Table of Contents
Summary - Earnings Press Release | i - v |
Investor Information | |
Portfolio Overview | |
Financial Information | |
Balance Sheets | |
Statements of Operations | 4 - 5 |
Outstanding Securities and Capitalization | |
Reconciliations to Non-GAAP Financial Measures | |
Reconciliation of Net Income to Funds from Operations | |
Reconciliation of Net Income to Recurring EBITDA | |
Reconciliation of Net Income to Net Operating Income | |
Non-GAAP and Other Financial Measures | |
Financial and Operating Highlights | |
Debt Analysis | |
Selected Financial Information | |
Statements of Operations – Same Community | |
Rental Program Summary | |
Home Sales Summary | |
Acquisitions and Other Summary | |
Other Information | |
Property Summary | 18 - 19 |
Capital Improvements, Development, and Acquisitions | |
Operating Statistics for Manufactured Homes and Annual RV’s | |
Footnotes and Definitions | 22 - 24 |
NEWS RELEASE
October 24, 2018
Sun Communities, Inc. Reports 2018 Third Quarter Results
Southfield, Michigan, October 24, 2018 – Sun Communities, Inc. (NYSE: SUI) (the “Company”), a real estate investment trust (“REIT”) that owns and operates, or has an interest in, manufactured housing (“MH”) and recreational vehicle (“RV”) communities, today reported its third quarter results for 2018.
Financial Results for the Quarter and Nine Months Ended September 30, 2018
For the quarter ended September 30, 2018, total revenues increased $55.3 million, or 20.6 percent, to $323.5 million compared to $268.2 million for the same period in 2017. Net income attributable to common stockholders was $46.1 million, or $0.56 per diluted common share, for the quarter ended September 30, 2018, as compared to net income attributable to common stockholders of $24.1 million, or $0.31 per diluted common share, for the same period in 2017.
For the nine months ended September 30, 2018, total revenues increased $112.3 million, or 15.2 percent, to $852.9 million compared to $740.5 million for the same period in 2017. Net income attributable to common stockholders was $96.5 million, or $1.19 per diluted common share, as compared to net income attributable to common stockholders of $57.6 million, or $0.76 per diluted common share, for the same period in 2017.
Non-GAAP Financial Measures and Portfolio Performance
• | Core Funds from Operations (“Core FFO”)(1) for the quarter ended September 30, 2018, was $1.35 per diluted share and OP unit (“Share”) as compared to $1.13 per Share in the prior year, an increase of 19.5 percent. |
• | Same Community(2) Net Operating Income (“NOI”)(1) increased by 6.2 percent for the quarter ended September 30, 2018, as compared to the same period in 2017. |
• | Same Community occupancy(3) increased by 220 basis points to 97.8 percent, as compared to 95.6 percent at September 30, 2017. |
• | Home sales volume increased 20.6 percent to 971 homes for the quarter ended September 30, 2018, as compared to 805 homes in the same period in 2017. New home sales volume increased 43.1 percent to 146 homes for the quarter ended September 30, 2018, as compared to 102 homes in the same period in 2017. |
• | Revenue producing sites increased by 628 sites for the quarter ended September 30, 2018, as compared to a 394 site increase in the same period in 2017. |
Gary Shiffman, Chief Executive Officer of Sun Communities stated, “Our third quarter results demonstrate the ongoing strength of our platform. We delivered solid operational results and continued to position the Company for sustained long term growth. Core FFO increased 19.5 percent driven by the strength of our MH and RV same community portfolio, 220 basis points in same community occupancy gains and the integration of communities acquired over the last twelve months. Continued strength in our home sales
i
provides evidence of the desirability of our communities and reinforces our commitment to pursue expansions and new developments - essential ingredients in providing sustained industry leading results.”
OPERATING HIGHLIGHTS
Community Occupancy
Total portfolio occupancy was 96.1 percent at September 30, 2018, and 96.2 percent at September 30, 2017. The slight decline in occupancy was primarily attributable to recently constructed but vacant MH expansion sites.
During the quarter ended September 30, 2018, revenue producing sites increased by 628 sites, as compared to 394 revenue producing sites gained during the third quarter of 2017. During the nine months ended September 30, 2018, revenue producing sites increased by 1,878 sites, as compared to an increase of 1,833 revenue producing sites during the nine months ended September 30, 2017.
Same Community(2) Results
For the 336 stabilized communities owned and operated by the Company since January 1, 2017, NOI(1) for the quarter ended September 30, 2018 increased 6.2 percent over the same period in 2017, as a result of a 6.3 percent increase in revenues and a 6.6 percent increase in operating expenses. Expenses were elevated primarily as a result of supply and repair costs as well as changes to certain insurance claim reserves. Same Community occupancy(3) increased to 97.8 percent at September 30, 2018 from 95.6 percent at September 30, 2017.
For the nine months ended September 30, 2018, total revenues increased by 6.1 percent while total expenses increased by 5.9 percent, resulting in an increase in NOI(1) of 6.2 percent over the nine months ended September 30, 2017.
Home Sales
During the quarter ended September 30, 2018, the Company sold 971 homes as compared to 805 homes sold during the same period in 2017, a 20.6 percent increase. Rental home sales, which are included in total home sales, were 316 and 286 for the quarters ended September 30, 2018 and 2017, respectively.
During the nine months ended September 30, 2018, 2,751 homes were sold compared to 2,432 homes sold for the same period in 2017, a 13.1 percent increase. Rental sales, which are included in total home sales, were 825 and 828 for the nine months ended September 30, 2018 and 2017, respectively.
PORTFOLIO ACTIVITY
Acquisitions
As previously disclosed, during the quarter ended September 30, 2018, the Company acquired a 507 site age-restricted RV resort located in Desert Hot Springs, California for total consideration of $14.3 million. Additionally, during the quarter, the Company acquired a 210 site RV resort located in Petoskey, Michigan for total consideration of $9.0 million and a 114 site RV resort located in Moab, Utah for total consideration of $14.6 million.
ii
Hurricanes Florence and Michael
The Company has concluded its initial assessment of the communities impacted by Hurricanes Florence and Michael which indicated minor damage primarily comprised of downed trees, wind related debris and damage to certain outdoor fixtures.
BALANCE SHEET AND CAPITAL MARKETS ACTIVITY
Debt Transactions
During the quarter ended September 30, 2018, the Company repaid one collateralized term loan of $30.5 million with an interest rate of 6.34 percent. The loan was due to mature on March 1, 2019.
As of September 30, 2018, the Company had $3.0 billion of debt outstanding. The weighted average interest rate was 4.50 percent and the weighted average maturity was 9.4 years. The Company had $113.6 million of unrestricted cash on hand. At period-end the Company’s net debt to trailing twelve month Recurring EBITDA(1) ratio was 5.4 times.
As previously disclosed, during the quarter ended September 30, 2018, the Company entered into a $228.0 million collateralized term loan with a 4.10 percent fixed rate and a 20 year term.
Equity Transactions
During the quarter ended September 30, 2018, the Company closed an underwritten registered public offering of 5,060,000 shares of common stock. Proceeds from the offering were $499.9 million after deducting expenses related to the offering. The Company used the net proceeds of this offering to repay borrowings under the revolving loan and the term loan under our senior credit facility.
During the quarter ended September 30, 2018, the Company issued 398,516 shares of common stock through its At-the-Market (“ATM”) equity sales program at a weighted average price of $100.19 per share. Net proceeds from the sales were $39.4 million.
GUIDANCE 2018
The Company is updating full year 2018 total portfolio guidance to take into account the contribution from closed acquisitions and the impact of completed equity share issuances during the quarter. Updated guidance is as follows:
Total Portfolio
Number of communities: 370
Q4 2018E | FY 2018E | |||
Net Income per fully diluted share | $0.22 - $0.26 | $1.41 - $1.45 | ||
Core FFO(1) per fully diluted share | $1.01 - $1.04 | $4.57 - $4.60 | ||
The Company is adjusting its 2018 Same Community NOI(1) growth guidance range for the year to 6.75 percent to 7.0 percent, from the prior range of 6.75 percent to 7.25 percent, reflecting the impact of third quarter same community expenses. Guidance does not include prospective acquisitions or capital markets activity.
iii
Core FFO(1) per Share estimates assume certain gain and loss items that management considers unrelated to the operational and financial performance of our core business will be adjusted from FFO(1). The estimates and assumptions presented above represent a range of possible outcomes and may differ materially from actual results. The estimates and assumptions are forward looking based on the Company’s current assessment of economic and market conditions, as well as other risks outlined below under the caption “Forward-Looking Statements.”
iv
EARNINGS CONFERENCE CALL
A conference call to discuss third quarter operating results will be held on Thursday, October 25, 2018 at 11:00 A.M. (ET). To participate, call toll-free 877-407-9039. Callers outside the U.S. or Canada can access the call at 201-689-8470. A replay will be available following the call through November 8, 2018 and can be accessed toll-free by calling 844-512-2921 or 412-317-6671. The Conference ID number for the call and the replay is 13682866. The conference call will be available live on Sun Communities’ website www.suncommunities.com. Replay will also be available on the website.
Sun Communities, Inc. is a REIT that, as of September 30, 2018, owned, operated, or had an interest in a portfolio of 370 communities comprising over 127,000 developed sites in 31 states and Ontario, Canada.
For more information about Sun Communities, Inc., please visit www.suncommunities.com.
CONTACT
Please address all inquiries to our investor relations department at our website www.suncommunities.com, by phone to (248) 208-2500, by email to investorrelations@suncommunities.com or by mail to Sun Communities, Inc. Attn: Investor Relations, 27777 Franklin Road, Ste. 200, Southfield, MI 48034.
Forward-Looking Statements
This press release contains various “forward-looking statements” within the meaning of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended, and the Company intends that such forward-looking statements will be subject to the safe harbors created thereby. Forward-looking statements can be identified by words such as “will,” “may,” “could,” “expect,” “anticipate,” “believes,” “intends,” “should,” “plans,” “estimates,” “approximate,” “guidance,” and similar expressions in this press release that predict or indicate future events and trends and that do not report historical matters.
These forward-looking statements reflect the Company’s current views with respect to future events and financial performance, but involve known and unknown risks, uncertainties, and other factors, some of which are beyond the Company’s control. These risks, uncertainties, and other factors may cause the actual results of the Company to be materially different from any future results expressed or implied by such forward-looking statements. Such risks and uncertainties include national, regional and local economic climates, the ability to maintain rental rates and occupancy levels, competitive market forces, the performance of recent acquisitions, the ability to integrate future acquisitions smoothly and efficiently, changes in market rates of interest, changes in foreign currency exchange rates, the ability of manufactured home buyers to obtain financing and the level of repossessions by manufactured home lenders. Further details of potential risks that may affect the Company are described in its periodic reports filed with the U.S. Securities and Exchange Commission, including in the “Risk Factors” section of the Company’s Annual Report on Form 10-K.
The forward-looking statements contained in this press release speak only as of the date hereof and the Company expressly disclaims any obligation to provide public updates, revisions or amendments to any forward-looking statements made herein to reflect changes in the Company’s assumptions, expectations of future events, or trends.
v
Investor Information
RESEARCH COVERAGE | ||||||
Firm | Analyst | Phone | Email | |||
Bank of America Merrill Lynch | Joshua Dennerlein | (646) 855-1681 | joshua.dennerlein@baml.com | |||
BMO Capital Markets | John Kim | (212) 885-4115 | johnp.kim@bmo.com | |||
Citi Research | Michael Bilerman | (212) 816-1383 | michael.bilerman@citi.com | |||
Nicholas Joseph | (212) 816-1909 | nicholas.joseph@citi.com | ||||
Evercore ISI | Steve Sakwa | (212) 446-9462 | steve.sakwa@evercoreisi.com | |||
Samir Khanal | (212) 888-3796 | samir.khanal@evercoreisi.com | ||||
Green Street Advisors | John Pawlowski | (949) 640-8780 | jpawlowski@greenstreetadvisors.com | |||
Ryan Lumb | (949) 640-8780 | rlumb@greenstreetadvisors.com | ||||
RBC Capital Markets | Wes Golladay | (440) 715-2650 | wes.golladay@rbccm.com | |||
Robert W. Baird & Co. | Drew Babin | (610) 238-6634 | dbabin@rwbaird.com | |||
Wells Fargo | Todd Stender | (562) 637-1371 | todd.stender@wellsfargo.com | |||
INQUIRIES | ||||||
Sun Communities welcomes questions or comments from stockholders, analysts, investment managers, media, or any prospective investor. Please address all inquiries to our Investor Relations department. | ||||||
At Our Website | www.suncommunities.com | |||||
By Email | investorrelations@suncommunities.com | |||||
By Phone | (248) 208-2500 | |||||
3rd Quarter 2018 Supplemental Information 1 Sun Communities, Inc.
Portfolio Overview
(As of September 30, 2018)
3rd Quarter 2018 Supplemental Information 2 Sun Communities, Inc.
Balance Sheets
(amounts in thousands)
9/30/2018 | 12/31/2017 | |||||||
ASSETS: | ||||||||
Land | $ | 1,187,502 | $ | 1,107,838 | ||||
Land improvements and buildings | 5,523,554 | 5,102,014 | ||||||
Rental homes and improvements | 559,290 | 528,074 | ||||||
Furniture, fixtures and equipment | 174,315 | 144,953 | ||||||
Investment property | 7,444,661 | 6,882,879 | ||||||
Accumulated depreciation | (1,390,684 | ) | (1,237,525 | ) | ||||
Investment property, net | 6,053,977 | 5,645,354 | ||||||
Cash and cash equivalents | 113,556 | 10,127 | ||||||
Inventory of manufactured homes | 41,030 | 30,430 | ||||||
Notes and other receivables, net | 167,698 | 163,496 | ||||||
Collateralized receivables, net (4) | 112,228 | 128,246 | ||||||
Other assets, net | 165,237 | 134,304 | ||||||
Total assets | $ | 6,653,726 | $ | 6,111,957 | ||||
LIABILITIES: | ||||||||
Mortgage loans payable | $ | 2,819,225 | $ | 2,867,356 | ||||
Secured borrowings (4) | 113,089 | 129,182 | ||||||
Preferred Equity - Sun NG Resorts - mandatorily redeemable | 35,277 | — | ||||||
Preferred OP units - mandatorily redeemable | 37,338 | 41,443 | ||||||
Lines of credit (5) | — | 41,257 | ||||||
Distributions payable | 63,250 | 55,225 | ||||||
Advanced reservation deposits and rent | 135,647 | 132,205 | ||||||
Other liabilities | 163,459 | 138,536 | ||||||
Total liabilities | 3,367,285 | 3,405,204 | ||||||
Commitments and contingencies | — | — | ||||||
Series A-4 preferred stock | 31,739 | 32,414 | ||||||
Series A-4 preferred OP units | 10,026 | 10,652 | ||||||
Equity Interests - NG Sun LLC | 21,976 | — | ||||||
STOCKHOLDERS' EQUITY: | ||||||||
Common stock | 864 | 797 | ||||||
Additional paid-in capital | 4,396,092 | 3,758,533 | ||||||
Accumulated other comprehensive (loss) / income | (390 | ) | 1,102 | |||||
Distributions in excess of accumulated earnings | (1,237,428 | ) | (1,162,001 | ) | ||||
Total SUI stockholders' equity | 3,159,138 | 2,598,431 | ||||||
Noncontrolling interests: | ||||||||
Common and preferred OP units | 56,018 | 60,971 | ||||||
Consolidated variable interest entities | 7,544 | 4,285 | ||||||
Total noncontrolling interests | 63,562 | 65,256 | ||||||
Total stockholders' equity | 3,222,700 | 2,663,687 | ||||||
Total liabilities & stockholders' equity | $ | 6,653,726 | $ | 6,111,957 | ||||
3rd Quarter 2018 Supplemental Information 3 Sun Communities, Inc.
Statements of Operations - Quarter to Date Comparison
(amounts in thousands, except per share amounts)
Three Months Ended September 30, | ||||||||||||||
2018 | 2017 | Change | % Change | |||||||||||
REVENUES: | ||||||||||||||
Income from real property (excluding transient revenue) | $ | 184,414 | $ | 169,533 | $ | 14,881 | 8.8 | % | ||||||
Transient revenue | 45,193 | 28,730 | 16,463 | 57.3 | % | |||||||||
Revenue from home sales | 46,131 | 33,197 | 12,934 | 39.0 | % | |||||||||
Rental home revenue | 13,589 | 12,757 | 832 | 6.5 | % | |||||||||
Ancillary revenues | 27,608 | 17,017 | 10,591 | 62.2 | % | |||||||||
Interest | 5,256 | 5,920 | (664 | ) | (11.2 | )% | ||||||||
Brokerage commissions and other revenues, net | 1,347 | 1,091 | 256 | 23.5 | % | |||||||||
Total revenues | 323,538 | 268,245 | 55,293 | 20.6 | % | |||||||||
EXPENSES: | ||||||||||||||
Property operating and maintenance | 71,364 | 59,249 | 12,115 | 20.4 | % | |||||||||
Real estate taxes | 14,533 | 13,053 | 1,480 | 11.3 | % | |||||||||
Cost of home sales | 33,692 | 25,094 | 8,598 | 34.3 | % | |||||||||
Rental home operating and maintenance | 6,139 | 6,775 | (636 | ) | (9.4 | )% | ||||||||
Ancillary expenses | 15,361 | 10,086 | 5,275 | 52.3 | % | |||||||||
Home selling expenses | 4,043 | 3,290 | 753 | 22.9 | % | |||||||||
General and administrative | 20,127 | 18,174 | 1,953 | 10.7 | % | |||||||||
Transaction costs (6) | 24 | 2,167 | (2,143 | ) | (98.9 | )% | ||||||||
Catastrophic weather related charges, net | 173 | 7,756 | (7,583 | ) | (97.8 | )% | ||||||||
Depreciation and amortization | 71,982 | 64,232 | 7,750 | 12.1 | % | |||||||||
Loss on extinguishment of debt | 939 | — | 939 | N/A | ||||||||||
Interest | 33,521 | 32,085 | 1,436 | 4.5 | % | |||||||||
Interest on mandatorily redeemable preferred OP units / equity | 1,142 | 790 | 352 | 44.6 | % | |||||||||
Total expenses | 273,040 | 242,751 | 30,289 | 12.5 | % | |||||||||
Income before other items | 50,498 | 25,494 | 25,004 | 98.1 | % | |||||||||
Other income, net (7) | 1,231 | 3,345 | (2,114 | ) | (63.2 | )% | ||||||||
Current tax (expense) / benefit | (213 | ) | 38 | (251 | ) | (660.5 | )% | |||||||
Deferred tax benefit | 199 | 81 | 118 | 145.7 | % | |||||||||
Net income | 51,715 | 28,958 | 22,757 | 78.6 | % | |||||||||
Less: Preferred return to preferred OP units / equity | (1,152 | ) | (1,112 | ) | (40 | ) | 3.6 | % | ||||||
Less: Amounts attributable to noncontrolling interests | (4,071 | ) | (1,776 | ) | (2,295 | ) | 129.2 | % | ||||||
Less: Preferred stock distribution | (432 | ) | (1,955 | ) | 1,523 | (77.9 | )% | |||||||
NET INCOME ATTRIBUTABLE TO SUI | $ | 46,060 | $ | 24,115 | $ | 21,945 | 91.0 | % | ||||||
Weighted average common shares outstanding: | ||||||||||||||
Basic | 81,599 | 78,369 | 3,230 | 4.1 | % | |||||||||
Diluted | 82,081 | 78,808 | 3,273 | 4.2 | % | |||||||||
Earnings per share: | ||||||||||||||
Basic | $ | 0.56 | $ | 0.31 | $ | 0.25 | 80.6 | % | ||||||
Diluted | $ | 0.56 | $ | 0.31 | $ | 0.25 | 80.6 | % | ||||||
3rd Quarter 2018 Supplemental Information 4 Sun Communities, Inc.
Statements of Operations - Year to Date Comparison
(amounts in thousands, except per share amounts)
Nine Months Ended September 30, | |||||||||||||||
2018 | 2017 | Change | % Change | ||||||||||||
REVENUES: | |||||||||||||||
Income from real property (excluding transient revenue) | $ | 536,704 | $ | 495,179 | $ | 41,525 | 8.4 | % | |||||||
Transient revenue | 88,784 | 65,599 | 23,185 | 35.3 | % | ||||||||||
Revenue from home sales | 122,248 | 91,319 | 30,929 | 33.9 | % | ||||||||||
Rental home revenue | 39,957 | 37,774 | 2,183 | 5.8 | % | ||||||||||
Ancillary revenues | 46,207 | 32,086 | 14,121 | 44.0 | % | ||||||||||
Interest | 15,849 | 15,609 | 240 | 1.5 | % | ||||||||||
Brokerage commissions and other revenues, net | 3,131 | 2,978 | 153 | 5.1 | % | ||||||||||
Total revenues | 852,880 | 740,544 | 112,336 | 15.2 | % | ||||||||||
EXPENSES: | |||||||||||||||
Property operating and maintenance | 181,579 | 159,861 | 21,718 | 13.6 | % | ||||||||||
Real estate taxes | 42,445 | 39,322 | 3,123 | 7.9 | % | ||||||||||
Cost of home sales | 91,195 | 67,999 | 23,196 | 34.1 | % | ||||||||||
Rental home operating and maintenance | 16,577 | 16,821 | (244 | ) | (1.5 | )% | |||||||||
Ancillary expenses | 28,985 | 21,995 | 6,990 | 31.8 | % | ||||||||||
Home selling expenses | 11,319 | 9,391 | 1,928 | 20.5 | % | ||||||||||
General and administrative | 61,432 | 55,912 | 5,520 | 9.9 | % | ||||||||||
Transaction costs (6) | 138 | 6,990 | (6,852 | ) | (98.0 | )% | |||||||||
Catastrophic weather related charges, net | (1,987 | ) | 8,124 | (10,111 | ) | (124.5 | )% | ||||||||
Depreciation and amortization | 206,192 | 189,719 | 16,473 | 8.7 | % | ||||||||||
Loss on extinguishment of debt | 2,657 | 759 | 1,898 | 250.1 | % | ||||||||||
Interest | 96,919 | 95,765 | 1,154 | 1.2 | % | ||||||||||
Interest on mandatorily redeemable preferred OP units / equity | 2,551 | 2,361 | 190 | 8.0 | % | ||||||||||
Total expenses | 740,002 | 675,019 | 64,983 | 9.6 | % | ||||||||||
Income before other items | 112,878 | 65,525 | 47,353 | 72.3 | % | ||||||||||
Other (expense) / income, net (7) | (3,214 | ) | 5,340 | (8,554 | ) | (160.2 | )% | ||||||||
Current tax expense | (612 | ) | (133 | ) | (479 | ) | (360.2 | )% | |||||||
Deferred tax benefit | 434 | 745 | (311 | ) | (41.7 | )% | |||||||||
Net income | 109,486 | 71,477 | 38,009 | 53.2 | % | ||||||||||
Less: Preferred return to preferred OP units / equity | (3,335 | ) | (3,482 | ) | 147 | (4.2 | )% | ||||||||
Less: Amounts attributable to noncontrolling interests | (8,392 | ) | (4,179 | ) | (4,213 | ) | 100.8 | % | |||||||
Less: Preferred stock distribution | (1,305 | ) | (6,233 | ) | 4,928 | (79.1 | )% | ||||||||
NET INCOME ATTRIBUTABLE TO SUI | $ | 96,454 | $ | 57,583 | $ | 38,871 | 67.5 | % | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 80,022 | 75,234 | 4,788 | 6.4 | % | ||||||||||
Diluted | 80,024 | 75,846 | 4,178 | 5.5 | % | ||||||||||
Earnings per share: | |||||||||||||||
Basic | $ | 1.19 | $ | 0.76 | $ | 0.43 | 56.6 | % | |||||||
Diluted | $ | 1.19 | $ | 0.76 | $ | 0.43 | 56.6 | % | |||||||
3rd Quarter 2018 Supplemental Information 5 Sun Communities, Inc.
Outstanding Securities and Capitalization
(in thousands except for *)
Outstanding Securities - As of September 30, 2018 | |||||||||
Number of Units/Shares Outstanding | Conversion Rate* | If Converted | Issuance Price per unit* | Annual Distribution Rate* | |||||
Convertible Securities | |||||||||
Series A-1 preferred OP units | 332 | 2.4390 | 810 | $100 | 6.0% | ||||
Series A-3 preferred OP units | 40 | 1.8605 | 74 | $100 | 4.5% | ||||
Series A-4 preferred OP units | 410 | 0.4444 | 182 | $25 | 6.5% | ||||
Series C preferred OP units | 314 | 1.1100 | 349 | $100 | 4.5% | ||||
Common OP units | 2,729 | 1.0000 | 2,729 | N/A | Mirrors common shares distributions | ||||
Series A-4 cumulative convertible preferred stock | 1,063 | 0.4444 | 472 | $25 | 6.5% | ||||
Non-Convertible Securities | |||||||||
Common shares | 86,355 | N/A | N/A | N/A | $2.84^ | ||||
^ Annual distribution is based on the last quarterly distribution annualized. | |||||||||
Capitalization - As of September 30, 2018 | |||||||||||
Equity | Shares | Share Price* | Total | ||||||||
Common shares | 86,355 | $ | 101.54 | $ | 8,768,487 | ||||||
Common OP units | 2,729 | $ | 101.54 | 277,103 | |||||||
Subtotal | 89,084 | $ | 9,045,590 | ||||||||
Series A-1 preferred OP units | 810 | $ | 101.54 | 82,247 | |||||||
Series A-3 preferred OP units | 74 | $ | 101.54 | 7,514 | |||||||
Series A-4 preferred OP units | 182 | $ | 101.54 | 18,480 | |||||||
Series C preferred OP units | 349 | $ | 101.54 | 35,437 | |||||||
Total diluted shares outstanding | 90,499 | $ | 9,189,268 | ||||||||
Debt | |||||||||||
Mortgage loans payable | $ | 2,819,225 | |||||||||
Secured borrowings (4) | 113,089 | ||||||||||
Preferred Equity - Sun NG Resorts - mandatorily redeemable | 35,277 | ||||||||||
Preferred OP units - mandatorily redeemable | 37,338 | ||||||||||
Lines of credit (5) | — | ||||||||||
Total Debt | $ | 3,004,929 | |||||||||
Preferred | |||||||||||
A-4 preferred stock | 1,063 | $ | 25.00 | $ | 26,575 | ||||||
Total Capitalization | $ | 12,220,772 | |||||||||
3rd Quarter 2018 Supplemental Information 6 Sun Communities, Inc.
Reconciliations to Non-GAAP Financial Measures
3rd Quarter 2018 Supplemental Information 7 Sun Communities, Inc.
Reconciliation of Net Income Attributable to Sun Communities, Inc. Common Stockholders to Funds from Operations
(amounts in thousands except for per share data)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net income attributable to Sun Communities, Inc. common stockholders: | $ | 46,060 | $ | 24,115 | $ | 96,454 | $ | 57,583 | |||||||
Adjustments: | |||||||||||||||
Depreciation and amortization | 72,269 | 64,484 | 206,892 | 190,143 | |||||||||||
Amounts attributable to noncontrolling interests | 4,311 | 1,608 | 7,724 | 3,710 | |||||||||||
Preferred return to preferred OP units | 549 | 578 | 1,654 | 1,750 | |||||||||||
Preferred distribution to Series A-4 preferred stock | 432 | 441 | 1,305 | 1,666 | |||||||||||
Gain on disposition of assets, net | (6,603 | ) | (4,309 | ) | (16,977 | ) | (11,342 | ) | |||||||
FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities (1) (8) | $ | 117,018 | $ | 86,917 | $ | 297,052 | $ | 243,510 | |||||||
Adjustments: | |||||||||||||||
Transaction costs (6) | — | 2,167 | — | 6,990 | |||||||||||
Other acquisition related costs (9) | 345 | 343 | 781 | 2,712 | |||||||||||
Loss on extinguishment of debt | 939 | — | 2,657 | 759 | |||||||||||
Catastrophic weather related charges, net | 173 | 7,756 | (1,987 | ) | 8,124 | ||||||||||
Loss of earnings - catastrophic weather related (10) | 325 | — | 975 | — | |||||||||||
Other (income) / expense, net (7) | (1,231 | ) | (3,345 | ) | 3,214 | (5,340 | ) | ||||||||
Debt premium write-off | (411 | ) | — | (1,402 | ) | (438 | ) | ||||||||
Ground lease intangible write-off | — | — | 817 | — | |||||||||||
Deferred tax benefit | (199 | ) | (81 | ) | (434 | ) | (745 | ) | |||||||
Core FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities (1) (8) | $ | 116,959 | $ | 93,757 | $ | 301,673 | $ | 255,572 | |||||||
Weighted average common shares outstanding - basic: | 81,599 | 78,369 | 80,022 | 75,234 | |||||||||||
Add: | |||||||||||||||
Common stock issuable upon conversion of stock options | 2 | 2 | 2 | 2 | |||||||||||
Restricted stock | 480 | 437 | 633 | 610 | |||||||||||
Common OP units | 2,731 | 2,761 | 2,735 | 2,758 | |||||||||||
Common stock issuable upon conversion of Series A-1 preferred OP units | 813 | 858 | 825 | 877 | |||||||||||
Common stock issuable upon conversion of Series A-4 preferred stock | 472 | 482 | 472 | 620 | |||||||||||
Common stock issuable upon conversion of Aspen preferred OP units | 448 | — | — | — | |||||||||||
Common stock issuable upon conversion of Series A-3 preferred OP units | 75 | 75 | 75 | 75 | |||||||||||
Weighted average common shares outstanding - fully diluted | 86,620 | 82,984 | 84,764 | 80,176 | |||||||||||
FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities (1) (8) per share - fully diluted | $ | 1.35 | $ | 1.05 | $ | 3.50 | $ | 3.04 | |||||||
Core FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities (1) (8) per share - fully diluted | $ | 1.35 | $ | 1.13 | $ | 3.56 | $ | 3.19 | |||||||
3rd Quarter 2018 Supplemental Information 8 Sun Communities, Inc.
Reconciliation of Net Income Attributable to Sun Communities, Inc. Common Stockholders to Recurring EBITDA
(amounts in thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net income attributable to Sun Communities, Inc., common stockholders: | $ | 46,060 | $ | 24,115 | $ | 96,454 | $ | 57,583 | |||||||
Adjustments: | |||||||||||||||
Interest expense | 34,663 | 32,875 | 99,470 | 98,126 | |||||||||||
Loss on extinguishment of debt | 939 | — | 2,657 | 759 | |||||||||||
Current tax (benefit) / expense | 213 | (38 | ) | 612 | 133 | ||||||||||
Deferred tax benefit | (199 | ) | (81 | ) | (434 | ) | (745 | ) | |||||||
Depreciation and amortization | 71,982 | 64,232 | 206,192 | 189,719 | |||||||||||
Gain on disposition of assets, net | (6,603 | ) | (4,309 | ) | (16,977 | ) | (11,342 | ) | |||||||
EBITDAre (1) | $ | 147,055 | $ | 116,794 | $ | 387,974 | $ | 334,233 | |||||||
Adjustments: | |||||||||||||||
Transaction costs (6) | 24 | 2,167 | 138 | 6,990 | |||||||||||
Other (income) / expense, net (7) | (1,231 | ) | (3,345 | ) | 3,214 | (5,340 | ) | ||||||||
Catastrophic weather related charges, net | 173 | 7,756 | (1,987 | ) | 8,124 | ||||||||||
Preferred return to preferred OP units / equity | 1,152 | 1,112 | 3,335 | 3,482 | |||||||||||
Amounts attributable to noncontrolling interests | 4,071 | 1,776 | 8,392 | 4,179 | |||||||||||
Preferred stock distribution | 432 | 1,955 | 1,305 | 6,233 | |||||||||||
Plus: Gain on dispositions of assets, net | 6,603 | 4,309 | 16,977 | 11,342 | |||||||||||
Recurring EBITDA (1) | $ | 158,279 | $ | 132,524 | $ | 419,348 | $ | 369,243 | |||||||
3rd Quarter 2018 Supplemental Information 9 Sun Communities, Inc.
Reconciliation of Net Income Attributable to Sun Communities, Inc. Common Stockholders to Net Operating Income
(amounts in thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net income attributable to Sun Communities, Inc., common stockholders: | $ | 46,060 | $ | 24,115 | $ | 96,454 | $ | 57,583 | |||||||
Other revenues | (6,603 | ) | (7,011 | ) | (18,980 | ) | (18,587 | ) | |||||||
Home selling expenses | 4,043 | 3,290 | 11,319 | 9,391 | |||||||||||
General and administrative | 20,127 | 18,174 | 61,432 | 55,912 | |||||||||||
Transaction costs (6) | 24 | 2,167 | 138 | 6,990 | |||||||||||
Depreciation and amortization | 71,982 | 64,232 | 206,192 | 189,719 | |||||||||||
Loss on extinguishment of debt | 939 | — | 2,657 | 759 | |||||||||||
Interest expense | 34,663 | 32,875 | 99,470 | 98,126 | |||||||||||
Catastrophic weather related charges, net | 173 | 7,756 | (1,987 | ) | 8,124 | ||||||||||
Other (income) / expense, net (7) | (1,231 | ) | (3,345 | ) | 3,214 | (5,340 | ) | ||||||||
Current tax expense / (benefit) | 213 | (38 | ) | 612 | 133 | ||||||||||
Deferred tax benefit | (199 | ) | (81 | ) | (434 | ) | (745 | ) | |||||||
Preferred return to preferred OP units / equity | 1,152 | 1,112 | 3,335 | 3,482 | |||||||||||
Amounts attributable to noncontrolling interests | 4,071 | 1,776 | 8,392 | 4,179 | |||||||||||
Preferred stock distribution | 432 | 1,955 | 1,305 | 6,233 | |||||||||||
NOI(1) / Gross Profit | $ | 175,846 | $ | 146,977 | $ | 473,119 | $ | 415,959 | |||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Real Property NOI (1) | $ | 143,710 | $ | 125,961 | $ | 401,464 | $ | 361,595 | |||||||
Rental Program NOI (1) | 23,847 | 22,060 | 72,625 | 68,759 | |||||||||||
Home Sales NOI (1) / Gross Profit | 12,439 | 8,103 | 31,053 | 23,320 | |||||||||||
Ancillary NOI (1) / Gross Profit | 12,247 | 6,931 | 17,222 | 10,091 | |||||||||||
Site rent from Rental Program (included in Real Property NOI) (1)(11) | (16,397 | ) | (16,078 | ) | (49,245 | ) | (47,806 | ) | |||||||
NOI (1) / Gross profit | $ | 175,846 | $ | 146,977 | $ | 473,119 | $ | 415,959 | |||||||
3rd Quarter 2018 Supplemental Information 10 Sun Communities, Inc.
Non-GAAP and Other Financial Measures
3rd Quarter 2018 Supplemental Information 11 Sun Communities, Inc.
Financial and Operating Highlights
(amounts in thousands, except for *)
Quarter Ended | |||||||||||||||||||
9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | |||||||||||||||
FINANCIAL INFORMATION | |||||||||||||||||||
Total revenues | $ | 323,538 | $ | 271,426 | $ | 257,916 | $ | 242,026 | $ | 268,245 | |||||||||
Net income | 51,715 | 24,170 | 33,601 | 10,342 | 28,958 | ||||||||||||||
Net income attributable to common stockholders | 46,060 | 20,408 | 29,986 | 7,438 | 24,115 | ||||||||||||||
Earnings per share basic* | $ | 0.56 | $ | 0.25 | $ | 0.38 | $ | 0.09 | $ | 0.31 | |||||||||
Earnings per share diluted* | 0.56 | 0.25 | 0.38 | 0.09 | 0.31 | ||||||||||||||
Recurring EBITDA (1) | $ | 158,279 | $ | 128,790 | $ | 132,222 | $ | 119,408 | $ | 132,524 | |||||||||
FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities (1) (8) | 117,018 | 85,623 | 94,976 | 76,609 | 86,917 | ||||||||||||||
Core FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities (1) (8) | 116,959 | 90,372 | 94,907 | 81,812 | 93,757 | ||||||||||||||
FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities (1) (8) per share - fully diluted* | $ | 1.35 | $ | 1.02 | $ | 1.14 | $ | 0.92 | $ | 1.05 | |||||||||
Core FFO attributable to Sun Communities, Inc. common stockholders and dilutive convertible securities (1) (8) per share - fully diluted* | 1.35 | 1.07 | 1.14 | 0.98 | 1.13 | ||||||||||||||
BALANCE SHEETS | |||||||||||||||||||
Total assets | $ | 6,653,726 | $ | 6,492,348 | $ | 6,149,653 | $ | 6,111,957 | $ | 6,157,836 | |||||||||
Total debt | 3,004,929 | 3,364,081 | 3,129,440 | 3,079,238 | 3,003,427 | ||||||||||||||
Total liabilities | 3,367,285 | 3,736,621 | 3,471,096 | 3,405,204 | 3,351,021 | ||||||||||||||
Quarter Ended | ||||||||||||||
9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | ||||||||||
OPERATING INFORMATION* | ||||||||||||||
New home sales | 146 | 134 | 106 | 103 | 102 | |||||||||
Pre-owned home sales | 825 | 809 | 731 | 747 | 703 | |||||||||
Total homes sold | 971 | 943 | 837 | 850 | 805 | |||||||||
Communities | 370 | 367 | 350 | 350 | 348 | |||||||||
Developed sites | 108,142 | 107,192 | 106,617 | 106,036 | 104,359 | |||||||||
Transient RV sites | 19,432 | 19,007 | 15,693 | 15,856 | 15,915 | |||||||||
Total sites | 127,574 | 126,199 | 122,310 | 121,892 | 120,274 | |||||||||
MH occupancy | 94.9 | % | 95.0 | % | 94.7 | % | 94.6 | % | 95.2 | % | ||||
RV occupancy | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||
Total blended MH and RV occupancy | 96.1 | % | 96.1 | % | 95.8 | % | 95.8 | % | 96.2 | % | ||||
3rd Quarter 2018 Supplemental Information 12 Sun Communities, Inc.
Debt Analysis
(amounts in thousands)
Quarter Ended | |||||||||||||||||||
9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | |||||||||||||||
DEBT OUTSTANDING | |||||||||||||||||||
Mortgage loans payable | $ | 2,819,225 | $ | 2,636,847 | $ | 2,826,225 | $ | 2,867,356 | $ | 2,822,640 | |||||||||
Secured borrowings (4) | 113,089 | 118,242 | 124,077 | 129,182 | 134,884 | ||||||||||||||
Preferred Equity - Sun NG Resorts - mandatorily redeemable | 35,277 | 35,277 | — | — | — | ||||||||||||||
Preferred OP units - mandatorily redeemable | 37,338 | 37,338 | 37,338 | 41,443 | 45,903 | ||||||||||||||
Lines of credit (5) | — | 536,377 | 141,800 | 41,257 | — | ||||||||||||||
Total debt | $ | 3,004,929 | $ | 3,364,081 | $ | 3,129,440 | $ | 3,079,238 | $ | 3,003,427 | |||||||||
% FIXED/FLOATING | |||||||||||||||||||
Fixed | 100.0 | % | 84.0 | % | 90.6 | % | 93.7 | % | 94.9 | % | |||||||||
Floating | — | % | 16.0 | % | 9.4 | % | 6.3 | % | 5.1 | % | |||||||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||
WEIGHTED AVERAGE INTEREST RATES | |||||||||||||||||||
Mortgage loans payable | 4.23 | % | 4.27 | % | 4.25 | % | 4.25 | % | 4.26 | % | |||||||||
Preferred Equity - Sun NG Resorts - mandatorily redeemable | 6.00 | % | 6.00 | % | — | % | — | % | — | % | |||||||||
Preferred OP units - mandatorily redeemable | 6.61 | % | 6.61 | % | 6.61 | % | 6.75 | % | 6.87 | % | |||||||||
Lines of credit (5) | — | % | 3.31 | % | 3.01 | % | 2.79 | % | — | % | |||||||||
Average before Secured borrowings (4) | 4.28 | % | 4.15 | % | 4.22 | % | 4.26 | % | 4.30 | % | |||||||||
Secured borrowings (4) | 9.95 | % | 9.96 | % | 9.97 | % | 9.97 | % | 9.98 | % | |||||||||
Total average | 4.50 | % | 4.36 | % | 4.45 | % | 4.50 | % | 4.56 | % | |||||||||
DEBT RATIOS | |||||||||||||||||||
Net Debt / Recurring EBITDA (1) (TTM) | 5.4 | 6.5 | 6.2 | 6.3 | 6.0 | ||||||||||||||
Net Debt / Enterprise Value | 23.9 | % | 28.6 | % | 28.8 | % | 28.2 | % | 28.3 | % | |||||||||
Net Debt / Gross Assets | 35.9 | % | 42.7 | % | 41.9 | % | 41.8 | % | 39.0 | % | |||||||||
COVERAGE RATIOS | |||||||||||||||||||
Recurring EBITDA (1) (TTM) / Interest | 3.9 | 3.7 | 3.6 | 3.6 | 3.5 | ||||||||||||||
Recurring EBITDA (1) (TTM) / Interest + Pref. Distributions + Pref. Stock Distribution | 3.8 | 3.6 | 3.4 | 3.3 | 3.2 | ||||||||||||||
MATURITIES/PRINCIPAL AMORTIZATION NEXT FIVE YEARS | Remaining 2018 | 2019 | 2020 | 2021 | 2022 | ||||||||||||||
Mortgage loans payable: | |||||||||||||||||||
Maturities | $ | — | $ | 10,141 | $ | 58,078 | $ | 270,680 | $ | 82,544 | |||||||||
Weighted average rate of maturities | — | % | 5.66 | % | 5.92 | % | 5.53 | % | 4.46 | % | |||||||||
Principal amortization | 13,310 | 57,868 | 59,240 | 58,437 | 56,011 | ||||||||||||||
Secured borrowings (4) | 1,296 | 5,471 | 5,970 | 6,410 | 6,606 | ||||||||||||||
Preferred Equity - Sun NG Resorts - mandatorily redeemable | — | — | — | — | 35,277 | ||||||||||||||
Preferred OP units - mandatorily redeemable | 1,500 | 1,175 | — | — | — | ||||||||||||||
Lines of credit (5) | — | — | — | — | — | ||||||||||||||
Total | $ | 16,106 | $ | 74,655 | $ | 123,288 | $ | 335,527 | $ | 180,438 | |||||||||
3rd Quarter 2018 Supplemental Information 13 Sun Communities, Inc.
Statements of Operations – Same Community(2)
(amounts in thousands except for Other Information)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
2018 | 2017 | Change | % Change | 2018 | 2017 | Change | % Change | ||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||||
Income from real property (12) | $ | 198,883 | $ | 187,056 | $ | 11,827 | 6.3 | % | $ | 565,213 | $ | 532,707 | $ | 32,506 | 6.1 | % | |||||||||||||
PROPERTY OPERATING EXPENSES: | |||||||||||||||||||||||||||||
Payroll and benefits | 18,662 | 18,595 | 67 | 0.4 | % | 50,795 | 50,193 | 602 | 1.2 | % | |||||||||||||||||||
Legal, taxes & insurance | 2,546 | 1,882 | 664 | 35.3 | % | 6,973 | 5,267 | 1,706 | 32.4 | % | |||||||||||||||||||
Utilities (12) | 16,274 | 15,396 | 878 | 5.7 | % | ||||||||||||||||||||||||