Sun Communities, Inc. Reports 2021 Third Quarter Results
Southfield, MI, Oct. 25, 2021 (GLOBE NEWSWIRE) -- Sun Communities, Inc. (NYSE: SUI) (the "Company"), a real estate investment trust ("REIT") that owns and operates, or has an interest in, manufactured housing ("MH") communities, recreational vehicle ("RV") resorts and marinas, (collectively, the "properties"), today reported its third quarter results for 2021.
Financial Results for the Quarter and Nine Months Ended September 30, 2021
For the quarter ended September 30, 2021, total revenues increased $283.8 million, or 70.9 percent, to approximately $684.3 million compared to $400.5 million for the same period in 2020. Net income attributable to common stockholders increased $150.6 million, or 185.4 percent, to approximately $231.8 million, or $2.00 per diluted common share, compared to net income attributable to common stockholders of $81.2 million, or $0.83 per diluted common share, for the same period in 2020.
For the nine months ended September 30, 2021, total revenues increased $716.1 million, or 70.6 percent, to $1.7 billion compared to approximately $1.0 billion for the same period in 2020. Net income attributable to common stockholders increased $243.3 million, or 196.2 percent, to approximately $367.3 million, or $3.27 per diluted common share, compared to net income attributable to common stockholders of $124.0 million, or $1.29 per diluted common share, for the same period in 2020.
Non-GAAP Financial Measures and Portfolio Performance
Core Funds from Operations ("Core FFO")(1) for the quarter ended September 30, 2021, was $2.11 per diluted share and OP unit ("Share") as compared to $1.60 in the corresponding period in 2020, a 31.9 percent increase.
Same Community(2) Net Operating Income ("NOI")(1) increased by 12.4 percent for the quarter ended September 30, 2021, as compared to the corresponding period in 2020.
Home Sales Volume increased 63.7 percent to 1,162 homes for the quarter ended September 30, 2021, as compared to 710 homes in the same period in 2020.
Acquisitions totaled $500.8 million during and subsequent to the quarter ended September 30, 2021, including 9 MH communities, 7 RV resorts and 6 marinas.
Gary Shiffman, Chief Executive Officer stated, "We are pleased with our third quarter results which highlight successful execution across all of our growth strategies. The RV segment continues to deliver strong results producing same community NOI growth of nearly 31 percent in the quarter, as we benefit from the demand for outdoor experiences coming from existing and new Sun customers. As the leading industry consolidator, we have completed $1.1 billion of acquisitions year-to-date, and believe our cycle tested ability to create value through acquisitions will continue to result in accretive growth. We have remained active in the capital markets to support this growth including completing our second bond offering of the year. Our talented team will continue to execute on opportunities across operations, acquisitions, expansions and ground-up developments, providing us with a confident outlook."
OPERATING HIGHLIGHTS
Portfolio Occupancy
Total MH and annual RV occupancy was 97.4 percent at September 30, 2021 as compared to 97.2 percent at September 30, 2020, an increase of 20 basis points.
During the quarter ended September 30, 2021, MH and annual RV revenue producing sites increased by 576 sites as compared to an increase of 776 sites during the quarter ended September 30, 2020.
During the nine months ended September 30, 2021, MH and annual RV revenue producing sites increased by 1,673 sites as compared to an increase of 1,927 sites during the nine months ended September 30, 2020.
Same Community(2) Results
For the 403 MH and RV properties owned and operated by the Company since January 1, 2020, the following table reflects the percentage increases, in total and by segment, for the quarter and nine months ended September 30, 2021:
Quarter Ended September 30, 2021 | ||||||||
Total Same Community | MH | RV | ||||||
Revenue | 12.8 | % | 5.2 | % | 24.2 | % | ||
Expense | 13.7 | % | 12.7 | % | 14.8 | % | ||
NOI | 12.4 | % | 2.6 | % | 30.6 | % |
Nine Months Ended September 30, 2021 | ||||||||
Total Same Community | MH | RV | ||||||
Revenue | 12.9 | % | 5.8 | % | 27.4 | % | ||
Expense | 14.6 | % | 10.2 | % | 20.0 | % | ||
NOI | 12.1 | % | 4.3 | % | 32.8 | % |
Same Community adjusted occupancy(3) increased to 98.9 percent at September 30, 2021 from 97.4 percent at September 30, 2020, an increase of 150 basis points.
Home Sales
The following table reflects the home sales volume increases for the quarter and nine months ended September 30, 2021:
Quarter Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2021 | September 30, 2020 | Change | % Change | September 30, 2021 | September 30, 2020 | Change | % Change | ||||||||||||||||
New home sales volume | 207 | 155 | 52 | 33.5 | % | 583 | 414 | 169 | 40.8 | % | |||||||||||||
Pre-owned home sales volume | 955 | 555 | 400 | 72.1 | % | 2,572 | 1,670 | 902 | 54.0 | % | |||||||||||||
Total home sales volume | 1,162 | 710 | 452 | 63.7 | % | 3,155 | 2,084 | 1,071 | 51.4 | % |
Marina Results
Marina NOI was $64.5 million and $158.7 million for the quarter and nine months ended September 30, 2021, respectively. Refer to page 15 for additional information regarding the marina portfolio operating results.
PORTFOLIO ACTIVITY
Acquisitions and Dispositions
During and subsequent to the quarter ended September 30, 2021, the Company acquired the following communities, resorts and marinas:
Property Name | Property Type | Sites, | Development Sites | State / Province | Total | Month Acquired | ||||||||||
Allen Harbor | Marina | 165 | — | RI | $ | 4.0 | July | |||||||||
Cisco Grove Campground & RV | RV | 18 | 407 | CA | 6.6 | July | ||||||||||
Four Leaf Portfolio(a) | MH | 2,545 | 340 | MI / IN | 215.0 | July | ||||||||||
Harborage Yacht Club | Marina | 300 | — | FL | 22.0 | July | ||||||||||
Zeman Portfolio(b) | RV | 686 | — | IL / NJ | 15.2 | July | ||||||||||
Southern Leisure Resort | RV | 496 | — | FL | 17.8 | August | ||||||||||
Sunroad Marina | Marina | 617 | — | CA | 84.4 | August | ||||||||||
Lazy Lakes RV | RV | 99 | — | FL | 9.8 | August | ||||||||||
Puerto del Rey | Marina | 1,450 | — | Puerto Rico | 92.3 | September | ||||||||||
Stingray Point | Marina | 219 | — | VA | 2.9 | September | ||||||||||
Detroit River | Marina | 440 | — | MI | 8.8 | September | ||||||||||
Jetstream RV Resort | RV | 202 | — | TX | 17.5 | September | ||||||||||
Subtotal | 7,237 | 747 | 496.3 | |||||||||||||
Acquisitions subsequent to quarter end | ||||||||||||||||
Beaver Brook Campground | RV | 204 | 150 | ME | 4.5 | October | ||||||||||
Subtotal | 204 | 150 | 4.5 | |||||||||||||
Total acquisitions | 7,441 | 897 | $ | 500.8 |
(a) Includes nine MH communities.
(b) Includes two RV communities.
During and subsequent to the nine months ended September 30, 2021, the Company acquired 38 properties totaling 11,910 sites, wet slips and dry storage spaces and 897 sites for expansion for a total purchase price of $1.1 billion.
During the quarter ended September 30, 2021, the Company acquired three land parcels, which are located in Ft. Collins and Ft. Lupton, Colorado and Leighton, Michigan, approved for the development of over 500 MH sites, for total consideration of $7.7 million.
During the quarter ended September 30, 2021, the Company sold six MH communities located in Arizona, Illinois, Indiana and Missouri for $162.1 million.
Construction Activity
During the quarter ended September 30, 2021, the Company completed the construction of over 230 sites in two ground-up developments and over 90 expansion sites in two RV resorts.
During the nine months ended September 30, 2021, the Company completed the construction of over 580 sites in four ground-up developments and over 320 expansion sites in three MH communities and three RV resorts.
BALANCE SHEET, CAPITAL MARKETS ACTIVITY AND OTHER ITEMS
Debt
As of September 30, 2021, the Company had approximately $4.7 billion in debt outstanding. The weighted average interest rate was 3.3 percent and the weighted average maturity was 9.6 years. At September 30, 2021, the Company's net debt to trailing twelve month Recurring EBITDA(1) ratio was 4.9 times. The Company had $71.6 million of unrestricted cash on hand.
Senior Unsecured Notes
Subsequent to the quarter ended September 30, 2021, Sun Communities Operating Limited Partnership ("SCOLP"), the Company's operating partnership, issued $450.0 million of senior unsecured notes with an interest rate of 2.3 percent and a seven-year term, due November 1, 2028 (the "2028 Notes"), and $150.0 million of senior unsecured notes with an interest rate of 2.7 percent, with a 10-year term, due July 15, 2031 (the "2031 Notes"). The 2031 Notes are additional notes of the same series as the $600.0 million aggregate principal amount of 2.7 percent Senior Notes which are due July 15, 2031 that SCOLP issued on June 28, 2021. The net proceeds from the offering were approximately $595.5 million after deducting underwriters' discounts and estimated offering expenses.
Equity Transaction
At the Market Offering
In September 2021, the Company completed the sale of 107,400 forward shares of common stock for $21.4 million under the terms of its At the Market Offering Sales Agreement. The average price before underwriting discounts and commissions was $199.42 per share. The Company expects to settle the forward shares by September 2022.
2021 GUIDANCE
The Company is providing revised or initial 2021 guidance for the following metrics:
Previous Range | Revised Range | ||||||
FY 2021E | FY 2021E | 4Q 2021E | |||||
Basic earnings per share | $2.24 - $2.36 | $3.42 - $3.48 | $0.15 - $0.21 | ||||
Core FFO(1) per fully diluted Share | $6.25 - $6.37 | $6.44 - $6.50 | $1.24 - $1.30 |
Basic earnings per share and Core FFO(1) per fully diluted share and calculated independently for each quarter; as a result, the sum of the quarters may differ from the annual calculation. Full year 2021 guidance is based on the annual calculation.
Previous Range | Revised Range | ||||||
FY 2021E | FY 2021E | 4Q 2021E | |||||
Same Community NOI(1) growth | 9.9% - 10.7% | 10.9% - 11.1% | 7.2% - 8.0% |
Guidance estimates include acquisitions completed through the date of this release and exclude any prospective acquisitions or capital markets activity.
The estimates and assumptions presented above represent a range of possible outcomes and may differ materially from actual results. The estimates and assumptions are forward looking based on the Company's current assessment of economic and market conditions, as well as other risks outlined below under the caption "Cautionary Statement Regarding Forward-Looking Statements."
EARNINGS CONFERENCE CALL
A conference call to discuss third quarter results will be held on Tuesday, October 26, 2021 at 11:00 A.M. (ET). To participate, call toll-free (877) 407-9039. Callers outside the U.S. or Canada can access the call at (201) 689-8470. A replay will be available following the call through November 9, 2021 and can be accessed toll-free by calling (844) 512-2921 or (412) 317-6671. The Conference ID number for the call and the replay is 13722742. The conference call will be available live on Sun Communities' website located at www.suncommunities.com. The replay will also be available on the website.
Sun Communities, Inc. is a REIT that, as of September 30, 2021, owned, operated, or had an interest in a portfolio of 584 developed MH, RV and marina properties comprising nearly 155,900 developed sites and nearly 44,900 wet slips and dry storage spaces in 38 states, Canada and Puerto Rico.
For more information about Sun Communities, Inc., please visit www.suncommunities.com.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This press release contains various "forward-looking statements" within the meaning of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended, and the Company intends that such forward-looking statements will be subject to the safe harbors created thereby. For this purpose, any statements contained in this press release that relate to expectations, beliefs, projections, future plans and strategies, trends or prospective events or developments and similar expressions concerning matters that are not historical facts are deemed to be forward-looking statements. Words such as "forecasts," "intends," "intend," "intended," "goal," "estimate," "estimates," "expects," "expect," "expected," "project," "projected," "projections," "plans," "predicts," "potential," "seeks," "anticipates," "anticipated," "should," "could," "may," "will," "designed to," "foreseeable future," "believe," "believes," "scheduled," "guidance," "target" and similar expressions are intended to identify forward-looking statements, although not all forward looking statements contain these words. These forward-looking statements reflect the Company's current views with respect to future events and financial performance, but involve known and unknown risks, uncertainties and other factors, both general and specific to the matters discussed in or incorporated herein, some of which are beyond the Company's control. These risks, uncertainties and other factors may cause the Company's actual results to be materially different from any future results expressed or implied by such forward-looking statements. In addition to the risks disclosed under "Risk Factors" contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2020 and in the Company's other filings with the Securities and Exchange Commission from time to time, such risks, uncertainties and other factors include but are not limited to:
outbreaks of disease, including the COVID-19 pandemic, and related stay-at-home orders, quarantine policies and restrictions on travel, trade and business operations;
changes in general economic conditions, the real estate industry and the markets in which the Company operates;
difficulties in the Company's ability to evaluate, finance, complete and integrate acquisitions, developments and expansions successfully;
the Company's liquidity and refinancing demands;
the Company's ability to obtain or refinance maturing debt;
the Company's ability to maintain compliance with covenants contained in its debt facilities and its senior unsecured notes;
availability of capital;
changes in foreign currency exchange rates, including between the U.S. dollar and each of the Canadian and Australian dollars;
the Company's ability to maintain rental rates and occupancy levels;
the Company's ability to maintain effective internal control over financial reporting and disclosure controls and procedures;
increases in interest rates and operating costs, including insurance premiums and real property taxes;
risks related to natural disasters such as hurricanes, earthquakes, floods, droughts and wildfires;
general volatility of the capital markets and the market price of shares of the Company's capital stock;
the Company's ability to maintain its status as a REIT;
changes in real estate and zoning laws and regulations;
legislative or regulatory changes, including changes to laws governing the taxation of REITs;
litigation, judgments or settlements;
competitive market forces;
the ability of purchasers of manufactured homes and boats to obtain financing; and
the level of repossessions by manufactured home and boat lenders.
Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statement was made. The Company undertakes no obligation to publicly update or revise any forward-looking statements included in this press release, whether as a result of new information, future events, changes in its expectations or otherwise, except as required by law.
Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, it cannot guarantee future results, levels of activity, performance or achievements. All written and oral forward-looking statements attributable to the Company or persons acting on its behalf are qualified in their entirety by these cautionary statements.
Investor Information
RESEARCH COVERAGE | ||||||
Firm | Analyst | Phone | ||||
Bank of America Merrill Lynch | Joshua Dennerlein | (646) 855-1681 | joshua.dennerlein@baml.com | |||
Barclays | Anthony Powell | (212) 526-8768 | anthony.powell@barclays.com | |||
Allison Gelman | (212) 526-3367 | allison.gelman@barclays.com | ||||
Berenberg Capital Markets | Keegan Carl | (646) 949-9052 | keegan.carl@berenberg-us.com | |||
BMO Capital Markets | John Kim | (212) 885-4115 | johnp.kim@bmo.com | |||
Citi Research | Michael Bilerman | (212) 816-1383 | michael.bilerman@citi.com | |||
Nicholas Joseph | (212) 816-1909 | nicholas.joseph@citi.com | ||||
Evercore ISI | Steve Sakwa | (212) 446-9462 | steve.sakwa@evercoreisi.com | |||
Samir Khanal | (212) 888-3796 | samir.khanal@evercoreisi.com | ||||
Green Street Advisors | John Pawlowski | (949) 640-8780 | jpawlowski@greenstreetadvisors.com | |||
Robert W. Baird & Co. | Wesley Golladay | (216) 737-7510 | wgolladay@rwbaird.com | |||
RBC Capital Markets | Brad Heffern | (512) 708-6311 | brad.heffern@rbccm.com | |||
UBS | Michael Goldsmith | (212) 713-2951 | michael.goldsmith@ubs.com | |||
INQUIRIES | ||||||
Sun Communities welcomes questions or comments from stockholders, analysts, investment managers, media or any prospective investor. Please address all inquiries to our Investor Relations department. | ||||||
At Our Website | www.suncommunities.com | |||||
By Email | investorrelations@suncommunities.com | |||||
By Phone | (248) 208-2500 |
Portfolio Overview
(As of September 30, 2021)
Financial and Operating Highlights
(amounts in thousands, except for *)
Quarter Ended | |||||||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||
Financial Information | |||||||||||||||||||
Total revenues | $ | 684,294 | $ | 603,863 | $ | 442,015 | $ | 384,265 | $ | 400,514 | |||||||||
Net income | $ | 250,161 | $ | 120,849 | $ | 27,941 | $ | 9,818 | $ | 89,756 | |||||||||
Net income attributable to Sun Communities Inc. common stockholders | $ | 231,770 | $ | 110,770 | $ | 24,782 | $ | 7,586 | $ | 81,204 | |||||||||
Basic earnings per share* | $ | 2.00 | $ | 0.98 | $ | 0.23 | $ | 0.07 | $ | 0.83 | |||||||||
Diluted earnings per share* | $ | 2.00 | $ | 0.98 | $ | 0.23 | $ | 0.07 | $ | 0.83 | |||||||||
Cash distributions declared per common share* | $ | 0.83 | $ | 0.83 | $ | 0.83 | $ | 0.79 | $ | 0.79 | |||||||||
Recurring EBITDA(1) | $ | 314,499 | $ | 268,225 | $ | 190,830 | $ | 168,527 | $ | 199,321 | |||||||||
FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities(1)(4) | $ | 223,069 | $ | 198,017 | $ | 135,925 | $ | 110,849 | $ | 165,209 | |||||||||
Core FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities(1)(4) | $ | 244,535 | $ | 209,620 | $ | 141,036 | $ | 124,872 | $ | 162,624 | |||||||||
FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities(1)(4) per share - fully diluted* | $ | 1.92 | $ | 1.70 | $ | 1.22 | $ | 1.03 | $ | 1.63 | |||||||||
Core FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities(1)(4) per share - fully diluted* | $ | 2.11 | $ | 1.80 | $ | 1.26 | $ | 1.16 | $ | 1.60 | |||||||||
Balance Sheet | |||||||||||||||||||
Total assets | $ | 12,583,296 | $ | 12,040,990 | $ | 11,454,209 | $ | 11,206,586 | $ | 8,335,717 | |||||||||
Total debt | $ | 4,689,437 | $ | 4,311,175 | $ | 4,417,935 | $ | 4,757,076 | $ | 3,340,613 | |||||||||
Total liabilities | $ | 5,488,469 | $ | 5,099,563 | $ | 5,101,512 | $ | 5,314,879 | $ | 3,791,922 |
Quarter Ended | ||||||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | ||||||||||
Operating Information* | ||||||||||||||
Properties | 584 | 569 | 562 | 552 | 432 | |||||||||
Manufactured home sites | 98,301 | 97,448 | 96,876 | 96,688 | 95,209 | |||||||||
Annual RV sites | 29,640 | 28,807 | 28,441 | 27,564 | 26,817 | |||||||||
Transient RV sites | 27,922 | 27,032 | 26,295 | 25,043 | 23,728 | |||||||||
Total sites | 155,863 | 153,287 | 151,612 | 149,295 | 145,754 | |||||||||
Marina wet slips and dry storage spaces | 44,859 | 41,275 | 38,753 | 38,152 | N/A | |||||||||
MH occupancy | 96.6 | % | 96.7 | % | 96.5 | % | 96.6 | % | 96.4 | % | ||||
Annual RV occupancy | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||
Blended MH and annual RV occupancy | 97.4 | % | 97.4 | % | 97.3 | % | 97.3 | % | 97.2 | % | ||||
New home sales volume | 207 | 227 | 149 | 156 | 155 | |||||||||
Pre-owned home sales volume | 955 | 931 | 686 | 626 | 555 | |||||||||
Total home sales volume | 1,162 | 1,158 | 835 | 782 | 710 |
Quarter Ended | ||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | ||||||
Revenue Producing Site Net Gains(5) | ||||||||||
MH net leased sites | 144 | 226 | 127 | 247 | 349 | |||||
RV net leased sites | 432 | 357 | 387 | 331 | 427 | |||||
Total net leased sites | 576 | 583 | 514 | 578 | 776 |
Consolidated Balance Sheets
(amounts in thousands)
September 30, 2021 | December 31, 2020 | |||||||||
Assets | ||||||||||
Land | $ | 2,457,236 | $ | 2,119,364 | ||||||
Land improvements and buildings | 9,469,247 | 8,480,597 | ||||||||
Rental homes and improvements | 591,367 | 637,603 | ||||||||
Furniture, fixtures and equipment | 590,829 | 447,039 | ||||||||
Investment property | 13,108,679 | 11,684,603 | ||||||||
Accumulated depreciation | (2,232,243 | ) | (1,968,812 | ) | ||||||
Investment property, net | 10,876,436 | 9,715,791 | ||||||||
Cash, cash equivalents and restricted cash | 85,619 | 92,641 | ||||||||
Marketable securities | 160,321 | 124,726 | ||||||||
Inventory of manufactured homes | 43,708 | 46,643 | ||||||||
Notes and other receivables, net | 256,924 | 221,650 | ||||||||
Goodwill | 461,609 | 428,833 | ||||||||
Other intangible assets, net | 297,625 | 305,611 | ||||||||
Other assets, net | 401,054 | 270,691 | ||||||||
Total Assets | $ | 12,583,296 | $ | 11,206,586 | ||||||
Liabilities | ||||||||||
Secured debt | $ | 3,403,436 | $ | 3,489,983 | ||||||
Unsecured debt | 1,286,001 | 1,267,093 | ||||||||
Distributions payable | 98,453 | 86,988 | ||||||||
Advanced reservation deposits and rent | 223,471 | 187,730 | ||||||||
Accrued expenses and accounts payable | 232,590 | 148,435 | ||||||||
Other liabilities | 244,518 | 134,650 | ||||||||
Total Liabilities | 5,488,469 | 5,314,879 | ||||||||
Commitments and contingencies | ||||||||||
Temporary equity | 292,394 | 264,379 | ||||||||
Stockholders' Equity | ||||||||||
Common stock | 1,160 | 1,076 | ||||||||
Additional paid-in capital | 8,170,322 | 7,087,658 | ||||||||
Accumulated other comprehensive income | 1,752 | 3,178 | ||||||||
Distributions in excess of accumulated earnings | (1,475,634 | ) | (1,566,636 | ) | ||||||
Total Sun Communities, Inc. stockholders' equity | 6,697,600 | 5,525,276 | ||||||||
Noncontrolling interests | ||||||||||
Common and preferred OP units | 85,756 | 85,968 | ||||||||
Consolidated entities | 19,077 | 16,084 | ||||||||
Total noncontrolling interests | 104,833 | 102,052 | ||||||||
Total Stockholders' Equity | 6,802,433 | 5,627,328 | ||||||||
Total Liabilities, Temporary Equity and Stockholders' Equity | $ | 12,583,296 | $ | 11,206,586 |
Statements of Operations - Quarter to Date and Year to Date Comparison
(In thousands, except per share amounts) (Unaudited)
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||
September 30, 2021 | September 30, 2020 | Change | % Change | September 30, 2021 | September 30, 2020 | Change | % Change | ||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||||
Real property (excluding transient) | $ | 352,553 | $ | 240,076 | $ | 112,477 | 46.9 | % | $ | 979,537 | $ | 693,491 | $ | 286,046 | 41.2 | % | |||||||||||||||||||||
Real property - transient | 126,072 | 80,412 | 45,660 | 56.8 | % | 235,606 | 136,473 | 99,133 | 72.6 | % | |||||||||||||||||||||||||||
Home sales | 81,099 | 47,662 | 33,437 | 70.2 | % | 215,146 | 126,779 | 88,367 | 69.7 | % | |||||||||||||||||||||||||||
Service, retail, dining and entertainment | 113,039 | 23,859 | 89,180 | 373.8 | % | 270,103 | 36,662 | 233,441 | 636.7 | % | |||||||||||||||||||||||||||
Interest | 2,690 | 2,624 | 66 | 2.5 | % | 8,040 | 7,609 | 431 | 5.7 | % | |||||||||||||||||||||||||||
Brokerage commissions and other, net | 8,841 | 5,881 | 2,960 | 50.3 | % | 21,740 | 13,068 | 8,672 | 66.4 | % | |||||||||||||||||||||||||||
Total Revenues | 684,294 | 400,514 | 283,780 | 70.9 | % | 1,730,172 | 1,014,082 | 716,090 | 70.6 | % | |||||||||||||||||||||||||||
Expenses | |||||||||||||||||||||||||||||||||||||
Property operating and maintenance | 158,095 | 98,775 | 59,320 | 60.1 | % | 391,609 | 239,413 | 152,196 | 63.6 | % | |||||||||||||||||||||||||||
Real estate tax | 24,751 | 17,442 | 7,309 | 41.9 | % | 70,361 | 52,341 | 18,020 | 34.4 | % | |||||||||||||||||||||||||||
Home costs and selling | 56,567 | 39,899 | 16,668 | 41.8 | % | 156,920 | 105,989 | 50,931 | 48.1 | % | |||||||||||||||||||||||||||
Service, retail, dining and entertainment | 87,106 | 17,615 | 69,491 | 394.5 | % | 211,122 | 31,539 | 179,583 | 569.4 | % | |||||||||||||||||||||||||||
General and administrative | 43,276 | 26,834 | 16,442 | 61.3 | % | 126,606 | 78,710 | 47,896 | 60.9 | % | |||||||||||||||||||||||||||
Catastrophic event-related charges, net | 328 | 14 | 314 | N/M | 3,097 | 54 | 3,043 | N/M | |||||||||||||||||||||||||||||
Business combination | — | — | — | N/A | 1,031 | — | 1,031 | N/A | |||||||||||||||||||||||||||||
Depreciation and amortization | 127,091 | 88,499 | 38,592 | 43.6 | % | 378,068 | 259,453 | 118,615 | 45.7 | % | |||||||||||||||||||||||||||
Loss on extinguishment of debt | — | — | — | N/A | 8,108 | 5,209 | 2,899 | 55.7 | % | ||||||||||||||||||||||||||||
Interest | 39,026 | 30,214 | 8,812 | 29.2 | % | 116,224 | 94,058 | 22,166 | 23.6 | % | |||||||||||||||||||||||||||
Interest on mandatorily redeemable preferred OP units / equity | 1,047 | 1,047 | — | — | % | 3,124 | 3,130 | (6 | ) | (0.2 | ) | % | |||||||||||||||||||||||||
Total Expenses | 537,287 | 320,339 | 216,948 | 67.7 | % | 1,466,270 | 869,896 | 596,374 | 68.6 | % | |||||||||||||||||||||||||||
Income Before Other Items | 147,007 | 80,175 | 66,832 | 83.4 | % | 263,902 | 144,186 | 119,716 | 83.0 | % | |||||||||||||||||||||||||||
Gain / (loss) on remeasurement of marketable securities | 12,072 | 1,492 | 10,580 | 709.1 | % | 43,227 | (2,636 | ) | 45,863 | N/M | |||||||||||||||||||||||||||
Gain / (loss) on foreign currency translation | (7,028 | ) | 5,023 |