Item 1. Financial Statements
Item 1. Financial Statements
Equity LifeStyle Properties, Inc.
Consolidated Balance Sheets
(amounts in thousands, except share and per share data)
June 30, 2022 December 31, 2021
(unaudited)
Assets
Investment in real estate:
Land $ 2,073,106 $ 2,019,787
Land improvements 4,031,259 3,912,062
Buildings and other depreciable property 1,138,211 1,057,215
7,242,576 6,989,064
Accumulated depreciation ( 2,197,013 ) ( 2,103,774 )
Net investment in real estate 5,045,563 4,885,290
Cash and restricted cash 42,426 123,398
Notes receivable, net 41,925 39,955
Investment in unconsolidated joint ventures 84,113 70,312
Deferred commission expense 48,806 47,349
Other assets, net 136,755 141,567
Total Assets $ 5,399,588 $ 5,307,871
Liabilities and Equity
Liabilities:
Mortgage notes payable, net $ 2,724,040 $ 2,627,783
Term loan, net 496,373 297,436
Unsecured line of credit 47,800 349,000
Accounts payable and other liabilities 185,961 172,285
Deferred membership revenue 188,582 176,439
Accrued interest payable 9,520 9,293
Rents and other customer payments received in advance and security deposits 145,265 118,696
Distributions payable 80,311 70,768
Total Liabilities 3,877,852 3,821,700
Equity:
Stockholders' Equity:
Preferred stock, $ 0.01 par value, 10,000,000 shares authorized as of June 30, 2022 and December 31, 2021; none issued and outstanding.
— —
Common stock, $ 0.01 par value, 600,000,000 shares authorized as of June 30, 2022 and December 31, 2021; 186,076,327 and 185,640,379 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively.
1,916 1,913
Paid-in capital 1,622,876 1,593,362
Distributions in excess of accumulated earnings ( 191,828 ) ( 183,689 )
Accumulated other comprehensive income 16,241 3,524
Total Stockholders’ Equity 1,449,205 1,415,110
Non-controlling interests – Common OP Units 72,531 71,061
Total Equity 1,521,736 1,486,171
Total Liabilities and Equity $ 5,399,588 $ 5,307,871
The accompanying notes are an integral part of the consolidated financial statements.
3
Equity LifeStyle Properties, Inc.
Consolidated Statements of Income and Comprehensive Income
(amounts in thousands, except per share data)
(unaudited)
Quarters Ended June 30, Six Months Ended June 30,
2022 2021 2022 2021
Revenues:
Rental income $ 275,330 $ 255,698 $ 560,395 $ 504,720
Annual membership subscriptions 15,592 14,267 30,749 27,921
Membership upgrade sales current period, gross 9,535 9,207 16,686 19,221
Membership upgrade sales upfront payments, deferred, net ( 6,367 ) ( 6,454 ) ( 10,451 ) ( 13,881 )
Other income 14,195 14,185 27,736 24,706
Gross revenues from home sales, brokered resales and ancillary services 52,681 40,237 92,390 65,478
Interest income 1,722 1,742 3,481 3,509
Income from other investments, net 2,617 1,222 4,521 2,158
Total revenues 365,305 330,104 725,507 633,832
Expenses:
Property operating and maintenance 114,307 102,663 218,299 191,536
Real estate taxes 19,182 17,896 38,639 35,746
Sales and marketing, gross 6,409 6,298 11,323 12,474
Membership sales commissions, deferred, net ( 957 ) ( 1,438 ) ( 1,540 ) ( 2,937 )
Property management 19,099 16,560 36,970 31,940
Depreciation and amortization 50,796 48,316 100,190 93,714
Cost of home sales, brokered resales and ancillary services 40,971 31,793 71,670 50,710
Home selling expenses and ancillary operating expenses 7,584 6,090 14,066 11,031
General and administrative 11,695 10,228 23,992 20,740
Other expenses 4,189 800 5,009 1,498
Early debt retirement 640 755 1,156 2,784
Interest and related amortization 28,053 27,131 55,517 53,406
Total expenses 301,968 267,092 575,291 502,642
Loss on sale of real estate, net — — — ( 59 )
Income before equity in income of unconsolidated joint ventures 63,337 63,012 150,216 131,131
Equity in income of unconsolidated joint ventures 1,253 1,068 1,424 1,936
Consolidated net income 64,590 64,080 151,640 133,067
Income allocated to non-controlling interests – Common OP Units ( 3,073 ) ( 3,021 ) ( 7,217 ) ( 6,768 )
Redeemable perpetual preferred stock dividends ( 8 ) ( 8 ) ( 8 ) ( 8 )
Net income available for Common Stockholders $ 61,509 $ 61,051 $ 144,415 $ 126,291
Consolidated net income $ 64,590 $ 64,080 $ 151,640 $ 133,067
Other comprehensive income (loss):
Adjustment for fair market value of swap 2,793 110 12,717 239
Consolidated comprehensive income 67,383 64,190 164,357 133,306
Comprehensive income allocated to non-controlling interests – Common OP Units ( 3,207 ) ( 3,027 ) ( 7,823 ) ( 6,781 )
Redeemable perpetual preferred stock dividends ( 8 ) ( 8 ) ( 8 ) ( 8 )
Comprehensive income attributable to Common Stockholders $ 64,168 $ 61,155 $ 156,526 $ 126,517
Earnings per Common Share – Basic $ 0.33 $ 0.33 $ 0.78 $ 0.69
Earnings per Common Share – Fully Diluted $ 0.33 $ 0.33 $ 0.78 $ 0.69
Weighted average Common Shares outstanding – Basic 185,767 182,337 185,729 182,142
Weighted average Common Shares outstanding – Fully Diluted 195,227 192,701 195,253 192,668
The accompanying notes are an integral part of the consolidated financial statements.
4
Equity LifeStyle Properties, Inc.
Consolidated Statements of Changes in Equity
(amounts in thousands)
(unaudited)
Common Stock Paid-in Capital Redeemable Perpetual Preferred Stock Distributions in Excess of Accumulated Earnings Accumulated Other Comprehensive Income (Loss) Non-controlling Interests – Common OP Units Total Equity
Balance as of December 31, 2021 $ 1,913 $ 1,593,362 $ — $ ( 183,689 ) $ 3,524 $ 71,061 $ 1,486,171
Exchange of Common OP Units for Common Stock — 67 — — — ( 67 ) —
Issuance of Common Stock through employee stock purchase plan — 513 — — — — 513
Issuance of Common Stock 3 28,367 — — — 28,370
Compensation expenses related to restricted stock and stock options — 2,590 — — — — 2,590
Repurchase of Common Stock or Common OP Units — ( 3,449 ) — — — — ( 3,449 )
Adjustment for Common OP Unitholders in the Operating Partnership — ( 1,641 ) — — — 1,641 —
Adjustment for fair market value of swap — — — — 9,924 — 9,924
Consolidated net income — — — 82,906 — 4,144 87,050
Distributions — — — ( 76,375 ) — ( 3,812 ) ( 80,187 )
Other — ( 645 ) — — — — ( 645 )
Balance as of March 31, 2022 1,916 1,619,164 — ( 177,158 ) 13,448 72,967 1,530,337
Issuance of Common Stock through employee stock purchase plan — 1,388 — — — — 1,388
Compensation expenses related to restricted stock and stock options — 2,681 — — — — 2,681
Adjustment for Common OP Unitholders in the Operating Partnership — ( 303 ) — — — 303 —
Adjustment for fair market value of swap — — — — 2,793 — 2,793
Consolidated net income — — 8 61,509 — 3,073 64,590
Distributions — — ( 8 ) ( 76,179 ) — ( 3,812 ) ( 79,999 )
Other — ( 54 ) — — — — ( 54 )
Balance as of June 30, 2022 $ 1,916 $ 1,622,876 — $ ( 191,828 ) $ 16,241 $ 72,531 $ 1,521,736
5
Equity LifeStyle Properties, Inc.
Consolidated Statements of Changes in Equity
(amounts in thousands)
(unaudited)
Common Stock Paid-in Capital Redeemable Perpetual Preferred Stock Distributions in Excess of Accumulated Earnings Accumulated Other Comprehensive Income (Loss) Non-controlling interests – Common OP Units Total Equity
Balance as of December 31, 2020 $ 1,813 $ 1,411,397 $ — $ ( 179,523 ) $ — $ 71,068 $ 1,304,755
Exchange of Common OP Units for Common Stock — 58 — — — ( 58 ) —
Issuance of Common Stock through employee stock purchase plan — 732 — — — — 732
Compensation expenses related to restricted stock and stock options — 2,556 — — — — 2,556
Repurchase of Common Stock or Common OP Units — ( 2,814 ) — — — — ( 2,814 )
Adjustment for fair market value of swap — — — — 129 — 129
Consolidated net income — — — 65,240 — 3,747 68,987
Distributions — — — ( 66,087 ) — ( 3,796 ) ( 69,883 )
Other — ( 116 ) — — — — ( 116 )
Balance as of March 31, 2021 1,813 1,411,813 — ( 180,370 ) 129 70,961 1,304,346
Exchange of Common OP Units for Common Stock 14 9,310 — — — ( 9,324 ) —
Issuance of Common Stock through employee stock purchase plan — 605 — — — — 605
Compensation expenses related to restricted stock and stock options — 2,821 — — — — 2,821
Adjustment for Common OP Unitholders in the Operating Partnership — ( 143 ) — — — 143 —
Adjustment for fair market value of swap — — — — 110 — 110
Consolidated net income — — 8 61,051 — 3,021 64,080
Distributions — — ( 8 ) ( 66,611 ) — ( 3,296 ) ( 69,915 )
Other — ( 56 ) — — — — ( 56 )
Balance as of June 30, 2021 $ 1,827 $ 1,424,350 $ — $ ( 185,930 ) $ 239 $ 61,505 $ 1,301,991
.
The accompanying notes are an integral part of the consolidated financial statements.
6
Equity LifeStyle Properties, Inc.
Consolidated Statements of Cash Flows
(amounts in thousands)
(unaudited)
Six Months Ended June 30,
2022 2021
Cash Flows From Operating Activities:
Consolidated net income $ 151,640 $ 133,067
Adjustments to reconcile consolidated net income to net cash provided by operating activities:
Loss on sale of real estate, net — 59
Early debt retirement 1,156 2,784
Depreciation and amortization 102,173 95,188
Amortization of loan costs 2,422 2,346
Debt premium amortization ( 105 ) ( 165 )
Equity in income of unconsolidated joint ventures ( 1,424 ) ( 1,936 )
Distributions of income from unconsolidated joint ventures 200 41
Proceeds from insurance claims, net 59 144
Compensation expense related to incentive plans 1,932 6,135
Revenue recognized from membership upgrade sales upfront payments ( 6,236 ) ( 5,339 )
Commission expense recognized related to membership sales 2,070 1,903
Changes in assets and liabilities:
Notes receivable, net ( 1,223 ) ( 2,250 )
Deferred commission expense ( 3,527 ) ( 4,719 )
Other assets, net 44,339 18,901
Accounts payable and other liabilities 16,650 33,112
Deferred membership revenue 18,064 22,279
Rents and other customer payments received in advance and security deposits 26,273 27,376
Net cash provided by operating activities 354,463 328,926
Cash Flows From Investing Activities:
Real estate acquisitions, net ( 111,917 ) ( 356,605 )
Proceeds from disposition of properties, net — ( 7 )
Investment in unconsolidated joint ventures ( 12,291 ) ( 493 )
Distributions of capital from unconsolidated joint ventures 1,788 1,617
Proceeds from insurance claims 1,405 —
Capital improvements ( 181,035 ) ( 119,723 )
Net cash used in investing activities ( 302,050 ) ( 475,211 )
The accompanying notes are an integral part of the consolidated financial statements.
7
Equity LifeStyle Properties, Inc.
Consolidated Statements of Cash Flows (continued)
(amounts in thousands)
(unaudited)
Six Months Ended June 30,
2022 2021
Cash Flows From Financing Activities:
Proceeds from stock options and employee stock purchase plan 1,901 1,337
Gross proceeds from the issuance of common stock 28,370 —
Distributions:
Common Stockholders ( 143,557 ) ( 128,501 )
Common OP Unitholders ( 7,185 ) ( 7,385 )
Preferred Stockholders ( 8 ) ( 8 )
Share based award tax withholding payments ( 3,449 ) ( 2,814 )
Principal payments and mortgage debt repayment ( 103,734 ) ( 94,271 )
Mortgage notes payable financing proceeds 200,000 270,016
Term loan repayment — ( 300,000 )
Term loan proceeds 200,000 600,000
Line of Credit repayment ( 423,000 ) ( 317,500 )
Line of Credit proceeds 121,800 157,500
Debt issuance and defeasance costs ( 3,826 ) ( 11,225 )
Other ( 697 ) ( 171 )
Net cash (used in) provided by financing activities ( 133,385 ) 166,978
Net (decrease) increase in cash and restricted cash ( 80,972 ) 20,693
Cash and restricted cash, beginning of year 123,398 24,060
Cash and restricted cash, end of period $ 42,426 $ 44,753
Six Months Ended June 30,
2022 2021
Supplemental Information:
Cash paid for interest $ 53,987 $ 51,040
Net investment in real estate – reclassification of rental homes $ 48,562 $ 33,793
Other assets, net – reclassification of rental homes $ ( 48,562 ) $ ( 33,793 )
Real estate acquisitions:
Investment in real estate $ ( 112,458 ) $ ( 366,043 )
Notes receivable, net ( 772 ) —
Other assets, net — ( 2,815 )
Deferred revenue - sale of right-to-use contracts 315 —
Accrued expenses and accounts payable — 1,313
Other liabilities 702 —
Rents and other customer payments received in advance and security deposits 296 10,940
Real estate acquisitions, net $ ( 111,917 ) $ ( 356,605 )
Real estate dispositions:
Investment in real estate $ — $ 52
Loss on sale of real estate, net — ( 59 )
Real estate dispositions, net $ — $ ( 7 )
The accompanying notes are an integral part of the consolidated financial statements.
8
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 1 – Organization and Basis of Presentation
Equity LifeStyle Properties, Inc. (“ELS”), a Maryland corporation, together with MHC Operating Limited Partnership (the “Operating Partnership”) and its other consolidated subsidiaries (the “Subsidiaries”), are referred to herein as “we,” “us,” and “our”. We are a fully integrated owner of lifestyle-oriented properties (“Properties”) consisting of property operations and home sales and rental operations primarily within manufactured home (“MH”) and recreational vehicle (“RV”) communities and marinas. We have a unique business model where we own the land which we lease to customers who own manufactured homes and cottages, RVs and/or boats either on a long-term or short-term basis. Our customers may lease individual developed areas (“Sites”) or enter into right-to-use contracts, also known as membership subscriptions, which provide them access to specific Properties for limited stays.
Our Properties are owned primarily by the Operating Partnership and managed internally by affiliates of the Operating Partnership. ELS is the sole general partner of the Operating Partnership, has exclusive responsibility and discretion in management and control of the Operating Partnership and held a 95.2 % interest as of June 30, 2022. As the general partner with control, ELS is the primary beneficiary of, and therefore consolidates, the Operating Partnership.
Equity method of accounting is applied to entities in which ELS does not have a controlling interest or for variable interest entities in which ELS is not considered the primary beneficiary, but with respect to which it can exercise significant influence over operations and major decisions. Our exposure to losses associated with unconsolidated joint ventures is primarily limited to the carrying value of these investments. Accordingly, distributions from a joint venture in excess of our carrying value are recognized in earnings.
The accompanying unaudited interim consolidated financial statements have been prepared pursuant to Securities and Exchange Commission (“SEC”) rules and regulations for Quarterly Reports on Form 10-Q. Accordingly, they do not include all of the information and note disclosures required by U.S. Generally Accepted Accounting Principles (“GAAP”) for complete financial statements and should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2021.
Intercompany balances and transactions have been eliminated. All adjustments to the unaudited interim consolidated financial statements are of a normal, recurring nature and, in the opinion of management, are necessary for a fair presentation of results for these interim periods. Revenues and expenses are subject to seasonal fluctuations and accordingly, quarterly interim results may not be indicative of full year results. Certain prior period amounts have been reclassified on our unaudited interim consolidated financial statements to conform with current year presentation.
Note 2 – Summary of Significant Accounting Policies
(a) Revenue Recognition
Our revenue streams are predominantly derived from customers renting our Sites or entering into membership subscriptions. Leases with customers renting our Sites are accounted for as operating leases. The rental income associated with these leases is accounted for in accordance with the Accounting Standards Codification (“ASC”) 842, Leases, and is recognized over the term of the respective lease or the length of a customer’s stay. MH Sites are generally leased on an annual basis to residents who own or lease factory-built homes, including manufactured homes. RV and marina Sites are leased to those who generally have an RV, factory-built cottage, boat or other unit placed on the site, including those customers renting marina dry storage slips. Annual Sites are leased on an annual basis, including those Northern Properties that are open for the summer season. Seasonal Sites are leased to customers generally for one to six months . Transient Sites are leased to customers on a short-term basis. We do not separate expenses reimbursed by our customers (“utility recoveries”) from the associated rental income as we meet the practical expedient criteria to combine the lease and non-lease components. We assessed the criteria and concluded that the timing and pattern of transfer for rental income and the associated utility recoveries are the same and, as our leases qualify as operating leases, we account for and present rental income and utility recoveries as a single component under Rental income in our Consolidated Statements of Income and Comprehensive Income. In addition, customers may lease homes that are located in our communities. These leases are accounted for as operating leases. Rental income derived from customers leasing homes is also accounted for in accordance with ASC 842, Leases and is recognized over the term of the respective lease. The allowance for credit losses related to the collectability of lease receivables is presented as a reduction to Rental income. Lease receivables are presented within Other assets, net on the Consolidated Balance Sheets and are net of an allowance for credit losses. The estimate for credit losses is a result of our ongoing assessments and evaluations of collectability, including historical loss experience, current market conditions and future expectations in forecasting credit losses.
9
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 2 – Summary of Significant Accounting Policies (continued)
Annual membership subscriptions and membership upgrade sales are accounted for in accordance with ASC 606 , Revenue from Contracts with Customers. Membership subscriptions provide our customers access to specific Properties for limited stays at a specified group of Properties. Payments are deferred and recognized on a straight-line basis over the one-year period during which access to Sites at certain Properties is provided. Membership subscription receivables are presented within Other assets, net on the Consolidated Balance Sheets and are net of an allowance for credit losses. Membership upgrades grant certain additional access rights to the customer and require non-refundable upfront payments. The non-refundable upfront payments are recognized on a straight-line basis over 20 years. Financed upgrade sales (also known as contract receivables) are presented within Notes receivable, net on the Consolidated Balance Sheets and are net of an allowance for credit losses.
Income from home sales is recognized when the earnings process is complete. The earnings process is complete when the home has been delivered, the purchaser has accepted the home and title has transferred. We have a limited program under which we purchase loans made by an unaffiliated lender to homebuyers at our Properties. Financed home sales (also known as chattel loans) are presented within Notes receivable, net on the Consolidated Balance Sheets and are net of an allowance for credit losses.
(b) Restricted Cash
As of June 30, 2022 and December 31, 2021, restricted cash consisted of $ 25.8 million and $ 29.3 million, respectively, primarily related to cash reserved for customer deposits and escrows for insurance and real estate taxes.
Note 3 – Leases
Lessor
The leases entered into between the customer and us for rental of a Site are renewable upon the consent of both parties or, in some instances, as provided by statute. Long-term leases that are non-cancelable by the tenants are in effect at certain Properties. Rental rate increases at these Properties are primarily a function of increases in the Consumer Price Index, taking into consideration certain conditions. Additionally, periodic market rate adjustments are made as deemed appropriate. In addition, certain state statutes allow entry into long-term agreements that effectively modify lease terms related to rent amounts and increases over the term of the agreements. The following table presents future minimum rents expected to be received under long-term non-cancelable tenant leases, as well as those leases that are subject to long-term agreements governing rent payments and increases:
(amounts in thousands)
As of June 30, 2022
2022 $ 83,785
2023 169,442
2024 104,386
2025 40,557
2026 21,644
Thereafter 67,178
Total $ 486,992
Lessee
We lease land under non-cancelable operating leases at 14 Properties expiring at various dates between August 31, 2022 and 2054. For additional information regarding the Westwinds and Nicholson Plaza ground leases that expire August 31, 2022, see Part 1. Item 1. Note 11. Commitments and Contingencies. The majority of the leases have terms requiring fixed payments plus additional rents based on a percentage of gross revenues at those Properties. We also have other operating leases, primarily office space, expiring at various dates through 2032. For the quarters ended June 30, 2022 and 2021, total operating lease payments were $ 2.9 million and $ 2.6 million, respectively. For the six months ended June 30, 2022 and 2021, total operating lease payments were $ 5.5 million and $ 5.1 million, respectively.
10
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 3 – Leases (continued)
The following table summarizes our minimum future rental payments, excluding variable costs, which are discounted by our incremental borrowing rate to calculate the lease liability for our operating leases as of June 30, 2022:
As of June 30, 2022
(amounts in thousands)
Ground Leases Office and Other Leases Total
2022 $ 653 $ 2,072 $ 2,725
2023 626 3,523 4,149
2024 632 3,097 3,729
2025 637 2,763 3,400
2026 615 2,543 3,158
Thereafter 4,325 13,140 17,465
Total undiscounted rental payments 7,488 27,138 34,626
Less imputed interest ( 1,766 ) ( 4,101 ) ( 5,867 )
Total lease liabilities $ 5,722 $ 23,037 $ 28,759
Right-of-use (“ROU”) assets and lease liabilities from our operating leases, included within Other assets, net and Accounts payable and other liabilities on the Consolidated Balance Sheets, were $ 26.8 million and $ 28.8 million, respectively, as of June 30, 2022. The weighted average remaining lease term for our operating leases was nine years and the weighted average incremental borrowing rate was 3.8 % at June 30, 2022.
ROU assets and lease liabilities from our operating leases, included within Other assets, net and Accounts payable and other liabilities on the Consolidated Balance Sheets, were $ 30.3 million and $ 30.7 million, respectively, as of December 31, 2021. The weighted average remaining lease term for our operating leases was seven years and the weighted average incremental borrowing rate was 3.8 % at December 31, 2021.
Note 4 – Earnings Per Common Share
The following table sets forth the computation of basic and diluted earnings per share of common stock for the quarters and six months ended June 30, 2022 and 2021:
Quarters Ended June 30, Six Months Ended June 30,
(amounts in thousands, except per share data) 2022 2021 2022 2021
Numerators:
Net income available for Common Stockholders – Basic $ 61,509 $ 61,051 $ 144,415 $ 126,291
Amounts allocated to non controlling interest (dilutive securities) 3,073 3,021 7,217 6,768
Net income available for Common Stockholders – Fully Diluted $ 64,582 $ 64,072 $ 151,632 $ 133,059
Denominators:
Weighted average Common Shares outstanding – Basic 185,767 182,337 185,729 182,142
Effect of dilutive securities:
Exchange of Common OP Units for Common Shares 9,297 10,153 9,299 10,312
Stock options and restricted stock 163 211 225 214
Weighted average Common Shares outstanding – Fully Diluted 195,227 192,701 195,253 192,668
Earnings per Common Share – Basic $ 0.33 $ 0.33 $ 0.78 $ 0.69
Earnings per Common Share – Fully Diluted $ 0.33 $ 0.33 $ 0.78 $ 0.69
Note 5 – Common Stock and Other Equity Related Transactions
Common Stockholder Distribution Activity
The following quarterly distributions have been declared and paid to Common Stockholders and the Operating Partnership unit (“OP Unit”) holders since January 1, 2021.
11
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 5 – Common Stock and Other Equity Related Transactions (continued)
Distribution Amount Per Share For the Quarter Ended Stockholder Record Date Payment Date
$ 0.3625 March 31, 2021 March 26, 2021 April 9, 2021
$ 0.3625 June 30, 2021 June 25, 2021 July 9, 2021
$ 0.3625 September 30, 2021 September 24, 2021 October 8, 2021
$ 0.3625 December 31, 2021 December 31, 2021 January 14, 2022
$ 0.4100 March 31, 2022 March 25, 2022 April 8, 2022
$ 0.4100 June 30, 2022 June 24, 2022 July 8, 2022
Equity Offering Program
On February 24, 2022, we entered into our current at-the-market (“ATM”) equity offering program with certain sales agents, pursuant to which we may sell, from time-to-time, shares of our common stock, par value $ 0.01 per share, having an aggregate offering price of up to $ 500.0 million. Prior to the new program, the aggregate offering price was up to $ 200.0 million.
The following table presents the shares that were issued under our prior ATM equity offering program during the quarter ended March 31, 2022.
(amounts in thousands, except share data)
Shares of common stock sold 328,123
Weighted average price $ 86.46
Total gross proceeds $ 28,370
Commissions paid to sales agents $ 389
There has been no ATM activity under the current ATM equity offering program during the six months ended June 30, 2022 and as of June 30, 2022, the full capacity remained available for issuance. There was no ATM equity activity during the six months ended June 30, 2021.
Exchanges
Subject to certain limitations, OP Unit holders can request an exchange of any or all of their OP Units for shares of Common Stock at any time. Upon receipt of such a request, we may, in lieu of issuing shares of Common Stock, cause the Operating Partnership to pay cash. During the six months ended June 30, 2022 and 2021, 8,640 and 1,386,716 OP Units, respectively, were exchanged for an equal number of shares of Common Stock.
Note 6 – Investment in Real Estate
Acquisitions
2022
On February 18, 2022, we completed the acquisition of Blue Mesa Recreational Ranch, a 385 -site membership RV community located in Gunnison, Colorado, and Pilot Knob RV Resort a 247 -site RV community located in Winterhaven, California for a combined purchase price of $ 15.9 million. The acquisition was funded with available cash.
On June 1, 2022 we completed the acquisition of a nine acre vacant land parcel in Sarasota, Florida, adjacent to one of our properties, for a purchase price of $ 2.3 million. The acquisition was funded with available cash.
On June 15, 2022 we completed the acquisition of Holiday Trav-L-Park Resort, a 299 -site oceanfront RV community located in Emerald Isle, North Carolina for a purchase price of $ 50.7 million. The acquisition was funded with available cash and debt financing from the unsecured line of credit.
12
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
One June 16, 2022 we completed the acquisition of Oceanside RV Resort, a 139 -site RV community located in Oceanside, California for a total purchase price of $ 44.4 million. The acquisition was funded with available cash and debt financing from the unsecured line of credit.
Note 7 – Investments in Unconsolidated Joint Ventures
The following table summarizes our investment in unconsolidated joint ventures (investment amounts in thousands with the number of Properties shown parenthetically as of June 30, 2022 and December 31, 2021 , respectively):
Investment as of Income/(Loss) for
the Six Months Ended
Investment Location Number of Sites Economic
Interest (a)
June 30, 2022 December 31, 2021 June 30, 2022 June 30, 2021
Meadows Various (2,2) 1,077 50 % $ 58 $ — $ 858 $ 1,050
Lakeshore Florida (3,3) 721 (b) 2,608 2,638 318 286
Voyager Arizona (1,1) — 33 % (c)
177 141 38 293
ECHO JV Various — 50 % 18,669 18,136 533 307
RVC Various 1,194 80 % 54,687 49,397 ( 323 ) —
Mulberry Farms Various — 50 % (d)
7,914 — — —
2,992 $ 84,113 $ 70,312 $ 1,424 $ 1,936
_____________________
(a) The percentages shown approximate our economic interest as of June 30, 2022. Our legal ownership interest may differ.
(b) Includes two joint ventures in which we own a 65 % interest in each and the Crosswinds joint venture in which we own a 49 % interest.
(c) Consists of a 33 % interest in the utility plant servicing Voyager RV Resort. On October 14, 2021, we completed the acquisition of the remaining 50 % interest in Voyager RV Resort.
(d) On January 18, 2022, we acquired a 50 % equity interest in an entity developing an age-restricted community in Prescott Valley, Arizona.
We received approximately $ 2.0 million and $ 1.7 million in distributions from our unconsolidated joint ventures for the six months ended June 30, 2022 and 2021, respectively. Approximately $ 0.8 million and $ 1.5 million of the distributions made to us exceeded our basis in our unconsolidated joint ventures for the six months ended June 30, 2022 and 2021, respectively, and as such, were recorded as income from unconsolidated joint ventures.
Note 8 – Borrowing Arrangements
Mortgage Notes Payable
Our mortgage notes payable is classified as Level 2 in the fair value hierarchy. The following table presents the fair value of our mortgage notes payable:
As of June 30, 2022 As of December 31, 2021
(amounts in thousands)
Fair Value Carrying Value Fair Value Carrying Value
Mortgage notes payable, excluding deferred financing costs $ 2,329,554 $ 2,750,224 $ 2,743,527 $ 2,654,086
The weighted average interest rate on our outstanding mortgage indebtedness, including the impact of premium/discount amortization and loan cost amortization on mortgage indebtedness, as of June 30, 2022, was approximately 3.7 % per annum. The debt bears interest at stated rates ranging from 2.4 % to 8.9 % per annum and matures on various dates ranging from 2023 to 2041. The debt encumbered a total of 114 and 117 of our Properties as of June 30, 2022 and December 31, 2021, respectively, and the gross carrying value of such Properties was approximately $ 2,834.0 million and $ 2,817.5 million, as of June 30, 2022 and December 31, 2021, respectively.
During the six months ended June 30, 2022, we repaid $ 14.2 million of principal on two mortgage loans that were due to mature in 2022, incurring $ 0.5 million of prepayment penalties. These mortgage loans had a weighted average interest rate of 5.25 % per annum and were secured by three RV communities.
13
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 8 - Borrowing Arrangements (continued)
During the six months ended June 30, 2022, we entered into a $ 200.0 million secured refinancing transaction. The loan is secured by one MH community, has a fixed interest rate of 3.36 % per annum and has a maturity date of May 1, 2034. The net proceeds from the transaction were used to repay all debt scheduled to mature in 2022 and to repay amounts outstanding on the Line of Credit (“LOC”).
Unsecured Debt
During the six months ended June 30, 2022 we entered into a $ 200.0 million senior unsecured term loan agreement. The maturity date is January 21, 2027, with an interest rate of Secured Overnight Financing Rate (“SOFR”) plus approximately 1.30 % to 1.80 %, depending on leverage levels.
The LOC had a balance of $ 47.8 million and $ 349.0 million outstanding as of June 30, 2022 and December 31, 2021, respectively. As of June 30, 2022, our LOC had a remaining borrowing capacity of $ 452.2 million.
As of June 30, 2022, we were in compliance in all material respects with the covenants in all our borrowing arrangements.
Note 9 – Derivative Instruments and Hedging
Cash Flow Hedges of Interest Rate Risk
We record all derivatives at fair value. Our objective in utilizing interest rate derivatives is to add stability to our interest expense and to manage our exposure to interest rate movements. We do not enter into derivatives for speculative purposes.
We have a three-year LIBOR Swap Agreement (the “Swap”) allowing us to trade the variable interest rate associated with our variable rate debt for a fixed interest rate. The Swap has a notional amount of $ 300.0 million of outstanding principal with a fixed interest rate of 0.39 % per annum and matures on March 25, 2024. Based on the leverage as of June 30, 2022, our spread over LIBOR was 1.40 % resulting in an estimated all-in interest rate of 1.79 % per annum.
Our derivative financial instrument was classified as Level 2 in the fair value hierarchy. The following table presents the fair value of our derivative financial instrument:
As of June 30, As of December 31,
(amounts in thousands) Balance Sheet Location 2022 2021
Interest Rate Swap Other assets, net $ 16,240 $ 3,524
The following table presents the effect of our derivative financial instrument on the Consolidated Statements of Income and Comprehensive Income:
Derivatives in Cash Flow Hedging Relationship Amount of (gain)/loss recognized
in OCI on derivative
for the six months ended June 30, Location of (gain)/ loss reclassified from
accumulated OCI into income Amount of (gain)/loss reclassified from
accumulated OCI into income
for the six months ended June 30,
(amounts in thousands) 2022 2021 (amounts in thousands) 2022 2021
Interest Rate Swap $ ( 12,719 ) $ ( 2 ) Interest Expense $ ( 2 ) $ 237
During the next twelve months, we estimate that $ 8.1 million will be reclassified as a decrease to interest expense. This estimate may be subject to change as the underlying LIBOR changes. We determined that no adjustment was necessary for non-performance risk on our derivative obligation. As of June 30, 2022, we had not posted any collateral related to the Swap.
14
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 10 – Equity Incentive Awards
Our 2014 Equity Incentive Plan (the “2014 Plan”) was adopted by the Board of Directors on March 11, 2014 and approved by our stockholders on May 13, 2014.
During the quarter ended March 31, 2022, 79,078 shares of restricted stock were awarded to certain members of our management team. Of these shares, 50 % are time-based awards, vesting in equal installments over a three-year period on January 27, 2023, January 26, 2024 and January 31, 2025, respectively, and have a grant date fair value of $ 3.0 million. The remaining 50 % are performance-based awards vesting in equal installments on January 27, 2023, January 26, 2024 and January 31, 2025, respectively, upon meeting performance conditions as established by the Compensation Committee in the year of the vesting period. They are valued using the closing price at the grant date when all the key terms and conditions are known to all parties. The 13,178 shares of restricted stock subject to 2022 performance goals have a grant date fair value of $ 1.0 million.
During the quarter ended June 30, 2022 we awarded to certain members of our Board of Directors 51,522 shares of restricted stock at a fair value of approximately $ 4.1 million and options to purchase 7,210 shares of common stock with an exercise price of $ 79.72 . These are time-based awards subject to various vesting dates between October 26, 2022 and April 26, 2025.
Stock based compensation expense, reported in General and administrative expense on the Consolidated Statements of Income and Comprehensive Income, was $ 2.7 million and $ 2.8 million for the quarters ended June 30, 2022 and 2021, respectively, and $ 5.3 million and $ 5.4 million for the six months ended June 30, 2022 and 2021, respectively.
Note 11 – Commitments and Contingencies
We are involved in various legal and regulatory proceedings (“Proceedings”) arising in the ordinary course of business. The Proceedings include, but are not limited to, legal claims made by employees, vendors and customers, and notices, consent decrees, information requests, additional permit requirements and other similar enforcement actions by governmental agencies relating to our utility infrastructure, including water and wastewater treatment plants and other waste treatment facilities and electrical systems. Additionally, in the ordinary course of business, our operations are subject to audit by various taxing authorities. Management believes these Proceedings taken together do not represent a material liability. In addition, to the extent any such Proceedings or audits relate to newly acquired Properties, we consider any potential indemnification obligations of sellers in our favor.
The Operating Partnership operates and manages Westwinds, a 720 site mobilehome community, and Nicholson Plaza, an adjacent shopping center, both located in San Jose, California pursuant to ground leases that expire on August 31, 2022 and do not contain extension options. The master lessor of these ground leases, The Nicholson Family Partnership (the “Nicholsons”), has expressed a desire to redevelop Westwinds, and in a written communication, they claimed that we were obligated to deliver the property free and clear of any and all subtenancies upon the expiration of the ground leases on August 31, 2022. In connection with any redevelopment, the City of San Jose’s conversion ordinance requires, among other things, that the landowner provide relocation, rental and purchase assistance to the impacted residents.
We believe the Nicholsons’ demand is unlawful, and on December 30, 2019, the Operating Partnership, together with certain interested parties, filed a complaint in California Superior Court for Santa Clara County, seeking declaratory relief pursuant to which it requested that the Court determine, among other things, that the Operating Partnership has no obligation to deliver the property free and clear of the mobilehome residents upon the expiration of the ground leases. The Operating Partnership and the interested parties filed an amended complaint on January 29, 2020. The Nicholsons filed a demand for arbitration on January 28, 2020, which they subsequently amended, pursuant to which they request (i) a declaration that the Operating Partnership, as the “owner and manager” of Westwinds, is “required by the Ground Leases, and State and local law to deliver the Property free of any encumbrances or third-party claims at the expiration of the lease terms,” (ii) that the Operating Partnership anticipatorily breached the ground leases by publicly repudiating any such obligation and (iii) that the Operating Partnership is required to indemnify the Nicholsons with respect to the claims brought by the interested parties in the Superior Court proceeding.
On February 3, 2020, the Nicholsons filed a motion in California Superior Court to compel arbitration and to stay the Superior Court litigation, which motion was heard on June 25, 2020. On July 29, 2020, the Superior Court issued a final order denying the Nicholsons' motion to compel arbitration. The Nicholsons filed a notice of appeal on August 7, 2020. On February 4, 2022, the California Court of Appeal affirmed the Superior Court’s order denying the Nicholsons' motion to compel
15
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 11 - Commitments and Contingencies (continued)
arbitration. On February 22, 2022, the Nicholsons filed a petition for rehearing, which the Court of Appeal denied on March 2, 2022. On March 16, 2022, the Nicholsons filed a petition for review with the California Supreme Court, which the California Supreme Court denied on April 20, 2022. On May 18, 2022, the Nicholsons filed a cross complaint alleging that the Operating Partnership is obligated to deliver Westwinds free and clear of encumbrances and in good condition and repair. The cross complaint asserts that it is no longer feasible for the Operating Partnership to cure its alleged breaches given that the ground leases terminate on August 31, 2022. The Operating Partnership has filed a demurrer seeking dismissal of the cross complaint, and the Nicholsons also filed a demurrer to our complaint.
On July 19, 2022, the Nicholsons sent two notices of default to the Operating Partnership, one related to Westwinds and the other related to Nicholson Plaza, the adjacent shopping center. The notices generally assert that the Operating Partnership failed to maintain or repair certain infrastructure and improvements at Westwinds and Nicholson Plaza. The Operating Partnership is evaluating the notices but expects to dispute the contention that it has not maintained Westwinds and Nicholson Plaza in compliance with the terms of the applicable ground leases.
The arbitration which was previously stayed pursuant to an agreement between the Operating Partnership and the Nicholsons is now proceeding with respect to the Nicholsons’ indemnification claim that the Operating Partnership is required to indemnify the Nicholsons with respect to the claims brought by the interested parties in the Superior Court proceeding and a claim by the Operating Partnership for recovery of fees incurred in connection with the Nicholsons’ failed motion to compel arbitration. We intend to continue to vigorously defend our interests in this matter. As of June 30, 2022, we have not made an accrual, as we are unable to predict the outcome of this matter or reasonably estimate any possible loss.
Note 12 - Reportable Segments
We have identified two reportable segments: (i) Property Operations and (ii) Home Sales and Rentals Operations. The Property Operations segment owns and operates land lease Properties and the Home Sales and Rentals Operations segment purchases, sells and leases homes at the Properties. The distribution of the Properties throughout the United States reflects our belief that geographic diversification helps insulate the portfolio from regional economic influences.
All revenues were from external customers and there is no customer who contributed 10% or more of our total revenues during the quarters and six months ended ended June 30, 2022 or 2021.
The following tables summarize our segment financial information for the quarters and six months ended June 30, 2022 and 2021:
Quarter Ended June 30, 2022
(amounts in thousands) Property
Operations Home Sales
and Rentals
Operations Consolidated
Operations revenues $ 320,888 $ 40,078 $ 360,966
Operations expenses ( 171,960 ) ( 34,635 ) ( 206,595 )
Income from segment operations 148,928 5,443 154,371
Interest income 1,381 341 1,722
Depreciation and amortization ( 48,297 ) ( 2,499 ) ( 50,796 )
Income from operations $ 102,012 $ 3,285 $ 105,297
Reconciliation to consolidated net income:
Corporate interest income —
Income from other investments, net 2,617
General and administrative ( 11,695 )
Other expenses ( 4,189 )
Interest and related amortization ( 28,053 )
Equity in income of unconsolidated joint ventures 1,253
Early debt retirement ( 640 )
Consolidated net income $ 64,590
Total assets $ 5,150,884 $ 248,704 $ 5,399,588
Capital improvements $ 64,690 $ 32,698 $ 97,388
16
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 12 – Reportable Segments (continued)
Quarter Ended June 30, 2021
(amounts in thousands) Property
Operations Home Sales
and Rentals
Operations Consolidated
Operations revenues $ 297,847 $ 29,293 $ 327,140
Operations expenses ( 153,136 ) ( 26,726 ) ( 179,862 )
Income from segment operations 144,711 2,567 147,278
Interest income 1,252 468 1,720
Depreciation and amortization ( 45,631 ) ( 2,685 ) ( 48,316 )
Income (loss) from operations $ 100,332 $ 350 $ 100,682
Reconciliation to consolidated net income:
Corporate interest income 22
Income from other investments, net 1,222
General and administrative ( 10,228 )
Other expenses ( 800 )
Interest and related amortization ( 27,131 )
Equity in income of unconsolidated joint ventures 1,068
Early debt retirement ( 755 )
Consolidated net income $ 64,080
Total assets $ 4,566,507 $ 257,500 $ 4,824,007
Capital improvements $ 41,306 $ 21,639 $ 62,945
Six Months Ended June 30, 2022
(amounts in thousands) Property
Operations Home Sales
and Rentals
Operations Consolidated
Operations revenues $ 646,327 $ 71,178 $ 717,505
Operations expenses ( 326,964 ) ( 62,463 ) ( 389,427 )
Income from segment operations 319,363 8,715 328,078
Interest income 2,758 721 3,479
Depreciation and amortization ( 95,174 ) ( 5,016 ) ( 100,190 )
Income (loss) from operations $ 226,947 $ 4,420 $ 231,367
Reconciliation to consolidated net income:
Corporate interest income 2
Income from other investments, net 4,521
General and administrative ( 23,992 )
Other expenses ( 5,009 )
Interest and related amortization ( 55,517 )
Equity in income of unconsolidated joint ventures 1,424
Early debt retirement ( 1,156 )
Consolidated net income $ 151,640
Total assets $ 5,150,884 $ 248,704 $ 5,399,588
Capital improvements $ 119,680 $ 61,355 $ 181,035
17
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 12 – Reportable Segments (continued)
Six Months Ended June 30, 2021
(amounts in thousands) Property
Operations Home Sales
and Rentals
Operations Consolidated
Operations revenues $ 578,927 $ 49,238 $ 628,165
Operations expenses ( 286,198 ) ( 44,302 ) ( 330,500 )
Income from segment operations 292,729 4,936 297,665
Interest income 2,400 1,083 3,483
Depreciation and amortization ( 88,409 ) ( 5,305 ) ( 93,714 )
Loss on sale of real estate, net ( 59 ) — ( 59 )
Income (loss) from operations $ 206,661 $ 714 $ 207,375
Reconciliation to consolidated net income:
Corporate interest income 26
Income from other investments, net 2,158
General and administrative ( 20,740 )
Other expenses ( 1,498 )
Interest and related amortization ( 53,406 )
Equity in income of unconsolidated joint ventures 1,936
Early debt retirement ( 2,784 )
Consolidated net income $ 133,067
Total assets $ 4,566,507 $ 257,500 $ 4,824,007
Capital improvements $ 77,774 $ 41,949 $ 119,723
The following table summarizes our financial information for the Property Operations segment for the quarters and six months ended June 30, 2022 and 2021:
Quarters Ended June 30, Six Months Ended June 30,
(amounts in thousands) 2022 2021 2022 2021
Revenues:
Rental income $ 271,516 $ 251,420 $ 552,620 $ 496,149
Annual membership subscriptions 15,592 14,267 30,749 27,921
Membership upgrade sales current period, gross 9,535 9,207 16,686 19,221
Membership upgrade sales upfront payments, deferred, net ( 6,367 ) ( 6,454 ) ( 10,451 ) ( 13,881 )
Other income 14,195 14,185 27,736 24,706
Gross revenues from ancillary services 16,417 15,222 28,987 24,811
Total property operations revenues 320,888 297,847 646,327 578,927
Expenses:
Property operating and maintenance 113,081 101,351 215,671 188,981
Real estate taxes 19,182 17,896 38,639 35,746
Sales and marketing, gross 6,409 6,298 11,323 12,474
Membership sales commissions, deferred, net ( 957 ) ( 1,438 ) ( 1,540 ) ( 2,937 )
Cost of ancillary services 9,138 7,725 14,874 11,615
Ancillary operating expenses 6,008 4,744 11,027 8,379
Property management 19,099 16,560 36,970 31,940
Total property operations expenses 171,960 153,136 326,964 286,198
Income from property operations segment $ 148,928 $ 144,711 $ 319,363 $ 292,729
18
Equity LifeStyle Properties, Inc.
Notes to Consolidated Financial Statements
Note 12 – Reportable Segments (continued)
The following table summarizes our financial information for the Home Sales and Rentals Operations segment for the quarters and six months ended June 30, 2022 and 2021:
Quarters Ended June 30, Six Months Ended June 30,
(amounts in thousands) 2022 2021 2022 2021
Revenues:
Rental income (a)
$ 3,814 $ 4,278 $ 7,775 $ 8,571
Gross revenue from home sales and brokered resales 36,264 25,015 63,403 40,667
Total revenues 40,078 29,293 71,178 49,238
Expenses:
Rental home operating and maintenance 1,226 1,312 2,628 2,555
Cost of home sales and brokered resales 31,833 24,068 56,796 39,095
Home selling expenses 1,576 1,346 3,039 2,652
Total expenses 34,635 26,726 62,463 44,302
Income from home sales and rentals operations segment $ 5,443 $ 2,567 $ 8,715 $ 4,936
______________________
(a) Rental income within Home Sales and Rentals Operations does not include base rent related to the rental home Sites. Base rent is included within property operations.
19
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.