米国企業
EQUITY LIFESTYLE PROPERTIES INC

EQUITY LIFESTYLE PROPERTIES INCELS

時価総額

$137.2億

PER

41.6倍

	2010年 12月31日	2011年 12月31日	2012年 12月31日	2014年 12月31日	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日
Land	544	1,019	1,020	1,092	1,102	1,164	1,221	1,409	1,525	1,677	2,020	2,085	2,089
Land improvements	1,762	2,591	2,624	2,734	2,788	2,894	3,045	3,144	3,336	3,543	3,912	4,115	4,381
Buildings and Improvements, Gross	278	470	528	562	588	628	649	721	882	940	1,057	1,170	1,237
Investment in real estate	2,585	4,079	4,172	4,388	4,478	4,685	4,916	5,273	5,743	6,160	6,989	7,370	7,706
Accumulated depreciation	701	814	964	1,169	1,282	1,400	1,517	1,632	1,776	1,925	2,104	2,259	2,449
Net investment in real estate	1,884	3,265	3,208	3,218	3,195	3,286	3,399	3,642	3,967	4,236	4,885	5,111	5,257
Cash and restricted cash	-	-	-	-	-	-	-	66	29	24	123	22	30
Notes receivable, net	26	64	53	37	35	35	49	35	38	36	40	45	50
Investment in unconsolidated joint ventures	8	9	8	14	18	19	53	58	20	20	70	81	85
Deferred commission expense	-	-	-	-	-	-	-	-	41	42	47	50	54
Other Assets	36	41	48	53	37	52	46	49	57	61	142	182	137
Total Assets	2,048	3,496	3,398	3,446	3,420	3,479	3,610	3,926	4,151	4,419	5,308	5,493	5,614
Secured Debt	1,413	2,085	2,070	2,012	1,946	1,892	1,972	2,150	2,050	2,445	2,628	2,693	2,990
Term loan, net	-	200	200	200	200	199	198	199	199	-	297	497	498
Unsecured line of credit	-	-	-	-	-	-	30	-	160	-	-	198	31
Accounts payable and other liabilities	53	62	64	65	76	90	81	103	125	130	172	175	152
Right-To-USe Contract, Upfront Payment	-	-	-	-	-	-	-	-	-	-	176	198	-
Deferred membership revenue	-	-	-	-	-	-	-	116	127	139	-	-	218
Interest Payable	7	11	11	9	9	8	8	9	9	8	9	12	13
Advance Rent	-	-	-	-	-	-	-	81	91	93	119	122	126
Dividends Payable	11	17	-	30	34	39	46	53	59	66	71	80	87
Total Liabilities	1,588	2,497	2,474	2,467	2,427	2,397	2,510	2,732	2,829	3,114	3,822	3,975	4,115
Preferred Stock, Value, Issued	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock, Value, Issued	0	0	1	1	1	1	1	1	2	2	2	2	2
Paid-in capital	464	998	1,013	1,030	1,039	1,103	1,242	1,329	1,403	1,411	1,593	1,629	1,644
Distributions in excess of accumulated earnings	237	270	288	254	251	231	212	211	154	180	184	204	224
Accumulated other comprehensive income	-	-	-	-	-	-	-	2	-0	-	4	19	6
Total Stockholders’ Equity	260	799	924	979	993	1,082	1,100	1,193	1,322	1,305	1,486	1,517	1,499
Non-controlling interests – Common OP Units	33	73	65	67	68	73	68	72	72	71	71	72	70
Total Equity	260	799	924	979	993	1,082	1,100	1,193	1,322	1,305	1,486	1,517	1,499
Total Liabilities and Equity	2,048	3,496	3,398	3,446	3,420	3,479	3,610	3,926	4,151	4,419	5,308	5,493	5,614
Land	544	1,019	1,020	1,092	1,102	1,164	1,221	1,409	1,525	1,677	2,020	2,085	2,089
Land improvements	1,762	2,591	2,624	2,734	2,788	2,894	3,045	3,144	3,336	3,543	3,912	4,115	4,381
Buildings and Improvements, Gross	278	470	528	562	588	628	649	721	882	940	1,057	1,170	1,237
Investment in real estate	2,585	4,079	4,172	4,388	4,478	4,685	4,916	5,273	5,743	6,160	6,989	7,370	7,706
Accumulated depreciation	701	814	964	1,169	1,282	1,400	1,517	1,632	1,776	1,925	2,104	2,259	2,449
Net investment in real estate	1,884	3,265	3,208	3,218	3,195	3,286	3,399	3,642	3,967	4,236	4,885	5,111	5,257
Cash and restricted cash	-	-	-	-	-	-	-	66	29	24	123	22	30
Notes receivable, net	26	64	53	37	35	35	49	35	38	36	40	45	50
Investment in unconsolidated joint ventures	8	9	8	14	18	19	53	58	20	20	70	81	85
Deferred commission expense	-	-	-	-	-	-	-	-	41	42	47	50	54
Other Assets	36	41	48	53	37	52	46	49	57	61	142	182	137
Total Assets	2,048	3,496	3,398	3,446	3,420	3,479	3,610	3,926	4,151	4,419	5,308	5,493	5,614
Secured Debt	1,413	2,085	2,070	2,012	1,946	1,892	1,972	2,150	2,050	2,445	2,628	2,693	2,990
Term loan, net	-	200	200	200	200	199	198	199	199	-	297	497	498
Unsecured line of credit	-	-	-	-	-	-	30	-	160	-	-	198	31
Accounts payable and other liabilities	53	62	64	65	76	90	81	103	125	130	172	175	152
Right-To-USe Contract, Upfront Payment	-	-	-	-	-	-	-	-	-	-	176	198	-
Deferred membership revenue	-	-	-	-	-	-	-	116	127	139	-	-	218
Interest Payable	7	11	11	9	9	8	8	9	9	8	9	12	13
Advance Rent	-	-	-	-	-	-	-	81	91	93	119	122	126
Dividends Payable	11	17	-	30	34	39	46	53	59	66	71	80	87
Total Liabilities	1,588	2,497	2,474	2,467	2,427	2,397	2,510	2,732	2,829	3,114	3,822	3,975	4,115
Preferred Stock, Value, Issued	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock, Value, Issued	0	0	1	1	1	1	1	1	2	2	2	2	2
Paid-in capital	464	998	1,013	1,030	1,039	1,103	1,242	1,329	1,403	1,411	1,593	1,629	1,644
Distributions in excess of accumulated earnings	237	270	288	254	251	231	212	211	154	180	184	204	224
Accumulated other comprehensive income	-	-	-	-	-	-	-	2	-0	-	4	19	6
Total Stockholders’ Equity	260	799	924	979	993	1,082	1,100	1,193	1,322	1,305	1,486	1,517	1,499
Non-controlling interests – Common OP Units	33	73	65	67	68	73	68	72	72	71	71	72	70
Total Equity	260	799	924	979	993	1,082	1,100	1,193	1,322	1,305	1,486	1,517	1,499
Total Liabilities and Equity	2,048	3,496	3,398	3,446	3,420	3,479	3,610	3,926	4,151	4,419	5,308	5,493	5,614