EX-99 2 ex99.htm

 

 

   

 

 

Table of Contents  
   
  Page
   
Financial Highlights 3
   
Consolidated Balance Sheets 4
   
Consolidated Statements of Income (Loss) 5
   
Consolidated Statements of Cash Flows 6
   
Reconciliation of Net Income (Loss) to Adjusted EBITDA and Net Loss Attributable to Common Shareholders to FFO, Core FFO and Normalized FFO 7
   
Market Capitalization, Debt and Coverage Ratios 8
   
Debt Analysis 9
   
Debt Maturity 10
   
Securities Portfolio Performance 11
   
Property Summary and Snapshot 12
   
Same Property Statistics 13
   
Acquisition Summary and Property Portfolio 14
   
Definitions 15
   
Press Release Dated March 7, 2019 16

 

Certain information in this Supplemental Information Package contains Non-GAAP financial measures. These Non-GAAP financial measures are REIT industry financial measures that are not calculated in accordance with accounting principles generally accepted in the United States of America. Please see page 15 for a definition of these Non-GAAP financial measures and page 7 for the reconciliation of certain captions in the Supplemental Information Package to the statement of operations as reported in the Company’s filings with the SEC on Form 10-K.

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information2

 

 

Financial Highlights

(unaudited)

 

  Three Months Ended   Twelve Months Ended 
   12/31/2018   12/31/2017   12/31/2018   12/31/2017 
Operating Information                    
Number of Communities             118    112 
Number of Sites             21,510    20,029 
Rental and Related Income  $29,596,334   $26,122,486   $113,832,660   $101,801,425 
Community Operating Expenses  $14,189,799   $12,176,772   $52,948,510   $47,846,565 
Community NOI  $15,406,535   $13,945,714   $60,884,150   $53,954,860 
Expense Ratio   47.9%   46.6%   46.5%   47.0%
Sales of Manufactured Homes  $4,648,731   $2,574,099   $15,754,033   $10,846,494 
Number of Homes Sold   91    53    295    222 
Number of Rentals Added   297    258    905    948 
Net Income (Loss) (1)  $(27,729,875)  $3,530,616   $(36,215,571)  $12,668,034 
Net Loss Attributable to Common Shareholders (1)  $(32,853,132)  $(795,765)  $(56,531,515)  $(7,679,265)
Adjusted EBITDA  $16,780,127   $14,630,013   $63,541,619   $56,347,752 
FFO Attributable to Common Shareholders (1)  $(24,549,424)  $6,552,815   $(24,709,177)  $19,959,411 
Core FFO Attributable to Common Shareholders  $7,363,393   $6,552,815   $26,966,219   $23,461,898 
Normalized FFO Attributable to Common Shareholders  $7,363,393   $6,323,576   $27,471,112   $21,714,370 
                     
Shares Outstanding and Per Share Data                    
Weighted Average Shares Outstanding Basic and Diluted   37,841,170    35,071,943    36,871,322    32,675,650 
Net Loss Attributable to Common Shareholder per share- Basic and Diluted (1)  $(0.87)  $(0.03)  $(1.53)  $(0.24)
FFO per Share- Diluted (1)  $(0.64)  $0.19   $(0.66)  $0.60 
Core FFO per Share- Diluted  $0.19   $0.19   $0.72   $0.71 
Normalized FFO per Share- Diluted  $0.19   $0.18   $0.74   $0.66 
Dividends per Common Share  $0.18   $0.18   $0.72   $0.72 
                     
Balance Sheet                    
Total Assets            $878,985,924   $823,881,326 
Total Liabilities            $454,287,884   $402,665,862 
                     
Market Capitalization                    
Total Debt, Net of Unamortized Debt Issuance Costs            $439,078,416   $389,599,604 
Equity Market Capitalization            $453,713,702   $528,772,213 
Series B Preferred Stock            $95,030,000   $95,030,000 
Series C Preferred Stock            $143,750,000   $143,750,000 
Series D Preferred Stock            $50,000,000   $-0- 
Total Market Capitalization            $1,181,572,118   $1,157,151,817 

 

(1) Includes change in unrealized gain (loss) in marketable securities in 2018.

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information3

 

 

Consolidated Balance Sheets

 

   December 13,   December 31, 
   2018   2017 
ASSETS          
Investment Property and Equipment          
Land  $68,154,110   $61,239,644 
Site and Land Improvements   533,547,154    463,242,075 
Buildings and Improvements   25,156,183    22,963,926 
Rental Homes and Accessories   254,598,641    216,992,988 
Total Investment Property   881,456,088    764,438,633 
Equipment and Vehicles   18,791,688    16,874,760 
Total Investment Property and Equipment   900,247,776    781,313,393 
Accumulated Depreciation   (197,208,363)   (166,444,512)
Net Investment Property and Equipment   703,039,413    614,868,881 
           
Other Assets          
Cash and Cash Equivalents   7,433,470    23,242,090 
Marketable Securities at Fair Value   99,595,736    132,964,276 
Inventory of Manufactured Homes   23,703,322    17,569,365 
Notes and Other Receivables, net   31,493,555    25,451,053 
Prepaid Expenses and Other Assets   4,279,403    3,457,083 
Land Development Costs   9,441,025    6,328,578 
Total Other Assets   175,946,511    209,012,445 
           
TOTAL ASSETS  $878,985,924   $823,881,326 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Liabilities          
Mortgages Payable, net of Unamortized Debt Issuance Costs  $331,093,063   $304,895,117 
Other Liabilities          
Accounts Payable   3,873,445    2,960,739 
Loans Payable, net of Unamortized Debt Issuance Costs   107,985,353    84,704,487 
Accrued Liabilities and Deposits   5,493,862    4,977,886 
Tenant Security Deposits   5,842,161    5,127,633 
Total Other Liabilities   123,194,821    97,770,745 
Total Liabilities   454,287,884    402,665,862 
           
COMMITMENTS AND CONTINGENCIES          
           
Shareholders’ Equity:          
Series B - 8.0% Cumulative Redeemable Preferred Stock, par value $0.10 per share: 4,000,000 shares authorized; 3,801,200 shares issued and  outstanding as of December 31, 2018 and 2017   95,030,000    95,030,000 
Series C- 6.75% Cumulative Redeemable Preferred Stock, par value $0.10 per share; 5,750,000 shares authorized, issued and outstanding as of  December 31, 2018 and 2017   143,750,000    143,750,000 
Series D - 6.375% Cumulative Redeemable Preferred Stock, par value $0.10 per share, 2,300,000 shares authorized; 2,000,000 and -0- shares issued  and outstanding as of December 31, 2018 and 2017, respectively   50,000,000    -0- 
Common Stock – $0.10 par value per share: 111,363,800 and 113,663,800 shares authorized; 38,320,414 and 35,488,068 shares issued and  outstanding as of December 31, 2018 and 2017, respectively   3,832,041    3,548,807 
Excess Stock – $0.10 par value per share: 3,000,000 shares authorized; no shares issued or outstanding as of December 31, 2018 and 2017   -0-    -0- 
Additional Paid-In Capital   157,449,781    168,034,868 
Accumulated Other Comprehensive Income   -0-    11,519,582 
Undistributed Income (Accumulated Deficit)   (25,363,782)   (667,793)
Total Shareholders’ Equity   424,698,040    421,215,464 
           
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  $878,985,924   $823,881,326 

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information4

 

 

Consolidated Statements of Income (Loss)

 

   (unaudited)         
   Three Months Ended   Twelve Months Ended 
   12/31/2018   12/31/2017   12/31/2018   12/31/2017 
INCOME:                    
Rental and Related Income  $29,596,334   $26,122,486   $113,832,660   $101,801,425 
Sales of Manufactured Homes   4,648,731    2,574,099    15,754,033    10,846,494 
TOTAL INCOME   34,245,065    28,696,585    129,586,693    112,647,919 
                     
EXPENSES:                    
Community Operating Expenses   14,189,799    12,176,772    52,948,510    47,846,565 
Cost of Sales of Manufactured Homes   3,309,286    2,005,525    11,715,987    8,471,190 
Selling Expenses   860,921    633,375    3,774,425    3,095,155 
General and Administrative Expenses   2,679,158    2,455,016    10,879,419    9,645,681 
Depreciation Expense   8,280,690    7,297,190    31,691,209    27,557,746 
TOTAL EXPENSES   29,319,854    24,567,878    111,009,550    96,616,337 
                     
OTHER INCOME (EXPENSE):                    
Interest Income   684,735    527,385    2,254,690    2,006,880 
Dividend Income   2,763,580    2,419,860    10,367,155    8,134,898 
Gain on Sales of Marketable Securities, net   -0-    229,239    20,107    1,747,528 
Decrease in Fair Value of Marketable Securities   (31,912,817)   -0-    (51,675,396)   -0- 
Other Income   75,704    112,797    410,444    705,048 
Interest Expense   (4,243,270)   (3,835,982)   (16,038,585)   (15,876,972)
TOTAL OTHER INCOME (EXPENSE)   (32,632,068)   (546,701)   (54,661,585)   (3,282,618)
                     
Income (Loss) Before Loss on Sales of Investment Property and Equipment   (27,706,857)   3,582,006    (36,084,442)   12,748,964 
Loss on Sales of Investment Property and Equipment   (23,018)   (51,390)   (131,129)   (80,930)
NET INCOME (LOSS)   (27,729,875)   3,530,616    (36,215,571)   12,668,034 
                     
Less: Preferred Dividends   (5,123,257)   (4,326,381)   (20,315,944)   (16,844,812)
Less: Redemption of Preferred Stock   -0-    -0-    -0-    (3,502,487)
                     
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS  $(32,853,132)  $(795,765)  $(56,531,515)  $(7,679,265)

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information5

 

 

Consolidated Statements of Cash Flows

 

   Twelve Months Ended 
   12/31/2018   12/31/2017 
         
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net Income (Loss)  $(36,215,571)  $12,668,034 
Non-Cash Items Included in Net Income (Loss):          
Depreciation   31,691,209    27,557,746 
Amortization of Financing Costs   625,445    660,910 
Stock Compensation Expense   1,613,110    1,314,491 
Benefit for Uncollectible Notes and Other Receivables   1,231,112    1,273,535 
Gain on Sales of Marketable Securities, net   (20,107)   (1,747,528)
Decrease in Fair Value of Marketable Securities   51,675,396    -0- 
Loss on Sales of Investment Property and Equipment   131,129    80,930 
Changes in Operating Assets and Liabilities:          
Inventory of Manufactured Homes   (6,133,957)   (144,791)
Notes and Other Receivables, net of Notes Acquired with Acquisitions   (6,438,252)   (2,331,386)
Prepaid Expenses and Other Assets   (127,538)   557,116 
Accounts Payable   912,706    (1,298)
Accrued Liabilities and Deposits   515,976    161,727 
Tenant Security Deposits   714,528    807,938 
Net Cash Provided by Operating Activities   40,175,186    40,857,424 
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchase of Manufactured Home Communities, net of Mortgages Assumed   (55,880,468)   (61,669,247)
Purchase of Investment Property and Equipment   (52,970,053)   (62,009,984)
Proceeds from Sales of Investment Property and Equipment   2,754,508    2,299,670 
Additions to Land Development Costs   (13,220,398)   (3,881,035)
Purchase of Marketable Securities   (18,555,424)   (45,075,311)
Proceeds from Sales of Marketable Securities   268,675    17,416,146 
Net Cash Used in Investing Activities   (137,603,160)   (152,919,761)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from Mortgages, net of Mortgages Assumed   28,192,000    44,420,000 
Net Proceeds from Short Term Borrowings   23,651,656    26,401,635 
Principal Payments of Mortgages and Loans   (6,865,631)   (34,970,645)
Financing Costs on Debt   (748,926)   (641,471)
Proceeds from Issuance of Preferred Stock, net of Offering Costs   48,247,280    138,975,847 
Redemption of 8.25% Series A Preferred Stock   -0-    (91,595,000)
Proceeds from Registered Direct Placement of Common Stock, net of Offering Costs   -0-    22,518,238 
Proceeds from Issuance of Common Stock in the DRIP, net of Dividend Reinvestments   30,038,166    57,506,016 
Proceeds from Exercise of Stock Options   1,385,000    5,435,634 
Preferred Dividends Paid   (20,050,319)   (16,665,934)
Common Dividends Paid, net of Dividend Reinvestments   (21,535,090)   (20,780,223)
Net Cash Provided by Financing Activities   82,314,136    130,604,097 
           
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH   (15,113,838)   18,541,760 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH – BEGINNING OF YEAR   27,891,249    9,349,489 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH – END OF YEAR  $12,777,411   $27,891,249 

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information6

 

 

Reconciliation of Net Income (Loss) to Adjusted EBITDA and Net Loss Attributable to Common Shareholders to FFO, Core FFO and Normalized FFO

(unaudited)

 

   Three Months Ended   Twelve Months Ended 
   12/31/2018   12/31/2017   12/31/2018   12/31/2017 
Reconciliation of Net Income (Loss) to Adjusted EBITDA                    
                     
Net Income (Loss)  $(27,729,875)  $3,530,616   $(36,215,571)  $12,668,034 
Interest Expense   4,243,270    3,835,982    16,038,585    15,876,972 
Franchise Taxes   73,225    (33,775)   352,000    245,000 
Depreciation Expense   8,280,690    7,297,190    31,691,209    27,557,746 
Decrease in Fair Value of Marketable Securities   31,912,817    -0-    51,675,396    -0- 
                     
Adjusted EBITDA  $16,780,127   $14,630,013   $63,541,619   $56,347,752 
                     
Reconciliation of Net Loss Attributable to Common Shareholders to Funds from Operations Attributable to Common Shareholders                    
                     
Net Loss Attributable to Common Shareholders  $(32,853,132)  $(795,765)  $(56,531,515)  $(7,679,265)
Depreciation Expense   8,280,690    7,297,190    31,691,209    27,557,746 
Loss on Sales of Depreciable Assets   23,018    51,390    131,129    80,930 
                     
Funds from Operations (“FFO”) Attributable to Common Shareholders   (24,549,424)   6,552,815    (24,709,177)   19,959,411 
                     
Adjustments:                    
Decrease in Fair Value of Marketable Securities   31,912,817    -0-    51,675,396    -0- 
Redemption of Preferred Stock   -0-    -0-    -0-    3,502,487 
                     
Core Funds from Operations (“Core FFO”) Attributable to Common Shareholders   7,363,393    6,552,815    26,966,219    23,461,898 
                     
Adjustments:                    
Non- Recurring Other Expense (1)   -0-    -0-    525,000    -0- 
Gain on Sales of Marketable Securities, net   -0-    (229,239)   (20,107)   (1,747,528)
                     
Normalized Funds from Operations (“Normalized FFO”) Attributable to Common Shareholders  $7,363,393   $6,323,576   $27,471,112   $21,714,370 

 

(1) Consists of one-time payroll expenditures

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information7

 

 

Market Capitalization, Debt and Coverage Ratios

(unaudited)

 

   Twelve Months Ended 
   12/31/2018   12/31/2017 
Shares Outstanding   38,320,414    35,488,068 
Market Price Per Share  $11.84   $14.90 
Equity Market Capitalization  $453,713,702   $528,772,213 
Total Debt   439,078,416    389,599,604 
Preferred   288,780,000    238,780,000 
Total Market Capitalization  $1,181,572,118   $1,157,151,817 
           
Total Debt  $439,078,416   $389,599,604 
Less: Cash and Cash Equivalents   (7,433,470)   (23,242,090)
Net Debt   431,644,946    366,357,514 
Less: Marketable Securities at Fair Value (“Securities”)   (99,595,736)   (132,964,276)
Net Debt Less Securities  $332,049,210   $233,393,238 
           
Interest Expense  $16,038,585   $15,876,972 
Capitalized Interest   1,036,307    500,859 
Preferred Dividends   20,315,944    16,844,812 
Total Fixed Charges  $37,390,836   $33,222,643 
           
Adjusted EBITDA  $63,541,619   $56,347,752 
           
Debt and Coverage Ratios          
           
Net Debt / Total Market Capitalization   36.5%   31.7%
           
Net Debt Plus Preferred / Total Market Capitalization   61.0%   52.3%
           
Net Debt Less Securities / Total Market Capitalization   28.1%   20.2%
           
Net Debt Less Securities Plus Preferred / Total Market Capitalization   52.5%   40.8%
           
Interest Coverage   3.7x   3.4x
           
Fixed Charge Coverage   1.7x   1.7x
           
Net Debt / Adjusted EBITDA   6.8x   6.5x
           
Net Debt Less Securities / Adjusted EBITDA   5.2x   4.1x
           
Net Debt Plus Preferred / Adjusted EBITDA   11.3x   10.7x
           
Net Debt Less Securities Plus Preferred / Adjusted EBITDA   9.8x   8.4x

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information8

 

 

Debt Analysis

(unaudited)

 

  Twelve Months Ended 
   12/31/2018   12/31/2017 
Debt Outstanding          
Mortgages Payable:          
Fixed Rate Mortgages  $334,411,425   $308,444,180 
Variable Rate Mortgages   -0-    16,606 
           
Total Mortgages Before Unamortized Debt Issuance Costs   334,411,425    308,460,786 
Unamortized Debt Issuance Costs   (3,318,362)   (3,565,669)
           
Mortgages, Net of Unamortized Debt Issuance Costs  $331,093,063   $304,895,117 
Loans Payable:          
Unsecured Line of Credit  $50,000,000   $35,000,000 
Other Loans Payable   58,417,479    49,765,824 
           
Total Loans Before Unamortized Debt Issuance Costs   108,417,479    84,765,824 
Unamortized Debt Issuance Costs   (432,126)   (61,337)
           
Loans, Net of Unamortized Debt Issuance Costs  $107,985,353   $84,704,487 
           
Total Debt, Net of Unamortized Debt Issuance Costs  $439,078,416   $389,599,604 
           
% Fixed/Floating          
Fixed   77.0%   80.1%
Floating   23.0%   19.9%
Total   100.0%   100.0%
           
Weighted Average Interest Rates (1)          
Mortgages Payable   4.29%   4.24%
Loans Payable   4.20%   3.14%
Total Average   4.27%   4.01%
           
Weighted Average Maturity (Years)          
Mortgages Payable   6.3    6.9 

 

(1) Weighted average interest rates do not include the effect of unamortized debt issuance costs.

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information9

 

 

Debt Maturity

(unaudited)

 

 

As of 12/31/2018:                
                 
Fiscal Year Ended  Mortgages   Loans   Total   % of Total 
2019  $2,364,577   $19,767,278   $22,131,855    5.0%
2020   11,739,329    4,215,285    15,954,614    3.6%
2021   2,157,664    378,318    2,535,982    0.6%
2022   20,420,083    51,130,884(1)   71,550,967    16.1%
2023   61,227,235    568,692    61,795,927    14.0%
Thereafter   236,502,537    32,357,022    268,859,559    60.7%
                     
Total Debt Before Unamortized Debt Issuance Cost   334,411,425    108,417,479    442,828,904    100.0%
                     
Unamortized Debt Issuance Cost   3,318,362    432,126    3,750,488      
                     
Total Debt, Net of Unamortized Debt Issuance Costs  $331,093,063   $107,985,353   $439,078,416      

 

(1) Includes $50 million balance outstanding on the Company’s Line of Credit due November 2022, with an additional one year option.

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information10

 

 

Securities Portfolio Performance

 

 

Year
Ended
  Securities
Available for Sale
   Dividend Income   Net Realized Gain
on Sale of
Securities
   Net Realized Gain
on Sale of
Securities &
Dividend Income
 
2010  $28,757,477   $1,762,609   $2,027,943   $3,790,552 
2011   43,298,214    2,512,057    2,692,649    5,204,706 
2012   57,325,440    3,243,592    4,092,585    7,336,177 
2013   59,254,942    3,481,514    4,055,812    7,537,326 
2014   63,555,961    4,065,986    1,542,589    5,608,575 
2015   75,011,260    4,399,181    204,230    4,603,411 
2016   108,755,172    6,636,126    2,285,301    8,921,427 
2017   132,964,276    8,134,898    1,747,528    9,882,426 
2018   99,595,736    10,367,155    20,107    10,387,262 
        $44,603,118   $18,668,744   $63,271,862 

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information11

 

 

Property Summary and Snapshot

(unaudited)

 

   12/31/2018   12/31/2017   % Change 
             
Communities   118    112    5.4%
Developed Sites   21,510    20,029    7.4%
Occupied   17,636    16,208    8.8%
Occupancy %   82.0%   81.4%   60bps
Total Rentals   6,512    5,607    16.1%
Occupied Rentals   6,009    5,213    15.3%
Rental Occupancy %   92.3%   93.0%   -70bps
Monthly Rent Per Site  $435   $428    1.6%
Monthly Rent Per Home Rental Including Site  $742   $726    2.2%

 

State  Number   Total Acreage   Developed Acreage   Vacant Acreage   Total Sites   Occupied Sites   Occupancy Percentage   Monthly Rent Per Site   Total Rentals   Occupied Rentals   Rental Occupancy Percentage   Monthly Rent Per Home Rental 
         (1)        (1)                                      (2)
Indiana   14    1,104    870    234    3,982    3,241    81.4%  $382    1,370    1,260    92.0%  $732 
Maryland   1    77    10    67    58    57    98.3%  $495    -0-    -0-    N/A    N/A 
Michigan   2    68    68    -0-    354    257    72.6%  $448    185    163    88.1%  $751 
New Jersey   4    349    187    162    1,006    957    95.1%  $616    38    36    94.7%  $925 
New York   7    617    308    309    1,161    974    83.9%  $526    317    299    94.3%  $891 
Ohio   35    1,680    1,214    466    5,908    4,691    79.4%  $385    1,747    1,625    93.0%  $678 
Pennsylvania   48    2,087    1,728    359    7,342    5,868    79.9%  $451    2,049    1,855    90.5%  $769 
Tennessee   7    413    321    92    1,699    1,591    93.6%  $462    806    771    95.7%  $758 
Total as of December 31, 2018   118    6,395    4,706    1,689    21,510    17,636    82.0%  $435    6,512    6,009    92.3%  $742 

 

(1) Total and Vacant Acreage of 220 for the Mountain View Estates property is included in the above summary.
(2) Includes home and site rent charges.

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information12

 

 

Same Property Statistics

(unaudited)

 

   For Three Months Ended   For Twelve Months Ended 
   12/31/2018   12/31/2017   Change   % Change   12/31/2018   12/31/2017   Change   % Change 
Community Net Operating Income                               
                                         
Rental and Related Income  $26,346,792   $24,720,939   $1,625,853    6.6%  $103,259,916   $96,937,362   $6,322,554    6.5%
Community Operating Expenses   11,827,981    10,735,050    1,092,931    10.2%   45,342,619    42,594,719    2,747,900    6.5%
                                         
Community NOI  $14,518,811   $13,985,889   $532,922    3.8%  $57,917,297   $54,342,643   $3,574,654    6.6%

 

   As of     
   12/31/2018   12/31/2017   Change 
             
Total Sites   17,929    17,894    0.2%
Occupied Sites   14,881    14,779    0.7%
Occupancy %   83.0%   82.6%   40bps
Number of Properties   101    101    N/A 
Total Rentals   5,870    5,297    10.8%
Occupied Rentals   5,435    4,946    9.9%
Rental Occupancy   92.6%   93.4%   -80bps
Monthly Rent Per Site  $449   $434    3.5%
Monthly Rent Per Home Rental Including Site  $743   $723    2.8%

 

Same Property includes all properties owned as of January 1, 2017, with the exception of Memphis Blues.

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information13

 

 

Acquisition Summary

 

At Acquisition:
Year of
Acquisition
  Number of Communities   Sites   Occupied
Sites
   Occupancy %   Price   Total
Acres
 
2016   3    289    215    74%  $7,277,000    219 
2017   11    1,997    1,333    67%  $63,290,000    602 
2018   6    1,615    1,271    79%  $59,093,000    494 

 

 

2018 Acquisitions

 

Community  Date of
Acquisition
  State  Number
of Sites
   Purchase Price   Number
of Acres
   Occupancy 
Redbud Village and
Camelot Estates
  May 30, 2018  IN   669   $20,500,000    231    91%
Summit Village  August 31, 2018  IN   134    3,500,000    58    60%
Pikewood Manor  November 30, 2018  OH   488    23,000,000    117    67%
Meadows of Perrysburg and Perrysburg Estates  December 19, 2018  OH   324    12,093,000    88    79%
Total 2018         1,615   $59,093,000    494    79%

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information14

 

 

Definitions

 

Investors and analysts following the real estate industry utilize funds from operations available to common shareholders (“FFO”), core funds from operations available to common shareholders (“Core FFO”), normalized funds from operations available to common shareholders (“Normalized FFO”), community NOI, same property NOI, and earnings before interest, taxes, depreciation, amortization and acquisition costs (“Adjusted EBITDA”), variously defined, as supplemental performance measures. While the Company believes net loss available to common stockholders, as defined by accounting principles generally accepted in the United States of America (U.S. GAAP), is the most appropriate measure, it considers Community NOI, Same Property NOI, Adjusted EBITDA, FFO, Core FFO and Normalized FFO, given their wide use by and relevance to investors and analysts, appropriate supplemental performance measures. FFO, reflecting the assumption that real estate asset values rise or fall with market conditions, principally adjusts for the effects of U.S. GAAP depreciation and amortization of real estate assets. Core FFO reflects the same assumptions as FFO except that it also adjusts for the effects of the change in the fair value of marketable securities and costs associated with the redemption of preferred stock. Normalized FFO reflects the same assumptions as Core FFO except that it also adjusts for gains and losses realized on marketable securities investments and certain one-time charges. Community NOI and Same Property NOI provides a measure of rental operations, and does not factor in depreciation and amortization and non-property specific expenses such as general and administrative expenses. Adjusted EBITDA provides a tool to further evaluate the ability to incur and service debt and to fund dividends and other cash needs. In addition, Community NOI, Same Property NOI, Adjusted EBITDA, FFO, Core FFO and Normalized FFO are commonly used in various ratios, pricing multiples, yields and returns and valuation of calculations used to measure financial position, performance and value.

 

As used herein, the Company calculates FFO, as defined by The National Association of Real Estate Investment Trusts (“NAREIT”), to be equal to net loss applicable to common shareholders, as defined by U.S. GAAP, excluding extraordinary items as defined by U.S. GAAP, gains or losses from sales of previously depreciated real estate assets, impairment charges related to depreciable real estate assets, plus certain non-cash items such as real estate asset depreciation and amortization. FFO includes gains and losses realized on securities investments.

 

Core FFO is calculated as FFO plus change in the fair value of marketable securities and costs associated with the redemption of preferred stock.

 

Normalized FFO is calculated as Core FFO excluding gains and losses realized on marketable securities investments and certain one-time charges.

 

Core FFO per Diluted Common Share and Normalized FFO per Diluted Common Share is calculated using diluted weighted shares outstanding of 38,135,000 and 37,214,000 shares for the three and twelve months ended December 31, 2018, respectively, and 35,478,000 and 33,146,000 the three and twelve months ended December 31, 2017, respectively. Common stock equivalents resulting from stock options in the amount of 294,000 and 342,000 shares for the three and twelve months ended December 31, 2018, respectively, and 406,000 and 470,000 shares for the three and twelve months ended December 31, 2017, are included in the diluted weighted shares outstanding. Common stock equivalents were excluded from the computation of FFO per Diluted Common Share and Diluted Net Loss per Share as their effect would be anti-dilutive.

 

Community NOI is calculated as rental and related income less community operating expenses such as real estate taxes, repairs and maintenance, community salaries, utilities, insurance and other expenses. Community NOI excludes realized gains (losses) on securities transactions.

 

Same Property NOI is calculated as Community NOI, using all properties owned as of January 1, 2017, with the exception of Memphis Blues.

 

Adjusted EBITDA is calculated as net income (loss) plus interest expense, franchise taxes, depreciation, and the change in the fair value of marketable securities.

 

Community NOI, Same Property NOI, Adjusted EBITDA, FFO, Core FFO and Normalized FFO do not represent cash generated from operating activities in accordance with U.S. GAAP and are not necessarily indicative of cash available to fund cash needs, including the repayment of principal on debt and payment of dividends and distributions. Community NOI, Same Property NOI, Adjusted EBITDA, FFO, Core FFO and Normalized FFO should not be considered as substitutes for net loss applicable to common shareholders (calculated in accordance with U.S. GAAP) as a measure of results of operations, or cash flows (calculated in accordance with U.S. GAAP) as a measure of liquidity. Community NOI, Same Property NOI, Adjusted EBITDA, FFO, Core FFO and Normalized FFO as currently calculated by the Company may not be comparable to similarly titled, but variously calculated, measures of other REITs.

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information15

 

 

Press Release Dated March 7, 2019

 

FOR IMMEDIATE RELEASE March 7, 2019
  Contact: Nelli Madden
  732-577-9997

 

UMH PROPERTIES, INC. REPORTS RESULTS FOR THE FOURTH QUARTER AND
YEAR ENDED DECEMBER 31, 2018

 

FREEHOLD, NJ, March 7, 2019........ UMH Properties, Inc. (NYSE:UMH) reported Total Income of $129,587,000 for the year ended December 31, 2018 as compared to $112,648,000 for the year ended December 31, 2017, representing an increase of 15%. Total Income for the quarter ended December 31, 2018 was $34,245,000 as compared to $28,697,000 for the quarter ended December 31, 2017, representing an increase of 19%. Net Loss Attributable to Common Shareholders amounted to $56,532,000 or $1.53 per diluted share for the year ended December 31, 2018 as compared to $7,679,000 or $0.24 per diluted share for the year ended December 31, 2017. Net Loss Attributable to Common Shareholders amounted to $32,853,000 or $0.87 per diluted share for the quarter ended December 31, 2018 as compared to $796,000 or $0.03 per diluted share for the quarter ended December 31, 2017. This increase was due to the change in fair value of our marketable securities, which are now included in our operating numbers.

 

Core Funds from Operations Attributable to Common Shareholders (“Core FFO”) was $26,966,000 or $0.72 per diluted share for the year ended December 31, 2018 as compared to $23,462,000 or $0.71 per diluted share for the year ended December 31, 2017. Core FFO was $7,363,000 or $0.19 per diluted share for the quarter ended December 31, 2018 as compared to $6,553,000 or $0.19 per diluted share for the quarter ended December 31, 2017. Normalized Funds from Operations Attributable to Common Shareholders (“Normalized FFO”), was $27,471,000 or $0.74 per diluted share for the year ended December 31, 2018, as compared to $21,714,000 or $0.66 per diluted share for the year ended December 31, 2017, representing an increase in Normalized FFO per diluted share of 12%. Normalized FFO was $7,363,000 or $0.19 per diluted share for the quarter ended December 31, 2018, as compared to $6,324,000 or $0.18 per diluted share for the quarter ended December 31, 2017, representing an increase in Normalized FFO per diluted share of 6%.

 

A summary of significant financial information for the three and twelve months ended December 31, 2018 and 2017 is as follows:

 

   For the Three Months Ended 
   December 31, 
   2018   2017 
         
Total Income  $34,245,000   $28,697,000 
Total Expenses  $29,320,000   $24,568,000 
Gain on Sales of Marketable Securities, net  $-0-   $229,000 
Decrease in Fair Value of Marketable Securities  $(31,913,000)  $-0- 
Net Loss Attributable to Common Shareholders  $(32,853,000)  $(796,000)
Net Loss Attributable to Common
Shareholders per Diluted Common Share
  $(0.87)  $(0.03)
Core FFO (1)  $7,363,000   $6,553,000 
Core FFO (1) per Diluted Common Share   $0.19   $0.19 
Normalized FFO (1)  $7,363,000   $6,324,000 
Normalized FFO (1) per Diluted Common Share  $0.19   $0.18 
Weighted Average Shares Outstanding   37,841,000    35,072,000 

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information16

 

 

   For the Twelve Months Ended 
   December 31, 
   2018   2017 
         
Total Income  $129,587,000   $112,648,000 
Total Expenses  $111,010,000   $96,616,000 
Gain on Sales of Marketable Securities, net  $20,000   $1,748,000 
Decrease in Fair Value of Marketable Securities  $(51,675,000)  $-0- 
Net Loss Attributable to Common Shareholders  $(56,532,000)  $(7,679,000)
Net Loss Attributable to Common
Shareholders per Diluted Common Share
  $(1.53)  $(0.24)
Core FFO (1)  $26,966,000   $23,462,000 
Core FFO (1) per Diluted Common Share   $0.72   $0.71 
Normalized FFO (1)  $27,471,000   $21,714,000 
Normalized FFO (1) per Diluted Common Share  $0.74   $0.66 
Weighted Average Shares Outstanding   36,871,000    32,676,000 

 

A summary of significant balance sheet information as of December 31, 2018 and 2017 is as follows:

 

   December 31,
2018
   December 31,
2017
 
         
Gross Real Estate Investments  $881,456,000   $764,439,000 
Marketable Securities at Fair Value  $99,596,000   $132,964,000 
Total Assets  $878,986,000   $823,881,000 
Mortgages Payable, net  $331,093,000   $304,895,000 
Loans Payable, net  $107,985,000   $84,704,000 
Total Shareholders’ Equity  $424,698,000   $421,215,000 

 

Samuel A. Landy, President and CEO, commented on the 2018 results.

 

“During 2018, we continued to execute on our long-term business plan. We have generated solid operating results, achieved strong growth and strengthened our financial position. Our accomplishments during the year include:

 

  Generated a 12% increase in Normalized FFO per share;
  Increased Rental and Related Income by 12%;
  Increased Community Net Operating Income (“NOI”) by 13%;
  Improved our Operating Expense ratio by 50 basis points to 46.5%;
  Increased Same Property NOI by 7%;
  Increased Same Property Occupancy by 40 basis points from 82.6% to 83.0%;
  Increased home sales by 45%;
  Acquired 6 communities containing approximately 1,600 homesites for a total cost of $59.1 million, bringing our total property portfolio to 118 manufactured home communities with approximately 21,500 developed homesites;
  Increased our rental home portfolio by 905 homes to approximately 6,500 total rental homes, representing an increase of 16%;
  Expanded and extended our existing unsecured revolving credit facility, increasing the available borrowings and reducing interest costs;
  Issued 2,000,000 shares of a new 6.375% Series D Cumulative Redeemable Preferred Stock, for net proceeds after deducting the underwriting discount and other estimated offering expenses, of approximately $48 million; and
  Raised $35.1 million through our Dividend Reinvestment and Stock Purchase Plan.”

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information17

 

 

“In 2018, we acquired 6 communities containing approximately 1,600 developed homesites for an aggregate cost of approximately $59.1 million. The average occupancy of these communities is 79%. We have expanded into new markets within our existing footprint. These new communities have favorable demographics with significant upside potential through the filling of vacant sites and from expansion capabilities. The acquisition market remains competitive, but we are pleased with our ability to source deals and further grow the company through our acquisition program.”

 

“We have experienced double-digit sales growth in each of the past 3 years, increasing sales by 45% this year. Home sales have returned to profitability. The housing market is benefiting from rising wages, increased employment and reduced government regulations. We are very optimistic about the future of our sales division.”

 

“Our rental operation continues to drive our occupancy rates and improve our property operations. We have added an additional 905 homes to our rental portfolio which now contains 6,500 homes. We have maintained a healthy occupancy rate of over 92% for our rental units.”

 

“The public REIT market experienced tremendous volatility during the fourth quarter and our GAAP earnings were negatively impacted as a result. The fair market value of our REIT securities portfolio has improved substantially subsequent to quarter end.”

 

“Same Property NOI increased by 7% this year, driven by a 40-basis point increase in occupancy and a 350-basis point increase in site rent. Our same property results reflect the strength of our platform and the successes of our business plan.”

 

“UMH is well positioned for continued success in 2019. We have grown our portfolio to 118 communities containing 21,500 developed homesites. Our overall occupancy rate increased by 40 basis points during the year from 82.6% to 83.0% at yearend. We have a business plan that has proven to deliver consistent long-term results. We have developed an irreplaceable platform that will enhance shareholder value. The demand for affordable housing in our markets remains strong which should lead to future revenue and earnings growth.”

 

UMH Properties, Inc. will host its Fourth Quarter and Year Ended December 31, 2018 Financial Results Webcast and Conference Call. Senior management will discuss the results, current market conditions and future outlook on Friday, March 8, 2019 at 10:00 a.m. Eastern Time.

 

The Company’s fourth quarter and year ended December 31, 2018 financial results being released herein will be available on the Company’s website at www.umh.reit in the “Financial Information and Filings” section.

 

To participate in the webcast, select the microphone icon found on the homepage www.umh.reit to access the call. Interested parties can also participate via conference call by calling toll free 877-513-1898 (domestically) or 412-902-4147 (internationally).

 

The replay of the conference call will be available at 12:00 p.m. Eastern Time on Friday, March 8, 2019. It will be available until June 1, 2019, and can be accessed by dialing toll free 877-344-7529 (domestically) and 412-317-0088 (internationally) and entering the passcode 10127590. A transcript of the call and the webcast replay will be available at the Company’s website, www.umh.reit.

 

UMH Properties, Inc., which was organized in 1968, is a public equity REIT that owns and operates 118 manufactured home communities containing approximately 21,500 developed homesites. These communities are located in New Jersey, New York, Ohio, Pennsylvania, Tennessee, Indiana, Michigan and Maryland. In addition, the Company owns a portfolio of REIT securities.

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information18

 

 

Certain statements included in this press release which are not historical facts may be deemed forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any such forward-looking statements are based on the Company’s current expectations and involve various risks and uncertainties. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can provide no assurance those expectations will be achieved. The risks and uncertainties that could cause actual results or events to differ materially from expectations are contained in the Company’s annual report on Form 10-K and described from time to time in the Company’s other filings with the SEC. The Company undertakes no obligation to publicly update or revise any forward-looking statements whether as a result of new information, future events, or otherwise.

 

Note:

 

(1)Non-GAAP Information: We assess and measure our overall operating results based upon an industry performance measure referred to as Funds From Operations Attributable to Common Shareholders (“FFO”), which management believes is a useful indicator of our operating performance. FFO is used by industry analysts and investors as a supplemental operating performance measure of a REIT. FFO, as defined by The National Association of Real Estate Investment Trusts (“NAREIT”), represents Net Income (Loss) Attributable to Common Shareholders, as defined by accounting principles generally accepted in the United States of America (“U.S. GAAP”), excluding extraordinary items, as defined under U.S. GAAP, gains or losses from sales of previously depreciated real estate assets, impairment charges related to depreciable real estate assets, plus certain non-cash items such as real estate asset depreciation and amortization. NAREIT created FFO as a non-U.S. GAAP supplemental measure of REIT operating performance. We define Core Funds From Operations Attributable to Common Shareholders (“Core FFO”) as FFO plus change in the fair value of marketable securities and costs associated with the redemption of preferred stock. We define Normalized Funds From Operations Attributable to Common Shareholders (“Normalized FFO”) as Core FFO excluding gains and losses realized on securities investments and certain non-recurring charges. We define Community NOI as rental and related income less community operating expenses such as real estate taxes, repairs and maintenance, community salaries, utilities, insurance and other expenses. FFO, Core FFO and Normalized FFO, as well as Community NOI, should be considered as supplemental measures of operating performance used by REITs. FFO, Core FFO and Normalized FFO exclude historical cost depreciation as an expense and may facilitate the comparison of REITs which have a different cost basis. However, other REITs may use different methodologies to calculate FFO, Core FFO, Normalized FFO and Community NOI and, accordingly, our FFO, Core FFO, Normalized FFO and Community NOI may not be comparable to all other REITs. The items excluded from FFO, Core FFO and Normalized FFO are significant components in understanding the Company’s financial performance.

 

FFO, Core FFO and Normalized FFO (i) do not represent Cash Flow from Operations as defined by U.S. GAAP; (ii) should not be considered as an alternative to net income (loss) as a measure of operating performance or to cash flows from operating, investing and financing activities; and (iii) are not alternatives to cash flow as a measure of liquidity.

 

The reconciliation of the Company’s U.S. GAAP net loss to the Company’s FFO, Core FFO and Normalized FFO attributable to common shareholders for the three and twelve months ended December 31, 2018 and 2017 are calculated as follows:

 

   Three Months Ended   Twelve Months Ended 
   12/31/18   12/31/17   12/31/18   12/31/17 
Net Loss Attributable to Common Shareholders  $(32,853,000)  $(796,000)  $(56,532,000)  $(7,679,000)
Depreciation Expense   8,281,000    7,297,000    31,691,000    27,557,000 
Loss on Sales of Depreciable Assets   22,000    52,000    132,000    81,000 
FFO Attributable to Common Shareholders   (24,550,000)   6,553,000    (24,709,000)   19,959,000 
Decrease in Fair Value of Marketable Securities (2)   31,913,000    -0-    51,675,000    -0- 
Redemption of Preferred Stock   -0-    -0-    -0-    3,503,000 
Core FFO Attributable to Common Shareholders   7,363,000    6,553,000    26,966,000    23,462,000 
Gain on Sales of Marketable Securities, net   -0-    (229,000)   (20,000)   (1,748,000)
Non-Recurring Other Expense (1)   -0-    -0-    525,000    -0- 
Normalized FFO Attributable to Common Shareholders  $7,363,000   $6,324,000   $27,471,000   $21,714,000 

 

  (1) Consists of one-time payroll expenditure.
  (2) Represents change in unrealized gain (loss) in marketable securities which is included in the Consolidated Statements of Income (Loss).

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information19

 

 

The diluted weighted shares outstanding used in the calculation of Core FFO per Diluted Common Share and Normalized FFO per Diluted Common Share were 38,135,000 and 37,214,000 shares for the three and twelve months ended December 31, 2018, respectively, and 35,478,000 and 33,146,000 shares for the three and twelve months ended December 31, 2017, respectively. Common stock equivalents resulting from stock options in the amount of 294,000 and 342,000 shares for the three and twelve months ended December 31, 2018, respectively, and 406,000 and 470,000 shares for the three and twelve months ended December 31, 2017, respectively, are included in the diluted weighted shares outstanding. Common stock equivalents were excluded from the computation of the Diluted Net Loss per Share as their effect would be anti-dilutive.

 

The following are the cash flows provided (used) by operating, investing and financing activities for the twelve months ended December 31, 2018 and 2017:

 

   2018   2017 
Operating Activities  $40,175,000   $40,857,000 
Investing Activities   (137,603,000)   (152,920,000)
Financing Activities   82,314,000    130,604,000 

 

 

UMH Properties, Inc. | Fourth Quarter FY 2018 Supplemental Information20