EX-99.1 3 elsex9912q24.htm EX-99.1 Document

N E W S R E L E A S E
elslogoa34.jpg
CONTACT: Paul SeaveyFOR IMMEDIATE RELEASE
(800) 247-5279July 22, 2024
                                    
ELS REPORTS SECOND QUARTER RESULTS
Continued Strong Performance; Increases 2024 Earnings Guidance

CHICAGO, IL – July 22, 2024 Equity LifeStyle Properties, Inc. (NYSE: ELS) (referred to herein as “we,” “us,” and “our”) today announced results for the quarter and six months ended June 30, 2024. All per share results are reported on a fully diluted basis unless otherwise noted.
FINANCIAL RESULTS
($ in millions, except per share data)Quarter Ended June 30,
20242023$ Change
% Change (1)
Net Income per Common Share$0.42$0.34$0.0824.3%
Funds from Operations (“FFO”) per Common Share and OP Unit$0.69$0.61$0.0813.5%
Normalized Funds from Operations (“Normalized FFO”) per Common Share and OP Unit$0.66$0.64$0.022.9%
Six Months Ended June 30,
20242023$ Change
% Change (1)
Net Income per Common Share$1.01$0.78$0.2329.4%
FFO per Common Share and OP Unit$1.55$1.33$0.2216.6%
Normalized FFO per Common Share and OP Unit$1.44$1.36$0.085.9%
_____________________
1.Calculations prepared using actual results without rounding.
Operations Update
Normalized FFO per Common Share and OP Unit for the quarter ended June 30, 2024 was $0.66, representing a 2.9% increase compared to the same period in 2023, outperforming the midpoint of our guidance range of $0.64. Normalized FFO for the six months ended June 30, 2024, was $1.44 per Common Share and OP Unit, representing a 5.9% increase compared to the same period in 2023. Core property operating revenues increased 4.6% and Core income from property operations, excluding property management increased 5.5% for the quarter ended June 30, 2024, compared to the same period in 2023. For the six months ended June 30, 2024, Core property operating revenues increased 5.2% and Core income from property operations, excluding property management increased 6.4% compared to the same period in 2023.
MH
Core MH base rental income for the quarter ended June 30, 2024 increased 6.2% compared to the same period in 2023, which reflects 6.0% growth from rate increases and 0.2% from occupancy gains. Core MH homeowners increased by 171, and we sold 255 new homes during the quarter ended June 30, 2024. The new homes sold had an average sales price of approximately $89,000. Core MH base rental income for the six months ended June 30, 2024 increased 6.3% compared to the same period in 2023, which reflects 6.1% growth from rate increases and 0.2% from occupancy gains.
i



RV and Marina
Core RV and marina base rental income for the quarter ended June 30, 2024 increased 2.0% compared to the same period in 2023. Core RV and marina annual base rental income increased 6.6% for the quarter ended June 30, 2024, compared to the same period in 2023. Core RV and marina base rental income for the six months ended June 30, 2024 increased 4.0% compared to the same period in 2023. Core RV and marina annual base rental income increased 7.3% for the six months ended June 30, 2024, compared to the same period in 2023.
Property Operating Expenses
Core property operating expenses, excluding property management for the quarter ended June 30, 2024 increased 3.4% compared to the same period in 2023. For the six months ended June 30, 2024, Core property operating expenses, excluding property management increased 3.7% compared to same period in 2023.
Balance Sheet Activity
On July 18, 2024, we closed on a modification of our $500 million unsecured line of credit to extend the maturity date to July 18, 2028 and add an option to extend the maturity date on our $300 million senior unsecured term loan to April 16, 2027. All other material terms, including interest rate terms, will remain the same.


























ii



Guidance Update (1)
($ in millions, except per share data)2024
Third quarterFull Year
Net Income per Common Share$0.42 to $0.48$1.89 to $1.99
FFO per Common Share and OP Unit$0.69 to $0.75$2.96 to $3.06
Normalized FFO per Common Share and OP Unit$0.69 to $0.75$2.86 to $2.96
2023 Actual2024 Growth Rates
Core Portfolio:Third quarterFull YearThird quarterFull Year
MH base rental income$167.8 $668.5 5.7% to 6.3%5.6% to 6.6%
RV and marina base rental income (2)
$109.5 $413.5 2.4% to 3.0%3.5% to 4.5%
Property operating revenues$332.8 $1,297.7 4.1% to 4.7%4.5% to 5.5%
Property operating expenses, excluding property management$149.9 $562.3 4.1% to 4.7%3.3% to 4.3%
Income from property operations, excluding property management $182.9 $735.4 4.2% to 4.8%5.4% to 6.4%
Non-Core Portfolio:2024 Full Year
Income from property operations, excluding property management$14.0 to $18.0
Other Guidance Assumptions:2024 Full Year
Property management and general administrative$113.2 to $119.2
Debt assumptions:
Weighted average debt outstanding $3,400 to $3,600
Interest and related amortization$140.6 to $146.6
______________________
1.    Third quarter and full year 2024 guidance represent management’s estimate of a range of possible outcomes. The midpoint of the ranges reflect management’s estimate of the most likely outcome based on our current view of existing market conditions and assumptions. Actual results could vary materially from management’s estimates presented above if any of our assumptions, including occupancy and rate changes, our ability to manage expenses in an inflationary environment, our ability to integrate and operate recent acquisitions and costs to restore property operations and potential revenue losses following storms or other unplanned events, are incorrect. See Forward-Looking Statements in this press release for additional factors impacting our 2024 guidance assumptions. See Non-GAAP Financial Measures Definitions and Reconciliations at the end of the supplemental financial information for definitions of FFO and Normalized FFO and a reconciliation of Net income per Common Share - Fully Diluted to FFO per Common Share and OP Unit - Fully Diluted and Normalized FFO per Common Share and OP Unit - Fully Diluted.
2.    Core RV and marina annual revenue represents approximately 67.4% and 69.9% of third quarter 2024 and full year 2024 RV and marina base rental income guidance, respectively. Core RV and marina annual revenue third quarter 2024 growth rate range is 6.3% to 6.9% and the full year 2024 growth rate range is 6.5% to 7.5%.






iii



About Equity LifeStyle Properties
We are a self-administered, self-managed real estate investment trust (“REIT”) with headquarters in Chicago. As of July 22, 2024, we own or have an interest in 452 properties in 35 states and British Columbia consisting of 172,866 sites.
For additional information, please contact our Investor Relations Department at (800) 247-5279 or at investor_relations@equitylifestyle.com.
Conference Call
A live audio webcast of our conference call discussing these results will take place tomorrow, Tuesday, July 23, 2024, at 10:00 a.m. Central Time. Please visit the Investor Relations section at www.equitylifestyleproperties.com for the link. A replay of the webcast will be available for two weeks at this site.
Forward-Looking Statements
In addition to historical information, this press release includes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. When used, words such as “anticipate,” “expect,” “believe,” “project,” “estimate,” “guidance,” “intend,” “may be” and “will be” and similar words or phrases, or the negative thereof, unless the context requires otherwise, are intended to identify forward-looking statements and may include, without limitation, information regarding our expectations, goals or intentions regarding the future, and the expected effect of our acquisitions. Forward-looking statements, including our guidance concerning Net Income, FFO and Normalized FFO per share data, and certain growth rates, by their nature, involve estimates, projections, goals, forecasts and assumptions and are subject to risks and uncertainties that could cause actual results or outcomes to differ materially from those expressed in a forward-looking statement due to a number of factors, which include, but are not limited to the following: (i) the mix of site usage within the portfolio; (ii) yield management on our short-term resort and marina sites; (iii) scheduled or implemented rate increases on community, resort and marina sites; (iv) scheduled or implemented rate increases in annual payments under membership subscriptions; (v) occupancy changes; (vi) our ability to attract and retain membership customers; (vii) change in customer demand regarding travel and outdoor vacation destinations; (viii) our ability to manage expenses in an inflationary environment; (ix) changes in debt service and interest rates; (x) our ability to integrate and operate recent acquisitions in accordance with our estimates; (xi) our ability to execute expansion/development opportunities in the face of supply chain delays/shortages; (xii) completion of pending transactions in their entirety and on assumed schedule; (xiii) our ability to attract and retain property employees, particularly seasonal employees; (xiv) ongoing legal matters and related fees; (xv) costs to restore property operations and potential revenue losses following storms or other unplanned events; and (xvi) the potential impact of, and our ability to remediate, material weaknesses in our internal control over financial reporting. For further information on these and other factors that could impact us and the statements contained herein, refer to our filings with the Securities and Exchange Commission, including the “Risk Factors” and “Forward-Looking Statements” sections in our most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q. These forward-looking statements are based on management's present expectations and beliefs about future events. As with any projection or forecast, these statements are inherently susceptible to uncertainty and changes in circumstances. We are under no obligation to, and expressly disclaim any obligation to, update or alter our forward-looking statements whether as a result of such changes, new information, subsequent events or otherwise.
iv

















Supplemental Financial Information


Financial Highlights (1)(2)

(In millions, except Common Shares and OP Units outstanding and per share data, unaudited)
As of and for the Quarters Ended
June 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023
Operating Information
Total revenues$380.0 $386.6 $360.6 $388.8 $370.0 
Consolidated net income$82.1 $115.3 $96.4 $80.7 $66.0 
Net income available for Common Stockholders$78.3 $109.9 $91.9 $77.0 $62.9 
Adjusted EBITDAre$164.3 $186.3 $171.1 $167.0 $157.7 
FFO available for Common Stock and OP Unit holders$134.7 $167.4 $148.5 $133.8 $118.6 
Normalized FFO available for Common Stock and OP Unit holders$128.5 $152.7 $138.2 $133.9 $124.9 
Funds Available for Distribution ("FAD") for Common Stock and OP Unit holders$108.3 $136.9 $109.2 $107.8 $98.3 
Common Shares and OP Units Outstanding (In thousands) and Per Share Data
Common Shares and OP Units, end of the period195,621 195,598 195,531 195,525 195,514 
Weighted average Common Shares and OP Units outstanding - Fully Diluted195,465 195,545 195,475 195,440 195,430 
Net income per Common Share - Fully Diluted (3)
$0.42 $0.59 $0.49 $0.41 $0.34 
FFO per Common Share and OP Unit - Fully Diluted$0.69 $0.86 $0.76 $0.68 $0.61 
Normalized FFO per Common Share and OP Unit - Fully Diluted$0.66 $0.78 $0.71 $0.68 $0.64 
Dividends per Common Share$0.4775 $0.4775 $0.4475 $0.4475 $0.4475 
Balance Sheet
Total assets$5,645 $5,630 $5,614 $5,626 $5,586 
Total liabilities$4,135 $4,110 $4,115 $4,129 $4,083 
Market Capitalization
Total debt (4)
$3,499 $3,507 $3,548 $3,533 $3,479 
Total market capitalization (5)
$16,240 $16,104 $17,341 $15,990 $16,557 
Ratios
Total debt / total market capitalization21.5 %21.8 %20.5 %22.1 %21.0 %
Total debt / Adjusted EBITDAre (6)
5.1 5.1 5.3 5.4 5.4 
Interest coverage (7)
5.1 5.2 5.2 5.3 5.4 
Fixed charges (8)
5.1 5.1 5.1 5.1 5.2 



______________________
1.See Non-GAAP Financial Measures Definitions and Reconciliations at the end of the supplemental financial information for definitions of Adjusted EBITDAre, FFO, Normalized FFO and FAD and a reconciliation of Consolidated net income to Adjusted EBITDAre.
2.See page 6 for a reconciliation of Net income available for Common Stockholders to Non-GAAP financial measures FFO available for Common Stock and OP Unit holders, Normalized FFO available for Common Stock and OP Unit holders and FAD for Common Stock and OP Unit holders.
3.Net income per Common Share - Fully Diluted is calculated before Income allocated to non-controlling interest - Common OP Units.
4.Excludes deferred financing costs of approximately $27.8 million as of June 30, 2024.
5.See page 14 for the calculation of market capitalization as of June 30, 2024.
6.Calculated using trailing twelve months Adjusted EBITDAre.
7.Calculated by dividing trailing twelve months Adjusted EBITDAre by the interest expense incurred during the same period.
8.See Non-GAAP Financial Measures Definitions and Reconciliations at the end of the supplemental financial information for a definition of fixed charges. This ratio is calculated by dividing trailing twelve months Adjusted EBITDAre by the sum of fixed charges and preferred stock dividends, if any, during the same period.
2Q 2024 Supplemental Financial Information
1
Equity LifeStyle Properties, Inc.


Consolidated Balance Sheets

(In thousands, except share and per share data)
June 30, 2024December 31, 2023
(unaudited)
Assets
Investment in real estate:
Land$2,088,682 $2,088,657 
Land improvements4,490,978 4,380,649 
Buildings and other depreciable property1,225,474 1,236,985 
7,805,134 7,706,291 
Accumulated depreciation(2,544,276)(2,448,876)
Net investment in real estate5,260,858 5,257,415 
Cash and restricted cash35,658 29,937 
Notes receivable, net51,504 49,937 
Investment in unconsolidated joint ventures86,439 85,304 
Deferred commission expense54,882 53,641 
Other assets, net156,134 137,499 
Total Assets$5,645,475 $5,613,733 
Liabilities and Equity
Liabilities:
Mortgage notes payable, net$2,959,443 $2,989,959 
Term loans, net498,007 497,648 
Unsecured line of credit14,000 31,000 
Accounts payable and other liabilities177,819 151,567 
Deferred membership revenue228,099 218,337 
Accrued interest payable11,978 12,657 
Rents and other customer payments received in advance and security deposits152,433 126,451 
Distributions payable93,402 87,493 
Total Liabilities4,135,181 4,115,112 
Equity:
Preferred stock, $0.01 par value, 10,000,000 shares authorized as of June 30, 2024 and December 31, 2023; none issued and outstanding.
— — 
Common stock, $0.01 par value, 600,000,000 shares authorized as of June 30, 2024 and December 31, 2023; 186,516,405 and 186,426,281 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively.
1,917 1,917 
Paid-in capital1,646,160 1,644,319 
Distributions in excess of accumulated earnings(213,486)(223,576)
Accumulated other comprehensive income5,292 6,061 
Total Stockholders’ Equity1,439,883 1,428,721 
Non-controlling interests – Common OP Units70,411 69,900 
Total Equity1,510,294 1,498,621 
Total Liabilities and Equity$5,645,475 $5,613,733 

2Q 2024 Supplemental Financial Information
2
Equity LifeStyle Properties, Inc.


Consolidated Statements of Income

(In thousands, unaudited)
Quarters Ended June 30,Six Months Ended June 30,
2024202320242023
Revenues:
Rental income$300,788 $288,655 $617,386 $585,106 
Annual membership subscriptions16,369 16,189 32,584 32,159 
Membership upgrade sales (1)
4,050 3,614 7,997 7,119 
Other income16,197 17,911 31,746 35,625 
Gross revenues from home sales, brokered resales and ancillary services37,565 38,913 67,618 71,046 
Interest income2,420 2,259 4,588 4,347 
Income from other investments, net2,630 2,473 4,668 4,564 
Total revenues380,019 370,014 766,587 739,966 
Expenses:
Property operating and maintenance126,105 122,214 240,888 234,697 
Real estate taxes20,099 18,832 40,886 37,148 
Membership sales and marketing (2)
6,126 5,521 11,423 10,359 
Property management19,436 19,359 39,146 38,823 
Depreciation and amortization51,344 51,464 102,452 101,966 
Cost of home sales, brokered resales and ancillary services27,650 29,268 49,617 52,409 
Home selling expenses and ancillary operating expenses7,472 7,170 13,619 14,094 
General and administrative8,985 16,607 20,974 28,268 
Casualty-related charges/(recoveries), net (3)
(6,170)— (21,013)— 
Other expenses1,387 1,381 2,718 2,849 
Interest and related amortization36,037 33,122 69,580 65,710 
Total expenses298,471 304,938 570,290 586,323 
Income before income taxes and other items81,548 65,076 196,297 153,643 
Gain/(Loss) on sale of real estate and impairment, net— — — (2,632)
Income tax benefit— — 239 — 
Equity in income of unconsolidated joint ventures579 973 862 1,497 
Consolidated net income82,127 66,049 197,398 152,508 
Income allocated to non-controlling interests – Common OP Units(3,822)(3,121)(9,188)(7,209)
Redeemable perpetual preferred stock dividends(8)(8)(8)(8)
Net income available for Common Stockholders$78,297 $62,920 $188,202 $145,291 





_____________________
1.Membership upgrade sales revenue is net of deferrals of $4.7 million and $5.7 million for the quarters ended June 30, 2024 and June 30, 2023, respectively. See page 13 for details of membership sales activity.
2.Membership sales and marketing expense is net of sales commission deferrals of $0.9 million for both quarters ended June 30, 2024 and June 30, 2023. See page 13 for details of membership sales activity.
3.Casualty-related charges/(recoveries), net for the quarter ended June 30, 2024 includes debris removal and cleanup costs related to Hurricane Ian of $0.7 million and insurance recovery revenue of $6.9 million including $6.2 million for reimbursement of capital expenditures related to Hurricane Ian. Casualty-related charges/(recoveries), net for the six months ended June 30, 2024 includes debris removal and cleanup costs related to Hurricane Ian of $1.2 million and insurance recovery revenue of $22.3 million including $21.0 million for reimbursement of capital expenditures related to Hurricane Ian.
2Q 2024 Supplemental Financial Information
3
Equity LifeStyle Properties, Inc.


Non-GAAP Financial Measures

This document contains certain Non-GAAP measures used by management that we believe are helpful to understand our business. We believe investors should review these Non-GAAP measures along with GAAP net income and cash flows from operating activities, investing activities and financing activities, when evaluating an equity REIT’s operating performance. Our definitions and calculations of these Non-GAAP financial and operating measures and other terms may differ from the definitions and methodologies used by other REITs and, accordingly, may not be comparable. These Non-GAAP financial and operating measures do not represent cash generated from operating activities in accordance with GAAP, nor do they represent cash available to pay distributions and should not be considered as an alternative to net income, determined in accordance with GAAP, as an indication of our financial performance, or to cash flows from operating activities, determined in accordance with GAAP, as a measure of our liquidity, nor are they indicative of funds available to fund our cash needs, including our ability to make cash distributions. For definitions and reconciliations of Non-GAAP measures to our financial statements as prepared under GAAP, refer to both Reconciliation of Net Income to Non-GAAP Financial Measures on page 6 and Non-GAAP Financial Measures Definitions and Reconciliations on pages 16-19.






2Q 2024 Supplemental Financial Information
4
Equity LifeStyle Properties, Inc.


Selected Non-GAAP Financial Measures (1)

(In millions, except per share data, unaudited)
Quarter Ended
June 30, 2024
Income from property operations, excluding property management - Core (2)
$181.8 
Income from property operations, excluding property management - Non-Core (2)
3.3 
Property management and general and administrative(28.4)
Other income and expenses7.8 
Interest and related amortization(36.0)
Normalized FFO available for Common Stock and OP Unit holders (3)
$128.5 
Insurance proceeds due to catastrophic weather event (4)
6.2 
FFO available for Common Stock and OP Unit holders$134.7 
FFO per Common Share and OP Unit$0.69 
Normalized FFO per Common Share and OP Unit$0.66 
Normalized FFO available for Common Stock and OP Unit holders$128.5 
Non-revenue producing improvements to real estate (20.2)
FAD for Common Stock and OP Unit holders$108.3 
Weighted average Common Shares and OP Units - Fully Diluted195.5 
























______________________
1.See page 6 for a reconciliation of Net income available for Common Stockholders to FFO available for Common Stock and OP Unit holders, Normalized FFO available for Common Stock and OP Unit holders and FAD for Common Stock and OP Unit holders.
2.See pages 8-9 for details of the Core Income from Property Operations, excluding property management. See page 10 for details of the Non-Core Income from Property Operations, excluding property management.
3.Amounts may not foot due to rounding.
4.Represents insurance recovery revenue for reimbursement of capital expenditures related to Hurricane Ian.
2Q 2024 Supplemental Financial Information
5
Equity LifeStyle Properties, Inc.


Reconciliation of Net Income to Non-GAAP Financial Measures

(In thousands, except per share data, unaudited)
Quarters Ended June 30,Six Months Ended June 30,
2024202320242023
Net income available for Common Stockholders$78,297 $62,920 $188,202 $145,291 
Income allocated to non-controlling interests – Common OP Units3,822 3,121 9,188 7,209 
Depreciation and amortization51,344 51,464 102,452 101,966 
Depreciation on unconsolidated joint ventures1,200 1,081 2,251 2,216 
(Gain)/Loss on unconsolidated joint ventures— — — (416)
(Gain)/Loss on sale of real estate and impairment, net— — — 2,632 
FFO available for Common Stock and OP Unit holders134,663 118,586 302,093 258,898 
Deferred income tax benefit— — (239)— 
Accelerated vesting of stock-based compensation expense— 6,320 — 6,320 
Transaction/pursuit costs and other (1)
— — 383 207 
Insurance proceeds due to catastrophic weather event (2)
(6,170)— (21,013)— 
Normalized FFO available for Common Stock and OP Unit holders128,493 124,906 281,224 265,425 
Non-revenue producing improvements to real estate(20,220)(26,573)(36,042)(44,685)
FAD for Common Stock and OP Unit holders$108,273 $98,333 $245,182 $220,740 
Net income per Common Share - Basic$0.42 $0.34 $1.01 $0.78 
Net income per Common Share - Fully Diluted (3)
$0.42 $0.34 $1.01 $0.78 
FFO per Common Share and OP Unit - Basic$0.69 $0.61 $1.55 $1.33 
FFO per Common Share and OP Unit - Fully Diluted$0.69 $0.61 $1.55 $1.33 
Normalized FFO per Common Share and OP Unit - Basic$0.66 $0.64 $1.44 $1.36 
Normalized FFO per Common Share and OP Unit - Fully Diluted$0.66 $0.64 $1.44 $1.36 
Weighted average Common Shares outstanding - Basic186,318 186,023 186,303 185,962 
Weighted average Common Shares and OP Units outstanding - Basic195,423 195,263 195,408 195,213 
Weighted average Common Shares and OP Units outstanding - Fully Diluted195,465 195,430 195,505 195,388 


















____________________
1.Prior period amounts have been reclassified to conform to the current period presentation.
2.Represents insurance recovery revenue for reimbursement of capital expenditures related to Hurricane Ian.
3.Net income per Common Share - Fully Diluted is calculated before Income allocated to non-controlling interest - Common OP Units.
2Q 2024 Supplemental Financial Information
6
Equity LifeStyle Properties, Inc.


Consolidated Income from Property Operations (1)

(In millions, except home site and occupancy figures, unaudited)
Quarters Ended June 30,Six Months Ended June 30,
2024202320242023
MH base rental income (2)
$176.7 $166.4 $351.8 $331.0 
Rental home income (2)
3.4 3.7 6.9 7.6 
RV and marina base rental income (2)
103.4 101.9 223.5 213.5 
Annual membership subscriptions16.4 16.2 32.6 32.1 
Membership upgrade sales (3)
4.1 3.6 8.0 7.1 
Utility and other income (2)(4)
34.6 35.9 69.5 71.2 
Property operating revenues338.6 327.7 692.3 662.5 
Property operating, maintenance and real estate taxes (2)
147.4 142.4 284.4 274.3 
Membership sales and marketing (3)
6.1 5.5 11.4 10.4 
Property operating expenses, excluding property management (1)
153.5 147.9 295.8 284.7 
Income from property operations, excluding property management (1)
$185.1 $179.8 $396.5 $377.8 
Manufactured home site figures and occupancy averages:
Total sites (5)
73,006 72,729 73,007 72,723 
Occupied sites68,928 68,792 68,922 68,820 
Occupancy %94.4 %94.6 %94.4 %94.6 %
Monthly base rent per site$854 $806 $851 $802 
RV and marina base rental income:
Annual$76.6 $72.7 $152.0 $142.1 
Seasonal8.0 9.5 37.5 37.4 
Transient18.8 19.7 34.0 34.0 
Total RV and marina base rental income$103.4 $101.9 $223.5 $213.5 











______________________
1.Excludes property management expenses.
2.MH base rental income, Rental home income, RV and marina base rental income and Utility income, net of bad debt expense, are presented in Rental income in the Consolidated Statements of Income on page 3. Bad debt expense is presented in Property operating, maintenance and real estate taxes in this table.
3.See page 13 for details of membership sales activity.
4.Includes approximately $1.9 million and $4.0 million of business interruption income from Hurricane Ian during the quarters ended June 30, 2024 and June 30, 2023, respectively and $3.8 million and $8.0 million for the six months ended June 30, 2024 and June 30, 2023, respectively.
5.For June 30, 2024, includes 293 MH expansion sites added during the quarter ended December 31, 2023.
2Q 2024 Supplemental Financial Information
7
Equity LifeStyle Properties, Inc.


Core Income from Property Operations (1)

(In millions, except occupancy figures, unaudited)
Quarters Ended June 30,Six Months Ended June 30,
20242023
Change (2)
20242023
Change (2)
MH base rental income$176.5 $166.3 6.2%$351.5 $330.7 6.3 %
Rental home income3.4 3.7 (8.7)%6.9 7.5 (9.0)%
RV and marina base rental income100.6 98.6 2.0%216.2 208.0 4.0 %
Annual membership subscriptions16.3 16.1 1.3%32.6 31.9 2.0 %
Membership upgrade sales (3)
4.0 3.6 12.0%8.0 7.1 12.9 %
Utility and other income31.4 29.4 6.6%62.5 58.9 6.1 %
Property operating revenues332.2 317.7 4.6%677.7 644.1 5.2 %
Utility expense38.0 36.5 4.2%76.7 74.9 2.4 %
Payroll30.9 31.1 (0.6)%58.6 59.2 (1.0)%
Repair & maintenance26.6 26.4 0.6%47.4 48.3 (1.7)%
Insurance and other (4)
29.1 27.5 5.9%55.5 50.5 9.9 %
Real estate taxes19.7 18.4 6.8%40.1 36.3 10.5 %
Membership sales and marketing (3)
6.1 5.5 10.8%11.4 10.3 10.4 %
Property operating expenses, excluding property management (1)
150.4 145.4 3.4%289.7 279.5 3.7 %
Income from property operations, excluding property management (1)
$181.8 $172.3 5.5%$388.0 $364.7 6.4%
Occupied sites (5)
68,933 68,778 























_____________________
1.Excludes property management expenses.
2.Calculations prepared using actual results without rounding.
3.See page 13 for details of membership sales activity.
4.Includes bad debt expense for the periods presented.
5.Occupied sites are presented as of the end of the period.
2Q 2024 Supplemental Financial Information
8
Equity LifeStyle Properties, Inc.


Core Income from Property Operations (continued)

(In millions, except home site and occupancy figures, unaudited)
Quarters Ended June 30,Six Months Ended June 30,
2024202320242023
Core manufactured home site figures and occupancy averages:
Total sites72,592 72,468 72,593 72,462 
Occupied sites68,870 68,734 68,864 68,762 
Occupancy %94.9 %94.8 %94.9 %94.9 %
Monthly base rent per site$854 $806 $850 $801 
Quarters Ended June 30,Six Months Ended June 30,
20242023
Change (1)
20242023
Change (1)
Core RV and marina base rental income:
Annual (2)
$74.4 $69.7 6.6%$147.3 $137.3 7.3%
Seasonal7.7 9.3 (16.7)%36.1 36.9 (2.4)%
Transient18.5 19.6 (5.6)%32.8 33.8 (2.7)%
Total Seasonal and Transient$26.2 $28.9 (9.2)%$68.9 $70.7 (2.5)%
Total RV and marina base rental income$100.6 $98.6 2.0%$216.2 $208.0 4.0%
Quarters Ended June 30,Six Months Ended June 30,
20242023
Change (1)
20242023
Change (1)
Core utility information:
Income$17.6 $16.4 7.2%$35.6 $34.0 4.7%
Expense38.0 36.5 4.2%76.7 74.9 2.4%
Expense, net$20.4 $20.1 1.5%$41.1 $40.9 0.5%
Utility recovery rate (3)
46.3 %44.9 %46.4 %45.4 %















_____________________
1.Calculations prepared using actual results without rounding.
2.Core Annual marina base rental income represents approximately 99.2% of the total Core marina base rental income for all periods presented.
3.Calculated by dividing the utility income by utility expense.
2Q 2024 Supplemental Financial Information
9
Equity LifeStyle Properties, Inc.


Non-Core Income from Property Operations (1)

(In millions, unaudited)
Quarter EndedSix Months Ended
June 30, 2024June 30, 2024
MH base rental income$0.2 $0.3 
RV and marina base rental income2.8 7.3 
Utility and other income3.4 7.0 
Property operating revenues6.4 14.6 
Property operating expenses, excluding property management (1)(2)
3.1 6.1 
Income from property operations, excluding property management (1)
$3.3 $8.5 






































______________________
1.Excludes property management expenses.
2.Includes bad debt expense for the periods presented.
2Q 2024 Supplemental Financial Information
10
Equity LifeStyle Properties, Inc.


Home Sales and Rental Home Operations

(In thousands, except home sale volumes and occupied rentals, unaudited)

Home Sales - Select DataQuarters Ended June 30,Six Months Ended June 30,
2024202320242023
Total new home sales volume255 226 446 402 
New home sales gross revenues$22,706 $23,038 $40,406 $41,352 
Total used home sales volume59 66 113 168 
Used home sales gross revenues$1,240 $1,034 $2,078 $2,209 
Brokered home resales volume152 201 261 335 
Brokered home resales gross revenues$649 $876 $1,221 $1,551 

Rental Homes - Select DataQuarters Ended June 30,Six Months Ended June 30,
2024202320242023
Rental operations revenues (1)
$8,597 $9,827 $17,655 $20,085 
Rental home operations expense (2)
1,557 1,158 2,926 2,117 
Depreciation on rental homes (3)
2,492 2,802 5,060 5,549 
Occupied rentals: (4)
New1,790 2,236 
Used226 292 
Total occupied rental sites2,016 2,528 

As of June 30, 2024As of June 30, 2023
Cost basis in rental homes: (5)
GrossNet of DepreciationGrossNet of Depreciation
New$227,569 $187,382 $257,978 $226,759 
Used11,521 7,124 13,491 9,616 
Total rental homes$239,090 $194,506 $271,469 $236,375 






______________________
1.For the quarters ended June 30, 2024 and 2023, approximately $5.2 million and $6.1 million, respectively, of the rental operations revenue is included in the MH base rental income in the Core Income from Property Operations on pages 8-9. The remainder of the rental operations revenue for the quarters ended June 30, 2024 and 2023 is included in Rental home income in the Core Income from Property Operations on pages 8-9.
2.Rental home operations expense is included in Property operating, maintenance and real estate taxes in the Consolidated Income from Property Operations on page 7. Rental home operations expense is included in Insurance and other in the Core Income from Property Operations on pages 8-9.
3.Depreciation on rental homes in our Core portfolio is presented in Depreciation and amortization in the Consolidated Statements of Income on page 3.
4.Includes occupied rental sites as of the end of the period in our Core portfolio.
5.Includes both occupied and unoccupied rental homes in our Core portfolio.
2Q 2024 Supplemental Financial Information
11
Equity LifeStyle Properties, Inc.


Total Sites

(Unaudited)
Summary of Total Sites as of June 30, 2024
Sites (1)
MH sites73,000 
RV sites:
Annual34,500 
Seasonal11,800 
Transient16,900 
Marina slips6,900 
Membership (2)
26,000 
Joint Ventures (3)
3,800 
Total172,900 


































______________________
1.MH sites are generally leased on an annual basis to residents who own or lease factory-built homes, including manufactured homes. Annual RV and marina sites are leased on an annual basis to customers who generally have an RV, factory-built cottage, boat or other unit placed on the site, including those Northern properties that are open for the summer season. Seasonal RV and marina sites are leased to customers generally for one to six months. Transient RV and marina sites are leased to customers on a short-term basis.
2.Sites primarily utilized by approximately 117,100 members. Includes approximately 5,900 sites rented on an annual basis.
3.Joint ventures have approximately 2,000 annual sites and 1,800 transient sites.
2Q 2024 Supplemental Financial Information
12
Equity LifeStyle Properties, Inc.


Membership Campgrounds - Select Data

Years Ended December 31,Six Months Ended June 30,
Campground and Membership Revenue
($ in thousands, unaudited)
20202021202220232024
Annual membership subscriptions$53,085 $58,251 $63,215 $65,379 $32,584 
Annual RV base rental income$20,761 $23,127 $25,945 $27,842 $14,336 
Seasonal/Transient RV base rental income$18,126 $25,562 $24,316 $20,996 $8,893 
Membership upgrade sales$9,677 $11,191 $12,958 $14,719 $7,997 
Utility and other income$2,426 $2,735 $2,626 $2,544 $993 
Membership Count
Total Memberships (1)
116,169 125,149 128,439 121,002 117,115 
Paid Membership Origination20,587 23,923 23,237 20,758 10,524 
Promotional Membership Origination23,542 26,600 28,178 25,232 12,283 
Membership Upgrade Sales Volume (2)
3,373 4,863 4,068 3,858 1,776 
Campground Metrics
Membership Campground Count81 81 82 82 82 
Membership Campground RV Site Count24,800 25,100 25,800 26,000 26,000 
Annual Site Count (3)
5,986 6,320 6,390 6,154 5,891 


Membership Sales Activity
($ in thousands, unaudited)
Quarters Ended June 30,
20242023
Membership upgrade sales current period, gross$8,785 $9,278 
Membership upgrade sales upfront payments, deferred, net(4,735)(5,664)
Membership upgrade sales$4,050 $3,614 
Membership sales and marketing, gross$(6,979)$(6,392)
Membership sales commissions, deferred, net853 871 
Membership sales and marketing$(6,126)$(5,521)











______________________
1.Members who have entered into annual subscriptions with us that entitle them to use certain properties on a continuous basis for up to 21 days.
2.Existing members who have upgraded memberships are eligible for enhanced benefits, including but not limited to longer stays, the ability to make earlier reservations, potential discounts on rental units, and potential access to additional properties. Upgrades require a non-refundable upfront payment.
3.Sites that have been rented by members for an entire year.
2Q 2024 Supplemental Financial Information
13
Equity LifeStyle Properties, Inc.


Market Capitalization

(In millions, except share and OP Unit data, unaudited)
Capital Structure as of June 30, 2024
Total Common Shares/Units% of Total Common Shares/UnitsTotal% of Total% of Total Market Capitalization
Secured Debt$2,985 85.3 %
Unsecured Debt514 14.7 %
Total Debt (1)
$3,499 100.0 %21.5 %
Common Shares186,516,405 95.3 %
OP Units9,104,654 4.7 %
Total Common Shares and OP Units195,621,059 100.0 %
Common Stock price at June 30, 2024$65.13 
Fair Value of Common Shares and OP Units$12,741 100.0 %
Total Equity$12,741 100.0 %78.5 %
Total Market Capitalization$16,240 100.0 %































______________________
1.    Excludes deferred financing costs of approximately $27.8 million.
2Q 2024 Supplemental Financial Information
14
Equity LifeStyle Properties, Inc.


Debt Maturity Schedule

Debt Maturity Schedule as of June 30, 2024
(In thousands, unaudited)
 YearOutstanding DebtWeighted Average Interest Rate% of Total DebtWeighted Average Years to Maturity
Secured Debt
2024$— — %— %
202589,056 3.45 %2.55 %0.77
2026— — %— %
2027— — %— %
2028199,098 4.19 %5.69 %4.20
2029272,049 4.92 %7.77 %5.18
2030275,385 2.69 %7.87 %5.75
2031246,576 2.46 %7.05 %6.89
2032202,000 2.47 %5.77 %8.21
2033345,019 4.83 %9.86 %9.31
Thereafter1,356,053 3.88 %38.75 %13.43
Total$2,985,236 3.77 %85.31 %9.59
Unsecured Term Loans
2024$— — %— %
2025— — %— %
2026300,000 6.05 %8.57 %1.82
2027200,000 4.88 %5.72 %2.60
2028— — %— %
Thereafter— — %— %
Total$500,000 5.58 %14.29 %2.13
Total Secured and Unsecured$3,485,236 4.03 %99.60 %8.50
Line of Credit Borrowing (1)
14,000 6.65 %0.40 %
Note Premiums and Unamortized loan costs(27,786)
Total Debt, Net$3,471,449 
4.21% (2)
100 %






_____________________
1.The floating interest rate on the line of credit is SOFR plus 0.10% plus 1.25% to 1.65%. During the quarter ended June 30, 2024, the effective interest rate on the line of credit borrowings was 6.65%.
2.Reflects effective interest rate for the quarter ended June 30, 2024, including interest associated with the line of credit and amortization of deferred financing costs.
2Q 2024 Supplemental Financial Information
15
Equity LifeStyle Properties, Inc.


Non-GAAP Financial Measures Definitions and Reconciliations

The following Non-GAAP financial measures definitions have been revised and do not include adjustments in respect to membership upgrade sales: (i) FFO; (ii) Normalized FFO; (iii) EBITDAre; (iv) Adjusted EBITDAre; (v) Property operating revenues; (vi) Property operating expenses, excluding property management; and (vii) Income from property operations, excluding property management. For comparability, prior periods’ non-GAAP financial measures have also been updated.
FUNDS FROM OPERATIONS (FFO). We define FFO as net income, computed in accordance with GAAP, excluding gains or losses from sales of properties, depreciation and amortization related to real estate, impairment charges and adjustments to reflect our share of FFO of unconsolidated joint ventures. Adjustments for unconsolidated joint ventures are calculated to reflect FFO on the same basis. We compute FFO in accordance with our interpretation of standards established by the National Association of Real Estate Investment Trusts (“NAREIT”), which may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently than we do.
We believe FFO, as defined by the Board of Governors of NAREIT, is generally a measure of performance for an equity REIT. While FFO is a relevant and widely used measure of operating performance for equity REITs, it does not represent cash flow from operations or net income as defined by GAAP, and it should not be considered as an alternative to these indicators in evaluating liquidity or operating performance.
NORMALIZED FUNDS FROM OPERATIONS (NORMALIZED FFO). We define Normalized FFO as FFO excluding non-operating income and expense items, such as gains and losses from early debt extinguishment, including prepayment penalties, defeasance costs, transaction/pursuit costs and other, and other miscellaneous non-comparable items. Normalized FFO presented herein is not necessarily comparable to Normalized FFO presented by other real estate companies due to the fact that not all real estate companies use the same methodology for computing this amount.
FUNDS AVAILABLE FOR DISTRIBUTION (FAD). We define FAD as Normalized FFO less non-revenue producing capital expenditures.
We believe that FFO, Normalized FFO and FAD are helpful to investors as supplemental measures of the performance of an equity REIT. We believe that by excluding the effect of gains or losses from sales of properties, depreciation and amortization related to real estate and impairment charges, which are based on historical costs and may be of limited relevance in evaluating current performance, FFO can facilitate comparisons of operating performance between periods and among other equity REITs. We further believe that Normalized FFO provides useful information to investors, analysts and our management because it allows them to compare our operating performance to the operating performance of other real estate companies and between periods on a consistent basis without having to account for differences not related to our normal operations. For example, we believe that excluding the early extinguishment of debt and other miscellaneous non-comparable items from FFO allows investors, analysts and our management to assess the sustainability of operating performance in future periods because these costs do not affect the future operations of the properties. In some cases, we provide information about identified non-cash components of FFO and Normalized FFO because it allows investors, analysts and our management to assess the impact of those items.
INCOME FROM PROPERTY OPERATIONS, EXCLUDING PROPERTY MANAGEMENT. We define Income from property operations, excluding property management as rental income, membership subscriptions and upgrade sales, utility and other income less property and rental home operating and maintenance expenses, real estate taxes, membership sales and marketing expenses, excluding property management expenses. Property management represents the expenses associated with indirect costs such as off-site payroll and certain administrative and professional expenses. We believe exclusion of property management expenses is helpful to investors and analysts as a measure of the operating results of our properties, excluding items that are not directly related to the operation of the properties. For comparative purposes, we present bad debt expense within Property operating, maintenance and real estate taxes in the current and prior periods. We believe that this Non-GAAP financial measure is helpful to investors and analysts as a measure of the operating results of our properties.
2Q 2024 Supplemental Financial Information
16
Equity LifeStyle Properties, Inc.


The following table reconciles Net income available for Common Stockholders to Income from property operations:
Quarters Ended June 30,Six Months Ended June 30,
(amounts in thousands)
2024202320242023
Net income available for Common Stockholders$78,297 $62,920 $188,202 $145,291 
Redeemable perpetual preferred stock dividends
Income allocated to non-controlling interests – Common OP Units3,822 3,121 9,188 7,209 
Consolidated net income82,127 66,049 197,398 152,508 
Equity in income of unconsolidated joint ventures(579)(973)(862)(1,497)
Income tax benefit
— — (239)— 
(Gain)/Loss on sale of real estate and impairment, net— — — 2,632 
Gross revenues from home sales, brokered resales and ancillary services(37,565)(38,913)(67,618)(71,046)
Interest income(2,420)(2,259)(4,588)(4,347)
Income from other investments, net(2,630)(2,473)(4,668)(4,564)
Property management19,436 19,359 39,146 38,823 
Depreciation and amortization51,344 51,464 102,452 101,966 
Cost of home sales, brokered resales and ancillary services27,650 29,268 49,617 52,409 
Home selling expenses and ancillary operating expenses7,472 7,170 13,619 14,094 
General and administrative8,985 16,607 20,974 28,268 
Casualty-related charges/(recoveries), net (1)
(6,170)— (21,013)— 
Other expenses1,387 1,381 2,718 2,849 
Interest and related amortization36,037 33,122 69,580 65,710 
Income from property operations, excluding property management185,074 179,802 396,516 377,805 
Property management(19,436)(19,359)(39,146)(38,823)
Income from property operations$165,638 $160,443 $357,370 $338,982 

EARNINGS BEFORE INTEREST, TAX, DEPRECIATION AND AMORTIZATION FOR REAL ESTATE (EBITDAre) AND ADJUSTED EBITDAre. We define EBITDAre as net income or loss excluding interest income and expense, income taxes, depreciation and amortization, gains or losses from sales of properties, impairments charges, and adjustments to reflect our share of EBITDAre of unconsolidated joint ventures. We compute EBITDAre in accordance with our interpretation of the standards established by NAREIT, which may not be comparable to EBITDAre reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently than we do.
We define Adjusted EBITDAre as EBITDAre excluding non-operating income and expense items, such as gains and losses from early debt extinguishment, including prepayment penalties and defeasance costs, transaction/pursuit costs and other, and other miscellaneous non-comparable items.
We believe that EBITDAre and Adjusted EBITDAre may be useful to an investor in evaluating our operating performance and liquidity because the measures are widely used to measure the operating performance of an equity REIT.






____________________
1.Represents insurance recovery revenue for reimbursement of capital expenditures related to Hurricane Ian.
2Q 2024 Supplemental Financial Information
17
Equity LifeStyle Properties, Inc.


The following table reconciles Consolidated net income to EBITDAre and Adjusted EBITDAre:
Quarters Ended June 30,Six Months Ended June 30,
(amounts in thousands)2024202320242023
Consolidated net income$82,127 $66,049 $197,398 $152,508 
Interest income(2,420)(2,259)(4,588)(4,347)
Real estate depreciation and amortization51,344 51,464 102,452 101,966 
Other depreciation and amortization1,387 1,339 2,705 2,690 
Interest and related amortization 36,037 33,122 69,580 65,710 
Income tax benefit
— — (239)— 
Loss on sale of real estate and impairment, net— — — 2,632 
Adjustments to our share of EBITDAre of unconsolidated joint ventures2,027 1,268 3,907 2,991 
EBITDAre170,502 150,983 371,215 324,150 
Stock-based compensation expense— 6,320 — 6,320 
Transaction/pursuit costs and other (1)
— — 383 207 
Insurance proceeds due to catastrophic weather event (2)
(6,170)— (21,013)— 
Adjusted EBITDAre$164,332 $157,303 $350,585 $330,677 

CORE. The Core properties include properties we owned and operated during all of 2023 and 2024. We believe Core is a measure that is useful to investors for annual comparison as it removes the fluctuations associated with acquisitions, dispositions and significant transactions or unique situations.
NON-CORE. The Non-Core properties in 2024 include properties that were not owned and operated during all of 2023 and 2024, including six properties in Florida impacted by Hurricane Ian and two properties in California that were impacted by storm and flooding events. The 2024 guidance reflects Non-Core properties in 2024, which includes properties not owned and operated during all of 2023 and 2024.
NON-REVENUE PRODUCING IMPROVEMENTS. Represents capital expenditures that do not directly result in increased revenue or expense savings and are primarily comprised of common area improvements, furniture and mechanical improvements.
FIXED CHARGES. Fixed charges consist of interest expense, amortization of note premiums and debt issuance costs.











______________________
1.Prior period amounts have been reclassified to conform to the current period presentation.
2.Represents insurance recovery revenue for reimbursement of capital expenditures related to Hurricane Ian.
2Q 2024 Supplemental Financial Information
18
Equity LifeStyle Properties, Inc.


FORWARD-LOOKING NON-GAAP MEASURES. The following table reconciles Net Income per Common Share - Fully Diluted guidance to FFO per Common Share and OP Unit - Fully Diluted guidance and Normalized FFO per Common Share and OP Unit - Fully diluted guidance:
(Unaudited)Third Quarter
2024
Full Year
2024
Net income per Common Share$0.42 to $0.48$1.89 to $1.99
Depreciation and amortization0.271.07
FFO per Common Share and OP Unit - Fully Diluted$0.69 to $0.75$2.96 to $3.06
Other$—$(0.11)
Normalized FFO per Common Share and OP Unit - Fully Diluted$0.69 to $0.75$2.86 to $2.96
This press release includes certain forward-looking information, including Core and Non-Core Income from property operations, excluding property management, that is not presented in accordance with GAAP. In reliance on the exception in Item 10(e)(1)(i)(B) of Regulation S-K, we do not provide a quantitative reconciliation of such forward-looking information to the most directly comparable financial measure calculated and presented in accordance with GAAP, where we are unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This includes, for example, (i) scheduled or implemented rate increases on community, resort and marina sites; (ii) scheduled or implemented rate increases in annual payments under membership subscriptions; (iii) occupancy changes; (iv) costs to restore property operations and potential revenue losses following storms or other unplanned events; and (v) other nonrecurring/unplanned income or expense items, which may not be within our control, may vary between periods and cannot be reasonably predicted. These unavailable reconciling items could significantly impact our future financial results.











2Q 2024 Supplemental Financial Information
19
Equity LifeStyle Properties, Inc.