XML 17 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Income and Comprehensive Income (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Revenues:        
Community base rental income $ 121,964 $ 115,385 $ 242,656 $ 229,461
Rental home income 3,632 3,543 7,237 7,088
Resort base rental income 50,055 44,732 111,123 100,166
Right-to-use annual payments 11,350 11,187 22,602 22,241
Right-to-use contracts current period, gross 3,798 3,086 7,004 5,618
Right-to-use contract upfront payments, deferred, net (1,321) (798) (2,096) (1,100)
Utility and other income 20,650 19,523 42,776 40,316
Gross revenues from home sales 7,833 9,130 14,860 17,344
Brokered resale revenues and ancillary services revenues, net 444 398 2,105 1,816
Interest income 1,798 1,625 3,568 3,285
Income from other investments, net 1,109 2,270 1,866 3,993
Total revenues 221,312 210,081 453,701 430,228
Expenses:        
Property operating and maintenance 72,901 66,647 140,955 129,601
Rental home operating and maintenance 1,657 1,581 3,208 3,106
Real estate taxes 13,943 12,869 27,980 26,067
Sales and marketing, gross 2,894 2,931 5,584 5,424
Right-to-use contract commissions, deferred, net (112) (116) (196) (12)
Property management 13,023 12,044 25,583 23,807
Depreciation on real estate assets and rental homes 30,247 29,029 60,357 57,684
Amortization of in-place leases 958 428 1,990 763
Cost of home sales 7,895 9,481 15,014 17,762
Home selling expenses 929 805 1,854 1,639
General and administrative 8,461 8,255 15,834 15,663
Property rights initiatives and other, net 271 527 490 1,181
Interest and related amortization 24,822 25,561 49,701 51,195
Total expenses 177,889 170,042 348,354 333,880
Income before equity in income of unconsolidated joint ventures 43,423 40,039 105,347 96,348
Equity in income of unconsolidated joint ventures 1,040 765 2,190 1,646
Consolidated net income 44,463 40,804 107,537 97,994
Income allocated to non-controlling interests – Common OP Units (2,649) (2,998) (6,539) (7,308)
Net income available for Common Stockholders 39,498 35,490 96,385 86,073
Other comprehensive income (loss) (“OCI”):        
Adjustment for fair market value of swap 30 (36) 257 (644)
Consolidated comprehensive income 44,493 40,768 107,794 97,350
Comprehensive income attributable to Common Stockholders $ 39,526 $ 35,457 $ 96,626 $ 85,480
Earnings per Common Share – Basic:        
Net income available for Common Shares (usd per share) $ 0.46 $ 0.42 $ 1.12 $ 1.02
Earnings per Common Share - Fully Diluted:        
Net income available for Common Shares (usd per share) 0.45 0.42 1.11 1.01
Distributions declared per Common Share outstanding (usd per share) $ 0.4875 $ 0.425 $ 0.975 $ 0.85
Weighted average Common Shares outstanding – basic (shares) 86,763 84,516 86,408 84,419
Weighted average Common Shares outstanding – fully diluted (shares) 93,063 92,264 93,041 92,163
6.75% Series C Cumulative Redeemable Perpetual Preferred Stock        
Expenses:        
Series C Redeemable Perpetual Preferred Stock Dividends $ (2,316) $ (2,316) $ (4,613) $ (4,613)
Non- controlling interests – Common OP Units        
Other comprehensive income (loss) (“OCI”):        
Comprehensive income allocated to non-controlling interests – Common OP Units $ (2,651) $ (2,995) $ (6,555) $ (7,257)