Annual Income Statements for Equity Lifestyle Properties
This table shows Equity Lifestyle Properties' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Equity Lifestyle Properties
This table shows Equity Lifestyle Properties' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
67 |
73 |
82 |
63 |
77 |
92 |
110 |
78 |
83 |
96 |
109 |
Consolidated Net Income / (Loss) |
|
71 |
77 |
86 |
66 |
81 |
96 |
115 |
82 |
87 |
101 |
114 |
Net Income / (Loss) Continuing Operations |
|
71 |
77 |
86 |
66 |
81 |
96 |
115 |
82 |
87 |
101 |
114 |
Total Pre-Tax Income |
|
69 |
76 |
86 |
65 |
80 |
85 |
115 |
82 |
81 |
101 |
109 |
Total Revenue |
|
377 |
344 |
335 |
337 |
388 |
426 |
387 |
380 |
385 |
372 |
335 |
Net Interest Income / (Expense) |
|
0.00 |
- |
-33 |
-33 |
0.00 |
66 |
0.00 |
0.00 |
0.00 |
- |
-31 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
33 |
33 |
0.00 |
-66 |
0.00 |
0.00 |
0.00 |
- |
31 |
Other Interest Expense |
|
- |
- |
33 |
33 |
- |
- |
- |
- |
- |
- |
31 |
Total Non-Interest Income |
|
377 |
344 |
367 |
370 |
388 |
361 |
387 |
380 |
385 |
372 |
366 |
Other Service Charges |
|
16 |
13 |
18 |
18 |
16 |
16 |
16 |
16 |
16 |
27 |
16 |
Net Realized & Unrealized Capital Gains on Investments |
|
-1.35 |
5.38 |
-0.54 |
2.47 |
1.38 |
1.81 |
2.04 |
2.63 |
0.39 |
0.75 |
2.02 |
Other Non-Interest Income |
|
363 |
326 |
350 |
350 |
371 |
343 |
369 |
361 |
369 |
344 |
349 |
Total Non-Interest Expense |
|
308 |
268 |
249 |
272 |
308 |
341 |
272 |
298 |
304 |
271 |
227 |
Net Occupancy & Equipment Expense |
|
123 |
102 |
112 |
122 |
127 |
108 |
115 |
126 |
129 |
111 |
119 |
Marketing Expense |
|
5.94 |
4.60 |
4.84 |
5.52 |
5.70 |
4.92 |
5.30 |
6.13 |
6.45 |
4.19 |
3.93 |
Other Operating Expenses |
|
97 |
81 |
81 |
93 |
91 |
78 |
67 |
79 |
82 |
74 |
53 |
Depreciation Expense |
|
53 |
50 |
51 |
51 |
51 |
51 |
51 |
51 |
51 |
50 |
51 |
Other Gains / (Losses), net |
|
1.47 |
0.47 |
0.52 |
0.97 |
0.66 |
0.56 |
0.28 |
0.58 |
5.87 |
-0.49 |
4.90 |
Other Adjustment to Net Income / (Loss) Attributable to Common Shareholders) |
|
- |
- |
4.09 |
- |
- |
- |
- |
- |
- |
- |
5.20 |
Basic Earnings per Share |
|
$0.36 |
$0.39 |
$0.44 |
$0.34 |
$0.41 |
$0.50 |
$0.59 |
$0.42 |
$0.44 |
$0.51 |
$0.57 |
Weighted Average Basic Shares Outstanding |
|
185.81M |
185.78M |
185.90M |
186.02M |
186.10M |
186.06M |
186.29M |
186.32M |
186.33M |
187.44M |
190.93M |
Diluted Earnings per Share |
|
$0.36 |
$0.39 |
$0.44 |
$0.34 |
$0.41 |
$0.50 |
$0.59 |
$0.42 |
$0.44 |
$0.51 |
$0.57 |
Weighted Average Diluted Shares Outstanding |
|
195.27M |
195.26M |
195.37M |
195.43M |
195.44M |
195.43M |
195.55M |
195.47M |
195.51M |
196.64M |
200.07M |
Weighted Average Basic & Diluted Shares Outstanding |
|
186.11M |
186.18M |
186.21M |
186.28M |
186.39M |
186.49M |
186.50M |
186.52M |
191.05M |
191.14M |
191.19M |
Annual Cash Flow Statements for Equity Lifestyle Properties
This table details how cash moves in and out of Equity Lifestyle Properties' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
6.54 |
-25 |
-26 |
33 |
-40 |
-4.80 |
99 |
-101 |
7.59 |
-5.36 |
Net Cash From Operating Activities |
|
353 |
352 |
378 |
414 |
444 |
417 |
509 |
476 |
548 |
597 |
Net Cash From Continuing Operating Activities |
|
353 |
352 |
369 |
414 |
416 |
417 |
509 |
476 |
547 |
597 |
Net Income / (Loss) Continuing Operations |
|
151 |
187 |
210 |
226 |
296 |
241 |
276 |
299 |
330 |
385 |
Consolidated Net Income / (Loss) |
|
151 |
187 |
210 |
226 |
296 |
241 |
276 |
299 |
330 |
385 |
Depreciation Expense |
|
115 |
119 |
125 |
139 |
154 |
158 |
191 |
207 |
209 |
209 |
Amortization Expense |
|
2.71 |
3.87 |
1.34 |
1.31 |
3.00 |
3.08 |
4.35 |
4.66 |
4.86 |
5.23 |
Non-Cash Adjustments to Reconcile Net Income |
|
21 |
1.44 |
15 |
-5.58 |
-72 |
11 |
3.42 |
-34 |
37 |
-26 |
Changes in Operating Assets and Liabilities, net |
|
63 |
42 |
27 |
53 |
36 |
4.32 |
34 |
-0.40 |
-33 |
23 |
Net Cash From Investing Activities |
|
-121 |
-219 |
-305 |
-398 |
-352 |
-401 |
-828 |
-402 |
-325 |
-218 |
Net Cash From Continuing Investing Activities |
|
-121 |
-219 |
-305 |
-398 |
-274 |
-401 |
-828 |
-402 |
-325 |
-218 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-94 |
-119 |
-126 |
-182 |
-258 |
-168 |
-204 |
-249 |
-317 |
-241 |
Purchase of Investment Securities |
|
-28 |
-103 |
-170 |
-239 |
-109 |
-239 |
-629 |
-166 |
-19 |
-12 |
Sale and/or Maturity of Investments |
|
10 |
1.15 |
3.63 |
22 |
86 |
0.12 |
2.05 |
-3.39 |
5.31 |
20 |
Other Investing Activities, net |
|
-9.71 |
3.07 |
-13 |
0.40 |
6.35 |
5.65 |
3.15 |
17 |
5.63 |
15 |
Net Cash From Financing Activities |
|
-226 |
-158 |
-99 |
17 |
-132 |
-21 |
419 |
-175 |
-216 |
-384 |
Net Cash From Continuing Financing Activities |
|
-226 |
-158 |
-99 |
17 |
-132 |
-21 |
419 |
-175 |
-216 |
-384 |
Issuance of Debt |
|
395 |
88 |
481 |
676 |
316 |
1,115 |
1,430 |
806 |
985 |
590 |
Issuance of Common Equity |
|
4.90 |
63 |
128 |
85 |
62 |
2.03 |
142 |
31 |
1.98 |
319 |
Repayment of Debt |
|
-480 |
-144 |
-384 |
-536 |
-278 |
-876 |
-872 |
-697 |
-858 |
-919 |
Payment of Dividends |
|
-142 |
-161 |
-182 |
-203 |
-229 |
-257 |
-276 |
-311 |
-343 |
-368 |
Other Financing Activities, Net |
|
-3.63 |
-3.55 |
-5.03 |
-4.61 |
-1.40 |
-4.64 |
-5.07 |
-4.34 |
-2.21 |
-5.96 |
Cash Interest Paid |
|
106 |
106 |
103 |
102 |
102 |
101 |
104 |
112 |
130 |
140 |
Quarterly Cash Flow Statements for Equity Lifestyle Properties
This table details how cash moves in and out of Equity Lifestyle Properties' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-12 |
-8.16 |
8.31 |
-2.55 |
32 |
-30 |
17 |
-12 |
4.74 |
-16 |
23 |
Net Cash From Operating Activities |
|
101 |
71 |
159 |
108 |
152 |
129 |
199 |
143 |
150 |
105 |
193 |
Net Cash From Continuing Operating Activities |
|
101 |
71 |
159 |
107 |
152 |
129 |
199 |
143 |
150 |
105 |
193 |
Net Income / (Loss) Continuing Operations |
|
71 |
77 |
86 |
66 |
81 |
96 |
115 |
82 |
87 |
101 |
114 |
Consolidated Net Income / (Loss) |
|
71 |
77 |
86 |
66 |
81 |
96 |
115 |
82 |
87 |
101 |
114 |
Depreciation Expense |
|
54 |
51 |
52 |
53 |
52 |
52 |
52 |
53 |
52 |
52 |
52 |
Amortization Expense |
|
1.17 |
1.17 |
1.18 |
1.18 |
1.22 |
1.28 |
1.29 |
1.30 |
1.41 |
1.24 |
1.24 |
Non-Cash Adjustments to Reconcile Net Income |
|
11 |
-57 |
9.00 |
30 |
-6.85 |
4.71 |
-13 |
7.36 |
-19 |
-1.88 |
-4.60 |
Changes in Operating Assets and Liabilities, net |
|
-35 |
-0.40 |
10 |
-43 |
24 |
-25 |
43 |
-0.38 |
28 |
-47 |
30 |
Net Cash From Investing Activities |
|
-65 |
-86 |
-66 |
-87 |
-84 |
-87 |
-51 |
-53 |
-47 |
-66 |
-42 |
Net Cash From Continuing Investing Activities |
|
-65 |
-86 |
-66 |
-87 |
-84 |
-87 |
-51 |
-53 |
-47 |
-66 |
-42 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-56 |
-63 |
-61 |
-88 |
-82 |
-86 |
-55 |
-63 |
-58 |
-66 |
-45 |
Purchase of Investment Securities |
|
-11 |
-31 |
-11 |
-1.94 |
-2.90 |
-3.22 |
-1.33 |
-2.55 |
-5.45 |
-2.35 |
-8.69 |
Sale and/or Maturity of Investments |
|
- |
-4.79 |
4.07 |
1.24 |
- |
- |
3.16 |
11 |
5.14 |
0.77 |
4.17 |
Other Investing Activities, net |
|
1.81 |
13 |
1.01 |
1.57 |
1.15 |
1.90 |
1.59 |
1.12 |
11 |
1.30 |
7.40 |
Net Cash From Financing Activities |
|
-48 |
7.03 |
-84 |
-23 |
-36 |
-72 |
-130 |
-101 |
-97 |
-55 |
-128 |
Net Cash From Continuing Financing Activities |
|
-48 |
7.03 |
-84 |
-23 |
-36 |
-72 |
-130 |
-101 |
-97 |
-55 |
-128 |
Issuance of Debt |
|
119 |
165 |
118 |
277 |
476 |
114 |
133 |
89 |
162 |
206 |
186 |
Issuance of Common Equity |
|
0.46 |
0.38 |
0.36 |
0.50 |
0.74 |
0.38 |
0.38 |
0.38 |
0.39 |
318 |
0.39 |
Repayment of Debt |
|
-88 |
-78 |
-120 |
-213 |
-425 |
-99 |
-174 |
-97 |
-166 |
-482 |
-216 |
Payment of Dividends |
|
-80 |
-80 |
-80 |
-87 |
-87 |
-88 |
-88 |
-93 |
-93 |
-93 |
-96 |
Other Financing Activities, Net |
|
-0.10 |
-0.10 |
-2.03 |
-0.10 |
-0.12 |
0.04 |
-2.07 |
-0.32 |
-0.08 |
-3.50 |
-2.32 |
Cash Interest Paid |
|
28 |
30 |
32 |
32 |
33 |
33 |
34 |
37 |
37 |
33 |
32 |
Annual Balance Sheets for Equity Lifestyle Properties
This table presents Equity Lifestyle Properties' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
3,400 |
3,479 |
3,610 |
3,926 |
4,151 |
4,419 |
5,308 |
5,493 |
5,614 |
5,646 |
Restricted Cash |
|
- |
- |
- |
69 |
29 |
24 |
123 |
22 |
30 |
25 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
3,195 |
3,286 |
3,399 |
3,642 |
3,967 |
4,236 |
4,885 |
5,111 |
5,257 |
5,276 |
Other Assets |
|
94 |
105 |
144 |
215 |
156 |
159 |
299 |
359 |
326 |
345 |
Total Liabilities & Shareholders' Equity |
|
3,400 |
3,479 |
3,610 |
3,926 |
4,151 |
4,419 |
5,308 |
5,493 |
5,614 |
5,646 |
Total Liabilities |
|
2,408 |
2,397 |
2,510 |
2,732 |
2,829 |
3,114 |
3,822 |
3,975 |
4,115 |
3,822 |
Non-Interest Bearing Deposits |
|
74 |
77 |
79 |
81 |
91 |
93 |
119 |
122 |
126 |
122 |
Short-Term Debt |
|
- |
0.00 |
30 |
0.00 |
160 |
0.00 |
349 |
198 |
31 |
77 |
Accrued Interest Payable |
|
8.72 |
8.38 |
8.39 |
8.76 |
8.64 |
8.34 |
9.29 |
12 |
13 |
11 |
Other Short-Term Payables |
|
110 |
129 |
- |
155 |
184 |
196 |
243 |
255 |
239 |
255 |
Long-Term Debt |
|
2,126 |
2,091 |
2,170 |
2,348 |
2,248 |
2,445 |
2,925 |
3,190 |
3,488 |
3,128 |
Other Long-Term Liabilities |
|
88 |
91 |
212 |
139 |
137 |
151 |
176 |
198 |
218 |
229 |
Total Equity & Noncontrolling Interests |
|
993 |
1,082 |
1,100 |
1,193 |
1,322 |
1,305 |
1,486 |
1,517 |
1,499 |
1,824 |
Total Preferred & Common Equity |
|
925 |
1,009 |
1,032 |
1,122 |
1,250 |
1,234 |
1,415 |
1,445 |
1,429 |
1,741 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
925 |
1,009 |
1,032 |
1,122 |
1,250 |
1,234 |
1,415 |
1,445 |
1,429 |
1,741 |
Common Stock |
|
1,040 |
1,104 |
1,243 |
1,330 |
1,405 |
1,413 |
1,595 |
1,631 |
1,646 |
1,953 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.55 |
-0.23 |
0.94 |
2.30 |
-0.38 |
0.00 |
3.52 |
19 |
6.06 |
2.30 |
Other Equity Adjustments |
|
-114 |
-95 |
-212 |
-211 |
-154 |
-180 |
-184 |
-204 |
-224 |
-215 |
Noncontrolling Interest |
|
68 |
73 |
68 |
72 |
72 |
71 |
71 |
72 |
70 |
83 |
Quarterly Balance Sheets for Equity Lifestyle Properties
This table presents Equity Lifestyle Properties' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
5,405 |
5,519 |
5,586 |
5,626 |
5,630 |
5,645 |
5,644 |
5,642 |
Restricted Cash |
|
31 |
31 |
28 |
60 |
47 |
36 |
40 |
47 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
5,057 |
5,148 |
5,194 |
5,224 |
5,256 |
5,261 |
5,264 |
5,272 |
Other Assets |
|
318 |
341 |
364 |
342 |
327 |
349 |
340 |
323 |
Total Liabilities & Shareholders' Equity |
|
5,405 |
5,519 |
5,586 |
5,626 |
5,630 |
5,645 |
5,644 |
5,642 |
Total Liabilities |
|
3,886 |
4,006 |
4,083 |
4,129 |
4,110 |
4,135 |
4,149 |
3,809 |
Non-Interest Bearing Deposits |
|
115 |
131 |
149 |
122 |
132 |
152 |
128 |
129 |
Short-Term Debt |
|
95 |
212 |
205 |
0.00 |
6.00 |
14 |
33 |
63 |
Accrued Interest Payable |
|
10 |
12 |
12 |
12 |
13 |
12 |
12 |
10 |
Other Short-Term Payables |
|
265 |
272 |
260 |
277 |
264 |
271 |
301 |
265 |
Long-Term Debt |
|
3,205 |
3,174 |
3,246 |
3,502 |
3,473 |
3,457 |
3,442 |
3,112 |
Other Long-Term Liabilities |
|
195 |
204 |
210 |
216 |
223 |
228 |
233 |
230 |
Total Equity & Noncontrolling Interests |
|
1,519 |
1,513 |
1,503 |
1,497 |
1,520 |
1,510 |
1,496 |
1,833 |
Total Preferred & Common Equity |
|
1,447 |
1,442 |
1,432 |
1,427 |
1,449 |
1,440 |
1,426 |
1,750 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,447 |
1,442 |
1,432 |
1,427 |
1,449 |
1,440 |
1,426 |
1,750 |
Common Stock |
|
1,628 |
1,632 |
1,640 |
1,643 |
1,646 |
1,648 |
1,650 |
1,953 |
Accumulated Other Comprehensive Income / (Loss) |
|
20 |
15 |
17 |
16 |
5.28 |
5.29 |
-4.76 |
0.67 |
Other Equity Adjustments |
|
-201 |
-205 |
-226 |
-232 |
-203 |
-213 |
-220 |
-204 |
Noncontrolling Interest |
|
72 |
72 |
71 |
70 |
71 |
70 |
70 |
83 |
Annual Metrics And Ratios for Equity Lifestyle Properties
This table displays calculated financial ratios and metrics derived from Equity Lifestyle Properties' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.77% |
-6.48% |
20.42% |
6.63% |
-5.43% |
19.91% |
17.66% |
9.93% |
2.68% |
2.55% |
EBITDA Growth |
|
6.42% |
16.33% |
8.47% |
8.57% |
22.88% |
-10.65% |
17.90% |
8.39% |
4.59% |
11.77% |
EBIT Growth |
|
10.56% |
26.02% |
11.97% |
7.18% |
29.68% |
-17.81% |
15.30% |
8.58% |
7.11% |
19.51% |
NOPAT Growth |
|
10.56% |
26.02% |
11.97% |
7.18% |
29.68% |
-17.81% |
15.30% |
8.58% |
10.66% |
15.78% |
Net Income Growth |
|
8.70% |
24.33% |
12.42% |
7.61% |
30.72% |
-18.42% |
14.33% |
8.27% |
10.32% |
16.73% |
EPS Growth |
|
0.00% |
0.00% |
12.42% |
7.61% |
29.41% |
-18.83% |
14.40% |
6.99% |
10.46% |
15.98% |
Operating Cash Flow Growth |
|
23.50% |
-0.15% |
7.27% |
9.55% |
7.11% |
-5.89% |
21.95% |
-6.52% |
15.17% |
8.89% |
Free Cash Flow Firm Growth |
|
126.35% |
-40.56% |
-38.78% |
-125.34% |
587.95% |
119.94% |
-440.87% |
120.36% |
43.10% |
70.71% |
Invested Capital Growth |
|
-2.27% |
1.74% |
4.00% |
7.32% |
5.33% |
0.52% |
26.95% |
3.05% |
2.28% |
0.22% |
Revenue Q/Q Growth |
|
1.39% |
-10.44% |
14.61% |
1.38% |
-6.29% |
14.85% |
2.89% |
-1.24% |
15.42% |
-3.47% |
EBITDA Q/Q Growth |
|
3.05% |
1.64% |
4.47% |
-0.12% |
2.44% |
1.97% |
3.10% |
1.69% |
2.01% |
2.64% |
EBIT Q/Q Growth |
|
4.54% |
1.45% |
2.57% |
2.29% |
1.99% |
3.31% |
0.94% |
2.95% |
2.99% |
4.29% |
NOPAT Q/Q Growth |
|
4.54% |
1.45% |
2.57% |
2.29% |
1.99% |
3.31% |
0.94% |
2.95% |
6.40% |
1.39% |
Net Income Q/Q Growth |
|
3.80% |
1.42% |
2.73% |
2.45% |
1.63% |
4.43% |
0.17% |
2.69% |
6.37% |
1.08% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
2.73% |
2.45% |
1.99% |
4.17% |
0.00% |
2.68% |
6.96% |
0.51% |
Operating Cash Flow Q/Q Growth |
|
2.40% |
3.56% |
-0.82% |
3.67% |
1.11% |
-8.27% |
-0.22% |
3.32% |
11.99% |
-3.87% |
Free Cash Flow Firm Q/Q Growth |
|
23.61% |
-19.01% |
-53.61% |
72.16% |
-46.88% |
2,071.99% |
-102.88% |
251.59% |
68.72% |
-8.83% |
Invested Capital Q/Q Growth |
|
-0.85% |
0.21% |
3.25% |
1.62% |
4.16% |
-1.32% |
7.37% |
1.78% |
0.36% |
1.18% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
32.11% |
39.94% |
35.98% |
36.63% |
47.60% |
35.47% |
35.55% |
35.05% |
35.70% |
38.91% |
EBIT Margin |
|
17.82% |
24.01% |
22.33% |
22.44% |
30.78% |
21.10% |
20.67% |
20.42% |
21.30% |
24.82% |
Profit (Net Income) Margin |
|
18.32% |
24.35% |
22.74% |
22.94% |
31.72% |
21.58% |
20.97% |
20.65% |
22.19% |
25.26% |
Tax Burden Percent |
|
102.79% |
101.41% |
101.82% |
102.23% |
103.05% |
102.29% |
101.43% |
101.14% |
104.17% |
101.75% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.31% |
-0.09% |
Return on Invested Capital (ROIC) |
|
4.64% |
5.87% |
6.38% |
6.47% |
7.90% |
6.31% |
6.40% |
6.11% |
6.59% |
7.54% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.83% |
5.99% |
6.56% |
6.69% |
8.27% |
6.53% |
6.53% |
6.21% |
6.67% |
7.72% |
Return on Net Nonoperating Assets (RNNOA) |
|
10.63% |
12.18% |
12.90% |
13.27% |
15.63% |
12.07% |
13.38% |
13.78% |
15.27% |
15.63% |
Return on Equity (ROE) |
|
15.27% |
18.04% |
19.28% |
19.74% |
23.53% |
18.38% |
19.78% |
19.90% |
21.86% |
23.17% |
Cash Return on Invested Capital (CROIC) |
|
6.94% |
4.14% |
2.46% |
-0.59% |
2.71% |
5.79% |
-17.36% |
3.11% |
4.34% |
7.31% |
Operating Return on Assets (OROA) |
|
4.28% |
5.36% |
5.83% |
5.88% |
7.11% |
5.51% |
5.60% |
5.47% |
5.70% |
6.72% |
Return on Assets (ROA) |
|
4.40% |
5.44% |
5.94% |
6.01% |
7.33% |
5.63% |
5.68% |
5.53% |
5.94% |
6.84% |
Return on Common Equity (ROCE) |
|
14.22% |
16.82% |
18.03% |
18.54% |
22.18% |
17.38% |
18.77% |
18.95% |
20.83% |
22.10% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.27% |
18.55% |
20.39% |
20.19% |
23.68% |
19.57% |
19.50% |
20.67% |
23.08% |
22.11% |
Net Operating Profit after Tax (NOPAT) |
|
146 |
185 |
207 |
221 |
287 |
236 |
272 |
295 |
327 |
379 |
NOPAT Margin |
|
17.82% |
24.01% |
22.33% |
22.44% |
30.78% |
21.10% |
20.67% |
20.42% |
22.01% |
24.85% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.19% |
-0.12% |
-0.18% |
-0.22% |
-0.37% |
-0.22% |
-0.14% |
-0.10% |
-0.08% |
-0.19% |
SG&A Expenses to Revenue |
|
38.53% |
37.22% |
33.70% |
33.61% |
37.29% |
33.07% |
31.73% |
32.03% |
33.04% |
32.98% |
Operating Expenses to Revenue |
|
82.18% |
75.99% |
77.67% |
77.56% |
69.22% |
78.90% |
79.33% |
79.58% |
78.70% |
75.18% |
Earnings before Interest and Taxes (EBIT) |
|
146 |
185 |
207 |
221 |
287 |
236 |
272 |
295 |
316 |
378 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
264 |
307 |
333 |
361 |
444 |
397 |
468 |
507 |
530 |
593 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.98 |
5.12 |
6.51 |
6.84 |
9.20 |
8.60 |
10.66 |
7.87 |
8.94 |
7.31 |
Price to Tangible Book Value (P/TBV) |
|
4.98 |
5.12 |
6.51 |
6.84 |
9.20 |
8.60 |
10.66 |
7.87 |
8.94 |
7.31 |
Price to Revenue (P/Rev) |
|
5.61 |
6.72 |
7.26 |
7.77 |
12.32 |
9.48 |
11.46 |
7.86 |
8.60 |
8.35 |
Price to Earnings (P/E) |
|
35.40 |
31.46 |
35.36 |
36.07 |
41.19 |
46.46 |
57.47 |
39.95 |
40.66 |
34.67 |
Dividend Yield |
|
2.74% |
2.81% |
2.55% |
2.58% |
1.94% |
2.35% |
1.77% |
2.68% |
2.61% |
2.87% |
Earnings Yield |
|
2.82% |
3.18% |
2.83% |
2.77% |
2.43% |
2.15% |
1.74% |
2.50% |
2.46% |
2.88% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.15 |
2.29 |
2.71 |
2.83 |
3.74 |
3.49 |
3.85 |
3.02 |
3.26 |
3.18 |
Enterprise Value to Revenue (EV/Rev) |
|
8.18 |
9.46 |
9.67 |
10.15 |
14.95 |
11.71 |
13.91 |
10.23 |
10.99 |
10.49 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
25.47 |
23.68 |
26.88 |
27.72 |
31.40 |
33.00 |
39.13 |
29.20 |
30.79 |
26.97 |
Enterprise Value to EBIT (EV/EBIT) |
|
45.90 |
39.39 |
43.30 |
45.24 |
48.57 |
55.49 |
67.27 |
50.12 |
51.61 |
42.27 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
45.90 |
39.39 |
43.30 |
45.24 |
48.57 |
55.49 |
67.27 |
50.12 |
49.96 |
42.23 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.04 |
20.63 |
23.67 |
24.20 |
31.45 |
31.37 |
35.96 |
31.12 |
29.81 |
26.79 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
30.69 |
55.85 |
112.29 |
0.00 |
141.57 |
60.44 |
0.00 |
98.48 |
75.90 |
43.52 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.14 |
1.93 |
2.00 |
1.97 |
1.82 |
1.87 |
2.20 |
2.23 |
2.35 |
1.76 |
Long-Term Debt to Equity |
|
2.14 |
1.93 |
1.97 |
1.97 |
1.70 |
1.87 |
1.97 |
2.10 |
2.33 |
1.71 |
Financial Leverage |
|
2.20 |
2.03 |
1.97 |
1.98 |
1.89 |
1.85 |
2.05 |
2.22 |
2.29 |
2.02 |
Leverage Ratio |
|
3.47 |
3.32 |
3.25 |
3.29 |
3.21 |
3.26 |
3.49 |
3.60 |
3.68 |
3.39 |
Compound Leverage Factor |
|
3.47 |
3.32 |
3.25 |
3.29 |
3.21 |
3.26 |
3.49 |
3.60 |
3.68 |
3.39 |
Debt to Total Capital |
|
68.17% |
65.91% |
66.67% |
66.31% |
64.56% |
65.20% |
68.78% |
69.07% |
70.13% |
63.73% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.91% |
0.00% |
4.29% |
0.00% |
7.33% |
4.04% |
0.62% |
1.53% |
Long-Term Debt to Total Capital |
|
68.17% |
65.91% |
65.76% |
66.31% |
60.27% |
65.20% |
61.45% |
65.03% |
69.51% |
62.20% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
2.17% |
2.31% |
2.06% |
2.03% |
1.93% |
1.90% |
1.49% |
1.47% |
1.39% |
1.65% |
Common Equity to Total Capital |
|
29.66% |
31.78% |
31.27% |
31.67% |
33.50% |
32.90% |
29.73% |
29.47% |
28.48% |
34.62% |
Debt to EBITDA |
|
8.06 |
6.81 |
6.61 |
6.50 |
5.42 |
6.16 |
7.00 |
6.68 |
6.63 |
5.41 |
Net Debt to EBITDA |
|
7.75 |
6.63 |
6.50 |
6.31 |
5.36 |
6.10 |
6.73 |
6.64 |
6.58 |
5.36 |
Long-Term Debt to EBITDA |
|
8.06 |
6.81 |
6.52 |
6.50 |
5.06 |
6.16 |
6.25 |
6.29 |
6.58 |
5.28 |
Debt to NOPAT |
|
14.52 |
11.33 |
10.65 |
10.60 |
8.39 |
10.36 |
12.03 |
11.47 |
10.76 |
8.47 |
Net Debt to NOPAT |
|
13.97 |
11.03 |
10.48 |
10.29 |
8.29 |
10.26 |
11.58 |
11.39 |
10.67 |
8.40 |
Long-Term Debt to NOPAT |
|
14.52 |
11.33 |
10.50 |
10.60 |
7.83 |
10.36 |
10.75 |
10.80 |
10.67 |
8.26 |
Noncontrolling Interest Sharing Ratio |
|
6.83% |
6.79% |
6.48% |
6.10% |
5.72% |
5.45% |
5.09% |
4.77% |
4.71% |
4.60% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
219 |
130 |
80 |
-20 |
99 |
217 |
-739 |
150 |
215 |
367 |
Operating Cash Flow to CapEx |
|
376.21% |
295.02% |
299.87% |
227.99% |
171.91% |
248.52% |
249.20% |
190.88% |
172.83% |
247.32% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
1.28 |
0.00 |
0.00 |
0.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
3.45 |
0.00 |
0.00 |
4.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
2.28 |
0.00 |
0.00 |
1.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.24 |
0.22 |
0.26 |
0.26 |
0.23 |
0.26 |
0.27 |
0.27 |
0.27 |
0.27 |
Fixed Asset Turnover |
|
0.26 |
0.24 |
0.28 |
0.28 |
0.25 |
0.27 |
0.29 |
0.29 |
0.29 |
0.29 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,119 |
3,173 |
3,300 |
3,542 |
3,730 |
3,750 |
4,760 |
4,905 |
5,017 |
5,028 |
Invested Capital Turnover |
|
0.26 |
0.24 |
0.29 |
0.29 |
0.26 |
0.30 |
0.31 |
0.30 |
0.30 |
0.30 |
Increase / (Decrease) in Invested Capital |
|
-73 |
54 |
127 |
242 |
189 |
19 |
1,011 |
145 |
112 |
11 |
Enterprise Value (EV) |
|
6,721 |
7,268 |
8,947 |
10,019 |
13,947 |
13,096 |
18,307 |
14,809 |
16,334 |
15,987 |
Market Capitalization |
|
4,607 |
5,160 |
6,714 |
7,668 |
11,496 |
10,604 |
15,085 |
11,371 |
12,775 |
12,724 |
Book Value per Share |
|
$10.97 |
$11.82 |
$11.75 |
$12.50 |
$6.86 |
$6.77 |
$7.70 |
$7.77 |
$7.67 |
$9.11 |
Tangible Book Value per Share |
|
$10.97 |
$11.82 |
$11.75 |
$12.50 |
$6.86 |
$6.77 |
$7.70 |
$7.77 |
$7.67 |
$9.11 |
Total Capital |
|
3,119 |
3,173 |
3,300 |
3,542 |
3,730 |
3,750 |
4,760 |
4,905 |
5,017 |
5,028 |
Total Debt |
|
2,126 |
2,091 |
2,200 |
2,348 |
2,408 |
2,445 |
3,274 |
3,388 |
3,519 |
3,205 |
Total Long-Term Debt |
|
2,126 |
2,091 |
2,170 |
2,348 |
2,248 |
2,445 |
2,925 |
3,190 |
3,488 |
3,128 |
Net Debt |
|
2,046 |
2,035 |
2,164 |
2,279 |
2,380 |
2,421 |
3,151 |
3,366 |
3,489 |
3,180 |
Capital Expenditures (CapEx) |
|
94 |
119 |
126 |
182 |
258 |
168 |
204 |
249 |
317 |
241 |
Net Nonoperating Expense (NNE) |
|
-4.09 |
-2.61 |
-3.77 |
-4.94 |
-8.76 |
-5.40 |
-3.88 |
-3.36 |
-2.71 |
-6.25 |
Net Nonoperating Obligations (NNO) |
|
2,126 |
2,091 |
2,200 |
2,348 |
2,408 |
2,445 |
3,274 |
3,388 |
3,519 |
3,205 |
Total Depreciation and Amortization (D&A) |
|
117 |
122 |
126 |
140 |
157 |
161 |
196 |
212 |
214 |
215 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.78 |
$0.00 |
$0.00 |
$1.20 |
$1.54 |
$1.26 |
$1.43 |
$0.00 |
$1.69 |
$1.96 |
Adjusted Weighted Average Basic Shares Outstanding |
|
168.06M |
169.56M |
173.99M |
177.93M |
180.81M |
181.83M |
182.92M |
0.00 |
186.06M |
187.44M |
Adjusted Diluted Earnings per Share |
|
$0.77 |
$0.00 |
$0.00 |
$1.19 |
$1.54 |
$1.25 |
$1.43 |
$0.00 |
$1.69 |
$1.96 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
183.81M |
185.14M |
186.85M |
190.11M |
192.00M |
192.56M |
192.88M |
0.00 |
195.43M |
196.64M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.54 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
169.19M |
173.53M |
177.47M |
179.86M |
182.13M |
182.30M |
185.94M |
0.00 |
186.49M |
191.14M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
177 |
129 |
215 |
229 |
164 |
237 |
267 |
288 |
314 |
361 |
Normalized NOPAT Margin |
|
21.48% |
16.81% |
23.24% |
23.16% |
17.61% |
21.20% |
20.25% |
19.93% |
21.14% |
23.70% |
Pre Tax Income Margin |
|
17.82% |
24.01% |
22.33% |
22.44% |
30.78% |
21.10% |
20.67% |
20.42% |
21.30% |
24.82% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
1.81 |
0.00 |
0.00 |
2.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
1.81 |
0.00 |
0.00 |
2.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.64 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.64 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
94.19% |
86.13% |
86.67% |
89.51% |
77.46% |
106.43% |
99.90% |
104.06% |
103.91% |
95.56% |
Augmented Payout Ratio |
|
94.24% |
86.25% |
86.67% |
89.51% |
77.46% |
106.43% |
99.90% |
104.06% |
103.91% |
95.56% |
Quarterly Metrics And Ratios for Equity Lifestyle Properties
This table displays calculated financial ratios and metrics derived from Equity Lifestyle Properties' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.64% |
-5.00% |
-7.07% |
-7.78% |
2.82% |
23.81% |
15.49% |
12.80% |
-0.62% |
-12.83% |
-13.27% |
EBITDA Growth |
|
3.89% |
7.02% |
0.51% |
2.26% |
7.63% |
8.14% |
21.22% |
13.86% |
0.85% |
11.00% |
-3.94% |
EBIT Growth |
|
-5.73% |
12.48% |
-1.09% |
2.75% |
15.98% |
12.05% |
33.53% |
25.31% |
1.14% |
18.21% |
-5.52% |
NOPAT Growth |
|
-5.73% |
12.48% |
-1.09% |
2.75% |
15.98% |
25.81% |
33.81% |
25.31% |
1.14% |
5.39% |
-5.52% |
Net Income Growth |
|
-4.84% |
11.38% |
-0.68% |
2.26% |
14.51% |
25.76% |
33.32% |
24.34% |
7.58% |
4.28% |
-0.76% |
EPS Growth |
|
-5.26% |
8.33% |
-2.22% |
3.03% |
13.89% |
28.21% |
34.09% |
23.53% |
7.32% |
2.00% |
-3.39% |
Operating Cash Flow Growth |
|
-18.71% |
27.56% |
2.81% |
-27.68% |
49.80% |
82.98% |
25.01% |
32.72% |
-1.52% |
-18.58% |
-2.70% |
Free Cash Flow Firm Growth |
|
43.40% |
92.70% |
62.58% |
77.69% |
68.58% |
76.94% |
113.71% |
154.41% |
210.91% |
665.60% |
504.21% |
Invested Capital Growth |
|
8.71% |
3.05% |
4.38% |
3.43% |
3.73% |
2.28% |
2.01% |
0.56% |
-0.59% |
0.22% |
0.19% |
Revenue Q/Q Growth |
|
3.26% |
-8.71% |
46.94% |
0.65% |
15.13% |
9.92% |
-9.33% |
-1.69% |
1.43% |
-3.58% |
-9.79% |
EBITDA Q/Q Growth |
|
6.59% |
3.41% |
8.28% |
-14.32% |
12.19% |
3.90% |
21.37% |
-19.52% |
-0.62% |
14.36% |
5.18% |
EBIT Q/Q Growth |
|
9.01% |
10.37% |
12.77% |
-24.27% |
23.06% |
6.62% |
34.39% |
-28.93% |
-0.69% |
24.62% |
7.64% |
NOPAT Q/Q Growth |
|
9.01% |
10.37% |
12.77% |
-24.27% |
23.06% |
19.72% |
34.67% |
-29.08% |
-0.69% |
24.76% |
7.52% |
Net Income Q/Q Growth |
|
9.16% |
8.75% |
12.76% |
-23.61% |
22.24% |
19.43% |
19.54% |
-28.75% |
5.77% |
15.77% |
13.76% |
EPS Q/Q Growth |
|
9.09% |
8.33% |
12.82% |
-22.73% |
20.59% |
21.95% |
18.00% |
-28.81% |
4.76% |
15.91% |
11.76% |
Operating Cash Flow Q/Q Growth |
|
-32.03% |
-30.26% |
124.89% |
-32.16% |
40.79% |
-14.81% |
53.65% |
-27.98% |
4.47% |
-29.57% |
83.63% |
Free Cash Flow Firm Q/Q Growth |
|
28.60% |
78.28% |
-73.49% |
17.08% |
-0.58% |
84.06% |
162.11% |
229.13% |
105.02% |
-18.72% |
10.16% |
Invested Capital Q/Q Growth |
|
0.62% |
1.78% |
-0.12% |
1.11% |
0.92% |
0.36% |
-0.38% |
-0.33% |
-0.24% |
1.18% |
-0.41% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
32.90% |
37.27% |
41.52% |
35.34% |
34.44% |
32.56% |
43.58% |
35.68% |
34.95% |
41.46% |
48.34% |
EBIT Margin |
|
18.30% |
22.13% |
25.67% |
19.32% |
20.65% |
20.03% |
29.68% |
21.46% |
21.01% |
27.16% |
32.41% |
Profit (Net Income) Margin |
|
18.69% |
22.27% |
25.83% |
19.61% |
20.82% |
22.62% |
29.82% |
21.61% |
22.54% |
27.06% |
34.12% |
Tax Burden Percent |
|
102.12% |
100.62% |
100.61% |
101.50% |
100.83% |
112.93% |
100.45% |
100.71% |
107.25% |
99.63% |
105.29% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12.28% |
-0.21% |
0.00% |
0.00% |
-0.11% |
0.00% |
Return on Invested Capital (ROIC) |
|
5.80% |
6.63% |
6.98% |
5.06% |
5.41% |
6.73% |
9.24% |
6.83% |
6.65% |
8.25% |
9.54% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.84% |
6.64% |
7.00% |
5.09% |
5.43% |
6.75% |
9.25% |
6.85% |
6.82% |
8.23% |
9.71% |
Return on Net Nonoperating Assets (RNNOA) |
|
13.27% |
14.73% |
15.07% |
11.31% |
12.25% |
15.46% |
20.94% |
15.72% |
15.90% |
16.66% |
19.27% |
Return on Equity (ROE) |
|
19.07% |
21.35% |
22.05% |
16.37% |
17.67% |
22.19% |
30.18% |
22.55% |
22.56% |
24.91% |
28.80% |
Cash Return on Invested Capital (CROIC) |
|
-2.14% |
3.11% |
1.86% |
2.71% |
2.60% |
4.34% |
5.20% |
6.94% |
8.08% |
7.31% |
7.24% |
Operating Return on Assets (OROA) |
|
5.16% |
5.93% |
6.21% |
4.49% |
4.82% |
5.36% |
8.19% |
6.04% |
5.89% |
7.35% |
8.47% |
Return on Assets (ROA) |
|
5.27% |
5.97% |
6.25% |
4.56% |
4.86% |
6.05% |
8.22% |
6.08% |
6.31% |
7.32% |
8.91% |
Return on Common Equity (ROCE) |
|
18.17% |
20.34% |
21.00% |
15.59% |
16.83% |
21.15% |
28.76% |
21.49% |
21.50% |
23.76% |
27.48% |
Return on Equity Simple (ROE_SIMPLE) |
|
20.11% |
0.00% |
20.69% |
20.93% |
21.72% |
0.00% |
24.74% |
26.01% |
26.70% |
0.00% |
21.94% |
Net Operating Profit after Tax (NOPAT) |
|
69 |
76 |
86 |
65 |
80 |
96 |
115 |
82 |
81 |
101 |
109 |
NOPAT Margin |
|
18.30% |
22.13% |
25.67% |
19.32% |
20.65% |
22.49% |
29.75% |
21.46% |
21.01% |
27.19% |
32.41% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.05% |
-0.01% |
-0.02% |
-0.03% |
-0.02% |
-0.02% |
-0.01% |
-0.02% |
-0.17% |
0.01% |
-0.17% |
SG&A Expenses to Revenue |
|
34.23% |
30.86% |
35.05% |
37.92% |
34.17% |
26.57% |
31.06% |
34.80% |
35.14% |
30.87% |
36.54% |
Operating Expenses to Revenue |
|
81.70% |
77.87% |
74.33% |
80.68% |
79.35% |
79.97% |
70.32% |
78.54% |
78.99% |
72.84% |
67.60% |
Earnings before Interest and Taxes (EBIT) |
|
69 |
76 |
86 |
65 |
80 |
85 |
115 |
82 |
81 |
101 |
109 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
124 |
128 |
139 |
119 |
134 |
139 |
168 |
136 |
135 |
154 |
162 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.70 |
7.87 |
8.37 |
8.46 |
8.09 |
8.94 |
8.22 |
8.44 |
9.33 |
7.31 |
7.29 |
Price to Tangible Book Value (P/TBV) |
|
7.70 |
7.87 |
8.37 |
8.46 |
8.09 |
8.94 |
8.22 |
8.44 |
9.33 |
7.31 |
7.29 |
Price to Revenue (P/Rev) |
|
7.60 |
7.86 |
9.25 |
9.48 |
8.97 |
8.60 |
7.75 |
7.68 |
8.43 |
8.35 |
8.66 |
Price to Earnings (P/E) |
|
40.21 |
39.95 |
42.48 |
42.42 |
39.08 |
40.66 |
34.87 |
34.01 |
36.66 |
34.67 |
34.81 |
Dividend Yield |
|
2.66% |
2.68% |
2.59% |
2.64% |
2.83% |
2.61% |
2.85% |
2.84% |
2.64% |
2.87% |
2.92% |
Earnings Yield |
|
2.49% |
2.50% |
2.35% |
2.36% |
2.56% |
2.46% |
2.87% |
2.94% |
2.73% |
2.88% |
2.87% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.01 |
3.02 |
3.16 |
3.15 |
3.01 |
3.26 |
3.08 |
3.14 |
3.38 |
3.18 |
3.19 |
Enterprise Value to Revenue (EV/Rev) |
|
9.89 |
10.23 |
11.87 |
12.22 |
11.69 |
10.99 |
10.03 |
9.90 |
10.65 |
10.49 |
10.84 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
29.04 |
29.20 |
30.51 |
30.56 |
28.95 |
30.79 |
27.54 |
27.15 |
29.10 |
26.97 |
27.23 |
Enterprise Value to EBIT (EV/EBIT) |
|
50.47 |
50.12 |
52.61 |
52.67 |
48.99 |
51.61 |
44.65 |
43.27 |
46.35 |
42.27 |
42.92 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
50.47 |
50.12 |
52.61 |
52.67 |
48.99 |
49.96 |
43.31 |
42.02 |
45.02 |
42.23 |
42.92 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
31.45 |
31.12 |
32.27 |
35.55 |
30.76 |
29.81 |
26.23 |
25.12 |
27.08 |
26.79 |
26.99 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
98.48 |
173.93 |
118.12 |
118.02 |
75.90 |
59.90 |
45.39 |
41.72 |
43.52 |
44.06 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.17 |
2.23 |
2.24 |
2.30 |
2.34 |
2.35 |
2.29 |
2.30 |
2.32 |
1.76 |
1.73 |
Long-Term Debt to Equity |
|
2.11 |
2.10 |
2.10 |
2.16 |
2.34 |
2.33 |
2.29 |
2.29 |
2.30 |
1.71 |
1.70 |
Financial Leverage |
|
2.27 |
2.22 |
2.15 |
2.22 |
2.26 |
2.29 |
2.26 |
2.30 |
2.33 |
2.02 |
1.98 |
Leverage Ratio |
|
3.67 |
3.60 |
3.54 |
3.63 |
3.66 |
3.68 |
3.68 |
3.73 |
3.77 |
3.39 |
3.36 |
Compound Leverage Factor |
|
3.67 |
3.60 |
3.54 |
3.63 |
3.66 |
3.68 |
3.68 |
3.73 |
3.77 |
3.39 |
3.36 |
Debt to Total Capital |
|
68.48% |
69.07% |
69.11% |
69.66% |
70.06% |
70.13% |
69.60% |
69.68% |
69.91% |
63.73% |
63.39% |
Short-Term Debt to Total Capital |
|
1.97% |
4.04% |
4.33% |
4.14% |
0.00% |
0.62% |
0.12% |
0.28% |
0.65% |
1.53% |
1.26% |
Long-Term Debt to Total Capital |
|
66.50% |
65.03% |
64.79% |
65.52% |
70.06% |
69.51% |
69.48% |
69.40% |
69.25% |
62.20% |
62.14% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
1.50% |
1.47% |
1.46% |
1.44% |
1.40% |
1.39% |
1.42% |
1.41% |
1.40% |
1.65% |
1.67% |
Common Equity to Total Capital |
|
30.03% |
29.47% |
29.42% |
28.90% |
28.54% |
28.48% |
28.99% |
28.90% |
28.69% |
34.62% |
34.94% |
Debt to EBITDA |
|
6.62 |
6.68 |
6.67 |
6.76 |
6.74 |
6.63 |
6.21 |
6.02 |
6.02 |
5.41 |
5.42 |
Net Debt to EBITDA |
|
6.56 |
6.64 |
6.61 |
6.70 |
6.62 |
6.58 |
6.13 |
5.96 |
5.95 |
5.36 |
5.33 |
Long-Term Debt to EBITDA |
|
6.43 |
6.29 |
6.25 |
6.36 |
6.74 |
6.58 |
6.20 |
6.00 |
5.96 |
5.28 |
5.31 |
Debt to NOPAT |
|
11.50 |
11.47 |
11.50 |
11.65 |
11.40 |
10.76 |
9.77 |
9.32 |
9.30 |
8.47 |
8.54 |
Net Debt to NOPAT |
|
11.39 |
11.39 |
11.39 |
11.55 |
11.20 |
10.67 |
9.64 |
9.22 |
9.20 |
8.40 |
8.41 |
Long-Term Debt to NOPAT |
|
11.17 |
10.80 |
10.78 |
10.96 |
11.40 |
10.67 |
9.75 |
9.28 |
9.22 |
8.26 |
8.37 |
Noncontrolling Interest Sharing Ratio |
|
4.72% |
4.77% |
4.75% |
4.75% |
4.72% |
4.71% |
4.70% |
4.70% |
4.67% |
4.60% |
4.60% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-317 |
-69 |
-119 |
-99 |
-100 |
-16 |
16 |
54 |
111 |
90 |
99 |
Operating Cash Flow to CapEx |
|
182.37% |
111.57% |
260.73% |
122.51% |
184.78% |
150.55% |
363.30% |
228.91% |
256.05% |
160.42% |
427.84% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-3.67 |
-2.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.18 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
4.88 |
3.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.21 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
3.01 |
0.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.76 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.28 |
0.27 |
0.24 |
0.23 |
0.23 |
0.27 |
0.28 |
0.28 |
0.28 |
0.27 |
0.26 |
Fixed Asset Turnover |
|
0.30 |
0.29 |
0.26 |
0.25 |
0.25 |
0.29 |
0.30 |
0.30 |
0.30 |
0.29 |
0.28 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,820 |
4,905 |
4,900 |
4,954 |
4,999 |
5,017 |
4,998 |
4,982 |
4,970 |
5,028 |
5,008 |
Invested Capital Turnover |
|
0.32 |
0.30 |
0.27 |
0.26 |
0.26 |
0.30 |
0.31 |
0.32 |
0.32 |
0.30 |
0.29 |
Increase / (Decrease) in Invested Capital |
|
386 |
145 |
205 |
164 |
180 |
112 |
99 |
28 |
-30 |
11 |
9.66 |
Enterprise Value (EV) |
|
14,485 |
14,809 |
15,496 |
15,603 |
15,054 |
16,334 |
15,418 |
15,653 |
16,810 |
15,987 |
15,960 |
Market Capitalization |
|
11,142 |
11,371 |
12,068 |
12,109 |
11,541 |
12,775 |
11,916 |
12,146 |
13,306 |
12,724 |
12,749 |
Book Value per Share |
|
$7.78 |
$7.77 |
$7.74 |
$7.69 |
$7.66 |
$7.67 |
$7.78 |
$7.72 |
$7.64 |
$9.11 |
$9.15 |
Tangible Book Value per Share |
|
$7.78 |
$7.77 |
$7.74 |
$7.69 |
$7.66 |
$7.67 |
$7.78 |
$7.72 |
$7.64 |
$9.11 |
$9.15 |
Total Capital |
|
4,820 |
4,905 |
4,900 |
4,954 |
4,999 |
5,017 |
4,998 |
4,982 |
4,970 |
5,028 |
5,008 |
Total Debt |
|
3,300 |
3,388 |
3,386 |
3,451 |
3,502 |
3,519 |
3,479 |
3,471 |
3,474 |
3,205 |
3,175 |
Total Long-Term Debt |
|
3,205 |
3,190 |
3,174 |
3,246 |
3,502 |
3,488 |
3,473 |
3,457 |
3,442 |
3,128 |
3,112 |
Net Debt |
|
3,270 |
3,366 |
3,356 |
3,423 |
3,443 |
3,489 |
3,431 |
3,436 |
3,434 |
3,180 |
3,127 |
Capital Expenditures (CapEx) |
|
56 |
63 |
61 |
88 |
82 |
86 |
55 |
63 |
58 |
66 |
45 |
Net Nonoperating Expense (NNE) |
|
-1.47 |
-0.47 |
-0.52 |
-0.97 |
-0.66 |
-0.56 |
-0.28 |
-0.58 |
-5.87 |
0.49 |
-5.75 |
Net Nonoperating Obligations (NNO) |
|
3,300 |
3,388 |
3,386 |
3,451 |
3,502 |
3,519 |
3,479 |
3,471 |
3,474 |
3,205 |
3,175 |
Total Depreciation and Amortization (D&A) |
|
55 |
52 |
53 |
54 |
54 |
53 |
54 |
54 |
54 |
53 |
53 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.36 |
$0.39 |
$0.00 |
$0.00 |
$0.00 |
$0.50 |
$0.59 |
$0.42 |
$0.44 |
$0.51 |
$0.57 |
Adjusted Weighted Average Basic Shares Outstanding |
|
185.81M |
185.78M |
0.00 |
0.00 |
0.00 |
186.06M |
186.29M |
186.32M |
186.33M |
187.44M |
190.93M |
Adjusted Diluted Earnings per Share |
|
$0.36 |
$0.39 |
$0.00 |
$0.00 |
$0.00 |
$0.50 |
$0.59 |
$0.42 |
$0.44 |
$0.51 |
$0.57 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
195.27M |
195.26M |
0.00 |
0.00 |
0.00 |
195.43M |
195.55M |
195.47M |
195.51M |
196.64M |
200.07M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
186.11M |
186.18M |
0.00 |
0.00 |
0.00 |
186.49M |
186.50M |
186.52M |
191.05M |
191.14M |
191.19M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
69 |
75 |
60 |
46 |
79 |
60 |
104 |
82 |
82 |
93 |
76 |
Normalized NOPAT Margin |
|
18.33% |
21.85% |
17.97% |
13.52% |
20.49% |
14.02% |
26.85% |
21.66% |
21.34% |
24.97% |
22.68% |
Pre Tax Income Margin |
|
18.30% |
22.13% |
25.67% |
19.32% |
20.65% |
20.03% |
29.68% |
21.46% |
21.01% |
27.16% |
32.41% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
2.64 |
1.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.49 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
2.64 |
1.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.49 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.77 |
-0.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.04 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.77 |
-0.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.04 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
103.36% |
104.06% |
107.43% |
109.37% |
108.15% |
103.91% |
97.62% |
95.02% |
95.04% |
95.56% |
97.88% |
Augmented Payout Ratio |
|
103.36% |
104.06% |
107.43% |
109.37% |
108.15% |
103.91% |
97.62% |
95.02% |
95.04% |
95.56% |
97.88% |
Key Financial Trends
Equity Lifestyle Properties (NYSE: ELS) has shown steady financial performance over the past few years, based on the analysis of their income statements, cash flow statements, and balance sheets from Q3 2022 through Q1 2025.
Key Positive Trends:
- Consistent increase in quarterly net income attributable to common shareholders, rising from about $62.9 million in Q2 2023 to approximately $109.2 million in Q1 2025, indicating improved profitability.
- Steady growth in basic and diluted earnings per share over the period, with Q1 2025 showing $0.57 per share compared to $0.34 in Q2 2023, reflecting solid earnings growth relative to share base.
- Robust net cash from continuing operating activities, showing strong cash flow generation (for example, $193.4 million in Q1 2025), which supports operational strength and ability to reinvest or return capital.
- Moderate capital expenditures focused on property, leasehold improvements, and equipment consistent with growth and maintenance investments, mainly in the $40-$80 million range quarterly.
- Total assets have remained stable at above $5.5 billion since 2022, with premises and equipment net value consistently over $5 billion, signaling solid asset base supporting operations.
- Equity and noncontrolling interests have generally grown, with total equity increasing from approximately $1.5 billion in 2022 to about $1.83 billion by Q1 2025, strengthening shareholder equity base.
- Dividends paid have been substantial but steady, around $80 million to $95 million quarterly, reflecting commitment to returning value to shareholders.
- Issuance of debt and equity activities support ongoing financing needs with active debt management including repayments exceeding issuances in some quarters, which helps manage leverage.
Neutral Observations:
- Interest expense fluctuated substantially; notably, there was no interest expense reported in some quarters (e.g., Q3 2023), while in others like Q1 2025 it was about $31 million. Impact on net interest income varies accordingly.
- Marketing, occupancy, equipment, and other operating expenses vary moderately but have generally increased in line with scale, which is typical for a property management company.
- Shares outstanding have gradually increased from approximately 186 million to about 191 million, mildly diluting per-share metrics but likely supporting growth initiatives.
Potential Negative Factors:
- Other special charges and other operating expenses have shown spikes in quarters (e.g., $31-36 million in special charges in 2024 quarters), which may pressure margins temporarily.
- Large swings in non-cash adjustments to reconcile net income in cash flow statements (e.g., a negative $45.9 million in Q1 2025) suggest volatility in accounting items that could impact cash flow predictability.
- Repayment of long-term and short-term debt sometimes significantly exceeds debt issuance (e.g., $216 million repaid vs. $185 million issued in Q1 2025), which could tighten liquidity if not managed carefully.
- Some quarters show a decline in net cash from financing activities resulting from high dividends and debt repayments, potentially limiting available funds for capital expenditures or growth.
Summary: Equity Lifestyle Properties has demonstrated consistent profitability and strong operating cash flows, supported by a stable asset base and steady equity growth. While the company manages debt repayment actively and supports shareholder returns through dividends, there are episodic spikes in special charges and non-cash adjustments that warrant attention. Overall, the financials reflect a solidly managed real estate investment trust with well-controlled expenses and a history of earnings growth, making it a potentially attractive holding for investors interested in this sector.
08/29/25 06:47 PM ETAI Generated. May Contain Errors.