XML 31 R4.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Income and Comprehensive Income - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues:      
Rental income $ 879,635 $ 821,114 $ 768,416
Revenue from contract with customer 19,111 15,191  
Other income 43,063 51,935 47,599
Interest income 7,207 7,525 7,580
Total revenues 1,037,256 986,653 925,312
Investment Income, Net 9,528 10,842 5,795
Expenses:      
Property operating and maintenance 333,520 319,839 300,729
Real estate taxes 62,338 55,892 55,010
Sales and marketing, gross 15,583 12,542 11,438
Membership sales commissions, deferred, net (1,219) (813) (354)
Depreciation and amortization 152,110 137,209 123,686
Home selling expenses 4,401 4,095 4,186
General and administrative 35,679 37,684 31,737
Other expenses 2,865 1,483 1,148
Early debt retirement 1,491 1,071 2,785
Interest and related amortization 104,223 104,993 100,570
Total expenses 802,596 765,206 718,700
Gain on sale of real estate, net 52,507 0 0
Income before equity in income of unconsolidated joint ventures 287,167 221,447 206,612
Equity in income of unconsolidated joint ventures 8,755 4,939 3,765
Consolidated net income 295,922 226,386 210,377
Income allocated to non-controlling interests – Common OP Units (16,783) (13,774) (12,788)
Net income available for Common Stockholders 279,123 212,596 189,904
Other comprehensive income (loss):      
Adjustment for fair market value of swap (2,679) 1,357 1,169
Consolidated comprehensive income 293,243 227,743 211,546
Comprehensive income allocated to non-controlling interests – Common OP Units (16,633) (13,861) (12,813)
Comprehensive income attributable to Common Stockholders $ 276,594 $ 213,866 $ 191,048
Earnings per Common Share – Basic (usd per share) $ 1.54 $ 1.19 $ 1.09
Earnings per Common Share – Fully Diluted (usd per share) $ 1.54 $ 1.19 $ 1.08
Weighted average Common Shares outstanding – Basic (shares) 180,805 177,928 173,994
Weighted average Common Shares outstanding – Fully Diluted (shares) 191,995 190,110 186,850
Redeemable Perpetual Preferred Stock      
Expenses:      
Redeemable perpetual preferred stock dividends $ (16) $ (16) $ (7,685)
Other comprehensive income (loss):      
Redeemable perpetual preferred stock dividends (16) (16) (7,685)
Annual membership subscriptions      
Revenues:      
Revenue from contract with customer 51,015 47,778 45,798
Membership upgrade sales current period, gross      
Revenues:      
Revenue from contract with customer 19,111 15,191 14,132
Membership upgrade sales upfront payments, deferred, net      
Revenues:      
Revenue from contract with customer (10,451) (7,380) (4,108)
Gross revenues from home sales      
Revenues:      
Revenue from contract with customer 34,655 36,064 36,302
Expenses:      
Cost of goods and services sold 35,096 37,475 36,513
Brokered resale and ancillary services revenues, net      
Revenues:      
Revenue from contract with customer 3,493 3,584 3,798
Property management      
Expenses:      
Cost of goods and services sold $ 56,509 $ 53,736 $ 51,252