XML 15 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Income and Comprehensive Income (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Revenues:    
Community base rental income $ 126,739 $ 120,692
Rental home income 3,515 3,605
Resort base rental income 64,254 61,068
Right-to-use annual payments 11,519 11,252
Right-to-use contracts current period, gross 3,162 3,206
Right-to-use contract upfront payments, deferred, net (1,285) (775)
Utility and other income 25,521 22,126
Gross revenues from home sales 8,309 7,027
Brokered resale revenues and ancillary services revenues, net 1,401 1,661
Interest income 1,950 1,770
Income from other investments, net 940 757
Total revenues 246,025 232,389
Expenses:    
Property operating and maintenance 74,908 68,054
Rental home operating and maintenance 1,424 1,551
Real estate taxes 14,135 14,037
Sales and marketing, gross 2,812 2,690
Right-to-use contract commissions, deferred, net (24) (84)
Property management 13,681 12,560
Depreciation on real estate assets and rental homes 31,322 30,109
Amortization of in-place leases 1,052 1,032
Cost of home sales 8,574 7,119
Home selling expenses 1,075 925
General and administrative 8,038 7,373
Other expenses 343 219
Interest and related amortization 25,703 24,879
Total expenses 183,043 170,464
Income before equity in income of unconsolidated joint ventures 62,982 61,925
Equity in income of unconsolidated joint ventures 1,195 1,150
Consolidated net income 64,177 63,075
Income allocated to non-controlling interests – Common OP Units (3,955) (3,890)
Net income available for Common Stockholders 60,222 56,888
Other comprehensive income:    
Adjustment for fair market value of swap 1,873 226
Consolidated comprehensive income 66,050 63,301
Comprehensive income attributable to Common Stockholders $ 61,980 $ 57,100
Earnings per Common Share – Basic:    
Net income available for Common Shareholders (usd per share) $ 0.68 $ 0.66
Earnings per Common Share - Fully Diluted:    
Net income available for Common Stockholders (usd per share) 0.68 0.65
Distributions declared per Common Share outstanding (usd per share) $ 0.550 $ 0.488
Weighted average Common Shares outstanding – basic (shares) 88,524 86,048
Weighted average Common Shares outstanding – fully diluted (shares) 94,577 93,011
6.75% Series C Cumulative Redeemable Perpetual Preferred Stock    
Expenses:    
Series C Redeemable Perpetual preferred stock dividends $ 0 $ (2,297)
Non- controlling interests – Common OP Units    
Other comprehensive income:    
Comprehensive income allocated to non-controlling interests – Common OP Units $ (4,070) $ (3,904)