XML 62 R41.htm IDEA: XBRL DOCUMENT v3.25.0.1
Reportable Segments (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Summary of Segment Financial Information
The following tables summarize our segment financial information for the years ended December 31, 2024, 2023 and 2022:
Year Ended December 31, 2024
(amounts in thousands)Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues$1,422,422 $86,232 $1,508,654 
Operations expenses(701,838)(73,158)(774,996)
NOI720,584 13,074 733,658 
Reconciliation to consolidated net income:
Depreciation and amortization(203,879)
Loss on sale of real estate and impairment, net(2,466)
Interest income9,238 
Income from other investments, net8,274 
General and administrative(38,483)
Casualty-related charges/(recoveries), net20,950 
Other expenses(5,533)
Interest and related amortization(137,710)
Income tax benefit354 
Equity in income of unconsolidated joint ventures6,248 
Early debt retirement(5,833)
Consolidated net income$384,818 
Total assets$5,402,509 $243,143 $5,645,652 
Capital improvements$227,942 $13,337 $241,279 
Year Ended December 31, 2023
(amounts in thousands)Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues$1,361,792 $109,891 $1,471,683 
Operations expenses(685,392)(94,778)(780,170)
NOI676,400 15,113 691,513 
Reconciliation to consolidated net income:
Depreciation and amortization(203,738)
Loss on sale of real estate, net(3,581)
Corporate interest income9,037 
Income from other investments, net8,703 
General and administrative(47,280)
Other expenses(5,768)
Interest and related amortization(132,342)
Income tax benefit10,488 
Equity in income of unconsolidated joint ventures2,713 
Early debt retirement(68)
Consolidated net income$329,677 
Total assets$5,342,386 $271,347 $5,613,733 
Capital improvements$290,081 $27,005 $317,086 

Year Ended December 31, 2022
(amounts in thousands)Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues$1,291,467 $139,630 $1,431,097 
Operations expenses(656,839)(121,196)(778,035)
NOI634,628 18,434 653,062 
Reconciliation to consolidated net income:
Depreciation and amortization(202,362)
Interest income7,430 
Income from other investments, net8,553 
General and administrative(44,857)
Other expenses(8,646)
Interest and related amortization(116,562)
Equity in income of unconsolidated joint ventures3,363 
Early debt retirement(1,156)
Consolidated net income$298,825 
Total assets$5,228,575 $263,944 $5,492,519 
Capital Improvements$227,172 $22,105 $249,277 
Summary of Financial Information for the Property Operations Segment
The following table summarizes our financial information for the Property Operations segment for the years ended December 31, 2024, 2023 and 2022:
Years Ended December 31,
(amounts in thousands)202420232022
Revenues:
Rental income$1,219,534 $1,164,333 $1,103,357 
Annual membership subscriptions65,883 65,379 63,215 
Membership upgrade sales16,433 14,719 12,958 
Other income75,354 67,407 56,144 
Gross revenues from ancillary services45,218 49,954 55,793 
Total property operations revenues1,422,422 1,361,792 1,291,467 
Expenses:
Utility expense159,058 155,160 147,169 
Payroll120,204 120,310 117,858 
Repairs & maintenance93,997 94,424 86,358 
Insurance and other101,510 94,618 86,379 
Real estate taxes81,966 77,993 74,145 
Membership sales and marketing22,063 20,974 20,317 
Cost of ancillary services23,525 24,192 28,969 
Ancillary operating expenses21,401 21,551 21,561 
Property management78,114 76,170 74,083 
Total property operations expenses701,838 685,392 656,839 
NOI$720,584 $676,400 $634,628 

The following table summarizes our financial information for the Home Sales and Rentals Operations segment for the years ended December 31, 2024, 2023 and 2022:
Years Ended December 31,
(amounts in thousands)202420232022
Revenues:
Rental income (1)
$13,718 $14,626 $15,244 
Gross revenue from home sales and brokered resales72,514 95,265 124,386 
Total revenues86,232 109,891 139,630 
Expenses:
Cost of home sales and brokered resales61,246 83,476 110,043 
Home selling expenses6,243 5,902 5,760 
Rental home operating and maintenance5,669 5,400 5,393 
Total expenses73,158 94,778 121,196 
NOI$13,074 $15,113 $18,434 
_____________________
(1)     Rental income within Home Sales and Rentals Operations does not include base rent related to the rental home Sites. Base rent is included within property operations