checkAd

     113  0 Kommentare ELS Reports Second Quarter Results

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

    ($ in millions, except per share data)

     

     

     

     

     

    FINANCIAL RESULTS

    Q2 2023

     

    Q2 2022

     

    $ Change

    Total Revenues

    $

    370.0

     

    $

    365.3

     

    $

    4.7

     

    Net Income available for Common Stockholders

    $

    62.9

     

    $

    61.5

     

    $

    1.4

     

    Net Income per Common Share - Fully Diluted

    $

    0.34

     

    $

    0.33

     

    $

    0.01

     

     

     

     

     

     

     

    NON-GAAP FINANCIAL MEASURES

    Q2 2023

     

    Q2 2022

     

    $ Change

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

    $

    0.63

     

    $

    0.62

     

    $

    0.01

     

    Normalized Funds from Operations (“Normalized FFO”) per Common Share and

    OP Unit - Fully Diluted

    $

    0.66

     

    $

    0.64

     

    $

    0.02

     

    Property operating revenues, excluding deferrals

    $

    333.3

     

    $

    315.8

     

    $

    17.5

     

    Income from property operations, excluding deferrals and property management

    $

    184.5

     

    $

    174.8

     

    $

    9.7

     

     

     

     

     

     

     

    Core Portfolio Performance

    Q2 2023

     

    Q2 2022

     

    % Change

    Core property operating revenues, excluding deferrals

    $

    320.6

     

    $

    305.3

     

     

    5.0

    %

    Core income from property operations, excluding deferrals and property management

    $

    175.6

     

    $

    169.9

     

     

    3.5

    %

    Operations Update

    Normalized FFO for the quarter ended June 30, 2023 was $0.66 per share, representing a 3.4% increase compared to the same period in 2022, outperforming the midpoint of our guidance expectation by $3.2 million.

    MH

    Core MH base rental income for the quarter ended June 30, 2023 increased 6.7% compared to the same period in 2022, which reflects 7.0% growth from rate increases. We sold 226 new homes during the quarter ended June 30, 2023, with an average sales price of $102,000.

    RV and Marina

    Core RV and marina base rental income for the quarter ended June 30, 2023 increased 2.3% compared to the same period in 2022. Core RV and marina annual base rental income for the quarter ended June 30, 2023 increased 7.8% compared to the same period in 2022, which reflects 7.3% growth from rate increases and 0.5% from occupancy gains. Demand from customers to visit our RV and Thousand Trails properties remains strong as total site utilization throughout the portfolio is in line compared to the quarter ended June 30, 2022 and increased 8% compared to the quarter ended June 30, 2019. Core RV and marina transient base rental income for the quarter ended June 30, 2023 decreased 13.9% compared to the same period in 2022. We continue to see demand for annual sites and have increased our Core RV and marina annual site count by approximately 240 since December 31, 2022, which has reduced the number of transient sites available for use. We experienced significant weather events during the quarter ended June 30, 2023 in California, the Pacific Northwest and along the East coast that impacted our results. During the quarter ended June 30, 2023, we made a change to our Core portfolio. Refer to page 19 for properties designated as Non-Core.

    Lesen Sie auch

    Property Operating Expenses

    Core property operating expenses for the quarter ended June 30, 2023 increased 7.0% compared to the same period in 2022. Property operating and maintenance expenses for the quarter ended June 30, 2023 were favorable to our guidance expectations and the variance, primarily related to utility and payroll expenses, demonstrated a strong correlation to RV locations with lower than expected Transient rent in the same period. See page 8 for details of the Core property operating expenses.

    Guidance (1)(2)

     

    ($ in millions, except per share data)

     

     

     

     

    2023

     

     

     

     

     

    Third Quarter

     

    Full Year

    Net Income per Common Share - Fully Diluted

     

     

     

     

    $0.38 to $0.44

     

    $1.59 to $1.69

    FFO per Common Share and OP Unit - Fully Diluted

     

     

     

     

    $0.68 to $0.74

     

    $2.76 to $2.86

    Normalized FFO per Common Share and OP Unit - Fully Diluted

     

     

     

     

    $0.68 to $0.74

     

    $2.80 to $2.90

     

     

     

     

     

     

     

     

     

    2022 Actual

     

    2023 Growth Rates

    Core Portfolio:

    Third Quarter

     

    Full Year

     

    Third Quarter

     

    Full Year

    MH base rental income

    $

    157.0

     

    $

    626.0

     

    6.5% to 7.1%

     

    6.3% to 7.3%

    RV and marina base rental income (3)

    $

    104.3

     

    $

    392.3

     

    2.7% to 3.3%

     

    4.1% to 5.1%

    Property operating revenues

    $

    320.7

     

    $

    1,238.1

     

    4.9% to 5.5%

     

    5.5% to 6.5%

    Property operating expenses

    $

    142.3

     

    $

    524.1

     

    4.7% to 5.3%

     

    6.3% to 7.3%

    Income from property operations, excluding deferrals and property management

    $

    178.4

     

    $

    714.0

     

    5.2% to 5.8%

     

    4.9% to 5.9%

     

     

     

     

     

     

     

     

    Non-Core Portfolio:

     

     

     

     

    2023 Full Year

    Income from property operations, excluding deferrals and property management

     

     

     

     

    $22.8 to $26.8

     

     

     

     

     

     

     

     

    Other Guidance Assumptions:

     

     

     

     

    2023 Full Year

    Property management and general administrative (4)

     

     

     

     

    $120.6 to $126.6

    Debt Assumptions: (5)

     

     

     

     

     

     

     

    Weighted average debt outstanding

     

     

     

     

    $3,375 to $3,575

    Interest and related amortization

     

     

     

     

    $129.0 to $135.0

    (1)

    Third quarter and full year 2023 guidance ranges represent a range of possible outcomes and the midpoint reflects management's estimate of the most likely outcome. Actual growth rates and per share amounts could vary materially from growth rates and per share amounts presented above if any of our assumptions, including occupancy and rate changes, our ability to manage expenses in an inflationary environment, our ability to integrate and operate recent acquisitions and costs to restore property operations and potential revenue losses following storms or other unplanned events, is incorrect. See Forward-Looking Statements in this release for additional factors impacting our 2023 guidance assumptions. See Non-GAAP Financial Measures Definitions and Reconciliations at the end of the supplemental financial information.

    (2)

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

    (3)

    Core RV and marina annual revenue represents approximately 65.8% and 67.9% of third quarter 2023 and full year 2023 RV and marina base rental income, respectively. Core RV and marina annual revenue third quarter 2023 growth rate range is 8.2% to 8.8% and the full year 2023 growth rate range is 7.8% to 8.8%.

    (4)

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

    (5)

    Includes financing transactions discussed in this press release.

    Balance Sheet Activity

    In June 2023, we closed on a secured refinancing transaction generating gross proceeds of $89 million (the “June 2023 financing”). The loan represents an incremental borrowing from an existing secured facility, has a fixed interest rate of 5.04% per annum and matures in 10 years.

    We also locked rate on a $375 million secured financing at a weighted average interest rate of 5.05% secured by a pool of MH and RV assets. The secured financing has a weighted average term to maturity of 7.5 years. We expect to close in the third quarter of 2023.

    In July 2023 we repaid all debt scheduled to mature in 2023 and 2024 with proceeds from the June 2023 financing and our unsecured line of credit. Upon consummation of the $375 million secured financing, which is subject to customary closing conditions, the proceeds will be used to pay off the remaining balance on our unsecured line of credit.

    About Equity LifeStyle Properties

    We are a self-administered, self-managed real estate investment trust (“REIT”) with headquarters in Chicago. As of July 17, 2023, we own or have an interest in 450 properties in 35 states and British Columbia consisting of 171,706 sites.

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

    Conference Call

    A live audio webcast of our conference call discussing these results will take place tomorrow, Tuesday, July 18, 2023, at 10:00 a.m. Central Time. Please visit the Investor Relations section at www.equitylifestyleproperties.com for the link. A replay of the webcast will be available for two weeks at this site.

    Forward-Looking Statements

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

    Supplemental Financial Information

    Financial Highlights

     

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

     

     

    As of and for the Quarters Ended

     

    Jun 30,
    2023

    Mar 31,
    2023

    Dec 31,
    2022

    Sep 30,
    2022

    Jun 30,
    2022

    Operating Information

     

     

     

     

     

    Total revenues

    $

    370.0

     

    $

    370.0

     

    $

    340.6

     

    $

    381.0

     

    $

    365.3

     

    Consolidated net income

    $

    66.0

     

    $

    86.5

     

    $

    76.7

     

    $

    70.5

     

    $

    64.6

     

    Net income available for Common Stockholders

    $

    62.9

     

    $

    82.4

     

    $

    73.0

     

    $

    67.2

     

    $

    61.5

     

    Adjusted EBITDAre (1)

    $

    162.5

     

    $

    176.7

     

    $

    159.2

     

    $

    166.4

     

    $

    153.3

     

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

    $

    123.4

     

    $

    144.1

     

    $

    126.6

     

    $

    134.4

     

    $

    121.6

     

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

    $

    129.7

     

    $

    144.3

     

    $

    128.1

     

    $

    136.8

     

    $

    125.3

     

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

    $

    103.1

     

    $

    126.2

     

    $

    106.9

     

    $

    115.4

     

    $

    103.6

     

     

     

     

     

     

     

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

     

     

     

     

     

    Common Shares and OP Units, end of the period

     

    195,514

     

     

    195,446

     

     

    195,386

     

     

    195,380

     

     

    195,373

     

    Weighted average Common Shares and OP Units outstanding - Fully Diluted

     

    195,430

     

     

    195,369

     

     

    195,281

     

     

    195,269

     

     

    195,227

     

    Net income per Common Share - Fully Diluted (3)

    $

    0.34

     

    $

    0.44

     

    $

    0.39

     

    $

    0.36

     

    $

    0.33

     

    FFO per Common Share and OP Unit - Fully Diluted

    $

    0.63

     

    $

    0.74

     

    $

    0.65

     

    $

    0.69

     

    $

    0.62

     

    Normalized FFO per Common Share and OP Unit - Fully Diluted

    $

    0.66

     

    $

    0.74

     

    $

    0.66

     

    $

    0.70

     

    $

    0.64

     

    Dividends per Common Share

    $

    0.4475

     

    $

    0.4475

     

    $

    0.4100

     

    $

    0.4100

     

    $

    0.4100

     

     

     

     

     

     

     

    Balance Sheet

     

     

     

     

     

    Total assets

    $

    5,586

     

    $

    5,519

     

    $

    5,493

     

    $

    5,405

     

    $

    5,400

     

    Total liabilities

    $

    4,083

     

    $

    4,006

     

    $

    3,975

     

    $

    3,886

     

    $

    3,878

     

     

     

     

     

     

     

    Market Capitalization

     

     

     

     

     

    Total debt (4)

    $

    3,479

     

    $

    3,414

     

    $

    3,416

     

    $

    3,329

     

    $

    3,298

     

    Total market capitalization (5)

    $

    16,557

     

    $

    16,534

     

    $

    16,038

     

    $

    15,607

     

    $

    17,066

     

     

     

     

     

     

     

    Ratios

     

     

     

     

     

    Total debt / total market capitalization

     

    21.0

    %

     

    20.6

    %

     

    21.3

    %

     

    21.3

    %

     

    19.3

    %

    Total debt / Adjusted EBITDAre (6)

     

    5.2

     

     

    5.2

     

     

    5.3

     

     

    5.2

     

     

    5.3

     

    Interest coverage (7)

     

    5.4

     

     

    5.5

     

     

    5.6

     

     

    5.7

     

     

    5.7

     

    Fixed charges(8)

     

    5.2

     

     

    5.4

     

     

    5.6

     

     

    5.6

     

     

    5.6

     

    _____________________________
    1. See Non-GAAP Financial Measures Definitions and Reconciliations at the end of the supplemental financial information for definitions of Adjusted EBITDAre, FFO, Normalized FFO and FAD and a reconciliation of Consolidated net income to Adjusted EBITDAre.
    2. See page 6 for a reconciliation of Net income available for Common Stockholders to Non-GAAP financial measures FFO available for Common Stock and OP Unit holders, Normalized FFO available for Common Stock and OP Unit holders and FAD for Common Stock and OP Unit holders.
    3. Net income per Common Share - Fully Diluted is calculated before Income allocated to non-controlling interest - Common OP Units.
    4. Excludes deferred financing costs of approximately $28.0 million as of June 30, 2023.
    5. See page 14 for the calculation of market capitalization as of June 30, 2023.
    6. Calculated using trailing twelve months Adjusted EBITDAre.
    7. Calculated by dividing trailing twelve months Adjusted EBITDAre by the interest expense incurred during the same period.
    8. See Non-GAAP Financial Measures Definitions and Reconciliations at the end of the supplemental financial information for a definition of fixed charges. This ratio is calculated by dividing trailing twelve months Adjusted EBITDAre by the sum of fixed charges and preferred stock dividends, if any, during the same period.

    Consolidated Balance Sheets

    (In thousands, except share and per share data)

     

    June 30, 2023

     

    December 31, 2022

     

    (unaudited)

     

     

    Assets

     

     

     

    Investment in real estate:

     

     

     

    Land

    $

    2,088,511

     

     

    $

    2,084,532

     

    Land improvements

     

    4,237,327

     

     

     

    4,115,439

     

    Buildings and other depreciable property

     

    1,223,492

     

     

     

    1,169,590

     

     

     

    7,549,330

     

     

     

    7,369,561

     

    Accumulated depreciation

     

    (2,355,031

    )

     

     

    (2,258,540

    )

    Net investment in real estate

     

    5,194,299

     

     

     

    5,111,021

     

    Cash and restricted cash

     

    28,107

     

     

     

    22,347

     

    Notes receivable, net

     

    47,375

     

     

     

    45,356

     

    Investment in unconsolidated joint ventures

     

    82,423

     

     

     

    81,404

     

    Deferred commission expense

     

    51,978

     

     

     

    50,441

     

    Other assets, net

     

    181,805

     

     

     

    181,950

     

    Total Assets

    $

    5,585,987

     

     

    $

    5,492,519

     

     

     

     

     

    Liabilities and Equity

     

     

     

    Liabilities:

     

     

     

    Mortgage notes payable, net

    $

    2,748,807

     

     

    $

    2,693,167

     

    Term loan, net

     

    497,195

     

     

     

    496,817

     

    Unsecured line of credit

     

    205,000

     

     

     

    198,000

     

    Accounts payable and other liabilities

     

    172,851

     

     

     

    175,148

     

    Deferred membership revenue

     

    210,242

     

     

     

    197,743

     

    Accrued interest payable

     

    12,305

     

     

     

    11,739

     

    Rents and other customer payments received in advance and security deposits

     

    148,989

     

     

     

    122,318

     

    Distributions payable

     

    87,486

     

     

     

    80,102

     

    Total Liabilities

     

    4,082,875

     

     

     

    3,975,034

     

    Equity:

     

     

     

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

     

     

     

     

     

    Common stock, $0.01 par value, 600,000,000 shares authorized as of June 30, 2023 and December 31, 2022; 186,273,876 and 186,120,298 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively.

     

    1,916

     

     

     

    1,916

     

    Paid-in capital

     

    1,638,354

     

     

     

    1,628,618

     

    Distributions in excess of accumulated earnings

     

    (225,640

    )

     

     

    (204,248

    )

    Accumulated other comprehensive income

     

    17,327

     

     

     

    19,119

     

    Total Stockholders’ Equity

     

    1,431,957

     

     

     

    1,445,405

     

    Non-controlling interests – Common OP Units

     

    71,155

     

     

     

    72,080

     

    Total Equity

     

    1,503,112

     

     

     

    1,517,485

     

    Total Liabilities and Equity

    $

    5,585,987

     

     

    $

    5,492,519

     

    Consolidated Statements of Income

    (In thousands, unaudited)

     

    Quarters Ended June 30,

     

    Six Months Ended June 30,

     

    2023

     

    2022

     

    2023

     

    2022

    Revenues:

     

     

     

     

     

     

     

    Rental income

    $

    288,655

     

     

    $

    275,330

     

     

    $

    585,106

     

     

    $

    560,395

     

    Annual membership subscriptions

     

    16,189

     

     

     

    15,592

     

     

     

    32,159

     

     

     

    30,749

     

    Membership upgrade sales (1)

     

    3,614

     

     

     

    3,168

     

     

     

    7,119

     

     

     

    6,235

     

    Other income

     

    17,911

     

     

     

    14,195

     

     

     

    35,625

     

     

     

    27,736

     

    Gross revenues from home sales, brokered resales and ancillary services

     

    38,913

     

     

     

    52,681

     

     

     

    71,046

     

     

     

    92,390

     

    Interest income

     

    2,259

     

     

     

    1,722

     

     

     

    4,347

     

     

     

    3,481

     

    Income from other investments, net

     

    2,473

     

     

     

    2,617

     

     

     

    4,564

     

     

     

    4,521

     

    Total revenues

     

    370,014

     

     

     

    365,305

     

     

     

    739,966

     

     

     

    725,507

     

     

     

     

     

     

     

     

     

    Expenses:

     

     

     

     

     

     

     

    Property operating and maintenance

     

    122,214

     

     

     

    114,307

     

     

     

    234,697

     

     

     

    218,299

     

    Real estate taxes

     

    18,832

     

     

     

    19,182

     

     

     

    37,148

     

     

     

    38,639

     

    Membership sales and marketing (2)

     

    5,521

     

     

     

    5,452

     

     

     

    10,359

     

     

     

    9,783

     

    Property management

     

    19,359

     

     

     

    19,099

     

     

     

    38,823

     

     

     

    36,970

     

    Depreciation and amortization

     

    51,464

     

     

     

    50,796

     

     

     

    101,966

     

     

     

    100,190

     

    Cost of home sales, brokered resales and ancillary services

     

    29,268

     

     

     

    40,971

     

     

     

    52,409

     

     

     

    71,670

     

    Home selling expenses and ancillary operating expenses

     

    7,170

     

     

     

    7,584

     

     

     

    14,094

     

     

     

    14,066

     

    General and administrative (3)(4)

     

    16,607

     

     

     

    11,679

     

     

     

    28,268

     

     

     

    23,750

     

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

     

     

     

     

     

     

     

     

     

     

     

    Other expenses (4)

     

    1,381

     

     

     

    4,205

     

     

     

    2,849

     

     

     

    5,251

     

    Early debt retirement

     

     

     

     

    640

     

     

     

     

     

     

    1,156

     

    Interest and related amortization

     

    33,122

     

     

     

    28,053

     

     

     

    65,710

     

     

     

    55,517

     

    Total expenses

     

    304,938

     

     

     

    301,968

     

     

     

    586,323

     

     

     

    575,291

     

    Loss on sale of real estate and impairment, net

     

     

     

     

     

     

     

    (2,632

    )

     

     

     

    Income before equity in income of unconsolidated joint ventures

     

    65,076

     

     

     

    63,337

     

     

     

    151,011

     

     

     

    150,216

     

    Equity in income of unconsolidated joint ventures

     

    973

     

     

     

    1,253

     

     

     

    1,497

     

     

     

    1,424

     

    Consolidated net income

     

    66,049

     

     

     

    64,590

     

     

     

    152,508

     

     

     

    151,640

     

     

     

     

     

     

     

     

     

    Income allocated to non-controlling interests – Common OP Units

     

    (3,121

    )

     

     

    (3,073

    )

     

     

    (7,209

    )

     

     

    (7,217

    )

    Redeemable perpetual preferred stock dividends

     

    (8

    )

     

     

    (8

    )

     

     

    (8

    )

     

     

    (8

    )

    Net income available for Common Stockholders

    $

    62,920

     

     

    $

    61,509

     

     

    $

    145,291

     

     

    $

    144,415

     

    ________________________________
    1. Membership upgrade sales revenue is net of deferrals of $5.7 million and $6.4 million for the quarters ended June 30, 2023 and June 30, 2022, respectively, and $10.1 million and $10.5 million for the six months ended June 30, 2023 and June 30, 2022, respectively.
    2. Membership sales and marketing expense is net of sales commission deferrals of $0.9 million and $1.0 million for the quarters ended June 30, 2023 and June 30, 2022, respectively, and $1.6 million and $1.5 million for the six months ended June 30, 2023 and June 30, 2022, respectively.
    3. Includes accelerated vesting of stock-based compensation expense of $6.3 million recognized during the quarter and six months ended June 30, 2023 as a result of the passing of a member of our Board of Directors.
    4. Prior period amounts have been reclassified to conform to the current period presentation.
    5. Casualty-related charges/(recoveries), net for the quarter ended June 30, 2023 includes debris removal and cleanup costs related to Hurricane Ian of $1.8 million and insurance recovery revenue of $1.8 million. Casualty-related charges/(recoveries), net for the six months ended June 30, 2023 includes debris removal and cleanup costs related to Hurricane Ian of $10.3 million and insurance recovery revenue of $10.3 million.

    Non-GAAP Financial Measures

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

    Selected Non-GAAP Financial Measures

    (In millions, except per share data, unaudited)

     

    Quarter Ended

     

    June 30, 2023

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

    $

    175.6

     

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

     

    9.0

     

    Property management and general and administrative

     

    (36.0

    )

    Other income and expenses

     

    14.2

     

    Interest and related amortization

     

    (33.1

    )

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

    $

    129.7

     

    Accelerated vesting of stock-based compensation expense(3)

     

    (6.3

    )

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

    $

    123.4

     

     

     

    FFO per Common Share and OP Unit - Fully Diluted

    $

    0.63

     

    Normalized FFO per Common Share and OP Unit - Fully Diluted

    $

    0.66

     

     

     

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

    $

    129.7

     

    Non-revenue producing improvements to real estate

     

    (26.6

    )

    FAD for Common Stock and OP Unit holders (2)

    $

    103.1

     

     

     

    Weighted average Common Shares and OP Units - Fully Diluted

     

    195.4

     

    ______________________________________
    1. See pages 8-9 for details of the Core Income from Property Operations, excluding deferrals and property management. See page 10 for details of the Non-Core Income from Property Operations, excluding deferrals and property management.
    2. See page 6 for a reconciliation of Net income available for Common Stockholders to FFO available for Common Stock and OP Unit holders, Normalized FFO available for Common Stock and OP Unit holders and FAD for Common Stock and OP Unit holders.
    3. Represents accelerated vesting of stock-based compensation expense of $6.3 million recognized during the quarter ended June 30, 2023 as a result of the passing of a member of our Board of Directors.

    Reconciliation of Net Income to Non-GAAP Financial Measures

    (In thousands, except per share data, unaudited)

     

    Quarters Ended June 30,

     

    Six Months Ended June 30,

     

    2023

     

    2022

     

    2023

     

    2022

    Net income available for Common Stockholders

    $

    62,920

     

     

    $

    61,509

     

     

    $

    145,291

     

     

    $

    144,415

     

    Income allocated to non-controlling interests – Common OP Units

     

    3,121

     

     

     

    3,073

     

     

     

    7,209

     

     

     

    7,217

     

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

     

    5,664

     

     

     

    6,367

     

     

     

    10,134

     

     

     

    10,451

     

    Membership sales commissions, deferred, net (1)

     

    (871

    )

     

     

    (957

    )

     

     

    (1,550

    )

     

     

    (1,540

    )

    Depreciation and amortization

     

    51,464

     

     

     

    50,796

     

     

     

    101,966

     

     

     

    100,190

     

    Depreciation on unconsolidated joint ventures

     

    1,081

     

     

     

    835

     

     

     

    2,216

     

     

     

    1,776

     

    Gain on unconsolidated joint ventures

     

     

     

     

     

     

     

    (416

    )

     

     

     

    Loss on sale of real estate and impairment, net

     

     

     

     

     

     

     

    2,632

     

     

     

     

    FFO available for Common Stock and OP Unit holders

     

    123,379

     

     

     

    121,623

     

     

     

    267,482

     

     

     

    262,509

     

    Accelerated vesting of stock-based compensation expense (2)

     

    6,320

     

     

     

     

     

     

    6,320

     

     

     

     

    Early debt retirement

     

     

     

     

    640

     

     

     

     

     

     

    1,156

     

    Transaction/pursuit costs

     

     

     

     

    3,082

     

     

     

    117

     

     

     

    3,082

     

    Lease termination expenses

     

     

     

     

     

     

     

    90

     

     

     

     

    Normalized FFO available for Common Stock and OP Unit holders

     

    129,699

     

     

     

    125,345

     

     

     

    274,009

     

     

     

    266,747

     

    Non-revenue producing improvements to real estate

     

    (26,573

    )

     

     

    (21,738

    )

     

     

    (44,685

    )

     

     

    (38,106

    )

    FAD for Common Stock and OP Unit holders

    $

    103,126

     

     

    $

    103,607

     

     

    $

    229,324

     

     

    $

    228,641

     

     

     

     

     

     

     

     

     

    Net income per Common Share - Basic

    $

    0.34

     

     

    $

    0.33

     

     

    $

    0.78

     

     

    $

    0.78

     

    Net income per Common Share - Fully Diluted (3)

    $

    0.34

     

     

    $

    0.33

     

     

    $

    0.78

     

     

    $

    0.78

     

     

     

     

     

     

     

     

     

    FFO per Common Share and OP Unit - Basic

    $

    0.63

     

     

    $

    0.62

     

     

    $

    1.37

     

     

    $

    1.35

     

    FFO per Common Share and OP Unit - Fully Diluted

    $

    0.63

     

     

    $

    0.62

     

     

    $

    1.37

     

     

    $

    1.34

     

     

     

     

     

     

     

     

     

    Normalized FFO per Common Share and OP Unit - Basic

    $

    0.66

     

     

    $

    0.64

     

     

    $

    1.40

     

     

    $

    1.37

     

    Normalized FFO per Common Share and OP Unit - Fully Diluted

    $

    0.66

     

     

    $

    0.64

     

     

    $

    1.40

     

     

    $

    1.37

     

     

     

     

     

     

     

     

     

    Weighted average Common Shares outstanding - Basic

     

    186,023

     

     

     

    185,767

     

     

     

    185,962

     

     

     

    185,729

     

    Weighted average Common Shares and OP Units outstanding - Basic

     

    195,263

     

     

     

    195,064

     

     

     

    195,213

     

     

     

    195,028

     

    Weighted average Common Shares and OP Units outstanding - Fully Diluted

     

    195,430

     

     

     

    195,227

     

     

     

    195,388

     

     

     

    195,253

     

    ____________________________
    1. See page 13 for details of Membership upgrade sales and related commissions.
    2. Represents accelerated vesting of stock-based compensation expense of $6.3 million recognized during the quarter and six months ended June 30, 2023 as a result of the passing of a member of our Board of Directors.
    3. Net income per Common Share - Fully Diluted is calculated before Income allocated to non-controlling interest - Common OP Units.

    Consolidated Income from Property Operations (1)

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

     

    Quarters Ended June 30,

     

    Six Months Ended June 30,

     

    2023

     

    2022

     

    2023

     

    2022

    MH base rental income (2)

    $

    166.4

     

     

    $

    158.7

     

     

    $

    331.0

     

     

    $

    316.0

     

    Rental home income (2)

     

    3.7

     

     

     

    3.8

     

     

     

    7.6

     

     

     

    7.8

     

    RV and marina base rental income (2)

     

    101.9

     

     

     

    98.3

     

     

     

    213.5

     

     

     

    207.1

     

    Annual membership subscriptions

     

    16.2

     

     

     

    15.6

     

     

     

    32.1

     

     

     

    30.7

     

    Membership upgrade sales current period, gross (3)

     

    9.3

     

     

     

    9.5

     

     

     

    17.2

     

     

     

    16.7

     

    Utility and other income (2)(4)

     

    35.8

     

     

     

    29.9

     

     

     

    71.2

     

     

     

    59.9

     

    Property operating revenues

     

    333.3

     

     

     

    315.8

     

     

     

    672.6

     

     

     

    638.2

     

     

     

     

     

     

     

     

     

    Property operating, maintenance and real estate taxes (2)

     

    142.4

     

     

     

    134.6

     

     

     

    274.3

     

     

     

    259.6

     

    Membership sales and marketing, gross (3)

     

    6.4

     

     

     

    6.4

     

     

     

    11.9

     

     

     

    11.3

     

    Property operating expenses

     

    148.8

     

     

     

    141.0

     

     

     

    286.2

     

     

     

    270.9

     

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

    $

    184.5

     

     

    $

    174.8

     

     

    $

    386.4

     

     

    $

    367.3

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Manufactured home site figures and occupancy averages:

     

     

     

     

     

     

     

    Total sites

     

    72,729

     

     

     

    73,442

     

     

     

    72,723

     

     

     

    73,505

     

    Occupied sites

     

    68,792

     

     

     

    69,693

     

     

     

    68,820

     

     

     

    69,723

     

    Occupancy %

     

    94.6

    %

     

     

    94.9

    %

     

     

    94.6

    %

     

     

    94.9

    %

    Monthly base rent per site

    $

    806

     

     

    $

    759

     

     

    $

    802

     

     

    $

    756

     

     

     

     

     

     

     

     

     

    RV and marina base rental income:

     

     

     

     

     

     

     

    Annual

    $

    72.7

     

     

    $

    66.6

     

     

    $

    142.1

     

     

    $

    131.0

     

    Seasonal

     

    9.5

     

     

     

    9.5

     

     

     

    37.4

     

     

     

    36.1

     

    Transient

     

    19.7

     

     

     

    22.2

     

     

     

    34.0

     

     

     

    40.0

     

    Total RV and marina base rental income

    $

    101.9

     

     

    $

    98.3

     

     

    $

    213.5

     

     

    $

    207.1

     

    ___________________________
    1. Excludes property management and the GAAP deferral of membership upgrade sales upfront payments and membership sales commissions, net.
    2. MH base rental income, Rental home income, RV and marina base rental income and Utility income, net of bad debt expense, are presented in Rental income in the Consolidated Statements of Income on page 3. Bad debt expense is presented in Property operating, maintenance and real estate taxes in this table.
    3. See page 13 for details of Membership upgrade sales and related commissions.
    4. Includes approximately $4.0 million and $8.0 million of business interruption income from Hurricane Ian during the quarter ended June 30, 2023 and six months ended June 30, 2023, respectively.

    Core Income from Property Operations (1)

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

     

    Quarters Ended June 30,

     

    Six Months Ended June 30,

     

    2023

     

    2022

     

    Change (2)

     

    2023

     

    2022

     

    Change (2)

    MH base rental income

    $

    166.3

     

    $

    155.8

     

    6.7

    %

     

    $

    330.7

     

    $

    310.2

     

    6.6

    %

    Rental home income

     

    3.7

     

     

    3.8

     

    (2.9

    )%

     

     

    7.5

     

     

    7.8

     

    (2.6

    )%

    RV and marina base rental income

     

    96.5

     

     

    94.2

     

    2.3

    %

     

     

    204.8

     

     

    196.8

     

    4.1

    %

    Annual membership subscriptions

     

    15.9

     

     

    15.2

     

    4.7

    %

     

     

    31.5

     

     

    30.1

     

    4.8

    %

    Membership upgrade sales current period, gross

     

    9.0

     

     

    9.3

     

    (2.8

    )%

     

     

    16.9

     

     

    16.2

     

    4.2

    %

    Utility and other income

     

    29.2

     

     

    27.0

     

    8.6

    %

     

     

    58.7

     

     

    53.9

     

    9.0

    %

    Property operating revenues

     

    320.6

     

     

    305.3

     

    5.0

    %

     

     

    650.1

     

     

    615.0

     

    5.7

    %

     

     

     

     

     

     

     

     

     

     

     

     

    Utility expense

     

    36.3

     

     

    34.2

     

    6.2

    %

     

     

    74.5

     

     

    68.4

     

    8.9

    %

    Payroll

     

    30.7

     

     

    29.7

     

    3.3

    %

     

     

    58.5

     

     

    55.1

     

    6.2

    %

    Repair & maintenance

     

    26.2

     

     

    24.0

     

    8.9

    %

     

     

    47.9

     

     

    43.1

     

    11.0

    %

    Insurance and other (3)

     

    27.3

     

     

    23.6

     

    15.5

    %

     

     

    50.0

     

     

    46.5

     

    7.4

    %

    Real estate taxes

     

    18.2

     

     

    17.5

     

    4.2

    %

     

     

    35.9

     

     

    35.4

     

    1.2

    %

    Membership sales and marketing, gross

     

    6.3

     

     

    6.3

     

    (0.9

    )%

     

     

    11.8

     

     

    11.2

     

    5.3

    %

    Property operating expenses

     

    145.0

     

     

    135.3

     

    7.0

    %

     

     

    278.6

     

     

    259.7

     

    7.2

    %

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

    $

    175.6

     

    $

    169.9

     

    3.5

    %

     

    $

    371.5

     

    $

    355.2

     

    4.6

    %

     

     

     

     

     

     

     

     

     

     

     

     

    Occupied sites (4)

     

    68,778

     

     

    68,992

     

     

     

     

     

     

     

     

    __________________________________
    1. Excludes property management and the GAAP deferral of membership upgrades sales upfront payments and membership sales commissions, net.
    2. Calculations prepared using actual results without rounding.
    3. Includes bad debt expense for the periods presented.
    4. Occupied sites are presented as of the end of the period.

    Core Income from Property Operations (continued)

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

     

    Quarters Ended June 30,

     

    Six Months Ended June 30,

     

    2023

     

    2022

     

    Change (1)

     

    2023

     

    2022

     

    Change (1)

    Core manufactured home site figures and occupancy averages:

     

     

     

     

     

     

     

     

     

     

     

    Total sites

     

    72,468

     

     

     

    72,458

     

     

     

     

     

    72,462

     

     

     

    72,521

     

     

     

    Occupied sites

     

    68,734

     

     

     

    68,915

     

     

     

     

     

    68,762

     

     

     

    68,948

     

     

     

    Occupancy %

     

    94.8

    %

     

     

    95.1

    %

     

     

     

     

    94.9

    %

     

     

    95.1

    %

     

     

    Monthly base rent per site

    $

    806

     

     

    $

    753

     

     

     

     

    $

    801

     

     

    $

    750

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Core RV and marina base rental income:

     

     

     

     

     

     

     

     

     

     

     

    Annual (2)

    $

    69.1

     

     

    $

    64.0

     

     

    7.8

    %

     

    $

    136.1

     

     

    $

    125.8

     

     

    8.1

    %

    Seasonal

     

    9.1

     

     

     

    9.0

     

     

    1.6

    %

     

     

    36.5

     

     

     

    33.3

     

     

    9.2

    %

    Transient

     

    18.3

     

     

     

    21.3

     

     

    (13.9

    )%

     

     

    32.3

     

     

     

    37.6

     

     

    (14.2

    )%

    Total Seasonal and Transient

    $

    27.4

     

     

    $

    30.3

     

     

    (9.3

    )%

     

    $

    68.8

     

     

    $

    70.9

     

     

    (3.2

    )%

    Total RV and marina base rental income

    $

    96.5

     

     

    $

    94.3

     

     

    2.3

    %

     

    $

    204.9

     

     

    $

    196.7

     

     

    4.1

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Core utility information:

     

     

     

     

     

     

     

     

     

     

     

    Income

    $

    16.4

     

     

    $

    15.0

     

     

    9.6

    %

     

    $

    34.0

     

     

    $

    30.6

     

     

    11.1

    %

    Expense

     

    36.3

     

     

     

    34.1

     

     

    6.2

    %

     

     

    74.6

     

     

     

    68.4

     

     

    9.1

    %

    Expense, net

    $

    19.9

     

     

    $

    19.1

     

     

    4.2

    %

     

    $

    40.6

     

     

    $

    37.8

     

     

    7.4

    %

     

     

     

     

     

     

     

     

     

     

     

     

    Utility recovery rate (3)

     

    45.2

    %

     

     

    44.0

    %

     

     

     

     

    45.6

    %

     

     

    44.7

    %

     

     

    ___________________________
    1. Calculations prepared using actual results without rounding.
    2. Core Annual marina base rental income represents approximately 99% of the total Core marina base rental income for all periods presented.
    3. Calculated by dividing the utility income by utility expense.

    Non-Core Income from Property Operations (1)

     

    (In millions, unaudited)

     

    Quarter Ended

     

    Six Months Ended

     

    June 30, 2023

     

    June 30, 2023

    MH base rental income

    $

    0.2

     

    $

    0.3

    RV and marina base rental income

     

    5.4

     

     

    8.7

    Annual membership subscriptions

     

    0.3

     

     

    0.7

    Utility and other income

     

    6.6

     

     

    12.5

    Membership upgrade sales current period, gross

     

    0.3

     

     

    0.3

    Property operating revenues

     

    12.8

     

     

    22.5

     

     

     

     

    Property operating expenses (2)

     

    3.8

     

     

    7.6

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

    $

    9.0

     

    $

    14.9

     

     

     

     

    ________________________________

     

     

     

    1. Excludes property management and the GAAP deferral of membership upgrade sales upfront payments and membership sales commissions, net.
    2. Includes bad debt expense for the periods presented.

    Home Sales and Rental Home Operations

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

     

     

     

     

     

     

     

     

    Home Sales - Select Data

    Quarters Ended June 30,

     

    Six Months Ended June 30,

     

    2023

     

    2022

     

    2023

     

    2022

    Total new home sales volume (1)

     

    226

     

     

    365

     

     

    402

     

     

    626

    New home sales gross revenues (1)

    $

    23,038

     

    $

    33,848

     

    $

    41,352

     

    $

    59,378

     

     

     

     

     

     

     

     

    Total used home sales volume

     

    66

     

     

    97

     

     

    168

     

     

    169

    Used home sales gross revenues

    $

    1,034

     

    $

    1,367

     

    $

    2,209

     

    $

    2,364

     

     

     

     

     

     

     

     

    Brokered home resales volume

     

    201

     

     

    263

     

     

    335

     

     

    451

    Brokered home resales gross revenues

    $

    876

     

    $

    1,049

     

    $

    1,551

     

    $

    1,660

    Rental Homes - Select Data

    Quarters Ended June 30,

     

    Six Months Ended June 30,

     

    2023

     

    2022

     

    2023

     

    2022

     

     

     

     

     

     

     

     

    Rental operations revenues (2)

    $

    9,827

     

    $

    10,868

     

    $

    20,085

     

    $

    22,216

    Rental home operations expense (3)

     

    1,158

     

     

    1,220

     

     

    2,117

     

     

    2,611

    Depreciation on rental homes (4)

     

    2,802

     

     

    2,500

     

     

    5,549

     

     

    5,017

     

     

     

     

     

     

     

     

    Occupied rentals: (5)

     

     

     

     

     

     

     

    New

     

    2,236

     

     

    2,742

     

     

     

     

    Used

     

    292

     

     

    375

     

     

     

     

    Total occupied rental sites

     

    2,528

     

     

    3,117

     

     

     

     

     

    As of June 30, 2023

     

    As of June 30, 2022

    Cost basis in rental homes: (6)

    Gross

     

    Net of Depreciation

     

    Gross

     

    Net of Depreciation

    New

    $

    257,978

     

    $

    215,087

     

    $

    221,251

     

    $

    191,048

    Used

     

    13,491

     

     

    7,806

     

     

    14,571

     

     

    7,673

    Total rental homes

    $

    271,469

     

    $

    222,893

     

    $

    235,822

     

    $

    198,721

    _________________________
    1. For 2022, total new home sales volume includes 29 home sales from our ECHO Financing LLC ("ECHO joint venture"). New home sales gross revenues does not include the revenues associated with the ECHO joint venture.
    2. For the quarters ended June 30, 2023 and 2022, approximately $6.1 million and $7.1 million, respectively, of the rental operations revenue is included in the MH base rental income in the Core Income from Property Operations on pages 8-9. The remainder of the rental operations revenue for the quarters ended June 30, 2023 and 2022 is included in Rental home income in the Core Income from Property Operations on pages 8-9.
    3. Rental home operations expense is included in Property operating, maintenance and real estate taxes in the Consolidated Income from Property Operations on page 7. Rental home operations expense is included in Insurance and other in the Core Income from Property Operations on pages 8-9.
    4. Depreciation on rental homes in our Core portfolio is presented in Depreciation and amortization in the Consolidated Statements of Income on page 3.
    5. Occupied rentals as of the end of the period in our Core portfolio. Included in occupied rentals as of June 30, 2022 were 185 homes rented through our ECHO joint venture. On December 22, 2022, we completed the purchase of all homes held by the ECHO joint venture.
    6. Includes both occupied and unoccupied rental homes in our Core portfolio. New home cost basis does not include the costs associated with our ECHO joint venture for 2022.

    Total Sites

    (Unaudited)

    Summary of Total Sites as of June 30, 2023

     

     

    Sites (1)

    MH sites

    72,700

    RV sites:

     

    Annual

    35,300

    Seasonal

    12,500

    Transient

    14,900

    Marina slips

    6,900

    Membership (2)

    25,800

    Joint Ventures (3)

    3,600

    Total

    171,700

    ____________________________
    1. MH sites are generally leased on an annual basis to residents who own or lease factory-built homes, including manufactured homes. Annual RV and marina sites are leased on an annual basis to customers who generally have an RV, factory-built cottage, boat or other unit placed on the site, including those Northern properties that are open for the summer season. Seasonal RV and marina sites are leased to customers generally for one to six months. Transient RV and marina sites are leased to customers on a short-term basis.
    2. Sites primarily utilized by approximately 126,900 members. Includes approximately 6,200 sites rented on an annual basis.
    3. Joint ventures have approximately 2,000 annual sites and 1,600 transient.

    Memberships - Select Data

    (Unaudited)

     

    Years Ended December 31,

     

     

     

    2019

     

    2020

     

    2021

     

    2022

     

    Six Months Ended June 30, 2023

    Member Count (1)

     

    115,680

     

     

    116,169

     

     

    125,149

     

     

    128,439

     

     

    126,945

    Thousand Trails Camping Pass (TTC) Origination

     

    41,484

     

     

    44,129

     

     

    50,523

     

     

    51,415

     

     

    24,576

    TTC Sales

     

    19,267

     

     

    20,587

     

     

    23,923

     

     

    23,237

     

     

    11,294

    RV Dealer TTC Activations

     

    22,217

     

     

    23,542

     

     

    26,600

     

     

    28,178

     

     

    13,282

    Number of annuals (2)

     

    5,938

     

     

    5,986

     

     

    6,320

     

     

    6,390

     

     

    6,175

    Number of upgrade sales (3)

     

    2,919

     

     

    3,373

     

     

    4,863

     

     

    4,068

     

     

    1,877

     

     

     

     

     

     

     

     

     

     

    (In thousands, unaudited)

     

     

     

     

     

     

     

     

     

    Annual membership subscriptions

    $

    51,015

     

    $

    53,085

     

    $

    58,251

     

    $

    63,215

     

    $

    32,159

    RV base rental income from annuals

    $

    19,634

     

    $

    20,761

     

    $

    23,127

     

    $

    25,945

     

    $

    13,578

    RV base rental income from seasonals/transients

    $

    20,181

     

    $

    18,126

     

    $

    25,562

     

    $

    24,316

     

    $

    8,507

    Membership upgrade sales current period, gross

    $

    19,111

     

    $

    21,739

     

    $

    36,270

     

    $

    34,661

     

    $

    17,253

    Utility and other income

    $

    2,422

     

    $

    2,426

     

    $

    2,735

     

    $

    2,626

     

    $

    1,129

     

     

     

     

     

     

     

     

     

     

    Membership Upgrade Sales Activity

    Quarters Ended June 30,

     

    Six Months Ended June 30,

     

     

    2023

     

     

     

    2022

     

     

     

    2023

     

     

     

    2022

     

    Membership upgrade sales current period, gross

    $

    9,278

     

     

    $

    9,535

     

     

    $

    17,253

     

     

    $

    16,686

     

    Membership upgrade sales upfront payments, deferred, net

     

    (5,664

    )

     

     

    (6,367

    )

     

     

    (10,134

    )

     

     

    (10,451

    )

    Membership upgrade sales

    $

    3,614

     

     

    $

    3,168

     

     

    $

    7,119

     

     

    $

    6,235

     

     

     

     

     

     

     

     

     

    Membership sales and marketing, gross

    $

    (6,392

    )

     

    $

    (6,409

    )

     

    $

    (11,909

    )

     

    $

    (11,323

    )

    Membership sales commissions, deferred, net

     

    871

     

     

     

    957

     

     

     

    1,550

     

     

    1,540

     

    Membership sales and marketing

    $

    (5,521

    )

     

    $

    (5,452

    )

     

    $

    (10,359

    )

     

    $

    (9,783

    )

    ________________________________
    1. Members who have entered into annual subscriptions with us that entitle them to use certain properties on a continuous basis for up to 21 days.
    2. Members who rent a specific site for an entire year in connection with their membership subscriptions.
    3. Existing members who have upgraded memberships are eligible for enhanced benefits, including but not limited to longer stays, the ability to make earlier reservations, potential discounts on rental units, and potential access to additional properties. Upgrades require a non-refundable upfront payment.

    Market Capitalization

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

    Capital Structure as of June 30, 2023

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total
    Common Shares/Units

     

    % of Total
    Common Shares/Units

     

    Total

     

    % of Total

     

    % of Total
    Market Capitalization

     

     

     

     

     

     

     

     

     

     

    Secured Debt

     

     

     

     

    $

    2,774

     

    79.7

    %

     

     

    Unsecured Debt

     

     

     

     

     

    705

     

    20.3

    %

     

     

    Total Debt (1)

     

     

     

     

    $

    3,479

     

    100.0

    %

     

    21.0

    %

     

     

     

     

     

     

     

     

     

     

    Common Shares

     

    186,273,876

     

    95.3

    %

     

     

     

     

     

     

    OP Units

     

    9,240,069

     

    4.7

    %

     

     

     

     

     

     

    Total Common Shares and OP Units

     

    195,513,945

     

    100.0

    %

     

     

     

     

     

     

    Common Stock price at June 30, 2023

    $

    66.89

     

     

     

     

     

     

     

     

    Fair Value of Common Shares and OP Units

     

     

     

     

    $

    13,078

     

    100.0

    %

     

     

    Total Equity

     

     

     

     

    $

    13,078

     

    100.0

    %

     

    79.0

    %

     

     

     

     

     

     

     

     

     

     

    Total Market Capitalization

     

     

     

     

    $

    16,557

     

     

     

    100.0

    %

    ________________________

    1. Excludes deferred financing costs of approximately $28.0 million.

    Debt Maturity Schedule

    Debt Maturity Schedule as of June 30, 2023

    (In thousands, unaudited)

    Year

    Outstanding
    Debt

     

    Weighted
    Average
    Interest Rate

     

    % of Total Debt

     

    Weighted
    Average
    Years to
    Maturity

     

     

     

     

     

     

     

     

    Secured Debt

     

     

     

     

     

     

     

    2023

    $

    90,597

     

     

    4.88

    %

     

    2.60

    %

     

    0.02

    2024

     

    9,887

     

     

    5.49

    %

     

    0.28

    %

     

    0.95

    2025

     

    91,841

     

     

    3.45

    %

     

    2.64

    %

     

    1.79

    2026

     

     

     

    %

     

    %

     

    2027

     

     

     

    %

     

    %

     

    2028

     

    204,491

     

     

    4.19

    %

     

    5.88

    %

     

    5.22

    2029

     

    38,905

     

     

    4.10

    %

     

    1.12

    %

     

    6.01

    2030

     

    275,385

     

     

    2.69

    %

     

    7.92

    %

     

    6.77

    2031

     

    255,210

     

     

    2.46

    %

     

    7.34

    %

     

    7.91

    2032

     

    202,000

     

     

    2.47

    %

     

    5.81

    %

     

    9.22

    Thereafter

     

    1,605,601

     

     

    3.99

    %

     

    46.15

    %

     

    13.93

    Total

    $

    2,773,917

     

     

    3.64

    %

     

    79.74

    %

     

    10.7

     

     

     

     

     

     

     

     

    Unsecured Term Loans

     

     

     

     

     

     

     

    2023

    $

     

     

    %

     

    %

     

    2024

     

     

     

    %

     

    %

     

    2025

     

     

     

    %

     

    %

     

    2026

     

    300,000

     

     

    1.81

    %

     

    8.62

    %

     

    2.84

    2027

     

    200,000

     

     

    4.88

    %

     

    5.75

    %

     

    3.61

    Thereafter

     

     

     

    %

     

    %

     

    Total

    $

    500,000

     

     

    3.04

    %

     

    14.37

    %

     

    3.2

     

     

     

     

     

     

     

     

    Total Secured and Unsecured

    $

    3,273,917

     

     

    3.55

    %

     

    94.11

    %

     

    9.5

     

     

     

     

     

     

     

     

    Line of Credit Borrowing (1)

     

    205,000

     

     

    6.29

    %

     

    5.89

    %

     

     

     

     

     

     

     

     

     

    Note Premiums and Unamortized loan costs

     

    (27,915

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total Debt, Net

    $

    3,451,002

     

     

    3.92% (2)

     

    100

    %

     

     

     

     

     

     

     

     

     

     

    ______________________
    1. Our floating interest rate exposure is limited to line of credit borrowing.
    2. Reflects effective interest rate for the quarter ended June 30, 2023, including interest associated with the line of credit and amortization of note premiums and deferred financing costs.

    Non-GAAP Financial Measures Definitions and Reconciliations

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

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

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

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

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

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

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

     

    Quarters Ended June 30,

     

    Six Months Ended June 30,

    (amounts in thousands)

    2023

     

    2022

     

    2023

     

    2022

    Net income available for Common Stockholders

    $

    62,920

     

     

    $

    61,509

     

     

    $

    145,291

     

     

    $

    144,415

     

    Redeemable perpetual preferred stock dividends

     

    8

     

     

     

    8

     

     

     

    8

     

     

     

    8

     

    Income allocated to non-controlling interests – Common OP Units

     

    3,121

     

     

     

    3,073

     

     

     

    7,209

     

     

     

    7,217

     

    Equity in income of unconsolidated joint ventures

     

    (973

    )

     

     

    (1,253

    )

     

     

    (1,497

    )

     

     

    (1,424

    )

    Income before equity in income of unconsolidated joint ventures

     

    65,076

     

     

     

    63,337

     

     

     

    151,011

     

     

     

    150,216

     

    Loss on sale of real estate and impairment, net

     

     

     

     

     

     

     

    2,632

     

     

     

     

    Membership upgrade sales upfront payments, deferred, net

     

    5,664

     

     

     

    6,367

     

     

     

    10,134

     

     

     

    10,451

     

    Gross revenues from home sales, brokered resales and ancillary services

     

    (38,913

    )

     

     

    (52,681

    )

     

     

    (71,046

    )

     

     

    (92,390

    )

    Interest income

     

    (2,259

    )

     

     

    (1,722

    )

     

     

    (4,347

    )

     

     

    (3,481

    )

    Income from other investments, net

     

    (2,473

    )

     

     

    (2,617

    )

     

     

    (4,564

    )

     

     

    (4,521

    )

    Membership sales commissions, deferred, net

     

    (871

    )

     

     

    (957

    )

     

     

    (1,550

    )

     

     

    (1,540

    )

    Property management

     

    19,359

     

     

     

    19,099

     

     

     

    38,823

     

     

     

    36,970

     

    Depreciation and amortization

     

    51,464

     

     

     

    50,796

     

     

     

    101,966

     

     

     

    100,190

     

    Cost of home sales, brokered resales and ancillary services

     

    29,268

     

     

     

    40,971

     

     

     

    52,409

     

     

     

    71,670

     

    Home selling expenses and ancillary operating expenses

     

    7,170

     

     

     

    7,584

     

     

     

    14,094

     

     

     

    14,066

     

    General and administrative (1)(2)

     

    16,607

     

     

     

    11,679

     

     

     

    28,268

     

     

     

    23,750

     

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

     

     

     

     

     

     

     

     

     

     

     

    Other expenses (1)

     

    1,381

     

     

     

    4,205

     

     

     

    2,849

     

     

     

    5,251

     

    Early debt retirement

     

     

     

     

    640

     

     

     

     

     

     

    1,156

     

    Interest and related amortization

     

    33,122

     

     

     

    28,053

     

     

     

    65,710

     

     

     

    55,517

     

    Income from property operations, excluding deferrals and property management

     

    184,595

     

     

     

    174,754

     

     

     

    386,389

     

     

     

    367,305

     

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

     

    (4,793

    )

     

     

    (5,410

    )

     

     

    (8,584

    )

     

     

    (8,911

    )

    Property management

     

    (19,359

    )

     

     

    (19,099

    )

     

     

    (38,823

    )

     

     

    (36,970

    )

    Income from property operations

    $

    160,443

     

     

    $

    150,245

     

     

    $

    338,982

     

     

    $

    321,424

     

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

    _____________________

    1. Prior period amounts have been reclassified to conform to the current period presentation.
    2. Represents accelerated vesting of stock-based compensation expense of $6.3 million recognized during the quarter and six months ended June 30, 2023 as a result of the passing of a member of our Board of Directors.
    3. Casualty-related charges/(recoveries), net for the quarter ended June 30, 2023 includes debris removal and cleanup costs related to Hurricane Ian of $1.8 million and insurance recovery revenue of $1.8 million. Casualty-related charges/(recoveries), net for the six months ended June 30, 2023 includes debris removal and cleanup costs related to Hurricane Ian of $10.3 million and insurance recovery revenue of $10.3 million.

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

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

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

     

    Quarters Ended June 30,

     

    Six Months Ended June 30,

    (amounts in thousands)

    2023

     

    2022

     

    2023

     

    2022

    Consolidated net income

    $

    66,049

     

     

    $

    64,590

     

     

    $

    152,508

     

     

    $

    151,640

     

    Interest income

     

    (2,259

    )

     

     

    (1,722

    )

     

     

    (4,347

    )

     

     

    (3,481

    )

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

     

    5,664

     

     

     

    6,367

     

     

     

    10,134

     

     

     

    10,451

     

    Membership sales commissions, deferred, net (1)

     

    (871

    )

     

     

    (957

    )

     

     

    (1,550

    )

     

     

    (1,540

    )

    Real estate depreciation and amortization

     

    51,464

     

     

     

    50,796

     

     

     

    101,966

     

     

     

    100,190

     

    Other depreciation and amortization

     

    1,339

     

     

     

    1,119

     

     

     

    2,690

     

     

     

    1,946

     

    Interest and related amortization

     

    33,122

     

     

     

    28,053

     

     

     

    65,710

     

     

     

    55,517

     

    Loss on sale of real estate and impairment, net

     

     

     

     

     

     

     

    2,632

     

     

     

     

    Adjustments to our share of EBITDAre of unconsolidated joint ventures

     

    1,684

     

     

     

    1,361

     

     

     

    2,991

     

     

     

    2,817

     

    EBITDAre

     

    156,192

     

     

     

    149,607

     

     

     

    332,734

     

     

     

    317,540

     

    Stock-based compensation expense

     

    6,320

     

     

     

     

     

     

    6,320

     

     

     

     

    Early debt retirement

     

     

     

     

    640

     

     

     

     

     

     

    1,156

     

    Transaction/pursuit costs

     

     

     

     

    3,082

     

     

     

    117

     

     

     

    3,082

     

    Lease termination expenses

     

     

     

     

     

     

     

    90

     

     

     

     

    Adjusted EBITDAre

    $

    162,512

     

     

    $

    153,329

     

     

    $

    339,261

     

     

    $

    321,778

     

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

    NON-CORE. The Non-Core properties include properties that were not owned and operated during all of 2022 and 2023. This includes, but is not limited to, three RV communities and one membership RV community acquired during 2022 and one RV community acquired during 2023. The Non-Core properties also include Fish Tale Marina, Fort Myers Beach, Gulf Air, Palm Harbour Marina, Pine Island, and Ramblers Rest. During the quarter ended June 30, 2023, we designated Rancho Oso and Turtle Beach as Non-Core properties as operations at these properties have been suspended due to storms and flooding events in California.

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

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

    ______________________

    1. See page 13 for details of Membership upgrade sales and related commissions.

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

    (Unaudited)

    Third Quarter 2023

     

    Full Year 2023

    Net income per Common Share - Fully Diluted

    $0.38 to $0.44

     

    $1.59 to $1.69

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

    0.27

     

    1.06

    Depreciation and amortization

    0.03

     

    0.10

    Loss on sale of real estate and impairment, net

     

    0.01

    FFO per Common Share and OP Unit - Fully Diluted

    $0.68 to $0.74

     

    $2.76 to $2.86

    Normalized adjustment

     

    0.04

    Normalized FFO per Common Share and OP Unit - Fully Diluted

    $0.68 to $0.74

     

    $2.80 to $2.90

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


    The Equity Lifestyle Properties Stock at the time of publication of the news with a fall of -0,42 % to 59,75USD on Lang & Schwarz stock exchange (17. Juli 2023, 22:17 Uhr).


    Business Wire (engl.)
    0 Follower
    Autor folgen

    Weitere Artikel des Autors


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