Biggest changeThe following table identifies our MH and RV markets by total sites: December 31, 2023 December 31, 2022 Major Market Number of Properties Total Sites % of Total Sites Number of Properties Total Sites % of Total Sites Florida 129 44,410 24.8 % 129 44,280 24.7 % Michigan 85 33,500 18.7 % 84 33,220 18.5 % Texas 29 10,820 6.0 % 31 11,340 6.3 % California 37 8,800 4.9 % 37 8,800 4.9 % Arizona 13 5,510 3.1 % 13 5,520 3.1 % Ontario, Canada 16 5,180 2.9 % 16 5,240 2.9 % Indiana 12 4,180 2.3 % 12 4,180 2.3 % New Jersey 11 4,040 2.3 % 11 4,040 2.3 % Colorado 11 3,890 2.2 % 11 3,790 2.1 % Maine 15 3,540 2.0 % 16 3,660 2.0 % Virginia 10 3,450 1.9 % 10 3,450 1.9 % Ohio 9 2,980 1.7 % 9 2,930 1.6 % New York 10 2,940 1.6 % 10 2,940 1.6 % South Carolina 6 2,620 1.5 % 6 2,620 1.5 % Illinois 5 2,240 1.2 % 5 2,230 1.2 % New Hampshire 9 2,170 1.2 % 10 2,380 1.3 % Connecticut 16 2,000 1.1 % 16 2,010 1.1 % Delaware 5 1,980 1.1 % 5 1,980 1.1 % Maryland 6 1,860 1.0 % 6 1,860 1.0 % Pennsylvania 5 1,540 0.9 % 5 1,540 0.9 % Georgia 4 1,420 0.8 % 4 1,420 0.8 % Oregon 6 1,380 0.8 % 6 1,380 0.8 % North Carolina 5 1,180 0.7 % 5 1,180 0.7 % Utah 6 930 0.5 % 6 930 0.5 % Massachusetts 3 920 0.5 % 3 920 0.5 % Washington 2 780 0.4 % 2 780 0.4 % Wisconsin 2 590 0.3 % 2 590 0.3 % Tennessee 2 550 0.3 % 2 540 0.3 % Alabama 1 500 0.3 % 1 500 0.3 % Minnesota 1 470 0.3 % 1 480 0.3 % Iowa 1 410 0.2 % 1 410 0.2 % Kentucky 1 330 0.2 % 1 330 0.2 % Louisiana 1 330 0.2 % 1 330 0.2 % Nevada 1 320 0.2 % 1 320 0.2 % Mississippi 1 160 0.1 % 1 150 0.1 % Montana 1 80 — % 1 80 — % North American Total 477 158,000 88.1 % 480 158,350 88.2 % United Kingdom 55 21,310 11.9 % 55 21,180 11.8 % Total 532 179,310 100.0 % 535 179,530 100.0 % 55 SUN COMMUNITIES, INC.
Biggest changeThe following table identifies our largest MH and RV markets by total sites: December 31, 2024 December 31, 2023 Major Market Number of Properties Total Sites % of Total Sites Number of Properties Total Sites % of Total Sites Florida 127 45,450 29.4 % 129 44,410 28.1 % Michigan 85 33,530 21.7 % 85 33,500 21.2 % California 37 8,830 5.7 % 37 8,800 5.6 % Texas 29 10,910 7.1 % 29 10,820 6.8 % Connecticut 16 2,000 1.3 % 16 2,000 1.3 % Maine 15 3,530 2.3 % 15 3,540 2.2 % Arizona 11 5,000 3.2 % 13 5,510 3.5 % Indiana 11 3,960 2.6 % 12 4,180 2.6 % New Jersey 11 4,000 2.6 % 11 4,040 2.6 % Colorado 11 3,880 2.5 % 11 3,890 2.5 % Virginia 10 3,710 2.4 % 10 3,450 2.2 % New York 10 3,180 2.1 % 10 2,940 1.9 % Other 81 26,380 17.1 % 99 30,920 19.5 % Total 454 154,360 100.0 % 477 158,000 100.0 % 50 SUN COMMUNITIES, INC.
Other lot modification expenditures include land improvements added to annual RV sites to aid in the conversion of transient RV guests to annual contracts. Growth projects - growth projects consist of revenue generating or expense reducing activities at the properties.
Other lot modification expenditures include land improvements added to annual RV sites to aid in the conversion of transient RV guests to annual contracts. Growth projects - consist of revenue generating or expense reducing activities at the properties.
Rebranding - rebranding includes new signage at our RV communities and the costs of building an RV mobile application and updated website.
Rebranding - includes new signage at our RV communities and the costs of building an RV mobile application and updated website.
Long-term Financing and Capital Requirements Long-term Financing We anticipate meeting our long-term liquidity requirements, such as scheduled debt maturities, large property acquisitions, expansion and development of properties, other nonrecurring capital improvements and Operating Partnership unit redemptions through the long-term unsecured and secured debt and the issuance of certain debt or equity securities subject to market conditions.
Long-term Financing and Capital Requirements Long-term Financing We anticipate meeting our long-term liquidity requirements, such as scheduled debt maturities, large property acquisitions, expansion, and development of properties, other nonrecurring capital improvements and Operating Partnership unit redemptions through long-term unsecured and secured debt and the issuance of certain debt or equity securities subject to market conditions.
For the years ended December 31, 2023 and 2022: • The Same Property data includes all properties that we have owned and operated continuously since January 1, 2022 exclusive of ground-up development and redevelopment properties recently completed or under construction, and other properties as determined by management. • The MH segment's increase in NOI of $39.0 million, or 6.8% when compared to the same period in 2022, is primarily due to an increase in Real property (excluding transient) revenue of $54.2 million, or 7.0%.
For the years ended December 31, 2023 and 2022: • The Same Property data includes all properties that we owned and operated continuously since January 1, 2022, exclusive of ground-up development and redevelopment properties recently completed or under construction, and other properties as determined by management. • The MH segment's increase in NOI of $39.0 million, or 6.8% when compared to the same period in 2022, is primarily due to an increase in Real property (excluding transient) revenue of $54.2 million, or 7.0%.
Recurring capital expenditures at our MH and RV properties include major road, driveway and pool improvements; clubhouse renovations; adding or replacing streetlights; playground equipment; signage; maintenance facilities; manager housing and property vehicles. Recurring capital expenditures at our marinas include dredging, dock repairs and improvements, and equipment maintenance and upgrades. The minimum capitalized amount is five hundred dollars.
Recurring capital expenditures at our MH, RV, and UK properties include major road, driveway and pool improvements; clubhouse renovations; adding or replacing streetlights; playground equipment; signage; maintenance facilities; manager housing; and property vehicles. Recurring capital expenditures at our marinas include dredging, dock repairs and improvements, and equipment maintenance and upgrades. The minimum capitalized amount is five hundred dollars.
In addition to the results presented in accordance with GAAP below, we have provided NOI and FFO information as supplemental performance measures. Refer to Non-GAAP Financial Measures in this Item 7 for additional information. OVERVIEW We are a fully integrated REIT.
In addition to the results presented in accordance with GAAP below, we have provided NOI and FFO information as supplemental performance measures. Refer to Non-GAAP Financial Measures in this Item 7 for additional information. OVERVIEW AND OUTLOOK We are a fully integrated REIT.
We also intend to continue to strengthen our capital and liquidity positions by focusing on our core fundamentals, which are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs.
We intend to continue to strengthen our capital and liquidity positions by focusing on our core fundamentals, which are generating positive cash flows from operations, maintaining appropriate debt levels and leverage ratios, and controlling overhead costs.
Our net cash flows provided by operating activities from continuing operations may be adversely impacted by, among other things: • the market and economic conditions in our current markets generally, and specifically in the metropolitan areas of our current markets; • lower occupancy and rental rates of our properties; • substantial increases in insurance premiums; • increases in other operating costs, such as wage and benefit costs, real estate taxes and utilities; • decreased sales of manufactured homes; • current volatility in economic conditions and the financial markets; and • the effects of outbreaks of disease and related restrictions on business operations.
Our net cash flows provided by operating activities from continuing operations may be adversely impacted by, among other things: • the market and economic conditions in our current markets generally, and specifically in the metropolitan areas of our current markets; • lower occupancy and rental rates of our properties; • increases in other operating costs, such as wage and benefit costs, supplies and repairs, real estate taxes and utilities; • substantial increases in insurance premiums; • decreased sales of manufactured homes; • current volatility in economic conditions and the financial markets; and • the effects of outbreaks of disease and related restrictions on business operations.
Same Property NOI - This is a management tool used when evaluating the performance and growth of our Same Property portfolio. We define same properties as those we have owned and operated continuously since January 1, 2022. Same properties exclude ground-up development properties, acquired properties and properties sold after December 31, 2021.
Same Property NOI - This is a management tool used when evaluating the performance and growth of our Same Property portfolio. We define same properties as those we have owned and operated continuously since January 1, 2023. Same properties exclude ground-up development properties, acquired properties and properties sold after December 31, 2022.
Non-Recurring Capital Expenditures and Related Activities Lot modifications - lot modification capital expenditures are incurred to modify the foundational structures required to set a new home after a previous home has been removed. These expenditures are necessary to create a revenue stream from a new site renter and often improve the quality of the community.
Non-Recurring Capital Expenditures and Related Activities Lot modifications - consist of expenditures incurred to modify the foundational structures required to set a new home after a previous home has been removed. These expenditures are necessary to create a revenue stream from a new site renter and often improve the quality of the community.
FFO is calculated in accordance with our interpretation of standards established by NAREIT, which may not be comparable to FFO reported by other REITs that interpret the NAREIT definition differently. 58 SUN COMMUNITIES, INC.
FFO is calculated in accordance with our interpretation of standards established by Nareit, which may not be comparable to FFO reported by other REITs that interpret the Nareit definition differently. 52 SUN COMMUNITIES, INC.
The increased aggregate amount under the Senior Credit Facility consists of the following: (a) a revolving loan in an amount up to $3.05 billion and (b) a term loan facility of $1.15 billion, with the ability to draw funds from the combined facilities in U.S. dollars, Pound sterling, Euros, Canadian dollars and Australian dollars, subject to certain limitations.
The aggregate amount under the senior credit facility consisted of the following: (a) a revolving loan in an amount up to $3.05 billion and (b) a term loan facility of $1.15 billion, with the ability to draw funds from the combined facilities in U.S. dollars, pound sterling, euros, Canadian dollars and Australian dollars, subject to certain limitations.
We engage in certain hedging transactions to limit our exposure from the adverse effects of changes in interest rates on borrowing costs of our loans. Acquisition, development and expansion activities Subject to market conditions, we intend to selectively identify opportunities to expand our development pipeline and acquire existing properties.
We engage in certain hedging transactions to limit our exposure from the adverse effects of changes in interest rates on borrowing costs of our loans. Acquisitions, Dispositions, Development and Expansion Activities Subject to market conditions, we intend to selectively identify opportunities to expand our development pipeline and acquire existing properties.
The Senior Credit Facility bears interest at a floating rate based on the Adjusted Term Secured Overnight Financing Rate ("SOFR"), the Adjusted Eurocurrency Rate, the Australian Bank Bill Swap Bid Rate ("BBSY"), the Daily Sterling Overnight Index Average ("SONIA") Rate or the Canadian Dollar Offered Rate, as applicable, plus a margin, in all cases, which can range from 0.725% to 1.6%, subject to certain adjustments.
The senior credit facility bears interest at a floating rate based on the Adjusted Term Secured Overnight Financing Rate ("SOFR"), the Adjusted Eurocurrency Rate, the Australian Bank Bill Swap Bid Rate ("BBSY"), the Daily Sterling Overnight Index Average ("SONIA") Rate or the CORRA, as applicable, plus a margin, in all cases, which can range from 0.725% to 1.6%, subject to certain adjustments.
Because of the inclusion of items such as interest, depreciation and amortization, the use of GAAP net income (loss) as a performance measure is limited as these items may not accurately reflect the actual change in market value of a property, in the case of depreciation and in the case of interest, may not necessarily be linked to the operating performance of a real estate asset, as it is often incurred at a parent company level and not at a property level.
Because of the inclusion of items such as interest, depreciation and amortization, the use of GAAP net income (loss) as a performance measure is limited as these items may not accurately reflect the actual change in market value of a property, in the case of depreciation and in the case of interest, may not necessarily be linked to the operating performance of a real estate asset, as it is often incurred at a parent company level and not at a property level. 51 SUN COMMUNITIES, INC.
Refer to the Consolidated Statements of Cash Flows for detail on the net cash used for investing activities during the years ended December 31, 2023 and 2022. Refer to Note 3, "Real Estate Acquisitions and Dispositions" and Note 21, "Subsequent Events," in our accompanying Consolidated Financial Statements for additional information on acquisitions and investment activity subsequent to December 31, 2023.
Refer to the Consolidated Statements of Cash Flows for detail on the net cash used for investing activities during the years ended December 31, 2024 and 2023. Refer to Note 3, "Real Estate Acquisitions and Dispositions" and Note 20, "Subsequent Events," in our accompanying Consolidated Financial Statements for additional information on acquisitions and investment activity subsequent to December 31, 2024.
Real property (excluding transient and other) revenue increased primarily due to a 6.4% increase in monthly base rent. • The RV segment's increase in NOI of $13.5 million, or 4.8% when compared to the same period in 2022, is primarily due to an increase in Real property (excluding transient) revenue of $35.7 million, or 15.6%, primarily due to an 8.7% increase in monthly base rent and conversions of transient RV sites to annual RV sites. • The Marina segment increase in NOI of $24.7 million, or 11.7% when compared to the same period in 2022, is primarily due to a $23.6 million, or 7.8% increase in Real property (excluding transient) revenue.
Real property (excluding transient) revenue increased due to a 6.4% increase in monthly base rent. • The RV segment's increase in NOI of $13.5 million, or 4.8% when compared to the same period in 2022, is primarily due to an increase in Real property (excluding transient) revenue of $35.7 million, or 15.6%, primarily due to an 8.7% increase in monthly base rent and conversions of transient RV sites to annual RV sites. • The Marina segment increase in NOI of $24.7 million, or 11.7% when compared to the same period in 2022, is primarily due to a $23.6 million, or 7.8% increase in Real property (excluding transient) revenue. 61 SUN COMMUNITIES, INC.
Core FFO - In addition, we use FFO excluding certain gain and loss items that management considers unrelated to the operational and financial performance of our core business ("Core FFO"). 57 SUN COMMUNITIES, INC. We believe that FFO and Core FFO provide enhanced comparability for investor evaluations of period-over-period results.
Core FFO - In addition, we use FFO excluding certain gain and loss items that management considers unrelated to the operational and financial performance of our core business ("Core FFO"). We believe that FFO and Core FFO provide enhanced comparability for investor evaluations of period-over-period results.
Seasonality of Revenue The RV and marina industries are seasonal in nature, and the results of operations in any one period may not be indicative of results in future periods. In the RV segment, certain properties maintain higher occupancy during the summer months, while other properties maintain higher occupancy during the winter months.
Seasonality of Revenue The RV, Marina, and UK segments are seasonal and the results of operations in any one period may not be indicative of results in future periods. In the RV segment, certain properties maintain higher occupancy during the summer months, while other properties maintain higher occupancy during the winter months.
As of December 31, 2023, the margins based on our credit ratings were 0.85% on the revolving loan facility and 0.95% on the term loan facility. At the lenders' option, the Senior Credit Facility will become immediately due and payable upon an event of default under the Credit Facility Agreement.
As of December 31, 2024, the margins based on our credit ratings were 0.85% on the revolving loan facility. At the lenders' option, the senior credit facility will become immediately due and payable upon an event of default under the Credit Facility Agreement.
We did not identify a triggering event in any other reporting unit. Impact of New Accounting Standards Refer to Note 20, "Recent Accounting Pronouncements," in our accompanying Consolidated Financial Statements for information regarding new accounting pronouncements. 78 SUN COMMUNITIES, INC.
We did not identify a triggering event in any other reporting unit. Impact of New Accounting Standards Refer to Note 19, "Recent Accounting Pronouncements," in our accompanying Consolidated Financial Statements for information regarding new accounting pronouncements. 73 SUN COMMUNITIES, INC.
(2) Our obligations related to interest expense are calculated based on the current debt levels, rates and maturities as of December 31, 2023 (including finance leases), and actual payments required in future periods may be different than the amounts included above. Perpetual securities include one year of interest expense for payment due after five years.
(2) Our obligations related to interest expense are calculated based on the current debt levels, rates and maturities as of December 31, 2024 (including finance leases), and actual payments required in future periods may be different than the amounts included above. Perpetual securities include one year of interest expense for payment due after five years. 71 SUN COMMUNITIES, INC.
(2) Occupancy percent excludes recently completed but vacant expansion sites. (3) Same Property is based on the reported year end Same Property count for each respective year. (4) UK amounts for the year ended December 31, 2022 cover the period from April 8, 2022 (date of acquisition) through December 31, 2022. 53 SUN COMMUNITIES, INC.
(2) Occupancy percentage excludes recently completed but vacant expansion sites. (3) Same Property is based on the reported year end Same Property count for each respective year. (4) UK amounts for the year ended December 31, 2022 cover the period from April 8, 2022 (date of acquisition) through December 31, 2022.
FFO FFO is defined by the National Association of Real Estate Investment Trusts ("NAREIT") as GAAP net income (loss), excluding gains (or losses) from sales of depreciable operating property, plus real estate related depreciation and amortization, real estate related impairments, and after adjustments for unconsolidated partnerships and joint ventures.
FFO FFO is defined by the National Association of Real Estate Investment Trusts ("Nareit") as GAAP net income (loss), excluding gains (or losses) from sales of certain real estate assets, plus real estate related depreciation and amortization, impairments of certain real estate assets and investments, and after adjustments for unconsolidated partnerships and joint ventures.
Expansion and development expenditures - consist primarily of construction costs such as roads, activities, and amenities, and costs necessary to complete site improvements, such as driveways, sidewalks and landscaping at our MH and RV communities. Expenditures also include costs to rebuild after damage has been incurred at MH, RV or marina properties, and research and development.
Expansion and development expenditures - consist primarily of construction costs such as roads, activities, and amenities, and costs necessary to complete site improvements, such as driveways, sidewalks, and landscaping at our MH, RV, and UK communities. Expenditures also include costs to rebuild after damage has been incurred at our properties, and research and development. 67 SUN COMMUNITIES, INC.
Real Property Operations - Same Property - MH, RV and Marina The following tables reflect certain financial and other information for our Same Property MH, RV and Marina portfolios as of and for the years ended December 31, 2023 and 2022 (in millions, except for statistical information).
Real Property Operations - North America Same Property Portfolio The following tables reflect certain financial and other information for our Same Property MH, RV, and Marina portfolios as of and for the years ended December 31, 2024 and 2023 (in millions, except for statistical information).
The debt bears interest at a variable rate based on the BBSY rate plus a margin ranging from 1.35% to 1.4%, subject to adjustment for additional future commitments, per annum and matures on June 30, 2027. 77 SUN COMMUNITIES, INC.
The debt bears interest at a variable rate based on the Australian BBSY rate plus a margin ranging from 0.95% to 1.4%, subject to adjustment for additional future commitments, per annum and matures on June 30, 2027. 72 SUN COMMUNITIES, INC.
The risks being hedged are the interest rate risk related to outstanding floating rate debt and forecasted debt issuance transactions, and the benchmark interest rates used are the SOFR and the SONIA Rate.
The risks being hedged are the interest rate risk related to outstanding floating rate debt and forecasted debt issuance transactions, and the benchmark interest rates used are the SOFR and the SONIA Rate. 70 SUN COMMUNITIES, INC.
Canadian currency figures in the prior comparative period have been translated at the average exchange rate during the years ended December 31, 2023 and 2022 of $0.7418 and $0.7689 USD per Canadian dollar, respectively. 63 SUN COMMUNITIES, INC.
Canadian currency figures in the prior comparative period have been translated at the average exchange rate during the years ended December 31, 2024 and 2023 of $0.7302 and $0.7418 USD per Canadian dollar, respectively. 57 SUN COMMUNITIES, INC.
As of December 31, 2023 and 2022, the aggregate carrying amount of the debt, including both our and our partners' share, incurred by Sungenia JV was $25.2 million (of which our proportionate share is approximately $12.6 million), and $7.9 million (of which our proportionate share is $4.0 million), respectively.
As of December 31, 2024 and 2023, the aggregate carrying amount of the debt, including both our and our partners' share, incurred by Sungenia JV was $25.0 million (of which our proportionate share is approximately $12.5 million), and $25.2 million (of which our proportionate share is $12.6 million), respectively.
Interest rate movements impact our borrowing costs and, while as of December 31, 2023, over 84% of our total debt was fixed rate financing, including the impact of hedge activity, increases in interest costs are likely to adversely affect our financial results.
Interest rate movements impact our borrowing costs and, while as of December 31, 2024, approximately 91% of our total debt was fixed rate financing, including the impact of hedge activity, increases in interest costs are likely to adversely affect our financial results.
RECONCILIATION OF NET INCOME ATTRIBUTABLE TO SUI COMMON SHAREHOLDERS TO FFO The following table reconciles Net income / (loss) attributable to SUI common shareholders to FFO for the years ended December 31, 2023, 2022 and 2021 (in millions, except for per share amounts): Year Ended December 31, 2023 December 31, 2022 December 31, 2021 Net Income / (Loss) Attributable to SUI Common Shareholders $ (213.3) $ 242.0 $ 380.2 Adjustments Depreciation and amortization 657.2 599.6 521.9 Depreciation on nonconsolidated affiliates 0.2 0.1 0.1 Asset impairments 10.1 3.0 — Goodwill impairment 369.9 — — (Gain) / loss on remeasurement of marketable securities 16.0 53.4 (33.5) Loss on remeasurement of investment in nonconsolidated affiliates 4.2 2.7 0.2 (Gain) / loss on remeasurement of notes receivable 106.7 0.8 (0.7) Loss on remeasurement of collateralized receivables and secured borrowings, net 0.4 — — Gain on dispositions of properties, including tax effect (8.9) (12.2) (108.1) Add: Returns on preferred OP units 11.8 9.5 4.0 Add: Income attributable to noncontrolling interests (8.1) 10.4 14.7 Gain on dispositions of assets, net (38.0) (54.9) (60.5) FFO Attributable to SUI Common Shareholders and Dilutive Convertible Securities (1) $ 908.2 $ 854.4 $ 718.3 Adjustments Business combination expense 3.0 24.7 1.3 Acquisition and other transaction costs (2) 25.3 22.7 8.7 Loss on extinguishment of debt — 4.4 8.1 Catastrophic event-related charges, net 3.8 17.5 2.2 Loss of earnings - catastrophic event-related charges, net (3) 2.1 4.8 0.2 (Gain) / loss on foreign currency exchanges 0.3 (5.4) 3.7 Other adjustments, net (4) (27.4) 0.4 16.2 Core FFO Attributable to SUI Common Shareholders and Dilutive Convertible Securities (1) $ 915.3 $ 923.5 $ 758.7 Weighted Average Common Shares Outstanding - Diluted 128.9 125.6 116.5 FFO Attributable to SUI Common Shareholders and Dilutive Convertible Securities Per Share $ 7.05 $ 6.80 $ 6.16 Core FFO Attributable to SUI Common Shareholders and Dilutive Convertible Securities Per Share $ 7.10 $ 7.35 $ 6.51 (1) Excludes the effect of certain anti-dilutive convertible securities.
RECONCILIATION OF NET INCOME / (LOSS) ATTRIBUTABLE TO SUI COMMON SHAREHOLDERS TO FFO The following table reconciles Net income / (loss) attributable to SUI common shareholders to FFO for the years ended December 31, 2024, 2023, and 2022 (in millions, except for per share amounts): Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Net Income / (Loss) Attributable to SUI Common Shareholders $ 89.0 $ (213.3) $ 242.0 Adjustments Depreciation and amortization 677.5 657.2 599.6 Depreciation on nonconsolidated affiliates 0.5 0.2 0.1 Asset impairments 71.4 10.1 3.0 Goodwill impairment 180.8 369.9 — Loss on remeasurement of marketable securities — 16.0 53.4 (Gain) / loss on remeasurement of investment in nonconsolidated affiliates (6.6) 4.2 2.7 Loss on remeasurement of notes receivable 36.4 106.7 0.8 Loss on remeasurement of collateralized receivables and secured borrowings — 0.4 — Gain on dispositions of properties, including tax effect (203.6) (8.9) (12.2) Add: Returns on preferred OP units 8.3 11.8 9.5 Add: Income / (loss) attributable to noncontrolling interests 4.8 (8.1) 10.4 Gain on disposition of assets, net (27.1) (38.0) (54.9) FFO Attributable to SUI Common Shareholders and Dilutive Convertible Securities (1) $ 831.4 $ 908.2 $ 854.4 Adjustments Business combination expense 0.4 3.0 24.7 Acquisition and other transaction costs (2) 19.6 25.3 22.7 Loss on extinguishment of debt 1.4 — 4.4 Catastrophic event-related charges, net 27.1 3.8 17.5 Loss of earnings - catastrophic event-related charges, net (3) 3.4 2.1 4.8 (Gain) / loss on foreign currency exchanges 25.8 0.3 (5.4) Other adjustments, net (4) (27.2) (27.4) 0.4 Core FFO Attributable to SUI Common Shareholders and Dilutive Convertible Securities (1) $ 881.9 $ 915.3 $ 923.5 Weighted Average Common Shares Outstanding - Diluted 129.5 128.9 125.6 FFO Attributable to SUI Common Shareholders and Dilutive Convertible Securities Per Share $ 6.42 $ 7.05 $ 6.80 Core FFO Attributable to SUI Common Shareholders and Dilutive Convertible Securities Per Share $ 6.81 $ 7.10 $ 7.35 (1) Excludes the effect of certain anti-dilutive convertible securities.
The following table presents the seasonality of real property-transient revenue for the years ended December 31, 2023, 2022 and 2021: Real property - transient revenue (in millions) For the Three Months Ended Year March 31 June 30 September 30 December 31 Total 2023 $ 321.4 12.4 % 27.8 % 47.3 % 12.5 % 100.0 % 2022 $ 334.5 12.7 % 27.8 % 45.8 % 13.7 % 100.0 % 2021 $ 266.6 11.9 % 27.3 % 44.9 % 15.9 % 100.0 % In the marina market, the majority of our wet slip and dry storage space leases have annual terms that are billed seasonally.
The following table presents the seasonality of real property-transient revenue for the years ended December 31, 2024, 2023, and 2022: Real property - transient revenue (in millions) For the Three Months Ended Year March 31 June 30 September 30 December 31 Total 2024 $ 296.4 12.7 % 27.6 % 46.6 % 13.1 % 100.0 % 2023 $ 321.4 12.4 % 27.8 % 47.3 % 12.5 % 100.0 % 2022 $ 334.5 12.7 % 27.8 % 45.8 % 13.7 % 100.0 % In the Marina segment, the majority of our wet slip and dry storage space leases have annual terms that are billed seasonally.
The following table presents the seasonality of Marina real property revenue for the years ended December 31, 2023, 2022 and 2021: Seasonal real property revenue (in millions) For the Three Months Ended Year March 31 June 30 September 30 December 31 Total 2023 $ 348.7 20.8 % 25.9 % 28.6 % 24.7 % 100.0 % 2022 $ 310.2 20.1 % 25.6 % 29.0 % 25.3 % 100.0 % 2021 $ 246.6 17.7 % 25.0 % 29.9 % 27.4 % 100.0 % 60 SUN COMMUNITIES, INC.
The following table presents the seasonality of Marina real property revenue for the years ended December 31, 2024, 2023, and 2022: Seasonal real property revenue (in millions) For the Three Months Ended Year March 31 June 30 September 30 December 31 Total 2024 $ 371.6 21.0 % 25.8 % 28.1 % 25.1 % 100.0 % 2023 $ 348.7 20.8 % 25.9 % 28.6 % 24.7 % 100.0 % 2022 $ 310.2 20.1 % 25.6 % 29.0 % 25.3 % 100.0 % 54 SUN COMMUNITIES, INC.
Capital improvements subsequent to acquisition often require 24 to 36 months to complete after closing and include upgrading clubhouses; landscaping; new street light systems; new mail delivery systems; pool renovations including larger decks, heaters and furniture; new maintenance facilities; lot modifications; and new signage including main signs and internal road signs. 71 SUN COMMUNITIES, INC.
Capital improvements to recent acquisitions - often require 24 to 36 months to complete after closing and include upgrading clubhouses; landscaping; new street light systems; new mail delivery systems; pool renovations including larger decks, heaters and furniture; new maintenance facilities; lot modifications; and new signage including main signs and internal road signs.
We have been in the business of acquiring, operating, developing and expanding MH and RV communities since 1975 and marinas since 2020. We lease individual sites with utilities access for placement of manufactured homes, RVs or boats to our customers.
We have been in the business of acquiring, operating, developing and expanding MH and RV communities since 1975, marinas since 2020, and communities in the UK since 2022. We lease individual parcels of land, or sites, with utility access for the placement of manufactured homes and RVs to our MH, RV, and UK customers.
Interest on the notes is payable semi-annually in arrears on January 15 and July 15 of each year, beginning on July 15, 2023. The net proceeds from the offering were $395.3 million, after deducting underwriters' discounts and estimated offering expenses. We used the net proceeds from the offering to repay borrowings outstanding under our Senior Credit Facility.
Interest on the 2029 Notes is payable semi-annually in arrears on January 15 and July 15 of each year, beginning on July 15, 2024. The net proceeds from the offering were $495.4 million, after deducting underwriters' discounts and offering expenses. We used the majority of the net proceeds to repay borrowings outstanding under our senior credit facility.
For the years ended December 31, 2022 and 2021: • The Same Property data includes all properties that we owned and operated continuously since January 1, 2021, exclusive of ground-up development and redevelopment properties recently completed or under construction, and other properties as determined by management. • The MH segment's increase in NOI of $17.8 million, or 3.3% when compared to the same period in 2021, is primarily due to an increase in Real property (excluding transient) revenue of $33.3 million, or 4.6%.
For the years ended December 31, 2024 and 2023: • The Same Property data includes all properties that we have owned and operated continuously since January 1, 2023 exclusive of ground-up development and redevelopment properties recently completed or under construction, and other properties as determined by management. • The MH segment's increase in NOI of $39.9 million, or 6.7% when compared to the same period in 2023, is primarily due to an increase in Real property (excluding transient) revenue of $55.1 million, or 6.8%.
Refer to Note 9, "Debt and Line of Credit" and Note 10, "Equity and Temporary Equity" and Note 21, "Subsequent Events," in our accompanying Consolidated Financial Statements for additional information and related activity subsequent to December 31, 2023.
Refer to Note 8, "Debt and Line of Credit," Note 9, "Equity and Temporary Equity" and Note 20, "Subsequent Events," in our accompanying Consolidated Financial Statements for additional information and related activity subsequent to December 31, 2024.
The Credit Facility Amendment increased the aggregate amount of our Senior Credit Facility to $4.2 billion with the ability to upsize the total borrowings by an additional $800.0 million, subject to certain conditions.
Prior to March 2024, the aggregate amount of our senior credit facility was $4.2 billion with the ability to upsize the total borrowings by an additional $800.0 million, subject to certain conditions.
Our Same Property marinas achieved revenue increases which contributed to our NOI growth.
Our Same Property marinas and UK communities achieved revenue increases which contributed to our NOI growth.
Given a macroeconomic backdrop of sustained higher interest rates, we intend to prioritize variable rate debt reduction as our primary use of free cash flow from our operations and selective capital recycling. In addition, we are pulling back on our development activity and capital spending considering the more challenging macroeconomic and capital market environment.
Given a macroeconomic backdrop of sustained higher interest rates, we intend to prioritize debt reduction as our primary use of free cash flow from our operations and of proceeds from equity issuances and selective capital recycling. In addition, we are reducing our development activity considering the more challenging macroeconomic and capital market environment.
Based on the location of our properties with transient RV sites, our portfolio generally produces higher revenues between April and September than between October and March.
Based on the location of our properties with transient RV sites, our portfolio generally produces higher revenues between April and September than between October and March. In the UK segment, vacation rental sites generally produce higher revenues between March and October.
Capital Requirements Our capital requirements as of December 31, 2023 include both short and long term obligations: Our primary long-term liquidity needs are principal payments on outstanding debt as summarized in the table below: Payments Due By Period (in millions) Outstanding Debt (1) Total Due Short-term Obligation ≤1 Year Long-term Obligation After 1 Year Refer to Principal payments on long-term debt $ 7,816.4 $ 195.4 $ 7,621.0 Note 9.
Capital Requirements Our capital requirements as of December 31, 2024 include both short and long term obligations: Our primary long-term liquidity needs are principal payments on outstanding debt as summarized in the table below: Payments Due By Period (in millions) Outstanding Debt (1) Total Due Short-term Obligation ≤1 Year Long-term Obligation After 1 Year Refer to Principal payments on long-term debt $ 7,387.8 $ 103.0 $ 7,284.8 Note 8.
Cash Flow Activities Our cash flow activities are summarized as follows (in millions): Year Ended December 31, 2023 December 31, 2022 December 31, 2021 Net Cash Provided by Operating Activities $ 790.5 $ 734.9 $ 753.6 Net Cash Used for Investing Activities $ (919.5) $ (3,062.6) $ (2,338.2) Net Cash Provided by Financing Activities $ 80.3 $ 2,348.6 $ 1,570.4 Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash $ 1.0 $ (8.7) $ (0.2) Cash, cash equivalents and restricted cash decreased by $47.7 million from $90.4 million as of December 31, 2022, to $42.7 million as of December 31, 2023.
Cash Flow Activities Our cash flow activities are summarized as follows (in millions): Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Net Cash Provided By Operating Activities $ 861.0 $ 790.5 $ 734.9 Net Cash Used For Investing Activities $ (267.4) $ (919.5) $ (3,062.6) Net Cash Provided By / (Used For) Financing Activities $ (571.6) $ 80.3 $ 2,348.6 Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash $ (0.8) $ 1.0 $ (8.7) Cash, cash equivalents and restricted cash increased by $21.2 million from $42.7 million as of December 31, 2023, to $63.9 million as of December 31, 2024.
Real Property Operations - Same Property Portfolio (Continued) (b) We net certain utilities revenues (which include utility reimbursement revenues from residents) against related utility expenses in property operating expenses as follows (in millions): Year Ended December 31, 2023 Year Ended December 31, 2022 MH RV Marina Total MH RV Marina Total Utility revenue netted against related utility expense $ 68.3 $ 19.3 $ 22.7 $ 110.3 $ 63.8 $ 18.1 $ 19.2 $ 101.1 Year Ended December 31, 2022 Year Ended December 31, 2021 MH RV Marina Total MH RV Marina Total Utility revenue netted against related utility expense $ 61.9 $ 17.1 $ 11.4 $ 90.4 $ 57.3 $ 14.1 $ 11.1 $ 82.5 (c) Percentages are calculated based on unrounded numbers.
Real Property Operations - North America Same Property Portfolio (Continued) (b) We net certain utilities revenues (which include utility reimbursement revenues from residents) against related utility expenses in property operating expenses as follows (in millions): Year Ended December 31, 2024 Year Ended December 31, 2023 MH RV Marina Total MH RV Marina Total Utility revenue netted against related utility expense $ 71.5 $ 18.9 $ 24.5 $ 114.9 $ 67.9 $ 18.5 $ 23.8 $ 110.2 Year Ended December 31, 2023 Year Ended December 31, 2022 MH RV Marina Total MH RV Marina Total Utility revenue netted against related utility expense $ 68.3 $ 19.3 $ 22.7 $ 110.3 $ 63.8 $ 18.1 $ 19.2 $ 101.1 (c) Percentages are calculated based on unrounded numbers.
Carrying Amount Principal Amount December 31, 2023 December 31, 2022 5.7% notes, issued in January 2023 and due in January 2033 (1) $ 400.0 $ 395.7 $ — 4.2% notes, issued in April 2022 and due in April 2032 600.0 592.6 591.8 2.3% notes, issued in October 2021 and due in November 2028 450.0 446.8 446.2 2.7% notes, issued in June 2021 and October 2021, and due in July 2031 750.0 742.4 741.6 Total $ 2,200.0 $ 2,177.5 $ 1,779.6 (1) In January 2023, the Operating Partnership issued $400.0 million of senior unsecured notes with an interest rate of 5.7% and a 10-year term, due January 15, 2033 (the "2033 Notes").
Carrying Amount Principal Amount December 31, 2024 December 31, 2023 5.5% notes, issued in January 2024 and due in January 2029 (1) $ 500.0 $ 496.2 $ — 5.7% notes, issued in January 2023 and due in January 2033 400.0 396.1 395.7 4.2% notes, issued in April 2022 and due in April 2032 600.0 593.2 592.6 2.3% notes, issued in October 2021 and due in November 2028 450.0 447.4 446.8 2.7% notes, issued in June 2021 and October 2021, and due in July 2031 750.0 743.4 742.4 Total $ 2,700.0 $ 2,676.3 $ 2,177.5 (1) In January 2024, the Operating Partnership issued $500.0 million of senior unsecured notes with an interest rate of 5.5% and a five-year term, due January 15, 2029 (the "2029 Notes").
(2) These costs represent (i) nonrecurring integration expenses associated with acquisitions during the years ended December 31, 2023, and 2022, (ii) costs associated with potential acquisitions that will not close, (iii) costs associated with the termination of the bridge loan commitment during the three months ended March 31, 2022 related to the acquisition of Park Holidays, (iv) expenses incurred to bring recently acquired properties up to our operating standards, including items such as tree trimming and painting costs that do not meet our capitalization policy, and (v) other non-recurring transaction costs.
(2) These costs represent (i) nonrecurring integration expenses associated with acquisitions during the years ended December 31, 2024, and 2023, (ii) costs associated with potential acquisitions that will not close, (iii) expenses incurred to bring recently acquired properties up to our operating standards, including items such as tree trimming and painting costs that do not meet our capitalization policy, and (iv) other non-recurring transaction costs.
Additionally, for the MH and RV segments, the amounts in the tables below reflect constant currency for comparative purposes. Additionally, prior period Canadian currency figures have been translated at 2023 and 2022 average exchange rates for constant currency comparability. 62 SUN COMMUNITIES, INC.
Additionally, for the MH, RV, and UK segments, the amounts in the tables below reflect constant currency for comparative purposes. Additionally, prior period Canadian dollar and pound sterling currency figures have been translated at 2024 average exchange rates for constant currency comparability. 56 SUN COMMUNITIES, INC.
Refer to "Risk Factors" in Part I, Item 1A in this Annual Report on Form 10-K. Investing activities - Net cash used for investing activities decreased by $2.1 billion to $919.5 million for the year ended December 31, 2023, compared to $3.1 billion for the year ended December 31, 2022.
See "Risk Factors" in Part I, Item 1A in this Annual Report on Form 10-K. Investing activities - Net cash used for investing activities decreased by $652.1 million to $267.4 million for the year ended December 31, 2024, compared to $919.5 million for the year ended December 31, 2023.
The most restrictive financial covenants for the Senior Credit Facility are as follows: Covenant Requirement As of December 31, 2023 Maximum leverage ratio 35.9% Minimum fixed charge coverage ratio >1.40 3.02 Maximum secured leverage ratio 13.8% In addition, we are required to maintain the following covenants with respect to the senior unsecured notes payable: Covenant Requirement As of December 31, 2023 Total debt to total assets ≤60.0% 41.7% Secured debt to total assets ≤40.0% 18.9% Consolidated income available for debt service to debt service ≥1.50 3.97 Unencumbered total asset value to total unsecured debt ≥150.0% 335.2% As of December 31, 2023, we were in compliance with the above covenants and do not anticipate that we will be unable to meet these covenants in the near term. 75 SUN COMMUNITIES, INC.
The most restrictive financial covenants for the senior credit facility are as follows: Covenant Requirement As of December 31, 2024 Maximum leverage ratio 32.0% Minimum fixed charge coverage ratio >1.40 2.86 Maximum secured leverage ratio 11.9% In addition, we are required to maintain the following covenants with respect to the senior unsecured notes payable: Covenant Requirement As of December 31, 2024 Total debt to total assets ≤60.0% 38.8% Secured debt to total assets ≤40.0% 17.2% Consolidated income available for debt service to debt service ≥1.50 4.28 Unencumbered total asset value to total unsecured debt ≥150.0% 366.3% As of December 31, 2024, we were in compliance with the above covenants and do not anticipate that we will be unable to meet these covenants in the near term.
As of December 31, 2023 and 2022, the aggregate carrying amount of debt, including both our and our partner's share, incurred by GTSC was $261.3 million (of which our proportionate share is $104.5 million), and $275.0 million (of which our proportionate share is $110.0 million), respectively.
As of December 31, 2024 and 2023, the aggregate carrying amount of debt, including both our and our partner's share, incurred by GTSC was $242.9 million (of which our proportionate share is $97.1 million), and $261.3 million (of which our proportionate share is $104.5 million), respectively.
Our other reporting units are less sensitive to changes in macroeconomic factors and forecast assumptions than our UK reporting unit due to greater excess of fair value over carrying value. For the Marina reporting unit, we concluded that the fair value exceeded its carrying value by over 19% as of October 31, 2023.
Our other reporting units are less sensitive to changes in macroeconomic factors and forecast assumptions than our UK reporting unit due to greater excess of fair value over carrying value. For the Marina reporting unit, we concluded that the fair value exceeded its carrying value by over 7% as part of our annual testing during the fourth quarter of 2024.
During the year ended December 31, 2023, we performed qualitative and quantitative assessments of our goodwill balance for potential impairment in accordance with ASC 350-20, " Goodwill and Other ." As a result of our impairment testing, we determined that the fair value of the UK reporting unit was below its carrying value during the first, second and third quarters, and recorded aggregate non-cash impairment charges of $369.9 million.
In 2024 and 2023, we performed qualitative and quantitative assessments of our goodwill balance for potential impairment in accordance with ASC 350-20, " Intangibles - Goodwill and Other ." As a result of our impairment testing, we determined that the fair value of the Park Holidays reporting unit within the UK reporting segment was below its carrying value in each such year and recorded non-cash goodwill impairment charges of $180.8 million and $369.9 million during the years ended December 31, 2024 and 2023, respectively.
N/A = Not applicable. (a) Same Property adjusted blended occupancy for MH and RV increased to 98.9% at December 31, 2023, from 96.6% at December 31, 2022. The 230 basis point increase was driven by MH expansion fills and the conversion of transient RV sites to annual sites.
N/A = Not applicable. (a) Same Property adjusted blended occupancy for MH and RV increased to 99.0% at December 31, 2024, from 97.4% at December 31, 2023. The 160 basis point increase was driven by MH expansion fills and the conversion of transient RV sites to annual sites.
Our capital expenditure activity is summarized as follows (in millions): Year Ended December 31, 2023 December 31, 2022 Recurring Capital Expenditures $ 87.3 $ 73.8 Non-Recurring Capital Expenditures and Related Activities Lot Modifications 54.9 39.1 Growth Projects 104.5 99.5 Rebranding 4.7 15.0 Capital improvements to recent acquisitions 215.3 280.3 Expansion and Development 276.3 261.8 Rental Program 260.9 151.1 Other (0.9) 0.4 Total Non-Recurring Capital Expenditure and Related Activities 915.7 847.2 Total Capital Expenditure and Related Activities $ 1,003.0 $ 921.0 Recurring capital expenditures Property recurring capital expenditures are necessary to maintain asset quality, including purchasing and replacing items used to operate the communities and marinas.
Capital Expenditures (excluding Acquisition Costs) Our capital expenditure activity is summarized as follows (in millions): Year Ended December 31, 2024 December 31, 2023 Recurring Capital Expenditures $ 115.7 $ 87.3 Non-Recurring Capital Expenditures and Related Activities Lot modifications 37.2 54.9 Growth projects 96.9 104.5 Rebranding 3.1 4.7 Capital improvements to recent acquisitions 80.4 215.3 Expansion and development 136.1 276.3 Rental program 177.5 260.9 Other 6.0 (0.9) Total Non-Recurring Capital Expenditure and Related Activities 537.2 915.7 Total Capital Expenditure and Related Activities $ 652.9 $ 1,003.0 Recurring Capital Expenditures Property recurring capital expenditures are necessary to maintain asset quality, including purchasing and replacing items used to operate the communities and marinas.
As of December 31, 2023, we owned and operated, directly or indirectly, or had an interest in, a portfolio of 667 developed properties located in the U.S., the UK, and Canada, including 353 MH communities, 179 RV communities and 135 marinas.
As of December 31, 2024, we owned and operated, directly or indirectly, or had an interest in, a portfolio of 645 developed properties located in the U.S., Canada, and the UK including 288 MH communities, 166 RV communities, 138 marinas and 53 UK communities.
The Senior Credit Facility provides us with the ability to issue letters of credit. Our issuance of letters of credit does not increase our borrowings outstanding under the Senior Credit Facility, but does reduce the borrowing amount available. We had $26.2 million and $2.6 million of outstanding letters of credit at December 31, 2023 and 2022, respectively.
Our issuance of letters of credit does not increase our borrowings outstanding under the senior credit facility, but does reduce the borrowing amount available. We had $11.5 million and $26.2 million outstanding letters of credit at December 31, 2024 and 2023, respectively.
Other Items - Statements of Operations (1) The following table summarizes other income and expenses for the years ended December 31, 2023 and 2022 (amounts in millions): Year Ended December 31, 2023 December 31, 2022 Change % Change Service, retail, dining and entertainment, net $ 53.9 $ 58.9 $ (5.0) (8.5) % Interest income $ 45.4 $ 35.2 $ 10.2 29.0 % Brokerage commissions and other, net $ 60.6 $ 34.9 $ 25.7 73.6 % General and administrative expense $ 270.2 $ 256.8 $ 13.4 5.2 % Catastrophic event-related charges, net $ 3.8 $ 17.5 $ (13.7) (78.3) % Business combinations $ 3.0 $ 24.7 $ (21.7) (87.9) % Depreciation and amortization $ 660.0 $ 601.8 $ 58.2 9.7 % Asset impairments $ 10.1 $ 3.0 $ 7.1 236.7 % Goodwill impairment $ 369.9 $ — $ 369.9 N/A Loss on extinguishment of debt $ — $ 4.4 $ (4.4) (100.0) % Interest expense $ 325.8 $ 229.8 $ 96.0 41.8 % Interest on mandatorily redeemable preferred OP units / equity $ 3.3 $ 4.2 $ (0.9) (21.4) % Loss on remeasurement of marketable securities $ (16.0) $ (53.4) $ 37.4 (70.0) % Gain / (loss) on foreign currency exchanges $ (0.3) $ 5.4 $ (5.7) N/M Gain on dispositions of properties $ 11.0 $ 12.2 $ (1.2) (9.8) % Other expense, net $ (7.5) $ (2.1) $ (5.4) 257.1 % Loss on remeasurement of notes receivable $ (106.7) $ (0.8) $ (105.9) N/M Income from nonconsolidated affiliates $ 16.0 $ 2.9 $ 13.1 N/M Loss on remeasurement of investment in nonconsolidated affiliates $ (4.2) $ (2.7) $ (1.5) (55.6) % Current tax expense $ (14.5) $ (10.3) $ (4.2) 40.8 % Deferred tax benefit $ 22.9 $ 4.2 $ 18.7 N/M Preferred return to preferred OP units / equity interests $ 12.3 $ 11.0 $ 1.3 11.8 % Income / (loss) attributable to noncontrolling interests $ (8.1) $ 10.8 $ (18.9) (175.0) % (1) Only items determined by management to be material, of interest, or unique to the periods disclosed above are explained below.
Other Items - Statements of Operations (1) The following table summarizes other income and expenses for the years ended December 31, 2024 and 2023 (amounts in millions): Year Ended December 31, 2024 December 31, 2023 Change % Change Service, retail, dining and entertainment, net $ 56.2 $ 68.5 $ (12.3) (18.0) % Interest income $ 20.7 $ 45.4 $ (24.7) (54.4) % Brokerage commissions and other, net $ 40.2 $ 60.6 $ (20.4) (33.7) % General and administrative expense $ 295.3 $ 272.1 $ 23.2 8.5 % Catastrophic event-related charges, net $ 27.1 $ 3.8 $ 23.3 N/M Business combinations $ 0.4 $ 3.0 $ (2.6) (86.7) % Depreciation and amortization $ 680.7 $ 660.0 $ 20.7 3.1 % Asset impairments $ 71.4 $ 10.1 $ 61.3 N/M Goodwill impairment $ 180.8 $ 369.9 $ (189.1) (51.1) % Loss on extinguishment of debt $ 1.4 $ — $ 1.4 N/A Interest expense $ 350.4 $ 325.8 $ 24.6 7.6 % Interest on mandatorily redeemable preferred OP units / equity $ — $ 3.3 $ (3.3) (100.0) % Loss on remeasurement of marketable securities $ — $ (16.0) $ 16.0 (100.0) % Loss on foreign currency exchanges $ (25.8) $ (0.3) $ (25.5) N/M Gain on dispositions of properties $ 202.9 $ 11.0 $ 191.9 N/M Other income / (expense), net $ 3.2 $ (7.5) $ 10.7 N/M Loss on remeasurement of notes receivable $ (36.4) $ (106.7) $ 70.3 (65.9) % Income from nonconsolidated affiliates $ 9.5 $ 16.0 $ (6.5) (40.6) % Gain / (loss) on remeasurement of investment in nonconsolidated affiliates $ 6.6 $ (4.2) $ 10.8 N/M Current tax expense $ (4.3) $ (14.5) $ 10.2 (70.3) % Deferred tax benefit $ 39.6 $ 22.9 $ 16.7 72.9 % Preferred return to preferred OP units / equity interests $ 12.8 $ 12.3 $ 0.5 4.1 % Income / (loss) attributable to noncontrolling interests $ 5.3 $ (8.1) $ 13.4 N/M (1) Only items determined by management to be material, of interest, or unique to the periods disclosed above are explained below.
RESULTS OF OPERATIONS Summary Statements of Operations The following tables reconcile the Net Income / (Loss) attributable to Sun Communities, Inc. common shareholders to NOI and summarize our consolidated financial results for the years ended December 31, 2023, 2022 and 2021 (in millions): Year Ended December 31, 2023 December 31, 2022 December 31, 2021 Net income / (loss) attributable to SUI common shareholders $ (213.3) $ 242.0 $ 380.2 Interest income (45.4) (35.2) (12.2) Brokerage commissions and other revenues, net (60.6) (34.9) (30.2) General and administrative 270.2 256.8 181.3 Catastrophic event-related charges, net 3.8 17.5 2.2 Business combinations 3.0 24.7 1.4 Depreciation and amortization 660.0 601.8 522.7 Asset impairments 10.1 3.0 — Goodwill impairment 369.9 — — Loss on extinguishment of debt (see Note 9) — 4.4 8.1 Interest expense 325.8 229.8 158.6 Interest on mandatorily redeemable preferred OP units / equity 3.3 4.2 4.2 (Gain) / loss on remeasurement of marketable securities (see Note 15) 16.0 53.4 (33.5) (Gain) / loss on foreign currency exchanges 0.3 (5.4) 3.7 Gain on disposition of properties (11.0) (12.2) (108.1) Other expense, net 7.5 2.1 12.1 (Gain) / loss on remeasurement of notes receivable (see Note 4) 106.7 0.8 (0.7) Income from nonconsolidated affiliates (see Note 7) (16.0) (2.9) (4.0) Loss on remeasurement of investment in nonconsolidated affiliates (see Note 7) 4.2 2.7 0.2 Current tax expense (see Note 13) 14.5 10.3 1.2 Deferred tax (benefit) / expense (see Note 13) (22.9) (4.2) 0.1 Add: Preferred return to preferred OP units / equity interests 12.3 11.0 12.1 Add: Income / (loss) attributable to noncontrolling interests (8.1) 10.8 21.5 NOI $ 1,430.3 $ 1,380.5 $ 1,120.9 Year Ended December 31, 2023 December 31, 2022 December 31, 2021 Real property NOI $ 1,251.9 $ 1,167.0 $ 1,002.6 Home sales NOI 124.5 154.6 74.4 Service, retail, dining and entertainment NOI 53.9 58.9 43.9 NOI $ 1,430.3 $ 1,380.5 $ 1,120.9 59 SUN COMMUNITIES, INC.
RESULTS OF OPERATIONS Summary Statements of Operations The following tables reconcile the Net Income / (Loss) attributable to Sun Communities, Inc. common shareholders to NOI and summarize our consolidated financial results for the years ended December 31, 2024, 2023, and 2022 (in millions): Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Net Income / (Loss) Attributable to SUI Common Shareholders $ 89.0 $ (213.3) $ 242.0 Interest income (20.7) (45.4) (35.2) Brokerage commissions and other revenues, net (40.2) (60.6) (34.9) General and administrative 295.3 272.1 257.4 Catastrophic event-related charges, net 27.1 3.8 17.5 Business combination expense 0.4 3.0 24.7 Depreciation and amortization 680.7 660.0 601.8 Asset impairments 71.4 10.1 3.0 Goodwill impairment 180.8 369.9 — Loss on extinguishment of debt (see Note 9) 1.4 — 4.4 Interest expense 350.4 325.8 229.8 Interest on mandatorily redeemable preferred OP units / equity — 3.3 4.2 Loss on remeasurement of marketable securities (see Note 15) — 16.0 53.4 (Gain) / loss on foreign currency exchanges 25.8 0.3 (5.4) Gain on dispositions of properties (202.9) (11.0) (12.2) Other (income) / expense, net (3.2) 7.5 2.1 Loss on remeasurement of notes receivable (see Note 4) 36.4 106.7 0.8 Income from nonconsolidated affiliates (see Note 7) (9.5) (16.0) (2.9) (Gain) / loss on remeasurement of investment in nonconsolidated affiliates (see Note 7) (6.6) 4.2 2.7 Current tax expense (see Note 13) 4.3 14.5 10.3 Deferred tax benefit (see Note 13) (39.6) (22.9) (4.2) Add: Preferred return to preferred OP units / equity interests 12.8 12.3 11.0 Add: Income / (loss) attributable to noncontrolling interests 5.3 (8.1) 10.8 NOI $ 1,458.4 $ 1,432.2 $ 1,381.1 Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Real property NOI $ 1,305.4 $ 1,249.4 $ 1,163.0 Home sales NOI 96.8 114.3 143.4 Service, retail, dining and entertainment NOI 56.2 68.5 74.7 NOI $ 1,458.4 $ 1,432.2 $ 1,381.1 53 SUN COMMUNITIES, INC.
Loss on remeasurement of notes receivable - for the year ended December 31, 2023, was a loss of $106.7 million, as compared to a loss of $0.8 million during the same period in 2022 due to an impairment charge of $102.9 million recorded in 2023 related to our note receivable from the Royale Holdings Group HoldCo Limited.
Loss on remeasurement of notes receivable - for the year ended December 31, 2024, was a loss of $36.4 million, as compared to a loss of $106.7 million during the same period in 2023, primarily due to a fair value adjustment loss of $35.2 million in 2024 related to the sale of a portfolio of RV communities, as compared to an impairment charge of $102.9 million in 2023 related to our note receivable from the Royale Holdings Group HoldCo Limited.
Loss on remeasurement of marketable securities - for the year ended December 31, 2023, was a loss of $16.0 million, as compared to a loss of $53.4 million during the same period in 2022 due to the fluctuation in the price of publicly traded marketable securities we owned.
Loss on remeasurement of marketable securities - for the year ended December 31, 2024, was zero, as compared to a loss of $16.0 million during the same period in 2023, due to the sale of our publicly traded marketable securities in Ingenia in 2023.
The increase in operating cash flow was primarily due to improved Same Property operating performance at our MH and RV communities and marinas, partially offset by an increase in interest expense during the year ended December 31, 2023 as compared to the corresponding period in 2022.
The increase in operating cash flow was primarily due to beneficial changes in inventory, other assets, and other liabilities, and improved Same Property operating performance at our MH properties, marinas, and UK properties, partially offset by reduced operating performance at our RV properties during the year ended December 31, 2024 as compared to the corresponding period in 2023.
Year Ended Year Ended December 31, 2023 December 31, 2022 Change % Change December 31, 2022 December 31, 2021 Change % Change Payroll and benefits $ 190.6 $ 181.6 $ 9.0 5.0 % $ 161.8 $ 151.2 $ 10.6 7.0 % Real estate taxes 107.2 103.1 4.1 4.0 % 94.1 88.4 5.7 6.5 % Supplies and repairs 75.2 78.9 (3.7) (4.7) % 73.0 68.2 4.8 6.9 % Utilities 64.7 67.0 (2.3) (3.4) % 63.3 57.3 6.0 10.4 % Legal, state / local taxes, and insurance 55.8 39.2 16.6 42.3 % 35.7 32.4 3.3 10.1 % Other 67.1 68.0 (0.9) (1.4) % 54.3 56.9 (2.6) (4.6) % Total Same Property Operating Expenses $ 560.6 $ 537.8 $ 22.8 4.2 % $ 482.2 $ 454.4 $ 27.8 6.1 % 64 SUN COMMUNITIES, INC.
Year Ended Year Ended December 31, 2024 December 31, 2023 Change % Change (c) December 31, 2023 December 31, 2022 Change % Change (c) Payroll and benefits $ 193.3 $ 194.3 $ (1.0) (0.5) % $ 190.6 $ 181.6 $ 9.0 5.0 % Real estate taxes 113.4 107.1 6.3 5.9 % 107.2 103.1 4.1 4.0 % Supplies and repairs 85.1 73.8 11.3 15.3 % 75.2 78.9 (3.7) (4.7) % Utilities 66.1 63.0 3.1 4.9 % 64.7 67.0 (2.3) (3.4) % Legal, state / local taxes, and insurance 55.0 55.6 (0.6) (1.3) % 55.8 39.2 16.6 42.3 % Other 88.0 74.8 13.2 17.6 % 67.1 68.0 (0.9) (1.4) % Total Same Property Operating Expenses $ 600.9 $ 568.6 $ 32.3 5.7 % $ 560.6 $ 537.8 $ 22.8 4.2 % 58 SUN COMMUNITIES, INC.
As of December 31, 2023, we had unrestricted cash on hand of $29.2 million, $2.0 billion of remaining capacity on the Senior Credit Facility, and a total of 511 unencumbered MH, RV and marina properties.
As of December 31, 2024, we had unrestricted cash on hand of $47.4 million, $1.6 billion of remaining capacity on the senior credit facility, and a total of 508 unencumbered MH, RV, marina, and UK properties.
Year Ended Portfolio Information: December 31, 2023 December 31, 2022 December 31, 2021 Occupancy % - Total Portfolio - MH and Annual RV Occupancy (1) 96.4 % 96.0 % 97.4 % Occupancy % - Same Property - Adjusted MH and Annual RV Occupancy (1)(2)(3) 98.9 % 96.6 % 96.8 % Core FFO per share $ 7.10 $ 7.35 $ 6.51 Real property NOI - Total Portfolio (in millions) $ 1,251.9 $ 1,167.0 $ 1,002.6 Real property NOI - Same Property (in millions) - MH, RV and Marina (3) $ 1,139.1 $ 1,061.9 $ 928.0 Home sales volume - North America 2,565 3,212 4,088 Home sales volume - United Kingdom (4) 2,857 2,343 N/A (1) Occupancy percent includes annual RV sites and excludes transient RV sites.
Year Ended Portfolio Information: December 31, 2024 December 31, 2023 December 31, 2022 Occupancy % - Total Portfolio - MH and Annual RV Occupancy (1) 97.0 % 96.4 % 96.0 % Occupancy % - Same Property - Adjusted MH and Annual RV Occupancy (1)(2)(3) 99.0 % 97.4 % 96.6 % Core FFO per share $ 6.81 $ 7.10 $ 7.35 Real property NOI - Total Portfolio (in millions) $ 1,305.4 $ 1,249.4 $ 1,151.8 Real property NOI - Same Property (in millions) - MH, RV, and Marina (3) $ 1,170.3 $ 1,124.8 $ 1,061.9 Real property NOI - Same Property (in millions) - UK $ 76.0 $ 69.8 N/A Home sales volume - North America 2,001 2,565 3,212 Home sales volume - UK (4) 2,948 2,857 2,343 (1) Occupancy percentage includes annual RV sites and excludes transient RV sites.
Operating activities - Net cash provided by operating activities increased by $55.6 million to $790.5 million for the year ended December 31, 2023, compared to $734.9 million for the year ended December 31, 2022.
Operating activities - Net cash provided by operating activities increased by $70.5 million to $861.0 million for the year ended December 31, 2024, compared to $790.5 million for the year ended December 31, 2023.
RV communities have become a trending vacation opportunity not only for the retiree population, but as an affordable vacation alternative for families and millennials.
The age demographic of RV communities is attractive, as the population of retirement age adults in the U.S. is growing. RV communities have become a trending vacation opportunity not only for the retiree population, but as an affordable vacation alternative for families and millennials.
For the year ended December 31, 2023, the $84.9 million, or 7.3% increase in Real Property NOI as compared to the same period in 2022, consists of $39.0 million from Same Property MH and $13.5 million from Same Property RV from the North America operations, $24.7 million from Same Property Marina, and $7.7 million, net from the UK operations and other recently acquired or developed properties. 61 SUN COMMUNITIES, INC.
For the year ended December 31, 2024, the $56.0 million, or 4.5% increase in Real Property NOI as compared to the same period in 2023, consists of an increase of $39.9 million from Same Property MH, an increase of $13.6 million from Same Property Marina, an increase of $6.2 million from Same Property UK, and an increase of $4.3 million, net from other recently acquired or developed properties, partially offset by a decrease of $8.0 million from Same Property RV. 55 SUN COMMUNITIES, INC.
Refer to Note 6, "Goodwill and Other Intangible Assets," and Note 22, "Quarterly Financial Data (Unaudited and Restated)," in our accompanying Consolidated Financial Statements for additional information. 67 SUN COMMUNITIES, INC.
Refer to Note 6, "Goodwill and Other Intangible Assets," in our accompanying Consolidated Financial Statements for additional information.
(3) Loss of earnings - catastrophic event-related charges, net for the year ended December 2023 included the following: Year Ended December 31, 2023 Hurricane Ian - Three Fort Myers, Florida RV communities impaired Estimated loss of earnings in excess of the applicable business interruption deductible $ 21.9 Insurance recoveries received for previously estimated loss of earnings through August 31, 2023 (19.7) Hurricane Irma - Three Florida Keys communities impaired Estimated loss of earnings in excess of the applicable business interruption deductible 0.5 Reversal of unpaid previously estimated loss of earnings that we do not expect to recover (0.6) Loss of earnings - catastrophic event-related charges, net $ 2.1 (4) Other adjustments, net relates primarily to (i) deferred tax expense / (benefit) and long term lease termination expense / (benefit) during the years ended December 31, 2023, 2022 and 2021, (ii) accelerated deferred compensation amortization and gain on sale of investment in nonconsolidated affiliate during the years ended December 31, 2023 and 2022, (iii) non-recurring management fees, severance costs, and ERP implementation costs during the year ended December 31, 2023, (iv) change in estimated contingent consideration during the years ended December 31, 2023 and December 31, 2021, (v) gain from legal settlement during the year ended December 31, 2022 and (vi) RV rebranding non-recurring costs for the years ended December 31, 2022 and 2021. 69 SUN COMMUNITIES, INC.
(3) Loss of earnings - catastrophic event-related charges, net for the year ended December 31, 2024 and 2023 included the following: Year Ended December 31, 2024 December 31, 2023 Hurricane Ian - three Fort Myers, Florida RV communities Estimated loss of earnings in excess of the applicable business interruption deductible $ 19.2 $ 21.9 Insurance recoveries realized for previously estimated loss of earnings (16.3) (19.7) Other catastrophic weather events - four Florida communities and one New Hampshire community Estimated loss of earnings in excess of the applicable business interruption deductible, net 1.8 (0.1) Insurance recoveries realized for previously estimated loss of earnings (1.3) — Loss of earnings - catastrophic event-related charges, net $ 3.4 $ 2.1 (4) Other adjustments, net relates primarily to (i) deferred tax benefit, litigation activity, long term lease termination expense and accelerated deferred compensation amortization during the years ended December 31, 2024, 2023, and 2022, (ii) ERP implementation costs during the years ended December 31, 2024 and 2023, (iii) gain on sale of investment in nonconsolidated affiliates during the years ended December 31, 2023 and 2022, (iv) insurance loss recovery expense and severance costs during the year ended December 31, 2024, and (v) RV rebranding non-recurring costs during the year ended December 31, 2022. 65 SUN COMMUNITIES, INC.
We had $944.1 million and $1.1 billion of borrowings outstanding under the revolving loan as of December 31, 2023 and 2022, respectively. We also had $1.1 billion of borrowings outstanding under the term loan on the Senior Credit Facility as of December 31, 2023 and 2022, respectively. These balances are recorded in Unsecured debt on the Consolidated Balance Sheets.
We had $1.4 billion and $944.1 million of borrowings outstanding under the revolving loan as of December 31, 2024 and 2023, respectively. The balance is recorded in Unsecured debt on the Consolidated Balance Sheets. The senior credit facility provides us with the ability to issue letters of credit.
Financing activities - Net cash provided by financing activities decreased by $2.3 billion to $80.3 million for the year ended December 31, 2023, compared to $2.3 billion for the year ended December 31, 2022.
Financing activities - Net cash used for financing activities was $571.6 million for the year ended December 31, 2024, compared to net cash provided by financing activities of $80.3 million for the year ended December 31, 2023.
In connection with the note issuance, we settled seven forward swap contracts totaling $255.0 million and paid a net settlement payment of $2.3 million to several counterparties. Refer to Note 21, "Subsequent Events," in our accompanying Consolidated Financial Statements for additional information. The following table sets forth certain information regarding our outstanding senior unsecured notes (in millions).
During the year December 31, 2024, in connection with the issuance of the 2029 Notes, we settled seven forward swap contracts totaling $255.0 million and paid a net settlement payment of $2.3 million to several counterparties. Refer to Note 14, "Derivative Financial Instruments," in our accompanying Consolidated Financial Statements for additional information.
Same Property Summary (in whole units) As of As of December 31, 2023 December 31, 2022 December 31, 2022 December 31, 2021 MH RV MH RV MH RV MH RV Other Information Number of properties 288 160 288 160 276 145 276 145 Sites MH and Annual RV sites 98,620 32,090 98,340 30,030 94,930 28,420 94,400 26,660 Transient RV sites N/M 22,280 N/M 24,370 N/M 20,350 N/M 22,060 Total 98,620 54,370 98,340 54,400 94,930 48,770 94,400 48,720 MH & Annual RV Occupancy Occupancy (a) 97.3 % 100.0 % 96.6 % 100.0 % 97.1 % 100.0 % 97.2 % 100.0 % Monthly base rent per site $ 670 $ 593 $ 630 $ 546 $ 635 $ 555 $ 607 $ 516 % change in monthly base rent (b) 6.4 % 8.7 % N/A N/A 4.6 % 7.6 % N/A N/A Rental Program Statistics included in MH: Number of occupied sites, end of period (c) 10,010 N/A 9,310 N/A 8,930 N/A 9,570 N/A Monthly rent per site - MH Rental Program $ 1,292 N/A $ 1,221 N/A $ 1,225 N/A $ 1,117 N/A % change (c) 5.8 % N/A N/A N/A 9.7 % N/A N/A N/A N/M = Not meaningful.
North America Same Property Summary As of As of December 31, 2024 December 31, 2023 December 31, 2023 December 31, 2022 MH RV MH RV MH RV MH RV Other Information Number of Properties 283 150 283 150 288 160 288 160 Sites MH and Annual RV sites 96,640 31,070 96,370 29,400 98,620 32,090 98,340 30,030 Transient RV sites N/M 21,620 N/M 22,710 N/M 22,280 N/M 24,370 Total 96,640 52,690 96,370 52,110 98,620 54,370 98,340 54,400 MH & Annual RV Occupancy Occupancy (a) 97.6 % 100.0 % 97.1 % 100.0 % 97.3 % 100.0 % 96.6 % 100.0 % Average monthly base rent per site $ 708 $ 654 $ 671 $ 617 $ 670 $ 593 $ 630 $ 546 % change in monthly base rent (b) 5.5 % 6.0 % N/A N/A 6.4 % 8.7 % N/A N/A Rental Program Statistics included in MH: Number of occupied sites, end of period (c) 10,630 N/A 9,830 N/A 10,010 N/A 9,310 N/A Monthly rent per site - MH Rental Program $ 1,344 N/A $ 1,300 N/A $ 1,292 N/A $ 1,221 N/A % change (c) 3.4 % N/A N/A N/A 5.8 % N/A N/A N/A N/M = Not meaningful.
We are positioned for ongoing organic growth with expected rental rate increases, occupancy gains and expense management. Looking ahead to 2024, we expect rental rate growth that exceeds headline inflation with ongoing focus on expense management to continue generating strong organic cash flow growth.
In 2025, we expect rental rate growth that exceeds headline inflation with ongoing focus on expense management to continue generating strong organic cash flow growth.
We continue to selectively expand our properties utilizing our inventory of owned and entitled land. We have over 17,980 MH and RV sites suitable for future development. Refer to Note 3, "Real Estate Acquisitions and Dispositions," in our accompanying Consolidated Financial Statements for additional detail on acquisitions completed to date.
We have 16,570 MH and RV sites suitable for future development. Refer to Note 3, "Real Estate Acquisitions and Dispositions," in our accompanying Consolidated Financial Statements for additional details on acquisitions and dispositions completed to date.
We take a disciplined approach to selecting the optimal mix of financing sources to meet our liquidity demands and minimize our overall cost of capital. Our investment grade credit ratings of BBB and Baa3 from S&P Global and Moody's, respectively, remain unchanged from the initial rating.
We take a disciplined approach to selecting the optimal mix of financing sources to meet our liquidity demands and minimize our overall cost of capital. Our investment grade credit ratings remain unchanged from the initial rating. We plan to continue to capitalize on our unsecured bond market access to optimize our cost of capital and increase our financial flexibility.
Real property (excluding transient and other) revenue increased due to a 4.6% increase in monthly base rent. • The RV segment's increase in NOI of $24.4 million, or 10.3% when compared to the same period in 2021, is primarily due to an increase in Real property - transient revenue of $24.7 million, or 13.1%, due to a 7.6% increase in monthly base rent and conversions of transient RV sites to annual RV sites. • The Marina segment increase in NOI of $11.5 million, or 7.7% when compared to the same period in 2021, is primarily due to a $16.7 million, or 7.8% increase in Real property (excluding transient) revenue. 65 SUN COMMUNITIES, INC.
The increase in Real property (excluding transient) revenue was primarily due to a 6.0% increase in monthly base rent and conversions of transient RV sites to annual RV sites. • The Marina segment increase in NOI of $13.6 million, or 5.4% when compared to the same period in 2023, is primarily due to a $20.0 million, or 5.7% increase in Real property (excluding transient) revenue, partially offset by an increase in Same Property operating expenses of $8.7 million, or 6.9%. • The UK segment increase in NOI of $6.2 million, or 9.0%, when compared to the same period in 2023 is primarily due to a $6.9 million, or 7.2%, increase in Real property (excluding transient) revenue partially offset by an increase in Same Property operating expenses of $2.7 million, or 3.9%.