XML 16 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Income and Comprehensive Income - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenues:        
Community base rental income $ 117,164 $ 110,908 $ 346,625 $ 330,251
Rental home income 3,484 3,413 10,572 10,526
Resort base rental income 54,486 49,765 154,652 142,837
Right-to-use annual payments 11,349 11,334 33,590 33,260
Right-to-use contracts current period, gross 3,672 3,889 9,290 10,264
Right-to-use contract upfront payments, deferred, net (1,327) (1,701) (2,427) (3,929)
Utility and other income 21,174 20,027 61,490 58,010
Gross revenues from home sales 10,895 7,878 28,239 24,341
Brokered resale revenues and ancillary services revenues, net 920 1,051 2,736 4,045
Interest income 1,767 1,758 5,052 5,314
Income from other investments, net 2,581 1,822 6,574 5,119
Total revenues 226,165 210,144 656,393 620,038
Expenses:        
Property operating and maintenance 73,410 69,227 203,011 194,522
Rental home operating and maintenance 1,768 1,874 4,874 5,232
Real estate taxes 13,467 12,923 39,534 38,169
Sales and marketing, gross 3,100 3,105 8,524 9,139
Right-to-use contract commissions, deferred, net (200) (464) (212) (1,471)
Property management 11,863 11,361 35,670 33,750
Depreciation on real estate assets and rental homes 29,518 28,410 87,203 84,861
Amortization of in-place leases 1,376 616 2,139 1,950
Cost of home sales 10,745 7,868 28,507 23,685
Home selling expenses 909 861 2,548 2,386
General and administrative 7,653 7,225 23,315 22,172
Property rights initiatives and other 855 687 2,036 1,934
Early debt retirement 0 0 0 16,922
Interest and related amortization 25,440 26,227 76,635 79,648
Total expenses 179,904 169,920 513,784 512,899
Income before equity in income of unconsolidated joint ventures 46,261 40,224 142,609 107,139
Equity in income of unconsolidated joint ventures 496 1,882 2,142 3,606
Consolidated net income 46,757 42,106 144,751 110,745
Income allocated to non-controlling interests – Common OP Units (3,462) (3,136) (10,770) (8,191)
Net income available for Common Stockholders 40,998 36,673 127,071 95,644
Other comprehensive income (loss) (“OCI”):        
Adjustment for fair market value of swap 551 (578) (93) (1,231)
Consolidated comprehensive income 47,308 41,528 144,658 109,514
Comprehensive income attributable to Common Stockholders $ 41,506 $ 36,141 $ 126,986 $ 94,511
Earnings per Common Share – Basic:        
Net income available for Common Shares (usd per share) $ 0.48 $ 0.44 $ 1.50 $ 1.14
Earnings per Common Share - Fully Diluted:        
Net income available for Common Shares (usd per share) 0.48 0.43 1.49 1.13
Distributions declared per Common Share outstanding (usd per share) $ 0.425 $ 0.375 $ 1.275 $ 1.125
Weighted average Common Shares outstanding – basic (shares) 85,105 84,057 84,649 84,016
Weighted average Common Shares outstanding – fully diluted (shares) 92,910 91,940 92,405 91,877
6.75% Series C Cumulative Redeemable Perpetual Preferred Stock        
Expenses:        
Series C Redeemable Perpetual Preferred Stock Dividends $ (2,297) $ (2,297) $ (6,910) $ (6,910)
Non- controlling interests – Common OP Units        
Other comprehensive income (loss) (“OCI”):        
Comprehensive income allocated to non-controlling interests – Common OP Units $ (3,505) $ (3,090) $ (10,762) $ (8,093)