| Schedule of Segment Financial Information |
The following tables summarize our segment financial information: Quarter Ended September 30, 2026 | | | | | | | | | | | | | | | | | | | (amounts in thousands) | Property Operations | | Home Sales and Rentals Operations | | Consolidated | | Operations revenues | $ | 392,000 | | | $ | 14,664 | | | $ | 406,664 | | | Operations expenses | (194,569) | | | (14,169) | | | (208,738) | | | NOI | 197,431 | | | 495 | | | 197,926 | | | Reconciliation to consolidated net income: | | | | | | | Depreciation and amortization | | | | | (54,898) | | | | | | | | | Interest income | | | | | 1,335 | | | Income from other investments, net | | | | | 1,904 | | | General and administrative | | | | | (9,573) | | | Casualty-related (charges)/recoveries, net | | | | | (245) | | | Other expenses | | | | | (1,181) | | | Interest and related amortization | | | | | (34,607) | | | Income tax (expense)/benefit | | | | | (12,065) | | | Equity in income/(loss) of unconsolidated joint ventures | | | | | 654 | | | | | | | | | Consolidated net income | | | | | $ | 89,250 | | | | | | | | | Total assets | $ | 5,439,013 | | | $ | 325,993 | | | $ | 5,765,006 | | | Capital improvements | $ | 41,960 | | | $ | 8,773 | | | $ | 50,733 | |
Quarter Ended September 30, 2025 | | | | | | | | | | | | | | | | | | | (amounts in thousands) | Property Operations | | Home Sales and Rentals Operations | | Consolidated | | Operations revenues | $ | 373,340 | | | $ | 15,232 | | | $ | 388,572 | | | Operations expenses | (189,338) | | | (13,626) | | | (202,964) | | | NOI | 184,002 | | | 1,606 | | | 185,608 | | | Reconciliation to consolidated net income: | | | | | | | Depreciation and amortization | | | | | (52,313) | | | Gain/(Loss) on sale of real estate and impairment, net | | | | | 31 | | | Interest income | | | | | 2,770 | | | Income from other investments, net | | | | | 1,972 | | | General and administrative | | | | | (8,791) | | | Casualty-related (charges)/recoveries, net | | | | | 3,748 | | Other expenses (1) | | | | | (1,229) | | | Interest and related amortization | | | | | (33,659) | | Income tax (expense)/benefit (1) | | | | | 518 | | | Equity in income/(loss) of unconsolidated joint ventures | | | | | 1,708 | | | | | | | | | Consolidated net income | | | | | $ | 100,363 | | | | | | | | | Total assets | $ | 5,478,166 | | | $ | 269,015 | | | $ | 5,747,181 | | | Capital improvements | $ | 66,072 | | | $ | 5,202 | | | $ | 71,274 | |
_____________________ (1)Prior period amounts have been reclassified to conform to the current period presentation. Nine Months Ended September 30, 2026 | | | | | | | | | | | | | | | | | | | For the Nine Months Ended September 30, 2026 | | (amounts in thousands) | Property Operations | | Home Sales and Rentals Operations | | Consolidated | | Operations revenues | $ | 1,149,191 | | | $ | 41,556 | | | $ | 1,190,747 | | | Operations expenses | (559,896) | | | (39,923) | | | (599,819) | | | NOI | 589,295 | | | 1,633 | | | 590,928 | | | Reconciliation to consolidated net income: | | | | | | | Depreciation and amortization | | | | | (161,671) | | | Gain/(Loss) on sale of real estate and impairment, net | | | | | (507) | | | Interest income | | | | | 5,106 | | | Income from other investments, net | | | | | 9,487 | | | General and administrative | | | | | (32,546) | | | Casualty-related (charges)/recoveries, net | | | | | 6,781 | | | Other expenses | | | | | (3,623) | | | Interest and related amortization | | | | | (102,076) | | | Income tax (expense)/benefit | | | | | (12,065) | | | Equity in income/(loss) of unconsolidated joint ventures | | | | | 445 | | | | | | | | | Consolidated net income | | | | | $ | 300,259 | | | | | | | | | Total assets | $ | 5,439,013 | | | $ | 325,993 | | | $ | 5,765,006 | | | Capital improvements | $ | 138,515 | | | $ | 21,677 | | | $ | 160,192 | |
Nine Months Ended September 30, 2025 | | | | | | | | | | | | | | | | | | | For the Nine Months Ended September 30, 2025 | | (amounts in thousands) | Property Operations | | Home Sales and Rentals Operations | | Consolidated | | Operations revenues | $ | 1,100,807 | | | $ | 43,423 | | | $ | 1,144,230 | | | Operations expenses | (546,985) | | | (38,348) | | | (585,333) | | | NOI | 553,822 | | | 5,075 | | | 558,897 | | | Reconciliation to consolidated net income: | | | | | | | Depreciation and amortization | | | | | (155,904) | | | Gain/(Loss) on sale of real estate and impairment, net | | | | | (652) | | | Interest income | | | | | 7,210 | | | Income from other investments, net | | | | | 6,074 | | | General and administrative | | | | | (28,485) | | | Casualty-related (charges)/recoveries, net | | | | | 4,072 | | Other expenses (1) | | | | | (3,674) | | | Interest and related amortization | | | | | (96,995) | | Income tax (expense)/benefit (1) | | | | | 1,144 | | | Equity in income/(loss) of unconsolidated joint ventures | | | | | 6,562 | | | | | | | | | Consolidated net income | | | | | $ | 298,249 | | | | | | | | | Total assets | $ | 5,478,166 | | | $ | 269,015 | | | $ | 5,747,181 | | | Capital improvements | $ | 165,585 | | | $ | 10,348 | | | $ | 175,933 | |
_____________________ (1)Prior period amounts have been reclassified to conform to the current period presentation.
|
| 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 nine months ended September 30, 2026 and 2025: | | | | | | | | | | | | | | | | | | | | | | | | | Quarters Ended September 30, | | Nine Months Ended September 30, | | (amounts in thousands) | 2026 | | 2025 | | 2026 | | 2025 | | Revenues: | | | | | | | | | Rental income | $ | 340,296 | | | $ | 323,827 | | | $ | 1,002,081 | | | $ | 957,387 | | | Annual membership subscriptions | 19,509 | | | 17,868 | | | 56,627 | | | 51,112 | | | Membership upgrade revenue | 3,120 | | | 3,120 | | | 9,360 | | | 9,292 | | | Other income | 15,337 | | | 15,220 | | | 44,685 | | | 47,248 | | | Gross revenues from ancillary services | 13,738 | | | 13,305 | | | 36,438 | | | 35,768 | | | Total property operations revenues | 392,000 | | | 373,340 | | | 1,149,191 | | | 1,100,807 | | | Expenses: | | | | | | | | | Utility expense | 47,286 | | | 45,830 | | | 130,150 | | | 125,281 | | | Payroll | 33,184 | | | 32,502 | | | 94,560 | | | 92,588 | | | Repairs and maintenance | 28,188 | | | 26,710 | | | 83,462 | | | 79,094 | | | Insurance and other | 24,596 | | | 26,837 | | | 75,608 | | | 78,876 | | | Real estate taxes | 22,075 | | | 20,585 | | | 66,001 | | | 64,073 | | | Membership sales and marketing | 4,817 | | | 4,199 | | | 13,205 | | | 12,192 | | | Cost of ancillary services | 7,286 | | | 6,788 | | | 18,232 | | | 17,410 | | | Ancillary operating expenses | 5,782 | | | 5,610 | | | 16,807 | | | 16,041 | | | Property management | 21,355 | | | 20,277 | | | 61,871 | | | 61,430 | | | Total property operations expenses | 194,569 | | | 189,338 | | | 559,896 | | | 546,985 | | | NOI | $ | 197,431 | | | $ | 184,002 | | | $ | 589,295 | | | $ | 553,822 | |
The following table summarizes our financial information for the Home Sales and Rentals Operations segment for the quarters and nine months ended September 30, 2026 and 2025: | | | | | | | | | | | | | | | | | | | | | | | | | Quarters Ended September 30, | | Nine Months Ended September 30, | | (amounts in thousands) | 2026 | | 2025 | | 2026 | | 2025 | | Revenues: | | | | | | | | Rental income (1) | $ | 4,009 | | | $ | 3,610 | | | $ | 11,700 | | | $ | 10,543 | | | Gross revenues from home sales and brokered resales | 10,655 | | | 11,622 | | | 29,856 | | | 32,880 | | | Total revenues | 14,664 | | | 15,232 | | | 41,556 | | | 43,423 | | | Expenses: | | | | | | | | | Rental home operating and maintenance | 1,643 | | | 1,364 | | | 4,424 | | | 3,815 | | | Cost of home sales and brokered resales | 10,730 | | | 10,686 | | | 30,287 | | | 30,232 | | | Home selling expenses | 1,796 | | | 1,576 | | | 5,212 | | | 4,301 | | | Total expenses | 14,169 | | | 13,626 | | | 39,923 | | | 38,348 | | | NOI | $ | 495 | | | $ | 1,606 | | | $ | 1,633 | | | $ | 5,075 | |
______________________ (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.
|