2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.1B | $1.3B | $1.4B | $1.4B | $1.5B |
Cost of Revenue | $525M | $632M | $730M | $732M | $562M |
Gross Profit | $556M | $628M | $701M | $673M | $964M |
Gross Profit % | 51% | 50% | 49% | 48% | 63% |
R&D Expenses | $0.22 | $0.21 | $0.21 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $241M | $276M | $299M | $314M | $367M |
Dep. & Amort. | $158M | $191M | $207M | $209M | $209M |
Def. Tax | $5.5M | -$986K | $0 | -$10M | $0 |
Stock Comp. | $13M | $13M | $8.8M | $18M | $9.4M |
Chg. in WC | $53M | $120M | $123M | -$32M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $24M | $123M | $2.6M | $4.2M | $5.6M |
ST Investments | $0 | $3.5M | $19M | $0 | $0 |
Cash & ST Inv. | $24M | $123M | $2.6M | $4.2M | $5.6M |
Receivables | $36M | $40M | $45M | $50M | $51M |
Inventory | $0 | -$3.5M | -$19M | $0 | $0 |
ELS reported strong Q1 2025 results, with core NOI growth of 3.8% and a 6.7% increase in normalized FFO per share; full-year normalized FFO guidance is maintained at $3.06 per share (range: $3.01–$3.11).
The MH portfolio, comprising ~60% of revenue, remains 94% occupied with 97% homeowner residency, providing long-term stability; hurricane impacts led to a loss of 176 sites in Q1, with recovery expected over the next couple of years.
Core community-based rental income increased 5.5% YoY in Q1, driven by a 5.7% rate growth; annual RV and marina rent grew 4.1%, while transient RV rent declined 9.1% YoY.
Full-year 2025 guidance includes core property operating income growth of 5% at midpoint (range: 4.5%–5.5%), core MH rent growth of 4.8%–5.8%, and combined RV/marina rent growth of 2.2%–3.2%; Q2 normalized FFO per share is guided to $0.66–$0.72.
The balance sheet remains strong with a weighted average debt maturity of 8.4 years, only $87M maturing before 2028, debt/EBITDAre at 4.4x, and interest coverage at 5.4x; insurance premiums decreased by 6% YoY with no change in coverage or deductibles.