XML 31 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash Flows From Operating Activities:    
Consolidated net income $ 31,813us-gaap_ProfitLoss $ 43,890us-gaap_ProfitLoss
Adjustments to reconcile consolidated net income to net cash provided by operating activities:    
Early debt retirement 16,991us-gaap_ExtinguishmentOfDebtAmount 0us-gaap_ExtinguishmentOfDebtAmount
Depreciation 28,364us-gaap_Depreciation 27,830us-gaap_Depreciation
Amortization of in-place leases 665us-gaap_AmortizationOfIntangibleAssets 1,315us-gaap_AmortizationOfIntangibleAssets
Amortization of loan costs 1,083us-gaap_AmortizationOfFinancingCosts 1,232us-gaap_AmortizationOfFinancingCosts
Debt premium amortization (1,202)us-gaap_AmortizationOfDebtDiscountPremium (1,323)us-gaap_AmortizationOfDebtDiscountPremium
Equity in income of unconsolidated joint ventures (884)els_EquityInIncomeOfUnconsolidatedJointVentures (1,887)els_EquityInIncomeOfUnconsolidatedJointVentures
Distributions of income from unconsolidated joint ventures 443us-gaap_EquityMethodInvestmentDividendsOrDistributions 1,312us-gaap_EquityMethodInvestmentDividendsOrDistributions
Amortization of stock-related compensation 1,716us-gaap_ShareBasedCompensation 733us-gaap_ShareBasedCompensation
Revenue recognized from right-to-use contract upfront payments (2,024)us-gaap_RecognitionOfDeferredRevenue (1,934)us-gaap_RecognitionOfDeferredRevenue
Commission expense recognized related to right-to-use contracts 829els_CommissionExpenseRecognizedRelatedToRightToUseContractSales 684els_CommissionExpenseRecognizedRelatedToRightToUseContractSales
Long term incentive plan compensation 360els_AccruedLongTermIncentivePlanCompensation 475els_AccruedLongTermIncentivePlanCompensation
Recovery of uncollectible rents receivable (505)us-gaap_ProvisionForDoubtfulAccounts (606)us-gaap_ProvisionForDoubtfulAccounts
Changes in assets and liabilities:    
Notes receivable activity, net (284)us-gaap_IncreaseDecreaseInAccountsAndNotesReceivable (937)us-gaap_IncreaseDecreaseInAccountsAndNotesReceivable
Deferred commission expense (1,142)us-gaap_IncreaseDecreaseInDeferredCharges (1,239)us-gaap_IncreaseDecreaseInDeferredCharges
Escrow deposits, goodwill and other assets 15,046us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 7,990us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accrued payroll and other operating expenses 8,715us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 6,372us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Deferred revenue – upfront payments from right-to-use contracts 2,797us-gaap_IncreaseDecreaseInDeferredRevenue 3,081us-gaap_IncreaseDecreaseInDeferredRevenue
Deferred revenue – right-to-use annual payments 3,903us-gaap_IncreaseDecreaseInOtherDeferredLiability 4,205us-gaap_IncreaseDecreaseInOtherDeferredLiability
Rents received in advance and security deposits 2,531us-gaap_IncreaseDecreaseInCustomerAdvances 2,036us-gaap_IncreaseDecreaseInCustomerAdvances
Net cash provided by operating activities 109,215us-gaap_NetCashProvidedByUsedInOperatingActivities 93,229us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash Flows From Investing Activities:    
Real estate acquisition (12,195)us-gaap_PaymentsToAcquireRealEstate (44,226)us-gaap_PaymentsToAcquireRealEstate
Tax-deferred exchange deposit 0us-gaap_PaymentsForProceedsFromDelayedTaxExemptExchange 10,576us-gaap_PaymentsForProceedsFromDelayedTaxExemptExchange
Investment in unconsolidated joint ventures (4,000)us-gaap_PaymentsToAcquireInterestInJointVenture (2,500)us-gaap_PaymentsToAcquireInterestInJointVenture
Distributions of capital from unconsolidated joint ventures 0els_DistributionsofCapitalfromUnconsolidatedJointVentures 116els_DistributionsofCapitalfromUnconsolidatedJointVentures
Repayments of notes receivable 2,604us-gaap_ProceedsFromCollectionOfNotesReceivable 7,115us-gaap_ProceedsFromCollectionOfNotesReceivable
Issuance of notes receivable (1,728)els_IssuanceOfNotesReceivable (2,245)els_IssuanceOfNotesReceivable
Capital improvements (16,260)us-gaap_PaymentsForCapitalImprovements (10,000)us-gaap_PaymentsForCapitalImprovements
Net cash used in investing activities (31,579)us-gaap_NetCashProvidedByUsedInInvestingActivities (41,164)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash Flows From Financing Activities:    
Proceeds from stock options and employee stock purchase plan 4,069us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions 311us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
Distributions:    
Common Stockholders (27,272)us-gaap_PaymentsOfDividendsCommonStock (20,836)us-gaap_PaymentsOfDividendsCommonStock
Common OP Unitholders (2,351)us-gaap_PaymentsOfDividendsMinorityInterest (1,917)us-gaap_PaymentsOfDividendsMinorityInterest
Preferred Stockholders (2,297)us-gaap_PaymentsOfDividendsPreferredStockAndPreferenceStock (2,310)us-gaap_PaymentsOfDividendsPreferredStockAndPreferenceStock
Principal payments and mortgage debt payoff (392,949)us-gaap_RepaymentsOfNotesPayable (29,184)us-gaap_RepaymentsOfNotesPayable
New mortgage notes payable financing proceeds 395,323us-gaap_ProceedsFromIssuanceOfLongTermDebt 0us-gaap_ProceedsFromIssuanceOfLongTermDebt
Debt issuance and defeasance costs (23,091)us-gaap_PaymentsOfDebtIssuanceCosts (77)us-gaap_PaymentsOfDebtIssuanceCosts
Other (79)us-gaap_PaymentsOfStockIssuanceCosts (52)us-gaap_PaymentsOfStockIssuanceCosts
Net cash used in financing activities (48,647)us-gaap_NetCashProvidedByUsedInFinancingActivities (54,065)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash and cash equivalents 28,989us-gaap_CashPeriodIncreaseDecrease (2,000)us-gaap_CashPeriodIncreaseDecrease
Cash, beginning of period 73,714us-gaap_Cash 58,427us-gaap_Cash
Cash, end of period 102,703us-gaap_Cash 56,427us-gaap_Cash
Supplemental Information:    
Cash paid during the period for interest 28,553us-gaap_InterestPaid 27,929us-gaap_InterestPaid
Capital improvements – used homes acquired by repossessions 232els_NonCashRepossession 446els_NonCashRepossession
Net repayments of notes receivable – used homes acquired by repossessions (232)us-gaap_NotesReduction (446)us-gaap_NotesReduction
Building and other depreciable property – reclassification of rental homes 5,966els_NoncashReclassificationBuildingAndOtherDepreciableProperty 4,203els_NoncashReclassificationBuildingAndOtherDepreciableProperty
Escrow deposits and other assets – reclassification of rental homes (5,966)els_NoncashReclassificationEscrowDepositsAndOtherAssets (4,203)els_NoncashReclassificationEscrowDepositsAndOtherAssets
Real estate acquisitions:    
Investment in real estate (12,300)us-gaap_NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1 (61,781)us-gaap_NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
Deferred financing costs, net 0els_NoncashorPartNoncashAcquisitionDeferredFinanceCosts (180)els_NoncashorPartNoncashAcquisitionDeferredFinanceCosts
Rents and other customer payments received in advance and security deposits 0us-gaap_NoncashOrPartNoncashAcquisitionOtherLiabilitiesAssumed1 1,817us-gaap_NoncashOrPartNoncashAcquisitionOtherLiabilitiesAssumed1
Accrued payroll and other operating expenses 109us-gaap_NoncashOrPartNoncashAcquisitionPayablesAssumed1 942us-gaap_NoncashOrPartNoncashAcquisitionPayablesAssumed1
Escrow deposits and other assets (4)us-gaap_NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1 412us-gaap_NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1
Debt assumed and financed on acquisition 0us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1 14,564us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1
Real estate acquisition $ (12,195)us-gaap_PaymentsToAcquireRealEstate $ (44,226)us-gaap_PaymentsToAcquireRealEstate