Hilltop Holdings
HTH
#4495
Rank
$2.33 B
Marketcap
$38.09
Share price
1.74%
Change (1 day)
36.57%
Change (1 year)

Hilltop Holdings - 10-Q quarterly report FY


Text size:

Use these links to rapidly review the document
Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 10-Q

(Mark One) 

ý

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2004

OR

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 1-31987

Affordable Residential Communities Inc.
(Exact name of registrant as specified in its charter)

MARYLAND
(State of incorporation)
 84-1477939
(IRS employer Identification No.)

600 Grant Street, Suite 900
Denver, Colorado

(Address of principal executive offices)

 

80203
(Zip code)

(303) 291-0222
(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 o No ý

        Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). Yes o No ý

        The number of shares of the registrant's Common Stock outstanding at April 26, 2004 was 40,952,423 shares.





Table of Contents

Item

 Description
 Page
PART I—FINANCIAL STATEMENTS  
1. Financial Statements  
  Index to Financial Statements  
  Consolidated Balance Sheets as of March 31, 2004 and December 31, 2003 (unaudited) 3
  Consolidated Statements of Operations for the Three Months ended March 31, 2004 and 2003 (unaudited) 4
  Consolidated Statements of Cash Flows for the Three Months ended March 31, 2004 and 2003 (unaudited) 5

2.

 

Management's Discussion and Analysis of Financial Condition and Results of Operations

 

23

3.

 

Quantitative and Qualitative Disclosures About Market Risk

 

36

4.

 

Controls and Procedures

 

37

PART II—OTHER INFORMATION

 

 
2. Changes in Securities and Use of Proceeds 38
4. Submission of Matters to a Vote of Security Holders 38
6. Exhibits and Reports on Form 8-K 39


AFFORDABLE RESIDENTIAL COMMUNITIES INC.
CONSOLIDATED BALANCE SHEETS
AS OF MARCH 31, 2004 AND DECEMBER 31, 2003
(dollars in thousands except per share data)
(unaudited)

 
 2004
 2003
 
Assets       
 Rental and other property, net $1,498,595 $907,048 
 Cash and cash equivalents  87,986  26,631 
 Restricted cash  1,435  13,669 
 Tenant, notes and other receivables, net  14,190  8,392 
 Inventory  3,085  3,878 
 Loan origination costs, net  15,108  11,921 
 Loan reserves  29,643  32,414 
 Goodwill  86,126  86,126 
 Lease intangibles and customer relationships, net  24,668  11,626 
 Prepaid expenses and other assets  9,667  24,128 
  
 
 
  Total assets $1,770,503 $1,125,833 
  
 
 
Liabilities and Stockholders' Equity       
 Notes payable and preferred interest $933,942 $789,574 
 Accounts payable and accrued expenses  32,492  20,174 
 Tenant deposits and other liabilities  12,024  8,101 
  
 
 
  Total liabilities  978,458  817,849 
  
 
 
 Minority interest  37,175  42,639 
  
 
 
 Commitments and contingencies (Note 12)       
 Stockholders' equity       
  Preferred stock, no par value, 5,000,000 shares authorized, 5,000,000 and -0-  shares issued and outstanding at March 31, 2004 and December 31, 2003, respectively; liquidation preference of $25 per share plus accrued but unpaid dividends  119,108   
  Common stock, $.01 par value, 100,000,000 shares authorized, 40,952,423 and 16,972,738 shares issued and outstanding at March 31, 2004 and December 31, 2003, respectively  410  170 
 Additional paid-in capital  791,916  378,018 
 Unearned compensation  (1,760)  
 Accumulated other comprehensive expense  (518)  
 Retained deficit  (154,286) (112,843)
  
 
 
  Total stockholders' equity  754,870  265,345 
  
 
 
  Total liabilities and stockholders' equity $1,770,503 $1,125,833 
  
 
 

The accompanying notes are an integral part of these consolidated financial statements.

3



AFFORDABLE RESIDENTIAL COMMUNITIES INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE PERIODS ENDED MARCH 31, 2004 AND 2003
(in thousands except per share data)
(unaudited)

 
 Three Months Ended March 31,
 
 
 2004
 2003
 
Revenue       
 Rental income $40,569 $32,199 
 Sales of manufactured homes  751  6,411 
 Utility and other income  4,150  4,232 
  
 
 
  Total revenue  45,470  42,842 
  
 
 
Expenses       
 Property operations  13,541  11,146 
 Real estate taxes  3,497  2,651 
 Cost of manufactured homes sold  594  4,928 
 Retail home sales, finance, insurance and other operations  580  2,368 
 Property management  1,454  1,186 
 General and administrative  14,804  4,369 
 Initial public offering ("IPO") related costs  4,417   
 Early termination of debt  13,427   
 Depreciation and amortization  15,660  12,556 
 Interest expense  14,684  13,880 
  
 
 
  Total expenses  82,658  53,084 
  
 
 
Interest income  388  347 
  
 
 
  Loss before allocation to minority interest  (36,800) (9,895)
Minority interest  3,063  1,368 
  
 
 
  Net loss from continuing operations  (33,737) (8,527)
 Income from discontinued operations    146 
 Minority interest in discontinued operations    (20)
  
 
 
  Net loss  (33,737) (8,401)
 Preferred stock dividend  (1,232)  
  
 
 
  Net loss available to common stockholders $(34,969)$(8,401)
  
 
 
Loss per share from continuing operations:       
 Basic loss per share $(1.20)$(0.50)
  
 
 
 Diluted loss per share $(1.20)$(0.50)
  
 
 
Income per share from discontinued operations:       
 Basic income per share $ $0.01 
  
 
 
 Diluted income per share $ $0.01 
  
 
 
Loss per common share       
 Basic loss per share $(1.20)$(0.49)
  
 
 
 Diluted loss per share $(1.20)$(0.49)
  
 
 
Weighted average share / OP unit information:       
 Common shares outstanding  29,233  16,973 
 Common shares issuable upon exchange of OP units outstanding  2,560  2,726 
  
 
 
 Diluted shares outstanding  31,793  19,699 
  
 
 

The accompanying notes are an integral part of these consolidated financial statements.

4



AFFORDABLE RESIDENTIAL COMMUNITIES INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2004 and 2003
(dollars in thousands)
(unaudited)

 
 Three Months Ended March 31,
 
 
 2004
 2003
 
 
 (dollars in thousands)

 
Cash flow from operating activities       
Net loss available to common stockholders $(34,969)$(8,401)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:       
 Depreciation and amortization  15,660  12,556 
 Stock grant compensation expense  10,115   
 Preferred stock dividend declared  1,232   
 Minority interest in net loss  (3,063) (1,368)
 IPO related costs  1,259   
 Early termination of debt  7,100   
 Depreciation and minority interest included in income from discontinued operations    131 
 Changes in operating assets and liabilities, net of acquisitions  3,016  (3,348)
  
 
 
Net cash provided by (used in) operating activities  350  (430)
  
 
 
Cash flow from investing activities       
 Acquisition of Hometown communities  (499,689)  
 Acquisition of communities and manufactured homes  (25,401) (4,277)
 Community improvements and equipment purchases  (3,517) (4,588)
 Other     
  
 
 
Net cash used in investing activities  (528,607) (8,865)
  
 
 
Cash flow from financing activities       
 Cash flow from IPO       
  Common stock offering  437,790   
  Preferred stock offering  125,000   
  Common stock offering expenses  (36,813)  
  Preferred stock offering expenses  (5,593)  
 Cash flow from IPO related financing transactions       
  Debt issued in the financing transactions  500,000   
  Debt paid in the financing transactions  (439,048)  
  Payment of loan origination costs  (8,122)  
  Release of restricted cash  12,278   
  Release of loan reserves  19,089   
  New loan reserves  (14,247)  
 Proceeds from issuance of debt  5,000  29,475 
 Repayment of debt  (2,979) (2,896)
 Restricted cash  (44) (105)
 Loan reserves  (2,071) 2,821 
 Loan origination costs  (628) (511)
  
 
 
Net cash provided by financing activities  589,612  28,784 
  
 
 
Net increase in cash and cash equivalents  61,355  19,489 
Cash and cash equivalents, beginning of year  26,631  38,249 
  
 
 
Cash and cash equivalents, end of period $87,986 $57,738 
  
 
 
Non-cash financing transactions       
 Debt assumed in connection with acquisitions $81,395 $2,184 
  
 
 
Supplemental cash flow information       
 Cash paid for interest $15,508 $13,181 
  
 
 

The accompanying notes are an integral part of these consolidated financial statements.

5


AFFORDABLE RESIDENTIAL COMMUNITIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in thousands except per share and homesite data)

1.     Summary of Significant Accounting Policies

Business and Basis of Presentation

        Affordable Residential Communities Inc. (formerly known as ARC IV REIT, Inc.) is a Maryland corporation organized as a real estate investment trust for U.S. federal income tax purposes and is engaged in the acquisition, renovation, repositioning and operation of manufactured home communities, the rental of manufactured homes, the retail sale of manufactured homes and other related businesses. We were organized in July of 1998 and operate primarily through Affordable Residential Communities LP (the "Operating Partnership") and its subsidiaries of which we are the sole general partner and owned approximately 94% at March 31, 2004.

        On February 18, 2004, we completed our initial public offering ("IPO") of 22,250 shares of our common stock at $19.00 per share (excluding 2,259 shares sold by selling stockholders) and 5,000 shares of our preferred stock priced at $25.00 per share. The proceeds net of the underwriting discount to the company from our IPO of common stock and preferred stock were $517.5 million (before expenses). On March 17, 2004, we issued 792 shares of common stock pursuant to the underwriters' exercise of their over-allotment option generating net proceeds to the company of $14.0 million. In conjunction with the IPO, we also completed a financing transaction consisting of $500 million of new mortgage debt and the repayment of certain existing indebtedness. We also entered into a $125 million revolving credit facility and a $225 million four-year term consumer finance facility to finance the sale of homes to our residents. (See Note 6).

        With the proceeds from our IPO and the financing transaction, we acquired 87 manufactured home communities from Hometown America, L.L.C. ("Hometown"). We acquired an additional three communities on April 9, 2004 upon the completion of the mortgage debt loan assumption process. The 90 acquired communities are located in 24 states and total 26,406 homesites. The total purchase price for these communities and related assets is approximately $615.3 million including assumed indebtedness with a fair value of $92.4 million. (See Note 2).

        As of March 31, 2004, we owned 301 communities consisting of 66,548 homesites in 29 states (Alabama, Arkansas, California, Colorado, Florida, Georgia, Idaho, Illinois, Indiana, Iowa, Kansas, Louisiana, Michigan, Missouri, Nebraska, New Mexico, New York, North Carolina, North Dakota, Oklahoma, Oregon, South Carolina, South Dakota, Tennessee, Texas, Utah, Virginia, Washington and Wyoming) with occupancy of 80.2%. Our five largest markets are Dallas-Fort Worth, Texas, with 11.1% of total homesites; Atlanta, Georgia, with 7.6% of total homesites; Salt Lake City, Utah, with 5.0% of total homesites; the Front Range of Colorado, with 5.0% of total homesites; and Jacksonville, Florida, with 3.8% of total homesites. We also conduct a retail home sales business.

        Our common stock is traded on the New York Stock Exchange under the symbol "ARC". Our Series A Cumulative Redeemable Preferred Stock is traded on the New York Stock Exchange under the symbol "ARCPRA". We have no public trading history prior to February 12, 2004.

        The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America and in conformity with the rules and regulations of the Securities and Exchange Commission requires us to make estimates and assumptions that affect the reported amount of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amount of revenues and expenses during the reporting period. Ultimate actual results may differ from previously estimated amounts.

6



        In our opinion, the interim financial statements presented herein reflect all adjustments of a normal and recurring nature that are necessary to fairly present the interim financial statements. The results of operations for the interim period are not necessarily indicative of the results that may be expected for the year ended December 31, 2004. These financial statements should be read in conjunction with the financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2003.

        The accompanying consolidated financial statements include all of our accounts but include the results of operations of the manufactured home communities acquired from Hometown only for the periods subsequent to the completion of the transaction on February 18, 2004, and, for 11 of those communities, from the date subsequent to February 18, 2004 on which we closed the debt assumption. We have eliminated all significant intercompany balances and transactions.

        We have reclassified certain prior period amounts to conform to current year presentation.

Rental and Other Property

        Depreciation is computed primarily on the straight-line method over the estimated useful lives of the assets. The estimated useful lives of the various classes of rental property assets are primarily as follows:

Asset Class

 Estimated Useful
Lives (Years)

Manufactured home communities and improvements 10 to 30
Buildings 10 to 20
Rental homes 10
Furniture and other equipment 5
Computer software and hardware 3

        We carry rental property at cost, less accumulated depreciation. We capitalize significant renovations and improvements that substantially improve asset quality and/or extend the useful life of assets and depreciate them over their estimated remaining useful lives. We expense maintenance and repairs as incurred.

        We evaluate the recoverability of our investment in rental property whenever events or changes in circumstances indicate that full asset recoverability is questionable. Our assessment of the recoverability of rental property includes, but is not limited to, recent operating results and expected net operating cash flows from future operations. In the event that facts and circumstances indicate that the carrying amounts of rental property may be impaired, we perform an evaluation of recoverability in which we compare the estimated future undiscounted cash flows associated with the asset to the asset's carrying amount to determine if a writedown is required. If this review indicates that the asset's carrying amount will not be fully recoverable, we would reduce the carrying value of the assets to their estimated fair value. For the three months ended March 31, 2004 and 2003, no impairment conditions existed at any of our rental or other properties.

Restricted Stock Grants

        We have included a charge of $10,070 in general and administrative expense for the three months ended March 31, 2004 representing the value of the 530 common shares we granted at February 18, 2004 under our 2003 equity incentive plan that vested at the date of grant. In addition, we granted 95 common shares that vest over five years. We initially recorded the unvested portion of the 95 shares as unearned compensation on the balance sheet and will amortize them ratably over the vesting period. We valued the shares at $19.00 per share, the price at which we sold shares in the IPO.

7



        We consider the number of vested shares issued under our 2003 equity incentive plan as common stock outstanding and include them in the denominator of our calculation of basic earnings per share. We consider the total number of restricted shares granted under our 2003 equity incentive plan in the denominator of our calculation of diluted earnings per share if they would be dilutive. We return shares forfeited during the periods to the 2003 equity incentive plan as shares eligible for future grants and adjust any compensation expense previously recognized on such shares in the period the forfeiture occurs.

Interest Capitalization

        We capitalize our interest costs (using our average cost of borrowings) and internal costs (using actual time spent and related costs) on development of long-lived assets from the date we begin substantive activities through the date we place such assets into service in accordance with Statement of Financial Accounting Standards ("SFAS") 34, Capitalization of Interest and SFAS 67, Accounting for Costs and Initial Rental Operations of Real Estate Projects, respectively. The long-lived assets on which we capitalize interest include purchases of general construction activities in our communities, manufactured homes, and, in the case of the communities acquired in the Hometown acquisition, the cost of the vacant homesites we acquired on which we are making improvements and placing a manufactured home for rent or sale.

Accumulated Other Comprehensive Expense

        Amounts recorded in accumulated other comprehensive expense represent losses on cash flow hedges which will be marked to market over the life of the debt being hedged.

2.     IPO and Hometown Acquisition

        On February 18, 2004, we completed our IPO of 22,250 shares of our common stock at $19.00 per share (excluding 2,259 shares sold by selling stockholders) and 5,000 shares of our preferred stock priced at $25.00 per share. The proceeds net of underwriting discount to the company from our IPO of common stock and preferred stock was $517.5 million before expenses. On March 17, 2004, we issued 792 shares of common stock pursuant to the underwriters' exercise of their over-allotment option generating net proceeds to the company of $14.0 million. Concurrent with the IPO we also completed the refinancing of $240 million of our mortgage debt and raised an additional $260 million of new mortgage debt. The new mortgage debt is comprised of $215.3 million of 10 year fixed rate debt at an interest cost of 5.53%, $100.7 million of 5 year fixed rate debt at an interest cost of 5.05% and $184.0 million of floating rate debt. We also entered into a $125 million revolving credit facility and a $225 million four year term consumer finance facility to finance the sale of homes to our residents. Proceeds from the IPO and new debt were used to purchase the Hometown communities, repay our Rental Home Credit Facility and to redeem the Preferred Interest issued by one of our subsidiaries. (See Note 6).

        On February 18, 2004 and subsequent dates thereafter, we acquired 87 manufactured home communities from Hometown. In addition, we acquired an additional three communities upon the completion of the mortgage debt loan assumption process subsequent to March 31, 2004 (See Note 14). The 90 acquired communities are located in 24 states and include 26,406 homesites. The total purchase price for all the communities we acquired is approximately $615,270 including assumed indebtedness

8



with a fair value of $92,434. We will finalize our purchase price allocation when all acquisition costs are finalized.

Cash purchase price (a) $516,455
Debt assumed in connection with the acquisition  81,395
Cash purchase price for communities acquired subsequent to March 31, 2004  5,676
Debt assumed in connection with communities acquired subsequent to March 31, 2004  11,744
  
Total preliminary purchase price $615,270
  

(a)
Includes $499,689 paid during the quarter ended March 31, 2004.

        Our preliminary purchase price allocation is:

Land $89,364
Rental and other property  492,300
Manufactured homes  12,625
Lease intangibles  811
Customer relationships  14,496
Notes receivable  5,674
  
Total preliminary purchase price allocation $615,270
  

        We amortize the lease intangibles on a straight-line basis over the lease term (one year) and the customer relationships on a straight-line basis over the average life of a customer (five years). Accumulated amortization related to the Hometown intangibles acquired was $464 at March 31, 2004. Future amortization of the Hometown lease intangibles and customer relationship intangible assets is as follows:

2004 $2,783
2005  3,001
2006  2,899
2007  2,899
2008 and thereafter  3,261
  
Total $14,843
  

        We assumed management of the Hometown communities prior to our completion of the Hometown acquisition pursuant to a management agreement. We hired all Hometown employees actively employed at the Hometown communities on January 1, 2004, with Hometown reimbursing us for the costs associated with such employment until we completed the acquisition.

        We have prepared the following unaudited pro forma income statement information as if the Hometown acquisition had occurred on January 1, 2003. The pro forma data is not necessarily

9



indicative of the results that actually would have occurred if we had consummated the Hometown acquisition on January 1, 2003.

 
 Three Months Ended March 31,
 
 
 2004
 2003
 
Revenue $58,445 $62,275 
  
 
 
Total expenses $91,047 $67,524 
  
 
 
Interest income $388 $347 
  
 
 
Loss from continuing operations before allocation to minority interest $(32,214)$(4,902)
  
 
 
Minority interest $2,807 $678 
  
 
 
Net loss from continuing operations $(29,407)$(4,224)
  
 
 
Discontinued operations $ $126 
  
 
 
Net loss $(29,407)$(4,098)
  
 
 
Net loss available to common stockholders $(30,639)$(4,098)
  
 
 
Diluted loss per share $(1.05)$(0.25)
  
 
 
Diluted shares outstanding  31,793  19,699 
  
 
 

3.     Common Stock, Preferred Stock and Minority Interest Related Transactions

        We issued a total of 16,973 common shares and 2,726 OP Units in several transactions between September 1998 and December 31, 2003. On August 9, 2000, we issued warrants to certain shareholders authorizing the purchase of up to 704 shares of common stock at $20.77 per share that expire on July 23, 2010. To date, no warrants have been exercised.

        On January 23, 2004 our stockholders approved a reverse stock split by which all our stockholders received 0.519 shares of common stock for every share of common stock they owned. As a result, we have restated all historical share, warrant and per share data to give effect to this reverse stock split.

        On February 18, 2004, we completed our IPO of 22,250 shares of our common stock (excluding 2,259 shares sold by selling stockholders). In connection with our IPO, 315 OP Units were converted into common stock. On March 17, 2004, we issued 792 shares of common stock pursuant to the underwriters' exercise of their over-allotment option. At March 31, 2004, we had 40,952 shares of common stock outstanding.

        On March 10, 2004, we declared a quarterly dividend of $0.1493 per share of common stock prorated from February 18, 2004 to March 31, 2004. We paid the total common stock dividend of $6,464 on April 15, 2004 to shareholders of record on March 31, 2004. In addition, on March 10, 2004 we declared a dividend of $0.4182 on each share of our Series A Cumulative Redeemable Preferred Stock prorated from February 18, 2004 to April 30, 2004. We paid the preferred stock dividend of $2.091 on April 30, 2004 to shareholders of record on April 15, 2004. As of March 31, 2004, we had accrued $1,232 of the preferred stock dividend, representing the portion of dividend earned by preferred shareholders through that date.

        At March 31, 2004, minority interest consisted of 2,412 units of limited partnership interest of Affordable Residential Communities LP, our Operating Partnership, ("OP Units") that were issued to various limited partners. Each OP Unit issued is paired with 1.9268 shares of our special voting stock (each a "Paired Equity Unit") which allows each OP Unit to vote on matters as if it were a common

10



share of our stock. Each OP Unit is redeemable for cash or at our election, one share of our common stock.

        As a result of our IPO and the conversion of 315 OP Units into common stock, we have recorded an equity transfer adjustment among stockholders' equity (additional paid-in capital) and minority interest in our Consolidated Balance Sheet to account for the change in the respective ownership in the underlying equity of the Operating Partnership.

        The following summarizes activity of the minority interest in the Operating Partnership:

 
 Minority
Interest

 
 
 (unaudited)

 
Minority interest at December 31, 2003 $42,639 
 Minority interest in loss  (3,063)
 Transfer to stockholders' equity  (2,401)
  
 
Minority interest at March 31, 2004 $37,175 
  
 

4.     Rental and Other Property, Net

        The following summarizes rental and other property:

 
 March 31,
2004

 December 31,
2003

 
 
 (unaudited)

 (unaudited)

 
Land $211,432 $125,977 
Land improvements and buildings  1,230,974  738,807 
Manufactured homes and improvements  163,430  136,589 
Furniture, equipment and vehicles  9,200  8,896 
  
 
 
 Subtotal  1,615,036  1,010,269 
Less accumulated depreciation  (116,441) (103,221)
  
 
 
Rental and other property, net $1,498,595 $907,048 
  
 
 

        Land improvements and buildings comprise primarily infrastructure, roads and common area amenities.

        We have capitalized interest of $544 in the cost of land improvements and buildings for the three months ended March 31, 2004.

5.     Acquisitions

        During the three months ended March 31, 2004 and 2003, in addition to the Hometown acquisition, we acquired two and one manufactured home communities, respectively, from unaffiliated third parties for approximately $7,400 in cash in 2004, and $2,266 in cash and $2,184 in assumed debt in 2003. We have accounted for the acquisitions utilizing the purchase method of accounting and, accordingly, we have allocated the purchase price to the assets acquired and liabilities assumed based on estimated fair values at the date of acquisition. We allocated the majority of the purchase price to the rental property and intangible assets, including customer relationships and in-place leases.

11


        The table below summarizes our manufactured home community acquisitions for the period January 2003 through March 2004:

Date

 Hometown
Community (*)

 Community
 Location
 Homesites
Feb-03   Brookshire Village St. Louis, MO 202
May-03   Twin Parks Arlington, TX 249
Sep-03   Philbin Estates Pocatello, ID 180
Feb-04   Weatherly Estates I Lebanon, TN 270
Feb-04   Weatherly Estates II Clarksville, TN 131
Feb-04 * 100 Oaks Fultondale, AL 235
Feb-04 * Jonesboro Jonesboro, GA 75
Feb-04 * Bermuda Palms Indio, CA 185
Feb-04 * Breazeale Laramie, WY 117
Feb-04 * Broadmore Goshen, IN 370
Feb-04 * Butler Creek Augusta, GA 376
Feb-04 * Camden Point Kingsland, GA 268
Feb-04 * Carnes Crossing Summerville, SC 604
Feb-04 * Castlewood Estates Mableton, GA 334
Feb-04 * Casual Estates Liverpool, NY 961
Feb-04 * Riverdale Riverdale, GA 481
Feb-04 * Columbia Heights Grand Forks, ND 302
Feb-04 * Conway Plantation Conway, SC 299
Feb-04 * Crestview Stillwater, OK 238
Feb-04 * Country Village Jacksonville, FL 643
Feb-04 * Eagle Creek Tyler, TX 194
Feb-04 * Eagle Point Marysville, WA 230
Feb-04 * Falcon Farms Port Byron, IL 215
Feb-04 * Forest Creek Elkhart, IN 167
Feb-04 * Fountainvue Lafontaine, IN 120
Feb-04 * Foxhall Village Raleigh, NC 315
Feb-04 * Golden Valley Douglasville, GA 131
Feb-04 * Huron Estates Cheboygan, MI 111
Feb-04 * Indian Rocks Largo, FL 148
Feb-04 * Knoll Terrace Corvallis, OR 212
Feb-04 * La Quinta Ridge Indio, CA 151
Feb-04 * Lakewood Montgomery, AL 396
Feb-04 * Lakewood Estates Davenport, IA 180
Feb-04 * Landmark Village Fairburn, GA 524
Feb-04 * Marnelle Fayetteville, GA 205
Feb-04 * Oak Ridge Elkhart, IN 204
Feb-04 * Oakwood Forest Greensboro, NC 482
Feb-04 * Pedaler's Pond Lake Wales, FL 214
Feb-04 * Pinecrest Village Shreveport, LA 446
Feb-04 * Pleasant Ridge Mount Pleasant, MI 305
Feb-04 * President's Park Grand Forks, ND 174
Feb-04 * Riverview Clackamas, OR 133
Feb-04 * Saddlebrook N. Charleston, SC 425
Feb-04 * Sherwood Hartford City, IN 134
Feb-04 * Southwind Village Naples, FL 337
Feb-04 * Springfield Farms Brookline Sta, MO 290
         

12


Feb-04 * Stonegate Shreveport, LA 157
Feb-04 * Terrace Heights Dubuque, IA 317
Feb-04 * Torrey Hills Flint, MI 377
Feb-04 * Twin Pines Goshen, IN 238
Feb-04 * Villa Flint, MI 319
Feb-04 * Winter Haven Oaks Winter Haven, FL 343
Feb-04 * Green Park South Pelham, AL 421
Feb-04 * Hunter Ridge Jonesboro, GA 838
Feb-04 * Friendly Village Lawrenceville, GA 203
Feb-04 * Misty Winds Corpus Christi, TX 354
Feb-04 * Shadow Hills Orlando, FL 670
Feb-04 * Smoke Creek Snellville, GA 264
Feb-04 * Woodlands of Kennesaw Kennesaw, GA 273
Feb-04 * Sunset Vista Magna, UT 207
Feb-04 * Sea Pines Mobile, AL 429
Feb-04 * Woodland Hills Montgomery, AL 628
Feb-04 * The Pines Ladson, SC 204
Feb-04 * Shady Hills Nashville, TN 251
Feb-04 * Trailmont Goodlettsville, TN 131
Feb-04 * Chisholm Creek Wichita, KS 254
Feb-04 * Big County Cheyenne, WY 251
Feb-04 * Heritage Point Montgomery, AL 264
Feb-04 * Lakeside Lithia Springs, GA 103
Feb-04 * Plantation Estates Douglasville, GA 138
Feb-04 * Green Acres Petersburg, VA 182
Feb-04 * Lakeside Davenport, IA 124
Feb-04 * Evergreen Village Pleasant View, UT 238
Feb-04 * Four Seasons Fayetteville, GA 214
Feb-04 * Alafia Riverfront Riverview, FL 96
Feb-04 * Highland Elkhart, IN 246
Feb-04 * Birchwood Farms Birch Run, MI 143
Feb-04 * Cedar Terrace Cedar Rapids, IA 255
Feb-04 * Five Seasons Davenport Davenport, IA 270
Feb-04 * Silver Creek Davenport, IA 280
Feb-04 * Encantada Las Cruces, NM 354
Feb-04 * Royal Crest Los Alamos, NM 180
Feb-04 * Brookside Village Dallas, TX 394
Feb-04 * Meadow Glen Keller, TX 409
Feb-04 * Silver Leaf Mansfield, TX 145
Mar-04 * Lamplighter Village Marietta, GA 431
Mar-04 * Shadowood Acworth, GA 506
Mar-04 * Stone Mountain Stone Mountain, GA 354
Mar-04 * Marion Village Marion, IA 486
Mar-04 * Autumn Forest Brown Summit, NC 299
Mar-04 * Woodlake Greensboro, NC 308
Mar-04 * Arlington Lakeside Arlington, TX 233

        During the three months ended March 31, 2004 and 2003, we also acquired 1,172 and 175 manufactured homes from unaffiliated third parties for $18,001 and $2,011, respectively, including related setup costs.

13



6.     Notes Payable

        The following table sets forth certain information regarding our debt:

 
 March 31,
2004

 December 31,
2003

 
 (unaudited)

 (unaudited)

Senior fixed rate mortgage due 2012, 7.35% per annum $306,040 $306,767
Senior fixed rate mortgage due 2014, 5.53% per annum  215,313  
Senior fixed rate mortgage due 2009, 5.05% per annum  100,676  
Senior variable rate mortgage due 2006, LIBOR plus 3.00% per annum (4.09% at March 31, 2004)  184,011  
Senior variable rate mortgage due 2005, LIBOR plus 2.85% per annum (3.94% at March 31, 2004)    188,033
BFND credit facility due 2005, LIBOR plus 3.00% per annum (4.09% at March 31, 2004)    52,414
Various individual fixed rate mortgages assumed in Hometown acquisition due 2004 through 2031 averaging an effective rate of 5.28% per annum  80,847  
Various individual fixed rate mortgages due 2006 through 2028, averaging 7.70% per annum  43,095  43,283
Preferred interest due 2005, 14.0% per annum    170,000
Rental home credit facility due 2010, LIBOR plus 4.7% per annum (5.79% at March 31, 2004)    24,055
Floorplan lines of credit  2,854  3,897
Other loans due 2005  1,106  1,125
  
 
  $933,942 $789,574
  
 

        The fair value of debt outstanding as of March 31, 2004 was approximately $974,900.

Senior Fixed Rate Mortgage Due 2012

        We entered into the Senior Fixed Rate Mortgage on May 2, 2002. It is an obligation of certain of our special purpose real property subsidiaries and is collateralized by 105 manufactured home communities. The Senior Fixed Rate Mortgage bears interest at a fixed rate of 7.35% per annum, amortizes over 30 years and matures on May 1, 2012. Pursuant to the terms of the Senior Fixed Rate Mortgage, we have established reserves relating to the mortgaged properties for real estate taxes, insurance, capital spending (included in loan reserves) and property operating expenditures (included in cash and cash equivalents). The Senior Fixed Rate Mortgage contains customary defeasance-based prepayment penalties for repayments made prior to maturity.

Senior Fixed Rate Mortgage Due 2014

        We entered into the Senior Fixed Rate Mortgage due 2014 on February 18, 2004, in connection with the completion of our IPO, the financing transaction and the Hometown acquisition. The lenders adjusted the mortgage facility amount prior to completing their secondary market transactions. The mortgage facility is an obligation of certain real property subsidiaries of our operating partnership and is collateralized by 46 manufactured home communities owned by these subsidiaries. The Senior Fixed Rate Mortgage due 2014 bears interest at a fixed rate of 5.53%, will amortize based on a 30-year schedule and will mature on March 1, 2014. Pursuant to the terms of the new senior fixed rate mortgage due 2014, we have established reserves relating to the mortgaged properties for real estate taxes, insurance, capital spending and property operating expenditures. The Senior Fixed Rate

14



Mortgage due 2014 contains customary defeasance-based prepayment penalties for repayments made prior to maturity.

Senior Fixed Rate Mortgage Due 2009

        We entered into the Senior Fixed Rate Mortgage due 2009 of $100,676 on February 18, 2004, in connection with the completion of our IPO, the financing transaction and the Hometown acquisition. The lenders adjusted the mortgage facility amount prior to completing their secondary market transactions. The mortgage facility is an obligation of certain real property subsidiaries of our operating partnership and is collateralized by 29 manufactured home communities owned by these subsidiaries. The Senior Fixed Rate Mortgage due 2009 bears interest at a fixed rate of 5.05%, will be amortized based on a 30-year amortization schedule and will mature on March 1, 2009. Pursuant to the terms of the Senior Fixed Rate Mortgage due 2009, we have established reserves relating to the mortgaged properties for real estate taxes, insurance, capital spending and property operating expenditures. The Senior Fixed Rate Mortgage due 2009 contains customary defeasance-based prepayment penalties for repayments made prior to maturity.

Senior Variable Rate Mortgage Due 2006

        We entered into the Senior Variable Rate Mortgage due 2006 of $184,011 on February 18, 2004, in connection with the completion of our IPO, the financing transaction and the Hometown acquisition. This mortgage facility is an obligation of certain real property subsidiaries of our operating partnership and is collateralized by 44 manufactured home communities owned by these subsidiaries. The Senior Variable Rate Mortgage bears interest at a variable rate based upon a spread of 3.00% over the one-month LIBOR rate (4.09% at March 31, 2004) and will mature in February 2006. At our option and subject to certain conditions, we may extend the Senior Variable Rate Mortgage for three additional 12-month periods. In connection with the second and third extensions, we would be required to pay extension fees of 0.25% and 0.375%, respectively, of the principal balance outstanding. We purchased interest rate caps to limit our interest costs in the event of increases in one-month LIBOR above 5.00%, and will also purchase such caps for any extensions. We will incur an exit fee equal to 0.50% of the loan amount payable upon any repayment of the principal amount of the loan. The exit fee will be subject to reduction by an amount equal to 0.50% of the principal amount of any first mortgage loans provided by the lenders to refinance the Senior Variable Rate Mortgage due 2006. Pursuant to the terms of the Senior Variable Rate Mortgage, we have established reserves relating to the mortgaged properties for real estate taxes, insurance, capital spending and property operating expenditures. We may repay the Senior Variable Rate Mortgage subject to payment of a LIBOR based yield maintenance prepayment penalty of the product of 0.25%, the number of payment dates remaining to maturity and the amount being repaid for prepayments made in months one through twelve and a prepayment fee of 1% for prepayments made in months 13 to 24.

Senior Variable Rate Mortgage Due 2005

        We entered into the Senior Variable Rate Mortgage on May 2, 2002. It was an obligation of one of our subsidiaries and was collateralized by 71 manufactured home communities. The floating rate debt bore interest at a variable rate calculated as the one-month LIBOR rate plus 2.85% (3.94% as of March 31, 2004), amortizes over 30 years and would have matured on May 2, 2005.

        On February 18, 2004, concurrent with our IPO, we repaid the Senior Variable Rate Mortgage in full and incurred $1,906 in debt extinguishment costs, included in early termination of debt.

15



BFND Credit Facility

        One of our subsidiaries, ARC4BFND, L.L.C., entered into a $150 million credit facility on November 14, 2000, (the "BFND Credit Facility"). Proceeds from the BFND Credit Facility were available for community acquisitions and anticipated capital expenditures with advances up to 70% of the purchase price and related costs.

        On February 18, 2004, concurrent with our IPO, we repaid the BFND Credit Facility in full and incurred $786 in debt extinguishment costs, included in early termination of debt.

Senior Revolving Credit Facility

        We entered into the senior revolving credit facility on February 18, 2004, that has a total commitment of $125 million, and an initial term of three years. No amounts are outstanding at March 31, 2004. The facility is an obligation of our Operating Partnership, is secured by 40 communities owned by a real property subsidiary of our Operating Partnership, our rental homes, and certain other assets, and borrowings under the facility are limited by specified borrowing base requirements related to the value of the assets securing the facility. The interest rate on borrowings under the facility is variable and will be determined at the time the advance is made, at a spread of between 1.375% and 2.50% over the then-current base rate of Citibank, N.A. or a spread of between 2.375% and 3.50% over then-current LIBOR, with the actual spread being determined within the specified range based upon the borrower's then-current leverage ratio. The facility contains customary affirmative and negative covenants, including covenants imposing limitations on the ability of the borrower and the company to make distributions to OP unit holders and stockholders if certain cash flow, leverage and debt service coverage requirements are not met.

Retail Home Sales and Consumer Finance Debt Facility

        We entered into the retail home sales and consumer finance debt facility on February 18, 2004, that has a total commitment of $225 million and a term of four years. This facility is an obligation of a subsidiary of our Operating Partnership and will be secured by manufactured housing conditional sales contracts. Advances under the facility are limited by specified borrowing base requirements related to the value of the collateral securing the facility. The facility bears interest at a variable rate based upon a spread of 3.00% over the one-month LIBOR rate (4.09% at March 31, 2004). This facility will include customary affirmative and negative covenants, including minimum GAAP tangible net worth and maximum leverage covenants. Upon the initial drawing under this facility, we will pay a commitment fee of 1.00% on the committed amount and additional annual commitment fees payable on each anniversary of the closing. Advances under the facility will be subject to a number of conditions, including certain underwriting and credit screening guidelines and the conditions that the home must be located in one of our communities, the loan term may not exceed 12 years for a single-section home or 15 years for a multi-section home and the loan amount shall not exceed 90% of the value of the home securing the conditional sales contract.

        The availability of advances under the retail home sales and consumer finance debt facility is subject to certain conditions that are beyond our control. Conditions that could result in our inability to draw on these facilities include a downgrade in the credit rating of the lender and the absence of certain markets for financing debt obligations secured by securities or mortgage loans. Funding under this facility may also be denied if the lender determines that the value of the assets serving as collateral would be insufficient to maintain the required 75% loan-to-value ratio upon giving effect to a request for funding. The lender can also at any time require that we prepay amounts funded or provide additional collateral if in its judgment this is necessary to maintain the 75% loan-to-value ratio.

16



Preferred Interest

        The Preferred Interest was an obligation of ARC Real Estate Holdings, LLC ("ARC RE"), an indirect subsidiary of our Operating Partnership formed for the purpose of issuing the Preferred Interest and owning, indirectly, our real estate subsidiaries and certain other assets. We entered into the Preferred Interest on May 2, 2002. The Preferred Interest had a preferred distribution rate of 12.5% per annum. On October 17, 2003, we modified our Preferred Interest to increase our borrowing limit by $25,000 with a preferred distribution rate of 14.0% to apply to all outstanding balances beginning on the date of the first draw of the additional loan amount.

        On February 18, 2004, concurrent with our IPO, we repaid the Preferred Interest obligation in full and incurred $3,400 in extinguishment costs, included in early termination of debt.

Rental Home Credit Facility

        On December 31, 2002, ARC Housing, L.L.C., a subsidiary of ARC RE, entered into a $27,000 credit facility collateralized by rental homes (the "Rental Home Credit Facility"). Proceeds from the Rental Unit Credit Facility were available for acquisitions of rental homes and related capital expenditures. The Rental Unit Credit Facility matured on February 1, 2010, bore interest at one-month LIBOR plus 4.7% (approximately 5.82% at December 31, 2003), required level monthly principal and interest payments of $421 beginning February 1, 2003, and was secured by 3,339 rental homes. The principal amount of the note amortized over seven years at a stated interest rate of 8.0%. We fully funded the Rental Home Credit Facility on January 3, 2003.

        On February 18, 2004, concurrent with our IPO, we repaid the Rental Home Credit Facility in full and incurred $235 in debt extinguishment costs, included in early termination of debt.

Floorplan Lines of Credit

        Through our retail home sales subsidiary, we have two lines of credit that provide borrowings secured by manufactured homes in inventory. Repayment is due upon sale of the related manufactured home. They bear interest that ranges from the prime rate plus 1.90% to the prime rate plus 3.75% (5.90% to 7.75% at March 31, 2004). Curtailment payments are required for unsold homes beginning on the 121+ day to 571+ day range depending on the type of home being financed. The required payment is generally 3% of the home's original invoice and is paid monthly. Either party may terminate the floorplan lines of credit upon 30 days written notice. All of our existing new inventory is collateral for the floor plan line of credit.

17



7.     Loss per share

        The following reflects the calculation of loss per share on a basic and diluted basis:

 
 Three months ended March 31,
 
 
 2004
 2003
 
 
 (unaudited)

 
Net loss from continuing operations $(33,737)$(8,527)
Less: preferred stock dividend  (1,232)  
  
 
 
Net loss from continuing operations available to common stockholders $(34,969)$(8,527)
Weighted average common shares outstanding  29,233  16,973 
  
 
 
Basic loss per share from continuing operations $(1.20)$(0.50)
  
 
 
Net loss available to common stockholders $(34,969)$(8,401)
Weighted average common shares outstanding  29,233  16,973 
  
 
 
Basic loss per share $(1.20)$(0.49)
  
 
 
Net loss from continuing operations $(33,737)$(8,527)
Less minority interest in losses  (3,063) (1,368)
Less: preferred stock dividend  (1,232)  
  
 
 
Net loss from continuing operations before allocation to minority interest $(38,032)$(9,895)
  
 
 
Diluted loss per share from continuing operation $(1.20)$(0.50)
  
 
 
Net loss available to common stockholders $(34,969)$(8,401)
Less minority interest in losses  (3,063) (1,348)
  
 
 
Net loss before allocation to minority interest $(38,032)$(9,749)
  
 
 
Diluted loss per share $(1.20)$(0.49)
  
 
 
Weighted average common shares outstanding  29,233  16,973 
Weighted average OP Units outstanding  2,560  2,726 
  
 
 
Weighted average common shares and OP Units  31,793  19,699 
  
 
 

        We have excluded warrants and unvested restricted shares from diluted loss per share as they would be antidilutive.

18


8.     Property Operations Expense

        During the three months ended March 31, 2004 and 2003, we incurred property operations expenses as follows:

 
 Three Months Ended March 31
 
 2004
 2003
Utilities and telephone $5,436 $4,613
Salaries and benefits  4,374  3,073
Repairs and maintenance  1,616  1,341
Insurance  607  657
Bad debt expense  539  571
Advertising  263  207
Other operating expenses  706  684
  
 
  $13,541 $11,146
  
 

9.     Retail Home Sales, Finance, Insurance and Other Operations Expenses

        During the three months ended March 31, 2004 and 2003, we incurred retail home sales, finance, insurance and other operations expenses as follows:

 
 Three Months Ended March 31
 
 2004
 2003
Utilities and telephone $21 $88
Salaries and benefits  327  1,337
Repairs and maintenance  12  205
Insurance  3  43
Bad debt expense    10
Advertising  54  121
Other operating expenses  163  564
  
 
  $580 $2,368
  
 

19


10.   General and Administrative Expenses

        During the three months ended March 31, 2004 and 2003, we incurred general and administrative expenses as follows:

 
 Three Months Ended March 31
 
 2004
 2003
Salaries and benefits (a) $12,751 $2,898
Travel  567  318
Professional services  661  537
Insurance  244  109
Rent  172  211
Other administrative expenses  409  296
  
 
  $14,804 $4,369
  
 

(a)
Includes $10,070 incurred in conjunction with the IPO in which we granted 530 shares of restricted stock that vested immediately. (See Note 1).

11.   Discontinued Operations

        In September 2003, we sold our Sunrise Mesa Community located in Apache Junction, Arizona for $15,000 and recorded a gain of $3,333 after giving effect to net assets sold of $11,546 and closing costs of $121. In connection with the sale, we repaid $10,259 of our senior variable rate mortgage indebtedness due 2005 related to this community. We have included in discontinued operations $461 of revenue for the three months ended March 31, 2003 previously included in revenue for the real estate segment.

12.   Commitments and Contingencies

        In the normal course of business, from time to time we are involved in legal actions relating to the ownership and operations of our properties. In our opinion, the liabilities, if any, that may ultimately result from such legal actions will not have a material adverse effect on our financial position or our results of operations or liquidity.

13.   Segment Information

        We operate in three business segments—real estate, retail home sales and finance, and insurance. A summary of our business segments is shown below.

 
 Three Months Ended March 31
 
 
 2004
 2003
 
Total revenue       
 Real estate $44,573 $35,679 
 Retail home sales and finance  754  6,569 
 Insurance  134  398 
 Corporate and other  9  196 
  
 
 
  $45,470 $42,842 
  
 
 
        

20


Operating expenses, cost of manufactured homes sold and real estate taxes       
 Real estate $17,024 $13,786 
 Retail home sales and finance  934  6,888 
 Insurance  170  304 
 Corporate and other  84  115 
  
 
 
  $18,212 $21,093 
  
 
 
Net segment income (a)       
 Real estate $27,549 $21,893 
 Retail home sales and finance  (180) (319)
 Insurance  (36) 94 
 Corporate and other  (75) 81 
  
 
 
  $27,258 $21,749 
  
 
 
Property management expense $1,454 $1,186 
  
 
 
General and administrative expense $14,804 $4,369 
  
 
 
IPO related costs $4,417 $ 
  
 
 
Early termination of debt $13,427 $ 
  
 
 
Interest expense       
 Real estate $14,625 $13,702 
 Retail home sales and finance  (64) 152 
 Insurance     
 Corporate and other  123  26 
  
 
 
  $14,684 $13,880 
  
 
 
Amortization expense $2,206 $2,254 
  
 
 
Depreciation expense       
 Real estate $13,361 $10,151 
 Retail home sales and finance  6  113 
 Insurance  2  3 
 Corporate and other  85  35 
  
 
 
  $13,454 $10,302 
  
 
 
Interest income $388 $347 
  
 
 
Loss before allocation to minority interest $(36,800)$(9,895)
  
 
 
Minority interest $3,063 $1,368 
  
 
 
Net loss from continuing operations $(33,737)$(8,527)
  
 
 
Income from discontinued operations $ $126 
  
 
 
Net loss $(33,737)$(8,401)
  
 
 
Preferred stock dividend $(1,232)$ 
  
 
 
Net loss available to common stockholders $(34,969)$(8,401)
  
 
 
        

21


Identifiable assets       
 Real estate $1,665,697 $1,135,792 
 Retail home sales and finance  25,355  12,473 
 Insurance  1,105  1,462 
 Corporate and other  78,346  7,897 
  
 
 
  $1,770,503 $1,157,624 
  
 
 

(a)
Net segment income represents total revenues less expenses for property operations, real estate taxes, cost of manufactured homes sold and retail home sales, finance, insurance and other operations. Net segment income is a measure of the performance of the properties before the effects of the following expenses: property management, general and administrative, IPO related costs, early termination of debt, depreciation, amortization, and interest expense.

14.   Subsequent Event

        On April 9, 2004, we completed the mortgage debt loan assumption process and acquired the three remaining Hometown communities with 694 homesites not previously closed on or before March 31, 2004 consisting of Mallard Lake, Pontoon Beach, Illinois; Cedar Knoll, Waterloo, Iowa; and Pine Ridge, Sarasota, Florida. The purchase price for these communities and their related assets is included in our total purchase price of $615,270, including liabilities assumed with the Hometown acquisition.

        On May 3, 2004 we placed a 36-community portfolio under contract. This portfolio consists of approximately 3,600 homesites. The portfolio will be purchased for approximately $65.0 million, including closing costs. The acquisition includes the assumption of $28.5 million of existing debt that has an interest rate of 7.2%. The remainder of the consideration is expected to consist of cash and preferred operating partnership units. Taking into account the loan assumption process, we expect this portfolio to close in June 2004.

22



ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

        The following discussion should be read in conjunction with the consolidated historical financial statements and notes appearing elsewhere in this Form 10-Q and the financial information set forth in the tables below. All amounts in the following discussion are in thousands except per share and homesite data.

        This quarterly report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements include, without limitation, statements concerning property acquisitions and dispositions, development activity and capital expenditures, capital raising activities, rent growth, occupancy, and rental expense growth. Words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," and variations of such words and similar expressions are intended to identify such forward-looking statements. Such statements involve known and unknown risks, uncertainties, and other factors which may cause the actual results, performance or achievements of Affordable Residential Communities Inc. to be materially different from the results of operations or plans expressed or implied by such forward-looking statements. Such factors include, among other things, unanticipated adverse business developments affecting us, or our properties, adverse changes in the real estate markets and general and local economies and business conditions. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such statements included in this report may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as representations by us or any other person that the results or conditions described in such statements or the objectives and plans of the company will be achieved.

GENERAL, STRUCTURE OF THE COMPANY AND RECENT DEVELOPMENTS

        We are a fully integrated, self-administered and self-managed equity REIT focused primarily on the acquisition, renovation, repositioning and operation of all-age manufactured home communities. We also conduct certain complementary business activities focused on improving and maintaining occupancy in our communities, including the rental of manufactured homes, the retail sale of manufactured homes, the financing of sales of manufactured homes and acting as agent in the sale of homeowners' insurance and other related insurance products. We conduct substantially all of our activities through our operating partnership, of which we are the sole general partner and in which we hold an approximate 94.4% ownership interest.

        Beginning in 1995, our co-founders founded several companies under the name "Affordable Residential Communities" or "ARC" for the purpose of engaging in the business of acquiring, renovating, repositioning and operating manufactured home communities, as well as certain related businesses. We were formed in July 1998 as a Maryland corporation for the purpose of acting as the investment vehicle for and a co-general partner of our Operating Partnership, the fourth real property partnership organized and operated by our co-founders. In May 2002, we completed a reorganization in which we acquired substantially all the other real property partnerships and other related businesses organized and operated by our co-founders.

        On February 18, 2004, we completed our initial public offering. We issued 24.5 million shares of common stock at $19.00 per share in which selling shareholder offered 2.3 million shares. On March 18, 2004, our underwriters exercised their over-allotment option to purchase 0.8 million shares of common stock at $19.00 per share. Concurrent with the IPO, we raised $125 million of gross proceeds through the issuance of 5.0 million shares of Series A Cumulative Redeemable Preferred Stock.

23



        In connection with the IPO we completed the following additional transactions:

    The acquisition of 90 communities from Hometown America for approximately $615.3 million comprising 26,406 homesites. This includes eleven communities acquired post-closing upon the completion of the loan assumption process with the final three loan assumptions completed on April 9, 2004.

    A financing transaction totaling $500 million comprised of $215.3 million of 10 year fixed rate mortgage debt with an interest rate of 5.53%, $100.7 million of 5 year fixed rate mortgage debt with an interest rate of 5.05%, $184.0 million of 2 year floating rate mortgage debt and a $125.0 million revolving credit facility, undrawn at this time. We used the proceeds to repay certain indebtedness and to fund a portion of the Hometown acquisition.

    $250 million finance facility to support our in-community home sales and in-community finance programs. The facility consists of two funding components: (i) a $225 million four-year facility to fund consumer loans and (ii) a $25 million facility to fund for-sale home inventory, undrawn at this time.

OVERVIEW OF RESULTS

        For the quarter ended March 31, 2004, funds from operations available to common stockholders (FFO) was $(21.7) million. For the quarter ended March 31, 2004, net loss available to common stockholders was $35.0 million or $1.20 per share as compared to a net loss available to common stockholders of $8.4 million or $0.49 per share for the three months ended March 31, 2003. Our results in the quarter ended March 31, 2004 reflect the inclusion of one-time charges of $27.9 million related to our IPO, acquisition of certain assets from Hometown America LLC and the repayment of certain indebtedness. On a same community basis, revenue in our real estate segment was up 3.5% to $36.9 million from $35.7 million for the first quarter ended March 31, 2004 as compared to the first quarter ended March 31, 2003. Same community expenses increased 2.3% to $14.1 million from $13.8 million for the three months ended March 31, 2004 as compared to the three months ended March 31, 2003. As a result, same communities real estate net segment income increased 4.2% to $22.8 million from $21.9 million for the three months ended March 31, 2004 as compared to the three months ended March 31, 2003.

        See FFO and Real Estate Net Segment Income included hereinafter in this section for definitions of FFO and real estate net segment income and for a reconciliation of real estate net segment income to net loss, the most directly comparable GAAP measure.

        Our results in the first quarter of 2004 were impacted by a series of one-time charges totaling $27.9 million related to our recent activities. The primary components of the charges include: (i) restricted stock grant of $10.1 million, (ii) write-off of loan origination costs and exit fees associated with the repayment of indebtedness of $13.4 million and (iii) IPO related costs of $4.4 million. These costs will not impact future reporting periods.

        Total portfolio occupancy averaged 81.4% for the three months ended March 31, 2004. Average occupancy for same communities decreased from 87.3% for the three months ended March 31, 2003 to 83.5% for the three months ended March 31, 2004 due mainly to the lack of available chattel lending and lenders moving repossessed homes out of the communities.

        As of December 31, 2003, the ARC and Hometown communities had occupancy of 83.3% and 75.3%, respectively, or 80.1% on a combined basis. At the end of March 31, 2004, the ARC and Hometown communities had occupancy of 82.8% and 76.1%, respectively, or 80.2% on a combined basis.

24



        The following additional factors are impacting our occupancy:

    At quarter end we had approximately 1,400 repossessed homes in our communities representing 2.1% of our total homesites and 2.9% of homeowner occupied homesites.

    We experienced approximately 34% fewer new repossessions in the first quarter of 2004 compared to first quarter 2003.

    Approximately 325 repossessed homes were moved out of ARC communities, not including the Hometown communities, by finance companies during the first quarter.

    We have entered into a consignment agreement with a major finance company to market their repossessed homes located in our communities. We anticipate this will result in a reduction in the number of repossessed homes moving out of our communities.

    Excluding the Hometown communities, our first quarter gross rental home move-ins increased 16% and 23% versus first quarter 2003 and fourth quarter 2003, respectively. In these same communities, we had net rental home move-ins of 438 rental homes in the first quarter 2004.

    Traditional move-in activity remains low at an annual rate of less than 1,000 move-ins; however, this was partially mitigated by a lower number of homeowners removing their homes from our communities during the first quarter of 2004 as compared to the first quarter of 2003.

        During the three months ended March 31, 2004, we purchased or ordered 1,341 new homes, of which 827 have been delivered and 257 have been made ready to lease. This order allows us to have the necessary inventory made-ready and merchandised as we enter the prime selling months and allowed us to achieve attractive pricing from the manufacturers due to the size of the orders and the placement of orders during the winter months. As of March 31, 2004, our total home inventory has increased to 8,127 homes. This includes approximately 1,100 homes acquired in the Hometown acquisition in addition to which, and included above, we purchased or ordered approximately 500 additional new homes for the Hometown communities through March 31, 2004.

        We expect to see increased sales and leasing activity in the coming months due to our focus on affordable price points, increased training and marketing and the availability of chattel financing through our finance program. Through the date of this filing, we have contacted over 2,000 of our existing renters regarding the purchase of their rental home and expect to contact all qualified renters in the near future. In the three months ended March 31, 2004 and in the month ended April 30, 2004 we sold 27 and 47 manufactured homes from our home inventory, respectively.

OTHER DEVELOPMENTS

        On February 26, 2004 we closed on two communities consisting of 401 homesites in the Nashville, TN market. These communities were acquired for approximately $7.4 million in cash and had occupancy at acquisition of 66% reflecting an initial capitalization rate of 8.7%. This acquisition affords opportunity for occupancy and rent growth. The Nashville area now represents a core market for us with five communities totaling 1,134 homesites.

        On May 3, 2004 we placed a 36-community portfolio under contract. This portfolio consists of approximately 3,600 homesites that are approximately 88% occupied with an average rent of $254 per month. The portfolio will be purchased for approximately $65.0 million, including closing costs, and represents an in-place capitalization rate of approximately 8.5%. The acquisition includes the assumption of $28.5 million of existing debt that has an interest rate of 7.2%. The remainder of the consideration is expected to consist of cash and preferred operating partnership units. Taking into account the loan assumption process, we expect this portfolio to close in June 2004. The communities are located in the eastern half of the U.S. and fit well with our existing footprint. At this time, there is no assurance we will close on this portfolio.

25



        In addition, we have placed four communities under contract in Salt Lake City, UT. There are a total of 558 homesites with an average occupancy of 78.5%. These communities are each under separate contract for a total of $12.6 million. These contracts are subject to completion of our due diligence and can be terminated by us.

BUSINESS OBJECTIVES, PROPERTY MANAGEMENT, AND OPERATING STRATEGIES

        We continue to believe our industry needs to re-address its fundamental competitive advantage—affordability. We believe that we can provide a clean, attractive and affordable place to live that generates profits for our investors, is competitive with other forms of housing and provides real value and service to our residents. And to that end, we have built a business plan that provides affordability and value in the home, in the financing and in our communities. We have focused on (i) the roll-out of our in-community sales program, (ii) the roll-out of our consumer finance program and (iii) the integration of the Hometown acquisition in terms of human resources, capital expenditures and information systems.

        With respect to our occupancy programs, our primary tools are (i) our rental home program, (ii) our for-sale inventory and (iii) our consumer finance program. Our initial focus has been to convert existing renters to homeowners for those renters interested in homeownership. This conversion provides the added benefit of allowing us to recycle our inventory and our capital.

        With respect to property management, we have expanded our district management infrastructure from seven districts to 12 districts to reflect the increase of approximately 26,000 homesites to our overall portfolio. Our integration priorities for the portfolio include our human resources, training, IT systems and capital expenditure projects. This focus will not only enhance our occupancy programs, it will also strengthen our long term operating infrastructure.

        We have many of our projected capital expenditure projects underway in the communities acquired from Hometown. Our capital expenditure projects are focused on preparing homesites for new home deliveries, addressing deferred maintenance, including tree trimming, trash removal, basic landscaping and resident homesite cleanup and improving amenities in order to meet our quality standards. We do not expect homesite upgrades and preparation to be a limiting factor in our ability to place rental homes and for-sale homes into our communities.

        We expect to increase rents in approximately 90% of our communities in 2004, including the Hometown communities. Approximately 75% of these increases have been implemented. Our average rent increase has been approximately 3.8%.

THE PROPERTIES

        As of March 31, 2004, our portfolio consisted of 301 manufactured home communities comprising 66,548 homesites located in 29 states generally oriented toward all-age living and represent 68 markets across the U.S. Our five largest markets are Dallas-Fort Worth, Texas, with 11.1% of total homesites; Atlanta, Georgia, with 7.6% of total homesites; Salt Lake City, Utah, with 5.0% of total homesites; the Front Range of Colorado, with 5.0% of total homesites; and Jacksonville, Florida, with 3.8% of total homesites.

        As of March 31, 2004, our communities had an occupancy rate of 80.2%, and the average monthly rental income per occupied homesite was $317. Leases for homeowners are generally month-to-month, or in limited cases year-to-year, and require security deposits. In the case of our residents renting homes from us, lease terms are typically one year, and require a security deposit.

26



        The following table sets forth certain information regarding our communities, arranged from our largest to smallest market, as of March 31, 2004.

 
  
  
  
 Rental Income
Per Occupied
Homesite
Per Month (3)

 
  
 Percentage
of
Total
Homesites

 Occupancy
 
 Number of
Total
Homesites (2)

Market (1)
 03/31/04
 03/31/04 (4)
Dallas — Ft. Worth, TX 7,369 11.1%78.0%$347
Atlanta, GA 5,074 7.6%83.5% 323
Salt Lake City, UT 3,310 5.0%93.1% 349
Front Range of CO 3,301 5.0%91.6% 419
Jacksonville, FL 2,525 3.8%81.3% 329
Kansas City — Lawrence — Topeka, MO — KS 2,436 3.7%89.3% 274
Wichita, KS 2,315 3.5%69.7% 282
Orlando, FL 1,996 3.0%87.6% 326
Oklahoma City, OK 1,911 2.9%81.3% 288
St. Louis, MO — IL 1,881 2.8%81.4% 276
Greensboro — Winston Salem, NC 1,416 2.1%72.0% 257
Davenport — Moline — Rock Island, IA — IL 1,410 2.1%84.5% 258
Montgomery, AL 1,288 1.9%55.8% 188
Charleston — North Charleston, SC 1,233 1.9%78.4% 239
Elkhart — Goshen, IN 1,225 1.8%79.7% 305
Inland Empire, CA 1,223 1.8%90.6% 412
Nashville, TN 1,134 1.7%70.8% 262
Southeast Florida 1,124 1.7%94.4% 473
Raleigh — Durham — Chapel Hill, NC 1,095 1.6%85.1% 321
Tampa — Lakeland — Winter Haven, FL 1,005 1.5%75.5% 262
  
 
     
 Subtotal — top 20 Markets 44,271 66.5%82.0% 324
All Other Markets 22,277 33.5%76.5% 302
  
 
     
 Total / Weighted Average 66,548 100.0%80.2%$317
  
 
     

(1)
Markets are defined by our management.

(2)
Results as of and for the quarter ended March 31, 2004 reflect acquisitions made during the quarter and exclude three communities which were acquired on April 9, 2004 upon the completion of the loan assumption process.

(3)
Rental Income is defined as homeowner rental income, home renter rental income and other rental income reduced by move-in bonuses and rent concessions.

(4)
For the Hometown communities, March data was used to calculate "Rental Income Per Occupied Homesite Per Month."

For Weatherly Estates I and II, acquired February 26, 2004, March data was used to calculate "Rental Income Per Occupied Homesite Per Month."

27


COMMUNITIES

        The following tables present certain information relative to our real estate segment as of and for the three months ended March 31, 2004 and 2003. "Same Communities" reflects information for all communities owned by us at both January 1, 2003 and March 31, 2004. "Same Communities" does not include the Hometown acquisition nor the four other communities comprising 1,032 homesites that we acquired subsequent to January 1, 2003.

 
 Same Communities(4)
 Real Estate Segment(4)
 
 
 2004
 2003
 2004
 2003
 
For the three months ended March 31:             
 Average total homesites  39,804  39,729  52,837  39,824 
 Average total rental homes  6,356  4,844  7,063  4,825 
 Average occupied homesites—homeowners  28,189  30,854  37,599  31,021 
 Average occupied homesites—rental homes  5,039  3,828  5,424  3,754 
  
 
 
 
 
  Average total occupied homesites  33,228  34,682  43,023  34,775 
 Average occupancy—rental homes  79.3% 79.0% 76.8% 77.8%
 Average occupancy—total  83.5% 87.3% 81.4% 87.3%
For the three months ended March 31:             
 Real estate revenue             
  Homeowner rental income $24,088 $25,314 $31,130 $25,325 
  Home renter rental income  8,890  6,781  9,239  6,792 
  Other  129  54  200  54 
  
 
 
 
 
   Rental income  33,107  32,149  40,569  32,171 
  Utility and other income  3,792  3,501  4,004  3,508 
  
 
 
 
 
   Total real estate revenue  36,899  35,650  44,573  35,679 
  
 
 
 
 
 Real estate expenses             
  Property operations expenses $11,117 $11,138 $13,541 $11,146 
  Real estate taxes  2,981  2,638  3,483  2,640 
  
 
 
 
 
   Total real estate expenses  14,098  13,776  17,024  13,786 
  
 
 
 
 
 Real estate net segment income (5) $22,801 $21,874 $27,549 $21,893 
  
 
 
 
 
 Average monthly real estate revenue per total occupied homesite (1) $370 $343 $345 $342 
  
 
 
 
 
 Average monthly homeowner rental income per homeowner occupied homesite (2) $285 $273 $276 $272 
  
 
 
 
 
 Average monthly real estate revenue per total homesite (3) $309 $299 $281 $299 
  
 
 
 
 
As of March 31:             
 Total communities owned  209  209  301  211 
 Total homesites  39,804  39,741  66,548  39,943 
 Occupied homesites  33,156  34,693  53,353  34,881 
 Total rental homes owned  6,763  4,903  8,127  4,912 
 Occupied rental homes  5,318  3,998  6,103  4,006 

(1)
Average monthly real estate revenue per total occupied homesite is defined as total real estate revenue divided by average total occupied homesites divided by the number of months in the period.

28


(2)
Average monthly homeowner rental income per homeowner occupied homesite is defined as homeowner rental income divided by average homeowner occupied homesites divided by the number of months in the period.

(3)
Average monthly real estate revenue per total homesite is defined as total real estate revenue divided by average total homesites divided by the number of months in the period.

(4)
Real estate revenue, real estate expenses and homesite data exclude discontinued operations related to our Sunrise Mesa community, which we sold in September 2003.

(5)
Real estate net segment income provides a measure of rental operations that does not include property management, depreciation, amortization, interest expense and non-property specific expenses such as general and administrative expenses. We present real estate net segment income because we consider it an important supplemental measure of the operating performance of our communities and believe it is frequently used by lenders, securities analysts, investors and other interested parties in the evaluation of REITs, many of which present real estate net segment income when reporting their results. Real estate net segment income is defined as income from rental and other property and manufactured homes less expenses for property operations and real estate taxes. Real estate net segment income does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs, including the repayment of principal on debt and payment of dividends on common and preferred stock. Real estate net segment income should not be considered a substitute for net

29


    income (calculated in accordance with GAAP) nor a measure of results of operations or cash flows (calculated in accordance with GAAP) as a measure of liquidity.

 
 Three Months Ended March 31,
 
 
 Same Communities
 As Reported
 
 
 2004
 2003
 2004
 2003
 
Net segment income:             
 Real estate $22,801(a)$21,874(a)$27,549 $21,893 
 Retail home sales and finance  (b) (b) (180) (319)
 Insurance  (36) 94  (36) 94 
 Corporate and other  (75) 81  (75) 81 
  
 
 
 
 
   22,690  22,049  27,258  21,749 
Other expenses:             
 Property management  1,354(c) 1,186  1,454  1,186 
 General and administrative  4,689(d) 4,369  14,804  4,369 
 Initial public offering ("IPO") related costs      4,417   
 Early termination of debt      13,427   
 Depreciation and amortization  12,916(e) 12,543(e) 15,660  12,556 
 Interest expense  12,977(f) 13,866(f) 14,684  13,880 
  
 
 
 
 
  Total other expenses  31,936  31,964  64,446  31,991 
  
 
 
 
 
Interest income  300(g) 347  388  347 
  
 
 
 
 
 Loss before allocation to minority interest  (8,946) (9,568) (36,800) (9,895)
Minority interest  720(h) 1,323(h) 3,063  1,368 
  
 
 
 
 
 Net loss from continuing operations  (8,226) (8,245) (33,737) (8,527)
Income from discontinued operations        146 
Minority interest in discontinued operations        (20)
  
 
 
 
 
 Net loss  (8,226) (8,245) (33,737) (8,401)
Preferred stock dividend      (1,232)  
  
 
 
 
 
 Net loss available to common stockholders $(8,226)$(8,245)$(34,969)$(8,401)
  
 
 
 
 

(a)
Same communities real estate net segment income excludes results of communities acquired in the Hometown and other acquisitions after January 1, 2003 and the community sold before March 31, 2004.

(b)
Excludes segment results as a result of the restructuring in September 2003 in which we closed all stand-alone retail stores existing on January 1, 2003 at which time we had no significant in-community sales operations.

(c)
Excludes additional property management expenses incurred in connection with the Hometown acquisition.

(d)
Excludes restricted stock expenses of $10,115 recognized in connection with the IPO and vested in the three months ended March 31, 2004.

30


(e)
Excludes the following costs recognized in the Hometown and other acquisitions:

Depreciation of rental and other property and manufactured homes acquired $2,272 $11
Amortization of lease intangibles and customer relationships acquired  472  2
  
 
  $2,744 $13
  
 
(f)
Excludes the pro rata portion of interest expense on mortgage loans secured by properties acquired in the Hometown and other acquisitions
  $1,707 $14
  
 
(g)
Excludes interest earned on additional cash received in connection with the IPO, the financing transaction and the Hometown acquisition.

(h)
Minority interest computed at the same rate as reflected in as reported results.

RESULTS OF OPERATIONS

Comparison of the Three Months Ended March 31, 2004 to the Three Months Ended March 31, 2003

        Overview.    Our results for the three months ended March 31, 2004 as compared to the three months ended March 31, 2003 include the operations of the 87 communities acquired from Hometown comprising 25,712 homesites from the date of acquisition, February 18, 2004 through March 31, 2004 and, accordingly, are not included in our operations for the first quarter of 2003. In addition to the effects of the Hometown acquisition, our results for the three months ended March 31, 2004 also reflect the effects on our operations of the four other community acquisitions we completed between January 1, 2003 and March 31, 2004.

        Revenue.    Revenue for the three months ended March 31, 2004 was $45,470 compared to $42,842 for the three months ended March 31, 2003, an increase of $2,628, or 6%. This increase is due to an increase of $8,370 in rental income and a decrease of $5,742 in other revenue consisting of sales of manufactured homes and utility and other income.

        The rental income increase of $8,370 is primarily due to $7,086 from the Hometown acquisition, $354 from other community acquisitions and corporate activity and $958 from same communities. The increase in same communities revenues is due to $1,138 from increased rental rates and $2,109 from home renter rental income partially offset by $2,289 from lower occupancy.

        The decrease in other income of $5,742 is due to a $5,660 decrease in sales of manufactured homes and other retail revenue and a $82 decrease in utility and other income. Sales of manufactured homes decreased to 27 units from 152 units due primarily to our reorganization of the retail home sales business in the second half of 2003. We expect sales of manufactured homes to increase in conjunction with our in-community retail home sales and financing initiative.

        Property Operations Expense.    For the three months ended March 31, 2004 total property operations expenses were $13,541, as compared to $11,146 for the three months ended March 31, 2003, an increase of $2,395, or 21%. The increase is primarily due to increases in expenses of $2,258 from the Hometown acquisition and $166 from other community acquisitions and corporate activity, partially offset by a $21 decrease from same communities. The decrease from same communities is due primarily to a decrease in insurance expenses of $126 or 19%, professional fees of $118 or 51%, bad debt costs of $91or 16% and utilities and telephone expense of $87 or 2% partially offset by an increase in repairs and maintenance expense of $175, salaries and benefits of $122, and franchise taxes of $115.

31



        Real Estate Taxes Expense.    Real estate taxes expense for the three months ended March 31, 2004, was $3,497, as compared to $2,651 for the three months ended March 31, 2003, an increase of $846 or 32%. The increase is due primarily to the Hometown acquisition, other community acquisitions and an increase in the number of rental homes we own.

        Cost of Manufactured Homes Sold.    The cost of manufactured homes sold was $594 for the three months ended March 31, 2004 compared to $4,928 for the three months ended March 31, 2003, a decrease of $4,334, or 88%. The decrease was due primarily to the decrease in sales of manufactured homes. The gross margin in manufactured homes sold decreased to 21% for the three months ended March 31, 2004 from 23% for the three months ended March 31, 2003.

        Retail Home Sales, Finance, Insurance and Other Operations Expense.    For the three months ended March 31, 2004 total retail home sales, finance, insurance and other operations expenses were $580 as compared to $2,368 for three months ended March 31, 2003, a decrease of $1,788 or 76%. This decrease is due to lower sales of manufactured homes and a lower cost structure as a result of eliminating the costs of maintaining stand-alone retail stores.

        Property Management Expense.    Property management expenses for the three months ended March 31, 2004 were $1,454, as compared to $1,186 for the three months ended March 31, 2003, an increase of $268, or 23%. The increase is due primarily to the expansion from seven to twelve district offices and the related staffing costs for the new districts in connection with the Hometown acquisition and the resultant increase in our community portfolio.

        General and Administrative Expense.    General and administrative expense for the three months ended March 31, 2004, was $14,804, as compared to $4,369 for the three months ended March 31, 2003, an increase of $10,435, or 239%. The increase was due primarily to a one-time charge to salaries and benefits of $10,070 incurred in conjunction with the IPO in which we granted 530 shares of restricted stock that vested immediately. The remaining increase in other costs is due primarily to severance of $221 incurred in the three months ended March 31, 2004, higher travel costs of $248 or 78% and insurance costs of $136 or 125%.

        IPO Related Costs.    During the three months ended March 31, 2004, we incurred $4,417 in organization and other costs directly related to the IPO. These costs included legal fees, third party due diligence costs, travel expenses, transfer taxes, filing fees and other miscellaneous items.

        Early termination of debt.    During the three months ended March 31, 2003, we wrote off $7,100 of loan origination costs and incurred expense of $6,327 from the payment of exit fees from the repayment of debt in the financing transaction.

        Depreciation and Amortization Expense.    Depreciation and amortization expense for the three months ended March 31, 2004 was $15,660 as compared to $12,556 for the three months ended March 31, 2003, an increase of $3,104, or 25%. The increase is due primarily to increased depreciation on communities acquired in the Hometown acquisition, other community acquisitions and manufactured home acquisitions.

        Interest Expense.    Interest expense for the three months ended March 31, 2004 was $14,684, as compared to $13,880 for the three months ended March 31, 2003, an increase of $804, or 6%. The increase is due to the Hometown acquisition and the related refinancing activities, which increased our outstanding debt by approximately $151,800 from the period ended March 31, 2003 to March 31, 2004. Interest expense increases resulting from additional borrowings were partially offset by lower interest rates on the variable rate debt and $544 of interest we capitalized related to the development of long-lived assets.

32


        Interest Income.    Interest earned on notes receivable, cash and cash equivalents, restricted cash and loan reserves increased by $41 from $347 for the three months ended March 31, 2003 to $388 for the three months ended March 31, 2004. The increase is due to the larger cash balances resulting from the IPO and the financing transaction.

        Minority Interest.    Minority interest for the three months ended March 31, 2004 was $3,063 as compared to $1,368 for the three months ended March 31, 2003, an increase of $1,695, or 124%. The increase was due primarily to the minority interest share of our increase in loss before allocation to minority interest partially offset by a decrease in minority interest share of net loss to 5.6% after our IPO from 13.9% for all periods prior to our IPO.

        Discontinued Operations.    During the year ended December 31, 2003, we sold the Sunrise Mesa community located in Apache Junction, Arizona. Accordingly, we have reflected its income from operations of $146 and related minority interest of $20 as discontinued operations for the three months ended March 31, 2003.

        Preferred Stock Dividend.    On March 10, 2004, the ARC Board of Directors declared a $0.4182 dividend on each of the 5,000,000 outstanding shares of our Series A Preferred Stock, payable April 30, 2004, amounting to $1,232 that we have accrued through March 31, 2004.

        Net Loss Available to Common Stockholders.    As a result of the foregoing, our net loss available to common stockholders was $34,969 for the three months ended March 31, 2004, as compared to $8,401 for the three months ended March 31, 2003, an increase of $26,568 or 316%. Our net loss available to common stockholders for the three months ended March 31, 2004 includes $27,914 of costs related to the IPO, the financing transaction and the Hometown acquisition including (a) $10,070 from restricted stock grants, (b) $4,417 from IPO related organization and other costs and (c) $13,427 from the early termination of debt.

LIQUIDITY AND CAPITAL RESOURCES

        At March 31, 2004, we have approximately $934 million of outstanding indebtedness. Approximately $747 million, or 80%, of our total indebtedness is fixed rate and approximately $187 million, or 20%, is variable rate. We have entered into a two-year interest rate swap agreement pursuant to which we will effectively fix the base rate portion of the interest rate with respect to $100 million of our variable rate debt. As a result, approximately 90% of our total existing indebtedness will be subject to fixed interest rates for a minimum of two years. In connection with the repayment of existing indebtedness in our financing transaction, we incurred approximately $6.3 million in exit fees that we have included in early termination of debt. In connection with the new senior variable rate mortgage debt, we have purchased interest rate caps to limit our interest costs in the event of increases in one-month LIBOR above 5.00%.

        Our short-term liquidity needs include funds for distributions to our stockholders required to maintain our REIT status and to pay our estimated distribution of $1.25 per common share per annum, funds for dividend payments on our $125 million Series A cumulative redeemable preferred stock bearing a dividend rate of 8.25% per annum, funds for capital expenditures for our communities, funds for purchases of rental homes, funds for community acquisitions and funds for the expansion of our in-community retail sales and financing initiative to facilitate the sale of homes in our communities. Our communities require recurring investment of funds for community related capital expenditures and general capital improvements, which we estimate will amount to approximately $8.7 million annually. In addition, we expect to have significant non-recurring capital expenditures of approximately $15 to $20 million during the 12 to 18 months following our IPO and the financing transaction to optimize our long-term returns by upgrading the acquired communities to our standards of function and appearance. We also expect to invest during the next 12 to 18 months approximately $65 to $75 million to purchase

33



approximately 3,000 to 4,000 additional rental homes and approximately $70 to $90 million for the purchase, sale and financing of approximately 3,000 homes to new residents in our communities. However, we cannot assure that we will generate this volume of sales and financings in 2004.

        We expect to meet our short-term liquidity needs generally through net cash provided by operations, working capital generated from our IPO and the financing transaction, existing cash and funding under our senior revolving credit and retail home sales and consumer finance facilities. Simultaneously with the closing of our IPO and the financing transaction, we entered into a $125 million senior revolving credit facility and a $225 million retail home sales and consumer finance debt facility. The IPO and the financing transaction have produced approximately an additional $73 million in cash including the exercise of the underwriters' over-allotment option. Under our new revolving credit facility, we are able to borrow, subject to certain borrowing base limitations, up to $125 million to fund future acquisitions of manufactured home communities and additional rental homes, capital expenditures and other working capital needs, including the payment of distributions to our common stockholders. Under our new retail home sales and consumer finance debt facility we expect we will able to borrow, subject to certain borrowing base limitations, up to $225 million to fund qualified loans made to residents who purchase homes in our communities. We expect to obtain a $25 million floorplan facility during the second quarter of 2004 to, if necessary, finance the purchase of manufactured home inventory for sale to residents in our communities. In addition to our existing sources of capital, our company has significant experience in raising private equity, and we may in the future use that experience to enter into financing joint ventures or other similar arrangements from time to time if we determine that such a structure would provide the most efficient means of raising capital.

        Our ability to obtain funding from time to time under the senior revolving credit facility and the retail home sales and consumer finance debt facility will be subject to certain conditions, and we cannot assure that all of these conditions will be met. If we are unable to meet the conditions necessary to continue funding under our retail home sales and consumer finance debt facility, we will be unable to fund or expand our retail home sales and consumer financing initiative, and our ability to maintain or improve our occupancy and our results of operations will be adversely affected. If we are unable to meet the conditions necessary to make drawings under the senior revolving credit facility from time to time, our ability to meet certain of our short-term liquidity needs, including acquisitions of communities and rental homes and the payment of distributions on our capital stock, will be adversely effected.

        We expect to meet our long-term liquidity requirements for the funding of community acquisitions, purchases of additional rental homes, purchase, sale and financing of homes to new residents in our communities, funding of distributions required to maintain our REIT status and to pay our estimated distribution of $1.25 per common share per annum, to pay our preferred stock dividend and other non-recurring capital improvements through net cash provided by operations, long-term secured and unsecured indebtedness, the issuance of equity and debt securities and our retail home sales and consumer finance debt and senior revolving credit facilities. We expect to refinance our indebtedness as it comes due.

CASH FLOWS

Comparison of the three months ended March 31, 2004 to the three months ended March 31, 2003

        Cash provided by (used in) operations was $350 and ($430) for the three months ended March 31, 2004 and 2003, respectively. The increase in cash provided by operations for 2004 as compared to 2003 was due primarily to an increase in operating liabilities including accounts payable and accrued expenses.

34



        Cash used in investing activities was $528,607 and $8,865 for the three months ended March 31, 2004 and 2003, respectively. The increase in 2004 as compared to 2003 was due primarily to the Hometown acquisition and an increase in acquisitions of manufactured homes.

        Cash provided by financing activities was $589,612 and $28,784 for the three months ended March 31, 2004 and 2003, respectively. The increase in 2004 as compared to 2003 was primarily due to issuance of additional indebtedness incurred with our financing transaction offset by repayment of existing indebtedness and the issuance of 23,042 common shares and the issuance of $125,000 of preferred stock in connection with our IPO.

INFLATION

        Inflation in the U.S. has been relatively low in recent years and did not have a material impact on our results of operations for the three months ended March 31, 2004 and 2003. Although the impact of inflation has been relatively insignificant in recent years, it remains a factor in the United States economy and may increase the cost of acquiring or replacing property, plant, and equipment and the costs of labor and utilities.

COMMITMENTS

        At March 31, 2004, we have approximately $934 million of consolidated indebtedness outstanding with the following repayment obligations:

 
 Amounts
 
 (in thousands)

2004 $20,903
2005  12,985
2006(1)  206,675
2007  10,975
2008  34,777
Thereafter  641,319
  
Commitments  927,634
Unamortized premium related to indebtedness assumed in Hometown acquisition  6,308
  
  $933,942
  

(1)
The $184,011 new senior variable rate mortgage debt due 2006 may be extended for three additional 12-month periods at our option and subject to certain conditions.

FFO

        As defined by NAREIT, FFO represents income (loss) from continuing operations (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus real estate related depreciation and amortization (excluding amortization of loan origination costs) and after adjustments for unconsolidated partnerships and joint ventures. We present FFO because we consider it an important supplemental measure of our operating performance and believe it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure

35



that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities and interest costs, providing perspective not immediately apparent from net income. We compute FFO in accordance with standards established by the Board of Governors of NAREIT in its March 1995 White Paper (as amended in November 1999 and April 2002), which may differ from the methodology for calculating FFO utilized by other equity REITs and, accordingly, may not be comparable to such other REITs. Further, FFO does not represent amounts available for management's discretionary use because of needed capital replacement or expansion, debt service obligations, or other commitments and uncertainties. FFO should not be considered as an alternative to net income (loss) (computed in accordance with GAAP) as an indicator of our financial performance or to cash flow from operating activities (computed in accordance with GAAP) as an indicator of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to pay dividends or make distributions.

 
 Three Months Ended March 31,
 
 
 2004
 2003
 
 
 (dollars in thousands)

 
Loss before preferred stock dividend (a) $(33,737)$(8,527)
Plus:       
 Depreciation and amortization  15,660  12,556 
 Income from discontinued operations    146 
 Depreciation from discontinued operations    110 
Less:       
 Amortization of loan origination fees  (868) (1,008)
 Depreciation expense on furniture equipment and vehicles  (369) (337)
 Minority interest portion of FFO reconciling items  (1,162) (1,587)
  
 
 
FFO  (20,476) 1,353 
 Less preferred stock dividend  (1,232)  
  
 
 
FFO available to common stockholders $(21,708)$1,353 
  
 
 

(a)
Our FFO for the three months ended March 31, 2004 includes $27,914 of costs related to the IPO, the financing transaction and the Hometown acquisition.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

        Our future income, cash flows and fair values relevant to financial instruments are dependent upon prevalent market interest rates. Market risk refers to the risk of loss from adverse changes in market prices and interest rates. We use some derivative financial instruments to manage, or hedge, interest rate risks related to our borrowings. We do not use derivatives for trading or speculative purposes and only enter into contracts with major financial institutions based on their credit rating and other factors.

        As of March 31, 2004 our total debt outstanding was approximately $934.0 million, which was comprised of $747.1 million of indebtedness 95.3% of which is subject to fixed interest rates for a minimum of four years. Approximately $186.9 million, or 20% of our total consolidated debt is variable rate debt. We entered into a two-year interest rate swap agreement pursuant to which we effectively fixed the base rate portion of the interest rate with respect to $100 million of our variable rate debt. As a result, approximately 90% of our total indebtedness after completion of our IPO and the financing transaction is subject to fixed interest rates for a minimum of two years.

        If LIBOR were to increase by 1.00%, the increase in interest expense on the variable rate debt would decrease future earnings and cash flows by approximately $1.9 million annually. If, after consideration of the interest rate swap agreement described above, LIBOR were to increase by 1.00%,

36



the increase in interest expense on the variable rate debt would decrease future earnings and cash flows by approximately $0.9 million annually.

        Interest risk amounts were determined by considering the impact of hypothetical interest rates on our financial instruments. These analyses do not consider the effect of any change in overall economic activity that could occur in that environment. Further, in the event of a change of that magnitude, we may take actions to further mitigate our exposure to the change. However, due to the uncertainty of the specific actions that would be taken and their possible effects, these analyses assume no changes in our financial structure.

        The following table sets forth certain information with respect to our indebtedness outstanding as of March 31, 2004:

 
 Amount
of Debt

 Percent
of Total
Debt

 Effective
Weighted
Average
Interest Rate

 Maturity
Date

 
 (dollars in thousands)

Fixed Rate Debt         
 Senior fixed rate mortgage due 2012 $306,040 32.7%7.35%2012
 Senior fixed rate mortgage due 2014  215,313 23.1%5.53%2014
 Senior fixed rate mortgage due 2009  100,676 10.8%5.05%2009
 Various individual fixed rate mortgages assumed in Hometown acquisition due 2004 through 2031  80,847 8.7%5.28%2004-2031
 Various individual fixed rate mortgages due 2006 through 2028  43,095 4.6%7.70%2006-2028
 Other loans  1,106 0.1%8.67%2005
  
 
    
   747,077 80.0%6.31% 
  
 
    
Variable Rate Debt         
 Senior variable rate mortgage due 2006  184,011 19.7%4.09%2006
 Floorplan lines of credit  2,854 0.3%7.47%2004
  
 
    
   186,865 20.0%4.14% 
  
 
    
  $933,942 100.0%5.88% 
  
 
    

        The fair value of debt outstanding as of March 31, 2004 was approximately $974.9 million.


ITEM 4. CONTROLS AND PROCEDURES

        We maintain a system of disclosure controls and procedures. The term "disclosure controls and procedures," as defined by the regulations of the Securities and Exchange commission ("SEC"), means controls and other procedures that are designed to ensure that information required to be disclosed in the reports that we file or submit to the SEC under the Securities Exchange Act of 1934, as amended (the "Act"), is recorded, processed, summarized and reported, within the time periods specified in the SEC's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file or submit to the SEC under the Act is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate to allow timely decisions to be made regarding required disclosure. The Chief Executive Officer and Chief Financial Officer have evaluated our disclosure controls and procedures as of the end of the period covered by this quarterly report and have concluded that our disclosure controls and procedures are effective as of the end of the period covered by this quarterly report.

        We also maintain a system of internal controls. The term "internal controls," as defined by the American Institute of Certified Public Accountants' Codification of Statement on Auditing Standards, AU Section 319, means controls and other procedures designed to provide reasonable assurance regarding the achievement of objectives in the reliability of our financial reporting, the effectiveness and efficiency of our operations and of our compliance with applicable laws and regulations. There have been no significant changes in our internal controls or in other factors that could significantly affect such controls subsequent to the date we carried out our evaluation.

37



PART II. OTHER INFORMATION

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

    (c)
    Use of Proceeds

            On February 18, 2003, we consummated the initial public offering of our common stock, $0.01 par value and our 8.25% Series A Cumulative Redeemable Preferred Stock. The managing underwriters were Citigroup Global Markets Inc.; Merrill Lynch, Pierce, Fenner & Smith Incorporated; Credit Suisse First Boston LLC; Morgan Stanley & Co. Incorporated; UBS Securities LLC; Wachovia Capital Markets LLC; Legg Mason Wood Walker, Incorporated; McDonald Investments Inc. and Keefe, Bruyette & Woods. The common stock sold in the offering was registered under the Securities Act of 1933, as amended on a Registration Statement on Form S-11 (Registration No. 333-109816) that was declared effective by the Securities and Exchange Commission on February 11, 2004. Of the common stock registered under the Registration Statement, 25,926,292 shares were sold at a price to the public of $19.00 per share. 22,250,000 shares were sold by us and 3,676,292 by the selling stockholders in the offering. We also sold 5,000,000 shares of our Series A cumulative redeemable preferred stock at $25.00 per share. The underwriters excercised their over-allotment option with respect to an additional 791,592 shares of common stock. We did not receive any of the proceeds from the sale of the shares by the selling stockholders. The estimated aggregate net proceeds to us from the offering were approximately $518.9 million after deducting an aggregate of $31.3 million in underwriting discounts and commissions paid to the underwriters and an estimated $12.6 million in other direct expenses incurred in connection with the offering. None of the proceeds received by us from the offering were paid, directly or indirectly, to any of our officers or directors or any of their associates, or to any persons owning ten percent or more of our outstanding common stock or to any of our affiliates. Upon consummation of the offering, we contributed the net proceeds to our operating partnership.

            For a description of working capital restrictions and other limitations upon the payment of dividends, see "Management's Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources."


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

            We held a Special Meeting of Stockholders on January 13, 2004 pursuant to a Notice of Special Meeting of Stockholders dated January 2, 2004, at which our stockholders approved our

38


    Articles of Amendment and Restatement, a 0.519 for 1 reverse split of our Common Stock and our 2003 Equity Incentive Plan.

 Number of common shares eligible to vote: 37,955,813.

 

Proposal 1:

 

To approve the Articles of Amendment and Restatement of ARC

 

For:

 

28,671,892
 Against: -0-
 Abstain -0-

 

Proposal 2:

 

To approve a 0.519 for 1 reverse split of ARC's Common Stock

 

For:

 

28,671,892
 Against: -0-
 Abstain -0-

 

Proposal 3:

 

To approve the ARC 2003 Equity Incentive Plan

 

For:

 

28,671,892
 Against: -0-
 Abstain -0-


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

    (a)
    Exhibits:

      See Exhibit Index

    (b)
    Reports on Form 8-K:

      On March 24, 2004 we filed a current report on Form 8-K to report under Item 9 Regulation FD Disclosure.

39


    SIGNATURES

            Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on the 14th day of May, 2004.

      AFFORDABLE RESIDENTIAL COMMUNITIES INC.

     

     

    By:

     

    /s/  
    JOHN G. SPRENGLE      
    John G. Sprengle
    Vice Chairman,  Executive Vice President and Chief Financial Officer
    (Principal Financial Officer)

    40



    EXHIBIT INDEX

    Exhibit
    Number

     Exhibit Title
    3.1* Articles of Amendment and Restatement of Affordable Residential Communities Inc. (incorporated by reference to Exhibit 3.1 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (file number 001-31987)).

    3.2*

     

    Amended and Restated Bylaws of Affordable Residential Communities Inc. (incorporated by reference to Exhibit 3.2 to the Annual Report on Form 10-K of Affordable Residential Communities Inc. for the year ended December 31, 2003 (file number 001-31987)).

    31.1

     

    Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act, as amended.

    31.2

     

    Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act, as amended.

    32.1

     

    Certification of Chief Executive Officer of Affordable Residential Communities Inc., pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

    32.2

     

    Certification of Chief Financial Officer of Affordable Residential Communities Inc., pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

    *
    Previously filed

    41