XML 43 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Income and Comprehensive Income (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Revenues:    
Community base rental income $ 109,270els_CommunityBaseRentalIncome $ 106,045els_CommunityBaseRentalIncome
Rental home income 3,554els_RentalHomeIncome 3,757els_RentalHomeIncome
Resort base rental income 51,645els_ResortBaseRentalIncome 44,949els_ResortBaseRentalIncome
Right-to-use annual payments 10,981els_RightToUseAnnualPayments 11,214els_RightToUseAnnualPayments
Right-to-use contracts current period, gross 2,797els_RightToUseContractsCurrentPeriodGross 3,081els_RightToUseContractsCurrentPeriodGross
Right-to-use contract upfront payments, deferred, net (773)els_RightToUseContractsDeferredNetOfPriorPeriodAmortization (1,147)els_RightToUseContractsDeferredNetOfPriorPeriodAmortization
Utility and other income 19,082els_UtilityAndOtherIncome 17,571els_UtilityAndOtherIncome
Gross revenues from home sales 6,937us-gaap_SalesOfRealEstate 5,178us-gaap_SalesOfRealEstate
Brokered resale revenues and ancillary services revenues, net 1,982us-gaap_SalesRevenueServicesNet 1,799us-gaap_SalesRevenueServicesNet
Interest income 1,820us-gaap_InterestIncomeOperating 2,697us-gaap_InterestIncomeOperating
Income from other investments, net 1,119us-gaap_OtherIncome 1,601us-gaap_OtherIncome
Total revenues 208,414us-gaap_Revenues 196,745us-gaap_Revenues
Expenses:    
Property operating and maintenance 61,117us-gaap_CostOfOtherPropertyOperatingExpense 58,696us-gaap_CostOfOtherPropertyOperatingExpense
Rental home operating and maintenance 1,669els_RentalHomeOperatingAndMaintenanceExpenses 1,908els_RentalHomeOperatingAndMaintenanceExpenses
Real estate taxes 12,594us-gaap_RealEstateTaxExpense 12,485us-gaap_RealEstateTaxExpense
Sales and marketing, gross 2,522us-gaap_SellingAndMarketingExpense 2,563us-gaap_SellingAndMarketingExpense
Right-to-use contract commissions, deferred, net (243)els_SalesAndMarketingDeferredCommissionsNet (555)els_SalesAndMarketingDeferredCommissionsNet
Property management 11,290us-gaap_OwnedPropertyManagementCosts 10,632us-gaap_OwnedPropertyManagementCosts
Depreciation on real estate assets and rental homes 28,116els_RealEstateDepreciationExpenseAndRentalHomes 27,642els_RealEstateDepreciationExpenseAndRentalHomes
Amortization of in-place leases 665us-gaap_AmortizationOfIntangibleAssets 1,315us-gaap_AmortizationOfIntangibleAssets
Cost of home sales 6,724us-gaap_CostOfRealEstateSales 5,368us-gaap_CostOfRealEstateSales
Home selling expenses 805us-gaap_SellingExpense 569us-gaap_SellingExpense
General and administrative 7,406us-gaap_GeneralAndAdministrativeExpense 5,760us-gaap_GeneralAndAdministrativeExpense
Early debt retirement 16,991us-gaap_ExtinguishmentOfDebtAmount 0us-gaap_ExtinguishmentOfDebtAmount
Property rights initiatives 553els_RentControlInitiativesExpensesAndOther 311els_RentControlInitiativesExpensesAndOther
Interest and related amortization 27,276us-gaap_InterestExpenseDebt 28,048us-gaap_InterestExpenseDebt
Total expenses 177,485us-gaap_CostsAndExpenses 154,742us-gaap_CostsAndExpenses
Income before equity in income of unconsolidated joint ventures 30,929us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 42,003us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Equity in income of unconsolidated joint ventures 884us-gaap_IncomeLossFromEquityMethodInvestments 1,887us-gaap_IncomeLossFromEquityMethodInvestments
Income allocated to non-controlling interests – Common OP Units (2,331)us-gaap_NoncontrollingInterestInNetIncomeLossOperatingPartnershipsRedeemable (3,481)us-gaap_NoncontrollingInterestInNetIncomeLossOperatingPartnershipsRedeemable
Net income available for Common Shares 27,185us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 38,099us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Consolidated net income 31,813us-gaap_ProfitLoss 43,890us-gaap_ProfitLoss
Other comprehensive (loss) income (“OCI”):    
Adjustment for fair market value of swap (857)us-gaap_OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax 445us-gaap_OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
Consolidated comprehensive income 30,956us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest 44,335us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
Comprehensive income attributable to Common Stockholders 26,396us-gaap_ComprehensiveIncomeNetOfTax 38,507us-gaap_ComprehensiveIncomeNetOfTax
Earnings per Common Share – Basic:    
Net income available for Common Shares (usd per share) $ 0.32us-gaap_EarningsPerShareBasic $ 0.46us-gaap_EarningsPerShareBasic
Earnings per Common Share - Fully Diluted:    
Net income available for Common Shares (usd per share) $ 0.32us-gaap_EarningsPerShareDiluted $ 0.46us-gaap_EarningsPerShareDiluted
Distributions declared per Common Share outstanding (usd per share) $ 0.375us-gaap_CommonStockDividendsPerShareDeclared $ 0.325us-gaap_CommonStockDividendsPerShareDeclared
Weighted average Common Shares outstanding – basic (shares) 83,961us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 83,116us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Weighted average Common Shares outstanding – fully diluted (shares) 91,777us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 91,353us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
6.75% Series C Cumulative Redeemable Perpetual Preferred Stock    
Other comprehensive (loss) income (“OCI”):    
Series C Redeemable Perpetual Preferred Stock Dividends (2,297)us-gaap_RedeemablePreferredStockDividends
/ us-gaap_StatementClassOfStockAxis
= els_CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
(2,310)us-gaap_RedeemablePreferredStockDividends
/ us-gaap_StatementClassOfStockAxis
= els_CumulativeSeriesCSixPointSevenFivePercentRedeemablePerpetualPreferredStockMember
Non- controlling interests – Common OP Units    
Other comprehensive (loss) income (“OCI”):    
Comprehensive income allocated to non-controlling interests – Common OP Units $ (2,263)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
/ us-gaap_StatementClassOfStockAxis
= els_NoncontrollingInterestOfCommonUnitsMember
$ (3,518)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
/ us-gaap_StatementClassOfStockAxis
= els_NoncontrollingInterestOfCommonUnitsMember