| Schedule of Segment Financial Information |
The following tables summarize our segment financial information: Quarter Ended June 30, 2026 | | | | | | | | | | | | | | | | | | | (amounts in thousands) | Property Operations | | Home Sales and Rentals Operations | | Consolidated | | Operations revenues | $ | 376,245 | | | $ | 14,181 | | | $ | 390,426 | | | Operations expenses | (191,551) | | | (13,459) | | | (205,010) | | | NOI | 184,694 | | | 722 | | | 185,416 | | | Reconciliation to consolidated net income: | | | | | | | Depreciation and amortization | | | | | (53,637) | | | Gain/(Loss) on sale of real estate and impairment, net | | | | | (507) | | | Interest income | | | | | 1,580 | | | Income from other investments, net | | | | | 5,809 | | | General and administrative | | | | | (11,872) | | | Casualty-related (charges)/recoveries, net | | | | | 7,094 | | | Other expenses | | | | | (1,209) | | | Interest and related amortization | | | | | (33,824) | | | | | | | | | Equity in income/(loss) of unconsolidated joint ventures | | | | | 668 | | | | | | | | | Consolidated net income | | | | | $ | 99,518 | | | | | | | | | Total assets | $ | 5,493,537 | | | $ | 307,138 | | | $ | 5,800,675 | | | Capital improvements | $ | 55,911 | | | $ | 8,263 | | | $ | 64,174 | |
Quarter Ended June 30, 2025 | | | | | | | | | | | | | | | | | | | (amounts in thousands) | Property Operations | | Home Sales and Rentals Operations | | Consolidated | | Operations revenues | $ | 358,381 | | | $ | 14,199 | | | $ | 372,580 | | | Operations expenses | (184,916) | | | (13,023) | | | (197,939) | | | NOI | 173,465 | | | 1,176 | | | 174,641 | | | Reconciliation to consolidated net income: | | | | | | | Depreciation and amortization | | | | | (52,649) | | | Gain/(Loss) on sale of real estate and impairment, net | | | | | (683) | | | Interest income | | | | | 2,202 | | | Income from other investments, net | | | | | 2,084 | | | General and administrative | | | | | (10,455) | | | Casualty-related (charges)/recoveries, net | | | | | 541 | | | Other expenses | | | | | 59 | | | Interest and related amortization | | | | | (32,200) | | | | | | | | | Equity in income/(loss) of unconsolidated joint ventures | | | | | (47) | | | | | | | | | Consolidated net income | | | | | $ | 83,493 | | | | | | | | | Total assets | $ | 5,465,841 | | | $ | 255,042 | | | $ | 5,720,883 | | | Capital improvements | $ | 55,983 | | | $ | 3,475 | | | $ | 59,458 | |
Six Months Ended June 30, 2026 | | | | | | | | | | | | | | | | | | | | | (amounts in thousands) | Property Operations | | Home Sales and Rentals Operations | | Consolidated | | Operations revenues | $ | 757,191 | | | $ | 26,892 | | | $ | 784,083 | | | Operations expenses | (365,327) | | | (25,754) | | | (391,081) | | | NOI | 391,864 | | | 1,138 | | | 393,002 | | | Reconciliation to consolidated net income: | | | | | | | Depreciation and amortization | | | | | (106,773) | | | Gain/(Loss) on sale of real estate and impairment, net | | | | | (507) | | | Interest income | | | | | 3,771 | | | Income from other investments, net | | | | | 7,583 | | | General and administrative | | | | | (22,973) | | | Casualty-related (charges)/recoveries, net | | | | | 7,026 | | | Other expenses | | | | | (2,442) | | | Interest and related amortization | | | | | (67,469) | | | | | | | | | Equity in income/(loss) of unconsolidated joint ventures | | | | | (209) | | | | | | | | | Consolidated net income | | | | | $ | 211,009 | | | | | | | | | Total assets | $ | 5,493,537 | | | $ | 307,138 | | | $ | 5,800,675 | | | Capital improvements | $ | 96,555 | | | $ | 12,904 | | | $ | 109,459 | |
Six Months Ended June 30, 2025 | | | | | | | | | | | | | | | | | | | | | (amounts in thousands) | Property Operations | | Home Sales and Rentals Operations | | Consolidated | | Operations revenues | $ | 727,467 | | | $ | 28,191 | | | $ | 755,658 | | | Operations expenses | (357,647) | | | (24,722) | | | (382,369) | | | NOI | 369,820 | | | 3,469 | | | 373,289 | | | Reconciliation to consolidated net income: | | | | | | | Depreciation and amortization | | | | | (103,591) | | | Gain/(Loss) on sale of real estate and impairment, net | | | | | (683) | | | Interest income | | | | | 4,440 | | | Income from other investments, net | | | | | 4,102 | | | General and administrative | | | | | (19,694) | | | Casualty-related (charges)/recoveries, net | | | | | 324 | | | Other expenses | | | | | (1,819) | | | Interest and related amortization | | | | | (63,336) | | | | | | | | | Equity in income/(loss) of unconsolidated joint ventures | | | | | 4,854 | | | | | | | | | Consolidated net income | | | | | $ | 197,886 | | | | | | | | | Total assets | $ | 5,465,841 | | | $ | 255,042 | | | $ | 5,720,883 | | | Capital improvements | $ | 99,513 | | | $ | 5,146 | | | $ | 104,659 | |
|
| Schedule of Financial Information for the Property Operations Segment |
The following table summarizes our financial information for the Property Operations segment for the quarters and six months ended June 30, 2026 and 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | Quarters Ended June 30, | | Six Months Ended June 30, | | (amounts in thousands) | 2026 | | 2025 | | 2026 | | 2025 | | Revenues: | | | | | | | | | Rental income | $ | 326,533 | | | $ | 309,747 | | | $ | 661,785 | | | $ | 633,560 | | | Annual membership subscriptions | 18,819 | | | 16,902 | | | 37,118 | | | 33,244 | | | Membership upgrade revenue | 3,120 | | | 3,120 | | | 6,240 | | | 6,172 | | | Other income | 15,252 | | | 16,473 | | | 29,348 | | | 32,028 | | | Gross revenues from ancillary services | 12,521 | | | 12,139 | | | 22,700 | | | 22,463 | | | Total property operations revenues | 376,245 | | | 358,381 | | | 757,191 | | | 727,467 | | | Expenses: | | | | | | | | | Utility expense | 41,681 | | | 39,182 | | | 82,864 | | | 79,451 | | | Payroll | 32,936 | | | 31,815 | | | 61,376 | | | 60,086 | | | Repairs and maintenance | 30,849 | | | 29,495 | | | 55,274 | | | 52,384 | | | Insurance and other | 25,373 | | | 26,050 | | | 51,012 | | | 52,039 | | | Real estate taxes | 21,826 | | | 21,845 | | | 43,926 | | | 43,488 | | | Membership sales and marketing | 4,551 | | | 4,062 | | | 8,388 | | | 7,993 | | | Cost of ancillary services | 6,718 | | | 6,177 | | | 10,946 | | | 10,622 | | | Ancillary operating expenses | 5,772 | | | 5,567 | | | 11,025 | | | 10,431 | | | Property management | 21,845 | | | 20,723 | | | 40,516 | | | 41,153 | | | Total property operations expenses | 191,551 | | | 184,916 | | | 365,327 | | | 357,647 | | | NOI | $ | 184,694 | | | $ | 173,465 | | | $ | 391,864 | | | $ | 369,820 | |
The following table summarizes our financial information for the Home Sales and Rentals Operations segment for the quarters and six months ended June 30, 2026 and 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | Quarters Ended June 30, | | Six Months Ended June 30, | | (amounts in thousands) | 2026 | | 2025 | | 2026 | | 2025 | | Revenues: | | | | | | | | Rental income (1) | $ | 3,897 | | | $ | 3,540 | | | $ | 7,691 | | | $ | 6,933 | | | Gross revenues from home sales and brokered resales | 10,284 | | | 10,659 | | | 19,201 | | | 21,258 | | | Total revenues | 14,181 | | | 14,199 | | | 26,892 | | | 28,191 | | | Expenses: | | | | | | | | | Rental home operating and maintenance | 1,428 | | | 1,303 | | | 2,781 | | | 2,451 | | | Cost of home sales and brokered resales | 10,185 | | | 10,299 | | | 19,557 | | | 19,546 | | | Home selling expenses | 1,846 | | | 1,421 | | | 3,416 | | | 2,725 | | | Total expenses | 13,459 | | | 13,023 | | | 25,754 | | | 24,722 | | | NOI | $ | 722 | | | $ | 1,176 | | | $ | 1,138 | | | $ | 3,469 | |
______________________ (1)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.
|