Companies:
10,652
total market cap:
$140.504 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Equity LifeStyle Properties
ELS
#1611
Rank
$13.58 B
Marketcap
๐บ๐ธ
United States
Country
$67.82
Share price
0.95%
Change (1 day)
5.54%
Change (1 year)
๐ Real estate
๐ฐ Investment
๐๏ธ REITs
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Equity LifeStyle Properties
Quarterly Reports (10-Q)
Financial Year FY2014 Q2
Equity LifeStyle Properties - 10-Q quarterly report FY2014 Q2
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________________________________________________
FORM 10-Q
_________________________________________________________
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
June 30, 2014
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number: 1-11718
_________________________________________________________
EQUITY LIFESTYLE PROPERTIES, INC.
(Exact Name of Registrant as Specified in Its Charter)
_________________________________________________________
Maryland
36-3857664
(State or Other Jurisdiction of
Incorporation or Organization)
(I.R.S. Employer
Identification No.)
Two North Riverside Plaza, Suite 800, Chicago, Illinois
60606
(Address of Principal Executive Offices)
(Zip Code)
(312) 279-1400
(Registrant’s Telephone Number, Including Area Code)
_________________________________________________________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes
x
No
o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes
x
No
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer
x
Accelerated filer
o
Non-accelerated filer
o
(Do not check if a smaller reporting company)
Smaller reporting company
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
o
No
x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:
83,899,574
shares of Common Stock as of
July 29, 2014
.
Equity LifeStyle Properties, Inc.
Table of Contents
Page
Part I - Financial Information
Item 1.
Financial Statements
Index To Financial Statements
Consolidated Balance Sheets as of June 30, 2014 (unaudited) and December 31, 2013
3
Consolidated Statements of Income and Comprehensive Income for the quarters and six months ended June 30, 2014 and 2013 (unaudited)
4
Consolidated Statements of Changes in Equity for the six months ended June 30, 2014 (unaudited)
6
Consolidated Statements of Cash Flows for the six months ended June 30, 2014 and 2013 (unaudited)
7
Notes to Consolidated Financial Statements
9
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
25
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
40
Item 4.
Controls and Procedures
40
Part II - Other Information
Item 1.
Legal Proceedings
41
Item 1A.
Risk Factors
41
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
41
Item 3.
Defaults Upon Senior Securities
41
Item 4.
Mine Safety Disclosure
41
Item 5.
Other Information
41
Item 6.
Exhibits
42
2
Equity LifeStyle Properties, Inc.
Consolidated Balance Sheets
As of
June 30, 2014
and
December 31, 2013
(amounts in thousands, except share and per share data)
June 30,
2014
December 31,
2013
(unaudited)
Assets
Investment in real estate:
Land
$
1,065,368
$
1,025,246
Land improvements
2,692,191
2,667,213
Buildings and other depreciable property
549,869
535,647
4,307,428
4,228,106
Accumulated depreciation
(1,116,180
)
(1,058,540
)
Net investment in real estate
3,191,248
3,169,566
Cash
84,811
58,427
Notes receivable, net
38,208
42,990
Investment in unconsolidated joint ventures
14,709
11,583
Deferred financing costs, net
19,468
19,873
Deferred commission expense
26,585
25,251
Escrow deposits, goodwill, and other assets, net
55,395
64,619
Total Assets
$
3,430,424
$
3,392,309
Liabilities and Equity
Liabilities:
Mortgage notes payable
$
1,984,727
$
1,992,368
Term loan
200,000
200,000
Unsecured lines of credit
—
—
Accrued payroll and other operating expenses
77,800
65,157
Deferred revenue – up-front payments from right-to-use contracts
70,988
68,673
Deferred revenue – right-to-use annual payments
14,178
11,136
Accrued interest payable
9,480
9,416
Rents and other customer payments received in advance and security deposits
68,491
59,601
Distributions payable
29,614
22,753
Total Liabilities
2,455,278
2,429,104
Equity:
Stockholders’ Equity:
Preferred stock, $0.01 par value 9,945,539 shares authorized as of June 30, 2014 and December 31, 2013; none issued and outstanding as of June 30, 2014 and December 31, 2013. As of June 30, 2014 and December 31, 2013, includes 125 shares 6% Series D Cumulative Preferred stock and 250 shares 18.75% Series E Cumulative Preferred stock; both issued and outstanding
—
—
6.75% Series C Cumulative Redeemable Perpetual Preferred Stock, $0.01 par value, 54,461 shares authorized and 54,458 issued and outstanding as of June 30, 2014 and December 31, 2013 at liquidation value
136,144
136,144
Common stock, $0.01 par value 200,000,000 shares authorized as of June 30, 2014 and December 31, 2013; 83,799,206 and 83,313,677 shares issued and outstanding as of June 30, 2014 and December 31, 2013, respectively
837
834
Paid-in capital
1,025,396
1,021,365
Distributions in excess of accumulated earnings
(254,816
)
(264,083
)
Accumulated other comprehensive loss
—
(927
)
Total Stockholders’ Equity
907,561
893,333
Non-controlling interests – Common OP Units
67,585
69,872
Total Equity
975,146
963,205
Total Liabilities and Equity
$
3,430,424
$
3,392,309
The accompanying notes are an integral part of the financial statements.
3
Equity LifeStyle Properties, Inc.
Consolidated Statements of Income and Comprehensive Income
For the Quarters Ended
and
Six Months Ended
June 30, 2014
and
2013
(amounts in thousands, except per share data)
(unaudited)
Quarters Ended
Six Months Ended
June 30,
2014
June 30,
2013
June 30,
2014
June 30,
2013
Revenues:
Community base rental income
$
106,502
$
101,468
$
212,547
$
202,244
Rental home income
3,746
3,598
7,503
6,992
Resort base rental income
36,888
33,197
81,837
73,936
Right-to-use annual payments
11,241
12,043
22,455
23,566
Right-to-use contracts current period, gross
3,089
3,361
6,012
6,192
Right-to-use contracts, deferred, net of prior period amortization
(1,168
)
(1,550
)
(2,315
)
(2,590
)
Utility and other income
16,919
15,787
34,490
32,470
Gross revenues from home sales
6,560
4,217
11,738
6,913
Brokered resale revenues and ancillary services revenues, net
568
932
2,367
2,727
Interest income
1,878
2,076
4,575
3,974
Income from other investments, net
2,628
1,624
4,229
4,104
Total revenues
188,851
176,753
385,438
360,528
Expenses:
Property operating and maintenance
61,217
58,345
119,913
113,401
Rental home operating and maintenance
1,639
1,487
3,547
3,357
Real estate taxes
12,157
11,888
24,642
24,290
Sales and marketing, gross
2,695
3,333
5,100
5,694
Sales and marketing, deferred commissions, net
(710
)
(655
)
(1,265
)
(1,118
)
Property management
10,451
10,170
21,083
20,303
Depreciation on real estate assets and rental homes
27,761
29,313
55,403
55,333
Amortization of in-place leases
1,401
159
2,716
318
Cost of home sales
6,155
3,919
11,523
6,700
Home selling expenses
628
454
1,197
981
General and administrative
6,795
6,946
12,555
13,655
Early debt retirement
—
1,381
—
1,381
Property rights initiatives
1,001
1,624
1,312
1,856
Interest and related amortization
28,265
30,377
56,313
60,500
Total expenses
159,455
158,741
314,039
306,651
Income from continuing operations before equity in income of unconsolidated joint ventures
29,396
18,012
71,399
53,877
Equity in income of unconsolidated joint ventures
644
609
2,531
1,185
Consolidated income from continuing operations
30,040
18,621
73,930
55,062
Discontinued Operations:
Income from discontinued operations before gain on sale of property
—
3,165
—
6,233
Gain on sale of property, net of tax
—
—
—
958
Consolidated income from discontinued operations
—
3,165
—
7,191
Consolidated net income
30,040
21,786
73,930
62,253
Income allocated to non-controlling interests – Common OP Units
(2,229
)
(1,597
)
(5,710
)
(4,730
)
Series C Redeemable Perpetual Preferred Stock Dividends
(2,328
)
(2,329
)
(4,638
)
(4,640
)
Net income available for Common Shares
$
25,483
$
17,860
$
63,582
$
52,883
Consolidated net income
$
30,040
$
21,786
$
73,930
$
62,253
Other comprehensive income (“OCI”):
Adjustment for fair market value of swap
483
430
927
872
Consolidated comprehensive income
30,523
22,216
74,857
63,125
Comprehensive income allocated to non-controlling interests – Common OP Units
(2,268
)
(1,633
)
(5,786
)
(4,802
)
Series C Redeemable Perpetual Preferred Stock Dividends
(2,328
)
(2,329
)
(4,638
)
(4,640
)
Comprehensive income attributable to Common Stockholders
$
25,927
$
18,254
$
64,433
$
53,683
The accompanying notes are an integral part of the financial statements.
4
Equity LifeStyle Properties, Inc.
Consolidated Statements of Income and Comprehensive Income (Continued)
For the Quarters Ended
and
Six Months Ended
June 30, 2014
and
2013
(amounts in thousands, except per share data)
(unaudited)
Quarters Ended
Six Months Ended
June 30,
2014
June 30,
2013
June 30,
2014
June 30,
2013
Earnings per Common Share – Basic:
Income from continuing operations
$
0.31
$
0.18
$
0.76
$
0.55
Income from discontinued operations
$
—
$
0.04
$
—
$
0.09
Net income available for Common Shares
$
0.31
$
0.22
$
0.76
$
0.64
Earnings per Common Share – Fully Diluted:
Income from continuing operations
$
0.30
$
0.18
$
0.76
$
0.55
Income from discontinued operations
$
—
$
0.03
$
—
$
0.08
Net income available for Common Shares
$
0.30
$
0.21
$
0.76
$
0.63
Distributions declared per Common Share outstanding
$
0.325
$
0.25
$
0.65
$
0.50
Weighted average Common Shares outstanding – basic
83,234
83,021
83,175
83,024
Weighted average Common Shares outstanding – fully diluted
91,420
91,128
91,411
91,110
The accompanying notes are an integral part of the financial statements.
5
Equity LifeStyle Properties, Inc.
Consolidated Statements of Changes in Equity
For the
Six Months Ended
June 30, 2014
(amounts in thousands)
(unaudited)
Common
Stock
Paid-in
Capital
6.75% Series C Cumulative
Redeemable
Perpetual
Preferred Stock
Distributions
in Excess of
Accumulated
Earnings
Non-
controlling
interests –
Common OP
Units
Accumulated
Other
Comprehensive
Loss
Total
Equity
Balance, December 31, 2013
$
834
$
1,021,365
$
136,144
$
(264,083
)
$
69,872
$
(927
)
$
963,205
Conversion of OP Units to common stock
4
3,185
—
—
(3,189
)
—
—
Issuance of common stock through employee stock purchase plan
—
529
—
—
—
—
529
Compensation expenses related to stock options and restricted stock
—
2,431
—
—
—
—
2,431
Repurchase of common stock or Common OP Units
—
(32
)
—
—
—
—
(32
)
Adjustment for fair market value of swap
—
—
—
—
—
927
927
Release of common shares from escrow
(1
)
(1,933
)
—
—
—
—
(1,934
)
Adjustment for Common OP Unitholders in the Operating Partnership
—
(50
)
—
—
50
—
—
Net income
—
—
4,638
63,582
5,710
—
73,930
Distributions
—
—
(4,638
)
(54,315
)
(4,858
)
—
(63,811
)
Other
—
(99
)
—
—
—
—
(99
)
Balance, June 30, 2014
$
837
$
1,025,396
$
136,144
$
(254,816
)
$
67,585
$
—
$
975,146
The accompanying notes are an integral part of the financial statements.
6
Equity LifeStyle Properties, Inc.
Consolidated Statements of Cash Flows
For the
Six Months Ended
June 30, 2014
and
2013
(amounts in thousands)
(unaudited)
June 30,
2014
June 30,
2013
Cash Flows From Operating Activities:
Consolidated net income
$
73,930
$
62,253
Adjustments to reconcile consolidated net income to net cash provided by operating activities:
Gain on sale of property, net of tax
—
(958
)
Depreciation expense
55,790
57,210
Amortization of in-place leases
2,716
318
Amortization of loan costs
2,480
2,749
Debt premium amortization
(2,640
)
(2,895
)
Equity in income of unconsolidated joint ventures
(2,532
)
(1,185
)
Distributions of income from unconsolidated joint ventures
1,669
1,099
Amortization of stock-related compensation
2,431
2,716
Revenue recognized from right-to-use contract up-front payments
(3,697
)
(3,602
)
Commission expense recognized related to right-to-use contracts
1,318
1,275
Long term incentive plan compensation
950
956
Recovery of (provision for) uncollectible rents receivable
(529
)
187
Changes in assets and liabilities:
Notes receivable activity, net
(1,152
)
306
Deferred commission expense
(2,652
)
(2,393
)
Escrow deposits, goodwill and other assets
6,403
(6,169
)
Accrued payroll and other operating expenses
10,799
8,966
Deferred revenue – up-front payments from right-to-use contracts
6,012
6,192
Deferred revenue – right-to-use annual payments
3,042
3,861
Rents received in advance and security deposits
7,073
7,186
Net cash provided by operating activities
161,411
138,072
Cash Flows From Investing Activities:
Real estate acquisition
(44,225
)
—
Tax deferred exchange deposit
10,576
—
Distributions of capital from unconsolidated joint ventures
116
—
Investment in unconsolidated joint ventures
(2,485
)
(1,120
)
Repayments of notes receivable
9,878
6,494
Issuance of notes receivable
(4,592
)
(4,431
)
Capital improvements
(26,534
)
(35,850
)
Net cash used in investing activities
(57,266
)
(34,907
)
Cash Flows From Financing Activities:
Net proceeds from stock options and employee stock purchase plan
496
578
Distributions:
Common Stockholders
(47,843
)
(16,692
)
Common OP Unitholders
(4,391
)
(3,728
)
Preferred Stockholders
(4,638
)
(4,640
)
Principal payments and mortgage debt payoff
(73,566
)
(45,925
)
New mortgage notes payable financing proceeds
54,000
110,000
Debt issuance costs
(1,720
)
(1,510
)
Other
(99
)
(479
)
Net cash (used in) provided by financing activities
(77,761
)
37,604
Net increase in cash
26,384
140,769
Cash, beginning of period
58,427
37,126
Cash, end of period
$
84,811
$
177,895
The accompanying notes are an integral part of the financial statements.
7
Equity LifeStyle Properties, Inc.
Consolidated Statements of Cash Flows (continued)
For the
Six Months Ended
June 30, 2014
and
2013
(amounts in thousands)
(unaudited)
June 30,
2014
June 30,
2013
Supplemental Information:
Cash paid during the period for interest
$
56,583
$
61,495
Non-cash activities (increase/(decrease)):
Capital improvements – used homes acquired by repossessions
$
648
$
1,186
Net repayments of notes receivable – used homes acquired by repossessions
$
(648
)
$
(1,186
)
Building and other depreciable property – reclassification of rental homes
$
9,640
$
5,823
Escrow deposits and other assets – reclassification of rental homes
$
(9,640
)
$
(5,823
)
Acquisitions:
Investment in real estate
$
61,781
$
—
Deferred financing costs, net
$
(180
)
$
—
Rents and other customer payments received in advance and security deposits
$
1,817
$
—
Accrued payroll and other operating expenses
$
841
$
—
Escrow deposits and other assets
$
412
$
—
Debt assumed and financed on acquisition
$
14,564
$
—
The accompanying notes are an integral part of the financial statements.
8
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Definition of Terms
Equity LifeStyle Properties, Inc., a Maryland corporation, together with MHC Operating Limited Partnership (the “Operating Partnership”) and other consolidated subsidiaries (“Subsidiaries”) are referred to herein as “we,” “us,” and “our.” Capitalized terms used but not defined herein are as defined in our Annual Report on Form 10-K (“2013 Form 10-K”) for the year ended December 31, 2013.
Basis of Presentation
These unaudited Consolidated Financial Statements have been prepared pursuant to Securities and Exchange Commission (“SEC”) rules and regulations. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles (“GAAP”) for complete financial statements and should be read in conjunction with the financial statements and notes thereto included in the 2013 Form 10-K. The following notes to the Consolidated Financial Statements highlight significant changes to the notes included in the 2013 Form 10-K and present interim disclosures as required by the SEC. The accompanying Consolidated Financial Statements reflect, in the opinion of management, all adjustments and estimates necessary for a fair presentation of the interim financial statements, which are of a normal, recurring nature. Revenues are subject to seasonal fluctuations and accordingly, quarterly interim results may not be indicative of full year results.
Note 1 – Summary of Significant Accounting Policies
We follow accounting standards set by the Financial Accounting Standards Board, commonly referred to as the “FASB.” The FASB sets GAAP, which we follow to ensure that we consistently report our financial condition, results of operations and cash flows. References to GAAP issued by the FASB in these footnotes are to the FASB Accounting Standards Codification (the “Codification”).
(a)
Basis of Consolidation
The accompanying Consolidated Financial Statements include the consolidation of our accounts. We do not have controlling interests in any of our joint ventures (“JV”), which are therefore treated under the equity method of accounting and not consolidated in our financial statements. The holders of limited partnership interests in the Operating Partnership (“Common OP Unitholders”) receive an allocation of net income that is based on their respective ownership percentage of the Operating Partnership which is shown in our Consolidated Financial Statements as Non-controlling interests-Common OP Units. All significant intercompany balances and transactions have been eliminated in consolidation.
(b)
Real Estate
Our policy is to estimate useful lives associated with our real estate assets and to depreciate the assets based on our estimates. We review useful lives periodically to ensure that these estimates accurately reflect the economic use of the assets. In January 2014, we completed a review of the useful lives and salvage values of our manufactured homes. During the first quarter of 2014, we prospectively changed the depreciable life of our new manufactured homes to
25 years
straight-lined with no residual value and our used manufactured homes to
10
-
25 years
straight-lined. This change in estimate did not have a material impact in our financial statements.
(c)
Identified Intangibles and Goodwill
We record acquired intangible assets at their estimated fair value separate and apart from goodwill. We amortize identified intangible assets and liabilities that are determined to have finite lives over the period the assets and liabilities are expected to contribute directly or indirectly to the future cash flows of the property or business acquired. In accordance with the Codification Sub-Topic “Impairment or Disposal of Long Lived Assets” (“FASB ASC 360-10-35”), intangible assets subject to amortization are reviewed for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. An impairment loss is recognized if the carrying amount of an intangible asset is not recoverable and its carrying amount exceeds its estimated fair value.
The excess of the cost of an acquired entity over the net of the amounts assigned to assets acquired (including identified intangible assets) and liabilities assumed is recorded as goodwill. In accordance with Codification Topic “Goodwill and Other Intangible Assets” (“FASB ASC 350”), goodwill is not amortized but is tested for impairment at a level of reporting referred to as a reporting unit on an annual basis, or more frequently if events or changes in circumstances indicate that the asset might be impaired.
As of
June 30, 2014
and
December 31, 2013
, the gross carrying amounts of identified intangible assets and goodwill, a component of “Escrow deposits, goodwill and other assets, net” on our consolidated balance sheets, were approximately
$12.1
9
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 1 – Summary of Significant Accounting Policies (continued)
million
. As of
June 30, 2014
and
December 31, 2013
, this amount was comprised of approximately
$4.3 million
of identified intangible assets and approximately
$7.8 million
of goodwill. Accumulated amortization of identified intangible assets was approximately
$2.1 million
and
$1.9 million
as of
June 30, 2014
and
December 31, 2013
, respectively. For each of the
quarters ended
June 30, 2014
and
2013
, amortization expense for the identified intangible assets was approximately
$0.1 million
. For the
six months ended
June 30, 2014
and
2013
, amortization expense for the identified intangible assets was approximately
$0.2 million
.
Estimated amortization of identified intangible assets for each of the next
five years
are as follows (amounts in thousands):
Year ending December 31,
Amount
2014
$
349
2015
349
2016
251
2017
87
2018
87
(d)
Restricted Cash
Cash as of
June 30, 2014
and
December 31, 2013
included approximately
$5.0 million
and
$5.2 million
, respectively, of restricted cash for the payment of capital improvements, insurance or real estate taxes.
(e)
Fair Value of Financial Instruments
Our financial instruments include notes receivable, accounts receivable, accounts payable, other accrued expenses, interest rate swaps and mortgage notes payable. We disclose the estimated fair value of our financial instruments according to a fair value hierarchy (Level 1, 2 and 3).
Our mortgage notes payable and term loan had a fair value of approximately
$2.3 billion
and
$2.2 billion
as of
June 30, 2014
and
December 31, 2013
, respectively, measured using quoted prices and observable inputs from similar liabilities (Level 2). At
June 30, 2014
and
December 31, 2013
, our cash flow hedge of interest rate risk included in accrued payroll and other operating expenses was measured using quoted prices and observable inputs from similar assets and liabilities (Level 2). We consider our own credit risk as well as the credit risk of our counterparties when evaluating the fair value of our derivative. The fair values of our notes receivable, accounts receivable, accounts payable, other accrued expenses and interest rate swaps approximate their carrying or contract values.
(f)
Deferred Financing Costs, net
Deferred financing costs, net include fees and costs incurred to obtain long-term financing. The costs are being amortized over the terms of the respective loans on a basis that approximates level yield. Unamortized deferred financing fees are written-off when debt is retired before the maturity date. Upon amendment of the line of credit or refinancing of mortgage debt, unamortized deferred financing fees are accounted for in accordance with Codification Sub-Topic “Modifications and Extinguishments” (“FASB ASC 470-50-40”). Accumulated amortization for such costs was
$27.7 million
and
$25.4 million
at
June 30, 2014
and
December 31, 2013
, respectively.
(g)
Reclassifications
Certain 2013 amounts have been reclassified to conform to the 2014 presentation. Income statement amounts for disposed Properties were reclassified in 2013 to “Discontinued operations” on the Consolidated Statements of Income and Comprehensive Income for all transactions that occurred in 2013. In addition, certain prior period disclosures in the accompanying footnotes have been revised to exclude amounts which have been reclassified to discontinued operations. These reclassifications had no material effect on the Consolidated Statements of Income and Comprehensive Income.
(h)
Recent Accounting Pronouncements
In April 2014, the FASB issued Accounting Standard Update 2014-08, “Property, Plant, and Equipment: Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity” (“ASU 2014-08”). The definition of discontinued operations has been revised to limit the criteria for the classification and presentation to disposals of components of a company that represent strategic shifts that have (or will have) a major effect on a company’s operations and financial results.
10
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 1 – Summary of Significant Accounting Policies (continued)
Required expanded disclosures for disposals or disposal groups that qualify for discontinued operations are intended to provide users of financial statements with enhanced information about the assets, liabilities, revenues and expenses of such discontinued operations. While the threshold for a disposal or disposal group to qualify for discontinued operations has been revised, this pronouncement retains the held for sale classification and presentation concepts of previous authoritative literature. Accordingly, under this pronouncement, a disposal or disposal group may qualify for held for sale classification but not meet the threshold for discontinued operations treatment. This pronouncement allows for early adoption permitted January 1, 2014. Pursuant to its terms we have elected to early adopt this pronouncement effective January 1, 2014. The adoption of this pronouncement did not have an impact on our consolidated financial statements for the six months ended June 30, 2014.
In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers” (“ASU 2014-09”) which will replace most existing revenue recognition guidance in U.S. GAAP. The core principle of the ASU is that an entity should recognize revenue for the transfer of goods or services equal to the amount that it expects to be entitled to receive for those goods or services. The ASU requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments. ASU No. 2014-09 does not apply to lease contracts accounted for under ASC 840, Leases. ASU 2014-09 is effective for reporting periods beginning after December 15, 2016, and early adoption is not permitted. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption. We are in the process of assessing the impact of this ASU on our consolidated financial statements.
Note 2 – Earnings Per Common Share
Earnings per common share are based on the weighted average number of common shares outstanding during each year. Codification Topic “Earnings Per Share” (“FASB ASC 260”) defines the calculation of basic and fully diluted earnings per share. Basic and fully diluted earnings per share are based on the weighted average shares outstanding during each period and basic earnings per share exclude any dilutive effects of options, unvested restricted shares and convertible securities. The conversion of OP Units has been excluded from the basic earnings per share calculation. The conversion of an OP Unit for a share of common stock has no material effect on earnings per common share on a fully diluted basis.
11
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 2 – Earnings Per Common Share (continued)
The following table sets forth the computation of the basic and diluted earnings per common share for the quarters and
six months ended
June 30, 2014
and
2013
(amounts in thousands, except per share data):
Quarters Ended
Six Months Ended
June 30,
June 30,
2014
2013
2014
2013
Numerators:
Income from Continuing Operations:
Income from continuing operations
$
30,040
$
18,621
$
73,930
$
55,062
Amounts allocated to dilutive securities
(2,229
)
(1,337
)
(5,710
)
(4,196
)
Preferred Stock distributions
(2,328
)
(2,329
)
(4,638
)
(4,640
)
Income from continuing operations available to Common Shares – basic
25,483
14,955
63,582
46,226
Amounts allocated to dilutive securities
2,229
1,337
5,710
4,196
Income from continuing operations available to Common Shares – fully diluted
$
27,712
$
16,292
$
69,292
$
50,422
Income from Discontinued Operations:
Income from discontinued operations, net of amounts allocated to dilutive securities
$
—
$
2,905
$
—
$
6,657
Net Income Available for Common Shares:
Net income available for Common Shares – basic
$
25,483
$
17,860
$
63,582
$
52,883
Amounts allocated to dilutive securities
2,229
1,597
5,710
4,730
Net income available for Common Shares – fully diluted
$
27,712
$
19,457
$
69,292
$
57,613
Denominator:
Weighted average Common Shares outstanding – basic
83,234
83,021
83,175
83,024
Effect of dilutive securities:
Exchange of Common OP Units for Common Shares
7,530
7,456
7,582
7,456
Stock options and restricted shares
656
651
654
630
Weighted average Common Shares outstanding – fully diluted
91,420
91,128
91,411
91,110
Earnings per Common Share – Basic:
Income from continuing operations
$
0.31
$
0.18
$
0.76
$
0.55
Income from discontinued operations
—
0.04
—
0.09
Net income available for Common Shares
$
0.31
$
0.22
$
0.76
$
0.64
Earnings per Common Share – Fully Diluted:
Income from continuing operations
$
0.30
$
0.18
$
0.76
$
0.55
Income from discontinued operations
—
0.03
—
0.08
Net income available for Common Shares
$
0.30
$
0.21
$
0.76
$
0.63
Note 3 – Common Stock and Other Equity Related Transactions
On
June 30, 2014
, we paid a
$0.421875
per share distribution on our Depositary Shares (each representing 1/100 of a share of our Series C Preferred Stock) to stockholders of record on
June 20, 2014
. On
March 31, 2014
, we paid a
$0.421875
per share distribution on our Depositary Shares (each representing 1/100 of a share of our Series C Preferred Stock) to stockholders of record on
March 21, 2014
.
On
July 11, 2014
, we paid a
$0.325
per share distribution to common stockholders of record on
June 27, 2014
. On
April 11, 2014
, we paid a
$0.325
per share distribution to common stockholders of record on
March 28, 2014
.
Note 4 – Investment in Real Estate
Land improvements consist primarily of improvements such as infrastructure items, such as streets, sidewalks or water mains, as well as grading and landscaping. Buildings and other depreciable property consist of buildings on the Properties such as clubhouses, laundry facilities, maintenance storage facilities, rental units and furniture, fixtures, equipment, and in-place leases.
Acquisitions
All acquisitions have been accounted for utilizing the acquisition method of accounting in accordance with FASB ASC 805 and, accordingly, the results of operations of acquired assets are included in the statements of operations from the dates of acquisition. Certain purchase price adjustments may be made within
one year
following the acquisition and applied retroactively to the date of acquisition.
12
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 4 – Investment in Real Estate (continued)
In January 2014, we completed the acquisition of two resort properties, Blackhawk Resort, a
490
-Site Property and Lakeland Resort, a
682
-Site Property. On December 17, 2013, we closed on the acquisition of Neshonoc Resort, a
284
-Site Property. The portfolio purchase price of
$31.8 million
was funded with available cash and the assumption of mortgage debt of approximately
$18.7 million
, excluding note premiums of
$1.3 million
.
On March 10, 2014, we exercised a purchase option and purchased land comprising a portion of our Colony Cove Property which was part of our 2011 Hometown acquisition. The total purchase price of
$35.9 million
was funded with available cash. In connection with the acquisition of the land, we terminated the ground lease related to the Property. During the quarter ended March 31, 2014, we received the final distribution of
51,290
shares of our common stock from the escrow funded by the seller.
During the year ended December 31, 2013, we acquired Fiesta Key, a
resort Property with
324
Sites for a purchase price of approximately
$24.6 million
funded with available cash. W
e also acquired
three
manufactured home communities located in the Chicago metropolitan area collectively containing approximately
1,207
Sites for a stated purchase price of
$102.0 million
. The purchase price was funded with approximately
$9.7 million
of limited partnership interests in our Operating Partnership, equivalent to
240,969
OP units, and the remainder was funded with available cash.
The following table summarizes the estimated fair value of the assets acquired and liabilities assumed in the acquisitions for the six months ended
June 30, 2014
and year ended
December 31, 2013
, which we determined using Level two and Level three inputs (amounts in thousands):
Six Months Ended June 30, 2014
Year Ended December 31, 2013
Assets acquired
Land
$
40,807
$
41,022
Depreciable property
20,632
87,306
Manufactured homes
769
1,155
In-place leases
773
3,910
Net investment in real estate
$
62,981
$
133,393
Other Assets
$
1,197
$
1,025
Total Assets acquired
$
64,178
$
134,418
Liabilities assumed
Mortgage notes payable
14,230
5,382
Other liabilities
2,757
1,777
Total Liabilities assumed
16,987
7,159
Net assets acquired
$
47,191
$
127,259
Dispositions and real estate held for disposition
During the year ended December 31, 2013, we closed on the sale of
11
manufactured home communities located in
Michigan
(the “Michigan Properties”) collectively containing approximately
5,344
sites for a net purchase price of approximately
$165.0 million
.
13
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 4 – Investment in Real Estate (continued)
Results of operations for the Michigan Properties have been presented separately as discontinued operations for the quarter and
six months ended
June 30, 2013
in the Consolidated Statements of Income and Comprehensive Income. The following table summarizes the components of income and expense relating to discontinued operations for the quarter and
six months ended
June 30, 2013
(amounts in thousands):
Quarter Ended
Six Months Ended
June 30, 2013
June 30, 2013
Community base rental home income
$
5,080
$
10,117
Rental income
849
1,620
Utility and other income
515
997
Discontinued property operating revenues
6,444
12,734
Property operating expenses
2,473
4,923
Income from discontinued property operations
3,971
7,811
Loss from home sales operations
(40
)
(75
)
Other income and expenses
137
293
Interest and amortization
(131
)
(260
)
Depreciation and in place lease amortization
(772
)
(1,536
)
Discontinued operations, net
$
3,165
$
6,233
During the year ended December 31, 2013, we recognized approximately
$1.0 million
of gain on the sale of a property as a result of a new U.S. Federal tax law that eliminated a previously accrued built-in-gain tax liability related to the disposition of the Cascade property during 2012.
As of
June 30, 2014
, we have no properties designated as held for disposition pursuant to FASB ASC 360-10-35.
On May 7, 2014, we entered into a settlement agreement with the Arizona Department of Transportation related to the value of certain property taken for state highway purposes at our Seyenna Vista property in Maricopa County, Arizona. The payment for the condemned property was approximately
$2.2 million
. We received payment of
$2.1 million
in July 2014 and estimate a gain of approximately
$0.9 million
will be recognized in the third quarter. During the second quarter, we received a payment of
$0.1 million
to cover the costs of moving
ten
manufactured homes to another property.
Note 5 – Investment in Unconsolidated Joint Ventures
We recorded approximately
$2.5 million
and
$1.2 million
(net of approximately
$0.5 million
and
$0.5 million
of depreciation expense) of equity in income from unconsolidated joint ventures for each of the
six months ended
June 30, 2014
and
2013
, respectively. We received approximately
$1.8 million
and
$1.1 million
in distributions from such joint ventures for each of the
six months ended
June 30, 2014
and
2013
, respectively. Approximately
$1.1 million
of the distributions received exceeded our basis in our joint venture and as such was recorded as income from unconsolidated joint ventures for the six months ended
June 30, 2014
.
During the year ended December 31, 2013, we entered into an agreement with an unaffiliated third party to create a new joint venture named ECHO Financing, LLC (the “ECHO JV”). We entered into the ECHO JV in order to buy and sell homes, as well as to offer another financing option to purchasers of homes at our Properties. Each party to the venture made an initial contribution of
$1.0 million
in exchange for a pro rata ownership interest in the joint venture, which resulted in us owning
50%
of the ECHO JV. We account for our investment in the ECHO JV using the equity method of accounting, since we do not have a controlling direct or indirect voting interest, but we can exercise significant influence with respect to its operations and major decisions.
14
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 5 – Investment in Joint Ventures (continued)
The following table summarizes our investment in unconsolidated joint ventures (investment amounts in thousands with the number of Properties shown parenthetically as of
June 30, 2014
and
December 31, 2013
):
Investment as of
JV Income for the
Six Months Ended
Investment
Location
Number of
Sites
Economic
Interest
(a)
June 30,
2014
December 31,
2013
June 30,
2014
June 30,
2013
Meadows
Various (2,2)
1,027
50
%
$
2,129
$
1,679
$
600
$
532
Lakeshore
Florida (2,2)
342
65
%
8
145
1,213
141
Voyager
Arizona (1,1)
1,706
50
%
(b)
7,383
7,074
700
699
Other
Various (0,0)
—
20
%
—
—
—
(187
)
ECHO JV
Various (0,0)
—
50
%
5,189
2,685
18
—
3,075
$
14,709
$
11,583
$
2,531
$
1,185
_____________________
(a)
The percentages shown approximate our economic interest as of
June 30, 2014
. Our legal ownership interest may differ.
(b)
Voyager joint venture primarily consists of a
50%
interest in Voyager RV Resort and
33%
interest in the utility providing water to the Property.
Note 6 – Notes Receivable
Occasionally, we purchase loans made by others to finance the sale of homes to our customers (“Chattel Loans”). The Chattel Loans receivable require monthly principal and interest payments and are collateralized by homes at certain of the Properties. As of
June 30, 2014
and
December 31, 2013
, we had approximately
$20.6 million
and
$21.9 million
, respectively, of these Chattel Loans included in notes receivable. As of
June 30, 2014
, the Chattel Loans receivable had a stated per annum average rate of approximately
7.8%
, with a yield of
19.5%
, and had an average term remaining of approximately
12 years
. These Chattel Loans are recorded net of allowances of approximately
$0.4 million
as of
June 30, 2014
and
December 31, 2013
.
During the six months ended June 30, 2014, we received principal payment of approximately
$1.0 million
on a previously reserved loan.
We also provide financing for non-refundable sales of new or upgrades to existing right-to-use contracts (“Contracts Receivable”). As of
June 30, 2014
and
December 31, 2013
, we had approximately
$17.5 million
and
$17.2 million
, respectively, of Contracts Receivable, net of allowances of approximately
$0.2 million
and
$0.6 million
, respectively. These Contracts Receivable represent loans to customers who have entered into right-to-use contracts. The Contracts Receivable have an average stated interest rate of
15.9%
per annum, have a weighted average term remaining of approximately
three years
and require monthly payments of principal and interest.
Note 7 – Borrowing Arrangements
Mortgage Notes Payable
As of
June 30, 2014
and
December 31, 2013
, we had outstanding mortgage indebtedness of approximately
$1,985 million
and
$1,992 million
, respectively.
The weighted average interest rate including the impact of premium/discount amortization on this mortgage indebtedness for the
six months ended
June 30, 2014
was approximately
5.3%
per annum. The debt bears interest at stated rates of
3.9%
to
8.9%
per annum and matures on various dates ranging from
2014
to
2038
. The debt encumbered a total of
142
and
147
of our Properties as of
June 30, 2014
and
December 31, 2013
, respectively, and the carrying value of such Properties was approximately
$1,985 million
and
$2,378 million
, respectively, as of such dates.
During the
six months ended
June 30, 2014
, we closed on
four
loans with total proceeds of
$54.0 million
that are secured by
two
manufactured home communities and
two
RV resorts. The loans have a weighted average interest rate of
4.54%
per annum and are set to mature in
2034
and
2038
. These proceeds were used to pay off
11
mortgages totaling approximately
$56.6 million
that had a weighted average interest rate of
5.63%
per annum. We also assumed approximately
$13.3 million
of mortgage debt, excluding note premiums of
$1.0 million
, secured by Blackhawk and Lakeland resort properties with a weighted average interest rate of
6.48%
per annum which are set to mature in
2017
and
2018
.
On July 1, 2014, we paid off
two
mortgages set to mature in November 2014. The retired loans had an outstanding principal balance of approximately
$8.4 million
, with a weighted average interest rate of
5.44%
per annum.
15
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 7 – Borrowing Arrangements (continued)
Term Loan
As of June 30, 2014, our
$200.0 million
Term Loan (the “Term Loan”) matured on
June 30, 2017
, had an interest rate of LIBOR plus
1.85%
to
2.80%
per annum and, subject to certain conditions, may be prepaid at any time without premium or penalty. The spread over LIBOR is variable based on leverage measured quarterly throughout the loan term. The Term Loan contains customary representations, warranties and negative and affirmative covenants, and provides for acceleration of principal and payment of all other amounts payable thereunder upon the occurrence of certain events of default. In connection with the Term Loan, we also entered into a
three
year,
$200.0 million
LIBOR notional Swap Agreement (the “2011 Swap”) allowing us to trade our variable interest rate for a fixed interest rate on the Term Loan. (See Note 8 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for further information on the accounting for the Swap.)
On July 17, 2014, we amended our Term Loan. As amended, the Term Loan matures on
January 10, 2020
and has an interest rate of LIBOR plus
1.35%
to
1.95%
per annum and, subject to certain conditions, may be prepaid at any time without premium or penalty. In connection with the extension of the Term Loan, we also entered into a three year LIBOR Swap Agreement (the “2014 Swap”) allowing us to trade the variable interest rate for a fixed interest rate on the Term Loan. The 2014 Swap fixes the underlying LIBOR rate on the Term Loan at
1.04%
per annum for the first three years and, based on anticipated leverage at the time of closing, our spread over LIBOR will be
1.35%
resulting in an initial estimated all-in interest rate of
2.39%
per annum.
Unsecured Line of Credit
As of
June 30, 2014
and
December 31, 2013
, our unsecured Line of Credit (“LOC”) had availability of
$380 million
with no amounts outstanding. Our LOC bore a LIBOR rate plus a maximum of
1.40%
to
2.00%
, contained a
0.25%
to
0.40%
facility fee and had a maturity date of
September 15, 2016
, with the option to extend for
one year
, subject to certain conditions.
On July 17, 2014, we amended our LOC to increase the borrowing capacity under the LOC from
$380 million
to
$400 million
. We have the option to increase the borrowing capacity by
$100 million
, subject to certain conditions. The maturity date was extended to
July 17, 2018
, and this term can be extended an additional year, subject to certain conditions. The amended LOC bears interest at a rate of LIBOR plus a maximum of
1.20%
to
1.65%
and requires an annual facility fee of
0.20%
to
0.35%
. The spread over LIBOR is variable based on leverage throughout the loan terms. We incurred commitment and arrangement fees of approximately
$3.5 million
to enter into the amended LOC and Term Loan extension.
As of
June 30, 2014
, we are in compliance in all material respects with the covenants in our borrowing arrangements.
Note 8 – Derivative Instruments and Hedging Activities
Cash Flow Hedges of Interest Rate Risk
In connection with the Term Loan in 2011, we entered into the 2011 Swap (see Note 7 in the Notes to the Consolidated Financial Statements contained in this Form 10-Q for information about the Term Loan related to the 2011 Swap) that fixed the underlying LIBOR rate on the Term Loan at
1.11%
per annum for the first
three years
and matured on
July 1, 2014
. Based on actual leverage as of
June 30, 2014
, our spread over LIBOR was
1.95%
, resulting in an actual all-in interest rate of
3.06%
per annum. We have designated the 2011 Swap as a cash flow hedge. No gain or loss was recognized in the Consolidated Statements of Income and Comprehensive Income related to hedge ineffectiveness or to amounts excluded from effectiveness testing on our cash flow hedge during the
quarter
and
six months ended
June 30, 2014
.
Amounts reported in accumulated other comprehensive loss on the Consolidated Balance Sheets related to derivatives are reclassifying to interest expense as interest payments are made on our variable-rate debt.
In connection with the amendment to our Term Loan on July 17, 2014, we also entered into a 2014 Swap (see Note 7 inthe the Notes to the Consolidated Financial Statements contained in this Form 10-Q for information about the Term Loan related to the 2014 Swap) allowing us to trade the variable interest rate for a fixed interest rate on the Term Loan. The 2014 Swap fixes the underlying LIBOR rate on the Term Loan at
1.04%
per annum for the first
three years
and, based on anticipated leverage at the time of closing, our spread over LIBOR will be
1.35%
resulting in an initial estimated all-in interest rate of
2.39%
per annum.
16
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 8 – Derivative Instruments and Hedging Activities (continued)
Derivative Instruments and Hedging Activities
The table below presents the fair value of our derivative financial instrument as well as our classification on our Consolidated Balance Sheets as of
June 30, 2014
and
December 31, 2013
(amounts in thousands).
Balance Sheet Location
June 30,
2014
December 31,
2013
Interest Rate Swap
Accrued payroll and other operating expenses
$
—
$
927
Tabular Disclosure of the Effect of Derivative Instruments on the Income Statement
The tables below present the effect of our derivative financial instrument on the Consolidated Statements of Income and Comprehensive Income for the
quarters ended
June 30, 2014
and
2013
(amounts in thousands).
Derivatives in Cash Flow Hedging Relationship
Amount of loss recognized
in OCI on derivative
(effective portion)
Location of loss
reclassified from
accumulated OCI into income
(effective portion)
Amount of loss
reclassified from
accumulated OCI into
income (effective
portion)
June 30,
2014
June 30,
2013
June 30,
2014
June 30,
2013
Interest Rate Swap
$
(3
)
$
27
Interest Expense
$
480
$
457
The tables below present the effect of our derivative financial instrument on the Consolidated Statements of Income and Comprehensive Income for the
six months ended
June 30, 2014
and
2013
(amounts in thousands).
Derivatives in Cash Flow Hedging Relationship
Amount of loss recognized
in OCI on derivative
(effective portion)
Location of loss
reclassified from
accumulated OCI into income
(effective portion)
Amount of loss
reclassified from
accumulated OCI into
income (effective
portion)
June 30,
2014
June 30,
2013
June 30,
2014
June 30,
2013
Interest Rate Swap
$
23
$
34
Interest Expense
$
950
$
906
We determined that no adjustment was necessary for nonperformance risk on our derivative obligation. As of
June 30, 2014
, we have not posted any collateral related to this agreement.
Note 9 – Deferred Revenue-entry of right-to-use contracts and Deferred Commission Expense
Up-front payments received upon the entry of right-to-use contracts are recognized in accordance with FASB ASC 605. We recognize the up-front non-refundable payments over the estimated customer life, which, based on historical attrition rates, we have estimated to be between
one
to
31 years
. The commissions paid on the entry of right-to-use contracts are deferred and amortized over the same period as the related revenue.
Components of the change in deferred revenue-right-to-use contracts and deferred commission expense are as follows (amounts in thousands):
Six Months Ended June 30,
2014
2013
Deferred revenue – right-to-use contracts, as of January 1,
$
68,673
$
62,979
Deferral of new right-to-use contracts
6,012
6,192
Deferred revenue recognized
(3,697
)
(3,602
)
Net increase in deferred revenue
2,315
2,590
Deferred revenue – right-to-use contracts, as of June 30,
$
70,988
$
65,569
Deferred commission expense, as of January 1,
$
25,251
$
22,842
Costs deferred
2,652
2,393
Commission expense recognized
(1,318
)
(1,275
)
Net increase in deferred commission expense
1,334
1,118
Deferred commission expense, as of June 30,
$
26,585
$
23,960
17
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 10 – Equity Incentive and Stock Grants
We account for our stock-based compensation in accordance with the Codification Topic “Compensation – Stock Compensation” (“FASB ASC 718”).
Stock-based compensation expense, reported in “General and administrative” on the Consolidated Statements of Income and Comprehensive Income, for the
quarters ended
June 30, 2014
and
2013
was approximately
$1.7 million
and
$1.6 million
, respectively, and for the
six months ended
June 30, 2014
and
2013
was approximately
$2.4 million
and
$2.7 million
, respectively.
Our Stock Option and Stock Award Plan (the “1992 Plan”) was adopted in December 1992 and was amended and restated from time to time, most recently effective March 23, 2001 for a ten-year term. After March 23, 2011, when the 1992 Plan expired, we granted to certain directors, executive officers and a consultant a total of
383,330
shares of restricted stock, net of the number of shares that were subsequently forfeited before vesting, in private placements exempt from registration. All the restricted stock shares issued (the “Restricted Stock Grants”) were approved by our Board of Directors at the recommendation of the Compensation, Nominating, and Corporate Governance Committee of our Board of Directors (the “Compensation Committee”). The expiration of the 1992 Plan did not materially impact the accounting for these awards. At our 2014 Annual Meeting of Stockholders, our stockholders ratified the Restricted Stock Grants.
Our 2014 Equity Incentive Plan (the “2014 Plan”) was adopted by our Board of Directors on March 11, 2014 and approved by our stockholders on May 13, 2014. Pursuant to the 2014 Plan, our officers, directors, employees and consultants may be awarded (i) shares of common stock (“Restricted Stock Grants”), (ii) options to acquire shares of common stock (“Options”), including non-qualified stock options and, for key employees, incentive stock options within the meaning of Section 422 of the Internal Revenue Code, and (iii) other forms of equity awards, subject to conditions and restrictions determined by the Compensation Committee. The Compensation Committee will determine the vesting schedule, if any, of each Restricted Stock Grant or Option and the term of each Option, which term shall not exceed ten years from the date of grant. Shares that do not vest are forfeited. Dividends are paid on restricted stock and are not returnable, even if the underlying stock does not entirely vest. Options are awarded at the New York Stock Exchange closing price of our common stock on the grant date. A maximum of
3,750,000
shares of common stock are available for grant under the 2014 Plan.
Grants under the 2014 Plan are made by the Compensation Committee, which determines the individuals eligible to receive awards, the types of awards, and the terms, conditions and restrictions applicable to any award.
Grants Issued
On
May 13, 2014
, we awarded Restricted Stock Grants for
84,666
shares of common stock at a fair market value of
$3.6 million
to certain members of our senior management. These Restricted Stock Grants will vest on
December 31, 2014
.
On
May 13, 2014
, we awarded Restricted Stock Grants for
62,000
shares of common stock at a fair market value of approximately
$2.6 million
to certain members of the Board of Directors for services rendered for the remainder of 2014.
One-third
of the shares of restricted common stock covered by these awards vests on each of
December 31, 2014
,
December 31, 2015
, and
December 31, 2016
.
On
May 13, 2014
, we awarded Restricted Stock Grants for
40,000
shares of common stock at a fair market value of approximately
$1.7 million
to the Board of Directors.
One-third
of the shares of restricted common stock covered by these awards vests on each of
November 13, 2014
,
May 13, 2015
, and
May 13, 2016
.
Note 11 – Long-Term Cash Incentive Plan
On January 24, 2013, our Compensation Committee approved a Long-Term Cash Incentive Plan Award (the “2013 LTIP”) to provide a long-term cash bonus opportunity to certain members of our management. The 2013 LTIP was approved by the Compensation Committee pursuant to the authority set forth in the Long-Term Cash Incentive Plan approved by the Board of Directors on May 15, 2007. The total cumulative payment for all participants (the “Eligible Payment”) is based upon certain performance conditions being met over a three year period ending December 31, 2015.
The Compensation Committee has responsibility for administering the 2013 LTIP and may use its reasonable discretion to adjust the performance criteria or Eligible Payments to take into account the impact of any major or unforeseen transaction or event. Our executive officers are not participants in the 2013 LTIP. The Eligible Payment will be paid in cash upon completion of our annual audit for the 2015 fiscal year and upon satisfaction of the vesting conditions as outlined in the 2013 LTIP and, including employer costs, is currently estimated to be approximately
$5.8 million
. As of
June 30, 2014
, we had accrued
18
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 11 – Long-Term Cash Incentive Plan (continued)
compensation expense of approximately
$2.9 million
for the 2013 LTIP, including approximately
$1.0 million
in the
six months ended
June 30, 2014
and
2013
.
The amount accrued for the 2013 LTIP reflects our evaluation of the 2013 LTIP based on forecasts and other available information and is subject to performance in line with forecasts and final evaluation and determination by the Compensation Committee. There can be no assurances that our estimates of the probable outcome will be representative of the actual outcome.
Note 12 - Commitments and Contingencies
California Rent Control Litigation
As part of our effort to realize the value of our Properties subject to rent control, we have previously initiated lawsuits against certain localities in California with the goal of achieving a level of regulatory fairness in California’s rent control jurisdictions, and in particular those jurisdictions that prohibit increasing rents to market upon turnover. Such regulations allow tenants to sell their homes for a price that includes a premium above the intrinsic value of the homes. The premium represents the value of the future discounted rent-controlled rents, which is fully capitalized into the prices of the homes sold. In our view, such regulations result in a transfer to the tenants of the value of our land, which would otherwise be reflected in market rents. We have discovered through the litigation process that certain municipalities considered condemning our Properties at values well below the value of the underlying land. In our view, a failure to articulate market rents for Sites governed by restrictive rent control would put us at risk for condemnation or eminent domain proceedings based on artificially reduced rents. Such a physical taking, should it occur, could represent substantial lost value to stockholders. We are cognizant of the need for affordable housing in the jurisdictions, but assert that restrictive rent regulation does not promote this purpose because tenants pay to their sellers as part of the purchase price of the home all the future rent savings that are expected to result from the rent control regulations, eliminating any supposed improvement in the affordability of housing. In a more well-balanced regulatory environment, we would receive market rents that would eliminate the price premium for homes, which would trade at or near their intrinsic value. Such efforts have included the following matters:
City of San Rafael
We sued the City of San Rafael on October 13, 2000 in the U.S. District Court for the Northern District of California, challenging its rent control ordinance (the “Ordinance”) on constitutional grounds. We believe the litigation was settled by the City’s agreement to amend the ordinance to permit adjustments to market rent upon turnover. The City subsequently rejected the settlement agreement. The Court refused to enforce the settlement agreement, and submitted to a jury the claim that it had been breached. In October 2002, a jury found no breach of the settlement agreement.
Our constitutional claims against the City were tried in a bench trial during April 2007. On April 17, 2009, the Court issued its Order for Entry of Judgment in our favor (the “April 2009 Order”). On June 10, 2009, the Court ordered the City to pay us net fees and costs of approximately
$2.1 million
. On June 30, 2009, as anticipated by the April 2009 Order, the Court entered final judgment that gradually phased out the City’s Site rent regulation scheme that the Court found unconstitutional. Pursuant to the final judgment, existing residents of our Property in San Rafael would be able to continue to pay Site rent as if the Ordinance were to remain in effect for a period of
10 years
, enforcement of the Ordinance was immediately enjoined with respect to new residents of the Property, and the Ordinance would expire entirely ten years from the June 30, 2009 date of judgment.
The City and the residents’ association (which intervened in the case) appealed, and we cross-appealed. On April 17, 2013,
the United States Court of Appeals for the Ninth Circuit issued an opinion in which, among other rulings, it reversed the trial court’s determinations that the Ordinance had unconstitutionally taken our property and that we were entitled to an award of attorneys’ fees and costs, and affirmed the jury verdict that the City had not breached the settlement agreement and affirmed the award to the City of approximately
$1.25 million
of attorneys’ fees and costs on the settlement agreement claims. On May 1, 2013, we filed with the Court of Appeals a petition for panel rehearing and rehearing en banc, which was denied on June 3, 2013. On June 26, 2013, the Court of Appeals’ mandate was issued. On September 3, 2013, we filed a petition for review by the U.S. Supreme Court. On September 10, 2013, the City and the residents’ association each waived the right to respond to our petition. On October 7, 2013, the Supreme Court requested that a response be filed, which was filed on December 6, 2013. We filed a reply supporting our petition on December 20, 2013. On January 13, 2014, the Supreme Court issued an order denying our petition for review.
19
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 12 – Commitments and Contingencies (continued)
During the year ended December 31, 2013, we paid approximately
$1.4 million
related to the ruling of the Court of Appeals. On July 10, 2013, we paid to the City
$1.27 million
to satisfy, including interest, the attorneys’ fees and costs judgment affirmed by the Court of Appeals. In August 2013, we also paid to the City approximately
$0.08 million
to satisfy its claim for attorney’s fees on appeal.
City of Santee
On January 31, 2012, we sued the City of Santee in the United States District for the Southern District of California alleging that the City’s rent control ordinance effectuates a regulatory and private taking of our property and is unconstitutional under the Fifth and Fourteenth Amendments to the United States Constitution. On April 2, 2012, the City filed a motion to dismiss the complaint. On December 21, 2012, the Court entered an order in which it: (a) denied the City’s motion to dismiss our private taking and substantive due process claims; (b) granted the City’s motion to dismiss our procedural due process claim as not cognizable because of the availability of a state remedy of a writ of mandamus; and (c) granted the City’s motion to dismiss our regulatory taking claim as being not ripe. In addition, we also filed in the California Superior Court on February 1, 2012 a petition for a writ of administrative mandamus, and on September 28, 2012 a motion for writ of administrative mandamus, seeking orders directing that a rent increase petition we had filed with the City be granted. On April 5, 2013, the Court denied our petition for writ of administrative mandamus. On June 3, 2013, we filed an appeal to the California Court of Appeal from the denial of our petition for writ of administrative mandamus.
On September 26, 2013, we entered a settlement agreement with the City of Santee pursuant to which the City agreed to the entry of a peremptory writ of mandate by the Superior Court directing the City to grant us a special adjustment under the City’s rent control ordinance permitting us, subject to the terms of the agreement, to increase Site rents at the Meadowbrook community through January 1, 2034 as follows: (a) a one-time 2.5% rent increase on all Sites in January 2014; plus (b) annual rent increases of 100% of the consumer price index (CPI) beginning in 2014; and (c) a 10% increase in the rent on a site upon turnover of that site. Absent the settlement, the rent control ordinance limited us to annual rent increases of at most 70% of CPI with no increases on turnover of a site.
Colony Park
On December 1, 2006, a group of tenants at our Colony Park Property in Ceres, California filed a complaint in the California Superior Court for Stanislaus County alleging that we had failed to properly maintain the Property and had improperly reduced the services provided to the tenants, among other allegations. We answered the complaint by denying all material allegations and filed a counterclaim for declaratory relief and damages. The case proceeded in Superior Court because our motion to compel arbitration was denied and the denial was upheld on appeal. Trial of the case began on July 27, 2010. After just over three months of trial in which the plaintiffs asked the jury to award a total of approximately
$6.8 million
in damages, the jury rendered verdicts awarding a total of less than
$44,000
to
six
out of the
72
plaintiffs, and awarding nothing to the other
66
plaintiffs. The plaintiffs who were awarded nothing filed a motion for a new trial or alternatively for judgment notwithstanding the jury’s verdict, which the Court denied on February 14, 2011. All but
three
of the
66
plaintiffs to whom the jury awarded nothing appealed. Oral argument in the appeal was held on September 19, 2013 and the matter was taken under submission by the California Court of Appeal.
By orders entered on December 14, 2011, the Superior Court awarded us approximately
$2.0 million
in attorneys’ fees and other costs jointly and severally against the plaintiffs to whom the jury awarded nothing, and awarded no attorneys’ fees or costs to either side with respect to the
six
plaintiffs to whom the jury awarded less than
$44,000
. Plaintiffs filed an appeal from the approximately
$2.0 million
award of our attorneys’ fees and other costs. Oral argument in that appeal was also held on September 19, 2013.
On December 3, 2013, the Court of Appeal issued a partially published opinion that rejected all of plaintiffs’ claims on appeal except one, relating to whether the park’s rules prohibited the renting of spaces to recreational vehicles. The Court of Appeal reversed the judgment on the recreational vehicle issue and remanded for further proceedings regarding that issue. Because the judgment was reversed, the award of attorney’s fees and other costs was also reversed. Both sides filed rehearing petitions with the Court of Appeal. On December 31, 2013, the Court of Appeal granted the defendants’ rehearing petition and ordered the parties to submit supplemental briefing, which the parties did. On March 10, 2014, the Court of Appeal issued a new partially published opinion in which it again rejected all of plaintiffs’ claims on appeal except the one relating to whether the park’s rules prohibited the renting of spaces to recreational vehicles, reversing the judgment on that issue and remanding it for further proceedings, and accordingly vacating the award of attorney’s fees and other costs. A case management conference is scheduled for September 22, 2014.
20
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 12 – Commitments and Contingencies (continued)
California Hawaiian
On April 30, 2009, a group of tenants at our California Hawaiian Property in San Jose, California filed a complaint in the California Superior Court for Santa Clara County, Case No. 109CV140751, alleging that we have failed to properly maintain the Property and have improperly reduced the services provided to the tenants, among other allegations. We moved to compel arbitration and stay the proceedings, to dismiss the case, and to strike portions of the complaint. By order dated October 8, 2009, the Court granted our motion to compel arbitration and stayed the court proceedings pending the outcome of the arbitration. The plaintiffs filed with the California Court of Appeal a petition for a writ seeking to overturn the trial court’s arbitration and stay orders. On May 10, 2011, the Court of Appeal granted the petition and ordered the trial court to vacate its order compelling arbitration and to restore the matter to its litigation calendar for further proceedings. On May 24, 2011, we filed a petition for rehearing requesting the Court of Appeal to reconsider its May 10, 2011 decision. On June 8, 2011, the Court of Appeal denied the petition for rehearing. On June 16, 2011, we filed with the California Supreme Court a petition for review of the Court of Appeal’s decision. On August 17, 2011, the California Supreme Court denied the petition for review.
The trial commenced on January 27, 2014. On April 14-15, 2014, the jury entered verdicts against our operating partnership of approximately
$15.3 million
in compensatory damages and approximately
$95.8 million
in punitive damages. We will vigorously seek to overturn these verdicts in the trial court or on appeal, including but not limited to asking the trial judge to grant a new trial and to reduce the damages. The trial court has not yet set a definite date by which post-trial motions must be filed or oral arguments on them will be heard. At June 30, 2014, based on the information available to us, a material loss was neither probable nor estimable. We have taken into consideration the events that have occurred after the reporting period and before the financial statements were issued. We anticipate a lengthy time period to achieve resolution of this case.
Given the uncertainty related to the ultimate resolution of this case as well as the time period to reach a conclusion, we are unable to provide an estimate of any possible loss, although we currently estimate a range of possible outcomes between
zero
and approximately
$111.1 million
based on all of the facts presented. At this time, we cannot determine that any amount within the range is a better estimate and therefore we conclude that we should accrue the minimum of
zero
as of June 30, 2014. We will continue to evaluate the possible outcomes of this case in light of future developments and their potential impact on factors relevant to our assessment of any possible loss.
Other
In addition to legal matters discussed above, we are involved in various other legal and regulatory proceedings (“Other Proceedings”) arising in the ordinary course of business. The Other Proceedings include, but are not limited to, notices, consent decrees, information requests, and additional permit requirements and other similar enforcement actions by governmental agencies relating to our water and wastewater treatment plants and other waste treatment facilities. Additionally, in the ordinary course of business, our operations are subject to audit by various taxing authorities. Management believes these Other Proceedings taken together do not represent a material liability. In addition, to the extent any such proceedings or audits relate to newly acquired Properties, we consider any potential indemnification obligations of sellers in our favor.
Note 13 – Reportable Segments
Operating segments are defined as components of an entity for which separate financial information is available that is evaluated regularly by the chief operating decision maker. The chief operating decision maker evaluates and assesses performance on a monthly basis. Segment operating performance is measured on Net Operating Income (“NOI”). NOI is defined as total operating revenues less total operating expenses. Segments are assessed before interest income, depreciation and amortization of in-place leases.
We have
two
reportable segments which are: (i) Property Operations and (ii) Home Sales and Rentals Operations. The Property Operations segment owns and operates land lease Properties and the Home Sales and Rentals Operations segment purchases, sells and leases homes at the Properties.
All revenues are from external customers and there is no customer who contributed 10% or more of our total revenues during the quarters or six months ended
June 30, 2014
or
2013
.
21
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 13 – Reportable Segments (continued)
The following tables summarize our segment financial information for the
quarters ended
June 30, 2014
and
2013
(amounts in thousands):
Quarter
Ended
June 30, 2014
Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues
$
173,754
$
10,591
$
184,345
Operations expenses
(85,810
)
(8,422
)
(94,232
)
Income from segment operations
87,944
2,169
90,113
Interest income
774
1,045
1,819
Depreciation on real estate and rental homes
(24,948
)
(2,813
)
(27,761
)
Amortization of in-place leases
(1,401
)
—
(1,401
)
Income from operations
$
62,369
$
401
$
62,770
Reconciliation to Consolidated net income
Corporate interest income
59
Income from other investments, net
2,628
General and administrative
(6,795
)
Interest and related amortization
(28,265
)
Property rights initiatives
(1,001
)
Equity in income of unconsolidated joint ventures
644
Consolidated net income
$
30,040
Total assets
$
3,143,600
$
286,824
$
3,430,424
Quarter
Ended
June 30, 2013
Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues
$
164,940
$
8,113
$
173,053
Operations expenses
(83,081
)
(5,860
)
(88,941
)
Income from segment operations
81,859
2,253
84,112
Interest income
932
1,025
1,957
Depreciation on real estate and rental homes
(27,599
)
(1,714
)
(29,313
)
Amortization of in-place leases
(159
)
—
(159
)
Income from operations
$
55,033
$
1,564
$
56,597
Reconciliation to Consolidated net income
Corporate interest income
119
Income from other investments, net
1,624
General and administrative
(6,946
)
Interest and related amortization
(30,377
)
Early debt retirement
(1,381
)
Property rights initiatives
(1,624
)
Equity in income of unconsolidated joint ventures
609
Discontinued operations
3,165
Consolidated net income
$
21,786
Assets held for use
$
3,104,484
$
296,596
$
3,401,080
Assets held for disposition
(a)
$
120,049
Total assets
$
3,521,129
______________________
(a)
Asset balances as of
June 30, 2013
for Properties held for disposition, have been reclassified to “Assets held for disposition.”
22
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 13 – Reportable Segments (continued)
The following tables summarize our segment financial information for the
six months ended
June 30, 2014
and
2013
(amounts in thousands):
Six Months Ended
June 30, 2014
Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues
$
356,813
$
19,820
$
376,633
Operations expenses
(169,473
)
(16,267
)
(185,740
)
Income from segment operations
187,340
3,553
190,893
Interest income
1,571
2,154
3,725
Depreciation on real estate and rental homes
(49,806
)
(5,597
)
(55,403
)
Amortization of in-place leases
(2,716
)
—
(2,716
)
Income from operations
$
136,389
$
110
$
136,499
Reconciliation to Consolidated net income
Corporate interest income
851
Income from other investments, net
4,229
General and administrative
(12,555
)
Interest and related amortization
(56,313
)
Property rights initiatives
(1,312
)
Equity in income of unconsolidated joint ventures
2,531
Consolidated net income
$
73,930
Total assets
$
3,143,600
$
286,824
$
3,430,424
Capital improvements
$
13,519
$
13,015
$
26,534
Six Months Ended
June 30, 2013
Property
Operations
Home Sales
and Rentals
Operations
Consolidated
Operations revenues
$
337,930
$
14,520
$
352,450
Operations expenses
(162,570
)
(11,038
)
(173,608
)
Income from segment operations
175,360
3,482
178,842
Interest income
1,733
2,002
3,735
Depreciation on real estate and rental homes
(51,975
)
(3,358
)
(55,333
)
Amortization of in-place leases
(318
)
—
(318
)
Income from operations
$
124,800
$
2,126
$
126,926
Reconciliation to Consolidated net income
Corporate interest income
239
Income from other investments, net
4,104
General and administrative
(13,655
)
Interest and related amortization
(60,500
)
Early debt retirement
(1,381
)
Property rights initiatives
(1,856
)
Equity in income of unconsolidated joint ventures
1,185
Discontinued operations
6,233
Gain on sale of property, net of tax
958
Consolidated net income
$
62,253
Assets held for use
$
3,104,484
$
296,596
$
3,401,080
Assets held for disposition
(a)
$
120,049
Total assets
$
3,521,129
Capital improvements
$
13,571
$
22,279
$
35,850
______________________
(a)
Asset balances as of
June 30, 2013
for Properties held for disposition, have been reclassified to “Assets held for disposition.”
23
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 13 – Reportable Segments (continued)
The following table summarizes our financial information for the Property Operations segment, specific to continuing operations, for the
quarters
and
six months ended
June 30, 2014
and
2013
(amounts in thousands):
Quarters Ended
Six Months Ended
June 30,
2014
June 30,
2013
June 30,
2014
June 30,
2013
Revenues:
Community base rental income
$
106,502
$
101,468
$
212,547
$
202,244
Resort base rental income
36,888
33,197
81,837
73,936
Right-to-use annual payments
11,241
12,043
22,455
23,566
Right-to-use contracts current period, gross
3,089
3,361
6,012
6,192
Right-to-use contracts current period, deferred
(1,168
)
(1,550
)
(2,315
)
(2,590
)
Utility income and other
16,919
15,787
34,490
32,470
Ancillary services revenues, net
283
634
1,787
2,112
Total property operations revenues
173,754
164,940
356,813
337,930
Expenses:
Property operating and maintenance
61,217
58,345
119,913
113,401
Real estate taxes
12,157
11,888
24,642
24,290
Sales and marketing, gross
2,695
3,333
5,100
5,694
Sales and marketing deferred commissions, net
(710
)
(655
)
(1,265
)
(1,118
)
Property management
10,451
10,170
21,083
20,303
Total property operations expenses
85,810
83,081
169,473
162,570
Income from property operations segment
$
87,944
$
81,859
$
187,340
$
175,360
The following table summarizes our financial information for the Home Sales and Rentals Operations segment, specific to continuing operations, for the
quarters
and
six months ended
June 30, 2014
and
2013
(amounts in thousands):
Quarters Ended
Six Months Ended
June 30,
2014
June 30,
2013
June 30,
2014
June 30,
2013
Revenues:
Gross revenue from home sales
$
6,560
$
4,217
$
11,738
$
6,913
Brokered resale revenues, net
285
298
579
615
Rental home income
(a)
3,746
3,598
7,503
6,992
Total revenues
10,591
8,113
19,820
14,520
Expenses:
Cost of home sales
6,155
3,919
11,523
6,700
Home selling expenses
628
454
1,197
981
Rental home operating and maintenance
1,639
1,487
3,547
3,357
Total expenses
8,422
5,860
16,267
11,038
Income from home sales and rentals operations segment
$
2,169
$
2,253
$
3,553
$
3,482
______________________
(a)
Segment information does not include Site rental income included in Community base rental income.
24
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview and Outlook
We are a self-administered, self-managed, real estate investment trust (“REIT”) with headquarters in Chicago, Illinois. We are a fully integrated owner and operator of lifestyle-oriented properties (“Properties”). We lease individual developed areas (“Sites”) with access to utilities for placement of factory built homes, cottages, cabins or recreational vehicles (“RVs”). Customers may lease individual Sites or purchase right-to-use contracts providing the customer access to specific Properties for limited stays. As of
June 30, 2014
, we owned or had an ownership interest in a portfolio of 379 Properties located throughout the United States and Canada containing 140,303 residential Sites. These Properties are located in 32 states and British Columbia (with the number of Properties in each state or province shown parenthetically) as follows: Florida (120), California (49), Arizona (41), Texas (17), Pennsylvania (15), Washington (14), Colorado (10), Wisconsin (10), Oregon (9), North Carolina (8), Delaware (7), Indiana (7), Nevada (7), New York (7), Virginia (7), Illinois (5), Maine (5), Massachusetts (5), Idaho (4), Michigan (4), Minnesota (4), New Jersey (4), South Carolina (3), Utah (3), Maryland (2), New Hampshire (2), North Dakota (2), Ohio (2), Tennessee (2), Alabama (1), Connecticut (1), Kentucky (1), and British Columbia (1).
This report includes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. When used, words such as “anticipate,” “expect,” “believe,” “project,” “intend,” “may be” and “will be” and similar words or phrases, or the negative thereof, unless the context requires otherwise, are intended to identify forward-looking statements and may include without limitation, information regarding our expectations, goals or intentions regarding the future, and the expected effect of recent acquisitions on us. These forward-looking statements are subject to numerous assumptions, risks and uncertainties, including, but not limited to:
•
our ability to control costs, real estate market conditions, the actual rate of decline in customers, the actual use of Sites by customers and our success in acquiring new customers at our Properties (including those that we may acquire);
•
our ability to maintain historical or increase future rental rates and occupancy with respect to Properties currently owned or that we may acquire;
•
our ability to retain and attract customers renewing, upgrading and entering right-to-use contracts;
•
our assumptions about rental and home sales markets;
•
our ability to manage counterparty risk;
•
in the age-qualified Properties, home sales results could be impacted by the ability of potential home buyers to sell their existing residences as well as by financial, credit and capital markets volatility;
•
results from home sales and occupancy will continue to be impacted by local economic conditions, lack of affordable manufactured home financing and competition from alternative housing options including site-built single-family housing;
•
impact of government intervention to stabilize site-built single family housing and not manufactured housing;
•
effective integration of recent acquisitions and our estimates regarding the future performance of recent acquisitions;
•
the completion of future transactions in their entirety, if any, and timing and effective integration with respect thereto;
•
unanticipated costs or unforeseen liabilities associated with recent acquisitions;
•
ability to obtain financing or refinance existing debt on favorable terms or at all;
•
the effect of interest rates;
•
the dilutive effects of issuing additional securities;
•
the effect of accounting for the entry of contracts with customers representing a right-to-use the Properties under the Codification Topic “
Revenue Recognition;
”
•
the outcome of the case currently pending in the California Superior Court for Santa Clara County, Case No. 109CV140751, involving our California Hawaiian manufactured home property including any post-trial proceedings in the trial court on appeal; and
•
other risks indicated from time to time in our filings with the Securities and Exchange Commission.
These forward-looking statements are based on management’s present expectations and beliefs about future events. As with any projection or forecast, these statements are inherently susceptible to uncertainty and changes in circumstances. We are under no obligation to, and expressly disclaim any obligation to, update or alter our forward-looking statements whether as a result of such changes, new information, subsequent events or otherwise.
25
The following chart lists the Properties acquired, invested in, or sold since January 1, 2013 through
June 30, 2014
.
Property
Transaction Date
Sites
Total Sites as of January 1, 2013
142,679
Property or Portfolio:
Acquisitions:
Pheasant Lake
August 1, 2013
613
Rainbow Lake
August 1, 2013
270
Westwood Estates
August 1, 2013
324
Fiesta Key
September 16, 2013
324
Neshonoc
December 17, 2013
284
Blackhawk
January 7, 2014
490
Lakeland
January 24, 2014
682
Expansion Site Development and other:
Sites added (reconfigured) in 2013
(24
)
Sites added (reconfigured) in 2014
5
Dispositions:
Avon on the Lake
July 23, 2013
(616
)
Cranberry Lake
July 23, 2013
(328
)
Fairchild Lake
July 23, 2013
(344
)
Grand Blanc Crossing
July 23, 2013
(478
)
Holly Hills
July 23, 2013
(241
)
Oakland Glens
July 23, 2013
(724
)
Old Orchard
July 23, 2013
(200
)
Royal Estates
July 23, 2013
(183
)
Westbrook
July 23, 2013
(387
)
Westbridge Manor
July 23, 2013
(1,424
)
Ferrand Estates
September 25, 2013
(419
)
Total Sites as of June 30, 2014
140,303
The gross investment in real estate has increased approximately
$79 million
to
$4,307 million
as of
June 30, 2014
from
$4,228 million
as of
December 31, 2013
primarily due to the acquisition of the Blackhawk and Lakeland resort properties and Colony Cove land purchase.
Occupancy in our Properties, as well as our ability to increase rental rates, directly affects revenues. Our revenue streams are predominantly derived from customers renting our Sites on a long-term basis. Revenues are subject to seasonal fluctuations and accordingly, quarterly interim results may not be indicative of full fiscal year results.
The following table shows the breakdown of our Sites by type. Our community Sites and annual resort Sites are leased on an annual basis. Seasonal Sites are leased to customers generally for three to six months. Transient Sites are leased to customers on a short-term basis. The revenue from seasonal and transient Sites is generally higher during the first and third quarters. We expect to service over 100,000 customers at our transient Sites in 2014 and we consider this revenue stream to be our most volatile as it is subject to weather conditions and other factors affecting the marginal RV customer’s vacation and travel preferences. Sites designated as right-to-use Sites are primarily utilized to service the approximately
98,300
customers who have entered into right-to-use contracts. We also have interests in joint venture Properties for which revenue is classified as Equity in income from unconsolidated joint ventures in the Consolidated Statements of Income and Comprehensive Income.
Total Sites as of June 30, 2014
Community sites
69,900
Resort sites:
Annual
24,300
Seasonal
9,100
Transient
9,800
Right-to-use
(1)
24,100
Joint Ventures
(2)
3,100
140,300
_________________________
(1)
Includes approximately
5,000
Sites rented on an annual basis.
(2)
Joint ventures have approximately 2,200 annual Sites, approximately 400 seasonal sites and approximately 500 transient sites.
26
The following comparisons exclude the results from the 11 Properties that have been reclassified to “Discontinued operations” on the Consolidated Statements of Income and Comprehensive Income (see Note 4 in the Notes to the Consolidated Financial Statements contained in this Form 10-Q).
Second quarter core property operating revenues, excluding deferrals, were up 2.9% and core property operating expenses, excluding deferrals and property management, were up 1.6%, resulting in an increase in core net operating income before property management of 4.1%. Core property operating expenses were slightly lower than expected in the quarter. Growth in utility expense moderated in the quarter relative to our experience in the first quarter compared to 3.1% for controllable expenses. Property management and corporate G&A came in at $17.2 million. Other income and expenses of $4.7 million include the income associated with repayment of a fully reserved note receivable.
A significant portion of our rental agreements on community Sites have rent increases that are directly or indirectly related to published Consumer Price Index (“CPI”) statistics that are issued from June through September of the year prior to the increase effective date. We currently expect our 2014 Core community base rental income to increase approximately 3.0% compared to 2013. The expected increase consists of a 2.6% rate increase and occupancy gains of approximately 0.4%.
Nineteen
of our 49 California Properties, our seven Delaware Properties and one of our five Massachusetts Properties are affected by state and local rent control regulations. The impact of the rent control regulations is to limit our ability to implement rent increases based on prevailing market conditions. The regulations generally provide the ability to increase rates by a percentage of the increase in the CPI. The limit on rent increases may range from 60% to 100% of CPI with certain maximum limits depending on the jurisdiction.
In the years following the disruption in the site-built housing market, our home sales business was negatively impacted by our customers’ inability to sell their existing site-built homes and relocate to their retirement destination. As a result, we focused on home rental rather than sales as our primary source of occupancy upon turnover. As we managed and expanded our portfolio of rental homes, we placed homes in communities where we believed we could successfully sell homes as the market improved. We continue to allocate capital to home purchases based on our assessment of market conditions and emphasize home sales in that assessment. We continue to see population growth in our key markets, increased access to distribution channels for our products, and a renewed willingness by our customers to commit to us for a longer period of time. Also, we have seen a decrease in homes coming back to us, which generally means that our residents have the opportunity to resell their homes.
Beginning in 2013, we have seen an increase in the sales volume of new and used homes in our communities. We attribute this increase to various factors including management’s focus on increasing the number of homeowners within our communities, changes to incentive structures for our on-site personnel to emphasize home sales rather than rentals and willingness of an increasing number of customers to commit their capital to purchase a home in our communities. New home sales in the manufactured home communities in our Core Portfolio (as defined below) during the six months ended
June 30, 2014
increased by 32 over the same period of the prior year. The recent new home sales have been primarily in our California, Florida and Colorado communities. Used home sales in the manufactured home communities in our Core Portfolio during the six months ended
June 30, 2014
decreased 3.0% over the same period of the prior year, these results are a 17.1% more than the six months ended June 30, 2012.
In 2013 we entered into a joint venture, ECHO Financing, LLC, with a home manufacturer to buy and sell homes, as well as to offer another financing option to purchasers of homes at our Properties. Chattel financing options available today include community owner funded programs or third party lender programs which provide subsidized financing to customers and require the community owner to guarantee customer defaults. Third party lender programs have stringent underwriting criteria, sizable down payment requirements, short loan amortization and high interest rates.
The results of our focus on occupancy quality are evident, when looking at trailing 12-month rental occupancy growth. At this time last year, our trailing 12-month rental occupancy gain was 970 sites. Today, the trailing one- month increase in rentals is 49 sites. Our occupancy gains have been the result of the 207 homeowners we have added since June, 2013.
As of
June 30, 2014
, we had
5,473
occupied manufactured home rentals. For the quarters ended
June 30, 2014
and
2013
, rental program net operating income was approximately
$9.2 million
and
$10.2 million
, respectively, net of rental asset depreciation expense of approximately
$2.8 million
and
$1.6 million
, respectively. The increase in rental asset depreciation expense is due to the change in depreciable life (see Note 1 in the Notes to Consolidated Financial Statements contained in this Form 10-Q). Approximately
$9.9 million
and
$9.8 million
of rental operations revenue was included in community base rental income for the quarters ended
June 30, 2014
and
2013
, respectively.
For the
six months ended
June 30, 2014
and
2013
, rental program net operating income was approximately
$18.3 million
and
$19.6 million
, respectively, net of rental asset depreciation expense of approximately
$5.5 million
and
$3.2 million
, respectively. The increase in rental asset depreciation expense is due to a change in the accounting policy (see Note 1 in the Notes to Consolidated Financial Statements contained in this Form 10-Q). Approximately
$19.8 million
and
$19.2 million
of rental operations revenue
27
was included in community base rental income for the
six months ended
June 30, 2014
and
2013
, respectively. We continue to evaluate home rental operations and may continue to invest in additional units.
In our resort Properties, we are focused on engaging with our existing customers and providing them the lifestyle they seek as well as attracting additional customers interested in our Properties. We continue to see growth in our annual revenues as a result of our ability to increase rate and occupancy. Second quarter Core annual revenues were 5.6% higher than the second quarter of last year. Our customer base is loyal and engaged in the lifestyle we offer at our Properties. We have annual customers who have stayed ten years with us and our member base includes members who have camped with us for more than twenty years. Our social media presence has increased within this member base.
In the spring of 2010, we introduced low-cost membership products that focus on the installed base of approximately nine million RV owners. Such products include right-to-use contracts that entitle the customer to use certain Properties. We are offering a Zone Park Pass (“ZPP”), which can be purchased for one to five geographic areas of the United States and requires annual payments. In 2014, the required annual payment is $545. The ZPP replaces high cost products that were typically entered into at Properties after tours and lengthy sales presentations. Prior to 2010, we incurred significant costs to generate leads, conduct tours and make sales presentations. A single zone ZPP requires no additional upfront payment while additional zones may be purchased for modest additional upfront payments. Since inception we have entered into approximately
46,000
ZPPs. For the
six months ended
June 30, 2014
, we entered into approximately 8,400 ZPPs, or a 7.7% increase from approximately
7,800
ZPPs for the
six months ended
June 30, 2013
. Of the 8,400 ZPPs activated during the
six months ended
June 30, 2014
, approximately 4,600 were sold to dues paying members and the remainder were activated through select RV dealers.
In 2012, we initiated a program with select RV dealers to feature our ZPP as part of the dealers’ sales and marketing efforts. In return, we provide the dealer with a ZPP membership to give to their customers in connection with the purchase of an RV. Since the inception of the ZPP program with the RV dealers we have activated
11,388
ZPPs. No cash is received from the members during the first year of membership for memberships activated through the RV dealer program.
Existing customers are eligible to upgrade their right-to-use contract from time-to-time. An upgrade is currently distinguishable from a new right-to-use contract that a customer would enter into by, depending on the type of upgrade, offering (1) increased length of consecutive stay by 50% (i.e., up to 28 days); (2) ability to make earlier advance reservations; (3) discounts on rental units; (4) access to additional Properties, which may include use of Sites at non-membership RV Properties and (5) membership in discount travel programs. Each upgrade contract requires a non-refundable upfront payment. We may finance the non-refundable up-front payment.
We actively seek to acquire additional Properties and currently are engaged in negotiations relating to the possible acquisition of a number of Properties. At any time these negotiations are at varying stages, which may include contracts outstanding to acquire certain Properties, which are subject to satisfactory completion of our due diligence review.
Critical Accounting Policies and Estimates
Refer to the 2013 Form 10-K for a discussion of our critical accounting policies, which includes impairment of real estate assets and investments, revenue recognition and notes and contracts receivable. There have been no changes to these policies during the
six months ended
June 30, 2014
.
Supplemental Measures
Management’s discussion and analysis of financial condition and results of operations include certain non-GAAP financial measures in management’s view of the business which we believe are meaningful as they allow the investor the ability to understand key operating details of our business both with and without regard to certain accounting conventions or items which may not always be indicative of recurring annual cash flow of the portfolio. These non-GAAP financial measures as determined and presented by us, may not be comparable to related or similarly titled measures reported by other companies and include Income from property operations, Funds from Operations (“FFO”) and Normalized Funds from Operations (“Normalized FFO”).
Income from property operations represents rental income, utility income and right-to-use income less property and maintenance expenses, real estate tax and sales and marketing expenses. We believe that Income from property operations is helpful to investors and analysts as a direct measure of the actual operating results of our manufactured home and RV communities. A discussion of FFO, Normalized FFO and a reconciliation to net income are included in the presentation of FFO following our “Results of Operations.”
28
The following table reconciles Income from continuing operations before equity in income of unconsolidated joint ventures to Income from property operations for the quarters and six months ended June 30, 2014 and 2013 (amounts in thousands):
Total Portfolio
Quarters Ended
Six Months Ended
June 30,
2014
June 30,
2013
Increase/
(Decrease)
%
Change
June 30,
2014
June 30,
2013
Increase/
(Decrease)
%
Change
Income from property operations
$
89,768
$
83,336
$
6,432
7.7
%
$
189,509
$
176,883
$
12,626
7.1
%
Income from home sales operations and other
$
345
$
776
$
(431
)
(55.5
)%
$
1,385
$
1,959
$
(574
)
(29.3
)%
Total other expenses, net
$
(60,717
)
$
(66,100
)
$
5,383
8.1
%
$
(119,495
)
$
(124,965
)
$
5,470
4.4
%
Income from continuing operations before equity in income of unconsolidated joint ventures
$
29,396
$
18,012
$
11,384
63.2
%
$
71,399
$
53,877
$
17,522
32.5
%
Comparison of the Quarter Ended
June 30, 2014
to the Quarter Ended
June 30, 2013
The following tables for the comparison of the quarter ended
June 30, 2014
to the quarter ended
June 30, 2013
exclude the results from the 11 Properties that have been reclassified to “Discontinued operations” on the Consolidated Statements of Income and Comprehensive Income.
Income from Property Operations
The following table summarizes certain financial and statistical data for the Property Operations for all Properties owned and operated for the same period in both years (“Core Portfolio”) and the total portfolio for the
quarters ended
June 30, 2014
and
2013
(amounts in thousands).
The Core Portfolio may change from time-to-time depending on acquisitions, dispositions and significant transactions or unique situations. The Core Portfolio in this Form 10-Q includes all Properties acquired prior to December 31, 2012 and which we have owned and operated continuously since January 1,
2013
.
Core Portfolio
Total Portfolio
2014
2013
Increase/
(Decrease)
%
Change
2014
2013
Increase/
(Decrease)
%
Change
Community base rental income
$
104,504
$
101,468
$
3,036
3.0
%
$
106,502
$
101,468
$
5,034
5.0
%
Rental home income
3,731
3,598
133
3.7
%
3,746
3,598
148
4.1
%
Resort base rental income
35,356
33,197
2,159
6.5
%
36,888
33,197
3,691
11.1
%
Right-to-use annual payments
11,241
12,043
(802
)
(6.7
)%
11,241
12,043
(802
)
(6.7
)%
Right-to-use contracts current period, gross
3,089
3,361
(272
)
(8.1
)%
3,089
3,361
(272
)
(8.1
)%
Utility and other income
16,528
15,787
741
4.7
%
16,919
15,787
1,132
7.2
%
Property operating revenues, excluding deferrals
174,449
169,454
4,995
2.9
%
178,385
169,454
8,931
5.3
%
Property operating and maintenance
60,005
58,292
1,713
2.9
%
61,217
58,345
2,872
4.9
%
Rental home operating and maintenance
1,634
1,486
148
10.0
%
1,639
1,487
152
10.2
%
Real estate taxes
11,830
11,887
(57
)
(0.5
)%
12,157
11,888
269
2.3
%
Sales and marketing, gross
2,695
3,334
(639
)
(19.2
)%
2,695
3,333
(638
)
(19.1
)%
Property operating expenses, excluding deferrals and Property management
76,164
74,999
1,165
1.6
%
77,708
75,053
2,655
3.5
%
Income from property operations, excluding deferrals and Property management
98,285
94,455
3,830
4.1
%
100,677
94,401
6,276
6.6
%
Property management
10,451
10,170
281
2.8
%
10,451
10,170
281
2.8
%
Income from property operations, excluding deferrals
(1)
87,834
84,285
3,549
4.2
%
90,226
84,231
5,995
7.1
%
Right-to-use contracts, deferred and sales and marketing, deferred, net
458
895
(437
)
(48.8
)%
458
895
(437
)
(48.8
)%
Income from property operations
$
87,376
$
83,390
$
3,986
4.8
%
$
89,768
$
83,336
$
6,432
7.7
%
__________________________
(1)
Non-GAAP measure.
The
3.0%
increase in Core Portfolio community base rental income primarily reflects a
2.6%
increase in rate and a
0.4%
increase in occupancy. The average monthly base rent per site increased to
$551
in
2014
from
$537
in
2013
. The average occupancy increased to
92.2%
in
2014
from
91.8%
in
2013
. The increase in Core property operating and maintenance expenses was primarily driven by increased utility expenses due to higher electric usage.
29
The increase in rental home income and rental home operating and maintenance are discussed in further detail in the Rental Operations table below.
Resort base rental income is comprised of the following (amounts in thousands):
Core Portfolio
Total Portfolio
2014
2013
Variance
%
Change
2014
2013
Variance
%
Change
Annual
$
24,781
$
23,465
$
1,316
5.6
%
$
25,669
$
23,465
$
2,204
9.4
%
Seasonal
3,088
2,987
101
3.4
%
3,201
2,986
215
7.2
%
Transient
7,487
6,745
742
11.0
%
8,018
6,746
1,272
18.9
%
Resort base rental income
$
35,356
$
33,197
$
2,159
6.5
%
$
36,888
$
33,197
$
3,691
11.1
%
The
6.7%
decrease in right-to-use annual payments is primarily due to the 2013 change in accounting treatment of revenues and expenses related to memberships activated through the RV dealer program. Right-to-use contracts current period, gross, net of sales and marketing, gross, decreased primarily due to lower upgrade sales. During the
second
quarter
of
2014
there were 661 upgrade sales with an average price per sale of $4,916. This compares to 782 upgrade sales with an average price per sale of $4,489 for the
second
quarter
of
2013
.
The following growth rate percentages exclude property management expense (amounts in thousands):
Core Portfolio
Total Portfolio
2014
2013
Variance
%
Change
2014
2013
Variance
%
Change
Property operating revenues, excluding Right-to-use contracts current period, gross
$
171,360
$
166,092
$
5,268
3.2
%
$
175,296
$
166,093
$
9,203
5.5
%
Property operating expenses, excluding Sales and marketing, gross
73,469
71,665
1,804
2.5
%
75,013
71,720
3,293
4.6
%
Income from property operations, excluding Right-to-use contracts current period, gross and Sales and marketing, gross
$
97,891
$
94,427
$
3,464
3.7
%
$
100,283
$
94,373
$
5,910
6.3
%
The increase in total portfolio income from property operations is due primarily to increases in Core community base rental income, Core resort base rental income and the additional income from property operations of the 2013 and 2014 acquisitions, partially offset by increases in repair and maintenance and utility expenses.
Home Sales Operations
The following table summarizes certain financial and statistical data for the Home Sales Operations for the
quarters ended
June 30, 2014
and
2013
(amounts in thousands, except home sales volumes).
2014
2013
Variance
% Change
Gross revenues from new home sales
$
3,726
$
1,258
$
2,468
196.2
%
Cost of new home sales
(3,224
)
(1,144
)
(2,080
)
(181.8
)%
Gross profit from new home sales
502
114
388
340.4
%
Gross revenues from used home sales
2,834
2,959
(125
)
(4.2
)%
Cost of used home sales
(2,931
)
(2,775
)
(156
)
(5.6
)%
Gross loss from used home sales
(97
)
184
(281
)
(152.7
)%
Brokered resale revenues and ancillary services revenues, net
568
932
(364
)
(39.1
)%
Home selling expenses
(628
)
(454
)
(174
)
(38.3
)%
Income from home sales operations and other
$
345
$
776
$
(431
)
(55.5
)%
Home sales volumes
New home sales
(1)
86
23
63
273.9
%
Used home sales
340
398
(58
)
(14.6
)%
Brokered home resales
243
227
16
7.0
%
__________________________
(1)
Includes 28 and two home sales through our Echo joint venture for the quarter ended
June 30, 2014
and 2013, respectively.
The decrease in income from home sales operations and other is primarily due to a decrease in ancillary services revenues, an increase in home selling expenses and a decrease in used home sales and gross profits from used home sales, partially offset by an increase of new home sales and gross profits from new home sales.
30
Rental Operations
The following table summarizes certain financial and statistical data for manufactured home Rental Operations for the
quarters ended
June 30, 2014
and
2013
(amounts in thousands, except rental unit volumes).
2014
2013
Variance
%
Change
Manufactured homes:
New Home
$
5,750
$
5,579
$
171
3.1
%
Used Home
7,850
7,761
89
1.1
%
Rental operations revenue
(1)
13,600
13,340
260
1.9
%
Rental home operating and maintenance
(1,639
)
(1,487
)
(152
)
10.2
%
Income from rental operations
11,961
11,853
108
0.9
%
Depreciation on rental homes
(2)
(2,765
)
(1,632
)
(1,133
)
69.4
%
Income from rental operations, net of depreciation
$
9,196
$
10,221
$
(1,025
)
(10.0
)%
Gross investment in new manufactured home rental units
$
111,773
$
111,125
$
648
0.6
%
Gross investment in used manufactured home rental units
$
65,614
$
62,682
$
2,932
4.7
%
Net investment in new manufactured home rental units
$
96,387
$
99,853
$
(3,466
)
(3.5
)%
Net investment in used manufactured home rental units
$
53,557
$
55,367
$
(1,810
)
(3.3
)%
Number of occupied rentals – new, end of period
2,081
2,013
68
3.4
%
Number of occupied rentals – used, end of period
3,392
3,411
(19
)
(0.6
)%
______________________
(1)
Approximately
$9.9 million
and
$9.8 million
for the
quarters ended
June 30, 2014
and
2013
, respectively, of Site rental income are included in Community base rental income in the Income from Property Operations table. The remainder of home rental income is included in Rental home income in the Income from Property Operations table.
(2)
Included in depreciation on real estate and other costs in the Consolidated Statements of Income and Comprehensive Income.
The increase in income from rental operations is due primarily to an increase in rates on rental units. In the ordinary course of business, we acquire used homes from customers through purchase, foreclosure on a lien or abandonment. In a vibrant new home sale market, older homes may be removed from sites and replaced with new homes. In the current environment, however, used homes are rented either in the condition received or after warranted rehabilitation. We continue to evaluate rental units and, based on market conditions, we are currently investing in additional new homes for customer rentals.
Other Income and Expenses
The following table summarizes other income and expenses for the
quarters ended
June 30, 2014
and
2013
(amounts in thousands).
2014
2013
Variance
% Change
Depreciation on real estate and rental homes
$
(27,761
)
$
(29,313
)
$
1,552
5.3
%
Amortization of in-place leases
(1,401
)
(159
)
(1,242
)
(781.1
)%
Interest income
1,878
2,076
(198
)
(9.5
)%
Income from other investments, net
2,628
1,624
1,004
61.8
%
General and administrative
(6,754
)
(6,746
)
(8
)
(0.1
)%
Transaction costs
(41
)
(200
)
159
79.5
%
Early debt retirement
—
(1,381
)
1,381
100.0
%
Property rights initiatives
(1,001
)
(1,624
)
623
38.4
%
Interest and related amortization
(28,265
)
(30,377
)
2,112
7.0
%
Total other expenses, net
$
(60,717
)
$
(66,100
)
$
5,383
8.1
%
Depreciation on real estate and rental homes decreased primarily due to certain properties being fully depreciated, partially offset by the change in the depreciable life of our new and used manufactured homes.
Amortization of in-place leases increased due primarily to the expected one-year life of in-place leases. In-place lease amortization in 2014 includes the amortization of in-place leases at five Properties and in 2013 includes the amortization at two Properties.
Income from other investments, net increased $1.0 million primarily due to the collection of a previously reserved receivable.
31
Early debt retirement decreased primarily due to defeasance costs as well as other transaction costs totaling $1.4 million related to the refinancing transaction that occurred in the second quarter of 2013.
Property rights initiatives decreased primarily due to the award of attorney’s fees and costs to the City of San Rafael in property right litigation that occurred during the second quarter of 2013.
Interest and related amortization decreased primarily due to a decrease in secured debt and lower weighted average interest rates due to the long-term refinancing plan initiated in 2013.
Comparison of the
Six Months Ended
June 30, 2014
to the
Six Months Ended
June 30, 2013
The following tables for the comparison of the
six months ended
June 30, 2014
to the
six months ended
June 30, 2013
exclude the results from the 11 Properties that have been reclassified to “Discontinued operations” on the Consolidated Statements of Income and Comprehensive Income. When combined, the Income from property operations, Income from home sales and other and Total other expenses, net presented in the tables below reconcile to Income from continuing operations before equity in income of unconsolidated joint ventures on the Consolidated Statements of Income and Comprehensive Income.
Income from Property Operations
The following table summarizes certain financial and statistical data for the Property Operations for all Properties owned and operated for the same period in both years (“Core Portfolio”) and the total portfolio for the
six months ended
June 30, 2014
and
2013
(amounts in thousands).
The Core Portfolio may change from time-to-time depending on acquisitions, dispositions and significant transactions or unique situations. The Core Portfolio in this Form 10-Q includes all Properties acquired prior to December 31, 2012 and which we have owned and operated continuously since January 1,
2013
.
Core Portfolio
Total Portfolio
2014
2013
Increase/
(Decrease)
%
Change
2014
2013
Increase/
(Decrease)
%
Change
Community base rental income
$
208,570
$
202,243
$
6,327
3.1
%
$
212,547
$
202,244
$
10,303
5.1
%
Rental home income
7,472
6,992
480
6.9
%
7,503
6,992
511
7.3
%
Resort base rental income
78,794
73,936
4,858
6.6
%
81,837
73,936
7,901
10.7
%
Right-to-use annual payments
22,455
23,566
(1,111
)
(4.7
)%
22,455
23,566
(1,111
)
(4.7
)%
Right-to-use contracts current period, gross
6,012
6,192
(180
)
(2.9
)%
6,012
6,192
(180
)
(2.9
)%
Utility and other income
33,911
32,468
1,443
4.4
%
34,490
32,470
2,020
6.2
%
Property operating revenues, excluding deferrals
357,214
345,397
11,817
3.4
%
364,844
345,400
19,444
5.6
%
Property operating and maintenance
117,613
113,317
4,296
3.8
%
119,913
113,401
6,512
5.7
%
Rental home operating and maintenance
3,535
3,356
179
5.3
%
3,547
3,357
190
5.7
%
Real estate taxes
24,004
24,287
(283
)
(1.2
)%
24,642
24,290
352
1.4
%
Sales and marketing, gross
5,100
5,695
(595
)
(10.4
)%
5,100
5,694
(594
)
(10.4
)%
Property operating expenses, excluding deferrals and Property management
150,252
146,655
3,597
2.5
%
153,202
146,742
6,460
4.4
%
Income from property operations, excluding deferrals and Property management
206,962
198,742
8,220
4.1
%
211,642
198,658
12,984
6.5
%
Property management
21,083
20,303
780
3.8
%
21,083
20,303
780
3.8
%
Income from property operations, excluding deferrals
(1)
185,879
178,439
7,440
4.2
%
190,559
178,355
12,204
6.8
%
Right-to-use contracts, deferred and sales and marketing, deferred, net
1,050
1,472
$
(422
)
(28.7
)%
1,050
1,472
$
(422
)
(28.7
)%
Income from property operations
$
184,829
$
176,967
$
7,862
4.4
%
$
189,509
$
176,883
$
12,626
7.1
%
__________________________
(1)
Non-GAAP measure.
The
3.1%
increase in Core Portfolio community base rental income primarily reflects a
2.7%
increase in rate and a
0.4%
increase in occupancy. The average monthly base rent per site increased to
$550
in
2014
from
$535
in
2013
. The average occupancy increased to
92.1%
in
2014
from
91.7%
in
2013
. The increase in Core property operating and maintenance expenses was primarily driven by increased utility expenses due to higher electric usage.
32
The increase in rental home income and rental home operating and maintenance are discussed in further detail in the Rental Operations table below.
Resort base rental income is comprised of the following (amounts in thousands):
Core Portfolio
Total Portfolio
2014
2013
Variance
%
Change
2014
2013
Variance
%
Change
Annual
$
49,013
$
46,489
$
2,524
5.4
%
$
50,692
$
46,489
$
4,203
9.0
%
Seasonal
15,693
14,835
858
5.8
%
15,977
14,835
1,142
7.7
%
Transient
14,088
12,612
1,476
11.7
%
15,168
12,612
2,556
20.3
%
Resort base rental income
$
78,794
$
73,936
$
4,858
6.6
%
$
81,837
$
73,936
$
7,901
10.7
%
The
4.7%
decrease in right-to-use annual payments is primarily due to the 2013 change in accounting treatment of revenues and expenses related to memberships activated through the RV dealer program. Right-to-use contracts current period, gross, net of sales and marketing, gross, decreased primarily due to lower upgrade sales.
The following growth rate percentages exclude property management expense (amounts in thousands):
Core Portfolio
Total Portfolio
2014
2013
Variance
%
Change
2014
2013
Variance
%
Change
Property operating revenues, excluding Right-to-use contracts current period, gross
$
351,202
$
339,205
$
11,997
3.5
%
$
358,832
$
339,208
$
19,624
5.8
%
Property operating expenses, excluding Sales and marketing, gross
145,152
140,960
4,192
3.0
%
148,102
141,048
7,054
5.0
%
Income from property operations, excluding Right-to-use contracts current period, gross and Sales and marketing, gross
$
206,050
$
198,245
$
7,805
3.9
%
$
210,730
$
198,160
$
12,570
6.3
%
The increase in total portfolio income from property operations is due primarily to increases in Core community base rental income, Core resort base rental income and the additional income from property operations of the 2013 and 2014 acquisitions, partially offset by increases in repair and maintenance and utility expenses.
Home Sales Operations
The following table summarizes certain financial and statistical data for the Home Sales Operations for the
six months ended
June 30, 2014
and
2013
(amounts in thousands, except home sales volumes).
2014
2013
Variance
% Change
Gross revenues from new home sales
$
5,720
$
1,739
$
3,981
228.9
%
Cost of new home sales
(5,036
)
(1,616
)
(3,420
)
(211.6
)%
Gross profit from new home sales
684
123
561
456.1
%
Gross revenues from used home sales
6,018
5,174
844
16.3
%
Cost of used home sales
(6,487
)
(5,084
)
(1,403
)
(27.6
)%
Gross loss from used home sales
(469
)
90
(559
)
(621.1
)%
Brokered resale revenues and ancillary services revenues, net
2,367
2,727
(360
)
(13.2
)%
Home selling expenses
(1,197
)
(981
)
(216
)
(22.0
)%
Income from home sales operations and other
$
1,385
$
1,959
$
(574
)
(29.3
)%
Home sales volumes
New home sales
(1)
131
33
98
297.0
%
Used home sales
720
739
(19
)
(2.6
)%
Brokered home resales
469
447
22
4.9
%
__________________________
(1)
Includes 42 and two home sales through our Echo joint venture for the
six months ended
June 30, 2014
and 2013, respectively.
The decrease in income from home sales operations and other is primarily due to a decrease in ancillary services revenues, an increase in home selling expenses and a decrease in used home sales and gross profits from used home sales, partially offset by an increase of new home sales and gross profits from new home sales.
33
Rental Operations
The following table summarizes certain financial and statistical data for manufactured home Rental Operations for the
six months ended
June 30, 2014
and
2013
(amounts in thousands, except rental unit volumes).
2014
2013
Variance
%
Change
Manufactured homes:
New Home
$
11,575
$
10,963
$
612
5.6
%
Used Home
15,740
15,228
512
3.4
%
Rental operations revenue
(1)
27,315
26,191
1,124
4.3
%
Rental home operating and maintenance
(3,547
)
(3,357
)
(190
)
5.7
%
Income from rental operations
23,768
22,834
934
4.1
%
Depreciation on rental homes
(2)
(5,514
)
(3,194
)
(2,320
)
72.6
%
Income from rental operations, net of depreciation
$
18,254
$
19,640
$
(1,386
)
(7.1
)%
Gross investment in new manufactured home rental units
$
111,773
$
111,125
$
648
0.6
%
Gross investment in used manufactured home rental units
$
65,614
$
62,682
$
2,932
4.7
%
Net investment in new manufactured home rental units
$
96,387
$
99,853
$
(3,466
)
(3.5
)%
Net investment in used manufactured home rental units
$
53,557
$
55,367
$
(1,810
)
(3.3
)%
Number of occupied rentals – new, end of period
2,081
2,013
68
3.4
%
Number of occupied rentals – used, end of period
3,392
3,411
(19
)
(0.6
)%
______________________
(1)
Approximately
$19.8 million
and
$19.2 million
for the
six months ended
June 30, 2014
and
2013
, respectively, of Site rental income are included in Community base rental income in the Income from Property Operations table. The remainder of home rental income is included in Rental home income in the Income from Property Operations table.
(2)
Included in depreciation on real estate and other costs in the Consolidated Statements of Income and Comprehensive Income.
The increase in income from rental operations is due primarily to an increase in rates on rental units.
Other Income and Expenses
The following table summarizes other income and expenses for the
six months ended
June 30, 2014
and
2013
(amounts in thousands).
2014
2013
Variance
% Change
Depreciation on real estate and rental homes
$
(55,403
)
$
(55,333
)
$
(70
)
(0.1
)%
Amortization of in-place leases
(2,716
)
(318
)
(2,398
)
(754.1
)%
Interest income
4,575
3,974
601
15.1
%
Income from other investments, net
4,229
4,104
125
3.0
%
General and administrative
(12,024
)
(13,455
)
1,431
10.6
%
Transaction costs
(531
)
(200
)
(331
)
(165.5
)%
Early debt retirement
—
(1,381
)
1,381
100.0
%
Property rights initiatives
(1,312
)
(1,856
)
544
29.3
%
Interest and related amortization
(56,313
)
(60,500
)
4,187
6.9
%
Total other expenses, net
$
(119,495
)
$
(124,965
)
$
5,470
4.4
%
Amortization of in-place leases increased due primarily to the expected one-year life of in-place leases. In-place lease amortization in 2014 includes the amortization of in-place leases at five Properties and in 2013 includes the amortization at two Properties.
Interest income increased primarily due to previously reserved loans.
Income from other investments, net increased $1.0 million primarily due to the collection of a previously reserved receivable, offset by the $1.1 million fair value of the contingent asset related to our Colony Cove property recognized during the six months of June 30, 2013.
General and administrative was favorable primarily due to lower legal costs and professional fees.
34
Transaction costs increased due to the acquisition of the Blackhawk and Lakeland resort properties and the Colony Cove land purchase.
Early debt retirement decreased primarily due to defeasance costs as well as other transaction costs totaling $1.4 million related to the refinancing transaction that occurred during the first six months of 2013.
Property rights initiatives decreased primarily due to the conclusion of property right litigation that included an award of attorney’s fees and costs to the City of San Rafael during the six months ended June 30, 2013.
Interest and related amortization decreased primarily due to a decrease in secured debt and lower weighted average interest rates due to the long-term refinancing plan initiated in 2013.
Liquidity and Capital Resources
Liquidity
Our primary demands for liquidity include payment of operating expenses, debt service, including principal and interest, capital improvements on properties, purchasing both new and pre-owned homes, acquisitions of new Properties, and distributions. We expect these demands for liquidity to continue for the short-term and long-term. Our commitment to capital improvements on existing assets is anticipated to be consistent with last year. Our primary sources of cash include operating cash flows, proceeds from financings, borrowings under our LOC and proceeds from issuance of equity and debt securities. We have entered into equity distribution agreements with sales agents, pursuant to which we may sell, from time-to-time, shares of our common stock, par value $0.01 per share, having an aggregate offering price of up to $125.0 million. We have not sold any common stock to date under the equity distribution agreements. In addition, we have available liquidity in the form of approximately 9.9 million shares authorized and unissued preferred stock and approximately
116.2 million
shares of authorized but unissued common stock registered for sale under the Securities Act of 1933, as amended, by a shelf registration statement which was automatically effective when filed with the SEC. Our charter allows for us to issue up to 200,000,000 shares of common stock, par value $0.01 per share.
One of our stated objectives is to maintain financial flexibility. Achieving this objective allows us to take advantage of strategic opportunities that may arise. We believe effective management of our balance sheet, including maintaining various access points to raise capital, manage future debt maturities and borrow at competitive rates enables us to meet this objective. We believe we currently have sufficient liquidity, in the form of
$84.8 million
of cash as of
June 30, 2014
and $380.0 million available on our LOC, to satisfy our near term obligations. On July 17, 2014, we amended our LOC to increase the borrowing capacity under the LOC from
$380.0 million
to
$400.0 million
with the option to increase the borrowing capacity by $100.0 million, subject to certain conditions. (see Note 7 in the Notes to the Consolidated Financial Statements contained in this Form 10-Q).
We expect to meet our short-term liquidity requirements, including all distributions, generally through net cash provided by operating activities and availability under our existing LOC. We consider these resources to be adequate to meet our operating requirements for capital improvements, amortizing debt and payment of dividends and distributions.
We expect to meet certain long-term liquidity requirements such as scheduled debt maturities, property acquisitions and capital improvements by use of our current cash balance, long-term collateralized and uncollateralized borrowings including borrowings under the existing LOC and the issuance of debt securities or our additional equity securities, in addition to net cash provided by operating activities. As of
June 30, 2014
, we have approximately $29.8 million remaining scheduled debt maturities in
2014
. We expect to satisfy our 2014 maturities with existing cash, anticipated operating cash flow and refinancing proceeds.
During the
six months ended
June 30, 2014
, we closed on
four
loans with total proceeds of
$54.0 million
that are secured by two manufactured home communities and two RV resorts with a weighted average interest rate of
4.54%
per annum and are set to mature in
2034
and
2038
. These proceeds were used to pay off 11 mortgages totaling approximately
$56.6 million
, with a weighted average interest rate of
5.63%
per annum. We also assumed approximately $13.3 million of mortgage debt, excluding note premiums of $1.0 million, secured by Blackhawk and Lakeland resort properties with a weighted average interest rate of 6.48% per annum which are set to mature in 2017 and 2018.
35
The table below summarizes cash flow activity for the
six months ended
June 30, 2014
and
2013
(amounts in thousands).
Six Months Ended
June 30,
2014
2013
Net cash provided by operating activities
$
161,411
$
138,072
Net cash used in investing activities
(57,266
)
(34,907
)
Net cash (used in) provided by financing activities
(77,761
)
37,604
Net increase in cash
$
26,384
$
140,769
Operating Activities
Net cash provided by operating activities increased
$23.3 million
for the
six months ended
June 30, 2014
, compared with the net cash provided by operating activities for the
six months ended
June 30, 2013
. This increase is primarily due to an increase of $12.6 million in escrow deposits, goodwill and other assets and $9.4 million in property operating income.
Investing Activities
Net cash used in investing activities was
$57.3 million
for the
six months ended
June 30, 2014
compared to
$34.9 million
for the
six months ended
June 30, 2013
. Significant components of net cash provided by (used in) investing activities include:
•
We paid approximately $44.2 million in 2014 to acquire the Blackhawk and Lakeland resort properties and the Colony Cove land purchase (see Note 4 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for a description of our recent acquisitions).
•
We received approximately $10.6 million of the net tax deferred exchange deposits which were used to acquire the Blackhawk and Lakeland resort properties.
•
We paid approximately
$26.5 million
for capital improvements in 2014 compared to
$35.9 million
in 2013 (see table below).
•
We contributed approximately $2.5 million to our Echo joint venture offset by a distribution from one of our joint ventures (see Note 5 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for a description of our joint ventures).
•
We received approximately
$9.9 million
of repayments on notes receivable in 2014 compared to
$6.5 million
in 2013 partially offset by new notes receivable of
$4.6 million
in 2014 compared to
$4.4 million
in 2013 (see Note 6 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for further discussion).
Capital Improvements
The table below summarizes capital improvements activity for the
six months ended
June 30, 2014
and
2013
(amounts in thousands).
Six Months Ended
June 30,
(1)
2014
2013
Recurring Cap Ex
(2)
$
11,303
$
11,240
Development
(3)
1,644
2,086
New home investments
7,083
12,346
Used home investments
5,932
9,933
Total Property
25,962
35,605
Corporate
572
245
Total Capital improvements
$
26,534
$
35,850
______________________
(1)
Excludes non-cash activity of approximately
$0.6 million
and
$1.2 million
of used homes acquired by repossessions of Chattel Loans collateral for both the
six months ended
June 30, 2014
and
2013
, respectively.
(2)
Recurring capital expenditures (“Recurring CapEx”) are primarily comprised of common area improvements, furniture, and mechanical improvements.
(3)
Development primarily represents costs to improve and upgrade Property infrastructure or amenities and bring new home sites online as well as upgrade existing new home sites.
36
Financing Activities
Net cash used in financing activities was
$77.8 million
for the
six months ended
June 30, 2014
compared to net cash provided by financing activities of
$37.6 million
for the
six months ended
June 30, 2013
. Significant components of net cash used in financing activities include:
•
We paid approximately
$17.0 million
of amortizing principal debt and approximately
$56.6 million
of maturing mortgages and paid approximately
$1.7 million
in debt issuance costs in 2014 (see Note 7 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for a description of our borrowing arrangements).
•
We paid approximately
$56.9 million
of distributions in
2014
to common stockholders, common OP unitholders and preferred stockholders and paid approximately
$0.1 million
for other, offset by proceeds received of approximately
$0.5 million
from the exercise of stock options and the sale of shares through the employee stock purchase plan (see Note 3 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for a description of our equity transactions).
•
We closed on $54.0 million in financing in 2014 compared to $110.0 million in financing in 2013.
•
We paid approximately $16.1 million of amortizing principal debt and approximately $29.8 million of maturing mortgages and paid approximately $1.5 million in debt issuance costs in 2013 (see Note 7 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for a description of our borrowing arrangements).
•
We paid approximately $25.1 million of distributions in 2013 to common stockholders, common OP unitholders and preferred stockholders and paid approximately $0.5 million for other, offset by proceeds received of approximately $0.6 million from the exercise of stock options and the sale of shares through the employee stock purchase plan (see Note 3 in the Notes to Consolidated Financial Statements contained in this Form 10-Q for a description of our equity transactions).
Contractual Obligations
As of
June 30, 2014
, we were subject to certain contractual payment obligations as described in the table below (amounts in thousands):
Total
(5)
2014
2015
2016
2017
2018
Thereafter
Long Term Borrowings
(1)
$
2,168,307
$
50,650
$
309,307
$
247,855
$
317,220
$
217,347
$
1,025,928
Interest Expense
(2)
583,026
55,705
105,815
84,530
72,880
59,161
204,935
Operating Lease
14,741
941
1,922
1,954
1,987
2,032
5,905
LOC Maintenance Fee
(3)
2,029
407
811
811
—
—
Ground Lease
(4)
20,378
967
1,941
1,948
1,953
1,955
11,614
Total Contractual Obligations
$
2,788,481
$
108,670
$
419,796
$
337,098
$
394,040
$
280,495
$
1,248,382
Weighted average interest rates
4.97
%
5.18
%
5.18
%
5.08
%
5.14
%
5.25
%
4.61
%
______________________________
(1)
Balance excludes note premiums of
$16.4 million
. Balances include debt maturing and scheduled periodic principal payments.
(2)
Amounts include interest expected to be incurred on our secured debt based on obligations outstanding as of
June 30, 2014
.
(3)
As of June 30, 2014, assumes we will not exercise our one year extension option on September 15, 2016 and assumes we will maintain our current leverage ratios as defined by the LOC.
(4)
We also lease land under non-cancelable operating leases at certain of the Properties expiring in various years from 2015 to 2054. The majority of the lease terms require twelve equal payments per year plus additional rents calculated as a percentage of gross revenues.
(5)
We do not include insurance, property taxes and cancelable contracts in the contractual obligations table.
We believe that we will be able to refinance our maturing debt obligations on a secured or unsecured basis; however, to the extent we are unable to refinance our debt as it matures, we believe that we will be able to repay such maturing debt from operating cash flow, asset sales and/or the proceeds from equity issuances. With respect to any refinancing of maturing debt, our future cash flow requirements could be impacted by significant changes in interest rates or other debt terms, including required amortization payments.
Inflation
Substantially all of the leases at the Properties allow for monthly or annual rent increases which provide us with the opportunity to achieve increases, where justified by the market, as each lease matures. Such types of leases generally minimize our risks of inflation. In addition, our resort Properties are not generally subject to leases and rents are established for these sites on an annual basis. Our right-to-use contracts generally provide for an annual dues increase, but dues may be frozen under the terms of certain contracts if the customer is over 61 years of age.
37
Off Balance Sheet Arrangements
As of
June 30, 2014
, we have no off balance sheet arrangements.
Funds From Operations
Funds from Operations (“FFO”)
is a non-GAAP financial measure. We believe FFO, as defined by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”), is generally an appropriate measure of performance for an equity REIT. While FFO is a relevant and widely used measure of operating performance for equity REITs, it does not represent cash flow from operations or net income as defined by GAAP, and it should not be considered as an alternative to these indicators in evaluating liquidity or operating performance.
We define FFO as net income, computed in accordance with GAAP, excluding gains and actual or estimated losses from sales of Properties, plus real estate related depreciation and amortization, impairments, if any, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis. We receive up-front non-refundable payments from the entry of right-to-use contracts. In accordance with GAAP, the up-front non-refundable payments and related commissions are deferred and amortized over the estimated customer life. Although the NAREIT definition of FFO does not address the treatment of non-refundable right-to-use payments, we believe that it is appropriate to adjust for the impact of the deferral activity in our calculation of FFO.
Normalized Funds from Operations (“Normalized FFO”) is a non-GAAP measure. We define Normalized FFO as FFO excluding the following non-operating income and expense items: a) the financial impact of contingent consideration; b) gains and losses from early debt extinguishment, including prepayment penalties and defeasance costs; c) property acquisition and other transaction costs related to mergers and acquisitions; and d) other miscellaneous non-comparable items.
We believe that FFO and Normalized FFO are helpful to investors as supplemental measures of the performance of an equity REIT. We believe that by excluding the effect of depreciation, amortization and actual or estimated gains or losses from sales of real estate, all of which are based on historical costs and which may be of limited relevance in evaluating current performance, FFO can facilitate comparisons of operating performance between periods and among other equity REITs. We further believe that Normalized FFO provides useful information to investors, analysts and our management because it allows them to compare our operating performance to the operating performance of other real estate companies and between periods on a consistent basis without having to account for differences not related to our operations. For example, we believe that excluding the early extinguishment of debt, property acquisition and other transaction costs related to mergers and acquisitions and the change in fair value of our contingent consideration asset from Normalized FFO allows investors, analysts and our management to assess the sustainability of operating performance in future periods because these costs do not affect the future operations of the Properties. In some cases, we provide information about identified non-cash components of FFO and Normalized FFO because it allows investors, analysts and our management to assess the impact of those items.
Investors should review FFO and Normalized FFO along with GAAP net income and cash flow from operating activities, investing activities and financing activities, when evaluating an equity REIT’s operating performance. We compute FFO in accordance with our interpretation of standards established by NAREIT, which may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently than we do. Normalized FFO presented herein is not necessarily comparable to normalized FFO presented by other real estate companies due to the fact that not all real estate companies use the same methodology for computing this amount. FFO and Normalized FFO do not represent cash generated from operating activities in accordance with GAAP, nor do they represent cash available to pay distributions and should not be considered as an alternative to net income, determined in accordance with GAAP, as an indication of our financial performance, or to cash flow from operating activities, determined in accordance with GAAP, as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.
38
The following table presents a calculation of FFO and Normalized FFO for the quarters and
six months ended
June 30, 2014
and
2013
(amounts in thousands):
Quarters Ended June 30,
Six Months Ended June 30,
2014
2013
2014
2013
Computation of funds from operations:
Net income available for common shares
$
25,483
$
17,860
$
63,582
$
52,883
Income allocated to common OP units
2,229
1,597
5,710
4,730
Right-to-use contract upfront payments, deferred, net
1,168
1,550
2,315
2,590
Right-to-use contract commissions, deferred, net
(710
)
(655
)
(1,265
)
(1,118
)
Depreciation on real estate assets
24,997
27,681
49,889
52,139
Depreciation on real estate assets, discontinued operations
—
772
—
1,536
Depreciation on rental homes
2,765
1,632
5,514
3,194
Amortization of in-place leases
1,401
159
2,716
318
Depreciation on unconsolidated joint ventures
235
230
462
503
Gain on sale of property, net of tax
—
—
—
(958
)
FFO available for common shares
57,568
50,826
128,923
115,817
Change in fair value of contingent consideration asset
—
(94
)
(65
)
(1,112
)
Transaction costs
41
200
531
200
Early debt retirement
—
1,381
—
1,381
Normalized FFO available for common shares
$
57,609
$
52,313
$
129,389
$
116,286
Weighted average common shares outstanding – fully diluted
91,420
91,128
91,411
91,110
39
Item 3.
Quantitative and Qualitative Disclosure of Market Risk
Market risk is the risk of loss from adverse changes in market prices and interest rates. Our earnings, cash flows and fair values relevant to financial instruments are dependent on prevailing market interest rates. The primary market risk we face is long-term indebtedness, which bears interest at fixed and variable rates. The fair value of our long-term debt obligations is affected by changes in market interest rates with scheduled maturities from
2014
to
2038
. At
June 30, 2014
, approximately 100% or approxim
ately
$2.1 billion
of our outstanding secured debt had fixed interest rates, which minimizes the market risk until the debt matures. For each increase in interest rates of 1% (or 100 basis points), the fair value of the total outstanding debt would decrease by approximately
$130.1 million
. For each decrease in interest rates of 1% (or 100 basis points), the fair value of the total outstanding debt would increase by approximately
$139.3 million
. If interest rates were to increase or decrease by 1%, there would be no effect on interest expense or cash flows as our outstanding secured debt has fixed interest rates.
As of
June 30, 2014
, none of our outstanding se
cured debt was short-term. Our
$200.0 million
Term Loan has variable rates based on LIBOR plus
1.85%
to
2.80%
per annum, which we fixed the underlying LIBOR rate at 1.11% per annum for the first three years.
Item 4.
Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial officer), has evaluated the effectiveness of our disclosure controls and procedures as of
June 30, 2014
. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective to give reasonable assurances to the timely collection, evaluation and disclosure of information relating to us that would potentially be subject to disclosure under the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), and the rules and regulations promulgated thereunder as of
June 30, 2014
.
Notwithstanding the foregoing, a control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that it will detect or uncover failures within us to disclose material information otherwise required to be set forth in our periodic reports.
Changes in Internal Control Over Financial Reporting
During the
second
quarter of
2014
, there were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
40
Part II – Other Information
Item 1.
Legal Proceedings
See Note 12 of the Consolidated Financial Statements contained herein.
Item 1A.
Risk Factors
Except for the following, there have been no material changes to the risk factors discussed in “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended
December 31, 2013
other than those disclosed in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2014.
Our Properties May Be Subject to Eminent Domain Proceedings or to Tenant Litigation Related to Rent Control Regulations and Other Tenant-Related Matters.
We own Properties in certain areas of the country where the rental rates in our Properties have not increased as fast as the real estate values either because of locally imposed rent control regulations or long-term leases. In such areas, certain local government entities have at times investigated the possibility of seeking to take our Properties by eminent domain at values below the values of the corresponding underlying land. While no such eminent domain proceeding has been commenced, and we would exercise all of our rights in connection with any such proceeding, successful condemnation proceedings by municipalities could adversely affect our financial condition. Moreover, certain of our Properties are subject to rent control ordinances, some of which not only limit rent increases but also prohibit us from increasing rents upon turnover. Such regulations allow customers to sell their homes for a premium representing the value of the future rent discounts resulting from rent-controlled rents.
Tenant groups have filed lawsuits against us seeking not only to limit rent increases, but to be awarded large damage awards for our alleged failure to properly maintain certain Properties. Other tenant groups may file additional lawsuits against us in the future related to similar or other tenant related matters.
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3.
Defaults Upon Senior Securities
None.
Item 4.
Mine Safety Disclosure
None.
Item 5.
Other Information
None.
41
Item 6.
Exhibit Index
10.1
(a)
Equity LifeStyle Properties, Inc. 2014 Equity Incentive Plan.
10.2
(a)
Form of Restricted Share Award Agreement for the Plan.
10.3
(a)
Form of Option Award Agreement for the Plan.
10.4
(b)
Amended, Restated and Consolidated Credit Agreement, dated July 17, 2014, by and among Equity Lifestyle Properties, Inc. MHC Operating Limited Partnership, Wells Fargo Bank, N.A. and each of the Lenders set forth therein
10.5
(b)
Amended, Restated and Consolidated Guaranty dated July 17, 2014 by Equity Lifestyle Properties, Inc. in favor of Wells Fargo Bank, N.A.
31.1
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350.
32.2
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350.
101
The following materials from Equity LifeStyle Properties, Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2014 formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income and Comprehensive Income, (iii) Consolidated Statements of Changes in Equity, (iv) Consolidated Statements of Cash Flow, and (v) Notes to Consolidated Financial Statements, filed herewith.
The following documents are incorporated herein by reference.
(a)
Included as an exhibit to our Report on Form 8-K dated May 13, 2014
(b)
Included as an exhibit to our Report on Form 8-K dated July 17, 2014
42
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.
EQUITY LIFESTYLE PROPERTIES, INC.
Date: July 30, 2014
By:
/s/ Marguerite Nader
Marguerite Nader
President and Chief Executive Officer
(Principal Executive Officer)
Date: July 30, 2014
By:
/s/ Paul Seavey
Paul Seavey
Executive Vice President, Chief Financial Officer and Treasurer
(Principal Financial Officer)
Date: July 30, 2014
By:
/s/ John Los
John Los
Senior Vice President and Chief Accounting Officer
(Principal Accounting Officer)
43