UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d)
of The Securities Exchange Act of 1934
Date of Report: April 26, 2023
(Date of earliest event reported)
(Exact name of registrant as specified in its charter)
| (State of Incorporation) | Commission file number | (I.R.S. Employer Identification No.) | |||||||||||||||
| (Address of Principal Executive Offices) | (Zip Code) | ||||||||||||||||
(248 ) 208-2500
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter):
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 | Results of Operations and Financial Condition | ||||
On April 26, 2023, Sun Communities, Inc. (the "Company") issued a press release, furnished as Exhibit 99.1 and incorporated herein by reference, announcing its financial results for the period ended March 31, 2023, and certain other information.
The Company will hold an investor conference call and webcast at 11:00 a.m. ET on April 27, 2023 to discuss the financial results for the period ended March 31, 2023.
The information contained in this Item 2.02, including Exhibit 99.1, is being furnished and shall not be deemed to be "filed" for purposes of the Securities Exchange Act of 1934, as amended.
Item 9.01 | Financial Statements and Exhibits | ||||
(d) Exhibits.
Exhibit No. | Description | ||||
| 99.1 | |||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | ||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.
| SUN COMMUNITIES, INC. | |||||||||||
| Dated: April 26, 2023 | By: | /s/ Fernando Castro-Caratini | |||||||||
| Fernando Castro-Caratini, Executive Vice President, Chief Financial Officer, Secretary and Treasurer | |||||||||||
Sun Communities, Inc.
Earnings Press Release & Supplemental Operating and Financial Data
For the Quarters Ended March 31, 2023 and 2022
| Page | |||||
Earnings Press Release and Guidance | |||||
| Overview | |||||
| Company Overview and Investor Information | |||||
| Financial and Operating Highlights | |||||
| Portfolio Overview | |||||
Financial Statements and Reconciliations to Non-GAAP Financial Measures | |||||
Consolidated Balance Sheets | |||||
| Consolidated Statements of Operations | |||||
Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to Core FFO | |||||
Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to NOI | |||||
Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to Recurring EBITDA | |||||
| Supplemental Disclosure | |||||
Real Property Operations - Total Portfolio | |||||
Real Property Operations - Same Property Portfolio | |||||
| Other Operating Information | |||||
| Home Sales Summary | |||||
| Operating Statistics for MH and Annual RVs (excluding UK Operations) | |||||
Investment Activity | |||||
| Acquisitions | |||||
| Capital Expenditures and Investments | |||||
| Capitalization | |||||
| Capitalization Overview | |||||
| Summary of Outstanding Debt | |||||
| Debt Analysis | |||||
Definitions and Notes | |||||
| Define and provide additional notes related to Non-GAAP financial measures and other capitalized terms | |||||
Sun Communities, Inc.
Earnings Press Release & Supplemental Operating and Financial Data
For the Quarters Ended March 31, 2023 and 2022
Forward-Looking Statements:
This supplemental package contains various "forward-looking statements" within the meaning of the Securities Act of 1933, as amended (the "Securities Act"), and the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and Sun Communities, Inc. (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 document 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 and uncertainties, both general and specific to the matters discussed in this document some of which are beyond the Company's control. These risks and uncertainties 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 described under "Risk Factors" contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2022 and in the Company's other filings with the Securities and Exchange Commission from time to time, such risks, uncertainties and other factors include those described under the heading "Cautionary Statement Regarding Forward-Looking Statements" in the accompanying press release.
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 or incorporated by reference into this document, whether as a result of new information, future events, changes in the Company's expectations or otherwise, except as required by law.
Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company 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 the Company's behalf are qualified in their entirety by these cautionary statements.
Note on Non-GAAP Measures:
This document includes information regarding various non-GAAP supplemental performance measures, including funds from operations ("FFO"), Core FFO, net operating income ("NOI"), earnings before interest, tax, depreciation and amortization ("EBITDA") and Recurring EBITDA. For information on these non-GAAP measures, please refer to "Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to FFO", "Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to NOI", "Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to Recurring EBITDA", and "Definitions and Notes."
EARNINGS PRESS RELEASE
April 26, 2023
Sun Communities, Inc. Reports 2023 First Quarter Results
Real Property Revenue Increased 13.8%, Year-over-Year
Net Loss per Diluted Share of $0.24
Core FFO per Share of $1.23 Exceeded Midpoint of Guidance by 4.7%
Total Same Property NOI Grew 6.7%, Exceeding Internal Expectations
Strong Demand and Effective Expense Management Drove Outperformance
Same Property Adjusted Occupancy for MH and RV Increased 190 Basis Points, Year-over-Year
Solid Transient-to-Annual RV Conversions of 524 Sites
Reiterating Full-Year Core FFO per Share Guidance for 2023 of $7.22 - $7.42
Expecting Total Same Property NOI Growth of 5.0% - 6.0%
Southfield, Michigan, April 26, 2023 – Sun Communities, Inc. (NYSE: SUI) (the "Company" or "SUI"), a real estate investment trust ("REIT") that owns and operates, or has an interest in, manufactured housing ("MH") and recreational vehicle ("RV") communities and marinas (collectively, the "properties"), today reported its first quarter results for 2023.
Financial Results for the Quarter Ended March 31, 2023
•For the quarter ended March 31, 2023, net loss attributable to common shareholders was $30.1 million, or $0.24 per diluted share, compared to net income attributable to common shareholders of $0.7 million, or $0.01 per diluted share, for the same period in 2022.
Non-GAAP Financial Measures
•Core Funds from Operations ("Core FFO") for the quarter ended March 31, 2023, was $1.23 per common share and dilutive convertible securities ("Share"), as compared to $1.34 for the same period in 2022.
•Same Property Net Operating Income ("NOI") increased by 6.7% for the quarter ended March 31, 2023, as compared to the corresponding period in 2022.
i
"We are pleased with the start to the year, delivering first quarter results which exceeded our expectations. The sustained demand for manufactured housing, RV vacationing and marinas is evident in the 6.7% same property NOI growth in the quarter," said Gary A. Shiffman, Chairman, President and CEO. "During the quarter, we added over 800 revenue producing sites across our manufactured home and RV communities and delivered over 330 development and expansion sites. We also further enhanced our balance sheet by raising nearly $600 million of long-term, fixed rate debt, the proceeds from which we used to pay down variable rate borrowings. We remain focused on building a stream of long-term, durable revenue and are optimistic in our outlook for 2023."
OPERATING HIGHLIGHTS
North America Portfolio Occupancy
•Total MH and annual RV occupancy was 96.9% at March 31, 2023, as compared to 97.5% at March 31, 2022.
•During the quarter ended March 31, 2023, the number of MH and annual RV revenue producing sites increased by 802 sites, as compared to an increase of 670 sites during the corresponding period in 2022, a 19.7% increase.
•Transient-to-annual RV site conversions totaled 524 sites during the first quarter of 2023 and account for 65.3% of the revenue producing site gains.
Same Property Results
For the properties owned and operated by the Company since at least January 1, 2022, the following table reflects the percentage changes, by segment and in total, for the quarter ended March 31, 2023:
| Quarter Ended March 31, 2023 | |||||||||||||||||||||||
| MH | RV | Marina | Total | ||||||||||||||||||||
| Revenue | 6.4 | % | 6.2 | % | 10.9 | % | 7.2 | % | |||||||||||||||
| Expense | 10.4 | % | 8.1 | % | 4.3 | % | 8.2 | % | |||||||||||||||
| NOI | 5.0 | % | 4.4 | % | 15.1 | % | 6.7 | % | |||||||||||||||
| Number of Properties | 289 | 161 | 119 | 569 | |||||||||||||||||||
Same Property adjusted blended occupancy for MH and RV increased to 98.6% at March 31, 2023, from 96.7% at March 31, 2022, an increase of 190 basis points.
ii
INVESTMENT ACTIVITY
Acquisitions
During the quarter ended March 31, 2023 the Company acquired one MH community and one marina in the United States ("U.S.") for an aggregate purchase price of $107.0 million. Refer to page 13 for additional details.
Development and Expansion Activities
During the quarter ended March 31, 2023, the Company:
•Delivered over 200 sites at three ground-up development properties.
•Expanded our existing communities by over 130 sites.
•Invested $34.9 million to acquire three land parcels located in the U.S. and UK for the potential development of nearly 1,250 sites.
BALANCE SHEET, CAPITAL MARKETS ACTIVITY AND OTHER ITEMS
Debt
As of March 31, 2023, the Company had $7.5 billion in debt outstanding with a weighted average interest rate of 3.9% and a weighted average maturity of 7.4 years. At March 31, 2023, the Company's net debt to trailing twelve-month Recurring EBITDA ratio was 6.1 times.
During the quarter ended March 31, 2023, the Company completed the following financing activities:
•Entered into a mortgage term loan of $85.0 million. The loan matures on February 13, 2026 and has a fixed interest rate of 5.0%.
•Issued $400.0 million of senior unsecured notes with an interest rate of 5.7% and a 10-year term due January 15, 2033.
•Entered into two additional mortgage term loans totaling $99.1 million. The loans mature on April 1, 2030 and April 1, 2033 and have a weighted average interest rate of 5.72%.
In all three instances, the Company used the proceeds to repay borrowings outstanding under its senior credit facility.
iii
2023 GUIDANCE
Updating Full-Year and Establishing Second Quarter 2023 Guidance
The Company is updating full-year 2023 and establishing second quarter 2023 guidance for diluted EPS and Core FFO per Share as follows:
| Reconciliation of Diluted EPS to Core FFO per Share | Full-Year Ending December 31, 2023 | Second Quarter Ending June 30, 2023 | ||||||||||||||||||||||||||||||||||||
| Prior FY Guidance | Revised FY Range | |||||||||||||||||||||||||||||||||||||
| Diluted EPS | $ | 2.50 | $ | 2.70 | $ | 2.12 | $ | 2.32 | $ | 0.72 | $ | 0.80 | ||||||||||||||||||||||||||
| Depreciation and amortization | 5.02 | 5.02 | 5.06 | 5.06 | 1.27 | 1.27 | ||||||||||||||||||||||||||||||||
| Gain / (loss) on sale of assets | (0.32) | (0.32) | (0.30) | (0.30) | (0.10) | (0.10) | ||||||||||||||||||||||||||||||||
| FFO per Share | $ | 7.20 | $ | 7.40 | $ | 6.88 | $ | 7.08 | $ | 1.89 | $ | 1.97 | ||||||||||||||||||||||||||
| Business combination expense and other acquisition related costs | 0.03 | 0.03 | 0.07 | 0.07 | 0.01 | 0.01 | ||||||||||||||||||||||||||||||||
Other adjustments(a) | (0.01) | (0.01) | 0.27 | 0.27 | — | — | ||||||||||||||||||||||||||||||||
Core FFO(b) per Share | $ | 7.22 | $ | 7.42 | $ | 7.22 | $ | 7.42 | $ | 1.90 | $ | 1.98 | ||||||||||||||||||||||||||
(a) Other adjustments include all other categories presented in the table that reconciles Net income attributable to SUI common shareholders to Core FFO on page 6.
(b) The Company's updated guidance translates forecasted results from operations in the UK using the relevant exchange rate in effect provided in the 2023 Guidance Assumptions table presented below. The impact of fluctuations in Canadian and Australian foreign currency rates on revised and initial guidance are not material.
The Company's updated full-year guidance reflects changes in the following underlying assumptions, and updated total Same Property NOI growth of 5.0% - 6.0% for the full year includes 3.5% - 4.8% total Same Property NOI growth during the second quarter ending June 30, 2023.
| FY 2022 | Expected % Change in 2023 | |||||||||||||||||||
2023 Guidance Assumptions | Actual Results | Prior FY Guidance | April 26, 2023 Update | |||||||||||||||||
| Consolidated Portfolio: | ||||||||||||||||||||
Total NOI from real property(a) | 4.5% - 5.7% | 6.1% - 7.0% | ||||||||||||||||||
Same Property Portfolio(b) | ||||||||||||||||||||
| MH NOI (289 properties) | $ | 569.7 | 4.2% - 5.0% | 4.6% - 5.4% | ||||||||||||||||
| RV NOI (161 properties) | $ | 281.7 | 5.1% - 6.4% | 4.4% - 5.6% | ||||||||||||||||
| Marina NOI (119 properties) | $ | 210.8 | 6.3% - 7.7% | 6.8% - 8.0% | ||||||||||||||||
| Total Same Property Pool (569 Properties): | ||||||||||||||||||||
| Revenue from real property | $ | 1,601.0 | 6.6% - 7.0% | 6.2% - 6.6% | ||||||||||||||||
Property operating expenses(c)(d) | 538.8 | 9.1% - 10.0% | 7.9% - 8.8% | |||||||||||||||||
| Same Property NOI | $ | 1,062.2 | 4.9% - 5.9% | 5.0% - 6.0% | ||||||||||||||||
| Updated Ranges for Other Guidance Points ($ millions): | ||||||||||||||||||||
UK Operations NOI from real property and home sales(a) | $155.5 - $165.1 | $141.3 - $147.9 | ||||||||||||||||||
| Service, retail, dining and entertainment NOI | $49.5 - $52.1 | $53.3 - $55.3 | ||||||||||||||||||
| General and administrative expenses | $256.5 - $261.6 | $252.2 - $256.0 | ||||||||||||||||||
North America home sales contribution to Core FFO(e) | $18.9 - $19.7 | |||||||||||||||||||
| Exchange rates in effect at: | December 31, 2022 | March 31, 2023 | ||||||||||||||||||
| U.S. Dollar ("USD") / Pound Sterling ("GBP") | 1.21 | 1.24 | ||||||||||||||||||
| USD / Canadian Dollar ("CAD") | 0.74 | 0.74 | ||||||||||||||||||
| USD / Australian Dollar ("AUS") | 0.68 | 0.67 | ||||||||||||||||||
(a) UK NOI from real property is included in Total Portfolio NOI from real property.
(b) The amounts in the table reflect constant currency, as currency figures included within the 2022 actual amounts have been translated at the assumed exchange rate used for 2023 guidance.
(c) Total Same Property results net $101.1 million of utility revenue for 2022 actual results and $107.7 million for 2023 guidance against the related utility expense in property operating expenses.
(d) 2022 actual results exclude $1.3 million of expense incurred at recently acquired properties to bring them up to the Company's standards. The improvements included items such as tree trimming and painting costs that do not meet the Company's capitalization policy.
(e) FFO from home sales in North America is net of home selling expenses and includes the gross profit from new and certain pre-owned home sales. Gross profit from pre-owned home sales of depreciated homes is excluded.
iv
| Seasonality (Updated as of April 26, 2023) | 1Q23 | 2Q23 | 3Q23 | 4Q23 | ||||||||||||||||||||||
| Same Property NOI | ||||||||||||||||||||||||||
| MH | 25% | 25% | 25% | 25% | ||||||||||||||||||||||
| RV | 16% | 25% | 42% | 17% | ||||||||||||||||||||||
| Marina | 20% | 26% | 29% | 25% | ||||||||||||||||||||||
| Total Same Property | 21% | 26% | 30% | 23% | ||||||||||||||||||||||
| NOI from UK Operations | 12% | 29% | 40% | 19% | ||||||||||||||||||||||
| Consolidated EBITDA | 19% | 27% | 33% | 21% | ||||||||||||||||||||||
Core FFO per Share | 17% | 26% | 36% | 21% | ||||||||||||||||||||||
The estimates and assumptions presented above represent a range of possible outcomes and may differ materially from actual results. These estimates include contributions from all acquisitions, dispositions and capital markets activity completed through April 26, 2023, and the effect of a property disposition under contract expected to close during the second quarter 2023. These estimates exclude all other prospective acquisitions, dispositions and capital markets activity. The estimates and assumptions are forward-looking based on the Company's current assessment of economic and market conditions and are subject to the other risks outlined below under the caption Cautionary Statement Regarding Forward-Looking Statements.
v
EARNINGS CONFERENCE CALL
A conference call to discuss first quarter results will be held on Thursday, April 27, 2023 at 11:00 A.M. (ET). To participate, call toll-free at (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 May 11, 2023 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 13736832. The conference call will be available live on the Company's website located at www.suncommunities.com. The replay will also be available on the website.
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 (the "Securities Act"), and the Securities Exchange Act of 1934, as amended (the "Exchange Act"), 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 document 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 and uncertainties, both general and specific to the matters discussed in this document, some of which are beyond the Company's control. These risks and uncertainties 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 described under "Risk Factors" contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2022, 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 and related restrictions on business operations;
•Changes in general economic conditions, including inflation, deflation and energy costs, the real estate industry and the markets within 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 unsecured notes;
•Availability of capital;
•Changes in foreign currency exchange rates, including between the U.S. dollar and each of the Canadian dollar, Australian dollar and Pound sterling;
•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 estate 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 or incorporated by reference into this document, whether as a result of new information, future events, changes in the Company's expectations or otherwise, except as required by law.
Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company 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 the Company's behalf are qualified in their entirety by these cautionary statements.
vi
Overview
Company Overview and Investor Information
The Company
Established in 1975, Sun Communities, Inc. became a publicly owned corporation in December 1993. The Company is a fully integrated REIT listed on the New York Stock Exchange under the symbol: SUI. As of March 31, 2023, the Company owned, operated, or had an interest in a portfolio of 671 developed MH, RV and Marina properties comprising approximately 179,700 developed sites and approximately 47,990 wet slips and dry storage spaces in the U.S., the UK and Canada.
For more information about the Company, please visit www.suncommunities.com.
Company Contacts | |||||
| Management: | Investor Relations: | ||||
•Gary A. Shiffman, Chairman, President and CEO | Sara Ismail, Vice President | ||||
•Fernando Castro-Caratini, EVP and CFO | (248) 208-2500 | ||||
•Bruce D. Thelen, EVP and COO | investorrelations@suncommunities.com | ||||
| Corporate Debt Ratings | |||||
| Moody's | S&P: | ||||
| Baa3 | Stable | BBB | Stable | ||||
| Equity Research Coverage | ||||||||||||||
| Bank of America Merrill Lynch | Joshua Dennerlein | joshua.dennerlein@bofa.com | ||||||||||||
| Barclays | Anthony Powell | anthony.powell@barclays.com | ||||||||||||
| BMO Capital Markets | John Kim | jp.kim@bmo.com | ||||||||||||
| Citi Research | Nicholas Joseph | nicholas.joseph@citi.com | ||||||||||||
| Evercore ISI | Samir Khanal | samir.khanal@evercoreisi.com | ||||||||||||
| Steve Sakwa | steve.sakwa@evercoreisi.com | |||||||||||||
| Green Street Advisors | John Pawlowski | jpawlowski@greenstreetadvisors.com | ||||||||||||
| JMP Securities | Aaron Hecht | ahecht@jmpsecurities.com | ||||||||||||
| RBC Capital Markets | Brad Heffern | brad.heffern@rbccm.com | ||||||||||||
Robert W. Baird & Co. | Wesley Golladay | wgolladay@rwbaird.com | ||||||||||||
| Truist Securities | Anthony Hau | anthony.hau@truist.com | ||||||||||||
| UBS | Michael Goldsmith | michael.goldsmith@ubs.com | ||||||||||||
| Wells Fargo | James Feldman | james.feldman@wellsfargo.com | ||||||||||||
| Wolfe Research | Andrew Rosivach | arosivach@wolferesearch.com | ||||||||||||
| Keegan Carl | kcarl@wolferesearch.com | |||||||||||||
1st Quarter Supplemental Information 1
Overview
Financial and Operating Highlights
(amounts in millions, except for *)
| Quarters Ended | |||||||||||||||||||||||||||||
| 3/31/2023 | 12/31/2022 | 9/30/2022 | 6/30/2022 | 3/31/2022 | |||||||||||||||||||||||||
| Financial Information | |||||||||||||||||||||||||||||
Basic earnings / (loss) per share* | $ | (0.24) | $ | 0.04 | $ | 1.32 | $ | 0.61 | $ | 0.01 | |||||||||||||||||||
Diluted earnings / (loss) per share* | $ | (0.24) | $ | 0.04 | $ | 1.32 | $ | 0.61 | $ | 0.01 | |||||||||||||||||||
Cash distributions declared per common share* | $ | 0.93 | $ | 0.88 | $ | 0.88 | $ | 0.88 | $ | 0.88 | |||||||||||||||||||
FFO per Share(a)* | $ | 1.14 | $ | 1.02 | $ | 2.54 | $ | 1.95 | $ | 1.28 | |||||||||||||||||||
Core FFO per Share(a)* | $ | 1.23 | $ | 1.33 | $ | 2.65 | $ | 2.02 | $ | 1.34 | |||||||||||||||||||
| Recurring EBITDA | $ | 237.4 | $ | 236.3 | $ | 408.1 | $ | 328.4 | $ | 221.0 | |||||||||||||||||||
Recurring EBITDA (TTM) / Interest* | 4.6 x | 5.2 x | 5.7 x | 5.9 x | 6.2 x | ||||||||||||||||||||||||
| Balance Sheet | |||||||||||||||||||||||||||||
| Total assets | $ | 17,363.8 | $ | 17,084.2 | $ | 16,484.6 | $ | 16,397.8 | $ | 13,914.2 | |||||||||||||||||||
| Total debt | $ | 7,462.0 | $ | 7,197.2 | $ | 6,711.0 | $ | 6,930.9 | $ | 6,076.5 | |||||||||||||||||||
| Total liabilities | $ | 9,294.8 | $ | 8,992.8 | $ | 8,354.6 | $ | 8,566.3 | $ | 6,980.7 | |||||||||||||||||||
Operating Information* | |||||||||||||||||||||||||||||
| Properties | |||||||||||||||||||||||||||||
| MH | 354 | 353 | 350 | 349 | 293 | ||||||||||||||||||||||||
| RV | 182 | 182 | 181 | 182 | 182 | ||||||||||||||||||||||||
| Marina | 135 | 134 | 131 | 130 | 128 | ||||||||||||||||||||||||
| Total | 671 | 669 | 662 | 661 | 603 | ||||||||||||||||||||||||
| Sites ,Wet Slips and Dry Storage Spaces* | |||||||||||||||||||||||||||||
| Manufactured homes | 117,970 | 118,020 | 116,910 | 116,420 | 98,900 | ||||||||||||||||||||||||
| Annual RV | 30,860 | 30,330 | 32,030 | 31,770 | 31,120 | ||||||||||||||||||||||||
| Transient RV | 30,870 | 31,180 | 31,150 | 31,990 | 29,270 | ||||||||||||||||||||||||
| Total sites | 179,700 | 179,530 | 180,090 | 180,180 | 159,290 | ||||||||||||||||||||||||
Marina wet slips and dry storage spaces(b) | 47,990 | 47,820 | 46,190 | 45,910 | 45,730 | ||||||||||||||||||||||||
Occupancy* | |||||||||||||||||||||||||||||
| MH occupancy (including UK) | 95.1 | % | 95.0 | % | 95.5 | % | 95.6 | % | 96.7 | % | |||||||||||||||||||
| Annual RV occupancy | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||
| Blended MH and annual RV occupancy | 96.1 | % | 96.0 | % | 96.5 | % | 96.6 | % | 97.5 | % | |||||||||||||||||||
MH and RV Revenue Producing Site Net Gains(c) (excluding UK Operations)* | |||||||||||||||||||||||||||||
| MH net leased sites | 278 | 346 | 122 | 132 | 65 | ||||||||||||||||||||||||
| RV net leased sites | 524 | 267 | 567 | 818 | 605 | ||||||||||||||||||||||||
| Total net leased sites | 802 | 613 | 689 | 950 | 670 | ||||||||||||||||||||||||
(a)Excludes the effects of certain anti-dilutive convertible securities.
(b)Total wet slips and dry storage spaces are adjusted each quarter based on site configuration and usability.
(c)Revenue producing site net gains do not include occupied sites acquired during the year.
1st Quarter Supplemental Information 2
Overview
Portfolio Overview as of March 31, 2023
| MH & RV Properties | ||||||||||||||||||||||||||||||||||||||
| Properties | MH & Annual RV | RV Transient Sites | Total MH and RV Sites | Sites for Development | ||||||||||||||||||||||||||||||||||
| Location | Sites | Occupancy % | ||||||||||||||||||||||||||||||||||||
| Florida | 129 | 39,920 | 97.4 | % | 4,480 | 44,400 | 3,400 | |||||||||||||||||||||||||||||||
| Michigan | 85 | 32,700 | 96.4 | % | 700 | 33,400 | 1,250 | |||||||||||||||||||||||||||||||
| California | 37 | 6,880 | 98.7 | % | 1,920 | 8,800 | 940 | |||||||||||||||||||||||||||||||
| Texas | 31 | 8,820 | 95.0 | % | 2,530 | 11,350 | 2,010 | |||||||||||||||||||||||||||||||
| Ontario, Canada | 16 | 4,580 | 100.0 | % | 570 | 5,150 | 1,470 | |||||||||||||||||||||||||||||||
| Connecticut | 16 | 1,910 | 93.7 | % | 100 | 2,010 | — | |||||||||||||||||||||||||||||||
| Maine | 16 | 2,540 | 95.4 | % | 1,130 | 3,670 | 200 | |||||||||||||||||||||||||||||||
| Arizona | 13 | 4,520 | 93.5 | % | 980 | 5,500 | — | |||||||||||||||||||||||||||||||
| Indiana | 12 | 3,160 | 97.0 | % | 1,020 | 4,180 | 180 | |||||||||||||||||||||||||||||||
| New Jersey | 11 | 2,910 | 100.0 | % | 1,140 | 4,050 | 260 | |||||||||||||||||||||||||||||||
| Colorado | 11 | 2,800 | 88.6 | % | 990 | 3,790 | 1,490 | |||||||||||||||||||||||||||||||
| Virginia | 10 | 1,430 | 99.9 | % | 2,020 | 3,450 | 750 | |||||||||||||||||||||||||||||||
| New York | 10 | 1,490 | 98.4 | % | 1,450 | 2,940 | 780 | |||||||||||||||||||||||||||||||
| New Hampshire | 10 | 1,740 | 99.9 | % | 660 | 2,400 | 100 | |||||||||||||||||||||||||||||||
| Other | 74 | 15,580 | 98.2 | % | 7,920 | 23,500 | 1,220 | |||||||||||||||||||||||||||||||
| North America Total | 481 | 130,980 | 96.9 | % | 27,610 | 158,590 | 14,050 | |||||||||||||||||||||||||||||||
| United Kingdom | 55 | 17,850 | 90.1 | % | 3,260 | 21,110 | 1,820 | |||||||||||||||||||||||||||||||
| Total | 536 | 148,830 | 96.1 | % | 30,870 | 179,700 | 15,870 | |||||||||||||||||||||||||||||||
| Marina | ||||||||||||||||||||||||||
| Properties | Wet Slips and Dry Storage Spaces | |||||||||||||||||||||||||
| Location | ||||||||||||||||||||||||||
| Florida | 21 | 5,200 | ||||||||||||||||||||||||
| Rhode Island | 12 | 3,420 | ||||||||||||||||||||||||
| California | 11 | 5,700 | ||||||||||||||||||||||||
| Connecticut | 11 | 3,330 | ||||||||||||||||||||||||
| New York | 9 | 3,020 | ||||||||||||||||||||||||
| Maryland | 9 | 2,630 | ||||||||||||||||||||||||
| Massachusetts | 9 | 2,520 | ||||||||||||||||||||||||
| Other | 53 | 22,170 | ||||||||||||||||||||||||
| Total | 135 | 47,990 | ||||||||||||||||||||||||
| Properties | Sites, Wet Slips and Dry Storage Spaces | |||||||||||||||||||||||||
| Total Portfolio | 671 | 227,690 | ||||||||||||||||||||||||
1st Quarter Supplemental Information 3
Financial Statements and Reconciliations to Non-GAAP Financial Measures
Consolidated Balance Sheets
(amounts in millions)
| March 31, 2023 | December 31, 2022 | ||||||||||
| Assets | |||||||||||
| Land | $ | 3,974.1 | $ | 4,322.3 | |||||||
| Land improvements and buildings | 11,202.1 | 10,903.4 | |||||||||
| Rental homes and improvements | 672.8 | 645.2 | |||||||||
| Furniture, fixtures and equipment | 869.7 | 839.0 | |||||||||
| Investment property | 16,718.7 | 16,709.9 | |||||||||
| Accumulated depreciation | (2,867.9) | (2,738.9) | |||||||||
| Investment property, net | 13,850.8 | 13,971.0 | |||||||||
| Cash, cash equivalents and restricted cash | 74.8 | 90.4 | |||||||||
| Marketable securities | 105.5 | 127.3 | |||||||||
| Inventory of manufactured homes | 232.5 | 202.7 | |||||||||
| Notes and other receivables, net | 716.7 | 617.3 | |||||||||
| Goodwill | 1,092.6 | 1,018.4 | |||||||||
| Other intangible assets, net | 392.7 | 402.0 | |||||||||
| Other assets, net | 898.2 | 655.1 | |||||||||
| Total Assets | $ | 17,363.8 | $ | 17,084.2 | |||||||
| Liabilities | |||||||||||
| Secured debt | $ | 3,386.4 | $ | 3,217.8 | |||||||
| Unsecured debt | 4,075.6 | 3,979.4 | |||||||||
| Distributions payable | 118.0 | 111.3 | |||||||||
| Advanced reservation deposits and rent | 433.8 | 352.1 | |||||||||
| Accrued expenses and accounts payable | 340.9 | 396.3 | |||||||||
| Other liabilities | 940.1 | 935.9 | |||||||||
| Total Liabilities | 9,294.8 | 8,992.8 | |||||||||
| Commitments and contingencies | |||||||||||
| Temporary equity | 298.9 | 202.9 | |||||||||
| Shareholders' Equity | |||||||||||
| Common stock | 1.2 | 1.2 | |||||||||
| Additional paid-in capital | 9,556.4 | 9,549.7 | |||||||||
| Accumulated other comprehensive income / (loss) | 7.7 | (9.9) | |||||||||
| Distributions in excess of accumulated earnings | (1,875.0) | (1,731.2) | |||||||||
| Total SUI shareholders' equity | 7,690.3 | 7,809.8 | |||||||||
| Noncontrolling interests | |||||||||||
| Common and preferred OP units | 79.8 | 78.7 | |||||||||
| Total noncontrolling interests | 79.8 | 78.7 | |||||||||
| Total Shareholders' Equity | 7,770.1 | 7,888.5 | |||||||||
| Total Liabilities, Temporary Equity and Shareholders' Equity | $ | 17,363.8 | $ | 17,084.2 | |||||||
1st Quarter Supplemental Information 4
Financial Statements and Reconciliations to Non-GAAP Financial Measures
Consolidated Statements of Operations
(amounts in millions, except for per share amounts)
| Quarter Ended | |||||||||||||||||
| March 31, 2023 | March 31, 2022 | % Change | |||||||||||||||
| Revenues | |||||||||||||||||
| Real property (excluding transient) | $ | 398.0 | $ | 342.8 | 16.1 | % | |||||||||||
| Real property - transient | 43.4 | 45.0 | (3.6) | % | |||||||||||||
| Home sales | 86.3 | 64.7 | 33.4 | % | |||||||||||||
| Service, retail, dining and entertainment | 102.6 | 81.2 | 26.4 | % | |||||||||||||
| Interest | 11.4 | 6.8 | 67.6 | % | |||||||||||||
| Brokerage commissions and other, net | 9.5 | 8.0 | 18.8 | % | |||||||||||||
| Total Revenues | 651.2 | 548.5 | 18.7 | % | |||||||||||||
| Expenses | |||||||||||||||||
| Property operating and maintenance | 156.6 | 124.1 | 26.2 | % | |||||||||||||
| Real estate tax | 30.1 | 26.1 | 15.3 | % | |||||||||||||
| Home costs and selling | 63.2 | 45.9 | 37.7 | % | |||||||||||||
| Service, retail, dining and entertainment | 100.0 | 75.7 | 32.1 | % | |||||||||||||
| General and administrative | 63.9 | 55.7 | 14.7 | % | |||||||||||||
| Catastrophic event-related charges, net | 1.0 | — | N/A | ||||||||||||||
| Business combinations | 2.8 | 0.5 | N/M | ||||||||||||||
| Depreciation and amortization | 158.0 | 148.5 | 6.4 | % | |||||||||||||
| Loss on extinguishment of debt | — | 0.3 | (100.0) | % | |||||||||||||
| Interest | 76.6 | 45.2 | 69.5 | % | |||||||||||||
| Interest on mandatorily redeemable preferred OP units / equity | 1.0 | 1.0 | — | % | |||||||||||||
| Total Expenses | 653.2 | 523.0 | 24.9 | % | |||||||||||||
| Income / (Loss) Before Other Items | (2.0) | 25.5 | N/M | ||||||||||||||
| Loss on remeasurement of marketable securities | (19.9) | (34.5) | (42.3) | % | |||||||||||||
| Loss on foreign currency exchanges | (2.7) | (2.2) | 22.7 | % | |||||||||||||
| Gain / (loss) on dispositions of properties | (1.6) | 13.4 | N/M | ||||||||||||||
Other expense, net(a) | (1.0) | (0.6) | 69.5 | % | |||||||||||||
| Gain / (loss) on remeasurement of notes receivable | (1.7) | 0.2 | N/M | ||||||||||||||
| Income / (loss) from nonconsolidated affiliates | (0.2) | 0.9 | N/M | ||||||||||||||
| Gain / (loss) on remeasurement of investment in nonconsolidated affiliates | (4.5) | 0.1 | N/M | ||||||||||||||
| Current tax expense | (3.9) | (1.3) | 200.0 | % | |||||||||||||
| Deferred tax benefit | 4.6 | — | N/A | ||||||||||||||
| Net Income / (Loss) | (32.9) | 1.5 | N/M | ||||||||||||||
| Less: Preferred return to preferred OP units / equity interests | 2.4 | 3.0 | (20.0) | % | |||||||||||||
| Less: Loss attributable to noncontrolling interests | (5.2) | (2.2) | 136.4 | % | |||||||||||||
| Net Income / (Loss) Attributable to SUI Common Shareholders | $ | (30.1) | $ | 0.7 | N/M | ||||||||||||
Weighted average common shares outstanding - basic(a) | 123.3 | 115.3 | 6.9 | % | |||||||||||||
Weighted average common shares outstanding - diluted(a) | 126.2 | 115.9 | 8.9 | % | |||||||||||||
| Basic earnings / (loss) per share | $ | (0.24) | $ | 0.01 | N/M | ||||||||||||
Diluted earnings / (loss) per share(b) | $ | (0.24) | $ | 0.01 | N/M | ||||||||||||
(a) Refer to Definitions and Notes for additional information.
(b) The effect of certain anti-dilutive convertible securities is excluded from these items.
N/M = Percentage change is not meaningful.
N/A = Percentage change is not applicable.
1st Quarter Supplemental Information 5
Financial Statements and Reconciliations to Non-GAAP Financial Measures
Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to Core FFO
(amounts in millions, except for per share data)
| Quarter Ended | |||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||
| Net Income / (Loss) Attributable to SUI Common Shareholders | $ | (30.1) | $ | 0.7 | |||||||
| Adjustments | |||||||||||
| Depreciation and amortization | 157.3 | 148.3 | |||||||||
| Loss on remeasurement of marketable securities | 19.9 | 34.5 | |||||||||
| (Gain) / loss on remeasurement of investment in nonconsolidated affiliates | 4.5 | (0.1) | |||||||||
| (Gain) / loss on remeasurement of notes receivable | 1.7 | (0.2) | |||||||||
| (Gain) / loss on dispositions of properties, including tax effect | 3.5 | (13.4) | |||||||||
| Add: Returns on preferred OP units | 2.1 | 2.8 | |||||||||
| Add: Loss attributable to noncontrolling interests | (5.1) | (2.2) | |||||||||
| Gain on dispositions of assets, net | (7.9) | (15.1) | |||||||||
FFO(a) | $ | 145.9 | $ | 155.3 | |||||||
| Adjustments | |||||||||||
Business combination expense and other acquisition related costs(a) | 6.5 | 3.1 | |||||||||
| Loss on extinguishment of debt | — | 0.3 | |||||||||
| Catastrophic event-related charges, net | 1.0 | — | |||||||||
| Loss of earnings - catastrophic event-related charges, net | 5.5 | — | |||||||||
| Loss on foreign currency exchanges | 2.7 | 2.2 | |||||||||
Other adjustments, net(a) | (3.6) | 1.9 | |||||||||
Core FFO(a)(b) | $ | 158.0 | $ | 162.8 | |||||||
| Weighted Average Common Shares Outstanding - Diluted | 128.2 | 121.2 | |||||||||
FFO per Share(b) | $ | 1.14 | $ | 1.28 | |||||||
Core FFO per Share(b) | $ | 1.23 | $ | 1.34 | |||||||
(a) Refer to Definitions and Notes for additional information.
(b) The effect of certain anti-dilutive convertible securities is excluded from these items.
1st Quarter Supplemental Information 6
Financial Statements and Reconciliations to Non-GAAP Financial Measures
Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to NOI
(amounts in millions)
| Three Months Ended | |||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||
| Net Income / (Loss) Attributable to SUI Common Shareholders | $ | (30.1) | $ | 0.7 | |||||||
| Interest income | (11.4) | (6.8) | |||||||||
| Brokerage commissions and other revenues, net | (9.5) | (8.0) | |||||||||
| General and administrative | 63.9 | 55.7 | |||||||||
| Catastrophic event-related charges, net | 1.0 | — | |||||||||
| Business combination expense | 2.8 | 0.5 | |||||||||
| Depreciation and amortization | 158.0 | 148.5 | |||||||||
| Loss on extinguishment of debt | — | 0.3 | |||||||||
| Interest expense | 76.6 | 45.2 | |||||||||
| Interest on mandatorily redeemable preferred OP units / equity | 1.0 | 1.0 | |||||||||
| Loss on remeasurement of marketable securities | 19.9 | 34.5 | |||||||||
| Loss on foreign currency exchanges | 2.7 | 2.2 | |||||||||
| (Gain) / loss on disposition of property | 1.6 | (13.4) | |||||||||
Other expense, net(a) | 1.0 | 0.6 | |||||||||
| (Gain) / loss on remeasurement of notes receivable | 1.7 | (0.2) | |||||||||
| (Income) / loss from nonconsolidated affiliates | 0.2 | (0.9) | |||||||||
| (Gain) / loss on remeasurement of investment in nonconsolidated affiliates | 4.5 | (0.1) | |||||||||
| Current tax expense | 3.9 | 1.3 | |||||||||
| Deferred tax benefit | (4.6) | — | |||||||||
| Preferred return to preferred OP units / equity interests | 2.4 | 3.0 | |||||||||
| Add: Loss attributable to noncontrolling interests | (5.2) | (2.2) | |||||||||
NOI | $ | 280.4 | $ | 261.9 | |||||||
| Three Months Ended | |||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||
Real Property NOI(a) | $ | 254.7 | $ | 237.6 | |||||||
Home Sales NOI(a) | 23.1 | 18.8 | |||||||||
Service, retail, dining and entertainment NOI(a) | 2.6 | 5.5 | |||||||||
NOI | $ | 280.4 | $ | 261.9 | |||||||
(a) Refer to Definitions and Notes for additional information.
1st Quarter Supplemental Information 7
Financial Statements and Reconciliations to Non-GAAP Financial Measures
Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to Recurring EBITDA
(amounts in millions)
| Three Months Ended | |||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||
| Net Income / (Loss) Attributable to SUI Common Shareholders | $ | (30.1) | $ | 0.7 | |||||||
| Adjustments | |||||||||||
| Depreciation and amortization | 158.0 | 148.5 | |||||||||
| Loss on extinguishment of debt | — | 0.3 | |||||||||
| Interest expense | 76.6 | 45.2 | |||||||||
| Interest on mandatorily redeemable preferred OP units / equity | 1.0 | 1.0 | |||||||||
Current tax expense | 3.9 | 1.3 | |||||||||
| Deferred tax benefit | (4.6) | — | |||||||||
| (Income) / loss from nonconsolidated affiliates | 0.2 | (0.9) | |||||||||
| Less: (Gain) / loss on dispositions of properties | 1.6 | (13.4) | |||||||||
| Less: Gain on dispositions of assets, net | (7.9) | (15.1) | |||||||||
| EBITDAre | $ | 198.7 | $ | 167.6 | |||||||
| Adjustments | |||||||||||
| Catastrophic event-related charges, net | 1.0 | — | |||||||||
| Business combination expense | 2.8 | 0.5 | |||||||||
| Loss on remeasurement of marketable securities | 19.9 | 34.5 | |||||||||
| Loss on foreign currency exchanges | 2.7 | 2.2 | |||||||||
Other expense, net(a) | 1.0 | 0.6 | |||||||||
| (Gain) / loss on remeasurement of notes receivable | 1.7 | (0.2) | |||||||||
| (Gain) / loss on remeasurement of investment in nonconsolidated affiliates | 4.5 | (0.1) | |||||||||
| Preferred return to preferred OP units / equity interests | 2.4 | 3.0 | |||||||||
| Add: Loss attributable to noncontrolling interests | (5.2) | (2.2) | |||||||||
| Add: Gain on dispositions of assets, net | 7.9 | 15.1 | |||||||||
| Recurring EBITDA | $ | 237.4 | $ | 221.0 | |||||||
(a) Refer to Definitions and Notes for additional information.
1st Quarter Supplemental Information 8
Supplemental Disclosure
Real Property Operations - Total Portfolio
(amounts in millions, except statistical information)
| Quarter Ended March 31, 2023 | Quarter Ended March 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| MH | MH | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| North America | UK | Total MH | RV | Marinas | Total | North America | UK | Total MH | RV | Marinas | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Financial Information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Real property (excluding transient) | $ | 223.5 | $ | 27.5 | $ | 251.0 | $ | 61.8 | $ | 85.2 | $ | 398.0 | $ | 208.3 | N/A | $ | 208.3 | $ | 60.7 | $ | 73.8 | $ | 342.8 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Real property - transient | 0.5 | 1.4 | 1.9 | 37.8 | 3.7 | 43.4 | 0.5 | N/A | 0.5 | 42.0 | 2.5 | 45.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total operating revenues | 224.0 | 28.9 | 252.9 | 99.6 | 88.9 | 441.4 | 208.8 | N/A | 208.8 | 102.7 | 76.3 | 387.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property operating expenses | 73.4 | 22.6 | 96.0 | 53.8 | 36.9 | 186.7 | 65.3 | N/A | 65.3 | 52.6 | 32.3 | 150.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Real Property NOI | $ | 150.6 | $ | 6.3 | $ | 156.9 | $ | 45.8 | $ | 52.0 | $ | 254.7 | $ | 143.5 | N/A | $ | 143.5 | $ | 50.1 | $ | 44.0 | $ | 237.6 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Other information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of properties | 299 | 55 | 354 | 182 | 135 | 671 | 295 | N/A | 295 | 180 | 128 | 603 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sites, wet slips and dry storage spaces | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sites, wet slips and dry storage spaces(a) | 100,120 | 17,850 | 117,970 | 30,860 | 47,990 | 196,820 | 98,900 | N/A | 98,900 | 31,120 | 45,730 | 175,750 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Transient RV sites(b) | N/A | N/A | — | 30,870 | (b) | N/A | 30,870 | N/A | N/A | N/A | 29,270 | N/A | 29,270 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 100,120 | 17,850 | 117,970 | 61,730 | 47,990 | 227,690 | 98,900 | N/A | 98,900 | 60,390 | 45,730 | 205,020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| MH and Annual RV Occupancy | 96.0 | % | 90.1 | % | 95.1 | % | 100.0 | % | N/A | N/A | 96.7 | % | N/A | 96.7 | % | 100.0 | % | N/A | N/A | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(a) MH annual sites included 9,520 and 9,470 rental homes in the Company's Rental Program during the quarter ended March 31, 2023 and 2022, respectively.
(b) RV transient for the quarter ended March 31, 2023 includes 3,260 of UK sites.
1st Quarter Supplemental Information 9
Supplemental Disclosure
Real Property Operations - Same Property Portfolio(a)
(amounts in millions, except for statistical information)
| Quarter Ended March 31, 2023 | Quarter Ended March 31, 2022 | % Change in Total(d) | |||||||||||||||||||||||||||||||||||||||||||||||||||
MH(b) | RV(b) | Marina | Total | MH(b) | RV(b) | Marina | Total | ||||||||||||||||||||||||||||||||||||||||||||||
| Financial Information | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Same Property Revenues | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Real property (excluding transient) | $ | 203.9 | $ | 57.4 | $ | 69.3 | $ | 330.6 | $ | 191.5 | $ | 49.6 | $ | 63.3 | $ | 304.4 | 8.6 | % | |||||||||||||||||||||||||||||||||||
| Real property - transient | 0.3 | 36.1 | 3.4 | 39.8 | 0.4 | 38.4 | 2.3 | 41.1 | (3.2) | % | |||||||||||||||||||||||||||||||||||||||||||
| Total Same Property operating revenues | 204.2 | 93.5 | 72.7 | 370.4 | 191.9 | 88.0 | 88.0 | 65.6 | 345.5 | 7.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Same Property Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Same Property operating expenses(c)(e) | 53.9 | 47.0 | 26.9 | 127.8 | 48.8 | 43.5 | 25.8 | 118.1 | 8.2 | % | |||||||||||||||||||||||||||||||||||||||||||
Real Property NOI(e) | $ | 150.3 | $ | 46.5 | $ | 45.8 | $ | 242.6 | $ | 143.1 | $ | 44.5 | $ | 39.8 | $ | 227.4 | 6.7 | % | |||||||||||||||||||||||||||||||||||
| % Change | 5.0 | % | 4.4 | % | 15.1 | % | 6.7 | % | |||||||||||||||||||||||||||||||||||||||||||||
| Other Information | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of properties | 289 | 161 | 119 | 569 | 289 | 161 | 119 | 569 | |||||||||||||||||||||||||||||||||||||||||||||
| Sites, wet slips and dry storage spaces | 98,630 | 54,540 | 41,000 | 194,170 | 97,750 | 54,240 | 40,830 | 192,820 | |||||||||||||||||||||||||||||||||||||||||||||
(a) Refer to the Definitions and Notes for additional information.
(b) Same Property results for the Company's MH and RV properties reflect constant currency for comparative purposes. Canadian currency figures in the prior comparative period have been translated at the average exchange rate during the quarter ended March 31, 2023 of $0.7396 USD per Canadian dollar.
(c) The Company nets utility revenues (which include utility reimbursement revenues from residents) against related expenses. Refer to Definitions and Notes for more detail.
(d) Percentages are calculated based on unrounded numbers.
(e) Total Same Property operating expenses consist of the following components for the periods shown (in millions) and exclude amounts invested into recently acquired properties to bring them up to the Company's standards:
| Quarter Ended | % Change | ||||||||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||||||||
| Payroll and benefits | $ | 42.4 | $ | 39.7 | 6.8 | % | |||||||||||
| Real estate taxes | 27.7 | 25.2 | 9.9 | % | |||||||||||||
| Supplies and repairs | 14.2 | 14.6 | (2.7) | % | |||||||||||||
| Utilities | 14.4 | 14.9 | (3.4) | % | |||||||||||||
| Legal, state / local taxes, and insurance | 14.2 | 9.6 | 47.9 | % | |||||||||||||
| Other | 14.9 | 14.1 | 5.7 | % | |||||||||||||
| Total Same Property Operating Expenses | $ | 127.8 | $ | 118.1 | 8.2 | % | |||||||||||
1st Quarter Supplemental Information 10
Supplemental Disclosure
Real Property Operations - Same Property Portfolio(a) (Continued)
| As of | ||||||||||||||||||||||||||
| March 31, 2023 | March 31, 2022 | |||||||||||||||||||||||||
| MH | RV | MH | RV | |||||||||||||||||||||||
Number of properties | 289 | 161 | 289 | 161 | ||||||||||||||||||||||
| Sites | ||||||||||||||||||||||||||
| MH and Annual RV sites | 98,630 | 30,600 | 97,750 | 28,460 | ||||||||||||||||||||||
| Transient RV sites | N/A | 23,940 | N/A | 25,780 | ||||||||||||||||||||||
| Total | 98,630 | 54,540 | 97,750 | 54,240 | ||||||||||||||||||||||
| MH and Annual RV Occupancy | ||||||||||||||||||||||||||
Occupancy(b) | 96.8 | % | 100.0 | % | 96.8 | % | 100.0 | % | ||||||||||||||||||
| Monthly base rent per site | $ | 648 | $ | 568 | $ | 614 | $ | 524 | ||||||||||||||||||
% Change(c) | 5.4 | % | 8.4 | % | N/A | N/A | ||||||||||||||||||||
| Rental Program Statistics included in MH: | ||||||||||||||||||||||||||
Number of occupied sites, end of period(d) | 9,480 | N/A | 9,470 | N/A | ||||||||||||||||||||||
| Monthly rent per site – MH Rental Program | $ | 1,245 | N/A | $ | 1,136 | N/A | ||||||||||||||||||||
% Change(d) | 9.6 | % | N/A | N/A | N/A | |||||||||||||||||||||
(a) Refer to Definitions and Notes for additional information.
(b) Same Property adjusted blended occupancy for MH and RV combined increased to 98.6% at March 31, 2023, from 96.7% at March 31, 2022. The 190 basis point increase was driven by MH expansion fills and the conversion of transient RV sites to annual sites.
(c) Calculated using actual results without rounding.
(d) Occupied rental program sites in Same Property are included in total sites.
1st Quarter Supplemental Information 11
Other Operating Information
Home Sales Summary
(amounts in millions, except for *)
| Quarter Ended | |||||||||||||||||
| March 31, 2023 | March 31, 2022 | % Change | |||||||||||||||
| North America | |||||||||||||||||
| Home sales | $ | 47.2 | $ | 64.7 | (27.0) | % | |||||||||||
| Home cost and selling expenses | 36.6 | 45.9 | (20.3) | % | |||||||||||||
| NOI | $ | 10.6 | $ | 18.8 | (43.6) | % | |||||||||||
| NOI margin % | 22.5 | % | 29.1 | % | |||||||||||||
| UK | |||||||||||||||||
| Home sales | $ | 39.1 | N/A | N/A | |||||||||||||
| Home cost and selling expenses | 26.6 | N/A | N/A | ||||||||||||||
| NOI | $ | 12.5 | N/A | N/A | |||||||||||||
| NOI margin % | 32.0 | % | N/A | ||||||||||||||
| Total | |||||||||||||||||
| Revenue from home sales | $ | 86.3 | $ | 64.7 | 33.4 | % | |||||||||||
| Home cost and selling expenses | 63.2 | 45.9 | 37.7 | % | |||||||||||||
| Home sales NOI | $ | 23.1 | $ | 18.8 | 22.9 | % | |||||||||||
| NOI | 26.8 | % | 29.1 | % | |||||||||||||
Total Units Sold:* | |||||||||||||||||
| North America | 589 | 837 | (29.6) | % | |||||||||||||
| UK | 583 | N/A | N/A | ||||||||||||||
| Total home sales | 1,172 | 837 | 40.0 | % | |||||||||||||
Average Selling Price:* | |||||||||||||||||
| North America | $ | 80,136 | $ | 77,300 | 3.7 | % | |||||||||||
| UK | $ | 67,067 | N/A | N/A | |||||||||||||
N/A = Not applicable, as Park Holidays was acquired during the three months ended June 30, 2022.
Operating Statistics for MH and Annual RVs (excluding UK Operations)*
| Resident Move-outs | ||||||||||||||||||||||||||||||||||||||
| % of Total Sites | Number of Move-outs | Net Leased Sites | New Home Sales | Pre-owned Home Sales | Brokered Re-sales | |||||||||||||||||||||||||||||||||
| 2023 - YTD as of March 31 | 3.3 | % | (a) | 2,366 | 802 | 107 | 482 | 537 | ||||||||||||||||||||||||||||||
| 2022 | 3.0 | % | 5,170 | 2,922 | 703 | 2,509 | 2,864 | |||||||||||||||||||||||||||||||
| 2021 | 2.7 | % | 5,276 | 2,483 | 732 | 3,356 | 3,528 | |||||||||||||||||||||||||||||||
(a) Percentage calculated on a trailing 12-month basis.
1st Quarter Supplemental Information 12
Investment Activity
Acquisitions
(amounts in millions, except for *)
| Property Name | Property Type | Number of Properties* | Sites, Wet Slips and Dry Storage Spaces* | Expansion or Development Sites* | State, Province or Country | Total Purchase / Sale Price | Month Acquired | |||||||||||||||||||||||||||||||||||||
| ACQUISITIONS | ||||||||||||||||||||||||||||||||||||||||||||
Fox Run(a) | MH | 1 | 68 | 72 | MI | $ | 7.0 | January | ||||||||||||||||||||||||||||||||||||
Savannah Yacht Center(b) | Marina | 1 | 24 | — | GA | 100.0 | March | |||||||||||||||||||||||||||||||||||||
First Quarter 2023 | 2 | 92 | 72 | $ | 107.0 | |||||||||||||||||||||||||||||||||||||||
Acquisitions in 2023 | 2 | 92 | 72 | $ | 107.0 | |||||||||||||||||||||||||||||||||||||||
(a) In conjunction with the acquisition of this ground-up development project, the Company issued 31,289 Common OP units valued at $4.5 million. The Company also delivered 68 of the 140 sites during the quarter.
(b) In conjunction with this acquisition, the Company issued one million Series K preferred OP units valued at $100.0 million.
1st Quarter Supplemental Information 13
Investment Activity
Capital Expenditures and Investments
(amounts in millions, except for *)
| Quarter Ended | Year Ended | ||||||||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||
| MH / RV | Marina | MH / RV | Marina | MH / RV | Marina | ||||||||||||||||||||||||||||||
Recurring Capital Expenditures(a) | $ | 13.0 | $ | 7.8 | $ | 51.0 | $ | 22.8 | $ | 45.3 | $ | 19.3 | |||||||||||||||||||||||
Non-Recurring Capital Expenditures(a) | |||||||||||||||||||||||||||||||||||
Lot Modifications | $ | 11.3 | N/A | $ | 39.1 | N/A | $ | 28.8 | N/A | ||||||||||||||||||||||||||
Growth Projects | 3.8 | 25.9 | 28.4 | 71.1 | 25.6 | 51.4 | |||||||||||||||||||||||||||||
Rebranding | 2.0 | N/A | 15.0 | N/A | 6.1 | N/A | |||||||||||||||||||||||||||||
Acquisitions | 84.1 | 134.4 | 2,788.1 | 522.5 | 944.3 | 852.9 | |||||||||||||||||||||||||||||
Expansion and Development | 85.3 | 3.8 | 247.9 | 13.9 | 191.8 | 9.9 | |||||||||||||||||||||||||||||
| Total Non-Recurring Capital Expenditures | 186.5 | 164.1 | 3,118.5 | 607.5 | 1,196.6 | 914.2 | |||||||||||||||||||||||||||||
| Total | $ | 199.5 | $ | 171.9 | $ | 3,169.5 | $ | 630.3 | $ | 1,241.9 | $ | 933.5 | |||||||||||||||||||||||
| Other Information | |||||||||||||||||||||||||||||||||||
Recurring Capex per Site, Slip and Dry Storage Spaces(b)* | $ | 97 | $ | 190 | $ | 397 | $ | 582 | $ | 371 | 491 | ||||||||||||||||||||||||
(a) Refer to Definitions and Notes for additional information.
(b) Average based on actual number of MH and RV sites and Marina wet slips and dry storage spaces associated with the recurring capital expenditures in each period.
1st Quarter Supplemental Information 14
Capitalization
Capitalization Overview
(Shares and units in thousands, dollar amounts in millions, except for *)
| As of | ||||||||||||||||||||
| March 31, 2023 | ||||||||||||||||||||
| Equity and enterprise value: | Common Equivalent Shares | Share Price* | Capitalization | |||||||||||||||||
| Common shares | 124,422 | $ | 140.88 | $ | 17,528.6 | |||||||||||||||
| Convertible securities | ||||||||||||||||||||
| Common OP units | 2,447 | $ | 140.88 | 344.7 | ||||||||||||||||
| Preferred OP units | 2,665 | $ | 140.88 | 375.5 | ||||||||||||||||
Diluted shares outstanding and market capitalization(a) | 129,534 | 18,248.8 | ||||||||||||||||||
| Plus: Debt, per the balance sheet | 7,462.0 | |||||||||||||||||||
| Total capitalization | 25,710.8 | |||||||||||||||||||
| Less: Cash and cash equivalents | (57.4) | |||||||||||||||||||
Enterprise value(b) | $ | 25,653.4 | ||||||||||||||||||
| Debt: | Weighted Average Maturity (in years)* | Debt Outstanding | ||||||||||||||||||
| Secured debt | 9.8 | $ | 3,386.4 | |||||||||||||||||
| Unsecured debt | 5.5 | 4,075.6 | ||||||||||||||||||
| Total debt, per consolidated balance sheet | 7.4 | 7,462.0 | ||||||||||||||||||
| Plus: Unamortized deferred financing costs and discounts / premiums on debt | 43.2 | |||||||||||||||||||
Total debt(b) | $ | 7,505.2 | ||||||||||||||||||
| Corporate debt rating and outlook: | ||||||||||||||||||||
| Moody's | Baa3 | Stable | |||||||||||||||||||
| S&P | BBB | Stable | |||||||||||||||||||
(a) Refer to "Securities" within Definitions and Notes for additional information related to our securities outstanding.
(b) Refer to "Enterprise Value" and "Net Debt" within Definitions and Notes for additional information.
1st Quarter Supplemental Information 15
Capitalization
Summary of Outstanding Debt
(amounts in millions, except for *)
| Quarter Ended | ||||||||||||||||||||
| March 31, 2023 | ||||||||||||||||||||
| Debt Outstanding | Weighted Average Interest Rate(a)* | Maturity Date* | ||||||||||||||||||
| Secured Debt | $ | 3,386.4 | 3.81 | % | Various | |||||||||||||||
| Unsecured Debt: | ||||||||||||||||||||
| Senior Credit Facility: | ||||||||||||||||||||
Revolving credit facilities (in USD)(b) | 741.6 | 5.09 | % | April 2026 | ||||||||||||||||
GBP term loan (in USD)(c) | 1,080.3 | 4.31 | % | April 2025 | ||||||||||||||||
| Total senior credit facility | 1,821.9 | |||||||||||||||||||
| Other unsecured term loan | 16.2 | 5.80 | % | October 2025 | ||||||||||||||||
| Senior credit facility and other term loan | 1,838.1 | 4.64 | % | |||||||||||||||||
| Senior Unsecured Notes: | ||||||||||||||||||||
| 2028 senior unsecured notes | 446.3 | 2.30 | % | November 2028 | ||||||||||||||||
| 2031 senior unsecured notes | 741.9 | 2.70 | % | July 2031 | ||||||||||||||||
| 2032 senior unsecured notes | 592.0 | 3.60 | % | April 2032 | ||||||||||||||||
| 2033 senior unsecured notes | 395.4 | 5.51 | % | January 2033 | ||||||||||||||||
| Total Senior Unsecured Notes | 2,175.6 | 3.38 | % | |||||||||||||||||
Mandatorily redeemable preferred equity and OP units(d) | 61.9 | 6.22 | % | Various | ||||||||||||||||
| Total Unsecured Debt | 4,075.6 | 3.99 | % | |||||||||||||||||
| Total debt, per consolidated balance sheets | 7,462.0 | 3.91 | % | |||||||||||||||||
Plus: Unamortized deferred financing costs and discounts / premiums on debt(a) | 43.2 | |||||||||||||||||||
| Total debt | $ | 7,505.2 | ||||||||||||||||||
(a)Includes the effect of amortizing deferred financing costs, loan premiums / discounts and derivatives.
(b)As of March 31, 2023, the Company's revolving credit facilities consisted of:
•$255.0 million borrowed on its U.S. line of credit at the Secured Overnight Financing Rate ("SOFR") plus 85 basis points.
•$422.4 million USD equivalent borrowed on its GBP line of credit at the Daily Sterling Overnight Index Average ("SONIA") plus 85 basis points.
•$64.2 million USD equivalent borrowed on its Australian line of credit at the Bank Bill Swap Bid Rate ("BBSY") plus 85 basis points.
(c)As of March 31, 2023, an aggregate of £500.0 million ($618.4 million) was swapped to a weighted average fixed rate of 3.87%.
(d)Mandatorily redeemable preferred equity and OP unit distributions are included within the line item 'Interest on mandatorily redeemable preferred OP units / equity' on the Company's Consolidated Statements of Operations.
Debt Maturities(e)
| Year | Secured Debt | Principal Amortization | Senior Credit Facility | Senior Unsecured Notes | Other Unsecured Debt | Total | ||||||||||||||||||||||||||||||||
| 2023 | $ | 117.8 | $ | 41.8 | $ | — | $ | — | $ | 6.3 | $ | 165.9 | ||||||||||||||||||||||||||
| 2024 | 128.8 | 56.4 | — | — | 70.0 | 255.2 | ||||||||||||||||||||||||||||||||
| 2025 | 50.5 | 54.2 | 1,083.0 | — | 1.8 | 1,189.5 | ||||||||||||||||||||||||||||||||
| 2026 | 658.4 | 46.2 | 741.6 | — | — | 1,446.2 | ||||||||||||||||||||||||||||||||
| 2027 | 4.0 | 40.6 | — | — | — | 44.6 | ||||||||||||||||||||||||||||||||
| Thereafter | 1,577.4 | 626.4 | — | 2,200.0 | — | 4,403.8 | ||||||||||||||||||||||||||||||||
| Total | $ | 2,536.9 | $ | 865.6 | $ | 1,824.6 | $ | 2,200.0 | $ | 78.1 | $ | 7,505.2 | ||||||||||||||||||||||||||
(e) Debt maturities include the unamortized deferred financing costs and discount / premiums associated with outstanding debt.
1st Quarter Supplemental Information 16
Capitalization
Debt Analysis
| As of | ||||||||||||||
| March 31, 2023 | ||||||||||||||
| Select Credit Ratios: | ||||||||||||||
Net Debt / Recurring EBITDA (TTM)(a) | 6.1 x | |||||||||||||
| Net Debt / Enterprise Value | 28.9 | % | ||||||||||||
| Net Debt / Gross Assets | 36.6 | % | ||||||||||||
| Unencumbered Assets / Total Assets | 76.8 | % | ||||||||||||
Floating Rate Debt / Total Debt(b) | 16.3 | % | ||||||||||||
| Coverage Ratios: | ||||||||||||||
Recurring EBITDA (TTM)(a) / Interest | 4.6 x | |||||||||||||
Recurring EBITDA (TTM)(a) / Interest + Pref. Distributions + Pref. Stock Distribution | 4.6 x | |||||||||||||
| Senior Credit Facility Covenants: | Requirement | |||||||||||||
| Maximum Leverage Ratio | <65.0 % | 33.1 | % | |||||||||||
| Minimum Fixed Charge Coverage Ratio | >1.40 x | 3.69 x | ||||||||||||
| Maximum Secured Leverage Ratio | <40.0 % | 12.6 | % | |||||||||||
| Senior Unsecured Note Covenants: | Requirement | |||||||||||||
| Total Debt / Total Assets | ≤60.0 % | 40.8 | % | |||||||||||
| Secured Debt / Total Assets | ≤40.0 % | 18.5 | % | |||||||||||
| Consolidated Income Available for Debt Service / Debt Service | ≥1.50 x | 4.38 x | ||||||||||||
| Unencumbered Total Asset Value / Total Unsecured Debt | ≥150.0 % | 344.1 | % | |||||||||||
(a) Refer to page 8 for additional detail on the Company's Recurring EBITDA (TTM).
(b) Percentage includes the impact of hedge activities.
^ Excludes the Company's borrowings under its senior credit facility.
1st Quarter Supplemental Information 17
Definitions and Notes
Capital Expenditures and Investment Activity - The Company classifies its investments in properties into the following categories:
•Recurring Capital Expenditures - Property recurring capital expenditures are necessary to maintain asset quality, including purchasing and replacing assets used to operate the communities and marinas. Recurring capital expenditures at the Company's MH and RV properties include items such as: major road, driveway and pool improvements; clubhouse renovations; adding or replacing streetlights; playground equipment; signage; maintenance facilities; manager housing and property vehicles. Recurring capital expenditures at the Company's marinas include items such as: dredging, dock repairs and improvements, and equipment maintenance and upgrades. The minimum capitalized amount is five hundred dollars.
•Non-Recurring Capital Expenditures - The following investment and reinvestment activities are non-recurring in nature:
•Lot Modifications - Lot modification capital expenditures are incurred to modify the foundational structures required to set a new home after a previous home has been removed. These expenditures are necessary to create a revenue stream from a new site renter and often improve the quality of the community. Other lot modification expenditures include land improvements added to annual RV sites to aid in the conversion of transient RV guests to annual contracts. See page 12 for move-out rates.
•Growth Projects - Growth projects consist of revenue-generating or expense-reducing activities at MH, RV and marina properties. These include, but are not limited to, utility efficiency and renewable energy projects, site, slip or amenity upgrades such as the addition of a garage, shed or boat lift, and other special capital projects that substantiate an incremental rental increase.
•Rebranding - Rebranding includes new signage at the Company's RV communities and costs of building an RV mobile application and updated website.
•Acquisitions - Capital expenditures related to acquisitions represent the purchase price paid for the existing operating properties and land parcels for future ground-up development and expansions activities (detailed for the current calendar year on page 13), plus the capital improvements identified during due diligence that will be needed to bring acquired properties up to the Company's operating standards.
For the quarter ended March 31, 2023, the components of total acquisition investment are as follows (in millions):
| Quarter Ended March 31, 2023 | ||||||||||||||||||||
| MH and RV | Marina | Total | ||||||||||||||||||
Purchase price of acquisitions(a) | $ | 8.3 | $ | 101.4 | $ | 109.7 | ||||||||||||||
Purchase price of land acquisitions(a)(b) | 37.2 | — | 37.2 | |||||||||||||||||
| Capital improvements to recent acquisitions | 38.6 | 33.0 | 71.6 | |||||||||||||||||
| Total Acquisition Investments | $ | 84.1 | $ | 134.4 | $ | 218.5 | ||||||||||||||
(a) Includes capitalized transaction costs related to acquisitions.
(b) Includes the value allocated to infrastructure improvements associated with acquired land, when applicable.
Improvements subsequent to acquisition include upgrading clubhouses; landscaping; new street light systems; new mail delivery systems; pool renovations including larger decks, heaters and furniture; new maintenance facilities; lot modifications; and new signage including main signs and internal road signs. These are considered acquisition costs and although identified during due diligence, often require 24 to 36 months after closing to complete.
•Expansions and Developments - Expansion and development expenditures consist primarily of construction costs such as roads, activities, and amenities, and costs necessary to complete home and RV site improvements, such as driveways, sidewalks and landscaping at the Company's MH and RV communities. Expenditures also include costs to rebuild after damage has been incurred at MH, RV or marina properties, and research and development.
Enterprise Value - Equals total equity market capitalization, plus total indebtedness reported on the Company's balance sheet and less cash and cash equivalents (excluding restricted cash).
1st Quarter Supplemental Information 18
GAAP - U.S. Generally Accepted Accounting Principles.
Interest Expense - The following is a summary of the components of the Company's interest expense (in millions) for the quarters ended March 31, 2023, and 2022:
| Quarter Ended | |||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||
| Interest on Secured debt, Senior unsecured notes, Senior Credit Facility, Unsecured Term Loan, and interest rate swaps | $ | 72.4 | $ | 42.9 | |||||||
Lease related interest expense | 3.5 | — | |||||||||
| Amortization of deferred financing costs, debt (premium) or discounts and (gains) / losses on hedges | 1.5 | 1.2 | |||||||||
| Senior credit facility commitment fees and other finance related charges | 1.7 | 2.1 | |||||||||
| Capitalized interest | (2.5) | (1.0) | |||||||||
| Interest Expense, per Consolidated Statements of Operations | $ | 76.6 | $ | 45.2 | |||||||
NAREIT - The National Association of Real Estate Investment Trusts is the worldwide representative voice for REITs and real estate companies with an interest in U.S. real estate and capital markets. More information is available at www.reit.com.
Net Debt - The carrying value of debt, which includes unamortized premiums, discounts, and deferred financing costs, less unrestricted cash.
Other Acquisition Related Costs - In the Company's Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to Core FFO (page 6), 'Other acquisition related costs represent (a) nonrecurring integration expenses associated with acquisitions during the quarters ended March 31, 2023, and 2022, (b) costs associated with potential acquisitions that will not close, (c) costs associated with the termination of the bridge loan commitment during the quarter ended March 31, 2022 related to the acquisition of Park Holidays and (d) expenses incurred to bring recently acquired properties up to the Company's operating standards, including items such as tree trimming and painting costs that do not meet the Company's capitalization policy.
Other adjustments, net - In the Company's Reconciliation of Net Income / (Loss) Attributable to SUI Common Shareholders to Core FFO (page 6), 'Other adjustments, net' consists of the following (in millions):
| Quarter Ended | |||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||
| Long term lease termination expense | $ | 0.6 | $ | — | |||||||
| Deferred tax benefit | (4.6) | — | |||||||||
| RV rebranding non-recurring cost | — | 1.9 | |||||||||
| Accelerated deferred compensation amortization | 0.4 | — | |||||||||
| Other adjustments, net | $ | (3.6) | $ | 1.9 | |||||||
Other expense, net - In the Company's Consolidated Statements of Operations (page 5), 'Other expense, net' consists of the following (in millions):
| Quarter Ended | |||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||
| Long term lease termination expense | $ | (0.6) | $ | — | |||||||
| Repair reserve on repossessed homes | (0.4) | (0.6) | |||||||||
| Other expense, net | $ | (1.0) | $ | (0.6) | |||||||
Same Property - The Company defines Same Properties as those the Company has owned and operated continuously since at least January 1, 2022. Same properties exclude ground-up development properties, acquired properties and properties sold after December 31, 2021. The Same Property data may change from time-to-time depending on acquisitions, dispositions, management discretion, significant transactions or unique situations.
1st Quarter Supplemental Information 19
Securities - The Company had the following securities outstanding as of March 31, 2023:
| Number of Units / Shares Outstanding (in thousands) | Conversion Rate (a) | If Converted to Common shares (in thousands)(b) | Issuance Price Per Unit | Annual Distribution Rate | |||||||||||||||||||||||||
| Non Convertible Securities | |||||||||||||||||||||||||||||
| Common shares | 124,422 | N/A | N/A | N/A | $3.72(c) | ||||||||||||||||||||||||
| Convertible Securities | |||||||||||||||||||||||||||||
| Common OP units | 2,447 | 1.0000 | 2,447 | N/A | Mirrors common share distributions | ||||||||||||||||||||||||
| Preferred OP Units | |||||||||||||||||||||||||||||
| Series A-1 | 208 | 2.4390 | 506 | $ | 100.00 | 6.00 | % | ||||||||||||||||||||||
| Series A-3 | 40 | 1.8605 | 75 | $ | 100.00 | 4.50 | % | ||||||||||||||||||||||
| Series C | 306 | 1.1100 | 340 | $ | 100.00 | 5.00 | % | ||||||||||||||||||||||
| Series D | 489 | 0.8000 | 391 | $ | 100.00 | 4.00 | % | ||||||||||||||||||||||
| Series E | 80 | 0.6897 | 55 | $ | 100.00 | 5.50 | % | ||||||||||||||||||||||
| Series F | 90 | 0.6250 | 56 | $ | 100.00 | 3.00 | % | ||||||||||||||||||||||
| Series G | 240 | 0.6452 | 155 | $ | 100.00 | 3.20 | % | ||||||||||||||||||||||
| Series H | 581 | 0.6098 | 354 | $ | 100.00 | 3.00 | % | ||||||||||||||||||||||
| Series J | 239 | 0.6061 | 145 | $ | 100.00 | 2.85 | % | ||||||||||||||||||||||
| Series K | 1,000 | 0.5882 | 588 | $ | 100.00 | 4.00 | % | ||||||||||||||||||||||
| Total | 3,273 | 2,665 | |||||||||||||||||||||||||||
| Total convertible securities outstanding | 5,720 | 5,112 | |||||||||||||||||||||||||||
(a) Exchange rates are subject to adjustment upon stock splits, recapitalizations and similar events. The exchange rates of certain series of OP units are approximated to four decimal places.
(b) Calculation may yield minor differences due to fractional shares paid in cash to the shareholder at conversion.
(c) Annual distribution is based on the last quarterly distribution annualized.
Share - In addition to reporting net income / (loss) on a diluted basis ("EPS"), the Company reports FFO and Core FFO on a per common share and dilutive convertible securities basis (per "Share"). For the periods presented below, the Company's diluted weighted average common shares outstanding for EPS and FFO are as follows:
| Quarter Ended | |||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||
| Diluted Weighted Average Common Shares Outstanding - EPS | |||||||||||
| Weighted average common shares outstanding - Basic | 123.3 | 115.3 | |||||||||
| Common shares dilutive effect: forward equity offering | — | 0.2 | |||||||||
| Dilutive restricted stock | 0.4 | 0.4 | |||||||||
| Common and preferred OP units dilutive effect | — | — | |||||||||
Weighted Average Common Shares Outstanding - Diluted | 123.7 | 115.9 | |||||||||
Diluted Weighted Average Common Shares Outstanding - FFO | |||||||||||
| Weighted average common shares outstanding - Basic | 123.3 | 115.3 | |||||||||
| Common shares dilutive effect from forward equity sale | — | 0.2 | |||||||||
| Restricted stock | 0.4 | 0.4 | |||||||||
| Common OP units | 2.4 | 2.5 | |||||||||
| Common stock issuable upon conversion of certain preferred OP units | 2.1 | 2.8 | |||||||||
| Weighted Average Common Shares Outstanding - Diluted | 128.2 | 121.2 | |||||||||
1st Quarter Supplemental Information 20
Non-GAAP Supplemental Measures
Investors and analysts following the real estate industry use non-GAAP supplemental performance measures, including net operating income ("NOI"), earnings before interest, tax, depreciation and amortization ("EBITDA") and funds from operations ("FFO") to assess REITs. The Company believes that NOI, EBITDA and FFO are appropriate measures given their wide use by and relevance to investors and analysts. Additionally, NOI, EBITDA and FFO are commonly used in various ratios, pricing multiples, yields and returns and valuation calculations used to measure financial position, performance and value.
NOI provides a measure of rental operations that does not factor in depreciation, amortization and non-property specific expenses such as general and administrative expenses.
EBITDA provides a further measure to evaluate ability to incur and service debt; EBITDA also provides further measures to evaluate the Company's ability to fund dividends and other cash needs.
FFO, reflecting the assumption that real estate values rise or fall with market conditions, principally adjusts for the effects of GAAP depreciation and amortization of real estate assets.
•Net Operating Income ("NOI")
◦Total Portfolio NOI - The Company calculates NOI by subtracting property operating expenses and real estate taxes from operating property revenues. NOI is a non-GAAP financial measure that the Company believes is helpful to investors as a supplemental measure of operating performance because it is an indicator of the return on property investment and provides a method of comparing property performance over time. The Company uses NOI as a key measure when evaluating performance and growth of particular properties and / or groups of properties. The principal limitation of NOI is that it excludes depreciation, amortization, interest expense and non-property specific expenses such as general and administrative expenses, all of which are significant costs. Therefore, NOI is a measure of the operating performance of the properties of the Company rather than of the Company overall. The Company believes that NOI provides enhanced comparability for investor evaluation of properties performance and growth over time.
The Company believes that GAAP net income (loss) is the most directly comparable measure to NOI. NOI should not be considered to be an alternative to GAAP net income (loss) as an indication of the Company's financial performance or GAAP cash flow from operating activities as a measure of the Company's liquidity; nor is it indicative of funds available for the Company's cash needs, including its ability to make cash distributions. Because of the inclusion of items such as interest, depreciation and amortization, the use of GAAP net income (loss) as a performance measure is limited as these items may not accurately reflect the actual change in market value of a property, in the case of depreciation and in the case of interest, may not necessarily be linked to the operating performance of a real estate asset, as it is often incurred at a parent company level and not at a property level.
◦Same Property NOI - This is a key management tool used when evaluating performance and growth of the Company's Same Property portfolio. The Company believes that Same Property NOI is helpful to investors as a supplemental comparative performance measure of the income generated from the Same property portfolio from one period to the next. Same Property NOI does not include the revenues and expenses related to home sales, service, retail, dining and entertainment activities at the properties.
1st Quarter Supplemental Information 21
•Earnings before interest, tax, depreciation and amortization ("EBITDA")
◦EBITDAre - NAREIT refers to EBITDA as "EBITDAre" and calculates it as GAAP net income (loss), plus interest expense, plus income tax expense, plus depreciation and amortization, plus or minus losses or gains on the disposition of depreciated property (including losses or gains on change of control), plus impairment write-downs of depreciated property and of investments in nonconsolidated affiliates caused by a decrease in value of depreciated property in the affiliate, and adjustments to reflect the entity's share of EBITDAre of nonconsolidated affiliates. EBITDAre is a non-GAAP financial measure that the Company uses to evaluate its ability to incur and service debt, fund dividends and other cash needs and cover fixed costs. Investors utilize EBITDAre as a supplemental measure to evaluate and compare investment quality and enterprise value of REITs. Investors utilize EBITDAre as a supplemental measure to evaluate and compare investment quality and enterprise value of REITs.
◦Recurring EBITDA - The Company also uses EBITDAre excluding certain gain and loss items that management considers unrelated to measurement of the Company's performance on a basis that is independent of capital structure ("Recurring EBITDA"). The Company believes that GAAP net income (loss) is the most directly comparable measure to EBITDAre. EBITDAre is not intended to be used as a measure of the Company's cash generated by operations or its dividend-paying capacity, and should therefore not replace GAAP net income (loss) as an indication of the Company's financial performance or GAAP cash flow from operating, investing and financing activities as measures of liquidity.
•Funds from Operations - ("FFO")
◦FFO - NAREIT defines FFO as GAAP net income (loss), excluding gains (or losses) from sales of depreciable operating property, plus real estate related depreciation and amortization, real estate related impairments, and after adjustments for nonconsolidated partnerships and joint ventures. FFO is a non-GAAP financial measure that management believes is a useful supplemental measure of the Company's operating performance. By excluding gains and losses related to sales of previously depreciated operating real estate assets, real estate related impairment and real estate asset depreciation and amortization (which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates), FFO provides a performance measure that, when compared period-over-period, reflects the impact to operations from trends in occupancy rates, rental rates and operating costs, providing perspective not readily apparent from GAAP net income (loss). Management believes the use of FFO has been beneficial in improving the understanding of operating results of REITs among the investing public and making comparisons of REIT operating results more meaningful.
◦Core FFO - In addition to FFO, the Company uses FFO excluding certain gain and loss items that management considers unrelated to the operational and financial performance of the Company's core business ("Core FFO"). The Company believes that Core FFO provides enhanced comparability for investor evaluations of period-over-period results.
The Company believes that GAAP net income (loss) is the most directly comparable measure to FFO. The principal limitation of FFO is that it does not replace GAAP net income (loss) as a financial performance measure or GAAP cash flow from operating activities as a measure of the Company's liquidity. Because FFO excludes significant economic components of GAAP net income (loss) including depreciation and amortization, FFO should be used as a supplement to GAAP net income (loss) and not as an alternative to it. Furthermore, FFO is not intended as a measure of a REIT's ability to meet debt principal repayments and other cash requirements, nor as a measure of working capital. FFO is calculated in accordance with the Company's interpretation of standards established by NAREIT, which may not be comparable to FFO reported by other REITs that interpret the NAREIT definition differently.
Utility Revenue - Results for the Company's Same Property portfolio net certain utility revenue against the related utility expense in Property operating expense as follows (in millions):
| Quarter Ended March 31, 2023 | Quarter Ended March 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||
| MH | RV | Marina | Total | MH | RV | Marina | Total | ||||||||||||||||||||||||||||||||||||||||
Utility revenue netted against related utility expense | $ | 18.2 | $ | 4.1 | $ | 5.0 | $ | 27.3 | $ | 16.1 | $ | 3.9 | $ | 4.2 | $ | 24.2 | |||||||||||||||||||||||||||||||
Certain financial information has been revised to reflect reclassifications in prior periods to conform to current period presentation.
1st Quarter Supplemental Information 22