XML 30 R4.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Income and Comprehensive Income - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Revenues:      
Community base rental income $ 442,046 $ 426,886 $ 409,801
Rental home income 14,012 14,827 14,267
Resort base rental income 184,760 163,968 147,234
Right-to-use annual payments 44,443 44,860 47,967
Right-to-use contracts current period, gross 12,783 13,892 13,815
Right-to-use contract upfront payments, deferred, net (4,231) (5,501) (5,694)
Utility and other income 76,153 70,209 63,800
Gross revenues from home sales 33,150 28,418 17,871
Brokered resale revenues and ancillary services revenues, net 4,149 3,850 4,212
Interest income 7,030 8,347 8,260
Income from other investments, net 7,359 7,053 7,515
Total revenues 821,654 776,809 729,048
Expenses:      
Property operating and maintenance 254,668 243,914 229,897
Rental home operating and maintenance 7,167 7,441 7,474
Real estate taxes 50,962 48,714 48,279
Sales and marketing, gross 11,751 12,418 13,509
Right-to-use contract commissions, deferred, net (1,556) (2,617) (2,410)
Property management 44,528 42,638 40,193
Depreciation on real estate assets and rental homes 113,609 111,065 108,229
Amortization of in-place leases 2,358 3,999 1,940
Cost of home sales 32,279 26,747 17,296
Home selling expenses 3,191 2,342 2,085
General and administrative 30,644 27,410 28,211
Property rights initiatives and other 2,986 2,923 2,771
Early debt retirement 16,913 5,087 37,844
Interest and related amortization 105,731 112,295 118,522
Total expenses 675,231 644,376 653,840
Income from continuing operations before equity in income of unconsolidated joint ventures and gain on sale of property 146,423 132,433 75,208
Equity in income of unconsolidated joint ventures 4,089 4,578 2,039
Gain on sale of property 0 1,457 0
Consolidated income from continuing operations 150,512 138,468 77,247
Discontinued Operations:      
Income from discontinued operations before gain on sale of property 0 0 7,133
Gain on sale of property, net of tax 0 0 41,525
Consolidated income from discontinued operations 0 0 48,658
Consolidated net income 150,512 138,468 125,905
Income allocated to non-controlling interests – Common OP Units (11,141) (10,463) (9,706)
Other comprehensive income (loss) (“OCI”):      
Adjustment for fair market value of swap (172) 546 1,663
Consolidated comprehensive income 150,340 139,014 127,568
Series C Redeemable Perpetual Preferred Stock Dividends (9,226) (9,274) (9,280)
Comprehensive income attributable to Common Stockholders $ 129,988 $ 119,234 $ 108,443
Earnings per Common Share – Basic:      
Income from continuing operations $ 1.55 $ 1.42 $ 0.75
Income from discontinued operations 0.00 0.00 0.54
Net income available for Common Stockholders 1.55 1.42 1.29
Earnings per Common Share – Fully Diluted:      
Income from continuing operations 1.54 1.41 0.75
Income from discontinued operations 0.00 0.00 0.53
Net income available for Common Stockholders $ 1.54 $ 1.41 $ 1.28
Weighted average Common Shares outstanding – basic 84,031 83,362 83,018
Weighted average Common Shares outstanding – fully diluted 91,907 91,511 91,196
6.75% Series C Cumulative Redeemable Perpetual Preferred Stock      
Other comprehensive income (loss) (“OCI”):      
Series C Redeemable Perpetual Preferred Stock Dividends $ (9,226) $ (9,274) $ (9,280)
Non- controlling interests – Common OP Units      
Other comprehensive income (loss) (“OCI”):      
Adjustment for fair market value of swap 0 0 0
Comprehensive income allocated to non-controlling interests – Common OP Units $ 11,126 $ (10,506) $ (9,845)