XML 28 R18.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Segment Reporting
Segment Reporting

We group our operating segments into reportable segments that provide similar products and services. Each operating segment has discrete financial information evaluated regularly by our chief operating decision maker in evaluating and assessing performance. We have two reportable segments: (i) Real Property Operations and (ii) Home Sales and Rentals. The Real Property Operations segment owns, operates, develops, or has an interest in a portfolio of MH and RV communities, and is in the business of acquiring, operating, and expanding MH and RV communities. The Home Sales and Rentals segment offers MH and RV park model sales and leasing services to tenants and prospective tenants of our communities.

Transactions between our segments are eliminated in consolidation. Transient RV revenue is included in the Real Property Operations segment revenues and is expected to approximate $77.8 million annually. This transient RV revenue was recognized 27.2 percent, 20.2 percent, and 36.9 percent in the first, second, and third quarters, respectively, and is expected to be 15.7 percent in the fourth quarter. In 2016, transient revenue was $58.2 million. We recognized 17.5 percent in the first quarter, 18.7 percent in the second quarter, 45.2 percent in the third quarter, and 18.6 percent in the fourth quarter.
A presentation of segment financial information is summarized as follows (in thousands):
 
Three Months Ended September 30, 2017
 
Three Months Ended September 30, 2016
 
Real Property Operations
 
Home Sales and Rentals
 
Consolidated
 
Real Property Operations
 
Home Sales and Rentals
 
Consolidated
Revenues
$
215,280

 
$
45,954

 
$
261,234

 
$
200,770

 
$
43,242

 
$
244,012

Operating expenses/Cost of sales
82,295

 
31,869

 
114,164

 
78,922

 
28,285

 
107,207

Net operating income/Gross profit
132,985

 
14,085

 
147,070

 
121,848

 
14,957

 
136,805

Adjustments to arrive at net income / (loss):
 
 
 
 
 
 
 
 
 
 
 
Interest and other revenues, net
7,011

 

 
7,011

 
5,689

 

 
5,689

Home selling expenses

 
(3,290
)
 
(3,290
)
 

 
(2,643
)
 
(2,643
)
General and administrative
(15,677
)
 
(2,590
)
 
(18,267
)
 
(14,309
)
 
(2,266
)
 
(16,575
)
Transaction costs
(2,153
)
 
(14
)
 
(2,167
)
 
(4,171
)
 
(20
)
 
(4,191
)
Depreciation and amortization
(48,624
)
 
(15,608
)
 
(64,232
)
 
(47,323
)
 
(14,160
)
 
(61,483
)
Interest
(32,082
)
 
(3
)
 
(32,085
)
 
(33,797
)
 
(3
)
 
(33,800
)
Interest on mandatorily redeemable preferred OP units
(790
)
 

 
(790
)
 
(789
)
 

 
(789
)
Catastrophic weather related charges
(7,718
)
 
(38
)
 
(7,756
)
 

 

 

Other income, net
3,345

 

 
3,345

 

 

 

Current tax benefit / (expense)
210

 
(172
)
 
38

 
(242
)
 
(41
)
 
(283
)
Deferred tax benefit
81

 

 
81

 

 

 

Income from affiliate transactions

 

 

 
500

 

 
500

Net income / (loss)
36,588

 
(7,630
)
 
28,958

 
27,406

 
(4,176
)
 
23,230

Less:  Preferred return to preferred OP units
1,112

 

 
1,112

 
1,257

 

 
1,257

Less:  Amounts attributable to noncontrolling interests
2,174

 
(398
)
 
1,776

 
1,133

 
(254
)
 
879

Net income / (loss) attributable to Sun Communities, Inc.
33,302

 
(7,232
)
 
26,070

 
25,016

 
(3,922
)
 
21,094

Less: Preferred stock distributions
1,955

 

 
1,955

 
2,197

 

 
2,197

Net income / (loss) attributable to Sun Communities, Inc. common stockholders
$
31,347

 
$
(7,232
)
 
$
24,115

 
$
22,819

 
$
(3,922
)
 
$
18,897



 
Nine Months Ended September 30, 2017
 
Nine Months Ended September 30, 2016
 
Real Property Operations
 
Home Sales and Rentals
 
Consolidated
 
Real Property Operations
 
Home Sales and Rentals
 
Consolidated
Revenues
$
592,864

 
$
129,093

 
$
721,957

 
$
482,002

 
$
117,683

 
$
599,685

Operating expenses/Cost of sales
220,902

 
84,820

 
305,722

 
176,176

 
76,440

 
252,616

Net operating income/Gross profit
371,962

 
44,273

 
416,235

 
305,826

 
41,243

 
347,069

Adjustments to arrive at net income / (loss):
 
 
 
 
 
 
 
 
 
 
 
Interest and other revenues, net
18,587

 

 
18,587

 
15,459

 

 
15,459

Home selling expenses

 
(9,391
)
 
(9,391
)
 

 
(7,240
)
 
(7,240
)
General and administrative
(49,082
)
 
(7,106
)
 
(56,188
)
 
(40,300
)
 
(6,610
)
 
(46,910
)
Transaction costs
(7,001
)
 
11

 
(6,990
)
 
(27,990
)
 
99

 
(27,891
)
Depreciation and amortization
(144,143
)
 
(45,576
)
 
(189,719
)
 
(118,296
)
 
(41,269
)
 
(159,565
)
Extinguishment of debt
(759
)
 

 
(759
)
 

 

 

Interest
(95,754
)
 
(11
)
 
(95,765
)
 
(88,512
)
 
(10
)
 
(88,522
)
Interest on mandatorily redeemable preferred OP units
(2,361
)
 

 
(2,361
)
 
(2,363
)
 

 
(2,363
)
Catastrophic weather related charges
(8,075
)
 
(49
)
 
(8,124
)
 

 

 

Other income, net
5,341

 
(1
)
 
5,340

 

 

 

Current tax expense
145

 
(278
)
 
(133
)
 
(445
)
 
(122
)
 
(567
)
Deferred tax benefit
745

 

 
745

 

 

 

Income from affiliate transactions

 

 

 
500

 

 
500

Net income / (loss)
89,605

 
(18,128
)
 
71,477

 
43,879

 
(13,909
)
 
29,970

Less:  Preferred return to preferred OP units
3,482

 

 
3,482

 
3,793

 

 
3,793

Less:  Amounts attributable to noncontrolling interests
5,163

 
(984
)
 
4,179

 
1,392

 
(932
)
 
460

Net income / (loss) attributable to Sun Communities, Inc.
80,960

 
(17,144
)
 
63,816

 
38,694

 
(12,977
)
 
25,717

Less: Preferred stock distributions
6,233

 

 
6,233

 
6,748

 

 
6,748

Net income / (loss) attributable to Sun Communities, Inc. common stockholders
$
74,727

 
$
(17,144
)
 
$
57,583

 
$
31,946

 
$
(12,977
)
 
$
18,969


 
September 30, 2017
 
December 31, 2016
 
Real Property Operations
 
Home Sales and Rentals
 
Consolidated
 
Real Property Operations
 
Home Sales and Rentals
 
Consolidated
Identifiable assets:
 
 
 
 
 
 
 
 
 
 
 
Investment property, net
$
5,112,302

 
$
461,523

 
$
5,573,825

 
$
5,019,165

 
$
450,316

 
$
5,469,481

Cash and cash equivalents
124,434

 
13,014

 
137,448

 
3,705

 
4,459

 
8,164

Inventory of manufactured homes

 
25,741

 
25,741

 

 
21,632

 
21,632

Notes and other receivables, net
132,748

 
13,012

 
145,760

 
68,901

 
12,278

 
81,179

Collateralized receivables, net
134,015

 

 
134,015

 
143,870

 

 
143,870

Other assets, net
137,303

 
3,744

 
141,047

 
143,650

 
2,800

 
146,450

Total assets
$
5,640,802

 
$
517,034

 
$
6,157,836

 
$
5,379,291

 
$
491,485

 
$
5,870,776