Maryland
|
1-12616
|
38-2730780
|
||
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
27777 Franklin Rd.
|
||
Suite 200
|
||
Southfield, Michigan
|
48034
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
(248) 208-2500
|
|
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 9.01
|
Financial Statements and Exhibits.
|
(a)
|
Financial Statements of Business Acquired
|
(b)
|
Unaudited Pro Forma Financial Information
|
(c)
|
Exhibits
|
2.1*
|
Master Contribution Agreement dated April 1, 2011 by and among Sun Communities, Inc., Sun Communities Operating Limited Partnership, and Kentland Corporation, Wilbur A. Lettinga, William B. Lettinga and Michael Lettinga
|
2.2*
|
Contribution Agreement (Tamarac Village) dated as of May 5, 2011 by and among Tamarac Village Holding Company MHP Holding Company #2, LLC, Tamarac Village Holding Company MHP Holding Company #1, LLC, Tamarac Village Mobile Home Park Limited Partnership, and Sun Communities Operating Limited Partnership (form of Contribution Agreement for the following properties: Apple Carr Village, Brookside Village, Dutton Mill Village, Hickory Hills Village, Holiday West Village, Leisure Village, Oak Island Village, Southwood Village, Sycamore Village, Warren Dunes Village and Waverly Shores Village)
|
2.3*
|
Contribution Agreement (Country Meadows Village) dated as of May 5, 2011 by and among Country Meadows Village Holding Company MHP Holding Company #2, LLC, Country Meadows Village Holding Company MHP Holding Company #1, LLC, Country Meadows Village Mobile Home Park Limited Partnership, and Sun Communities Operating Limited Partnership (form of Contribution Agreement for the following properties: Cider Mill Village, Country Hills Village, Hidden Ridge RV Park, Pinebrook Village and Windsor Woods Village)
|
2.4*
|
Membership Interest Purchase Agreement dated as of June 23, 2011 by and among Wilbur A. Lettinga, William B. Lettinga, Michael Lettinga and Sun Home Services, Inc.
|
4.1*
|
Registration Rights Agreement dated June 23, 2011 among Sun Communities, Inc., and the holders of Series A-1 Preferred Units that are parties thereto
|
10.1*
|
Two Hundred Seventy Fifth Amendment to the Second Amended and Restated Limited Partnership Agreement of Sun Communities Operating Limited Partnership dated as of June 23, 2011
|
10.2*
|
Term Loan Agreement dated June 23, 2011 among Cider Mill Village Mobile Home Park, LLC, Country Hills Village Mobile Home Park, LLC, Country Meadows Village Mobile Home Park, LLC, Sun Orange City LLC and Bank of America, N.A.
|
10.3*
|
Promissory Note, dated June 23, 2011, in the original principal amount of $15,530,000, made by Cider Mill Village Mobile Home Park, LLC, Country Hills Village Mobile Home Park, LLC, Country Meadows Village Mobile Home Park, LLC and Sun Orange City LLC in favor of Bank of America, N.A.
|
10.4*
|
Term Loan Agreement dated June 23, 2011 among Pinebrook Village Mobile Home Park, LLC, Windsor Woods Village Mobile Home Park, LLC and Bank of America, N.A.
|
10.5*
|
Promissory Note, dated June 23, 2011, in the original principal amount of $7,400,000, made by Pinebrook Village Mobile Home Park, LLC, Windsor Woods Village Mobile Home Park, LLC in favor of Bank of America, N.A.
|
23.1**
|
Consent of Grant Thornton LLP
|
99.1*
|
Press release issued June 29, 2011
|
(Unaudited)
Three Months Ended
March 31, 2011
|
Year Ended
December 31, 2010
|
|||||||
Revenues
|
||||||||
Revenues
|
$
|
5,032
|
$
|
20,272
|
||||
Home sales revenue
|
661
|
2,643
|
||||||
Interest income
|
73
|
188
|
||||||
Total revenues
|
$
|
5,766
|
$
|
23,103
|
||||
Certain Expenses
|
||||||||
Property operating and maintenance
|
$
|
1,017
|
$
|
5,381
|
||||
Cost of sales
|
601
|
2,404
|
||||||
Real estate taxes
|
555
|
2,219
|
||||||
General and administrative expenses
|
174
|
559
|
||||||
Interest expense
|
1,093
|
4,493
|
||||||
Total certain expenses
|
3,440
|
15,056
|
||||||
Revenues in excess of certain expenses
|
$
|
2,326
|
$
|
8,047
|
(Unaudited)
March 31, 2011 (A)
|
Pro Forma
Adjustments (B)
|
Pro Forma
March 31, 2011
|
||||||||||
ASSETS
|
||||||||||||
Investment property, net
|
$ | 1,026,767 | $ | 137,301 | $ | 1,164,068 | ||||||
Cash and cash equivalents
|
4,857 | - | 4,857 | |||||||||
Inventory of manufactured homes
|
3,140 | 1,150 | 4,290 | |||||||||
Notes and other receivables
|
94,448 | 3,542 | 97,990 | |||||||||
Other assets
|
30,863 | 10,223 | 41,086 | |||||||||
TOTAL ASSETS
|
$ | 1,160,075 | $ | 152,216 | $ | 1,312,291 | ||||||
LIABILITIES
|
||||||||||||
Debt
|
$ | 1,172,966 | $ | 75,379 | (C) | $ | 1,248,345 | |||||
Lines of credit
|
62,889 | 29,503 | (C) | 92,392 | ||||||||
Other liabilities
|
35,922 | 1,786 | 37,708 | |||||||||
TOTAL LIABILITIES
|
$ | 1,271,777 | $ | 106,668 | $ | 1,378,445 | ||||||
Commitments and contingencies
|
||||||||||||
STOCKHOLDERS’ DEFICIT
|
||||||||||||
Preferred stock
|
$ | - | $ | - | $ | - | ||||||
Common stock
|
227 | - | 227 | |||||||||
Additional paid-in capital
|
527,437 | - | 527,437 | |||||||||
Accumulated other comprehensive loss
|
(1,860 | ) | - | (1,860 | ) | |||||||
Distributions in excess of accumulated earnings
|
(560,335 | ) | - | (560,335 | ) | |||||||
Treasury stock
|
(63,600 | ) | - | (63,600 | ) | |||||||
Total Sun Communities, Inc. stockholders' deficit
|
(98,131 | ) | - | (98,131 | ) | |||||||
Noncontrolling interests:
|
- | |||||||||||
Preferred OP units
|
- | 45,548 | (D) | 45,548 | ||||||||
Common OP units
|
(13,571 | ) | - | (13,571 | ) | |||||||
TOTAL STOCKHOLDERS’ DEFICIT
|
(111,702 | ) | 45,548 | (66,154 | ) | |||||||
- | ||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
$ | 1,160,075 | $ | 152,216 | $ | 1,312,291 |
Three Months Ended
March 31, 2011 (E)
|
Kentland Communities
& Orange City (F)
|
Pro Forma Adjustments
|
Pro Forma
Three Months Ended
March 31, 2011
|
|||||||||||||
REVENUES
|
||||||||||||||||
Revenue
|
$ | 54,130 | $ | 5,610 | $ | - | $ | 59,740 | ||||||||
Home sales revenue
|
8,235 | 661 | - | 8,896 | ||||||||||||
Rental home revenue
|
5,330 | - | - | 5,330 | ||||||||||||
Interest income
|
2,068 | 73 | - | 2,141 | ||||||||||||
Other loss
|
(49 | ) | - | - | (49 | ) | ||||||||||
Total revenues
|
69,714 | 6,344 | - | 76,058 | ||||||||||||
COSTS AND EXPENSES
|
||||||||||||||||
Property operating and maintenance
|
13,458 | 1,313 | - | 14,771 | ||||||||||||
Real estate taxes
|
4,115 | 581 | - | 4,696 | ||||||||||||
Cost of home sales
|
6,491 | 601 | - | 7,092 | ||||||||||||
Rental home operating and maintenance
|
3,673 | - | - | 3,673 | ||||||||||||
General and administrative - real property
|
4,478 | 174 | - | 4,652 | ||||||||||||
General and administrative - home sales and rentals
|
1,973 | - | - | 1,973 | ||||||||||||
Acquisition related costs
|
249 | - | (249 | ) (G) | - | |||||||||||
Depreciation and amortization
|
16,679 | - | 1,871 | (H) | 18,550 | |||||||||||
Interest
|
15,406 | 1,125 | (165 | ) (I) | 16,366 | |||||||||||
Interest on mandatorily redeemable debt
|
826 | - | - | 826 | ||||||||||||
Total expenses
|
67,348 | 3,794 | 1,457 | 72,599 | ||||||||||||
Income (loss) before income taxes and equity loss from affiliates
|
2,366 | 2,550 | (1,457 | ) | 3,459 | |||||||||||
Provision for state income tax
|
(131 | ) | - | - | (131 | ) | ||||||||||
Income from affiliates, net
|
350 | - | - | 350 | ||||||||||||
Net income (loss)
|
2,585 | 2,550 | (1,457 | ) | 3,678 | |||||||||||
Less: Preferred return to preferred OP units
|
- | - | 581 | (J) | 581 | |||||||||||
Less: Amounts attributable to noncontrolling interest
|
185 | - | 47 | (K) | 232 | |||||||||||
Net income (loss) attributable to Sun Communities, Inc.
|
$ | 2,400 | $ | 2,550 | $ | (2,085 | ) | $ | 2,865 | |||||||
Weighted average common shares outstanding:
|
||||||||||||||||
Basic
|
20,808 | 20,808 | ||||||||||||||
Diluted
|
22,902 | 22,902 | ||||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
$ | 0.12 | $ | 0.14 | ||||||||||||
Diluted
|
$ | 0.11 | $ | 0.13 |
Twelve Months Ended
December 31, 2010 (E)
|
Kentland Communities
& Orange City (F)
|
Pro Forma Adjustments
|
Pro Forma
Twelve Months Ended
December 31, 2010
|
|||||||||||||
REVENUES
|
||||||||||||||||
Revenue
|
$ | 205,003 | $ | 21,879 | $ | - | $ | 226,882 | ||||||||
Home sales revenue
|
31,945 | 2,643 | - | 34,588 | ||||||||||||
Rental home revenue
|
20,480 | - | - | 20,480 | ||||||||||||
Interest income
|
8,053 | 188 | - | 8,241 | ||||||||||||
Other loss
|
489 | - | - | 489 | ||||||||||||
Total revenues
|
265,970 | 24,710 | - | 290,680 | ||||||||||||
COSTS AND EXPENSES
|
||||||||||||||||
Property operating and maintenance
|
52,994 | 6,238 | - | 59,232 | ||||||||||||
Real estate taxes
|
16,282 | 2,365 | - | 18,647 | ||||||||||||
Cost of home sales
|
24,030 | 2,404 | - | 26,434 | ||||||||||||
Rental home operating and maintenance
|
15,414 | - | - | 15,414 | ||||||||||||
General and administrative - real property
|
17,182 | 559 | - | 17,741 | ||||||||||||
General and administrative - home sales and rentals
|
7,628 | - | - | 7,628 | ||||||||||||
Acquisition related costs
|
- | - | - | - | ||||||||||||
Depreciation and amortization
|
68,868 | - | 4,391 | (H) | 73,259 | |||||||||||
Interest
|
62,136 | 4,624 | (614 | ) (I) | 66,146 | |||||||||||
Interest on mandatorily redeemable debt
|
3,291 | - | - | 3,291 | ||||||||||||
Total expenses
|
267,825 | 16,190 | 3,777 | 287,792 | ||||||||||||
(Loss) income before income taxes and equity loss from affiliates
|
(1,855 | ) | 8,520 | (3,777 | ) | 2,888 | ||||||||||
Provision for state income tax
|
(512 | ) | - | - | (512 | ) | ||||||||||
Loss from affiliates, net
|
(1,146 | ) | - | - | (1,146 | ) | ||||||||||
Net (loss) income
|
(3,513 | ) | 8,520 | (3,777 | ) | 1,230 | ||||||||||
Less: Preferred return to preferred OP units
|
- | - | 2,323 | (J) | 2,323 | |||||||||||
Less: Amounts attributable to noncontrolling interest
|
(630 | ) | - | 240 | (K) | (390 | ) | |||||||||
Net (loss) income attributable to Sun Communities, Inc.
|
$ | (2,883 | ) | $ | 8,520 | $ | (6,340 | ) | $ | (703 | ) | |||||
Weighted average common shares outstanding:
|
||||||||||||||||
Basic
|
19,168 | 19,168 | ||||||||||||||
Diluted
|
19,168 | 19,168 | ||||||||||||||
(Loss) earnings per share:
|
||||||||||||||||
Basic
|
$ | (0.15 | ) | $ | (0.04 | ) | ||||||||||
Diluted
|
$ | (0.15 | ) | $ | (0.04 | ) |
(A)
|
Derived from the Company’s unaudited consolidated balance sheet as of March 31, 2011.
|
(B)
|
Represents adjustment for the acquisition of the Kentland Communities and Orange City. The purchase price of $152.2 million has been allocated to investment property, net ($137.3 million), notes and other receivables ($3.5 million), inventory ($1.2 million), other assets ($9.1 million of in-place leases and $1.1 million of other assets), and other operating assets and liabilities assumed. The Company allocated the purchase price of the properties' tangible and intangible assets in accordance with ASC Topic 805, Business Combinations.
|
(C)
|
Represents the pro forma adjustments to debt for debt assumed, new financing and amounts outstanding on the Company’s unsecured line of credit. Actual funding may be from different sources and the pro forma borrowings assumed herein may not be indicative of actual results.
|
(D)
|
Represents preferred units of the operating partnership issued in conjunction with the acquisition of Kentland Communities. 455,476 units were issued at $100 par value.
|
(E)
|
Derived from the Company’s consolidated statements of operations for the twelve months ended December 31, 2010 and three months ended March 31, 2011 (unaudited).
|
(F)
|
Represents historical operating results of the properties.
|
(G)
|
Represents costs incurred through the period to acquire the properties which are not included in the pro forma statements.
|
(H)
|
Represents depreciation expense based on the cost of investment property using the straight-line method over the useful life of 30 years for land improvements and buildings, 7 to 15 years for furniture, fixtures and equipment, and 7 years for intangible assets.
|
(I)
|
Represents the adjustment to approximate amount of interest expense associated with new debt at LIBOR plus 3.0% (using an average LIBOR rate of 0.21%).
|
(J)
|
Represents the preferred return due to the preferred OP units at 5.1% for the first two years.
|
(K)
|
Represents the proportionate share of income attributable to noncontrolling interests of the pro forma adjustments.
|
SUN COMMUNITIES, INC.
|
|||
Dated: July 28, 2011
|
By:
|
/s/ Karen J. Dearing
|
|
Karen J. Dearing, Executive Vice President,
Chief Financial Officer, Secretary and Treasurer
|
EXHIBIT #
|
DESCRIPTION
|
|
2.1*
|
Master Contribution Agreement dated April 1, 2011 by and among Sun Communities, Inc., Sun Communities Operating Limited Partnership, and Kentland Corporation, Wilbur A. Lettinga, William B. Lettinga and Michael Lettinga
|
|
2.2*
|
Contribution Agreement (Tamarac Village) dated as of May 5, 2011 by and among Tamarac Village Holding Company MHP Holding Company #2, LLC, Tamarac Village Holding Company MHP Holding Company #1, LLC, Tamarac Village Mobile Home Park Limited Partnership, and Sun Communities Operating Limited Partnership (form of Contribution Agreement for the following properties: Apple Carr Village, Brookside Village, Dutton Mill Village, Hickory Hills Village, Holiday West Village, Leisure Village, Oak Island Village, Southwood Village, Sycamore Village, Warren Dunes Village and Waverly Shores Village)
|
|
2.3*
|
Contribution Agreement (Country Meadows Village) dated as of May 5, 2011 by and among Country Meadows Village Holding Company MHP Holding Company #2, LLC, Country Meadows Village Holding Company MHP Holding Company #1, LLC, Country Meadows Village Mobile Home Park Limited Partnership, and Sun Communities Operating Limited Partnership (form of Contribution Agreement for the following properties: Cider Mill Village, Country Hills Village, Hidden Ridge RV Park, Pinebrook Village and Windsor Woods Village)
|
|
2.4*
|
Membership Interest Purchase Agreement dated as of June 23, 2011 by and among Wilbur A. Lettinga, William B. Lettinga, Michael Lettinga and Sun Home Services, Inc.
|
|
4.1*
|
Registration Rights Agreement dated June 23, 2011 among Sun Communities, Inc., and the holders of Series A-1 Preferred Units that are parties thereto
|
|
10.1*
|
Two Hundred Seventy Fifth Amendment to the Second Amended and Restated Limited Partnership Agreement of Sun Communities Operating Limited Partnership dated as of June 23, 2011
|
|
10.2*
|
Term Loan Agreement dated June 23, 2011 among Cider Mill Village Mobile Home Park, LLC, Country Hills Village Mobile Home Park, LLC, Country Meadows Village Mobile Home Park, LLC, Sun Orange City LLC and Bank of America, N.A.
|
|
10.3*
|
Promissory Note, dated June 23, 2011, in the original principal amount of $15,530,000, made by Cider Mill Village Mobile Home Park, LLC, Country Hills Village Mobile Home Park, LLC, Country Meadows Village Mobile Home Park, LLC and Sun Orange City LLC in favor of Bank of America, N.A.
|
|
10.4*
|
Term Loan Agreement dated June 23, 2011 among Pinebrook Village Mobile Home Park, LLC, Windsor Woods Village Mobile Home Park, LLC and Bank of America, N.A.
|
|
10.5*
|
Promissory Note, dated June 23, 2011, in the original principal amount of $7,400,000, made by Pinebrook Village Mobile Home Park, LLC, Windsor Woods Village Mobile Home Park, LLC in favor of Bank of America, N.A.
|
|
23.1**
|
Consent of Grant Thornton LLP
|
|
99.1*
|
Press release issued June 29, 2011
|