFO") and Normalized Funds from Operations ("Normalized 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 upfront non-refundable payments from the entry of right-to-use contracts. In accordance with GAAP, the upfront non-refundable payments and related commissions are deferred and amortized over the estimated customer life. Although the NAREIT definition of FFO does not address the treatment of non-refundable right-to-use payments, we believe that it is appropriate to adjust for the impact of the deferral activity in our calculation of FFO.
We define Normalized FFO as FFO excluding the following non-operating income and expense items: a) gains and losses from early debt extinguishment, including prepayment penalties and defeasance costs, and b) 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.
We believe that FFO and Normalized FFO 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 operations. For example, we believe that excluding the early extinguishment of debt, including prepayment penalties and defeasance costs from Normalized 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 Rental Operations, Net of Depreciation
We use Income from rental operations, net of depreciation as an alternative measure to evaluate the operating results of our home rental program. Income from rental operations, net of depreciation, represents income from rental operations less depreciation expense on rental homes. We believe this measure is meaningful for investors as it provides a more complete picture of the home rental program operating results including the impact of depreciation which affects our home rental program investment decisions.
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 flow from operating activities, determined in accordance with GAAP, as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.
24
Management's Discussion and Analysis (continued)
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)
2019
2018
2019
2018
Computation of Income from Property Operations:
Net income available for Common Stockholders
$
64,461
$
56,070
$
224,171
$
162,429
Redeemable preferred stock dividends
—
—
8
8
Income allocated to non-controlling interests – Common OP Units
3,715
3,590
13,617
10,569
Equity in income of unconsolidated joint ventures
(3,518
)
(788
)
(8,277
)
(3,596
)
Income before equity in income of unconsolidated joint ventures
64,658
58,872
229,519
169,410
Gain on sale of real estate, net
—
—
(52,507
)
—
Total other expenses, net
63,889
63,405
208,232
192,364
Loss/(Income) from home sales operations and other
(1,104
)
142
(854
)
964
Income from property operations
$
127,443
$
122,419
$
384,390
$
362,738
The following table presents a calculation of FFO and Normalized FFO available for Common Stock and OP Unit holders:
Quarters Ended September 30,
Nine Months Ended September 30,
(amounts in thousands)
2019
2018
2019
2018
Computation of FFO and Normalized FFO:
Net income available for Common Stockholders
$
64,461
$
56,070
$
224,171
$
162,429
Income allocated to non-controlling interests – Common OP Units
3,715
3,590
13,617
10,569
Right-to-use contract upfront payments, deferred, net
3,530
2,883
8,213
6,189
Right-to-use contract commissions, deferred, net
(313
)
(458
)
(893
)
(744
)
Depreciation and amortization
37,032
34,980
112,785
101,699
Depreciation on unconsolidated joint ventures
174
651
1,047
1,390
Gain on sale of real estate, net
—
—
(52,507
)
—
FFO available for Common Stock and OP Unit holders
108,599
97,716
306,433
281,532
Early debt retirement
—
—
2,085
—
Insurance proceeds due to catastrophic weather event
(1)
(5,856
)
(3,833
)
(6,205
)
(5,925
)
Normalized FFO available for Common Stock and OP Unit holders
$
102,743
$
93,883
$
302,313
$
275,607
Weighted average Common Shares outstanding – Fully Diluted
(2)
192,400
190,526
191,840
189,654
______________________
(1)
Represents insurance recovery revenue from reimbursement for capital expenditures related to Hurricane Irma.
(2)
Adjusted for the stock split.
25
Management's Discussion and Analysis (continued)
Results of Operations
Comparison of the Quarter Ended
September 30, 2019
to the Quarter Ended
September 30, 2018
Income from Property Operations
The following table summarizes certain financial and statistical data for the Core Portfolio and the total portfolio for the quarters ended
September 30, 2019
and
2018
. Growth percentages exclude the impact of GAAP deferrals of upfront payments from membership upgrade sales and related commissions.
Core Portfolio
Total Portfolio
Quarters Ended September 30,
Quarters Ended September 30,
(amounts in thousands)
2019
2018
Variance
%
Change
2019
2018
Variance
%
Change
Community base rental income
$
133,757
$
126,889
$
6,868
5.4
%
$
137,596
$
130,746
$
6,850
5.2
%
Rental home income
3,800
3,209
591
18.4
%
3,810
3,507
303
8.6
%
Resort base rental income
65,527
62,681
2,846
4.5
%
71,665
64,351
7,314
11.4
%
Right-to-use annual payments (membership subscriptions)
13,140
12,206
934
7.7
%
13,150
12,206
944
7.7
%
Right-to-use contracts current period, gross (membership upgrade sales)
5,730
4,863
867
17.8
%
5,730
4,863
867
17.8
%
Utility and other income
23,355
24,261
(906
)
(3.7
)%
24,252
25,917
(1,665
)
(6.4
)%
Property operating revenues, excluding deferrals
245,309
234,109
11,200
4.8
%
256,203
241,590
14,613
6.0
%
Property operating and maintenance
84,937
81,933
3,004
3.7
%
90,106
84,445
5,661
6.7
%
Real estate taxes
14,257
13,182
1,075
8.2
%
15,166
13,240
1,926
14.5
%
Rental home operating and maintenance
1,602
1,795
(193
)
(10.8
)%
1,603
1,904
(301
)
(15.8
)%
Sales and marketing, gross
4,061
3,567
494
13.8
%
4,063
3,568
495
13.9
%
Property operating expenses, excluding deferrals and property management
104,857
100,477
4,380
4.4
%
110,938
103,157
7,781
7.5
%
Income from property operations, excluding deferrals and property management
140,452
133,632
6,820
5.1
%
145,265
138,433
6,832
4.9
%
Property management
14,605
13,587
1,018
7.5
%
14,605
13,589
1,016
7.5
%
Income from property operations, excluding deferrals
125,847
120,045
5,802
4.8
%
130,660
124,844
5,816
4.7
%
Right-to-use contracts, deferred and sales and marketing, deferred, net
3,217
2,425
792
32.7
%
3,217
2,425
792
32.7
%
Income from property operations
(1)
$
122,630
$
117,620
$
5,010
4.3
%
$
127,443
$
122,419
$
5,024
4.1
%
__________________________
(1)
Non-GAAP measure. See the Results Overview section of the Management's Discussion and Analysis for Non-GAAP Financial Measure Definitions and reconciliations of these Non-GAAP measures to Net Income available to Common Shareholders.
Total portfolio income from property operations for
2019
increased
$5.0 million
, or
4.1%
, from
2018
, primarily as a result of an increase from our Core Portfolio. The increase of
$5.0 million
, or
4.3%
, in income from property operations from our Core Portfolio was primarily driven by higher community base rental income and resort base rental income, partially offset by higher property operating expenses.
Property Operating Revenues
Community base rental income in our Core Portfolio for
2019
increased
$6.9 million
, or
5.4%
, from
2018
, which reflects
4.7% growth from rate increases and 0.7% growth from occupancy gains. The average monthly base rental income per Site in our Core Portfolio increased to approximately
$671
in
2019
from approximately
$640
in the same period in
2018
. The average occupancy for our Core Portfolio increased to
95.4%
in
2019
from
95.0%
in the same period in
2018
.
26
Management's Discussion and Analysis (continued)
Resort base rental income in our Core Portfolio for
2019
increased
$2.8 million
, or
4.5%
, from
2018
, primarily driven by higher rental rates. Resort base rental income is comprised of the following:
Core Portfolio
Total Portfolio
Quarters Ended September 30,
Quarters Ended September 30,
(amounts in thousands)
2019
2018
Variance
%
Change
2019
2018
Variance
%
Change
Annual
$
38,996
$
36,710
$
2,286
6.2
%
$
42,581
$
37,424
$
5,157
13.8
%
Seasonal
4,658
4,482
176
3.9
%
5,424
4,838
586
12.1
%
Transient
21,873
21,489
384
1.8
%
23,660
22,089
1,571
7.1
%
Resort base rental income
$
65,527
$
62,681
$
2,846
4.5
%
$
71,665
$
64,351
$
7,314
11.4
%
Property Operating Expenses
Property operating expenses, excluding deferrals and property management, in our Core Portfolio for
2019
increased
$4.4 million
, or
4.4%
, from
2018
, mainly due to an increase in property operating and maintenance expenses of
$3.0 million
and an increase in property taxes of
$1.1 million
. The increase in property operating and maintenance expenses was primarily driven by an increase in repairs and maintenance of $0.8 million, an increase in utility expense of $0.6 million due to higher trash, electric and water usage and an increase in property payroll of $0.6 million. Property taxes in 2018 were lower as a result of a favorable resolution of appeals in certain states.
Home Sales and Rental Operations
Home Sales and Other
The following table summarizes certain financial and statistical data for Home Sales and Other.
Quarters Ended September 30,
(amounts in thousands, except home sales volumes)
2019
2018
Variance
%
Change
Gross revenues from new home sales
(1)
$
6,864
$
7,048
$
(184
)
(2.6
)%
Cost of new home sales
(1)
6,499
6,946
(447
)
(6.4
)%
Gross profit from new home sales
365
102
263
257.8
%
Gross revenues from used home sales
1,574
2,291
(717
)
(31.3
)%
Cost of used home sales
1,935
2,796
(861
)
(30.8
)%
Loss from used home sales
(361
)
(505
)
144
28.5
%
Brokered resale and ancillary services revenues, net
2,133
1,362
771
56.6
%
Home selling expenses
1,033
1,101
(68
)
(6.2
)%
Income (loss) from home sales and other
$
1,104
$
(142
)
$
1,246
877.5
%
Home sales volumes
Total new home sales
(2)
128
141
(13
)
(9.2
)%
New Home Sales Volume - ECHO JV
19
31
(12
)
(38.7
)%
Used home sales
198
304
(106
)
(34.9
)%
Brokered home resales
270
231
39
16.9
%
_________________________
(1)
New home sales gross revenues and costs of new home sales do not include the revenues and costs associated with our ECHO JV.
(2)
Total new home sales volume includes home sales from our ECHO JV.
Income from home sales and other was
$1.1 million
for
2019
compared to a loss of
$0.1 million
for
2018
. The increase in Income (loss) from home sales and other was due to an increase in brokered resale and ancillary services revenues, net.
27
Management's Discussion and Analysis (continued)
Rental Operations
The following table summarizes certain financial and statistical data for MH Rental Operations.
Quarters Ended September 30,
(amounts in thousands, except rental unit volumes)
2019
2018
Variance
%
Change
Manufactured homes:
Rental operations revenue
(1)
$
11,646
$
10,818
$
828
7.7
%
Rental home operating and maintenance expense
1,602
1,795
(193
)
(10.8
)%
Income from rental operations
10,044
9,023
1,021
11.3
%
Depreciation on rental homes
(2)
2,720
2,286
434
19.0
%
Income from rental operations, net of depreciation
$
7,324
$
6,737
$
587
8.7
%
Gross investment in new manufactured home rental units
(3)
$
216,185
$
146,982
$
69,203
47.1
%
Gross investment in used manufactured home rental units
$
23,371
$
32,121
$
(8,750
)
(27.2
)%
Net investment in new manufactured home rental units
$
182,441
$
125,499
$
56,942
45.4
%
Net investment in used manufactured home rental units
$
10,432
$
16,329
$
(5,897
)
(36.1
)%
Number of occupied rentals – new, end of period
(4)
3,073
2,622
451
17.2
%
Number of occupied rentals – used, end of period
913
1,323
(410
)
(31.0
)%
______________________
(1)
Rental operations revenue consists of Site rental income and home rental income in our Core Portfolio. Approximately
$7.8 million
and
$7.6 million
of Site rental income for the quarters ended
September 30, 2019
and
2018
, respectively, is included in community base rental income within the Core Portfolio Income from Property Operations table. The remainder of home rental income is included in rental home income within the Core Portfolio Income from Property Operations table.
(2)
Included in Depreciation and amortization in the Consolidated Statements of Income and Comprehensive Income.
(3)
Includes both occupied and unoccupied rental homes in our Core Portfolio. New home cost basis does not include the costs associated with our ECHO JV. Our investment in the ECHO JV was
$16.7 million
and
$16.1 million
as of
September 30, 2019
and
2018
, respectively.
(4)
Occupied rentals as of the end of the period in our Core Portfolio and includes
294
and
265
homes rented through our ECHO JV as of
September 30, 2019
and
2018
, respectively.
The increase in income from rental operations, net of depreciation, in our Core Portfolio was primarily due to an increase in the number of new occupied rental units at a higher rental rate, partially offset by a decrease in the number of used occupied rental units.
Other Income and Expenses
The following table summarizes other income and expenses, net.
Quarters Ended September 30,
(amounts in thousands, expenses shown as negative)
2019
2018
Variance
%
Change
Depreciation and amortization
$
(37,032
)
$
(34,980
)
$
(2,052
)
(5.9
)%
Interest income
1,831
1,846
(15
)
(0.8
)%
Income from other investments, net
7,029
5,421
1,608
29.7
%
General and administrative
(8,710
)
(8,816
)
106
1.2
%
Other expenses
(1,460
)
(386
)
(1,074
)
(278.2
)%
Interest and related amortization
(25,547
)
(26,490
)
943
3.6
%
Total other income and (expenses), net
$
(63,889
)
$
(63,405
)
$
(484
)
(0.8
)%
Total other income and (expenses), net increased
$0.5 million
during
2019
compared to
2018
, primarily due to an increase in depreciation and amortization and other expenses partially offset by an increase in income from other investments, net and other expenses. The increase in income from other investments, net was driven by higher insurance recovery revenue of $2.0 million for reimbursement of capital expenditures related to Hurricane Irma.
Equity in income of unconsolidated joint ventures
Equity in income of unconsolidated joint ventures increased
$2.7 million
from
2018
due to an increase in income recognized from distributions from our unconsolidated joint ventures.
28
Management's Discussion and Analysis (continued)
Comparison of the
Nine Months Ended
September 30, 2019
to the
Nine Months Ended
September 30, 2018
Income from Property Operations
The following table summarizes certain financial and statistical data for the Core Portfolio and the total portfolio for the
nine months ended September 30, 2019
and
2018
.
G
rowth percentages exclude the impact of GAAP deferrals of upfront payments from membership upgrade sales and related commissions.
Core Portfolio
Total Portfolio
Nine Months Ended September 30,
Nine Months Ended September 30,
(amounts in thousands)
2019
2018
Variance
%
Change
2019
2018
Variance
%
Change
Community base rental income
$
397,201
$
377,558
$
19,643
5.2
%
$
409,091
$
386,064
$
23,027
6.0
%
Rental home income
10,921
9,715
1,206
12.4
%
11,026
10,583
443
4.2
%
Resort base rental income
187,642
179,916
7,726
4.3
%
204,830
183,836
20,994
11.4
%
Right-to-use annual payments (membership subscriptions)
38,029
35,615
2,414
6.8
%
38,052
35,616
2,436
6.8
%
Right-to-use contracts current period, gross (membership upgrade sales)
14,609
11,972
2,637
22.0
%
14,609
11,969
2,640
22.1
%
Utility and other income
67,789
70,233
(2,444
)
(3.5
)%
70,253
75,758
(5,505
)
(7.3
)%
Property operating revenues, excluding deferrals
716,191
685,009
31,182
4.6
%
747,861
703,826
44,035
6.3
%
Property operating and maintenance
239,512
233,172
6,340
2.7
%
252,095
239,444
12,651
5.3
%
Real estate taxes
43,188
39,925
3,263
8.2
%
45,596
40,815
4,781
11.7
%
Rental home operating and maintenance
4,066
4,668
(602
)
(12.9
)%
4,099
4,957
(858
)
(17.3
)%
Sales and marketing, gross
11,688
9,685
2,003
20.7
%
11,686
9,685
2,001
20.7
%
Property operating expenses, excluding deferrals and property management
298,454
287,450
11,004
3.8
%
313,476
294,901
18,575
6.3
%
Income from property operations, excluding deferrals and property management
417,737
397,559
20,178
5.1
%
434,385
408,925
25,460
6.2
%
Property management
42,673
40,738
1,935
4.7
%
42,675
40,742
1,933
4.7
%
Income from property operations, excluding deferrals
375,064
356,821
18,243
5.1
%
391,710
368,183
23,527
6.4
%
Right-to-use contracts, deferred and sales and marketing, deferred, net
7,320
5,445
1,875
34.4
%
7,320
5,445
1,875
34.4
%
Income from property operations
(1)
$
367,744
$
351,376
$
16,368
4.7
%
$
384,390
$
362,738
$
21,652
6.0
%
__________________________
(1)
Non-GAAP measure. See the Results Overview section of the Management's Discussion and Analysis for Non-GAAP Financial Measure Definitions and reconciliations of these Non-GAAP measures to Net Income available to Common Shareholders.
Total Portfolio income from property operations for
2019
increased
$21.7 million
, or
6.0%
, from
2018
, primarily as a result of an increase of
$16.4 million
, or
4.7%
, from our Core Portfolio and an increase of $5.3 million from our Non-Core Portfolio. The increase in income from property operations from our Core Portfolio was primarily due to an increase in community base rental income and resort base rental income, partially offset by an increase in property operating expenses. The increase in income from property operations from our Non-Core Portfolio was driven by acquisition properties partially offset by the sale of
five
all-age MH communities located in Indiana and Michigan during the first quarter of 2019.
Property Operating Revenues
Community base rental income in our Core Portfolio for
2019
increased
$19.6 million
, or
5.2%
, from
2018
, which reflects 4.6% growth from rate increases and 0.6% growth from occupancy gains. The average monthly base rental income per Site increased to approximately
$665
in
2019
from approximately
$636
in
2018
. The average occupancy for the Core Portfolio increased to
95.3%
in
2019
from
94.9%
in the same period in
2018
.
29
Management's Discussion and Analysis (continued)
Resort base rental income in our Core Portfolio for
2019
increased
$7.7 million
, or
4.3%
, from
2018
, primarily driven by higher rental rates. Resort base rental income is comprised of the following:
Core Portfolio
Total Portfolio
Nine Months Ended September 30,
Nine Months Ended September 30,
(amounts in thousands)
2019
2018
Variance
%
Change
2019
2018
Variance
%
Change
Annual
$
114,602
$
107,983
$
6,619
6.1
%
$
122,455
$
109,175
$
13,280
12.2
%
Seasonal
28,977
28,079
898
3.2
%
32,222
29,067
3,155
10.9
%
Transient
44,063
43,854
209
0.5
%
50,153
45,594
4,559
10.0
%
Resort base rental income
$
187,642
$
179,916
$
7,726
4.3
%
$
204,830
$
183,836
$
20,994
11.4
%
Property Operating Expenses
Property operating expenses, excluding deferrals and property management, in our Core Portfolio for
2019
increased
$11.0 million
, or
3.8%
, from
2018
, mainly due to an increase in property operating and maintenance expenses of
$6.3 million
and an increase in property taxes of
$3.3 million
. The increase in property operating and maintenance expenses was primarily driven by an increase in insurance expense of $2.4 million, an increase in property payroll of $2.3 million as a result of salary increases and an increase in utility expense of $1.4 million due to higher electric and trash expenses in California and the South. Property taxes in 2018 were lower as a result of a favorable resolution of appeals in certain states.
Home Sales and Rental Operations
Home Sales and Other
The following table summarizes certain financial and statistical data for Home Sales and Other.
Nine Months Ended September 30,
(amounts in thousands, except home sales volumes)
2019
2018
Variance
%
Change
Gross revenues from new home sales
(1)
$
17,492
$
20,643
$
(3,151
)
(15.3
)%
Cost of new home sales
(1)
16,877
20,256
(3,379
)
(16.7
)%
Gross profit from new home sales
615
387
228
58.9
%
Gross revenues from used home sales
5,246
6,110
(864
)
(14.1
)%
Cost of used home sales
6,353
7,692
(1,339
)
(17.4
)%
Loss from used home sales
(1,107
)
(1,582
)
475
30.0
%
Brokered resale and ancillary services revenues, net
4,564
3,380
1,184
35.0
%
Home selling expenses
3,218
3,149
69
2.2
%
Income (loss) from home sales and other
$
854
$
(964
)
$
1,818
188.6
%
Home sales volumes
Total new home sales
(2)
336
417
(81
)
(19.4
)%
New Home Sales Volume - ECHO JV
50
74
(24
)
(32.4
)%
Used home sales
627
842
(215
)
(25.5
)%
Brokered home resales
675
677
(2
)
(0.3
)%
_________________________
(1)
New home sales gross revenues and costs of new home sales do not include the revenues and costs associated with our ECHO JV.
(2)
Total new home sales volume includes home sales from our ECHO JV.
Income from home sales and other was
$0.9 million
for
2019
compared to a loss of
$1.0 million
for
2018
. The increase in Income (loss) from home sales and other was primarily due to an increase in brokered resale ancillary services revenues, net.
30
Management's Discussion and Analysis (continued)
Rental Operations
The following table summarizes certain financial and statistical data for MH Rental Operations.
Nine Months Ended September 30,
(amounts in thousands, except rental unit volumes)
2019
2018
Variance
%
Change
Manufactured homes:
Rental operations revenue
(1)
$
34,279
$
32,970
$
1,309
4.0
%
Rental home operating and maintenance expense
4,066
4,668
(602
)
(12.9
)%
Income from rental operations
30,213
28,302
1,911
6.8
%
Depreciation on rental homes
(2)
7,677
$
6,890
787
11.4
%
Income from rental operations, net of depreciation
$
22,536
$
21,412
$
1,124
5.2
%
Gross investment in new manufactured home rental units
(3)
$
216,185
$
146,982
$
69,203
47.1
%
Gross investment in used manufactured home rental units
$
23,371
$
32,121
$
(8,750
)
(27.2
)%
Net investment in new manufactured home rental units
$
182,441
$
125,499
$
56,942
45.4
%
Net investment in used manufactured home rental units
$
10,432
$
16,329
$
(5,897
)
(36.1
)%
Number of occupied rentals – new, end of period
(4)
3,073
2,622
451
17.2
%
Number of occupied rentals – used, end of period
913
1,323
(410
)
(31.0
)%
______________________
(1)
Rental operations revenue consists of Site rental income and home rental income in our Core Portfolio. Approximately
$23.4 million
and
$23.3 million
of Site rental income for the
nine months ended September 30, 2019
and
2018
, respectively, are included in community base rental income within the Core Portfolio Income from Property Operations table. The remainder of home rental income is included in rental home income within the Core Portfolio Income from Property Operations table.
(2)
Included in Depreciation and amortization in the Consolidated Statements of Income and Comprehensive Income.
(3)
Includes both occupied and unoccupied rental homes in our Core Portfolio. New home cost basis does not include the costs associated with our ECHO JV. Our investment in the ECHO JV was
$16.7 million
and
$16.1 million
as of
September 30, 2019
and
2018
, respectively.
(4)
Occupied rentals as of the end of the period in our Core Portfolio and includes
294
and
265
homes rented through our ECHO JV as of
September 30, 2019
and
2018
, respectively.
The increase in income from rental operations, net of depreciation, in our Core Portfolio was primarily due to an increase in the number of new occupied rental units at a higher rental rate, partially offset by a decrease in the number of used occupied rental units.
Other Income and Expenses
The following table summarizes other income and expenses, net.
Nine Months Ended September 30,
(amounts in thousands, expenses shown as negative)
2019
2018
Variance
%
Change
Depreciation and amortization
$
(112,785
)
$
(101,699
)
$
(11,086
)
(10.9
)%
Interest income
5,385
5,658
(273
)
(4.8
)%
Income from other investments, net
8,894
9,774
(880
)
(9.0
)%
General and administrative
(27,844
)
(26,523
)
(1,321
)
(5.0
)%
Other expenses
(2,427
)
(1,096
)
(1,331
)
(121.4
)%
Early debt retirement
(1,491
)
—
(1,491
)
—
%
Interest and related amortization
(77,964
)
(78,478
)
514
0.7
%
Total other income and (expenses), net
$
(208,232
)
$
(192,364
)
$
(15,868
)
(8.2
)%
Total other income and (expenses), net increased
$15.9 million
during
2019
compared to
2018
, primarily due to an increase in depreciation and amortization and other expenses. Additionally, we incurred $1.5 million of early debt retirement costs in 2019.
Gain on Sale of Real Estate, Net
On January 23, 2019, we closed on the sale of
five
all-age MH communities located in Indiana and Michigan, collectively containing
1,463
sites, for
$89.7 million
. We recognized a gain on sale of these Properties of
$52.5 million
during the first quarter of
2019
.
31
Management's Discussion and Analysis (continued)
Equity in income of unconsolidated joint ventures
Equity in income of unconsolidated joint ventures increased
$4.7 million
from
2018
due to an increase in income recognized from distributions from our unconsolidated joint ventures.
Liquidity and Capital Resources
Liquidity
Our primary demands for liquidity include payment of operating expenses, dividend distributions, debt service, including principal and interest, capital improvements on Properties, home purchases and property acquisitions. We expect similar demand for liquidity will continue for the short-term and long-term. Our primary sources of cash include operating cash flows, proceeds from financings, borrowings under our unsecured Line of Credit ("LOC") and proceeds from issuance of equity and debt securities.
Our at-the-market (“ATM”) equity offering program allows us to sell, from time-to-time, shares of our common stock, par value $0.01 per share, having an aggregate offering price of up to
$200.0 million
. As of
September 30, 2019
, we have
$140.7 million
of common stock available for issuance.
On April 30, 2019, our stockholders approved an amendment to our charter to increase the number of shares of our common stock that we are authorized to issue from 200,000,000 to 400,000,000 shares. As of
September 30, 2019
, we have available liquidity in the form of approximately
217.9 million
shares of authorized and unissued common stock and
10.0 million
shares of authorized and unissued preferred stock registered for sale under the Securities Act of 1933, as amended.
One of our stated objectives is to maintain financial flexibility. Achieving this objective allows us to take advantage of strategic opportunities that may arise. We believe effective management of our balance sheet, including maintaining various access points to raise capital, managing future debt maturities and borrowing at competitive rates, enables us to meet this objective. Our financing objectives continue to focus on accessing long-term low-cost secured debt.
We also utilize interest rate swaps to add stability to our interest expense and to manage our exposure to interest rate movements. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. The changes in the fair value of the designated derivative are recorded in Accumulated other comprehensive income (loss) on the Consolidated Balance Sheets and subsequently reclassified into earnings on the Consolidated Statements of Income and Comprehensive Income in the period that the hedged forecasted transaction affects earnings. For additional information regarding our interest rate swap, see Item 1. Financial Statements—Note 9. Derivative Instruments and Hedging Activities.
We expect to meet our short-term liquidity requirements, including principal payments, capital improvements and dividend distributions for the next twelve months, mainly through available cash as well as net cash provided by operating activities. As of
September 30, 2019
, our LOC has a remaining borrowing capacity of
$280.0 million
with the option to increase the borrowing capacity by
$200.0 million
, subject to certain conditions. The LOC bears interest at a rate of LIBOR plus 1.10% to 1.55%, requires an annual facility fee of 0.15% to 0.35% and matures on October 27, 2021.
As part of our Unsecured Credit Facility, our LOC arrangement will mature prior to the expected discontinuation of LIBOR subsequent to 2021 and our $200.0 million term loan is scheduled to mature in April 2023. We continue to monitor the development and adoption of an alternative index to LIBOR to manage the transition and as it pertains to new arrangements to be entered in the future. Given over 80% of our current debt is secured and not subject to LIBOR, we do not believe the discontinuation of LIBOR will have a significant impact on our consolidated financial statements.
We expect to meet certain long-term liquidity requirements, including scheduled debt maturities, property acquisitions and capital improvements by use of our long-term collateralized and uncollateralized borrowings including the existing LOC and the issuance of debt securities or additional equity securities. We have no debt maturing in 2019 and approximately
$48.6 million
of scheduled debt matures in 2020 (excluding scheduled principal payments on debt maturing in 2020 and beyond).
For information regarding our debt activities and related borrowing arrangements, see Item 1. Financial Statements—Note 8. Borrowing Arrangements.
32
Management's Discussion and Analysis (continued)
The table below summarizes our cash flow activity:
Nine Months Ended September 30,
(amounts in thousands)
2019
2018
Net cash provided by operating activities
$
349,348
$
324,762
Net cash used in investing activities
(276,898
)
(243,549
)
Net cash (used in) provided by financing activities
(99,038
)
4,652
Net (decrease) increase in cash and restricted cash
$
(26,588
)
$
85,865
Operating Activities
Net cash provided by operating activities increased
$24.6 million
to
$349.3 million
for the
nine months ended
September 30, 2019
from
$324.8 million
for the
nine months ended
September 30, 2018
. The increase in net cash provided by operating activities was primarily due to higher income from property operations of
$21.7 million
and an increase in rents and other customer payments received in advance and security deposits of $2.6 million. The increase in accounts payable and other liabilities was mostly offset by the decrease in other assets, net.
Investing Activities
Net cash used in investing activities was
$276.9 million
for the
nine months ended
September 30, 2019
compared to
$243.5 million
for the
nine months ended
September 30, 2018
. The increase in net cash used in investing activities was primarily due to an increase in capital improvements of
$61.4 million
and an increase in real estate acquisitions of
$44.5 million
. The net cash used in investing activities were partially offset by proceeds received of
$77.7 million
as a result of the sale of five MH properties during the first quarter of 2019 and higher distributions of capital from unconsolidated joint ventures of
$5.6 million
.
Capital Improvements
The table below summarizes capital improvement activities:
Nine Months Ended September 30,
(amounts in thousands)
2019
2018
Recurring capital expenditures
(1)
$
37,271
$
32,965
Property upgrades and development
(2)
40,429
35,200
New home investments
(3)(4)
108,845
56,182
Used home investments
(4)
2,036
2,663
Total property
188,581
127,010
Corporate
1,207
1,426
Total capital improvements
$
189,788
$
128,436
______________________
(1)
Recurring capital expenditures are primarily comprised of common area improvements, furniture and mechanical improvements.
(2)
Includes $2.5 million and $12.3 million of restoration and improvement capital expenditures related to Hurricane Irma for the
nine months ended
September 30, 2019
and
2018
, respectively.
(3)
Excludes new home investment associated with our ECHO JV.
(4)
Net proceeds from new and used home sale activities are reflected within Operating Activities.
Financing Activities
Net cash used in financing activities was
$99.0 million
for the
nine months ended
September 30, 2019
and
$4.7 million
for the
nine months ended
September 30, 2018
. The increase in cash used in financing activities was primarily due to an increase in debt repayments and distributions paid of
$71.1 million
and
$20.1 million
, respectively, for the
nine months ended
September 30, 2019
as compared to the same period in 2018. Additionally, during the
nine months ended
September 30, 2019
, there were lower mortgage debt proceeds of
$64.0 million
and lower proceeds from the sale of our common stock under our ATM equity offering program of
$19.4 million
compared to the same period in 2018, which were partially offset by a higher net borrowing on the LOC of $70.0 million.
33
Management's Discussion and Analysis (continued)
Contractual Obligations
Significant ongoing contractual obligations consist primarily of long-term borrowings, interest expense, operating leases, LOC maintenance fees and ground leases. For a summary and complete presentation and description of our ongoing commitments and contractual obligations, see the Contractual Obligations section of the "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our
2018
Form 10-K.
Off-Balance Sheet Arrangements
As of
September 30, 2019
, we have no off-balance sheet arrangements.
Critical Accounting Policies and Estimates
Refer to the "Management’s Discussion and Analysis of Financial Condition and Results of Operations" in our
2018
Form 10-K for a discussion of our critical accounting policies. There have been no significant changes to our critical accounting policies and estimates during the
nine months ended
September 30, 2019
.
Forward-Looking Statements
This Quarterly Report on Form 10-Q for the quarter ended
September 30, 2019
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. These forward-looking statements are subject to numerous assumptions, risks and uncertainties, including, but not limited to:
•
our ability to control costs and real estate market conditions, our ability to retain customers, the actual use of Sites by customers and our success in acquiring new customers at our Properties (including those that we may acquire);
•
our ability to maintain historical or increase future rental rates and occupancy with respect to properties currently owned or that we may acquire;
•
our ability to retain and attract customers renewing, upgrading and entering right-to-use contracts;
•
our assumptions about rental and home sales markets;
•
our ability to manage counterparty risk;
•
our ability to renew our insurance policies at existing rates and on consistent terms;
•
in the age-qualified Properties, home sales results could be impacted by the ability of potential home buyers to sell their existing residences as well as by financial, credit and capital markets volatility;
•
results from home sales and occupancy will continue to be impacted by local economic conditions, lack of affordable manufactured home financing and competition from alternative housing options including site-built single-family housing;
•
impact of government intervention to stabilize site-built single-family housing and not manufactured housing;
•
effective integration of recent acquisitions and our estimates regarding the future performance of recent acquisitions;
•
the completion of future transactions in their entirety, if any, and timing and effective integration with respect thereto;
•
unanticipated costs or unforeseen liabilities associated with recent acquisitions;
•
ability to obtain financing or refinance existing debt on favorable terms or at all;
•
the effect of interest rates;
•
the effect from any breach of our, or any of our vendor's, data management systems;
•
the dilutive effects of issuing additional securities;
•
the outcome of pending or future lawsuits or actions brought against us, including those disclosed in our filings with the Securities and Exchange Commission; and
•
other risks indicated from time to time in our filings with the Securities and Exchange Commission.
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.
34
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
We disclosed a quantitative and qualitative analysis regarding market risk in Part II, Item 7A. Quantitative and Qualitative Disclosures About Market Risk in our
2018
Form 10-K. There have been no material changes in the assumptions used or results obtained regarding market risk since
December 31, 2018
.
Item 4.
Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial officer), has evaluated the effectiveness of our disclosure controls and procedures as of
September 30, 2019
. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective to give reasonable assurances to the timely collection, evaluation and disclosure of information relating to us that would potentially be subject to disclosure under the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), and the rules and regulations promulgated thereunder as of
September 30, 2019
. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.
Changes in Internal Control Over Financial Reporting
During the quarter ended
September 30, 2019
, there were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
35
Part II – Other Information
Item 1.
Legal Proceedings
See Item 1. Financial Statements—Note 11. Commitments and Contingencies accompanying the Consolidated Financial Statements in this Quarterly Report on Form 10-Q.
Item 1A.
Risk Factors
There have been no material changes to the risk factors discussed in “Item 1A. Risk Factors” in our
2018
Form 10-K.
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3.
Defaults Upon Senior Securities
None.
Item 4.
Mine Safety Disclosures
None.
Item 5.
Other Information
None.
36
Item 6.
Exhibits
31.1
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350.
32.2
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350.
101.INS
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH
Inline XBRL Taxonomy Extension Schema Document
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document
104
Cover Page Interactive Data File included as Exhibit 101 (embedded within the Inline XBRL document)
37
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.
EQUITY LIFESTYLE PROPERTIES, INC.
Date: October 29, 2019
By:
/s/ Marguerite Nader
Marguerite Nader
President and Chief Executive Officer
(Principal Executive Officer)
Date: October 29, 2019
By:
/s/ Paul Seavey
Paul Seavey
Executive Vice President, Chief Financial Officer and Treasurer
(Principal Financial Officer)
Date: October 29, 2019
By:
/s/ Valerie Henry
Valerie Henry
Vice President, Chief Accounting Officer
(Principal Accounting Officer)
38