Sun Communities, Inc(NYSE:SUI)
Sun Communities, Inc. is a REIT that, as of September 30, 2020, owned, operated, or had an interest in a portfolio of 432 communities comprising nearly 146,000 developed sites in 32 states and Ontario, Canada.
Website: http://www.suncommunities.com
Founded: 1975
Full Time Employees: 3,146
Sector: Real Estate
Industry: REIT-Residential
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2005-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real property | 417,200,000 | 413,500,000 | 517,700,000 | 450,200,000 | 384,400,000 | 501,000,000 | 634,100,000 | 551,400,000 | 476,900,000 | 473,400,000 | 618,800,000 | 526,200,000 | 441,400,000 | 440,600,000 | 585,700,000 | 487,700,000 | 388,200,000 | 384,713,000 | 478,625,000 | 405,905,000 | 330,613,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
home sales | 68,100,000 | 70,900,000 | 95,600,000 | 100,100,000 | 67,200,000 | 88,200,000 | 105,300,000 | 107,500,000 | 68,900,000 | 93,200,000 | 117,800,000 | 122,600,000 | 86,300,000 | 107,700,000 | 150,700,000 | 142,700,000 | 64,700,000 | 65,006,000 | 81,099,000 | 81,848,000 | 52,199,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ancillary | 13,300,000 | 18,600,000 | 60,800,000 | 42,100,000 | 12,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 7,400,000 | 10,300,000 | 17,300,000 | 16,500,000 | 4,400,000 | 5,300,000 | 5,500,000 | 5,300,000 | 4,600,000 | 4,800,000 | 15,200,000 | 14,000,000 | 11,400,000 | 9,900,000 | 11,200,000 | 7,300,000 | 6,800,000 | 4,192,000 | 2,690,000 | 2,719,000 | 2,631,000 | 4,800,000 | 5,004,000 | 5,256,000 | 5,277,000 | 5,316,000 | 5,571,000 | 5,920,000 | 5,043,000 | 4,646,000 | 4,791,000 | 4,705,000 | 4,672,000 | 3,945,000 | 4,074,000 | 3,987,000 | 3,893,000 | 3,984,000 | 4,037,000 | 3,545,000 | 3,526,000 | 3,354,000 | 3,486,000 | 3,442,000 | 3,182,000 | 3,111,000 | 2,847,000 | 2,655,000 | 2,405,000 | 2,720,000 | 2,430,000 | 2,291,000 | 2,068,000 | 200,000 | 2,036,000 | 1,973,000 | 1,796,000 | 1,554,000 | 1,368,000 | 1,272,000 | 1,161,000 | 1,129,000 | 807,000 | 805,000 | 742,000 | 686,000 | 667,000 | 789,000 | 2,633,000 | 1,114,000 | |||||||
brokerage commissions and other | 1,900,000 | 1,900,000 | 5,800,000 | 14,600,000 | 1,700,000 | 17,200,000 | 8,800,000 | 11,200,000 | 3,000,000 | 15,300,000 | 26,000,000 | 9,800,000 | 9,500,000 | 7,500,000 | 10,800,000 | 8,600,000 | 8,000,000 | 8,387,000 | 8,841,000 | 6,939,000 | 5,960,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 507,900,000 | 515,200,000 | 697,200,000 | 623,500,000 | 470,200,000 | 745,900,000 | 939,900,000 | 864,000,000 | 671,300,000 | 726,700,000 | 983,200,000 | 863,500,000 | 651,200,000 | 674,300,000 | 932,600,000 | 814,300,000 | 548,500,000 | 542,433,000 | 684,294,000 | 603,863,000 | 442,015,000 | 384,265,000 | 400,514,000 | 303,266,000 | 310,302,000 | 301,819,000 | 362,443,000 | 312,445,000 | 287,330,000 | 273,945,000 | 323,538,000 | 271,426,000 | 257,916,000 | 242,026,000 | 268,245,000 | 237,899,000 | 234,400,000 | 218,634,000 | 249,701,000 | 190,799,000 | 174,644,000 | 168,238,000 | 185,355,000 | 165,938,000 | 152,654,000 | 119,672,000 | 125,435,000 | 115,387,000 | 111,181,000 | 104,958,000 | 107,201,000 | 100,151,000 | 90,985,000 | 83,124,000 | 82,379,000 | 83,128,000 | 76,486,000 | 74,723,000 | 68,262,000 | 69,592,000 | 58,834,000 | 64,045,000 | 66,313,000 | 67,417,000 | 63,392,000 | 63,272,000 | 65,284,000 | 63,186,000 | 61,433,000 | 65,474,000 | 64,954,000 | 61,204,000 | 56,462,000 | 57,468,000 | 60,822,000 | 176,765,000 | 50,129,000 |
yoy | 8.02% | -30.93% | -25.82% | -27.84% | -29.96% | 2.64% | -4.40% | 0.06% | 3.09% | 7.77% | 5.43% | 6.04% | 18.72% | 24.31% | 36.29% | 34.85% | 24.09% | 41.16% | 70.85% | 99.12% | 42.45% | 27.32% | 10.50% | -2.94% | 7.99% | 10.18% | 12.02% | 15.11% | 11.40% | 13.19% | 20.61% | 14.09% | 10.03% | 10.70% | 7.43% | 24.69% | 34.22% | 29.96% | 34.72% | 14.98% | 14.41% | 40.58% | 47.77% | 43.81% | 37.30% | 14.02% | 17.01% | 15.21% | 22.20% | 26.27% | 30.13% | 20.48% | 18.96% | 11.24% | 20.68% | 19.45% | 30.00% | 16.67% | 2.94% | 3.23% | -7.19% | 1.22% | 1.58% | 6.70% | 3.19% | -3.36% | 0.51% | 3.24% | 8.80% | 13.93% | 6.79% | -65.38% | 12.63% | ||||
qoq | -1.42% | -26.10% | 11.82% | 32.60% | -36.96% | -20.64% | 8.78% | 28.71% | -7.62% | -26.09% | 13.86% | 32.60% | -3.43% | -27.70% | 14.53% | 48.46% | 1.12% | -20.73% | 13.32% | 36.62% | 15.03% | -4.06% | 32.07% | -2.27% | 2.81% | -16.73% | 16.00% | 8.74% | 4.89% | -15.33% | 19.20% | 5.24% | 6.57% | -9.77% | 12.76% | 1.49% | 7.21% | -12.44% | 30.87% | 9.25% | 3.81% | -9.23% | 11.70% | 8.70% | 27.56% | -4.59% | 8.71% | 3.78% | 5.93% | -2.09% | 7.04% | 10.07% | 9.46% | 0.90% | -0.90% | 8.68% | 2.36% | 9.47% | -1.91% | 18.29% | -8.14% | -3.42% | -1.64% | 6.35% | 0.19% | -3.08% | 3.32% | 2.85% | -6.17% | 0.80% | 6.13% | 8.40% | -1.75% | -5.51% | -65.59% | 252.62% | |
expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property operating and maintenance | 140,800,000 | 137,900,000 | 168,800,000 | 157,900,000 | 131,300,000 | 170,500,000 | 213,400,000 | 188,700,000 | 159,700,000 | 159,800,000 | 195,500,000 | 178,600,000 | 156,600,000 | 155,400,000 | 184,700,000 | 155,200,000 | 129,300,000 | 131,309,000 | 158,095,000 | 129,961,000 | 103,553,000 | 88,889,000 | 90,647,000 | 65,204,000 | 64,057,000 | 63,486,000 | 79,095,000 | 65,888,000 | 57,909,000 | 54,518,000 | 71,364,000 | 58,691,000 | 51,630,000 | 50,417,000 | 59,249,000 | 53,446,000 | 47,166,000 | 47,917,000 | 57,089,000 | 37,067,000 | 31,201,000 | 33,360,000 | 38,716,000 | 34,507,000 | 29,214,000 | 24,721,000 | 28,031,000 | 25,193,000 | 23,189,000 | 21,044,000 | 24,379,000 | 22,268,000 | 17,578,000 | 18,067,000 | 17,168,000 | 16,026,000 | 15,384,000 | 16,354,000 | 13,994,000 | 13,458,000 | 11,089,000 | 13,942,000 | 13,105,000 | 13,040,000 | 13,249,000 | 12,787,000 | 12,605,000 | 12,661,000 | 12,766,000 | 12,615,000 | 12,361,000 | 13,070,000 | 12,408,000 | 11,693,000 | 11,722,000 | 35,437,000 | 11,479,000 |
real estate tax | 29,500,000 | 27,000,000 | 28,700,000 | 28,700,000 | 26,700,000 | 31,500,000 | 31,500,000 | 31,400,000 | 31,300,000 | 28,000,000 | 29,300,000 | 30,000,000 | 30,100,000 | 27,400,000 | 29,400,000 | 27,700,000 | 26,100,000 | 24,454,000 | 24,751,000 | 23,202,000 | 22,408,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
home costs and selling | 56,200,000 | 63,300,000 | 71,100,000 | 76,800,000 | 52,600,000 | 70,100,000 | 74,300,000 | 76,800,000 | 51,900,000 | 70,500,000 | 80,500,000 | 81,200,000 | 63,200,000 | 76,000,000 | 96,400,000 | 92,900,000 | 45,900,000 | 48,850,000 | 56,567,000 | 58,763,000 | 41,590,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 69,500,000 | 62,700,000 | 55,800,000 | 61,200,000 | 57,000,000 | 76,700,000 | 74,800,000 | 65,300,000 | 78,500,000 | 77,800,000 | 66,200,000 | 62,300,000 | 63,900,000 | 69,800,000 | 69,100,000 | 62,200,000 | 55,700,000 | 54,604,000 | 43,276,000 | 45,127,000 | 38,203,000 | 23,697,000 | 21,887,000 | 20,006,000 | 20,127,000 | 21,442,000 | 19,931,000 | 18,523,000 | 18,267,000 | 19,989,000 | 17,932,000 | 17,177,000 | 16,575,000 | 16,543,000 | 13,792,000 | ||||||||||||||||||||||||||||||||||||||||||
catastrophic event-related charges | 500,000 | 100,000 | 800,000 | 400,000 | -100,000 | 16,700,000 | 900,000 | 2,300,000 | 7,200,000 | 6,000,000 | -3,100,000 | -100,000 | 1,000,000 | 5,200,000 | 12,200,000 | 100,000 | -858,000 | 328,000 | 355,000 | 2,414,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 132,500,000 | 130,600,000 | 126,200,000 | 127,400,000 | 123,700,000 | 170,200,000 | 172,400,000 | 172,800,000 | 165,300,000 | 177,700,000 | 162,600,000 | 164,100,000 | 158,000,000 | 154,800,000 | 151,300,000 | 150,200,000 | 148,500,000 | 144,677,000 | 127,091,000 | 126,423,000 | 123,304,000 | 117,423,000 | 88,499,000 | 87,265,000 | 83,689,000 | 98,826,000 | 76,532,000 | 76,153,000 | 76,556,000 | 81,070,000 | 71,982,000 | 67,773,000 | 66,437,000 | 71,817,000 | 64,232,000 | 62,721,000 | 62,766,000 | 62,205,000 | 61,483,000 | 49,670,000 | 48,412,000 | 47,530,000 | 44,695,000 | 41,411,000 | 44,001,000 | 44,875,000 | 29,917,000 | 30,045,000 | 28,889,000 | 29,962,000 | 28,790,000 | 26,064,000 | 26,647,000 | 22,092,000 | 21,067,000 | 19,868,000 | 20,645,000 | 18,748,000 | 18,121,000 | 16,557,000 | 15,566,000 | 16,468,000 | 16,404,000 | 16,573,000 | 15,841,000 | 15,915,000 | 16,204,000 | 16,471,000 | 16,167,000 | 16,355,000 | 16,005,000 | 16,034,000 | 15,512,000 | 15,582,000 | 15,350,000 | 46,839,000 | 13,461,000 |
asset impairments | 300,000 | 30,700,000 | 165,900,000 | 166,100,000 | 24,000,000 | 38,900,000 | 200,000 | 11,600,000 | 20,700,000 | 1,200,000 | 6,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total expenses | 484,400,000 | 509,900,000 | 699,100,000 | 812,600,000 | 512,700,000 | 964,200,000 | 819,500,000 | 804,800,000 | 720,800,000 | 1,110,800,000 | 795,800,000 | 774,600,000 | 653,200,000 | 667,500,000 | 763,100,000 | 707,700,000 | 523,000,000 | 521,484,000 | 537,287,000 | 509,045,000 | 418,688,000 | 393,060,000 | 320,967,000 | 275,715,000 | 274,781,000 | 294,401,000 | 305,553,000 | 272,187,000 | 252,715,000 | 257,131,000 | 273,040,000 | 245,091,000 | 221,871,000 | 242,974,000 | 234,995,000 | 222,171,000 | 209,729,000 | 211,569,000 | 226,688,000 | 195,781,000 | 162,638,000 | 165,697,000 | 163,771,000 | 154,862,000 | 149,126,000 | 139,267,000 | 112,655,000 | 108,993,000 | 100,651,000 | 102,977,000 | 101,841,000 | 97,290,000 | 92,178,000 | 83,915,000 | 81,747,000 | 77,432,000 | 78,920,000 | 75,044,000 | 70,358,000 | 67,226,000 | 62,416,000 | 65,482,000 | 68,273,000 | 65,005,000 | 65,173,000 | 64,976,000 | 64,025,000 | 77,473,000 | 64,573,000 | 65,928,000 | 63,848,000 | 62,991,000 | 61,473,000 | 60,450,000 | 61,077,000 | 186,822,000 | 51,994,000 |
income before other items | 23,500,000 | -58,375,000 | -1,900,000 | -189,100,000 | -218,300,000 | 120,400,000 | 59,200,000 | -384,100,000 | 187,400,000 | 88,900,000 | -2,000,000 | 6,800,000 | 169,500,000 | 106,600,000 | 25,500,000 | 20,949,000 | 147,007,000 | 94,818,000 | 23,327,000 | -8,795,000 | 79,547,000 | 27,551,000 | 35,521,000 | 7,418,000 | 56,890,000 | 40,258,000 | 34,615,000 | 16,814,000 | 50,498,000 | 26,335,000 | 36,045,000 | -948,000 | 33,250,000 | 15,728,000 | 24,671,000 | 7,065,000 | 23,013,000 | -4,982,000 | |||||||||||||||||||||||||||||||||||||||
gain on foreign currency exchanges | -24,500,000 | 1,200,000 | -22,600,000 | 39,400,000 | 8,700,000 | -2,800,000 | 1,100,000 | 6,200,000 | -6,500,000 | 2,700,000 | -16,300,000 | 14,900,000 | 9,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on dispositions of properties | 200,000 | 8,800,000 | -1,300,000 | -1,300,000 | -1,100,000 | 16,300,000 | 178,700,000 | 2,500,000 | 5,400,000 | 13,900,000 | -700,000 | -600,000 | -1,600,000 | -300,000 | -800,000 | -100,000 | 13,400,000 | 108,104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -3,800,000 | 77,200,000 | 19,100,000 | 31,900,000 | 5,700,000 | -2,400,000 | -800,000 | -1,600,000 | 8,000,000 | -1,375,000 | -3,700,000 | -800,000 | 650,000 | 2,800,000 | 400,000 | -372,250 | -4,408,000 | 1,021,000 | 1,898,000 | -3,239,000 | 1,231,000 | -1,828,000 | -2,617,000 | 3,642,000 | 3,345,000 | 875,000 | 752,000 | 74,000 | 87,000 | 95,000 | 175,000 | 260,000 | 707,000 | 246,000 | 25,000 | -171,000 | -366,000 | 272,000 | -258,000 | -60,000 | 157,000 | -410,000 | -816,000 | 2,829,000 | 871,000 | -82,000 | -432,000 | -344,000 | 250,000 | 1,081,000 | -48,000 | ||||||||||||||||||||||||||
gain on remeasurement of notes receivable | 100,000 | -400,000 | -250,000 | 100,000 | -103,600,000 | -1,300,000 | -100,000 | -1,700,000 | -900,000 | -100,000 | 200,000 | 124,000 | 92,000 | 93,000 | 246,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from nonconsolidated affiliates | 6,100,000 | 5,300,000 | 4,300,000 | 3,800,000 | 3,000,000 | 3,000,000 | 2,100,000 | 3,000,000 | 1,400,000 | 15,500,000 | 1,400,000 | -700,000 | -200,000 | -900,000 | 2,000,000 | 900,000 | 900,000 | 1,065,000 | 962,000 | 794,000 | 1,171,000 | 392,000 | 1,204,000 | 92,000 | 52,000 | 560,000 | 77,000 | 393,000 | 344,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on remeasurement of investment in nonconsolidated affiliates | 200,000 | 200,000 | 400,000 | -1,500,000 | 100,000 | 1,200,000 | 100,000 | 5,200,000 | -1,125,000 | -4,500,000 | 25,000 | -400,000 | 400,000 | 100,000 | -115,000 | 1,132,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current tax expense | -1,700,000 | -6,100,000 | -1,900,000 | -5,300,000 | -2,100,000 | -600,000 | -4,600,000 | -5,400,000 | -3,900,000 | 2,200,000 | -7,300,000 | -3,900,000 | -1,245,000 | -119,000 | -450,000 | -189,000 | -420,000 | -272,000 | -214,000 | -174,000 | -178,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax benefit | -6,400,000 | 20,600,000 | 2,100,000 | 32,100,000 | 5,200,000 | 23,100,000 | 7,100,000 | 3,700,000 | 5,700,000 | 8,300,000 | 2,300,000 | 7,700,000 | 4,600,000 | 300,000 | 3,600,000 | 300,000 | 983,000 | -1,155,000 | -66,000 | 147,000 | 761,000 | 562,000 | 112,000 | 130,000 | 258,000 | -349,000 | 96,000 | 217,000 | 73,000 | 199,000 | -112,000 | 347,000 | -163,000 | 81,000 | 364,000 | 300,000 | |||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | -6,300,000 | 119,600,000 | -3,700,000 | -92,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -6,300,000 | 130,600,000 | 10,900,000 | 1,330,300,000 | -41,600,000 | -231,000,000 | 305,200,000 | 58,400,000 | -25,500,000 | -454,100,000 | 180,400,000 | 97,500,000 | -32,900,000 | 4,000,000 | 177,000,000 | 81,300,000 | 1,500,000 | 14,786,000 | 250,161,000 | 120,849,000 | 27,941,000 | 9,818,000 | 89,756,000 | 63,355,000 | -15,478,000 | 30,685,000 | 64,451,000 | 45,116,000 | 37,127,000 | 10,672,000 | 51,715,000 | 24,170,000 | 33,601,000 | 10,342,000 | 28,958,000 | 16,974,000 | 25,545,000 | 1,501,000 | 23,230,000 | -5,038,000 | 11,778,000 | 100,042,000 | 39,697,000 | 18,486,000 | 12,248,000 | -12,017,000 | 26,742,000 | 7,610,000 | 10,861,000 | 2,633,000 | 5,970,000 | 3,274,000 | -602,000 | -275,000 | 2,479,000 | 6,393,000 | -2,112,000 | -21,000 | -987,000 | 2,585,000 | -4,348,000 | -1,649,000 | -2,847,000 | 1,461,000 | -2,561,000 | -2,527,000 | 981,000 | -18,492,000 | -5,493,000 | -7,368,000 | -3,095,000 | -10,158,000 | -4,368,000 | -2,163,000 | 46,000 | -24,218,000 | -750,000 |
yoy | -84.86% | -156.54% | -96.43% | 2177.91% | 63.14% | -49.13% | 69.18% | -40.10% | -22.49% | -11452.50% | 1.92% | 19.93% | -2293.33% | -72.95% | -29.25% | -32.73% | -94.63% | 50.60% | 178.71% | 90.75% | -280.52% | -68.00% | 39.26% | 40.43% | -141.69% | 187.53% | 24.63% | 86.66% | 10.49% | 3.19% | 78.59% | 42.39% | 31.54% | 589.01% | 24.66% | -436.92% | 116.89% | -98.50% | -41.48% | -127.25% | -3.84% | -932.50% | 48.44% | 142.92% | 12.77% | -556.40% | 347.94% | 132.44% | -1904.15% | -1057.45% | 140.82% | -48.79% | -71.50% | 1209.52% | -351.17% | 147.31% | -51.43% | -98.73% | -65.33% | 76.93% | 69.78% | -34.74% | -390.21% | -107.90% | -53.38% | -65.70% | -131.70% | 82.04% | 25.76% | 240.64% | -6828.26% | -58.06% | 482.40% | ||||
qoq | -104.82% | 1098.17% | -99.18% | -3297.84% | -81.99% | -175.69% | 422.60% | -329.02% | -94.38% | -351.72% | 85.03% | -396.35% | -922.50% | -97.74% | 117.71% | 5320.00% | -89.86% | -94.09% | 107.00% | 332.51% | 184.59% | -89.06% | 41.67% | -509.32% | -150.44% | -52.39% | 42.86% | 21.52% | 247.89% | -79.36% | 113.96% | -28.07% | 224.90% | -64.29% | 70.60% | -33.55% | 1601.87% | -93.54% | -561.10% | -142.77% | -88.23% | 152.01% | 114.74% | 50.93% | -201.92% | -144.94% | 251.41% | -29.93% | 312.50% | -55.90% | 82.35% | -643.85% | 118.91% | -111.09% | -61.22% | -402.70% | 9957.14% | -97.87% | -138.18% | -159.45% | 163.67% | -42.08% | -294.87% | -157.05% | 1.35% | -357.59% | -105.30% | 236.65% | -25.45% | 138.06% | -69.53% | 132.55% | 101.94% | -4802.17% | -100.19% | 3129.07% | |
net income margin % | -1.24% | 25.35% | 1.56% | 213.36% | -8.85% | -30.97% | 32.47% | 6.76% | -3.80% | -62.49% | 18.35% | 11.29% | -5.05% | 0.59% | 18.98% | 9.98% | 0.27% | 2.73% | 36.56% | 20.01% | 6.32% | 2.56% | 22.41% | 20.89% | -4.99% | 10.17% | 17.78% | 14.44% | 12.92% | 3.90% | 15.98% | 8.90% | 13.03% | 4.27% | 10.80% | 7.13% | 10.90% | 0.69% | 9.30% | -2.64% | 6.74% | 59.46% | 21.42% | 11.14% | 8.02% | -10.04% | 21.32% | 6.60% | 9.77% | 2.51% | 5.57% | 3.27% | -0.66% | -0.33% | 3.01% | 7.69% | -2.76% | -0.03% | -1.45% | 3.71% | -7.39% | -2.57% | -4.29% | 2.17% | -4.04% | -3.99% | 1.50% | -29.27% | -8.94% | -11.25% | -4.76% | -16.60% | -7.74% | -3.76% | 0.08% | -13.70% | -1.50% |
less: preferred return to preferred op units / equity interests | 2,700,000 | 3,100,000 | 3,200,000 | 3,200,000 | 3,100,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,300,000 | 3,300,000 | 3,300,000 | 2,400,000 | 2,400,000 | 2,500,000 | 3,100,000 | 3,000,000 | 3,095,000 | 3,101,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: loss attributable to noncontrolling interests | -300,000 | -1,900,000 | -1,300,000 | -5,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to sui common shareholders | -8,700,000 | -42,800,000 | -27,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding - basic | 122,600,000 | 124,900,000 | 123,900,000 | 126,400,000 | 126,600,000 | 124,500,000 | 124,000,000 | 123,700,000 | 123,600,000 | 123,400,000 | 123,500,000 | 123,400,000 | 123,300,000 | 120,200,000 | 122,400,000 | 120,000,000 | 115,300,000 | 112,582,000 | 115,136,000 | 112,082,000 | 107,932,000 | 97,521,000 | 97,542,000 | 95,859,000 | 92,410,000 | 88,460,000 | 89,847,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding - diluted | 125,500,000 | 124,900,000 | 124,100,000 | 126,400,000 | 129,800,000 | 127,200,000 | 124,000,000 | 123,700,000 | 126,600,000 | 123,800,000 | 123,500,000 | 123,400,000 | 126,200,000 | 122,900,000 | 122,800,000 | 120,000,000 | 115,900,000 | 115,144,000 | 118,072,000 | 112,082,000 | 108,161,000 | 97,522,000 | 97,549,000 | 96,165,000 | 92,935,000 | 88,915,000 | 90,332,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
basic loss per share from continuing operations | -0.07 | -0.19 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic loss per share from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic loss per share | -0.07 | -0.34 | -0.22 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share from continuing operations | -0.07 | -0.19 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share | -0.07 | -0.34 | -0.22 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 1,600,000 | 102,400,000 | 800,000 | 600,000 | 4,000,000 | 100,000 | 300,000 | 19,000 | 8,108,000 | 1,930,000 | 3,279,000 | 3,027,000 | 12,755,000 | 70,000 | 653,000 | 939,000 | 1,522,000 | 196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current tax benefit | -2,950,000 | -3,800,000 | -1,625,000 | 900,000 | -1,300,000 | -354,500 | -402,000 | 229,000 | -115,500 | 107,000 | -153,000 | -213,000 | -225,000 | -33,250 | 38,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 11,000,000 | 14,600,000 | 1,422,500,000 | -18,500,000 | 177,000 | -160,000 | -172,000 | 173,250 | 693,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: income attributable to noncontrolling interests | 5,600,000 | -800,000 | 53,500,000 | -9,800,000 | 13,300,000 | 3,100,000 | -21,300,000 | 14,000,000 | 4,400,000 | -3,100,000 | 11,900,000 | 4,200,000 | -2,200,000 | -1,139,000 | 15,290,000 | 7,044,000 | 295,000 | 96,000 | 6,907,000 | 2,861,000 | -962,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to sui common shareholders | 121,900,000 | 8,500,000 | 1,273,600,000 | -224,400,000 | 288,700,000 | 52,100,000 | -436,100,000 | 163,100,000 | 89,800,000 | -30,100,000 | 4,700,000 | 162,600,000 | 74,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share from continuing operations | 0.87 | -0.05 | -1.23 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share from discontinued operations | 0.16 | 0.12 | 11.25 | -0.15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | 1.03 | 0.07 | 10.02 | -1.81 | 2.31 | 0.42 | -3.5 | 1.31 | 0.72 | -0.24 | 0.02 | 1.32 | 0.61 | 0.01 | 0.09 | 2 | 0.98 | 0.23 | 0.05 | 0.83 | 0.61 | -0.17 | 0.31 | 0.63 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share from continuing operations | 0.87 | -0.05 | -1.23 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share from discontinued operations | 0.16 | 0.12 | 11.25 | -0.15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | 1.03 | 0.07 | 10.02 | -1.8 | 2.31 | 0.42 | -3.51 | 1.31 | 0.72 | -0.24 | 0.03 | 1.32 | 0.61 | 0.01 | 0.09 | 2 | 0.98 | 0.23 | 0.05 | 0.83 | 0.61 | -0.17 | 0.3 | 0.63 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on remeasurement of notes receivable | -1,400,000 | -200,000 | -400,000 | -700,000 | -964,000 | -445,000 | -2,112,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before other items | -42,500,000 | -49,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -23,100,000 | -2,847,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
service, retail, dining and entertainment | 134,200,000 | 186,200,000 | 188,600,000 | 117,900,000 | 140,000,000 | 205,400,000 | 190,900,000 | 102,600,000 | 108,600,000 | 174,200,000 | 168,000,000 | 80,800,000 | 80,135,000 | 113,039,000 | 106,452,000 | 50,612,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business combinations | 200,000 | 200,000 | 200,000 | 2,800,000 | 800,000 | 8,400,000 | 15,000,000 | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest on mandatorily redeemable preferred op units / equity | 600,000 | 800,000 | 900,000 | 1,000,000 | 1,100,000 | 1,000,000 | 1,100,000 | 1,000,000 | 1,047,000 | 1,047,000 | 1,041,000 | 1,036,000 | 1,047,000 | 1,047,000 | 1,042,000 | 1,041,000 | 1,207,000 | 1,216,000 | 1,181,000 | 1,094,000 | 1,143,000 | 1,142,000 | 790,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on remeasurement of marketable securities | -8,000,000 | 6,100,000 | 5,800,000 | 20,600,000 | -7,200,000 | -32,300,000 | -34,500,000 | -9,770,000 | 12,072,000 | 27,494,000 | 3,661,000 | -659,000 | 1,492,000 | 24,519,000 | -28,647,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign currency exchanges | -1,550,000 | -4,500,000 | -2,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on remeasurement of marketable securities | -19,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -1,000,000 | -600,000 | -2,081,000 | -9,372,000 | -660,000 | -1,099,000 | -844,500 | -2,524,000 | -552,000 | -302,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign currency translation | -2,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to sun communities, inc. common shareholders | 700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business combination | 257,750 | -201,000 | 1,232,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on foreign currency translation | 3,364,000 | -7,028,000 | -264,000 | 25,000 | -610,250 | 4,664,000 | 10,374,000 | -17,479,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on remeasurement of investment in nonconsolidated affiliates | -30,000 | -119,000 | -103,000 | -446,000 | -2,191,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to sun communities, inc. common stockholders | 12,830,000 | 231,770,000 | 110,770,000 | 24,782,000 | 7,586,000 | 81,204,000 | 58,910,000 | -16,086,000 | 28,547,000 | 57,002,000 | 40,385,000 | 34,331,000 | 9,039,000 | 46,060,000 | 20,408,000 | 29,986,000 | 7,438,000 | 24,115,000 | 12,364,000 | 21,104,000 | -1,600,000 | 18,897,000 | -7,803,000 | 7,875,000 | 89,399,000 | 28,763,000 | 12,294,000 | 6,869,000 | -13,069,000 | 22,671,000 | 4,928,000 | 7,846,000 | 82,000 | 3,749,000 | 1,035,000 | -1,432,000 | -650,000 | 1,663,000 | 5,377,000 | -2,223,000 | -373,000 | -890,000 | 2,400,000 | -3,787,000 | -1,403,000 | 1,337,000 | |||||||||||||||||||||||||||||||
less: preferred return to preferred op units / equity | 3,035,000 | 2,864,000 | 2,136,000 | 1,645,000 | 1,584,000 | 1,570,000 | -1,418,000 | -1,599,000 | -1,718,000 | -1,323,000 | -1,151,000 | -1,152,000 | -1,103,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income on remeasurement of notes receivable | 376,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income on remeasurement of investment in nonconsolidated affiliates | 104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from real property | 276,994,000 | 284,373,000 | 231,484,000 | 237,785,000 | 226,363,000 | 256,423,000 | 226,099,000 | 216,779,000 | 200,485,000 | 229,607,000 | 198,670,000 | 197,211,000 | 181,450,000 | 198,263,000 | 179,461,000 | 183,054,000 | 167,357,000 | 184,324,000 | 140,001,000 | 129,235,000 | 123,172,000 | 137,548,000 | 125,833,000 | 119,525,000 | 89,946,000 | 94,245,000 | 86,105,000 | 87,497,000 | 78,128,000 | 80,158,000 | 75,746,000 | 66,943,000 | 63,015,000 | 61,507,000 | 64,296,000 | 59,262,000 | 58,251,000 | 52,264,000 | 53,836,000 | 46,720,000 | 50,169,000 | 49,948,000 | 52,007,000 | 48,597,000 | 48,497,000 | 50,999,000 | 49,841,000 | 47,966,000 | 47,846,000 | 50,553,000 | 49,384,000 | 46,381,000 | 46,420,000 | 49,242,000 | |||||||||||||||||||||||
revenue from home sales | 48,920,000 | 47,662,000 | 38,530,000 | 40,587,000 | 45,271,000 | 49,805,000 | 47,242,000 | 39,618,000 | 43,783,000 | 46,131,000 | 41,217,000 | 34,900,000 | 36,089,000 | 33,197,000 | 30,859,000 | 27,263,000 | 28,520,000 | 31,211,000 | 26,039,000 | 24,737,000 | 25,169,000 | 18,991,000 | 18,734,000 | 16,834,000 | 15,105,000 | 13,913,000 | 14,813,000 | 10,123,000 | 14,652,000 | 14,145,000 | 13,199,000 | 13,634,000 | 10,461,000 | 11,439,000 | 9,613,000 | 7,756,000 | 8,115,000 | 8,146,000 | 8,235,000 | 7,762,000 | 7,324,000 | 9,598,000 | 8,037,000 | 8,433,000 | 8,218,000 | 7,461,000 | 7,273,000 | 7,933,000 | 8,768,000 | 7,503,000 | 5,058,000 | 5,492,000 | 6,205,000 | 6,150,000 | 15,864,000 | 4,380,000 | |||||||||||||||||||||
rental home revenue | 16,035,000 | 16,171,000 | 14,968,000 | 15,472,000 | 14,745,000 | 14,444,000 | 14,412,000 | 13,971,000 | 13,700,000 | 13,589,000 | 13,348,000 | 13,020,000 | 12,775,000 | 12,757,000 | 12,678,000 | 12,339,000 | 12,084,000 | 12,031,000 | 11,957,000 | 11,708,000 | 11,756,000 | 11,856,000 | 11,495,000 | 11,129,000 | 10,249,000 | 9,829,000 | 9,733,000 | 9,402,000 | 8,717,000 | 8,445,000 | 7,977,000 | 7,075,000 | 6,712,000 | 6,511,000 | 6,291,000 | 5,883,000 | 5,650,000 | 5,427,000 | 5,330,000 | 5,197,000 | 5,135,000 | 5,052,000 | 5,079,000 | 5,062,000 | 5,187,000 | 5,200,000 | 5,215,000 | 5,186,000 | 5,136,000 | 4,996,000 | 5,949,000 | 4,331,000 | 4,432,000 | 4,128,000 | |||||||||||||||||||||||
ancillary revenue | 35,644,000 | 43,803,000 | 12,375,000 | 10,195,000 | 9,135,000 | 31,999,000 | 17,265,000 | 8,482,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 2,510,000 | 2,624,000 | 2,635,000 | 2,350,000 | 3,368,000 | 4,770,000 | 4,919,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
brokerage commissions and other revenues | 4,162,000 | 5,881,000 | 3,274,000 | 3,913,000 | 2,937,000 | 5,002,000 | 2,508,000 | 3,680,000 | 3,073,000 | 1,347,000 | 883,000 | 901,000 | 716,000 | 1,091,000 | 1,008,000 | 879,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate taxes | 20,265,000 | 17,442,000 | 17,723,000 | 17,176,000 | 15,425,000 | 15,399,000 | 15,726,000 | 15,330,000 | 14,110,000 | 14,533,000 | 14,076,000 | 13,836,000 | 12,966,000 | 13,053,000 | 13,126,000 | 13,143,000 | 12,184,000 | 12,384,000 | 10,153,000 | 9,585,000 | 8,683,000 | 8,520,000 | 8,796,000 | 8,715,000 | 6,089,000 | 6,004,000 | 6,079,000 | 6,009,000 | 5,138,000 | 5,602,000 | 5,788,000 | 4,466,000 | 4,933,000 | 4,936,000 | 4,872,000 | 4,830,000 | 4,504,000 | 4,098,000 | 4,115,000 | 4,361,000 | 3,813,000 | 4,183,000 | 4,180,000 | 3,848,000 | 4,118,000 | 4,184,000 | 3,799,000 | 3,844,000 | 4,170,000 | 4,169,000 | 3,997,000 | 4,174,000 | 4,097,000 | 4,098,000 | 12,060,000 | 3,800,000 | |||||||||||||||||||||
cost of home sales | 36,434,000 | 36,237,000 | 29,181,000 | 30,032,000 | 34,327,000 | 36,318,000 | 34,435,000 | 29,277,000 | 32,138,000 | 33,692,000 | 30,932,000 | 26,571,000 | 27,115,000 | 25,094,000 | 22,022,000 | 20,883,000 | 21,617,000 | 21,935,000 | 18,684,000 | 18,184,000 | 19,296,000 | 13,386,000 | 13,702,000 | 12,557,000 | 11,084,000 | 10,524,000 | 11,100,000 | 7,848,000 | 10,937,000 | 10,161,000 | 9,383,000 | 10,383,000 | 7,791,000 | 8,971,000 | 7,773,000 | 6,143,000 | 6,357,000 | 6,401,000 | 6,491,000 | 4,686,000 | 5,320,000 | 7,233,000 | 6,244,000 | 6,046,000 | 5,844,000 | 5,423,000 | 5,393,000 | 6,073,000 | 6,981,000 | 5,839,000 | 4,017,000 | 4,408,000 | 4,832,000 | 4,924,000 | 12,117,000 | 3,583,000 | |||||||||||||||||||||
rental home operating and maintenance | 6,058,000 | 5,949,000 | 4,685,000 | 5,494,000 | 6,108,000 | 6,008,000 | 5,091,000 | 4,788,000 | 6,522,000 | 6,139,000 | 5,268,000 | 5,170,000 | 5,179,000 | 6,775,000 | 4,944,000 | 5,102,000 | 6,657,000 | 6,350,000 | 5,411,000 | 5,876,000 | 6,841,000 | 7,031,000 | 5,479,000 | 5,605,000 | 6,574,000 | 6,232,000 | 5,213,000 | 5,251,000 | 6,183,000 | 5,504,000 | 4,485,000 | 5,051,000 | 5,118,000 | 4,148,000 | 3,824,000 | 4,516,000 | 4,253,000 | 3,754,000 | 3,673,000 | 4,910,000 | 4,164,000 | 3,594,000 | 3,623,000 | 3,864,000 | 4,022,000 | 4,537,000 | 4,107,000 | 4,135,000 | 3,965,000 | 3,466,000 | 4,870,000 | 3,096,000 | 3,035,000 | 2,829,000 | |||||||||||||||||||||||
ancillary expenses | 27,671,000 | 20,023,000 | 8,226,000 | 7,482,000 | 9,144,000 | 18,707,000 | 12,480,000 | 7,101,000 | 8,638,000 | 15,361,000 | 8,241,000 | 5,266,000 | 5,352,000 | 9,993,000 | 7,058,000 | 4,668,000 | 6,177,000 | 8,539,000 | 5,201,000 | 3,508,000 | 3,888,000 | 6,936,000 | 4,149,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
home selling expenses | 4,626,000 | 3,652,000 | 2,864,000 | 3,992,000 | 3,752,000 | 3,988,000 | 3,626,000 | 3,324,000 | 4,403,000 | 4,043,000 | 3,986,000 | 3,290,000 | 3,066,000 | 3,290,000 | 2,990,000 | 3,111,000 | 1,055,000 | 3,553,000 | 2,858,000 | 2,278,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 31,795,000 | 27,243,000 | 26,733,000 | 25,517,000 | 25,405,000 | 22,975,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
catastrophic weather-related charges | 831,000 | 14,000 | -566,000 | 606,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 35,013,000 | 30,214,000 | 31,428,000 | 32,416,000 | 33,259,000 | 32,219,000 | 33,661,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of property | 5,595,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to sun communities, inc. | 7,586,000 | 81,204,000 | 58,910,000 | -16,086,000 | 28,547,000 | 57,430,000 | 40,813,000 | 34,763,000 | 9,470,000 | 46,492,000 | 20,840,000 | 30,427,000 | 8,367,000 | 26,070,000 | 14,463,000 | 23,283,000 | 598,000 | 21,094,000 | -5,606,000 | 10,229,000 | 91,839,000 | 36,270,000 | 16,382,000 | 10,955,000 | -11,478,000 | 24,185,000 | 6,442,000 | 9,360,000 | 1,596,000 | 5,263,000 | 2,549,000 | -2,035,000 | -2,259,000 | 877,000 | |||||||||||||||||||||||||||||||||||||||||||
less: preferred stock distribution | -428,000 | -428,000 | -432,000 | -431,000 | -432,000 | -432,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
catastrophic weather related charges | 435,000 | 341,000 | 179,000 | 782,000 | 2,079,000 | 173,000 | 53,000 | -2,213,000 | 16,476,000 | -7,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
remeasurement of marketable securities | 4,137,000 | 12,661,000 | 3,620,000 | 267,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: amounts attributable to noncontrolling interests | -720,000 | -5,422,000 | -2,585,000 | -1,041,000 | -51,000 | -4,071,000 | -2,227,000 | -2,094,000 | -876,000 | -1,776,000 | -1,315,000 | 1,088,000 | -310,000 | 879,000 | -695,000 | 276,000 | 6,922,000 | 2,125,000 | 743,000 | 264,000 | -1,341,000 | 1,851,000 | 458,000 | 784,000 | 303,000 | -28,000 | 33,000 | -781,000 | -211,000 | 237,000 | 437,000 | 185,000 | -561,000 | -246,000 | -398,000 | 124,000 | |||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 87,130,000 | 85,520,000 | 81,387,000 | 81,599,000 | 79,612,000 | 78,855,000 | 76,084,000 | 78,369,000 | 74,678,000 | 72,677,000 | 65,856,000 | 68,655,000 | 64,757,000 | 57,736,000 | 53,686,000 | 53,220,000 | 52,846,000 | 52,498,000 | 41,337,000 | 41,710,000 | 40,979,000 | 37,140,000 | 34,732,000 | 36,128,000 | 35,887,000 | 27,255,000 | 26,938,000 | 26,469,000 | 25,587,000 | 21,147,000 | 21,366,000 | 21,090,000 | 20,808,000 | 18,484,000 | 19,323,000 | 19,031,000 | 18,842,000 | 18,513,000 | 18,469,000 | 18,511,000 | 18,176,000 | 18,213,000 | 18,162,000 | 18,077,000 | 17,938,000 | 17,962,000 | 17,923,000 | 17,841,000 | 17,641,000 | 17,731,000 | |||||||||||||||||||||||||||
diluted | 87,564,000 | 86,033,000 | 82,040,000 | 82,081,000 | 80,116,000 | 79,464,000 | 76,711,000 | 78,808,000 | 75,154,000 | 73,120,000 | 66,321,000 | 69,069,000 | 64,757,000 | 58,126,000 | 53,702,000 | 53,665,000 | 53,237,000 | 52,892,000 | 41,805,000 | 41,722,000 | 40,993,000 | 37,154,000 | 34,747,000 | 36,143,000 | 35,907,000 | 27,272,000 | 26,938,000 | 26,485,000 | 25,605,000 | 21,147,000 | 21,366,000 | 21,090,000 | 22,902,000 | 18,484,000 | 19,323,000 | 19,031,000 | 20,984,000 | 18,513,000 | 18,469,000 | 20,698,000 | 18,176,000 | 18,213,000 | 18,162,000 | 18,077,000 | 17,938,000 | 17,962,000 | 17,923,000 | 17,985,000 | 17,641,000 | 17,731,000 | |||||||||||||||||||||||||||
earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.46 | 0.4 | 0.1 | 0.56 | 0.25 | 0.38 | 0.09 | 0.31 | 0.16 | 0.29 | -0.03 | 0.27 | -0.12 | 0.14 | 1.63 | 0.53 | 0.23 | 0.13 | -0.35 | 0.54 | 0.12 | 0.21 | 0.1 | 0.03 | -0.06 | -0.02 | 0.06 | 0.21 | 0.013 | -0.02 | -0.04 | 0.12 | |||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.46 | 0.4 | 0.1 | 0.56 | 0.25 | 0.38 | 0.09 | 0.31 | 0.16 | 0.29 | -0.04 | 0.27 | -0.12 | 0.14 | 1.62 | 0.54 | 0.23 | 0.13 | -0.35 | 0.54 | 0.12 | 0.21 | 0.1 | 0.03 | -0.06 | -0.02 | 0.06 | 0.21 | 0.013 | -0.02 | -0.04 | 0.11 | |||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 87,130,000 | 85,520,000 | 81,387,000 | 81,599,000 | 79,612,000 | 78,855,000 | 76,084,000 | 78,369,000 | 74,678,000 | 72,677,000 | 65,856,000 | 68,655,000 | 64,757,000 | 57,736,000 | 53,686,000 | 53,220,000 | 52,846,000 | 52,498,000 | 41,337,000 | 41,710,000 | 40,979,000 | 37,140,000 | 34,732,000 | 36,128,000 | 35,887,000 | 27,255,000 | 26,938,000 | 26,469,000 | 25,587,000 | 21,147,000 | 21,366,000 | 21,090,000 | 20,808,000 | 18,484,000 | 19,323,000 | 19,031,000 | 18,842,000 | 18,513,000 | 18,469,000 | 18,511,000 | 18,176,000 | 18,213,000 | 18,162,000 | 18,077,000 | 17,938,000 | 17,962,000 | 17,923,000 | 17,841,000 | 17,641,000 | 17,731,000 | |||||||||||||||||||||||||||
diluted | 87,564,000 | 86,033,000 | 82,040,000 | 82,081,000 | 80,116,000 | 79,464,000 | 76,711,000 | 78,808,000 | 75,154,000 | 73,120,000 | 66,321,000 | 69,069,000 | 64,757,000 | 58,126,000 | 53,702,000 | 53,665,000 | 53,237,000 | 52,892,000 | 41,805,000 | 41,722,000 | 40,993,000 | 37,154,000 | 34,747,000 | 36,143,000 | 35,907,000 | 27,272,000 | 26,938,000 | 26,485,000 | 25,605,000 | 21,147,000 | 21,366,000 | 21,090,000 | 22,902,000 | 18,484,000 | 19,323,000 | 19,031,000 | 20,984,000 | 18,513,000 | 18,469,000 | 20,698,000 | 18,176,000 | 18,213,000 | 18,162,000 | 18,077,000 | 17,938,000 | 17,962,000 | 17,923,000 | 17,985,000 | 17,641,000 | 17,731,000 | |||||||||||||||||||||||||||
ancillary revenues | 11,551,750 | 27,608,000 | 12,031,000 | 6,568,000 | 5,425,000 | 17,017,000 | 8,850,000 | 6,219,000 | 4,982,000 | 16,446,000 | 7,383,000 | 4,613,000 | 3,576,000 | 12,511,000 | 5,254,000 | 645,000 | 19,000 | 3,565,000 | 1,115,000 | 518,000 | -225,000 | 932,000 | -27,000 | 135,000 | -6,000 | 92,000 | 263,000 | 158,000 | 31,000 | 109,000 | 294,000 | 18,000 | 35,000 | 108,000 | 226,000 | 4,000 | 62,000 | 195,000 | 106,000 | 35,000 | 88,000 | 226,000 | 153,000 | 4,000 | 88,000 | 263,000 | -368,000 | 738,000 | |||||||||||||||||||||||||||||
transaction costs | 334,000 | 24,000 | 57,000 | 2,811,000 | 2,167,000 | 2,437,000 | 2,386,000 | 4,023,000 | 4,191,000 | 20,979,000 | 2,721,000 | 4,653,000 | 1,664,000 | 2,037,000 | 9,449,000 | 13,996,000 | 2,399,000 | 1,104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest on mandatorily redeemable preferred op units | 619,000 | 753,000 | 790,000 | 787,000 | 784,000 | 789,000 | 789,000 | 787,000 | 787,000 | 790,000 | 790,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred return to preferred op units | -1,080,000 | -1,099,000 | -1,112,000 | -1,196,000 | 1,174,000 | 1,213,000 | 1,257,000 | 1,263,000 | 1,273,000 | 579,000 | 586,000 | 585,000 | 51,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred stock distributions | -441,000 | -929,000 | -1,955,000 | -2,099,000 | 2,179,000 | 2,198,000 | 2,197,000 | 2,197,000 | 2,354,000 | 2,440,000 | 3,179,000 | 4,088,000 | 4,086,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
extinguishment of debt | 189,750 | 293,000 | 466,000 | 2,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from affiliate transactions | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
brokerage commissions and other income | 534,250 | 984,000 | 747,000 | 406,000 | 491,000 | 462,000 | 729,000 | 537,000 | 316,000 | 338,000 | 95,000 | 287,000 | 200,000 | 79,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of properties | 98,430,000 | 18,190,000 | -13,000 | 8,769,000 | 3,138,000 | 13,631,000 | 885,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | -141,750 | -283,000 | -56,000 | -228,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred stock redemption costs | 4,328,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from affiliate | 7,500,000 | 400,000 | 400,000 | 400,000 | 700,000 | 700,000 | 450,000 | 650,000 | 600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before other gains | 12,006,000 | 2,541,000 | 21,584,000 | 11,076,000 | 3,528,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative - real property | 9,184,000 | 10,735,000 | 10,486,000 | 9,830,000 | 8,592,000 | 6,971,000 | 8,393,000 | 7,813,000 | 6,855,000 | 5,927,000 | 6,369,000 | 4,632,000 | 5,165,000 | 5,182,000 | 5,058,000 | 5,255,000 | 5,138,000 | 4,833,000 | 4,478,000 | 5,145,000 | 3,408,000 | 5,627,000 | 3,490,000 | 3,687,000 | 4,900,000 | 4,166,000 | 3,829,000 | 3,704,000 | 4,713,000 | 4,172,000 | 2,679,000 | 3,734,000 | 3,787,000 | 4,410,000 | |||||||||||||||||||||||||||||||||||||||||||
general and administrative - home sales and rentals | 3,406,000 | 3,845,000 | 3,957,000 | 3,514,000 | 2,921,000 | 2,313,000 | 3,120,000 | 2,499,000 | 2,440,000 | 2,227,000 | 2,812,000 | 2,522,000 | 2,011,000 | 2,238,000 | 2,209,000 | 2,122,000 | 2,109,000 | 1,952,000 | 1,973,000 | 1,770,000 | 1,873,000 | 1,853,000 | 1,933,000 | 1,890,000 | 1,816,000 | 1,826,000 | 1,731,000 | 1,676,000 | 1,715,000 | 1,612,000 | 1,653,000 | 1,462,000 | 1,320,000 | 1,658,000 | |||||||||||||||||||||||||||||||||||||||||||
asset impairment charge | 837,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for state income taxes | 71,000 | -77,000 | -77,000 | -49,000 | -51,750 | -69,000 | -69,000 | -69,000 | -129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred return to series a-1 preferred op units | 587,000 | 591,000 | 622,000 | 631,000 | 657,000 | 661,000 | 664,000 | 672,000 | 689,000 | 690,000 | 646,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred return to series a-3 preferred op units | 45,000 | 45,000 | 46,000 | 45,000 | 45,000 | 45,000 | 46,000 | 45,000 | 45,000 | 45,000 | 46,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred return to series a-4 preferred op units | 308,000 | 326,000 | 353,000 | 353,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred return to series c preferred op units | 341,000 | 340,000 | 340,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest on mandatorily redeemable debt | 787,000 | 852,000 | 793,000 | 808,000 | 806,000 | 803,000 | 808,000 | 809,000 | 812,000 | 822,000 | 825,000 | 833,000 | 841,000 | 844,000 | 834,000 | 829,000 | 826,000 | 885,000 | 826,000 | 819,000 | 817,000 | 839,000 | 835,000 | 835,000 | 847,000 | 847,000 | 844,000 | 844,000 | 896,000 | 896,000 | 892,000 | 917,000 | |||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.46 | 0.4 | 0.1 | 0.56 | 0.25 | 0.38 | 0.09 | 0.31 | 0.16 | 0.29 | -0.03 | 0.27 | -0.12 | 0.14 | 1.63 | 0.53 | 0.23 | 0.13 | -0.35 | 0.54 | 0.12 | 0.21 | 0.1 | 0.03 | -0.06 | -0.02 | 0.06 | 0.21 | 0.013 | -0.02 | -0.04 | 0.12 | |||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.46 | 0.4 | 0.1 | 0.56 | 0.25 | 0.38 | 0.09 | 0.31 | 0.16 | 0.29 | -0.04 | 0.27 | -0.12 | 0.14 | 1.62 | 0.54 | 0.23 | 0.13 | -0.35 | 0.54 | 0.12 | 0.21 | 0.1 | 0.03 | -0.06 | -0.02 | 0.06 | 0.21 | 0.013 | -0.02 | -0.04 | 0.11 | |||||||||||||||||||||||||||||||||||||||||||||
income before gain on dispositions, income taxes and distributions from affiliate | 7,426,000 | 12,780,000 | 6,394,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: series a preferred stock distributions | 1,135,500 | 1,514,000 | 1,514,000 | 1,514,000 | 1,514,000 | 1,514,000 | 1,514,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions per common share: | 0.488 | 0.65 | 0.65 | 0.65 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition related costs | 760,000 | 1,159,000 | 619,000 | 1,108,000 | 2,862,000 | 847,000 | 423,000 | 164,000 | 450,000 | 121,000 | 1,151,000 | 249,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and distributions from affiliate | 10,530,000 | 1,981,000 | 5,360,000 | 2,861,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from state income taxes | -48,000 | -90,000 | -37,000 | -59,000 | -84,000 | -53,000 | -128,000 | -150,000 | -131,000 | -9,000 | -143,000 | -132,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends per common share: | 0.473 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and distributions from affiliates | 1,384,250 | -791,000 | 632,000 | 5,696,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred return to a-1 preferred op units | 436,000 | 586,000 | 579,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for state income taxes | -53,000 | 259,000 | -133,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from affiliates | 1,900,000 | 750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity income from affiliates | -2,434,000 | -321,000 | -2,096,000 | 2,366,000 | -3,582,000 | -1,437,000 | 2,412,000 | -1,781,000 | -1,704,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from affiliates | 412,500 | 450,000 | 850,000 | 350,000 | -530,000 | -69,000 | -819,000 | -854,000 | -517,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: amounts attributable to common noncontrolling interests | -49,000 | -233,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends per common share: | 0.473 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: amounts attributable to common noncontrolling interest | -148,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends per common share | 0.63 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other loss | -187,000 | -654,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
georgia flood damage | 800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | -4,121,000 | -1,649,000 | 1,461,000 | -2,738,000 | -2,367,000 | 1,153,000 | -23,814,000 | -1,443,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to sun communities, inc. common stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations, net of state income taxes | -3,584,000 | -1,403,000 | 1,337,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of state income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted loss per share: | -0.22 | -0.3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | -0.2 | -0.07 | -0.13 | 0.07 | -0.12 | -0.11 | 0.06 | -1.36 | -0.08 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 0.01 | -0.01 | -0.01 | 0.01 | 0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted loss per share | -0.21 | -0.07 | -0.13 | -0.11 | -0.12 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity loss from affiliates | -1,960,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity loss from affiliates | -758,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to sun communities, inc. common stockholders | -2,449,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations, net of state income taxes | -2,449,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of state income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share | 0.07 | 0.05 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from state income tax | -103,000 | -8,500 | -141,000 | 268,000 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: income attributable to noncontrolling interest | -526,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for state income tax | -146,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: loss attributable to noncontrolling interest | -268,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and net equity income from affiliates | 1,259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from affiliates | 27,000 | -2,462,000 | -1,486,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interest | 104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted income per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes, minority interest, and income from affiliates | -14,287,000 | -3,140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in operating partnership | -1,441,000 | -726,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from affiliate | -7,720,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income tax and minority interest | -8,174,000 | -3,724,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: benefit for state income taxes | 128,000 | -235,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | -8,302,000 | -3,489,000 | -11,455,000 | -4,928,000 | -2,441,000 | 52,000 | -26,862,000 | -1,643,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 240.11% | -6809.62% | -57.36% | 199.94% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | 137.95% | -69.54% | 132.45% | 101.88% | -4794.23% | -100.19% | 1534.94% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -12.68% | -5.37% | -18.72% | -8.73% | -4.25% | 0.09% | -15.20% | -3.28% |
less: loss allocated to minority interest | -934,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share: | -0.41 | -0.17 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from affiliate | -4,830,000 | -9,400,000 | 583,000 | 541,000 | 307,000 | -16,805,000 | 222,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: income allocated to minority interest | -394,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less loss allocated to minority interest | -208,000 | -560,000 | -278,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before cumulative effect of change in accounting principle | -10,158,000 | -4,368,000 | -2,163,000 | 46,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of change in accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less income allocated to minority interest | 6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from rental property | 10,986,250 | 43,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative — rental property | 900,000 | 3,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative — home sales | 377,250 | 1,509,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs related to extinguished debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
florida storm damage recovery | -13,750 | -55,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less income allocated to minority interest: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred op units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common op units | -3,048,000 | -200,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2010-12-31 | 2010-06-30 | 2009-12-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2005-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land | 3,489,200,000 | 3,503,200,000 | 3,388,100,000 | 3,443,900,000 | 3,471,800,000 | 4,511,000,000 | 4,646,200,000 | 4,555,000,000 | 4,551,700,000 | 4,278,200,000 | 3,996,400,000 | 4,039,500,000 | 3,974,100,000 | 4,322,300,000 | 4,173,100,000 | 3,766,700,000 | 2,708,000,000 | 2,556,284,000 | 2,457,236,000 | 2,412,629,000 | 2,190,762,000 | 2,119,364,000 | 1,441,372,000 | 1,433,272,000 | 1,418,985,000 | 1,414,279,000 | 1,311,103,000 | 1,286,952,000 | 1,279,306,000 | 1,201,945,000 | 1,187,502,000 | 1,131,956,000 | 1,114,609,000 | 1,107,838,000 | 1,079,708,000 | 1,066,792,000 | 1,052,384,000 | 1,027,976,000 | 1,072,964,000 | 458,349,000 | 456,380,000 | 451,340,000 | 457,279,000 | |||||||||||||||||||||||||||
land improvements and buildings | 9,345,000,000 | 9,286,800,000 | 8,949,200,000 | 9,076,800,000 | 9,043,100,000 | 11,460,600,000 | 11,608,600,000 | 11,619,400,000 | 11,529,500,000 | 11,682,200,000 | 11,418,400,000 | 11,323,500,000 | 11,202,100,000 | 10,903,400,000 | 10,632,600,000 | 10,867,100,000 | 10,169,400,000 | 9,958,320,000 | 9,469,247,000 | 8,995,041,000 | 8,664,199,000 | 8,480,597,000 | 7,119,163,000 | 6,826,741,000 | 6,697,376,000 | 6,595,272,000 | 6,200,895,000 | 6,026,193,000 | 5,899,149,000 | 5,586,250,000 | 5,523,554,000 | 5,484,388,000 | 5,128,186,000 | 5,102,014,000 | 5,024,937,000 | 4,934,110,000 | 4,880,330,000 | 4,825,043,000 | 4,682,920,000 | 5,294,663,000 | 3,586,969,000 | 3,535,909,000 | 3,604,444,000 | |||||||||||||||||||||||||||
rental homes and improvements | 967,200,000 | 940,200,000 | 897,800,000 | 864,900,000 | 827,500,000 | 834,100,000 | 782,200,000 | 769,200,000 | 755,900,000 | 744,400,000 | 725,600,000 | 694,100,000 | 672,800,000 | 645,200,000 | 604,400,000 | 580,600,000 | 583,100,000 | 591,733,000 | 591,367,000 | 622,397,000 | 652,559,000 | 637,603,000 | 649,004,000 | 652,177,000 | 640,709,000 | 627,175,000 | 614,002,000 | 599,150,000 | 585,994,000 | 571,661,000 | 559,290,000 | 551,840,000 | 538,672,000 | 528,074,000 | 516,618,000 | 507,362,000 | 496,432,000 | 489,633,000 | 485,340,000 | 477,875,000 | 469,217,000 | 460,480,000 | 478,764,000 | |||||||||||||||||||||||||||
furniture, fixtures and equipment | 763,400,000 | 769,800,000 | 746,400,000 | 779,400,000 | 763,500,000 | 1,108,400,000 | 1,090,200,000 | 1,073,300,000 | 1,031,300,000 | 1,011,700,000 | 995,100,000 | 941,800,000 | 869,700,000 | 839,000,000 | 813,800,000 | 749,900,000 | 684,800,000 | 656,367,000 | 590,829,000 | 529,549,000 | 491,735,000 | 447,039,000 | 338,236,000 | 312,139,000 | 285,922,000 | 282,874,000 | 251,363,000 | 215,610,000 | 208,177,000 | 201,090,000 | 174,315,000 | 162,961,000 | 148,197,000 | 144,953,000 | 140,894,000 | 137,546,000 | 133,772,000 | 130,127,000 | 125,603,000 | 107,123,000 | 104,855,000 | |||||||||||||||||||||||||||||
investment property | 14,564,800,000 | 14,500,000,000 | 13,981,500,000 | 14,165,000,000 | 14,105,900,000 | 17,914,100,000 | 18,127,200,000 | 18,016,900,000 | 17,868,400,000 | 17,716,500,000 | 17,135,500,000 | 16,998,900,000 | 16,718,700,000 | 16,709,900,000 | 16,223,900,000 | 15,964,300,000 | 14,145,300,000 | 13,762,704,000 | 13,108,679,000 | 12,559,616,000 | 11,999,255,000 | 11,684,603,000 | 9,547,775,000 | 9,224,329,000 | 9,042,992,000 | 8,919,600,000 | 8,377,363,000 | 8,127,905,000 | 7,972,626,000 | 7,560,946,000 | 7,444,661,000 | 7,331,145,000 | 6,929,664,000 | 6,882,879,000 | 6,762,157,000 | 6,645,810,000 | 6,562,918,000 | 6,496,339,000 | 6,390,324,000 | 6,361,507,000 | 4,640,468,000 | 4,573,522,000 | 4,662,713,000 | 3,716,141,000 | 3,375,773,000 | 2,568,164,000 | 1,884,632,000 | 1,899,783,000 | 1,864,074,000 | 1,755,052,000 | 1,695,317,000 | 1,676,813,000 | 1,518,136,000 | 1,278,127,000 | 1,236,337,000 | 1,229,208,000 | 1,196,606,000 | 1,032,326,000 | 1,043,627,000 | 1,064,305,000 | 1,089,304,000 | 1,108,079,000 | 1,116,709,000 | 1,125,506,000 | 1,134,204,000 | 1,137,184,000 | 1,144,745,000 | 1,153,507,000 | 1,161,649,000 | |
accumulated depreciation | -3,693,300,000 | -3,598,300,000 | -3,495,600,000 | -3,431,900,000 | -3,327,700,000 | -3,741,000,000 | -3,635,700,000 | -3,552,200,000 | -3,410,500,000 | -3,272,900,000 | -3,144,800,000 | -3,011,400,000 | -2,867,900,000 | -2,738,900,000 | -2,611,800,000 | -2,554,300,000 | -2,441,500,000 | -2,337,247,000 | -2,232,243,000 | -2,165,564,000 | -2,088,105,000 | -1,968,812,000 | -1,900,306,000 | -1,826,810,000 | -1,754,591,000 | -1,686,980,000 | -1,619,924,000 | -1,560,061,000 | -1,501,370,000 | -1,442,630,000 | -1,390,684,000 | -1,337,567,000 | -1,287,010,000 | -1,237,525,000 | -1,188,332,000 | -1,128,671,000 | -1,078,949,000 | -1,026,858,000 | -977,486,000 | -928,882,000 | -889,941,000 | -852,407,000 | -879,184,000 | |||||||||||||||||||||||||||
cash, cash equivalents and restricted cash | 497,000,000 | 636,100,000 | 1,180,000,000 | 1,463,100,000 | 97,400,000 | 63,900,000 | 81,800,000 | 104,200,000 | 132,500,000 | 42,700,000 | 62,000,000 | 68,700,000 | 74,800,000 | 90,400,000 | 112,000,000 | 184,700,000 | 102,600,000 | 78,198,000 | 85,619,000 | 119,612,000 | 120,174,000 | 98,294,000 | 115,529,000 | 389,214,000 | 394,740,000 | 34,830,000 | ||||||||||||||||||||||||||||||||||||||||||||
inventory of manufactured homes | 132,800,000 | 142,900,000 | 155,100,000 | 172,000,000 | 172,400,000 | 129,800,000 | 174,800,000 | 182,300,000 | 191,000,000 | 205,600,000 | 219,800,000 | 236,600,000 | 232,500,000 | 202,700,000 | 153,500,000 | 108,100,000 | 63,300,000 | 51,055,000 | 43,708,000 | 43,686,000 | 43,242,000 | 46,643,000 | 48,130,000 | 58,744,000 | 64,436,000 | 62,061,000 | 55,234,000 | 55,869,000 | 52,993,000 | 49,199,000 | 41,030,000 | 38,298,000 | 36,311,000 | 30,430,000 | 25,741,000 | 25,582,000 | 23,867,000 | 21,632,000 | 24,147,000 | 29,044,000 | 16,636,000 | 14,828,000 | 15,263,000 | 10,246,000 | 13,878,000 | 8,860,000 | 5,480,000 | 6,226,000 | 6,541,000 | 5,810,000 | 4,005,000 | 9,091,000 | 7,527,000 | 5,672,000 | 4,396,000 | 5,750,000 | 5,832,000 | 2,309,000 | 2,457,000 | 3,934,000 | 13,058,000 | 10,037,000 | 9,252,000 | 10,259,000 | 12,082,000 | 13,230,000 | 8,330,000 | 8,830,000 | 12,082,000 | 21,480,000 |
notes and other receivables | 333,100,000 | 332,100,000 | 468,400,000 | 345,700,000 | 373,700,000 | 484,000,000 | 494,400,000 | 417,400,000 | 469,100,000 | 421,600,000 | 832,200,000 | 733,300,000 | 716,700,000 | 617,300,000 | 511,000,000 | 509,000,000 | 513,600,000 | 469,594,000 | 256,924,000 | 262,333,000 | 249,009,000 | 221,650,000 | 191,508,000 | 180,391,000 | 186,692,000 | 157,926,000 | 174,934,000 | 164,303,000 | 179,814,000 | 160,077,000 | 167,698,000 | 176,755,000 | 193,851,000 | 163,496,000 | 145,760,000 | 110,499,000 | 98,468,000 | 81,179,000 | 87,856,000 | 76,466,000 | 54,124,000 | 47,972,000 | 49,201,000 | 188,036,000 | 216,119,000 | 174,857,000 | 168,341,000 | 164,430,000 | 162,306,000 | 164,685,000 | 170,584,000 | 160,755,000 | 139,067,000 | 128,178,000 | 121,908,000 | 112,932,000 | 114,884,000 | 88,807,000 | 82,713,000 | 74,030,000 | 57,497,000 | 51,074,000 | 46,173,000 | 40,572,000 | 36,846,000 | 39,191,000 | 34,344,000 | 29,906,000 | 41,407,000 | 43,562,000 |
collateralized receivables | 41,600,000 | 43,200,000 | 45,400,000 | 46,600,000 | 49,300,000 | 51,200,000 | 52,800,000 | 54,300,000 | 56,500,000 | 56,200,000 | 93,054,000 | 97,658,000 | 101,938,000 | 106,924,000 | 112,228,000 | 117,314,000 | 123,155,000 | 128,246,000 | 134,015,000 | 138,696,000 | 140,976,000 | 143,870,000 | 143,888,000 | 144,017,000 | 142,944,000 | 139,768,000 | 138,241,000 | |||||||||||||||||||||||||||||||||||||||||||
goodwill | 9,500,000 | 9,500,000 | 9,500,000 | 9,500,000 | 9,500,000 | 551,200,000 | 742,600,000 | 731,700,000 | 731,400,000 | 733,000,000 | 1,084,100,000 | 1,104,200,000 | 1,092,600,000 | 1,018,400,000 | 981,500,000 | 954,000,000 | 512,700,000 | 495,353,000 | 461,609,000 | 448,317,000 | 438,842,000 | 428,833,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets | 97,800,000 | 101,500,000 | 97,000,000 | 101,700,000 | 101,200,000 | 338,900,000 | 350,700,000 | 354,200,000 | 361,700,000 | 369,500,000 | 374,700,000 | 385,400,000 | 392,700,000 | 402,000,000 | 403,200,000 | 399,100,000 | 334,200,000 | 306,755,000 | 297,625,000 | 295,663,000 | 300,554,000 | 305,611,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 375,500,000 | 355,900,000 | 359,000,000 | 369,300,000 | 449,300,000 | 757,300,000 | 696,500,000 | 702,300,000 | 713,200,000 | 668,500,000 | 929,000,000 | 935,300,000 | 898,200,000 | 655,100,000 | 610,900,000 | 718,300,000 | 525,700,000 | 480,774,000 | 401,054,000 | 324,278,000 | 263,417,000 | 265,038,000 | 225,998,000 | 222,227,000 | 219,176,000 | 219,896,000 | 226,177,000 | 254,153,000 | 220,214,000 | 225,199,000 | 165,237,000 | 146,357,000 | 138,529,000 | 134,304,000 | 141,047,000 | 145,151,000 | 144,248,000 | 146,450,000 | 166,148,000 | 109,598,000 | 188,247,000 | 221,782,000 | 104,452,000 | 106,496,000 | 113,990,000 | 102,352,000 | 113,192,000 | 65,921,000 | 66,006,000 | 68,936,000 | 61,830,000 | 63,621,000 | 59,879,000 | 50,525,000 | 45,179,000 | 44,151,000 | 44,795,000 | 30,829,000 | 32,940,000 | 32,954,000 | 37,206,000 | 39,377,000 | 37,116,000 | 36,737,000 | 37,276,000 | 37,840,000 | 42,439,000 | 41,581,000 | 42,099,000 | 51,202,000 |
total assets | 12,358,800,000 | 12,522,900,000 | 12,800,300,000 | 13,362,100,000 | 16,505,600,000 | 16,549,400,000 | 17,085,100,000 | 17,011,100,000 | 17,113,300,000 | 16,940,700,000 | 17,605,300,000 | 17,561,400,000 | 17,363,800,000 | 17,084,200,000 | 16,484,600,000 | 16,397,800,000 | 13,914,200,000 | 13,494,084,000 | 12,583,296,000 | 12,040,990,000 | 11,454,209,000 | 11,206,586,000 | 8,335,717,000 | 8,348,659,000 | 8,209,047,000 | 7,802,060,000 | 7,397,854,000 | 7,222,084,000 | 7,098,662,000 | 6,710,026,000 | 6,653,726,000 | 6,492,348,000 | 6,149,653,000 | 6,111,957,000 | 6,157,836,000 | 6,178,713,000 | 5,902,447,000 | 5,870,776,000 | 5,904,706,000 | 5,823,191,000 | 4,562,886,000 | 4,190,551,000 | 4,114,603,000 | 4,032,849,000 | 3,844,641,000 | 2,937,692,000 | 2,430,797,000 | 2,143,980,000 | 2,108,232,000 | 1,999,236,000 | 1,936,691,000 | 1,916,768,000 | 1,754,117,000 | 1,501,226,000 | 1,412,319,000 | 1,408,016,000 | 1,367,974,000 | 1,162,691,000 | 1,167,424,000 | 1,181,365,000 | 1,206,999,000 | 1,221,855,000 | 1,221,013,000 | 1,233,197,000 | 1,245,823,000 | 1,261,104,000 | 1,262,339,000 | 1,267,785,000 | 1,289,739,000 | 1,326,809,000 |
liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage loans payable | 2,417,500,000 | 2,429,000,000 | 2,440,400,000 | 2,451,600,000 | 3,151,400,000 | 3,212,200,000 | 3,344,500,000 | 3,452,000,000 | 3,465,500,000 | 3,478,900,000 | 3,430,420,000 | 3,444,967,000 | 3,191,380,000 | 3,205,507,000 | 3,273,808,000 | 3,180,592,000 | 2,967,128,000 | 2,863,485,000 | 2,879,017,000 | 2,815,957,000 | 2,819,225,000 | 2,636,847,000 | 2,826,225,000 | 2,867,356,000 | 2,822,640,000 | 2,832,819,000 | 2,774,645,000 | 2,819,567,000 | 2,854,831,000 | 2,792,021,000 | 2,114,818,000 | 2,133,706,000 | 2,205,760,000 | |||||||||||||||||||||||||||||||||||||
secured borrowings on collateralized receivables | 41,600,000 | 43,200,000 | 45,400,000 | 46,600,000 | 49,300,000 | 51,200,000 | 52,800,000 | 54,300,000 | 56,100,000 | 55,800,000 | 93,669,000 | 98,299,000 | 102,676,000 | 107,731,000 | 113,089,000 | 118,242,000 | 124,077,000 | 129,182,000 | 134,884,000 | 139,496,000 | 141,671,000 | 144,477,000 | 144,522,000 | 144,684,000 | 143,664,000 | 140,440,000 | 138,887,000 | |||||||||||||||||||||||||||||||||||||||||||
unsecured debt | 1,787,100,000 | 1,786,500,000 | 1,785,900,000 | 1,785,300,000 | 4,147,400,000 | 4,089,400,000 | 3,927,500,000 | 4,346,500,000 | 4,350,400,000 | 4,242,600,000 | 4,305,500,000 | 4,241,000,000 | 4,075,600,000 | 3,979,400,000 | 3,705,000,000 | 3,595,200,000 | 2,709,900,000 | 2,291,095,000 | 1,286,001,000 | 853,441,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
distributions payable | 140,900,000 | 131,100,000 | 131,400,000 | 133,800,000 | 122,600,000 | 122,600,000 | 122,300,000 | 119,700,000 | 119,700,000 | 118,200,000 | 118,200,000 | 118,000,000 | 118,000,000 | 111,300,000 | 111,200,000 | 109,300,000 | 104,500,000 | 98,372,000 | 98,453,000 | 98,429,000 | 95,076,000 | 86,988,000 | 79,600,000 | 79,549,000 | 75,636,000 | 71,704,000 | 69,726,000 | 69,719,000 | 66,887,000 | 63,249,000 | 63,250,000 | 59,364,000 | 58,663,000 | 55,225,000 | 56,520,000 | 56,283,000 | 52,762,000 | 51,896,000 | 51,100,000 | 47,992,000 | 45,351,000 | 41,265,000 | 38,819,000 | |||||||||||||||||||||||||||
advanced reservation deposits and rent | 327,000,000 | 255,900,000 | 308,300,000 | 308,200,000 | 327,300,000 | 331,000,000 | 382,400,000 | 423,300,000 | 480,400,000 | 344,500,000 | 372,700,000 | 430,900,000 | 433,800,000 | 352,100,000 | 294,200,000 | 385,200,000 | 335,100,000 | 242,778,000 | 223,471,000 | 290,913,000 | 280,301,000 | 187,730,000 | 146,909,000 | 169,931,000 | 151,144,000 | 133,420,000 | 137,797,000 | 160,527,000 | 151,860,000 | 133,698,000 | 135,647,000 | 161,192,000 | ||||||||||||||||||||||||||||||||||||||
accrued expenses and accounts payable | 256,900,000 | 228,100,000 | 282,000,000 | 262,100,000 | 231,400,000 | 310,100,000 | 390,900,000 | 406,300,000 | 370,400,000 | 313,700,000 | 380,200,000 | 353,600,000 | 340,900,000 | 396,300,000 | 392,800,000 | 361,000,000 | 228,000,000 | 237,529,000 | 232,590,000 | 214,200,000 | 160,072,000 | 148,435,000 | 140,848,000 | 124,324,000 | 110,512,000 | 127,289,000 | ||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 328,100,000 | 320,600,000 | 444,600,000 | 545,800,000 | 830,600,000 | 980,300,000 | 1,025,300,000 | 979,500,000 | 987,500,000 | 953,100,000 | 928,900,000 | 958,300,000 | 940,100,000 | 935,900,000 | 845,400,000 | 779,900,000 | 236,600,000 | 224,084,000 | 244,518,000 | 184,846,000 | 148,128,000 | 134,650,000 | 83,952,000 | 80,733,000 | 82,341,000 | 81,289,000 | 242,119,000 | 204,167,000 | 179,461,000 | 157,862,000 | 163,459,000 | 151,984,000 | 282,993,000 | 270,741,000 | 291,074,000 | 298,759,000 | 284,823,000 | 279,667,000 | 275,650,000 | 257,423,000 | 184,102,000 | 184,859,000 | 190,284,000 | 235,508,000 | 214,712,000 | 165,453,000 | 123,351,000 | 126,598,000 | 117,618,000 | 109,342,000 | 108,782,000 | 105,873,000 | 87,626,000 | 76,749,000 | 71,673,000 | 69,085,000 | 71,404,000 | 36,936,000 | 39,081,000 | 38,766,000 | 37,310,000 | 37,186,000 | 37,336,000 | 33,031,000 | 32,102,000 | 33,069,000 | 33,475,000 | 30,098,000 | 31,301,000 | 30,504,000 |
total liabilities | 5,299,100,000 | 5,194,400,000 | 5,438,000,000 | 5,570,000,000 | 9,235,400,000 | 9,096,800,000 | 9,245,700,000 | 9,781,600,000 | 9,830,000,000 | 9,506,800,000 | 9,465,000,000 | 9,474,800,000 | 9,294,800,000 | 8,992,800,000 | 8,354,600,000 | 8,566,300,000 | 6,980,700,000 | 6,474,597,000 | 5,488,469,000 | 5,099,563,000 | 5,101,512,000 | 5,314,879,000 | 3,791,922,000 | 3,845,308,000 | 4,346,127,000 | 3,848,104,000 | 3,720,983,000 | 3,542,188,000 | 3,846,325,000 | 3,479,112,000 | 3,367,285,000 | 3,736,621,000 | 3,471,096,000 | 3,405,204,000 | 3,351,021,000 | 3,373,695,000 | 3,478,132,000 | 3,441,605,000 | 3,429,743,000 | 3,645,744,000 | 2,591,903,000 | 2,571,173,000 | 2,786,653,000 | 2,617,071,000 | 2,463,319,000 | 1,997,540,000 | 1,517,292,000 | 1,572,376,000 | 1,542,452,000 | 1,602,162,000 | 1,516,995,000 | 1,477,648,000 | 1,541,127,000 | 1,348,409,000 | 1,382,460,000 | 1,362,640,000 | 1,468,629,000 | 1,295,075,000 | 1,290,398,000 | 1,292,673,000 | 1,266,881,000 | 1,250,092,000 | 1,224,666,000 | 1,219,777,000 | 1,211,665,000 | 1,194,930,000 | 1,187,754,000 | 1,198,151,000 | 1,117,192,000 | |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
temporary equity | 196,800,000 | 255,700,000 | 256,200,000 | 257,900,000 | 244,300,000 | 259,800,000 | 263,300,000 | 259,700,000 | 259,700,000 | 260,900,000 | 304,500,000 | 298,100,000 | 298,900,000 | 202,900,000 | 206,800,000 | 293,300,000 | 283,900,000 | 288,882,000 | 292,394,000 | 285,603,000 | 261,059,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 1,200,000 | 1,200,000 | 1,200,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,160,000 | 1,160,000 | 1,159,000 | 1,118,000 | 1,076,000 | 983,000 | 983,000 | 933,000 | 932,000 | 907,000 | 907,000 | 865,000 | 864,000 | 864,000 | 809,000 | 799,000 | 797,000 | 793,000 | 790,000 | 737,000 | 732,000 | 730,000 | 686,000 | 646,000 | 584,000 | 545,000 | 538,000 | 535,000 | 486,000 | 480,000 | 411,000 | 404,000 | 361,000 | 361,000 | |||||||||||||||||||
additional paid-in capital | 9,543,100,000 | 9,563,100,000 | 9,573,000,000 | 9,744,700,000 | 9,865,400,000 | 9,864,200,000 | 9,853,600,000 | 9,481,200,000 | 9,471,400,000 | 9,466,900,000 | 9,581,600,000 | 9,567,500,000 | 9,556,400,000 | 9,549,700,000 | 9,536,400,000 | 9,159,100,000 | 8,169,400,000 | 8,175,676,000 | 8,170,322,000 | 8,163,095,000 | 7,618,128,000 | 7,087,658,000 | 5,851,380,000 | 5,847,598,000 | 5,211,678,000 | 5,213,264,000 | 4,854,958,000 | 4,851,323,000 | 4,398,641,000 | 4,398,949,000 | 4,396,092,000 | 3,854,057,000 | 3,759,066,000 | 3,758,533,000 | 3,810,930,000 | 3,780,599,000 | 3,346,991,000 | 3,321,441,000 | 3,313,905,000 | 2,980,382,000 | 2,706,657,000 | 2,319,314,000 | 2,079,139,000 | 2,038,229,000 | 2,031,042,000 | 1,754,759,000 | 1,709,337,000 | 1,359,315,000 | 1,329,678,000 | 1,141,590,000 | 1,140,625,000 | 1,203,373,000 | 940,202,000 | 857,809,000 | 714,052,000 | 713,854,000 | 555,981,000 | 495,331,000 | 478,810,000 | 463,811,000 | 459,847,000 | 459,598,000 | 459,430,000 | 458,809,000 | 458,487,000 | 458,099,000 | 457,268,000 | 455,302,000 | 452,882,000 | |
accumulated other comprehensive income | 11,800,000 | 26,500,000 | 25,900,000 | 44,200,000 | -7,900,000 | 33,900,000 | 6,000,000 | 6,700,000 | 12,200,000 | 5,200,000 | 37,600,000 | 7,700,000 | -9,900,000 | -69,900,000 | -28,300,000 | 25,900,000 | 3,053,000 | 1,752,000 | 5,197,000 | -4,504,000 | -390,000 | -670,000 | 1,102,000 | 1,531,000 | 1,000 | -856,000 | 180,000 | |||||||||||||||||||||||||||||||||||||||||||
distributions in excess of accumulated earnings | -2,802,600,000 | -2,634,700,000 | -2,615,000,000 | -2,380,300,000 | -2,938,700,000 | -2,775,900,000 | -2,433,300,000 | -2,604,100,000 | -2,540,600,000 | -2,397,500,000 | -1,848,200,000 | -1,898,200,000 | -1,875,000,000 | -1,731,200,000 | -1,628,900,000 | -1,684,700,000 | -1,654,600,000 | -1,555,994,000 | -1,475,634,000 | -1,614,243,000 | -1,631,044,000 | -1,566,636,000 | -1,491,338,000 | -1,496,542,000 | -1,479,424,000 | -1,393,141,000 | -1,353,214,000 | -1,343,792,000 | -1,317,605,000 | -1,288,486,000 | -1,237,428,000 | -1,223,394,000 | -1,187,563,000 | -1,162,001,000 | -1,117,228,000 | -1,089,428,000 | -1,050,141,000 | -1,023,415,000 | -975,511,000 | -947,988,000 | -896,896,000 | -864,122,000 | -916,961,000 | -911,628,000 | -890,374,000 | -863,545,000 | -807,590,000 | -799,805,000 | -778,766,000 | -761,112,000 | -739,197,000 | -720,950,000 | -683,734,000 | -663,579,000 | -644,220,000 | -629,230,000 | -617,953,000 | -549,625,000 | -523,292,000 | -498,370,000 | -445,147,000 | -415,078,000 | -398,017,000 | -379,069,000 | -364,446,000 | -342,818,000 | -326,981,000 | -313,379,000 | -302,022,000 | -203,635,000 |
total sui shareholders' equity | 6,753,500,000 | 6,956,100,000 | 6,985,100,000 | 7,409,900,000 | 6,921,400,000 | 7,081,700,000 | 7,455,500,000 | 6,884,300,000 | 6,938,700,000 | 7,082,800,000 | 7,739,800,000 | 7,708,100,000 | 7,690,300,000 | 7,809,800,000 | 7,838,800,000 | 7,447,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 109,400,000 | -12,481,000 | -9,501,000 | -6,469,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 6,862,900,000 | 7,072,800,000 | 7,106,100,000 | 7,534,200,000 | 7,025,900,000 | 7,192,800,000 | 7,576,100,000 | 6,969,800,000 | 7,023,600,000 | 7,173,000,000 | 7,835,800,000 | 7,788,500,000 | 7,770,100,000 | 7,888,500,000 | 7,923,200,000 | 7,538,200,000 | 6,649,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, temporary equity and shareholders' equity | 12,358,800,000 | 12,522,900,000 | 12,800,300,000 | 13,362,100,000 | 16,505,600,000 | 16,549,400,000 | 17,085,100,000 | 17,011,100,000 | 17,113,300,000 | 16,940,700,000 | 17,605,300,000 | 17,561,400,000 | 17,363,800,000 | 17,084,200,000 | 16,484,600,000 | 16,397,800,000 | 13,914,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale and discontinued operations | 121,100,000 | 4,474,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale and discontinued operations | 36,600,000 | 375,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common and preferred op units | 116,300,000 | 120,600,000 | 123,900,000 | 104,000,000 | 110,400,000 | 119,800,000 | 84,800,000 | 84,900,000 | 90,200,000 | 96,000,000 | 80,400,000 | 79,800,000 | 78,700,000 | 83,800,000 | 86,200,000 | 86,800,000 | 86,766,000 | 85,756,000 | 82,865,000 | 82,502,000 | 85,968,000 | 61,350,000 | 61,555,000 | 52,234,000 | 47,686,000 | 49,540,000 | 50,880,000 | 51,816,000 | 53,354,000 | 56,018,000 | 56,820,000 | 59,268,000 | 60,971,000 | 63,668,000 | 67,135,000 | 67,152,000 | 69,598,000 | 73,284,000 | 76,166,000 | 80,018,000 | 82,538,000 | 76,914,000 | 75,356,000 | 27,291,000 | 48,829,000 | |||||||||||||||||||||||||
consolidated entities | 400,000 | 400,000 | 400,000 | 500,000 | 700,000 | 800,000 | 700,000 | 600,000 | 4,700,000 | 20,900,000 | 19,944,000 | 19,077,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total noncontrolling interests | 116,700,000 | 121,000,000 | 124,300,000 | 104,500,000 | 111,100,000 | 120,600,000 | 85,500,000 | 84,900,000 | 90,200,000 | 96,000,000 | 80,400,000 | 79,800,000 | 78,700,000 | 84,400,000 | 90,900,000 | 107,700,000 | 106,710,000 | 104,833,000 | 100,616,000 | 99,403,000 | 102,052,000 | 72,447,000 | 71,805,000 | 61,608,000 | 56,228,000 | 57,394,000 | 58,089,000 | 58,014,000 | 60,499,000 | 63,562,000 | 62,694,000 | 64,019,000 | 67,509,000 | 70,539,000 | 63,956,000 | 66,616,000 | 70,548,000 | 73,839,000 | 78,048,000 | 80,771,000 | 75,578,000 | 74,371,000 | 26,639,000 | 48,413,000 | 11,521,000 | 11,926,000 | 14,707,000 | 16,567,000 | 18,327,000 | 20,419,000 | 20,468,000 | |||||||||||||||||||
accumulated other comprehensive loss | -6,600,000 | 4,033,000 | 3,178,000 | -2,226,000 | -4,475,000 | -8,325,000 | -1,331,000 | -2,825,000 | -1,184,000 | -3,006,000 | -981,000 | -2,630,000 | -3,181,000 | -4,876,000 | -277,000 | -277,000 | -277,000 | -366,000 | -454,000 | -535,000 | -696,000 | -696,000 | -735,000 | -1,041,000 | -1,273,000 | -2,226,000 | -2,538,000 | -1,858,000 | -2,851,000 | -920,000 | -924,000 | -2,272,000 | ||||||||||||||||||||||||||||||||||||||
marketable securities | 112,800,000 | 110,400,000 | 105,500,000 | 127,300,000 | 100,400,000 | 114,600,000 | 158,300,000 | 186,898,000 | 160,321,000 | 153,049,000 | 127,821,000 | 94,727,000 | 64,818,000 | 53,553,000 | 50,501,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
secured debt | 3,359,500,000 | 3,373,000,000 | 3,386,400,000 | 3,217,800,000 | 3,006,000,000 | 3,335,700,000 | 3,366,600,000 | 3,380,739,000 | 3,403,436,000 | 3,457,734,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total sun communities, inc. shareholders' equity | 6,541,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total sun communities, inc. stockholders' equity | 6,623,895,000 | 6,697,600,000 | 6,555,208,000 | 5,992,235,000 | 5,525,276,000 | 4,358,799,000 | 4,347,564,000 | 3,724,862,000 | 3,819,724,000 | 3,499,826,000 | 3,507,254,000 | 3,078,895,000 | 3,106,823,000 | 3,159,138,000 | 2,629,288,000 | 2,571,632,000 | 2,598,431,000 | 2,691,014,000 | 2,294,991,000 | 2,295,611,000 | 2,334,282,000 | 2,033,115,000 | 1,810,441,000 | 1,455,810,000 | 1,162,757,000 | 1,127,173,000 | 1,141,237,000 | 891,739,000 | 901,984,000 | 559,678,000 | 551,073,000 | 380,507,000 | 401,369,000 | 418,701,000 | 192,522,000 | 130,249,000 | 5,780,000 | 20,266,000 | ||||||||||||||||||||||||||||||||
total stockholders' equity | 6,730,605,000 | 6,802,433,000 | 6,655,824,000 | 6,091,638,000 | 5,627,328,000 | 4,431,246,000 | 4,419,369,000 | 3,786,470,000 | 3,875,952,000 | 3,557,220,000 | 3,565,343,000 | 3,136,909,000 | 3,167,322,000 | 3,222,700,000 | 2,691,982,000 | 2,635,651,000 | -28,237,000 | -11,452,000 | 5,423,000 | 43,236,000 | 59,197,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, temporary equity and stockholders' equity | 13,494,084,000 | 12,583,296,000 | 12,040,990,000 | 11,454,209,000 | 11,206,586,000 | 8,335,717,000 | 8,348,659,000 | 8,209,047,000 | 7,802,060,000 | 7,397,854,000 | 7,222,084,000 | 7,098,662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated vies | 17,751,000 | 16,901,000 | 16,084,000 | 11,097,000 | 10,250,000 | 9,374,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred equity - sun ng rv resorts llc - mandatorily redeemable | 35,249,000 | 35,249,000 | 35,249,000 | 35,249,000 | 35,249,000 | 35,249,000 | 35,249,000 | 35,249,000 | 35,249,000 | 35,277,000 | 35,277,000 | 35,277,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred op units - mandatorily redeemable | 34,663,000 | 34,663,000 | 34,663,000 | 34,663,000 | 34,663,000 | 34,663,000 | 34,663,000 | 34,663,000 | 34,663,000 | 37,338,000 | 37,338,000 | 37,338,000 | 37,338,000 | 41,443,000 | 45,903,000 | 45,903,000 | 45,903,000 | 45,903,000 | 45,903,000 | 45,903,000 | 45,903,000 | 45,903,000 | 45,903,000 | |||||||||||||||||||||||||||||||||||||||||||||||
lines of credit and other debt | 917,603,000 | 1,242,197,000 | 79,321,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities; | 124,726,000 | 107,083,000 | 100,564,000 | 55,602,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d preferred op units | 49,600,000 | 50,034,000 | 50,171,000 | 50,387,000 | 50,913,000 | 51,248,000 | 51,462,000 | 51,738,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series f preferred op units | 8,871,000 | 8,930,000 | 8,948,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series g preferred op units | 25,074,000 | 26,072,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series h preferred op units | 57,833,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series i preferred op units | 94,532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other redeemable noncontrolling interests | 28,469,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity interests - ng sun llc and ng sun whitewater llc | 27,513,000 | 24,863,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lines of credit | 115,352,000 | 582,774,000 | 183,898,000 | 140,632,000 | 76,079,000 | 396,512,000 | 128,000,000 | 536,377,000 | 141,800,000 | 41,257,000 | 435,000 | 178,328,000 | 100,095,000 | 57,737,000 | 357,721,000 | 58,065,000 | 25,000,000 | 167,000,000 | 37,742,000 | 144,000 | 5,794,000 | 38,461,000 | 16,441,000 | 181,383,000 | 54,765,000 | 18,286,000 | 29,781,000 | 2,988,000 | 24,631,000 | 5,984,000 | 129,034,000 | 94,527,000 | 85,581,000 | 94,465,000 | 90,419,000 | 71,876,000 | 75,498,000 | 92,567,000 | 85,703,000 | 76,016,000 | 56,136,000 | |||||||||||||||||||||||||||||
equity interests - ng sun llc and ng whitewater | 26,063,000 | 27,091,000 | 27,461,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding:1,063 december 31, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred op units | 9,540,000 | 9,590,000 | 9,784,000 | 9,877,000 | 10,026,000 | 10,137,000 | 10,492,000 | 10,652,000 | 10,832,000 | 11,051,000 | 16,489,000 | 16,717,000 | 19,906,000 | 20,266,000 | 20,762,000 | 21,065,000 | 20,982,000 | 24,155,000 | 24,419,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated variable interest entities | 8,542,000 | 7,854,000 | 7,209,000 | 6,198,000 | 7,145,000 | 7,544,000 | 5,874,000 | 4,751,000 | 4,285,000 | 3,841,000 | 3,404,000 | -3,196,000 | -2,982,000 | -2,736,000 | -2,327,000 | -1,970,000 | -1,767,000 | -1,336,000 | -985,000 | -652,000 | -416,000 | -114,000 | -268,000 | -389,000 | -537,000 | -920,000 | -627,000 | -508,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 26,198,000 | 28,704,000 | 21,946,000 | 50,311,000 | 113,556,000 | 20,046,000 | 15,153,000 | 10,127,000 | 137,448,000 | 241,646,000 | 10,919,000 | 8,164,000 | 69,829,000 | 31,441,000 | 410,408,000 | 45,086,000 | 23,917,000 | 11,930,000 | 124,881,000 | 83,459,000 | 259,152,000 | 7,620,000 | 9,305,000 | 4,753,000 | 4,955,000 | 6,488,000 | 29,508,000 | 38,724,000 | 4,499,000 | 15,975,000 | 5,857,000 | 8,420,000 | 5,618,000 | 4,496,000 | 6,162,000 | 6,824,000 | 4,313,000 | 4,953,000 | 5,415,000 | 3,809,000 | 2,814,000 | 4,335,000 | 3,183,000 | 3,392,000 | ||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,052 september 30, 2019 and 1,063 december 31, 2018 | 31,402,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,052 shares at june 30, 2019 and 1,063 shares at december 31, 2018 | 31,402,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity interests - ng sun llc | 22,099,000 | 22,167,000 | 21,976,000 | 21,976,000 | 21,869,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding:1,063 shares at march 31, 2019 and december 31, 2018 | 31,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,063 shares at december 31, 2018 and 1,085 shares at december 31, 2017 | 31,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 6,710,026,000 | 6,653,726,000 | 6,492,348,000 | 6,149,653,000 | 1,221,855,000 | 1,221,013,000 | 1,233,197,000 | 1,261,104,000 | 1,262,339,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,063 shares at september 30, 2018 and 1,085 shares at december 31, 2017 | 31,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,063 shares at june 30, 2018 and 1,085 shares at december 31, 2017 | 31,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive (loss) / income | -2,184,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,085 shares at march 31, 2018 and december 31, 2017 | 32,414,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,085 shares at december 31, 2017 and 1,681 shares at december 31, 2016 | 32,414,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: none at december 31, 2017 and 3,400 shares at december 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total noncontrolling interest | 65,256,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 2,663,687,000 | 2,763,569,000 | 2,761,553,000 | 2,358,947,000 | 2,362,227,000 | 2,404,830,000 | 2,106,954,000 | 1,888,489,000 | 1,536,581,000 | 1,238,335,000 | 1,201,544,000 | 1,167,876,000 | 940,152,000 | 913,505,000 | 571,604,000 | 565,780,000 | 397,074,000 | 419,696,000 | 439,120,000 | 212,990,000 | 152,817,000 | 29,859,000 | 45,376,000 | -59,882,000 | 21,047,000 | 70,091,000 | 79,197,000 | 183,392,000 | ||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 6,111,957,000 | 6,157,836,000 | 6,178,713,000 | 5,902,447,000 | 5,870,776,000 | 5,904,706,000 | 5,823,191,000 | 4,562,886,000 | 4,190,551,000 | 4,114,603,000 | 4,032,849,000 | 3,844,641,000 | 2,937,692,000 | 2,430,797,000 | 2,143,980,000 | 2,108,232,000 | 1,999,236,000 | 1,936,691,000 | 1,916,768,000 | 1,754,117,000 | 1,501,226,000 | 1,412,319,000 | 1,408,016,000 | 1,206,999,000 | 1,245,823,000 | 1,267,785,000 | 1,289,739,000 | 1,326,809,000 | ||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,085 shares at september 30, 2017 and 1,681 shares at december 31, 2016 | 32,414,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at september 30, 2017 and december 31, 2016 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total sun communities, inc. stockholders’ equity | 2,696,060,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,085 shares at june 30, 2017 and 1,681 shares at december 31, 2016 | 32,414,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at june 30, 2017 and december 31, 2016 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,637 shares at march 31, 2017 and 1,681 shares at december 31, 2016 | 48,879,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at march 31, 2017 and december 31, 2016 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land held for future development | 23,560,000 | 23,497,000 | 23,497,000 | 23,047,000 | 23,047,000 | 23,659,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,681 shares at december 31, 2016 and 2,067 shares at december 31, 2015 | 50,227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at december 31, 2016 and december 31, 2015 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,682 shares at september 30, 2016 and 2,067 shares at december 31, 2015 | 50,227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at september 30, 2016 and december 31, 2015 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 1,682 shares at june 30, 2016 and 2,067 shares at december 31, 2015 | 50,227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at june 30, 2016 and december 31, 2015 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 2,067 shares at march 31, 2016 and december 31, 2015 | 61,732,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at march 31, 2016 and december 31, 2015 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
furniture, fixtures, and equipment | 102,746,000 | 98,567,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 2,067 shares at december 31, 2015 and 483 shares at december 31, 2014 | 61,732,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at december 31, 2015 and december 31, 2014 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 2,298 shares at september 30, 2015 and 483 shares at december 31, 2014 | 68,633,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at september 30, 2015 and december 31, 2014 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt | 2,343,821,000 | 2,248,463,000 | 1,826,293,000 | 1,393,941,000 | 1,407,317,000 | 1,408,393,000 | 1,311,437,000 | 1,353,448,000 | 1,353,489,000 | 1,423,720,000 | 1,268,672,000 | 1,286,156,000 | 1,287,571,000 | 1,268,191,000 | 1,163,612,000 | 1,165,736,000 | 1,159,442,000 | 1,139,152,000 | 1,141,030,000 | 1,118,907,000 | 1,099,068,000 | 1,101,972,000 | 1,102,580,000 | 1,105,319,000 | 1,109,056,000 | 1,080,450,000 | 1,062,788,000 | |||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 6,365 shares at june 30, 2015 and 483 shares at december 31, 2014 | 190,079,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at june 30, 2015 and december 31, 2014 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. issued and outstanding: 6,331 shares at march 31, 2015 and 483 shares at december 31, 2014 | 189,027,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. issued and outstanding: 3,400 shares at march 31, 2015 and december 31, 2014 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock, 0.01 par value. authorized: 10,000 shares; issued and outstanding: 3,400 shares at december 31, 2014 and 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-4 preferred stock, 0.01 par value. authorized: 6,331 shares; issued and outstanding: 483 shares at december 31, 2014 and none at december 31, 2013 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value. authorized: 10,000 shares; issued and outstanding: 3,400 shares at september 30, 2014 and december 31, 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-1 preferred op units | 43,670,000 | 43,840,000 | 44,991,000 | 45,548,000 | 45,548,000 | 45,548,000 | 45,548,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a-3 preferred op units | 3,463,000 | 3,463,000 | 3,463,000 | 3,463,000 | 3,463,000 | 3,463,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common op units | -35,498,000 | -35,109,000 | -33,358,000 | -31,907,000 | -29,764,000 | -27,965,000 | -24,572,000 | -22,980,000 | -21,469,000 | -20,438,000 | -19,594,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value. authorized: 10,000 shares; issued and outstanding: 3,400 shares at june 30, 2014 and december 31, 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value. authorized: 10,000 shares; issued and outstanding: 3,400 shares at march 31, 2014 and december 31, 2013 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value. authorized: 10,000 shares; issued and outstanding: 3,400 shares at december 31, 2013 and december 31, 2012 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value. authorized: 10,000 shares; issued and outstanding: 3,400 shares at september 30, 2013 and december 31, 2012 | 34,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value... | 34,000 | 34,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 379,000 | 316,000 | 315,000 | 283,000 | 283,000 | 236,000 | 217,000 | 212,000 | 206,000 | 203,000 | 202,000 | 202,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -63,600,000 | -50,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
a-1 preferred op units | 45,548,000 | 45,548,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred op units | 45,548,000 | 45,548,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total sun communities, inc. stockholders' deficit | -126,609,000 | -119,903,000 | -113,473,000 | -104,839,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -100,655,000 | -132,384,000 | -122,974,000 | -111,308,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 1,367,974,000 | 1,162,691,000 | 1,167,424,000 | 1,181,365,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from real property | 223,613,000 | 204,498,000 | 198,844,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue from home sales | 32,252,000 | 31,945,000 | 32,721,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental home revenue | 22,290,000 | 20,480,000 | 20,463,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ancillary revenues | 592,000 | 505,000 | 387,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 9,509,000 | 8,053,000 | 6,005,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 929,000 | -2,341,000 | -1,811,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 289,185,000 | 263,140,000 | 256,609,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property operating and maintenance | 59,190,000 | 52,994,000 | 51,176,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate taxes | 17,547,000 | 16,282,000 | 16,537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of home sales | 25,392,000 | 24,030,000 | 23,483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental home operating and maintenance | 16,196,000 | 15,414,000 | 16,291,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative - real property | 19,704,000 | 17,182,000 | 17,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative - home sales and rentals | 8,156,000 | 7,628,000 | 7,429,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
georgia flood damage | 800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition related costs | 1,971,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 74,193,000 | 66,038,000 | 65,011,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charge | 1,382,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest on mandatorily redeemable debt | 3,333,000 | 3,291,000 | 3,347,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total expenses | 291,670,000 | 264,995,000 | 261,176,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity income from affiliates | -2,485,000 | -1,855,000 | -4,567,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from state income taxes | -150,000 | -512,000 | -413,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income and distributions from affiliates | 2,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | -535,000 | -3,513,000 | -7,156,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -535,000 | -3,513,000 | -7,383,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred return to preferred op units | 1,222,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: amounts attributable to noncontrolling interests | -671,000 | -630,000 | -1,081,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to sun communities, inc. common stockholders | -1,086,000 | -2,883,000 | -6,302,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to sun communities, inc. common stockholders: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations, net of state income taxes | -1,086,000 | -2,883,000 | -6,099,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of state income taxes | -203,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 21,147,000 | 19,168,000 | 18,484,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 21,147,000 | 19,168,000 | 18,484,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted loss per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | -50 | -150 | -330 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | -10 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted loss per share | -50 | -150 | -340 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared per common share: | 3,150 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in affiliates | 69,000 | 1,646,000 | 3,772,000 | 6,464,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
officer's notes | -3,065,000 | -5,028,000 | -8,439,000 | -8,543,000 | -8,647,000 | -8,826,000 | -8,913,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from affiliates | -1,146,000 | -2,176,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends per common share: | 2,520 | 2,520 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss attributable to sun communities, inc. common stockholders | -6,302,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 724,000 | 3,108,000 | 4,999,000 | 6,203,000 | 8,212,000 | 9,940,000 | 12,391,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
officer’s notes | -8,334,000 | -8,740,000 | -8,999,000 | -9,083,000 | -9,617,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in affiliate | 7,450,000 | 15,170,000 | 20,000,000 | 29,850,000 | 29,667,000 | 29,626,000 | 29,319,000 | 47,965,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilites | 1,231,741,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, .01 par value... | 202,000 | 202,000 | 201,000 | 201,000 | 201,000 | 200,000 | 196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated comprehensive earnings | 1,222,000 | 566,000 | 820,000 | -1,035,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
line of credit | 48,600,000 | 86,400,000 | 23,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned compensation | -14,155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in rental property | 1,159,208,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests | 26,225,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
paid-in capital | 462,299,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-06-30 | 2009-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities - continuing operations | 269,300,000 | 166,700,000 | 231,700,000 | 270,300,000 | 139,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities - discontinued operations | -200,000 | -33,900,000 | -14,300,000 | 104,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 269,300,000 | 166,500,000 | 197,800,000 | 256,000,000 | 243,900,000 | 118,000,000 | 189,200,000 | 311,300,000 | 242,500,000 | 117,600,000 | 223,000,000 | 255,400,000 | 194,500,000 | 80,400,000 | 157,800,000 | 271,000,000 | 225,700,000 | 97,562,000 | 185,302,000 | 250,218,000 | 220,490,000 | 84,490,000 | 162,431,000 | 183,514,000 | 118,513,000 | 78,441,000 | 138,449,000 | 156,703,000 | 103,141,000 | 61,910,000 | 102,522,000 | 117,777,000 | 80,905,000 | 38,402,000 | 70,185,000 | 82,597,000 | 70,566,000 | 48,414,000 | 61,231,000 | 78,122,000 | 50,926,000 | 35,485,000 | 54,385,000 | 51,449,000 | 40,944,000 | 24,061,000 | 32,146,000 | 32,439,000 | 44,674,000 | 20,357,000 | 33,886,000 | 29,324,000 | 14,443,000 | 22,432,000 | 21,052,000 | 17,162,000 | 15,706,000 | 13,986,000 | 16,667,000 | 17,086,000 | 10,583,000 | 14,610,000 | 16,842,000 | 18,666,000 | 15,675,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 269,300,000 | 166,500,000 | 197,800,000 | 256,000,000 | 243,900,000 | 118,000,000 | 189,200,000 | 311,300,000 | 242,500,000 | 117,600,000 | 223,000,000 | 255,400,000 | 194,500,000 | 80,400,000 | 157,800,000 | 271,000,000 | 225,700,000 | 97,562,000 | 185,302,000 | 250,218,000 | 220,490,000 | 84,490,000 | 162,431,000 | 183,514,000 | 118,513,000 | 78,441,000 | 138,449,000 | 156,703,000 | 103,141,000 | 61,910,000 | 102,522,000 | 117,777,000 | 80,905,000 | 38,402,000 | 70,185,000 | 82,597,000 | 70,566,000 | 48,414,000 | 61,231,000 | 78,122,000 | 50,926,000 | 35,485,000 | 54,385,000 | 51,449,000 | 40,944,000 | 24,061,000 | 32,146,000 | 32,439,000 | 44,674,000 | 20,357,000 | 33,886,000 | 29,324,000 | 14,443,000 | 22,432,000 | 21,052,000 | 17,162,000 | 15,706,000 | 13,986,000 | 16,667,000 | 17,086,000 | 10,583,000 | 14,610,000 | 16,842,000 | 18,666,000 | 15,675,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in properties | -107,000,000 | -133,000,000 | -104,400,000 | -113,600,000 | -109,900,000 | -163,100,000 | -156,600,000 | -172,600,000 | -160,600,000 | -212,700,000 | -225,600,000 | -262,900,000 | -301,800,000 | -264,400,000 | -250,200,000 | -223,700,000 | -182,700,000 | -196,035,000 | -176,106,000 | -148,451,000 | -151,979,000 | -136,547,000 | -133,268,000 | -135,949,000 | -132,759,000 | -157,169,000 | -149,148,000 | -148,140,000 | -114,804,000 | -132,382,000 | -99,154,000 | -89,339,000 | -68,524,000 | -85,304,000 | -72,096,000 | -69,706,000 | -61,431,000 | -63,506,000 | -62,488,000 | -49,215,000 | -48,220,000 | -59,772,000 | -54,328,000 | -53,988,000 | -40,339,000 | -46,264,000 | -47,566,000 | -47,079,000 | -36,957,000 | -38,732,000 | -50,759,000 | -34,744,000 | -29,401,000 | -31,964,000 | -28,966,000 | -25,995,000 | -22,218,000 | -24,307,000 | -15,200,000 | -16,608,000 | -13,603,000 | -11,907,000 | -8,745,000 | -12,216,000 | -5,916,000 |
acquisitions, net of cash acquired | -39,000,000 | -460,100,000 | -600,000 | 0 | -1,000,000 | 3,300,000 | -21,800,000 | -20,400,000 | -29,900,000 | -1,900,000 | -2,700,000 | -800,000 | -47,900,000 | -73,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of assets and depreciated homes | 1,400,000 | 3,200,000 | 3,400,000 | 5,600,000 | 4,700,000 | 20,100,000 | 2,000,000 | 10,200,000 | 17,900,000 | 18,700,000 | 15,500,000 | 19,800,000 | 26,500,000 | 29,000,000 | 24,700,000 | 32,997,000 | 2,898,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to disposition of properties | 19,600,000 | 17,900,000 | 40,700,000 | 83,700,000 | 39,700,000 | 324,400,000 | 6,000,000 | 51,700,000 | 3,200,000 | 6,500,000 | 0 | 200,000 | 0 | 14,700,000 | 28,700,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
repayments of notes and other receivables | 800,000 | 47,900,000 | 1,100,000 | 700,000 | 36,900,000 | 300,000 | 300,000 | 400,000 | 7,200,000 | 700,000 | 3,600,000 | 1,500,000 | 3,300,000 | 8,700,000 | 1,300,000 | 1,200,000 | 1,300,000 | 1,234,000 | 1,251,000 | 1,633,000 | 1,207,000 | 9,460,000 | 994,000 | 865,000 | 854,000 | 1,293,000 | 942,000 | 1,277,000 | 1,030,000 | 1,432,000 | 1,402,000 | 799,000 | 679,000 | 851,000 | 821,000 | 626,000 | 317,000 | 12,386,000 | 306,000 | 298,000 | 248,000 | 551,000 | 508,000 | 385,000 | 320,000 | 326,000 | 640,000 | 4,842,000 | 272,000 | ||||||||||||||||
other investing activities | 3,600,000 | -2,708,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities - continuing operations | -140,200,000 | -475,000,000 | -83,100,000 | -64,400,000 | 19,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities - discontinued operations | 16,800,000 | 150,600,000 | 5,408,300,000 | -47,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -140,200,000 | -458,200,000 | 67,500,000 | 5,343,900,000 | -27,400,000 | -101,800,000 | 154,300,000 | -192,800,000 | -127,100,000 | -101,700,000 | -236,000,000 | -259,900,000 | -321,900,000 | -321,800,000 | -265,000,000 | -1,991,600,000 | -484,200,000 | -975,097,000 | -497,666,000 | -579,508,000 | -285,978,000 | -1,820,809,000 | -297,592,000 | -198,786,000 | -169,330,000 | -211,206,000 | -228,721,000 | -178,047,000 | -392,483,000 | -188,640,000 | -137,612,000 | -338,973,000 | -68,518,000 | -133,957,000 | -100,559,000 | -95,463,000 | -71,663,000 | -73,613,000 | -72,284,000 | -1,423,365,000 | -45,250,000 | -9,979,000 | -98,353,000 | -92,682,000 | -212,170,000 | -302,083,000 | -51,853,000 | -58,101,000 | -138,668,000 | -82,103,000 | -49,631,000 | -223,877,000 | -64,227,000 | -35,375,000 | -51,740,000 | -48,036,000 | -22,537,000 | -74,522,000 | -14,443,000 | -13,043,000 | -12,515,000 | -11,449,000 | -6,377,000 | -10,969,000 | -2,855,000 |
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance and costs of common stock, op units and preferred op units | 1,300,000 | -100,000 | 0 | -100,000 | 100,000 | 361,600,000 | -300,000 | -300,000 | -300,000 | -100,000 | -200,000 | 275,300,000 | 934,700,000 | -200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
common stock withheld to satisfy income tax obligations related to vesting of restricted stock | -6,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -60,100,000 | -38,800,000 | -297,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemptions of preferred op units | -54,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on lines of credit | 0 | 0 | 268,200,000 | 356,300,000 | 483,500,000 | 569,200,000 | 317,500,000 | 1,260,500,000 | 346,400,000 | 298,500,000 | 364,100,000 | 626,000,000 | 611,200,000 | 709,100,000 | 1,909,700,000 | 474,700,000 | 1,356,819,000 | 607,628,000 | 1,355,322,000 | 442,290,000 | 363,924,000 | 4,691,000 | 53,324,000 | 1,163,965,000 | 1,199,563,000 | 336,321,000 | 916,711,000 | 1,428,948,000 | 355,579,000 | 145,222,000 | 739,521,000 | 302,355,000 | 85,649,000 | 3,242,000 | 336,655,000 | 235,454,000 | 106,016,000 | 75,825,000 | 354,093,000 | 44,820,000 | 26,756,000 | 336,443,000 | 53,122,000 | 4,863,000 | 141,622,000 | 171,002,000 | 65,508,000 | 148,414,000 | 155,162,000 | 70,856,000 | 103,684,000 | 77,876,000 | 46,260,000 | 25,375,000 | 64,613,000 | 48,618,000 | 89,481,000 | 11,919,000 | 33,286,000 | 33,014,000 | 37,286,000 | 33,473,000 | 41,050,000 | 39,406,000 | |
payments on lines of credit | 0 | 0 | -1,778,700,000 | -327,800,000 | -257,700,000 | -1,065,200,000 | -325,600,000 | -1,637,800,000 | -432,800,000 | -156,300,000 | -235,400,000 | -951,100,000 | -452,300,000 | -479,700,000 | -1,513,800,000 | -58,200,000 | -946,573,000 | -212,625,000 | -2,035,482,000 | -766,260,000 | -33,098,000 | -41,978,000 | -523,386,000 | -763,076,000 | -1,214,602,000 | -271,768,000 | -1,237,144,000 | -1,160,436,000 | -227,579,000 | -682,068,000 | -344,986,000 | -201,853,000 | -43,841,000 | -3,676,000 | -514,782,000 | -157,237,000 | -63,671,000 | -375,825,000 | -54,454,000 | -11,459,000 | -168,756,000 | -207,186,000 | -15,523,000 | -10,513,000 | -135,828,000 | -209,463,000 | -43,488,000 | -313,356,000 | -28,544,000 | -34,377,000 | -76,891,000 | -99,519,000 | -27,613,000 | -148,425,000 | -39,912,000 | -32,610,000 | -64,045,000 | -43,557,000 | -30,669,000 | -26,685,000 | -50,230,000 | -29,413,000 | -45,175,000 | -41,378,000 | |
payments on other debt | -12,100,000 | -67,700,000 | -96,400,000 | -1,867,500,000 | -61,700,000 | -133,100,000 | -107,600,000 | -14,300,000 | -14,200,000 | -131,800,000 | -14,200,000 | -8,500,000 | -19,800,000 | -10,600,000 | -343,300,000 | -31,500,000 | -15,400,000 | -20,112,000 | -14,799,000 | -10,042,000 | -18,690,000 | -67,395,000 | -134,203,000 | -180,649,000 | -148,660,000 | -22,667,000 | -200,892,000 | -25,374,000 | -43,536,000 | -190,961,000 | -38,883,000 | -52,403,000 | -13,164,000 | -16,564,000 | -42,296,000 | -90,422,000 | -72,822,000 | -60,419,000 | -8,249,000 | -104,430,000 | -7,156,000 | -77,906,000 | -36,185,000 | -7,690,000 | -79,401,000 | -4,481,000 | -3,697,000 | -186,732,000 | -4,305,000 | -11,200,000 | -47,283,000 | -18,972,000 | -11,549,000 | -3,846,000 | -4,263,000 | -21,333,000 | -107,888,000 | -3,707,000 | -3,500,000 | ||||||
distributions | -134,000,000 | -134,500,000 | -136,900,000 | -647,500,000 | -125,400,000 | -124,700,000 | -123,600,000 | -123,000,000 | -121,400,000 | -121,200,000 | -120,400,000 | -121,200,000 | -113,600,000 | -113,500,000 | -111,700,000 | -107,600,000 | -101,400,000 | -101,702,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net capital transfer from consolidated affiliates | 10,900,000 | 110,900,000 | 5,389,000,000 | 46,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities - continuing operations | -267,300,000 | -234,200,000 | -432,700,000 | 1,158,100,000 | -119,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities - discontinued operations | -18,100,000 | -119,200,000 | -5,402,600,000 | -51,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -267,300,000 | -252,300,000 | -551,900,000 | -4,244,500,000 | -170,700,000 | -32,700,000 | -366,800,000 | -146,700,000 | -25,400,000 | -36,000,000 | 6,900,000 | -2,200,000 | 111,600,000 | 217,800,000 | 38,600,000 | 1,809,300,000 | 282,900,000 | 870,002,000 | 278,907,000 | 328,480,000 | 93,002,000 | 1,718,847,000 | -138,668,000 | 9,556,000 | 411,109,000 | 125,749,000 | 86,112,000 | 32,922,000 | 261,097,000 | 60,327,000 | 127,225,000 | 230,817,000 | -8,464,000 | -31,811,000 | -73,966,000 | 243,472,000 | 3,862,000 | -36,500,000 | 49,548,000 | 966,276,000 | 359,646,000 | -4,337,000 | 55,955,000 | -71,718,000 | 212,648,000 | 102,329,000 | 271,239,000 | 23,977,000 | 98,546,000 | 61,544,000 | 14,212,000 | 185,337,000 | 84,009,000 | 1,467,000 | 40,806,000 | -5,787,000 | -329,000 | 1,020,000 | -5,597,000 | -6,907,000 | -9,660,000 | -12,394,000 | |||
effect of exchange rate changes on cash, cash equivalents and restricted cash | -900,000 | 100,000 | -600,000 | 1,700,000 | 400,000 | -1,400,000 | 900,000 | -100,000 | -200,000 | 800,000 | -600,000 | 600,000 | 200,000 | 2,000,000 | -4,100,000 | 112,000 | -536,000 | 248,000 | 19,000 | 237,000 | 144,000 | 190,000 | -382,000 | 120,000 | -152,000 | 285,000 | 158,000 | -429,000 | 158,000 | -244,000 | -8,000 | ||||||||||||||||||||||||||||||||||
net change in cash, cash equivalents and restricted cash | -139,100,000 | -543,900,000 | -287,200,000 | 1,357,100,000 | 46,200,000 | -17,900,000 | -22,400,000 | -28,300,000 | 89,800,000 | -19,300,000 | -6,700,000 | -6,100,000 | -15,600,000 | -21,600,000 | -72,700,000 | 82,100,000 | 24,400,000 | -7,421,000 | -33,993,000 | -562,000 | 27,533,000 | -17,235,000 | -273,685,000 | -5,526,000 | 359,910,000 | -6,896,000 | -4,312,000 | 11,863,000 | -28,087,000 | -66,832,000 | 92,293,000 | 9,377,000 | 3,915,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 636,100,000 | 0 | 0 | 0 | 63,900,000 | 0 | 0 | 0 | 42,700,000 | 0 | 0 | 0 | 90,400,000 | 0 | 0 | 0 | 78,200,000 | 0 | 0 | 0 | 92,641,000 | 0 | 0 | 0 | 34,830,000 | 0 | 0 | 0 | 62,262,000 | 0 | 0 | 0 | 23,509,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 497,000,000 | -543,900,000 | -287,200,000 | 1,357,100,000 | 110,100,000 | -17,900,000 | -22,400,000 | -28,300,000 | 132,500,000 | -19,300,000 | -6,700,000 | -6,100,000 | 74,800,000 | -21,600,000 | -72,700,000 | 82,100,000 | 102,600,000 | -7,421,000 | -33,993,000 | -562,000 | 120,174,000 | -17,235,000 | -273,685,000 | -5,526,000 | 394,740,000 | -6,896,000 | -4,312,000 | 11,863,000 | 34,175,000 | -66,832,000 | 92,293,000 | 9,377,000 | 27,424,000 | ||||||||||||||||||||||||||||||||
less: cash, cash equivalents and restricted cash - discontinued operations | 8,600,000 | -12,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash - continuing operations | 497,000,000 | -543,900,000 | -283,100,000 | 1,365,700,000 | 97,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | -478,000 | 1,461,000 | -2,245,000 | 1,031,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 1,501,000 | 23,230,000 | -5,038,000 | 11,778,000 | 100,042,000 | 39,697,000 | 18,486,000 | 12,248,000 | -12,017,000 | 26,742,000 | 7,610,000 | 10,861,000 | 2,633,000 | 5,970,000 | -602,000 | -275,000 | 2,479,000 | 6,393,000 | -2,112,000 | -21,000 | -987,000 | 2,585,000 | -478,000 | 1,461,000 | -2,423,000 | 877,000 | |||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets | -1,824,000 | -3,673,000 | -3,066,000 | -2,661,000 | -387,000 | -1,125,000 | -2,013,000 | -1,526,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of properties | -98,430,000 | -18,190,000 | 13,000 | -8,769,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign currency exchanges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charges | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
catastrophic event-related impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 2,279,000 | 2,394,000 | 2,622,000 | 2,262,000 | 1,874,000 | 1,898,000 | 1,861,000 | 1,475,000 | 1,471,000 | 1,185,000 | 1,093,000 | 1,130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 60,948,000 | 61,063,000 | 49,064,000 | 47,594,000 | 45,495,000 | 43,595,000 | 42,045,000 | 43,454,000 | 41,813,000 | 29,888,000 | 30,143,000 | 29,159,000 | 30,140,000 | 25,645,000 | 25,343,000 | 21,134,000 | 20,437,000 | 19,573,000 | 20,665,000 | 17,083,000 | 18,705,000 | 17,031,000 | 17,108,000 | 17,061,000 | 16,981,000 | 17,206,000 | 17,530,000 | 16,789,000 | |||||||||||||||||||||||||||||||||||||
deferred tax benefit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on remeasurement of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance proceeds related to property damage | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on early lease termination | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in notes receivable from financed sales of inventory homes, net of repayments | 2,063,000 | -7,518,000 | -11,814,000 | -3,664,000 | -4,634,000 | -1,499,000 | -491,000 | -2,646,000 | -1,494,000 | -6,405,000 | -7,281,000 | -120,000 | 1,317,000 | -7,351,000 | -2,117,000 | -2,031,000 | -2,357,000 | -2,078,000 | -1,992,000 | -1,295,000 | -1,350,000 | -1,231,000 | -864,000 | -744,000 | -1,218,000 | -1,381,000 | |||||||||||||||||||||||||||||||||||||||
change in inventory, other assets and other receivables | 13,301,000 | 14,725,000 | 1,321,000 | -1,229,000 | 2,912,000 | -8,544,000 | -10,539,000 | 1,553,000 | -14,564,000 | 5,689,000 | -3,775,000 | 1,506,000 | -10,635,000 | 5,937,000 | -3,103,000 | -2,837,000 | 413,000 | 4,316,000 | -11,609,000 | 1,217,000 | -6,600,000 | -1,259,000 | -1,998,000 | -459,000 | -2,284,000 | 1,866,000 | 1,351,000 | -1,599,000 | |||||||||||||||||||||||||||||||||||||
change in other liabilities | -29,730,000 | -25,048,000 | 48,349,000 | 191,000 | -9,066,000 | 1,857,000 | 13,966,000 | -2,229,000 | 10,937,000 | -10,961,000 | 7,175,000 | 3,244,000 | -3,816,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance | 39,200,000 | 1,000,000 | 2,300,000 | 1,000,000 | 2,300,000 | 2,800,000 | 3,000,000 | 100,000 | 4,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in nonconsolidated affiliates | -200,000 | -100,000 | -300,000 | -300,000 | -8,600,000 | -8,100,000 | -1,400,000 | -4,300,000 | -5,800,000 | -21,600,000 | -9,400,000 | -2,700,000 | -13,200,000 | -12,500,000 | -19,000,000 | -6,400,000 | -9,491,000 | -16,198,000 | -6,690,000 | -4,510,000 | -13,851,000 | -9,647,000 | -16,773,000 | -6,970,000 | -17,846,000 | -12,394,000 | -19,307,000 | -11,195,000 | |||||||||||||||||||||||||||||||||||||
proceeds from secured borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of other debt | 0 | 0 | 400,000 | 499,400,000 | 252,700,000 | 0 | 0 | 583,000,000 | 227,000,000 | 3,400,000 | 596,600,000 | 900,000 | 261,784,000 | 0 | 0 | 230,000,000 | 400,000,000 | 258,721,000 | 0 | 265,000,000 | 21,664,000 | 100,072,000 | 1,233,000 | 80,740,000 | 3,108,000 | 63,471,000 | 144,868,000 | 747,817,000 | 8,096,000 | 50,352,000 | 61,555,000 | 9,998,000 | 255,136,000 | 135,901,000 | 72,674,000 | 9,117,000 | 105,549,000 | 151,139,000 | 8,846,000 | 108,851,000 | 28,860,000 | 20,608,000 | 33,959,000 | 23,156,000 | 4,976,000 | 52,704,000 | 119,779,000 | 5,331,000 | 4,773,000 | ||||||||||||||||
other financing activities | 3,309,000 | -330,000 | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments from deposit on acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes and other receivables | 0 | 0 | -4,600,000 | -1,800,000 | -2,000,000 | -5,000,000 | -18,900,000 | -8,300,000 | -6,200,000 | -6,700,000 | -8,500,000 | -12,000,000 | -25,800,000 | -225,495,000 | -4,341,000 | -4,866,000 | -7,907,000 | -10,462,000 | -10,144,000 | -5,141,000 | -19,903,000 | 12,064,000 | 0 | -3,000 | -1,438,000 | -1,977,000 | -56,000 | -447,000 | -9,222,000 | 2,077,000 | -1,742,000 | -1,746,000 | -1,028,000 | -171,000 | 39,650,000 | -40,206,000 | 739,000 | 1,045,000 | -164,000 | -1,323,000 | |||||||||||||||||||||||||
distributions of capital from nonconsolidated affiliates | 100,000 | 3,400,000 | 5,500,000 | 4,000,000 | 12,100,000 | 6,100,000 | 5,600,000 | 2,300,000 | 2,300,000 | 1,400,000 | 11,400,000 | 5,100,000 | 4,400,000 | 4,200,000 | 3,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
common stock withheld to satisfy income tax obligations related to vesting of restricted stock awards | -1,400,000 | -600,000 | -6,700,000 | -700,000 | -200,000 | -1,300,000 | -7,600,000 | -600,000 | -100,000 | -1,100,000 | -11,000,000 | -900,000 | -800,000 | -1,200,000 | -16,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of series f preferred op units | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for deferred financing costs, net of prepaid return | -100,000 | -1,000,000 | -100,000 | -4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from deposit on acquisition | -8,100,000 | 900,000 | 900,000 | 1,400,000 | 1,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on remeasurement of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent gain | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on remeasurement of investment in nonconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from nonconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from derivative settlements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds / (payment) from deposit on acquisition | 1,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interest | 0 | 0 | 200,000 | 1,700,000 | 500,000 | 0 | 921,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income / | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) / loss on foreign currency exchanges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on remeasurement of contingent liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other amortization and accretion | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions of income from nonconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow hedge gains reclassified to earnings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early lease termination | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on financial liability | -1,000,000 | -2,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees paid in connection with extinguishment of debt | 0 | -4,500,000 | 0 | -300,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions for redemption of noncontrolling interests | -300,000 | -5,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds received from return of prepaid deferred financing costs | 0 | 0 | 2,000,000 | 0 | 0 | 0 | 1,618,000 | 0 | 1,820,000 | 46,000 | 4,986,000 | 0 | 0 | 0 | 2,384,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payments for deferred financing costs | -500,000 | -100,000 | -5,600,000 | -6,800,000 | -800,000 | -18,800,000 | -800,000 | -4,717,000 | -623,000 | -9,637,000 | -701,000 | -10,902,000 | 9,000 | -3,000 | -3,328,000 | -188,000 | -2,693,000 | -2,875,000 | -1,000,000 | -485,000 | -1,043,000 | 3,000 | -605,000 | 1,939,000 | -2,103,000 | -1,683,000 | -1,803,000 | -598,000 | -2,485,000 | -7,311,000 | -15,115,000 | -255,000 | -2,869,000 | -2,673,000 | -1,209,000 | -5,185,000 | -2,093,000 | -271,000 | -929,000 | -3,243,000 | -31,000 | -722,000 | -631,000 | -140,000 | -538,000 | -215,000 | -1,357,000 | -490,000 | -1,449,000 | -225,000 | 0 | -151,000 | -17,000 | -467,000 | -10,000 | ||||||||||
proceeds / (payment) for deposit on acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from gain on derivative settlement | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of series g preferred op units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of properties, net of cash acquired | -1,604,700,000 | -299,000,000 | -548,937,000 | -506,417,000 | -451,581,000 | -141,755,000 | -1,689,656,000 | -177,490,000 | -54,430,000 | -24,439,000 | -68,792,000 | -95,724,000 | -28,863,000 | -279,302,000 | -14,544,000 | -45,298,000 | -258,042,000 | -2,384,000 | -50,049,000 | -30,441,000 | -26,887,000 | -13,000,000 | -14,225,000 | ||||||||||||||||||||||||||||||||||||||||||
payment for deposit on acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) / loss on foreign currency translation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on remeasurement of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of below market leases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt premium | -3,257,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 551,000 | 613,000 | 512,000 | 484,000 | 526,000 | 553,000 | 195,000 | 294,000 | 290,000 | 277,000 | 501,000 | 296,000 | 367,000 | 439,000 | 376,000 | 437,000 | 418,000 | 353,000 | 483,000 | 453,000 | 400,000 | 399,000 | 419,000 | 430,000 | 401,000 | 395,000 | |||||||||||||||||||||||||||||||||||||||
amortization of ground lease intangibles | 232,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of properties | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, op units and preferred op units | -1,567,000 | -813,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of series b-3 preferred op units | 0 | 0 | 0 | -2,675,000 | 0 | 0 | 0 | -4,105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 603,549,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on debt | -26,898,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from nonconsolidated affiliates | 4,034,000 | 5,490,000 | 1,192,000 | -4,403,000 | 6,421,000 | 795,000 | 1,275,000 | -40,357,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from dispositions of assets and depreciated homes | 24,957,000 | 17,774,000 | 18,006,000 | 12,930,000 | 11,847,000 | 12,612,000 | 18,180,000 | 14,383,000 | 16,986,000 | 11,788,000 | 21,030,000 | 16,049,000 | 13,464,000 | 5,312,000 | 1,983,000 | 3,134,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions to stockholders, op unit holders and preferred op unit holders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, op units, and preferred op units | 522,264,000 | 1,230,818,000 | -1,622,000 | 628,555,000 | -7,140,000 | -1,089,000 | -1,549,000 | 447,741,000 | -4,321,000 | -612,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment penalty on collateralized term loans | 0 | 0 | -2,976,000 | -3,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to stockholders, op unit holders, and preferred op unit holders | -89,792,000 | -81,637,000 | -81,078,000 | -78,563,000 | -71,859,000 | -71,058,000 | -71,650,000 | -68,844,000 | -65,145,000 | -64,887,000 | -60,872,000 | -60,173,000 | -56,881,000 | -58,546,000 | -57,844,000 | -54,646,000 | -53,447,000 | -52,722,000 | -50,208,000 | -47,299,000 | -43,511,000 | -41,023,000 | -41,327,000 | -42,022,000 | -38,119,000 | -34,963,000 | -30,258,000 | -29,853,000 | -26,303,000 | -26,218,000 | -26,342,000 | -20,443,000 | -18,744,000 | -18,558,000 | -15,626,000 | -15,564,000 | -15,461,000 | ||||||||||||||||||||||||||||
gain on disposition of property | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) / loss on remeasurement of contingent liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of below market lease | -1,926,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency translation (gain) / loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
remeasurement of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent liability remeasurement (gain) / loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment penalty on debt | -6,228,000 | 0 | -306,000 | -1,522,000 | -196,000 | -5,260,000 | 0 | -293,000 | -466,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of series a-4 cumulative convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of series a-4 preferred stock and op units | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of notes receivable | -893,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on acquisition of property | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency translation loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent liability remeasurement loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from nonconsolidated affiliate transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of series a cumulative convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in affiliates | -10,608,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance and costs of common stock, op units, and preferred op units | 89,265,000 | -3,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from affiliate transactions | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for deposits on acquisitions | -13,000 | -52,000 | -1,283,000 | 1,025,000 | -1,950,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from affiliate transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for membership interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock redemption costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 45,000 | 142,000 | 121,000 | -10,000 | 34,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -127,321,000 | -104,198,000 | 230,727,000 | 2,755,000 | -61,665,000 | 38,388,000 | -378,967,000 | 365,322,000 | 21,169,000 | 11,987,000 | -112,951,000 | 41,422,000 | -175,693,000 | 251,532,000 | -1,685,000 | 4,552,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 8,164,000 | 0 | 0 | 0 | 45,086,000 | 0 | 0 | 0 | 83,459,000 | 0 | 0 | 0 | 4,753,000 | 0 | 0 | 0 | 0 | 0 | 5,857,000 | 0 | 0 | 0 | 8,420,000 | 0 | 0 | 0 | 4,496,000 | 0 | 6,162,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -127,321,000 | -104,198,000 | 230,727,000 | 10,919,000 | -61,665,000 | 38,388,000 | -378,967,000 | 410,408,000 | 21,169,000 | 11,987,000 | -112,951,000 | 124,881,000 | -175,693,000 | 251,532,000 | -1,685,000 | 9,305,000 | -202,000 | -1,533,000 | -9,216,000 | 34,225,000 | -11,476,000 | 15,975,000 | 1,116,000 | 734,000 | -850,000 | 4,857,000 | 3,714,000 | -912,000 | -2,436,000 | 8,054,000 | -1,963,000 | 6,588,000 | |||||||||||||||||||||||||||||||||
issuance and associated costs of common stock, op units, and preferred op units | -1,609,000 | 438,743,000 | 20,504,000 | 1,426,000 | 330,195,000 | 33,849,000 | 384,915,000 | 232,995,000 | 40,448,000 | 3,240,000 | 33,618,000 | 9,590,000 | 348,779,000 | 27,371,000 | 186,431,000 | -20,000 | -187,000 | -159,000 | 143,450,000 | -118,000 | 157,461,000 | 3,633,000 | 7,636,000 | ||||||||||||||||||||||||||||||||||||||||||
net proceeds from stock option exercise | 0 | 45,000 | 0 | 0 | 0 | 149,000 | 24,000 | 0 | 0 | 71,000 | 1,000 | -1,000 | 74,000 | 53,000 | 0 | 52,000 | 17,000 | 0 | 0 | 149,000 | 125,000 | 26,000 | 645,000 | 45,000 | 163,000 | ||||||||||||||||||||||||||||||||||||||||
foreign currency exchange loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax (benefit) expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of land | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of series a-4 preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to retire preferred op units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to affiliate transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to disposition of assets and depreciated homes | -974,000 | 1,882,000 | 2,847,000 | 1,999,000 | 1,985,000 | 1,521,000 | 1,343,000 | -628,000 | -757,000 | 1,873,000 | 2,824,000 | 60,000 | -419,000 | 144,000 | 668,000 | 543,000 | 866,000 | -183,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of below market lease intangible | -1,350,000 | -1,350,000 | -1,349,000 | -1,350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt premium intangible | -2,478,000 | -2,479,000 | -2,498,000 | -2,507,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from affiliate | 0 | 0 | 0 | -400,000 | -400,000 | -400,000 | -700,000 | -700,000 | -650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of properties | 1,000 | -71,880,000 | -88,775,000 | -148,620,000 | -289,215,000 | 0 | -33,234,000 | -104,142,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to affiliate dividend distribution | 0 | 0 | 0 | 400,000 | 400,000 | 400,000 | 700,000 | 700,000 | 650,000 | 600,000 | 1,900,000 | 750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to the disposition of properties | 87,062,000 | 1,634,000 | 49,034,000 | 28,206,000 | 0 | 17,282,000 | 23,000 | 44,385,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense - reduction of deferred tax asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in note receivable of acquired properties | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to disposition of land | 0 | 0 | -37,000 | 258,000 | 0 | 0 | 84,000 | 88,000 | 7,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchase of non-wholly owned subsidiary interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt premium, net of deferred financing costs | -2,616,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 21,452,000 | 15,146,000 | 14,409,000 | 13,739,000 | 16,673,000 | 14,815,000 | 36,566,000 | 14,315,000 | 13,509,000 | 15,010,000 | 14,064,000 | 16,055,000 | 12,548,000 | 12,893,000 | 13,357,000 | 13,425,000 | 13,394,000 | 13,140,000 | 13,602,000 | 12,368,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest on mandatorily redeemable debt | 855,000 | 808,000 | 806,000 | 803,000 | 808,000 | 809,000 | 827,000 | 822,000 | 836,000 | 841,000 | 840,000 | 834,000 | 829,000 | 828,000 | 826,000 | 826,000 | 819,000 | 817,000 | 836,000 | 834,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash paid for state income taxes | 14,000 | 0 | -3,000 | -61,000 | 0 | 0 | 230,000 | 90,000 | -16,000 | 180,000 | 294,000 | 65,000 | 90,000 | 91,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
noncash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on interest rate swaps | 0 | 0 | 97,000 | 96,000 | 89,000 | 0 | 44,000 | 343,000 | 256,000 | 404,000 | 222,000 | 19,000 | 403,000 | 607,000 | -261,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reduction in secured borrowing balance | 3,936,000 | 6,604,000 | 5,665,000 | 4,850,000 | 6,372,000 | 4,235,000 | 4,434,000 | 3,165,000 | 3,051,000 | 3,030,000 | 3,114,000 | 2,202,000 | 2,537,000 | 2,771,000 | 2,250,000 | 1,546,000 | 1,432,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
change in distributions declared and outstanding | 3,457,000 | 4,546,000 | 471,000 | 3,563,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of series a-1 preferred op units | 902,000 | 171,000 | 1,151,000 | 556,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash investing and financing activities at the date of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - other assets | 4,221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - note payable | 2,377,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - series a-4 preferred op units issued | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - series a-4 preferred stock issued | 175,417,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - common stock and op units issued | 258,918,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - debt assumed | 207,784,000 | 58,722,000 | 0 | -51,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on valuation of derivative instruments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of series a preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to retire preferred operating partnership units | 0 | 0 | 0 | 0 | -925,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from disposition of assets | -1,092,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from disposition of properties | -13,631,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - series a-3 preferred op units issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - release of note receivable and accrued interest | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from dispositions | -983,000 | -106,000 | 952,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on valuation of derivative instruments | 20,000 | -2,000 | -1,000 | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (financing) related to disposition of assets and depreciated homes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - series a-1 preferred op units issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on valuation of derivative instruments | 0 | -1,000 | -3,000 | -6,000 | 6,000 | -9,000 | -3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | 1,006,000 | 393,000 | 382,000 | 343,000 | 345,000 | 336,000 | 639,000 | 419,000 | 215,000 | 0 | 292,000 | 1,012,000 | 289,000 | 1,568,000 | 418,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions | 0 | -189,583,000 | -35,252,000 | 0 | -24,482,000 | -25,668,000 | -645,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -9,216,000 | 10,118,000 | 1,116,000 | 734,000 | -850,000 | -3,563,000 | 3,714,000 | -912,000 | -2,436,000 | 3,558,000 | 426,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in dividends declared and outstanding | 12,000 | 1,879,000 | 1,000 | 2,934,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - a-3 preferred op units issued | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in accounts payable and other liabilities | 9,705,000 | -1,769,000 | 2,664,000 | -7,116,000 | 12,154,000 | -3,786,000 | 4,149,000 | -437,000 | 2,750,000 | -3,898,000 | 2,587,000 | -3,005,000 | 3,766,000 | -862,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
increase in notes receivable | 219,000 | -318,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) income from land disposition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from land disposition | 0 | -22,000 | -65,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - a-1 preferred op units issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from affiliates | -1,900,000 | -750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction of notes receivable | 327,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable for issuance of stock | 2,092,000 | 784,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: income from discontinued operations, net of tax | -178,000 | -154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities of continuing operations | 17,086,000 | 10,583,000 | 14,610,000 | 16,842,000 | 18,795,000 | 15,819,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities of discontinued operations | -129,000 | -144,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction of notes receivable and officer's notes | 661,000 | 509,000 | 371,000 | 352,000 | 3,244,000 | 592,000 | 596,000 | 2,035,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) for financing activities | 31,990,000 | 7,565,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction in on secured borrowing balance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared and outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - preferred op units issued | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions - other noncash consideration | -490,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets and depreciated homes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of other assets and depreciated homes | -686,000 | 662,000 | -491,000 | -805,000 | -849,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to disposition of other assets and depreciated homes | 405,000 | -180,000 | 496,000 | -138,000 | 333,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance and associated costs of common stock and op units | 29,799,000 | 6,891,000 | 11,484,000 | 2,311,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to stockholders and op unit holders | -14,435,000 | -13,739,000 | -13,521,000 | -13,306,000 | -13,213,000 | -13,109,000 | -13,040,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from continuing operations to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from land dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net equity income from affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to dispositions of land | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance (redemption) of common stock and op units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: loss from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile loss from continuing operations to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity loss from affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity (income) income from affiliates | 819,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable and other debt | 4,347,000 | 23,518,000 | 7,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on notes payable and other debt | -3,470,000 | -15,231,000 | -4,834,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on interest rate swaps | -432,000 | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from affiliates, net of distributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in notes receivables from financed sales of inventory homes, net of repayments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of notes receivable and officer's notes | 1,105,000 | 3,027,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from option exercise | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (financing) related to disposition of other assets and depreciated homes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of common stock and op units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest allocation of income | 104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of other assets | -17,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net equity (income) income from affiliates | -27,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in notes receivable from sales of financed homes, net of repurchases | -410,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to disposition of other assets | 32,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cancellation of common stock and common op units | -131,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental homes transferred from inventory to investment property for use in rental program | 7,358,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financed home sales transferred from inventory and investment property to notes receivable | 4,142,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net minority interest allocation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense, net of cumulative effect of accounting principle change | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees and other costs associated with extinguished debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from affiliate, net of distributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in notes receivable from sales of financed homes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of installment notes on manufactured homes to origen | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of notes receivable and officer’s notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on notes and other debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to shareholders and op unit holders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest, including capitalized amounts of 0, 5, and 60 in 2008, 2007 and 2006, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt assumed for rental properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity (income) income from affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on notes receivable from sale of financed homes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of notes receivable and officer's notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cancellation of common stock and op units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental homes transferred from inventory | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
home sales financed by company | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss allocated to minority interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in notes receivable from sale of homes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in inventory, other assets and other receivables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in rental properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to disposition of land and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in notes receivable and officer's notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on lines of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to redeem notes payable and other debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable and other debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental home sales financed by company | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income allocated to minority interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in notes receivable from sale of homes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to land disposition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from property and land dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense, net of cumulative effect of change in accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write off of deferred financing costs related to extinguished debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income from affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in notes receivable from sale of homes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to property and land dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of installment loans on manufactured homes to origen | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in notes receivable and officer’s notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock purchases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest including capitalized amounts of 5, 60, and 69 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in 2007, 2006 and 2005, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventory, other assets and other receivables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in inventory, other assets and other receivables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (provided by) financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest including capitalized amounts of 60, 69, and 380 in 2006, 2005 and 2004, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of partnership units to retire capitalized lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations allocated to minority interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from property dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation allocated to income from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs related to extinguished debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventory and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to property dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance (redemption) of common stock and op units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings (repayments) on line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to retire perpetual preferred operating partnership units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of company stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest including capitalized amounts of 35 and 294 for the six months ended june 30, 2005 and 2004, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on interest rate swaps |
