Equity LifeStyle Properties, Inc. (NYSE: ELS) (the "Company”) today
announced results for the quarter and nine months ended September 30,
2009.
a) Financial Results
For the third quarter 2009, Funds From Operations ("FFO”) were $28.8
million, or $0.82 per share on a fully-diluted basis, compared to $22.7
million, or $0.74 per share on a fully-diluted basis for the same period
in 2008. For the nine months ended September 30, 2009, FFO was $90.4
million, or $2.81 per share on a fully-diluted basis, compared to $77.1
million, or $2.53 per share on a fully-diluted basis for the same period
in 2008.
Net income available to common stockholders totaled $11.1 million, or
$0.37 per share on a fully-diluted basis for the quarter ended September
30, 2009. This compares to net income available to common stockholders
of $1.5 million, or $0.06 per share on a fully-diluted basis for the
same period in 2008. Net income available to common stockholders totaled
$27.7 million, or $1.02 per share on a fully-diluted basis for the nine
months ended September 30, 2009. This compares to net income available
to common stockholders of $18.3 million, or $0.74 per share on a
fully-diluted basis for the same period in 2008.
On June 29, 2009, the Company issued 4.6 million shares of common stock
in an equity offering for approximately $146.4 million, net of offering
costs. On an as adjusted basis, assuming the equity offering had not
occurred, FFO per share on a fully-diluted basis would have been $0.94
and $3.28 for the quarter and nine months ended September 30, 2009,
respectively. As adjusted net income available to common stockholders,
assuming the equity offering did not occur, would have been $0.42 and
$1.19 per share on a fully diluted basis for the quarter and nine months
ended September 30, 2009, respectively.
See the attachment to this press release for reconciliation of FFO and
FFO per share to net income available to common shares and net income
per common share, respectively, the most directly comparable GAAP
measure.
b) Portfolio Performance
Third quarter 2009 property operating revenues were $123.8 million,
compared to $108.3 million in the third quarter of 2008. Our property
operating revenues for the nine months ended September 30, 2009 were
$364.3 million, compared to $309.0 million for the nine months ended
September 30, 2008.
For the quarter ended September 30, 2009, our Core property operating
revenues increased approximately 2.7 percent and Core property operating
expenses decreased approximately 1.5 percent, resulting in an increase
of approximately 6.5 percent to income from Core property operations
over the quarter ended September 30, 2008. For the nine months ended
September 30, 2009, our Core property operating revenues increased
approximately 2.7 percent and Core property operating expenses decreased
approximately 1.6 percent, resulting in an increase to income from Core
property operations of approximately 6.3 percent over the nine months
ended September 30, 2008.
For the quarter ended September 30, 2009, the Company had 38 new home
sales (including 13 third-party dealer sales), which represents a 56.3
percent decrease as compared to the quarter ended September 30, 2008.
Gross revenues from home sales were $2.1 million for the quarter ended
September 30, 2009, compared to $5.3 million for the quarter ended
September 30, 2008. Net income from home sales and other was $1.5
million for the quarter ended September 30, 2009, compared to a net loss
from home sales and other of ($0.7) million for the same period in 2008.
For the nine months ended September 30, 2009, the Company had 79 new
home sales (including 19 third-party dealer sales), a 75.5 percent
decrease over the same period in 2008. Gross revenues from home sales
were $5.1 million for the nine months ended September 30, 2009, compared
to $18.3 million for the same period in 2008. Net income from home sales
and other was $1.0 million for the nine months ended September 30, 2009
compared to a net loss from home sales and other of ($2.7) million for
the nine months ended September 30, 2008.
Property management expenses were $8.7 million for the quarter ended
September 30, 2009, compared to $6.4 million for the same period last
year. A significant portion of the increase in property management
expenses was due to the acquisition and consolidation of Privileged
Access, L.P. ("Privileged Access”) and the 82 Company properties that
Privileged Access had been leasing and operating prior to the Company’s
acquisition of Privileged Access on August 14, 2008.
c) Asset-related Transactions
On July 20, 2009, the Company sold the 490-site property known as Casa
Village in Billings, Montana. The buyer assumed approximately $10.6
million of mortgage indebtedness on the property.
d) Balance Sheet
Our average long-term secured debt balance was approximately $1.6
billion in the quarter, with a weighted average interest rate, including
amortization, of approximately 6.02 percent per annum. Our unsecured
debt balance currently has an availability of $370.0 million. Interest
coverage was approximately 2.4 times in the quarter ended September 30,
2009.
During the quarter ended September 30, 2009, the Company closed on
approximately $21.1 million of financings on two manufactured home
properties with a weighted average interest rate of 6.25 percent per
annum, maturing in 2019. The Company also paid off twelve maturing
mortgages totaling approximately $47.9 million, with a weighted average
interest rate of 7.94 percent per annum.
During the fourth quarter of 2009 and the second quarter of 2010, the
Company expects to close on approximately $74 million of financing on
four manufactured home properties at a weighted average interest rate of
6.96 percent per annum, maturing in 10 years. We have locked rate with
Fannie Mae on these loans. There can be no assurance if such financings
will occur or as to the timing and terms of our anticipated financing.
The Company expects to satisfy its secured debt maturities occurring
prior to December 31, 2010 with the proceeds from the four financings
noted above and its existing cash balance, which is approximately $160
million as of September 30, 2009. The expected timing and amounts of the
most significant payoffs are as follows: i) approximately $32 million
during the fourth quarter of 2009, ii) approximately $100 million in
April of 2010, and iii) approximately $76 million in August of 2010.
e) Guidance
ELS management projects 2009 FFO per share, on a fully-diluted basis, to
be in the range of $0.60 to $0.70 for the quarter ending December 31,
2009.
Preliminary guidance for 2010 FFO per share, on a fully-diluted basis,
is projected to be in the range of $3.39 to $3.59 and is based on the
following assumptions provided below. The following are based on current
projections, make no assumptions regarding free cash flow and are
forward-looking:
-
Core property operating revenue for 2010 is expected to grow at
approximately 1.0 to 1.5 percent over 2009, assuming stable occupancy.
The 2010 Core properties are expected to earn approximately $493.5
million in property operating revenues in 2009. The 2010 Core
properties will include the 82 Privileged Access properties the
Company started operating on August 14, 2008.
-
Income from Core property operations, excluding property management
expenses, is expected to grow at approximately 1.0 to 2.0 percent over
2009. Excluding property management expenses, the 2010 Core properties
are expected to contribute approximately $268.5 million to income from
property operations in 2009.
-
Non-Core properties are expected to contribute approximately $1.8
million to income from property operations in 2010.
-
Property management and corporate general and administrative expenses
are expected to be approximately $55 million in 2010.
-
Other income, including sales operations, interest income, other
corporate income and depreciation, rent control initiatives and income
from joint ventures (before related depreciation expense), is expected
to be approximately $11 million in 2010.
-
Interest and related amortization expense and payments to perpetual
preferred OP Unit holders is expected to be approximately $107 million
in 2010.
The Company's guidance ranges acknowledge the existence of volatile
economic conditions, which may impact our current guidance assumptions.
Factors impacting 2009 and 2010 guidance include (i) the mix of site
usage within the portfolio; (ii) yield management on our short-term
resort sites; (iii) scheduled or implemented rate increases on community
and resort sites; (iv) scheduled or implemented rate increases of annual
payments under right-to-use contracts; (v) occupancy changes; and (vi)
our ability to retain and attract customers renewing or purchasing
right-to-use contracts. Results for 2009 and 2010 also may be impacted
by, among other things, (i) continued competitive housing options and
new home sales initiatives impacting occupancy levels at certain
properties; (ii) variability in income from home sales operations,
including anticipated expansion projects; (iii) potential effects of
uncontrollable factors such as environmental remediation costs and
hurricanes; (iv) potential acquisitions, investments and dispositions;
(v) mortgage debt maturing during 2010; (vi) changes in interest rates;
and (vii) continued initiatives regarding rent control legislation in
California and related legal fees. Quarter-to-quarter results during the
year are impacted by the seasonality at certain of the properties.
Equity LifeStyle Properties, Inc. owns or has an interest in 307 quality
properties in 27 states and British Columbia consisting of 110,363
sites. The Company is a self-administered, self-managed, real estate
investment trust (REIT) with headquarters in Chicago.
A live webcast of Equity LifeStyle Properties, Inc.’s conference call
discussing these results will be available via the Company’s website in
the Investor Info section at www.equitylifestyle.com
at 10:00 a.m. Central time on October 20, 2009.
This news release includes certain "forward-looking statements” within
the meaning of the Private Securities Litigation Reform Act of 1995.
When used, words such as "anticipate,” "expect,” "believe,” "project,”
"intend,” "may be” and "will be” and similar words or phrases, or the
negative thereof, unless the context requires otherwise, are intended to
identify forward-looking statements. These forward-looking statements
are subject to numerous assumptions, risks and uncertainties, including,
but not limited to:
-
our ability to control costs, real estate market conditions, the
actual rate of decline in customers, the actual use of sites by
customers and our success in acquiring new customers at our Properties
(including those recently acquired);
-
our ability to maintain historical rental rates and occupancy with
respect to Properties currently owned or that we may acquire;
-
our assumptions about rental and home sales markets;
-
in the age-qualified Properties, home sales results could be impacted
by the ability of potential homebuyers to sell their existing
residences as well as by financial, credit and capital markets
volatility;
-
in the all-age Properties, results from home sales and occupancy will
continue to be impacted by local economic conditions, lack of
affordable manufactured home financing and competition from
alternative housing options including site-built single-family housing;
-
the completion of future acquisitions, if any, and timing with respect
thereto and the effective integration and successful realization of
cost savings;
-
ability to obtain financing or refinance existing debt on favorable
terms or at all;
-
the effect of interest rates;
-
the dilutive effects of issuing additional common stock;
-
the effect of accounting for the sale of agreements to customers
representing a right-to-use the Properties previously leased by
Privileged Access under Financial Accounting Standards Board
Accounting Standards Codification Topic "Revenue Recognition”
(prior authoritative guidance: Staff Accounting Bulletin No. 104,
Revenue Recognition in Consolidated Financial Statements, Corrected);
and
-
other risks indicated from time to time in our filings with the
Securities and Exchange Commission.
These forward-looking statements are based on management’s present
expectations and beliefs about future events. As with any projection or
forecast, these statements are inherently susceptible to uncertainty and
changes in circumstances. The Company is under no obligation to, and
expressly disclaims any obligation to, update or alter its
forward-looking statements whether as a result of such changes, new
information, subsequent events or otherwise.
Tables follow:
|
Equity LifeStyle Properties, Inc.
|
|
Selected Financial Data
|
|
(Unaudited)
|
|
(Amounts in thousands except for per share data)
|
|
|
|
|
|
|
|
Quarters Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Property Operations:
|
|
|
|
|
|
|
|
|
Community base rental income
|
$ 63,389
|
|
|
$ 61,554
|
|
|
$ 189,891
|
|
|
$184,018
|
|
|
Resort base rental income
|
34,561
|
|
|
29,343
|
|
|
97,766
|
|
|
86,973
|
|
|
Right-to-use annual payments
|
12,796
|
|
|
6,746
|
|
|
38,393
|
|
|
6,746
|
|
|
Right-to-use contracts current period, gross
|
5,080
|
|
|
5,003
|
|
|
16,526
|
|
|
5,003
|
|
|
Right-to-use contracts current period, deferred, net of prior period
amortization
|
(4,327
|
)
|
|
(4,940
|
)
|
|
(14,761
|
)
|
|
(4,940
|
)
|
|
Utility and other income
|
12,331
|
|
|
10,572
|
|
|
36,455
|
|
|
31,222
|
|
|
Property operating revenues
|
123,830
|
|
|
108,278
|
|
|
364,270
|
|
|
309,022
|
|
|
|
|
|
|
|
|
|
|
|
Property operating and maintenance
|
50,409
|
|
|
42,148
|
|
|
137,978
|
|
|
109,847
|
|
|
Real estate taxes
|
7,955
|
|
|
7,794
|
|
|
24,646
|
|
|
22,712
|
|
|
Sales and marketing, gross
|
3,422
|
|
|
3,098
|
|
|
10,166
|
|
|
3,098
|
|
|
Sales and marketing, deferred commissions, net
|
(1,410
|
)
|
|
(1,598
|
)
|
|
(4,535
|
)
|
|
(1,598
|
)
|
|
Property management
|
8,725
|
|
|
6,446
|
|
|
25,159
|
|
|
16,983
|
|
|
Property operating expenses
|
69,101
|
|
|
57,888
|
|
|
193,414
|
|
|
151,042
|
|
|
Income from property operations
|
54,729
|
|
|
50,390
|
|
|
170,856
|
|
|
157,980
|
|
|
|
|
|
|
|
|
|
|
|
Home Sales Operations:
|
|
|
|
|
|
|
|
|
Gross revenues from home sales
|
2,127
|
|
|
5,260
|
|
|
5,075
|
|
|
18,254
|
|
|
Cost of inventory home sales
|
(1,842
|
)
|
|
(5,365
|
)
|
|
(5,606
|
)
|
|
(18,974
|
)
|
|
Gross profit (loss) from home sales
|
285
|
|
|
(105
|
)
|
|
(531
|
)
|
|
(720
|
)
|
|
Brokered resale revenues, net
|
171
|
|
|
237
|
|
|
556
|
|
|
905
|
|
|
Home selling expenses
|
(278
|
)
|
|
(1,482
|
)
|
|
(1,990
|
)
|
|
(4,630
|
)
|
|
Ancillary services revenues, net
|
1,341
|
|
|
607
|
|
|
2,915
|
|
|
1,728
|
|
|
Income (loss) from home sales and other
|
1,519
|
|
|
(743
|
)
|
|
950
|
|
|
(2,717
|
)
|
|
|
|
|
|
|
|
|
|
|
Other Income and Expenses:
|
|
|
|
|
|
|
|
|
Interest income
|
1,177
|
|
|
885
|
|
|
3,783
|
|
|
1,566
|
|
|
Income from other investments, net
|
2,339
|
|
|
2,783
|
|
|
6,728
|
|
|
16,398
|
|
|
General and administrative
|
(5,281
|
)
|
|
(5,315
|
)
|
|
(17,654
|
)
|
|
(15,548
|
)
|
|
Rent control initiatives
|
(93
|
)
|
|
(102
|
)
|
|
(408
|
)
|
|
(1,967
|
)
|
|
Interest and related amortization
|
(24,492
|
)
|
|
(24,930
|
)
|
|
(74,068
|
)
|
|
(74,604
|
)
|
|
Depreciation on corporate assets
|
(458
|
)
|
|
(84
|
)
|
|
(860
|
)
|
|
(266
|
)
|
|
Depreciation on real estate and other costs
|
(17,400
|
)
|
|
(17,132
|
)
|
|
(51,942
|
)
|
|
(49,664
|
)
|
|
Total other expenses, net
|
(44,208
|
)
|
|
(43,895
|
)
|
|
(134,421
|
)
|
|
(124,085
|
)
|
|
Equity in income of unconsolidated joint ventures
|
229
|
|
|
62
|
|
|
2,607
|
|
|
3,445
|
|
|
Consolidated income from continuing operations
|
12,269
|
|
|
5,814
|
|
|
39,992
|
|
|
34,623
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
Discontinued operations
|
(53
|
)
|
|
32
|
|
|
160
|
|
|
177
|
|
|
Gain (loss) from discontinued real estate
|
4,743
|
|
|
---
|
|
|
4,723
|
|
|
(80
|
)
|
|
Income from discontinued operations
|
4,690
|
|
|
32
|
|
|
4,883
|
|
|
97
|
|
|
Consolidated net income
|
$ 16,959
|
|
|
$ 5,846
|
|
|
$ 44,875
|
|
|
$ 34,720
|
|
|
|
|
|
|
|
|
|
|
|
Income allocated to non-controlling interests:
|
|
|
|
|
|
|
|
|
Common OP Units
|
(1,797
|
)
|
|
(332
|
)
|
|
(5,092
|
)
|
|
(4,300
|
)
|
|
Perpetual OP Units
|
(4,031
|
)
|
|
(4,032
|
)
|
|
(12,104
|
)
|
|
(12,104
|
)
|
|
Net income available for Common Shares
|
$ 11,131
|
|
|
$ 1,482
|
|
|
$ 27,679
|
|
|
$ 18,316
|
|
|
|
|
|
|
|
|
|
|
|
Net income per Common Share – Basic
|
$0.37
|
|
|
$0.06
|
|
|
$1.04
|
|
|
$0.75
|
|
|
Net income per Common Share – Fully Diluted
|
$0.37
|
|
|
$0.06
|
|
|
$1.02
|
|
|
$0.74
|
|
|
|
|
|
|
|
|
|
|
|
Average Common Shares – Basic
|
29,993
|
|
|
24,527
|
|
|
26,719
|
|
|
24,366
|
|
|
Average Common Shares and OP Units – Basic
|
34,958
|
|
|
30,181
|
|
|
31,848
|
|
|
30,119
|
|
|
Average Common Shares and OP Units – Fully Diluted
|
35,242
|
|
|
30,572
|
|
|
32,168
|
|
|
30,504
|
|
|
|
|
Equity LifeStyle Properties, Inc.
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Reconciliation of Net Income to FFO and FAD
|
|
Quarters Ended
|
|
Nine Months Ended
|
|
(amounts in 000s, except for per share data)
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Computation of funds from operations:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$11,131
|
|
|
$1,482
|
|
|
$27,679
|
|
|
$18,316
|
|
|
|
Income allocated to common OP Units
|
|
1,797
|
|
|
332
|
|
|
5,092
|
|
|
4,300
|
|
|
|
Right-to-use contract sales, deferred, net (1)
|
|
4,327
|
|
|
4,940
|
|
|
14,761
|
|
|
4,940
|
|
|
|
Right-to-use contract commissions, deferred, net(2)
|
|
(1,410
|
)
|
|
(1,598
|
)
|
|
(4,535
|
)
|
|
(1,598
|
)
|
|
|
Depreciation on real estate assets and other
|
|
17,400
|
|
|
17,132
|
|
|
51,942
|
|
|
49,664
|
|
|
|
Depreciation on unconsolidated joint ventures
|
|
305
|
|
|
446
|
|
|
945
|
|
|
1,349
|
|
|
|
(Gain) loss on real estate
|
|
(4,743
|
)
|
|
---
|
|
|
(5,526
|
)
|
|
80
|
|
|
|
Funds from operations (FFO)
|
|
$28,807
|
|
|
$22,734
|
|
|
$90,358
|
|
|
$77,051
|
|
|
|
Non-revenue producing improvements to real estate
|
|
(4,888
|
)
|
|
(5,229
|
)
|
|
(12,950
|
)
|
|
(10,516
|
)
|
|
|
Funds available for distribution (FAD)
|
|
$23,919
|
|
|
$17,505
|
|
|
$77,408
|
|
|
$66,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per Common Share – Basic
|
|
$0.82
|
|
|
$0.75
|
|
|
$2.84
|
|
|
$2.56
|
|
|
FFO per Common Share – Fully Diluted
|
|
$0.82
|
|
|
$0.74
|
|
|
$2.81
|
|
|
$2.53
|
|
|
|
|
|
|
|
|
|
|
|
|
FAD per Common Share – Basic
|
|
$0.68
|
|
|
$0.58
|
|
|
$2.43
|
|
|
$2.21
|
|
|
FAD per Common Share – Fully Diluted
|
|
$0.68
|
|
|
$0.57
|
|
|
$2.41
|
|
|
$2.18
|
|
________________________________
|
(1) The Company is required by GAAP to defer recognition of the
non-refundable upfront payments from the sale of right-to-use
contracts over the estimated customer life. The customer life is
currently estimated to range from one to 31 years and is determined
based upon historical attrition rates provided to the Company by
Privileged Access. The amount shown represents the deferral of a
substantial portion of current period contract sales, offset by the
amortization of prior period sales, if any.
|
|
(2) The Company is required by GAAP to defer recognition of the
commission paid related to the sale of right-to-use contracts. The
deferred commissions will be amortized on the same method as the
related non-refundable upfront payments from the sale of
right-to-use contracts The amount shown represents the deferral of a
substantial portion of current period contract commissions, offset
by the amortization of prior period commissions, if any.
|
|
|
|
Income from Property Operations Detail
|
|
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
Equity LifeStyle
|
|
Privileged Access
|
|
Consolidated
|
|
|
Quarters Ended
|
|
Quarters Ended
|
|
Quarters Ended
|
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Community base rental income
|
$63,389
|
|
$61,554
|
|
$---
|
|
|
$---
|
|
|
$63,389
|
|
|
$61,554
|
|
|
Resort base rental income
|
28,346
|
|
26,938
|
|
6,215
|
|
|
2,405
|
|
|
34,561
|
|
|
29,343
|
|
|
Right-to-use annual payments
|
---
|
|
---
|
|
12,796
|
|
|
6,746
|
|
|
12,796
|
|
|
6,746
|
|
|
Right-to-use contracts current period, gross
|
---
|
|
---
|
|
5,080
|
|
|
5,003
|
|
|
5,080
|
|
|
5,003
|
|
|
Utility and other income
|
10,259
|
|
9,751
|
|
2,072
|
|
|
821
|
|
|
12,331
|
|
|
10,572
|
|
|
Property operating revenues excluding deferrals
|
101,994
|
|
98,243
|
|
26,163
|
|
|
14,975
|
|
|
128,157
|
|
|
113,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating and maintenance
|
34,933
|
|
35,193
|
|
15,476
|
|
|
6,955
|
|
|
50,409
|
|
|
42,148
|
|
|
Real estate taxes
|
7,052
|
|
7,382
|
|
903
|
|
|
412
|
|
|
7,955
|
|
|
7,794
|
|
|
Sales and marketing, gross
|
---
|
|
---
|
|
3,422
|
|
|
3,098
|
|
|
3,422
|
|
|
3,098
|
|
|
Property operating expenses excluding deferrals
|
41,985
|
|
42,575
|
|
19,801
|
|
|
10,465
|
|
|
61,786
|
|
|
53,040
|
|
|
Income from property operations, excluding deferrals and Property
management
|
60,009
|
|
55,668
|
|
6,362
|
|
|
4,510
|
|
|
66,371
|
|
|
60,178
|
|
|
Right-to-use contract sales deferred, net
|
---
|
|
---
|
|
(4,327
|
)
|
|
(4,940
|
)
|
|
(4,327
|
)
|
|
(4,940
|
)
|
|
Right-to-use contract commissions deferred net
|
---
|
|
---
|
|
1,410
|
|
|
1,598
|
|
|
1,410
|
|
|
1,598
|
|
|
Income from property operations, excluding Property management
|
60,009
|
|
55,668
|
|
3,445
|
|
|
1,168
|
|
|
63,454
|
|
|
56,836
|
|
|
Property management
|
|
|
|
|
|
|
|
|
8,725
|
|
|
6,446
|
|
|
Income from property operations
|
|
|
|
|
|
|
|
|
$54,729
|
|
|
$50,390
|
|
|
|
|
Equity LifeStyle Properties, Inc.
|
|
(Unaudited)
|
|
|
|
Income from Property Operations Detail
|
|
(Amounts in thousands)
|
|
|
|
|
|
|
|
Equity LifeStyle
|
Privileged Access
|
Consolidated
|
|
|
Nine Months Ended
|
Nine Months Ended
|
Nine Months Ended
|
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Community base rental income
|
$189,891
|
|
$184,018
|
|
$---
|
|
|
$---
|
|
|
$189,891
|
|
|
$184,018
|
|
|
Resort base rental income
|
84,714
|
|
84,568
|
|
13,052
|
|
|
2,405
|
|
|
97,766
|
|
|
86,973
|
|
|
Right-to-use annual payments
|
---
|
|
---
|
|
38,393
|
|
|
6,746
|
|
|
38,393
|
|
|
6,746
|
|
|
Right-to-use contracts current period, gross
|
---
|
|
---
|
|
16,526
|
|
|
5,003
|
|
|
16,526
|
|
|
5,003
|
|
|
Utility and other income
|
31,992
|
|
30,401
|
|
4,463
|
|
|
821
|
|
|
36,455
|
|
|
31,222
|
|
|
Property operating revenues excluding deferrals
|
306,597
|
|
298,987
|
|
72,434
|
|
|
14,975
|
|
|
379,031
|
|
|
313,962
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating and maintenance
|
100,299
|
|
102,892
|
|
37,679
|
|
|
6,955
|
|
|
137,978
|
|
|
109,847
|
|
|
Real estate taxes
|
21,908
|
|
22,300
|
|
2,738
|
|
|
412
|
|
|
24,646
|
|
|
22,712
|
|
|
Sales and marketing, gross
|
---
|
|
---
|
|
10,166
|
|
|
3,098
|
|
|
10,166
|
|
|
3,098
|
|
|
Property operating expenses excluding deferrals
|
122,207
|
|
125,192
|
|
50,583
|
|
|
10,465
|
|
|
172,790
|
|
|
135,657
|
|
|
Income from property operations, excluding deferrals and Property
management
|
184,390
|
|
173,795
|
|
21,851
|
|
|
4,510
|
|
|
206,241
|
|
|
178,305
|
|
|
Right-to-use contract sales deferred, net
|
---
|
|
---
|
|
(14,761
|
)
|
|
(4,940
|
)
|
|
(14,761
|
)
|
|
(4,940
|
)
|
|
Right-to-use contract commissions deferred net
|
---
|
|
---
|
|
4,535
|
|
|
1,598
|
|
|
4,535
|
|
|
1,598
|
|
|
Income from property operations, excluding Property management
|
184,390
|
|
173,795
|
|
11,625
|
|
|
1,168
|
|
|
196,015
|
|
|
174,963
|
|
|
Property management
|
|
|
|
|
|
|
|
|
25,159
|
|
|
16,983
|
|
|
Income from property operations
|
|
|
|
|
|
|
|
|
$170,856
|
|
|
$157,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
As of
|
|
Total Common Shares and OP Units Outstanding:
|
September 30,
|
|
December 31,
|
|
|
2009
|
|
2008
|
|
Total Common Shares Outstanding
|
30,361,634
|
|
25,051,322
|
|
Total Common OP Units Outstanding
|
4,920,540
|
|
5,366,741
|
|
|
|
|
|
|
|
|
|
|
|
Selected Balance Sheet Data:
|
September 30,
|
|
December 31,
|
|
|
2009
|
|
2008
|
|
|
(amounts in 000s)
|
|
(amounts in 000s)
|
|
Total real estate, net
|
$ 1,917,232
|
|
$ 1,929,788
|
|
Cash and cash equivalents
|
$ 160,178
|
|
$ 45,312
|
|
Total assets
|
$ 2,198,033
|
|
$ 2,091,647
|
|
|
|
|
|
|
Mortgage notes payable
|
$ 1,568,185
|
|
$ 1,569,403
|
|
Unsecured debt
|
$ ---
|
|
$ 93,000
|
|
Total liabilities
|
$ 1,740,552
|
|
$ 1,795,413
|
|
Perpetual Preferred OP Units
|
$ 200,000
|
|
$ 200,000
|
|
Total equity
|
$ 257,482
|
|
$ 92,234
|
|
|
|
Equity LifeStyle Properties, Inc.
|
|
(Unaudited)
|
|
|
|
|
Summary of Total Sites as of September 30, 2009:
|
|
|
|
|
|
Sites
|
|
|
|
|
Community sites (1)
|
44,400
|
|
Resort sites:
|
|
|
Annuals
|
20,700
|
|
Seasonal
|
8,900
|
|
Transient
|
8,900
|
|
Membership (2)
|
24,300
|
|
Joint Ventures (3)
|
3,100
|
|
|
110,300
|
_________________________________________
|
(1) Includes 165 sites from discontinued operations.
|
|
(2) Sites primarily utilized by approximately 113,000 members.
|
|
(3) Joint Venture income is included in equity in income from
unconsolidated joint ventures.
|
|
|
|
|
|
|
Manufactured Home Site Figures and
|
Quarters Ended
|
|
Nine Months Ended
|
|
Occupancy Averages: (1)
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
Total Sites
|
44,230
|
|
|
44,202
|
|
|
44,231
|
|
|
44,174
|
|
|
Occupied Sites
|
39,849
|
|
|
39,934
|
|
|
39,924
|
|
|
39,949
|
|
|
Occupancy %
|
90.1
|
%
|
|
90.3
|
%
|
|
90.3
|
%
|
|
90.4
|
%
|
|
Monthly Base Rent Per Site
|
$530
|
|
|
$514
|
|
|
$528
|
|
|
$512
|
|
|
Core (2) Monthly Base Rent Per Site
|
$530
|
|
|
$514
|
|
|
$528
|
|
|
$512
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
Nine Months Ended
|
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Home Sales: (1) (Dollar amounts in thousands)
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
New Home Sales Volume (3)
|
38
|
|
87
|
|
79
|
|
323
|
|
New Home Sales Gross Revenues
|
$948
|
|
$4,207
|
|
$2,449
|
|
$15,948
|
|
|
|
|
|
|
|
|
|
|
Used Home Sales Volume (4)
|
263
|
|
134
|
|
518
|
|
302
|
|
Used Home Sales Gross Revenues
|
$1,179
|
|
$1,053
|
|
$2,626
|
|
$2,306
|
|
|
|
|
|
|
|
|
|
|
Brokered Home Resale Volume
|
140
|
|
178
|
|
461
|
|
635
|
|
Brokered Home Resale Revenues, net
|
$171
|
|
$237
|
|
$556
|
|
$905
|
________________________________
|
(1) Results of continuing operations, excludes discontinued
operations.
|
|
(2) The Core Portfolio may change from time-to-time depending on
acquisitions, dispositions and significant transactions or unique
situations. The 2009 Core Portfolio includes all Properties acquired
prior to December 31, 2007 and which have been owned and operated by
the Company continuously since January 1, 2008.
|
|
(3) Quarter and nine months ended September 30, 2009, includes 13
and 19 third-party dealer sales. Quarter and nine months ended
September 30, 2008, includes 18 and 63 third-party dealer sales,
respectively.
|
|
(4) Quarter and nine months ended September 30, 2009, includes three
and six third-party dealer sales, respectively. Quarter and nine
months ended September 30, 2008, includes zero and one third-party
dealer sale, respectively.
|
|
|
|
|
|
|
Net Income and FFO per Common Share Guidance on a
fully diluted basis (unaudited):
|
Full Year 2009
|
|
Full Year 2010
|
|
|
Low
|
|
High
|
|
Low
|
|
High
|
|
|
|
|
|
|
|
|
|
|
Projected net income (1)
|
$ 1.02
|
|
|
$ 1.12
|
|
|
$1.12
|
|
$1.32
|
|
Projected depreciation
|
2.17
|
|
|
2.17
|
|
|
1.93
|
|
1.93
|
|
Projected (gain) loss on real estate
|
(.17
|
)
|
|
(.17
|
)
|
|
---
|
|
---
|
|
Projected net deferral of right-to-use sales and commissions
|
0.38
|
|
|
0.38
|
|
|
0.34
|
|
0.34
|
|
Projected FFO
|
$ 3.40
|
|
|
$ 3.50
|
|
|
$ 3.39
|
|
$ 3.59
|
________________________________
|
(1) Due to the uncertain timing and extent of right-to-use sales and
the resulting deferrals, actual net income could differ materially
from expected net income.
|
Non-GAAP Financial Measures
Funds from Operations ("FFO”), is a non-GAAP financial measure. The
Company believes that FFO, as defined by the Board of Governors of the
National Association of Real Estate Investment Trusts ("NAREIT”), is
generally an appropriate measure of performance for an equity REIT.
While FFO is a relevant and widely used measure of operating performance
for equity REITs, it does not represent cash flow from operations or net
income as defined by GAAP, and it should not be considered as an
alternative to these indicators in evaluating liquidity or operating
performance.
We define FFO as net income, computed in accordance with GAAP, excluding
gains or actual or estimated losses from sales of properties, plus real
estate related depreciation and amortization, and after adjustments for
unconsolidated partnerships and joint ventures. Adjustments for
unconsolidated partnerships and joint ventures are calculated to reflect
FFO on the same basis. The Company receives up-front non-refundable
payments from the sale of right-to-use contracts. In accordance with
GAAP, the upfront non-refundable payments and related commissions are
deferred and amortized over the estimated customer life. Although the
NAREIT definition of FFO does not address the treatment of nonrefundable
right-to-use payments, the Company believes that it is appropriate to
adjust for the impact of the deferral activity in our calculation of
FFO. The Company believes that FFO is helpful to investors as one of
several measures of the performance of an equity REIT. The Company
further believes that by excluding the effect of depreciation,
amortization and gains or actual or estimated losses from sales of real
estate, all of which are based on historical costs and which may be of
limited relevance in evaluating current performance, FFO can facilitate
comparisons of operating performance between periods and among other
equity REITs. The Company believes that the adjustment to FFO for the
net revenue deferral of upfront non-refundable payments and expense
deferral of right-to-use contract commissions also facilitates the
comparison to other equity REITs. Investors should review FFO, along
with GAAP net income and cash flow from operating activities, investing
activities and financing activities, when evaluating an equity REIT’s
operating performance. The Company computes FFO in accordance with our
interpretation of standards established by NAREIT, which may not be
comparable to FFO reported by other REITs that do not define the term in
accordance with the current NAREIT definition or that interpret the
current NAREIT definition differently than we do. Funds available for
distribution ("FAD”) is a non-GAAP financial measure. FAD is defined as
FFO less non-revenue producing capital expenditures. Investors should
review FFO and FAD, along with GAAP net income and cash flow from
operating activities, investing activities and financing activities,
when evaluating an equity REIT’s operating performance. FFO and FAD do
not represent cash generated from operating activities in accordance
with GAAP, nor do they represent cash available to pay distributions and
should not be considered as an alternative to net income, determined in
accordance with GAAP, as an indication of our financial performance, or
to cash flow from operating activities, determined in accordance with
GAAP, as a measure of our liquidity, nor is it indicative of funds
available to fund our cash needs, including our ability to make cash
distributions.