EX-99 2 ex99.htm

 

Exhibit 99

 

 

 

 

 

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 Income (Loss) Attributable to Common Shareholders to 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 November 3, 2021 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-Q.

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          2
 

 

Financial Highlights

(dollars in thousands except per share amounts) (unaudited)

 

   Three Months Ended   Nine Months Ended 
    9/30/2021    9/30/2020    9/30/2021    9/30/2020 
Operating Information                    
Number of Communities             127    124 
Number of Sites             23,973    23,428 
Rental and Related Income  $40,248   $36,358   $118,302   $105,767 
Community Operating Expenses  $16,833   $16,245   $51,015   $47,191 
Community NOI  $23,415   $20,113   $67,287   $58,576 
Expense Ratio   41.8%   44.7%   43.1%   44.6%
Sales of Manufactured Homes  $7,782   $6,765   $21,819   $15,013 
Number of Homes Sold   101    108    294    252 
Number of Rentals Added   96    317    448    684 
Net Income (Loss)  $4,197   $(1,767)  $34,078   $(18,190)
Net Income (Loss) Attributable to Common Shareholders  $(3,403)  $(12,747)  $11,839   $(45,350)
Adjusted EBITDA  $ 23,197    $20,081   $ 66,010    $58,145 
FFO Attributable to Common Shareholders  $10,822   $4,515   $29,058   $17,739 
Normalized FFO Attributable to Common Shareholders  $11,146   $7,386   $30,128   $20,610 
                     
Shares Outstanding and Per Share Data                    
Weighted Average Shares Outstanding                    
Basic   47,778    41,421    45,212    41,275 
Diluted   47,778    41,421    46,247    41,275 
Net Income (Loss) Attributable to Common                    
Shareholders per Share –                    
Basic  $(0.07)  $(0.31)  $0.27   $(1.10)
Diluted  $(0.07)  $(0.31)  $0.28   $(1.10)
FFO per Share –                    
Diluted  $0.22   $0.11   $0.63   $0.43 
Normalized FFO per Share –                    
Diluted  $0.23   $0.18   $0.65   $0.50 
Dividends per Common Share  $0.19   $0.18   $0.57   $0.54 
                     
Balance Sheet                    
Total Assets            $1,205,734   $1,094,744 
Total Liabilities            $536,099   $629,801 
                     
Market Capitalization                    
Total Debt, Net of Unamortized Debt                    
Issuance Costs            $507,336   $506,959 
Equity Market Capitalization            $1,114,266   $563,626 
Series C Preferred Stock            $247,100   $247,100 
Series D Preferred Stock            $215,219   $135,589 
Total Market Capitalization            $2,083,921   $1,453,274 

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          3
 

 

Consolidated Balance Sheets

(in thousands except per share amounts)

 

   September 30,   December 31, 
   2021   2020 
    (unaudited)      
ASSETS          
Investment Property and Equipment          
Land  $74,944   $73,704 
Site and Land Improvements   687,488    656,721 
Buildings and Improvements   28,531    28,153 
Rental Homes and Accessories   378,505    349,905 
Total Investment Property   1,169,468    1,108,483 
Equipment and Vehicles   23,569    22,572 
Total Investment Property and Equipment   1,193,037    1,131,055 
Accumulated Depreciation   (304,987)   (272,823)
Net Investment Property and Equipment   888,050    858,232 
           
Other Assets          
Cash and Cash Equivalents   82,435    15,336 
Marketable Securities at Fair Value   102,811    103,172 
Inventory of Manufactured Homes   20,331    25,450 
Notes and Other Receivables, net   53,917    46,414 
Prepaid Expenses and Other Assets   20,254    19,984 
Land Development Costs   37,936    20,825 
Total Other Assets   317,684    231,181 
           
TOTAL ASSETS  $1,205,734   $1,089,413 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Liabilities          
Mortgages Payable, net of unamortized debt issuance costs  $467,527   $471,477 
Other Liabilities          
Accounts Payable   4,685    4,390 
Loans Payable, net of unamortized debt issuance costs   39,809    87,009 
Accrued Liabilities and Deposits   16,203    17,296 
Tenant Security Deposits   7,875    7,433 
Total Other Liabilities   68,572    116,128 
Total Liabilities   536,099    587,605 
           
COMMITMENTS AND CONTINGENCIES          
           
Shareholders’ Equity:          
Series C- 6.75% Cumulative Redeemable Preferred Stock, par value $0.10
per share; 13,750 shares authorized; 9,884 issued and outstanding as of September 30, 2021 and December 31, 2020
   247,100    247,100 
Series D - 6.375% Cumulative Redeemable Preferred Stock, par value $0.10 per share; 9,300 shares authorized; 8,609 and 6,434 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively   215,219    160,854 
Common Stock – $0.10 par value per share: 144,164 shares authorized; 48,658 and 41,920 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively   4,866    4,192 
Excess Stock – $0.10 par value per share: 3,000 shares authorized; no shares issued or outstanding as of September 30, 2021 and December 31, 2020   -0-    -0- 
Additional Paid-In Capital   227,814    115,026 
Undistributed Income (Accumulated Deficit)   (25,364)   (25,364)
Total Shareholders’ Equity   669,635    501,808 
           
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  $1,205,734   $1,089,413 

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          4
 

 

Consolidated Statements of Income (Loss)

(in thousands except per share amounts) (unaudited)

 

   Three Months Ended   Nine Months Ended 
    9/30/2021    9/30/2020    9/30/2021    9/30/2020 
INCOME:                    
Rental and Related Income  $40,248   $36,358   $118,302   $105,767 
Sales of Manufactured Homes   7,782    6,765    21,819    15,013 
TOTAL INCOME   48,030    43,123    140,121    120,780 
                     
EXPENSES:                    
Community Operating Expenses   16,833    16,245    51,015    47,191 
Cost of Sales of Manufactured Homes   5,826    4,695    16,314    10,713 
Selling Expenses   1,324    1,381    3,817    3,757 
General and Administrative Expenses   3,165    2,934    9,945    8,262 
Depreciation Expense   11,380    10,492    33,572    30,991 
TOTAL EXPENSES   38,528    35,747    114,663    100,914 
                     
OTHER INCOME (EXPENSE):                    
Interest Income   857    736    2,466    2,144 
Dividend Income   1,267    1,183    3,856    4,481 
Gain on Sales of Marketable Securities, net   2,636    -0-    2,342    -0- 
Increase (Decrease) in Fair Value of Marketable Securities   (5,390)   (6,739)   14,120    (31,921)
Other Income   189    232    488    561 
Interest Expense   (4,773)   (4,524)   (14,543)   (13,144)
TOTAL OTHER INCOME (EXPENSE)   (5,214)   (9,112)   8,729    (37,879)
                     
Income (Loss) before Loss on Sales of Investment Property and Equipment   4,288    (1,736)   34,187    (18,013)
Loss on Sales of Investment Property and Equipment   (91)   (31)   (109)   (177)
NET INCOME (LOSS)   4,197    (1,767)   34,078    (18,190)
                     
Less: Preferred Dividends   (7,600)   (8,109)   (22,239)   (24,289)
Less: Redemption of Preferred Stock   -0-    (2,871)   -0-    (2,871)
                     
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS  $(3,403)  $(12,747)  $11,839   $(45,350)
                     
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDER PER SHARE –                     
Basic  $(0.07)  $(0.31)  $0.27   $(1.10)
Diluted  $(0.07)  $(0.31)  $0.28   $(1.10)
                     
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:                    
Basic   47,778    41,421    45,212    41,275 
Diluted   47,778    41,421    46,247    41,275 

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          5
 

 


Consolidated Statements of Cash Flows

(in thousands) (unaudited)

 

   Nine Months Ended 
    9/30/2021    9/30/2020 
           
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net Income (Loss)  $34,078   $(18,190)
Non-Cash Items Included in Net Income (Loss):          
Depreciation   33,572    30,991 
Amortization of Financing Costs   725    654 
Stock Compensation Expense   2,259    1,104 
Provision for Uncollectible Notes and Other Receivables   823    1,056 
Gain on Sales of Marketable Securities, net   (2,342)   -0- 
(Increase) Decrease in Fair Value of Marketable Securities   (14,120)   31,921 
Loss on Sales of Investment Property and Equipment   109    177 
Changes in Operating Assets and Liabilities:          
Inventory of Manufactured Homes   5,119    4,904 
Notes and Other Receivables, net of notes acquired with acquisitions   (8,125)   (7,664)
Prepaid Expenses and Other Assets   (5,492)   (666)
Accounts Payable   295    1,174 
Accrued Liabilities and Deposits   (1,093)   4,106 
Tenant Security Deposits   442    774 
Net Cash Provided by Operating Activities   46,250    50,341 
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchase of Manufactured Home Communities   (19,195)   (6,274)
Purchase of Investment Property and Equipment   (46,527)   (59,427)
Proceeds from Sales of Investment Property and Equipment   2,023    1,919 
Additions to Land Development Costs   (17,111)   (12,966)
Purchase of Marketable Securities   (12)   (896)
Proceeds from Sales of Marketable Securities   16,835    -0- 
Net Cash Used in Investing Activities   (63,987)   (77,644)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from Mortgages, net of mortgages assumed   6,070    105,984 
Net Payments from Short-Term Borrowings   (47,339)   (49,191)
Principal Payments of Mortgages   (10,479)   (6,579)
Financing Costs on Debt   (127)   (3,927)
Proceeds from At-The-Market Preferred Equity Program, net of offering costs   53,213    71,473 
Proceeds from At-The-Market Common Equity Program, net of offering costs   110,521    1,477 
Proceeds from Issuance of Common Stock in the DRIP, net of Dividend Reinvestments   4,737    3,225 
Repurchase of Preferred Stock, net   -0-    (12)
Repurchase of Common Stock, net   -0-    (1,830)
Proceeds from Exercise of Stock Options   8,304    622 
Preferred Dividends Paid   (22,239)   (24,289)
Common Dividends Paid, net of Dividend Reinvestments   (23,047)   (19,959)
Net Cash Provided by Financing Activities   79,614    76,994 
           
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH   61,877    49,691 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD   28,593    18,996 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD  $90,470   $68,687 

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          6
 

 

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

(in thousands except footnotes) (unaudited)

 

   Three Months Ended   Nine Months Ended 
   9/30/2021   9/30/2020   9/30/2021   9/30/2020 
Reconciliation of Net Income (Loss) to Adjusted EBITDA            
                 
Net Income (Loss)  $4,197   $(1,767)  $34,078   $(18,190)
Interest Expense   4,773    4,524    14,543    13,144 
Franchise Taxes   93    93    279    279 
Depreciation Expense   11,380    10,492    33,572    30,991 
(Increase) Decrease in Fair Value of Marketable Securities   5,390    6,739    (14,120)   31,921 
Gain on Sales of Marketable Securities, net   (2,636)   -0-    (2,342)   -0- 
                     
Adjusted EBITDA  $23,197   $20,081   $66,010   $58,145 
                     
Reconciliation of Net Income (Loss) Attributable to Common Shareholders to Funds from Operations
                     
Net Income (Loss) Attributable to Common Shareholders  $(3,403)  $(12,747)  $11,839   $(45,350)
Depreciation Expense   11,380    10,492    33,572    30,991 
Loss on Sales of Investment Property and Equipment   91    31    109    177 
(Increase) Decrease in Fair Value of Marketable Securities   5,390    6,739    (14,120)   31,921 
Gain on Sales of Marketable Securities, net   (2,636)   -0-    (2,342)   -0- 
                     
Funds from Operations (“FFO”)   10,822    4,515    29,058    17,739 
                     
Adjustments:                    
Non- Recurring Other Expense (1)   324    -0-    1,070    -0- 
Redemption of Preferred Stock   -0-    2,871    -0-    2,871 
                     
Normalized Funds from Operations
(“Normalized FFO”)
  $11,146   $7,386   $30,128   $20,610 

 

(1) Consists of special bonus and restricted stock grants for the August 2020 groundbreaking Fannie Mae financing, which is being expensed over the vesting period.

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          7
 

 

Market Capitalization, Debt and Coverage Ratios

(in thousands except per share amounts) (unaudited)

 

   Nine Months Ended   Year Ended 
    9/30/2021    9/30/2020    12/31/2020 
Shares Outstanding   48,658    41,627    41,919 
Market Price Per Share  $22.90   $13.54   $14.81 
Equity Market Capitalization  $1,114,266   $563,626   $620,819 
Total Debt   507,336    506,959    558,486 
Preferred   462,319    382,689    407,954 
Total Market Capitalization  $2,083,921   $1,453,274   $1,587,259 
                
Total Debt  $507,336   $506,959   $558,486 
Less: Cash and Cash Equivalents   (82,435)   (54,666)   (15,336)
Net Debt   424,901    452,293    543,150 
Less: Marketable Securities at Fair Value (“Securities”)   (102,811)   (85,161)   (103,172)
Net Debt Less Securities  $322,090   $367,132   $439,978 
                
Interest Expense  $14,543   $13,144   $18,287 
Capitalized Interest   1,051    896    1,253 
Preferred Dividends   22,239    24,289    31,943 
Total Fixed Charges  $37,833   $38,329   $51,483 
                
Adjusted EBITDA  $66,010   $58,145   $79,450 
                
Debt and Coverage Ratios               
                
Net Debt / Total Market Capitalization   20.4%   31.1%   34.2%
                
Net Debt Plus Preferred / Total Market Capitalization   42.6%   57.5%   59.9%
                
Net Debt Less Securities / Total Market Capitalization   15.5%   25.3%   27.7%
                
 Net Debt Less Securities Plus Preferred / Total Market Capitalization   37.6%   51.6%   53.4%
                
Interest Coverage   4.2x   4.1x   4.1x
                
Fixed Charge Coverage   1.7x   1.5x   1.5x
                
Net Debt / Adjusted EBITDA   4.8x   5.8x   6.8x
                
Net Debt Less Securities / Adjusted EBITDA   3.7x   4.7x   5.5x
                
Net Debt Plus Preferred / Adjusted EBITDA   10.1x   10.8x   12.0x
                
Net Debt Less Securities Plus Preferred / Adjusted EBITDA   8.9x   9.7x   10.7x

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          8
 

 

Debt Analysis

(in thousands) (unaudited)

 

   Nine Months Ended   Year Ended 
    9/30/2021    9/30/2020    12/31/2020 
Debt Outstanding               
Mortgages Payable:               
Fixed Rate Mortgages  $471,881   $479,124   $476,390 
Unamortized Debt Issuance Costs   (4,354)   (6,748)   (4,913)
Mortgages, Net of Unamortized Debt Issuance Costs  $467,527   $472,376   $471,477 
Loans Payable:               
Unsecured Line of Credit  $25,000   $15,000   $45,000 
Other Loans Payable   15,014    19,853    42,353 
Total Loans Before               
Unamortized Debt Issuance Costs   40,014    34,853    87,353 
Unamortized Debt Issuance Costs   (205)   (270)   (344)
Loans, Net of Unamortized Debt Issuance Costs  $39,809   $34,583   $87,009 
                
Total Debt, Net of Unamortized Debt Issuance Costs  $507,336   $506,959   $558,486 
                
% Fixed/Floating               
Fixed   92.2%   93.4%   84.6%
Floating   7.8%   6.6%   15.4%
Total   100.0%   100.0%   100.0%
                
Weighted Average Interest Rates (1)               
Mortgages Payable   3.79%   3.81%   3.81%
Loans Payable   2.34%   3.06%   2.12%
Total Average   3.68%   3.76%   3.55%
                
Weighted Average Maturity (Years) Mortgages Payable   5.3    6.3    6.0 

 

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

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          9
 

 

Debt Maturity

(in thousands) (unaudited)

 

 

As of 9/30/21:

 

Fiscal Year Ended  Mortgages   Loans    Total   % of Total 
2021  $6,060   $4,014    $10,074    2.0%
2022   18,973    36,000(1)    54,973    10.7%
2023   63,889    -0-     63,889    12.5%
2024   -0-    -0-     -0-    0.0%
2025   129,318    -0-     129,318    25.3%
Thereafter   253,641    -0-     253,641    49.5%
                      
Total Debt Before Unamortized Debt Issuance Cost   471,881    40,014     511,895    100.0%
                      
Unamortized Debt Issuance Cost   (4,354)   (205)    (4,559)     
                      
Total Debt, Net of Unamortized Debt Issuance Costs  $467,527   $39,809    $507,336      

 

(1) Includes $25 million balance outstanding on the Company’s Line of Credit due November 2022, with an additional one-year option.

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          10
 

 

Securities Portfolio Performance

(in thousands)

 

 


 

 

Year Ended

  Securities Available for Sale   Dividend Income   Net Realized Gain (Loss) on Sale of Securities   Net Realized Gain on Sale of Securities & Dividend Income 
2010  $28,757   $1,763   $2,028   $3,791 
2011   43,298    2,512    2,693    5,205 
2012   57,325    3,244    4,093    7,337 
2013   59,255    3,481    4,056    7,537 
2014   63,556    4,066    1,543    5,609 
2015   75,011    4,399    204    4,603 
2016   108,755    6,636    2,285    8,921 
2017   132,964    8,135    1,747    9,882 
2018   99,596    10,367    20    10,387 
2019   116,186    7,535    -0-    7,535 
2020   103,172    5,729    -0-    5,729 
2021*   102,811    3,856    2,342    6,198 
        $61,723   $21,011   $82,734 

 

*For the nine months ended September 30,2021.

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          11
 

 

Property Summary and Snapshot

(unaudited)

 

   9/30/2021   9/30/2020   % Change 
             
Communities   127    124    2.4%
Developed Sites   23,973    23,428    2.3%
Occupied   20,655    19,907    3.8%
Occupancy %   86.2%   85.0%   120 bps 
Total Rentals   8,700    8,078    7.7%
Occupied Rentals   8,273    7,703    7.4%
Rental Occupancy %   95.1%   95.4%   (30bps)
Monthly Rent Per Site  $470   $455    3.3%
Monthly Rent Per Home Rental Including Site  $809   $781    3.6%

 

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)
                                                             
Alabama   1    33    33    -0-    195    57    29.2%  $172    34    17    50.0%  $574 
Indiana   14    1,105    880    225    3,987    3,465    86.9%  $423    1,714    1,636    95.4%  $804 
Maryland   1    77    10    67    62    62    100.0%  $568    -0-    -0-    N/A    N/A 
Michigan   3    153    153    -0-    734    627    85.4%  $470    261    241    92.3%  $807 
New Jersey   4    349    187    162    1,006    973    96.7%  $661    45    44    97.8%  $950 
New York   8    674    348    326    1,349    1,164    86.3%  $565    447    431    96.4%  $946 
Ohio   37    1,837    1,384    453    6,929    5,882    84.9%  $424    2,575    2,445    95.0%  $766 
Pennsylvania   51    2,180    1,822    358    7,780    6,689    86.0%  $494    2,756    2,629    95.4%  $829 
South Carolina   1    24    24    -0-    142    63    44.4%  $195    29    23    79.3%  $563 
Tennessee   7    539    293    246    1,789    1,673    93.5%  $474    839    807    96.2%  $820 
Total as of September 30, 2021   127    6,971    5,134    1,837    23,973    20,655    86.2%  $470    8,700    8,273    95.1%  $809 

 

(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. | Third Quarter FY 2021 Supplemental Information          12
 

 

Same Property Statistics

(in thousands) (unaudited)

 

   For Three Months Ended   For Nine Months Ended 
   9/30/2021   9/30/2020   Change   %
Change
   9/30/2021   9/30/2020   Change   %
Change
 
Community Net Operating Income                                        
                                        
Rental and Related Income  $39,404   $36,122   $3,282    9.1%  $116,172   $105,324   $10,848    10.3%
Community Operating Expenses (1)   15,722    15,518    204    1.3%   46,977    44,979    1,998    4.4%
                                         
Community NOI  $23,682   $20,604   $3,078    14.9%  $69,195   $60,345   $8,850    14.7%

 

   As of     
   9/30/2021   9/30/2020   Change 
             
Total Sites   23,007    23,019    (0.1)%
Occupied Sites   20,086    19,651    435 sites, 2.2
Occupancy %   87.3%   85.4%   190 bps 
Number of Properties   122    122    N/A 
Total Rentals   8,479    7,962    6.5%
Occupied Rentals   8,107    7,599    6.7%
Rental Occupancy   95.6%   95.4%   20 bps 
Monthly Rent Per Site  $474   $456    3.9%
Monthly Rent Per Home Including Site  $811   $781    3.8%

 

Same Property includes all properties owned as of January 1, 2020, with the exception of Memphis Blues.

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          13
 

 

Acquisition Summary

(dollars in thousands)

 

At Acquisition:

 

Year of Acquisition  Number of Communities   Sites   Occupied Sites   Occupancy %  

Purchase

Price

   Price Per Site   Total Acres 
2018   6    1,615    1,271    79%  $59,093   $37    494 
2019   4    1,495    935    62%  $56,237   $38    247 
2020   2    310    197    64%  $7,840   $25    48 
2021   3    543    319    59%  $18,300   $34    113 

 

 

2021 Acquisitions

 

Community 

Date of

Acquisition

   State   Number
of Sites
  

Purchase

Price

  

Number

of Acres

   Occupancy 
Deer Run   January 8, 2021    AL    195   $4,555    33    37%
Iris Winds   January 21, 2021    SC    142    3,445    24    49%
Bayshore Estates   June 1, 2021    OH    206    10,300    56    86%
Total as of September 30, 2021             543   $18,300    113    59%

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          14
 

 

Definitions

 

Investors and analysts following the real estate industry utilize funds from operations available to common shareholders (“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 income (loss) available to common shareholders, 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 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. FFO also adjusts for the effects of the change in the fair value of marketable securities and gains and losses realized on marketable securities. Normalized FFO reflects the same assumptions as FFO except that it also adjusts for 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 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 income (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, the change in the fair value of marketable securities, and the gain or loss on the sale of marketable securities plus certain non-cash items such as real estate asset depreciation and amortization. Included in the NAREIT FFO White Paper - 2018 Restatement, is an option pertaining to assets incidental to our main business in the calculation of NAREIT FFO to make an election to include or exclude gains and losses on the sale of these assets, such as marketable equity securities, and include or exclude mark-to-market changes in the value recognized on these marketable equity securities. In conjunction with the adoption of the FFO White Paper - 2018 Restatement, for all periods presented, we have elected to exclude the gains and losses realized on marketable securities and change in the fair value of marketable securities from our FFO calculation. NAREIT created FFO as a non-GAAP supplemental measure of REIT operating performance.

 

Normalized FFO is calculated as FFO excluding certain one-time charges.

 

Normalized FFO per Diluted Common Share is calculated using diluted weighted shares outstanding of 49.1 million and 46.2 million shares for the three and nine months ended September 30, 2021, respectively, and 41.8 million and 41.6 million shares for the three and nine months ended September 30, 2020, respectively. Common stock equivalents resulting from stock options in the amount of 1.3 and 1.0 million shares for the three and nine months ended September 30, 2021, respectively, and 426,000 and 348,000 shares for the three and nine months ended September 30, 2020, respectively, are included in the diluted weighted shares outstanding. Common stock equivalents for the three months ended September 30, 2021 and the three and nine months ended September 30, 2020, were excluded from the computation of the Diluted Net Income (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, 2020, 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 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 and Normalized FFO should not be considered as substitutes for net income (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 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. | Third Quarter FY 2021 Supplemental Information          15
 

 

Press Release Dated November 3, 2021

 

FOR IMMEDIATE RELEASE November 3, 2021
  Contact: Nelli Madden
  732-577-9997

 

UMH PROPERTIES, INC. REPORTS RESULTS FOR THE THIRD QUARTER ENDED
SEPTEMBER 30, 2021

 

FREEHOLD, NJ, November 3, 2021........ UMH Properties, Inc. (NYSE:UMH) reported Total Income for the quarter ended September 30, 2021 of $48.0 million as compared to $43.1 million for the quarter ended September 30, 2020, representing an increase of 11%. Net Loss Attributable to Common Shareholders amounted to $3.4 million or $0.07 per diluted share for the quarter ended September 30, 2021 as compared to $12.7 million or $0.31 per diluted share for the quarter ended September 30, 2020.

 

Funds from Operations Attributable to Common Shareholders (“FFO”), was $10.8 million or $0.22 per diluted share for the quarter ended September 30, 2021 as compared to $4.5 million or $0.11 per diluted share for the quarter ended September 30, 2020. Normalized Funds from Operations Attributable to Common Shareholders (“Normalized FFO”), was $11.1 million or $0.23 per diluted share for the quarter ended September 30, 2021, as compared to $7.4 million or $0.18 per diluted share for the quarter ended September 30, 2020.

 

A summary of significant financial information for the three and nine months ended September 30, 2021 and 2020 is as follows (in thousands except per share amounts):

 

   For the Three Months Ended 
   September 30, 
   2021   2020 
         
Total Income  $48,030   $43,123 
Total Expenses  $38,528   $35,747 
Decrease in Fair Value of Marketable Securities  $(5,390)  $(6,739)
Net Loss Attributable to Common Shareholders  $(3,403)  $(12,747)
Net Loss Attributable to Common
Shareholders per Diluted Common Share
  $(0.07)  $(0.31)
FFO (1)  $10,822   $4,515 
FFO (1) per Diluted Common Share   $0.22   $0.11 
Normalized FFO (1)  $11,146   $7,386 
Normalized FFO (1) per Diluted Common Share  $0.23   $0.18 
Diluted Weighted Average Shares Outstanding   47,778    41,421 



UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          16
 

 

   For the Nine Months Ended 
   September 30, 
   2021   2020 
         
Total Income  $140,121   $120,780 
Total Expenses  $114,663   $100,914 
Increase (Decrease) in Fair Value of Marketable Securities  $14,120   $(31,921)
Net Income (Loss) Attributable to Common Shareholders  $11,839   $(45,350)
Net Income (Loss) Attributable to Common Shareholders per Diluted Common Share  $0.28   $(1.10)
FFO (1)  $29,058   $17,739 
FFO (1) per Diluted Common Share   $0.63   $0.43 
Normalized FFO (1)  $30,128   $20,610 
Normalized FFO (1) per Diluted Common Share  $0.65   $0.50 
Diluted Weighted Average Shares Outstanding   46,247    41,275 

 

A summary of significant balance sheet information as of September 30, 2021 and December 31, 2020 is as follows (in thousands):

 

  

September 30,

2021

   December 31,
2020
 
         
Gross Real Estate Investments  $1,169,468   $1,108,483 
Marketable Securities at Fair Value  $102,811   $103,172 
Total Assets  $1,205,734   $1,089,413 
Mortgages Payable, net  $467,527   $471,477 
Loans Payable, net  $39,809   $87,009 
Total Shareholders’ Equity  $669,635   $501,808 

 

Samuel A. Landy, President and CEO, commented on the results of the third quarter of 2021.

 

“UMH continues to fire on all cylinders. During the quarter, we:

 

  Increased Rental and Related Income by 11%;
  Increased Community Net Operating Income (“NOI”) by 16%;
  Increased Normalized Funds from Operations (“Normalized FFO”) by 51% and Normalized FFO per share by 28%;
  Improved our Operating Expense ratio by 290 basis points to 41.8%;
  Increased Same Property NOI by 15%;
  Increased Same Property Occupancy by 190 basis points from 85.4% to 87.3%;
  Increased our rental home portfolio by 448 homes from yearend 2020 to approximately 8,700 total rental homes, representing an increase of 5%;
  Increased rental home occupancy by 50 basis points from 94.6% at yearend 2020 to 95.1% at quarter end;
  Increased Sales of Manufactured Homes by 15%;
  Increased our Total Market Capitalization by 43% year over year to $2.1 billion at quarter end;
  Increased our Equity Market Capitalization by 98% year over year to $1.1 billion at quarter end;
  Issued and sold approximately 1.1 million shares of Common Stock through an At-the-Market Sale Program for our Common Stock at a weighted average price of $23.70 per share, generating gross proceeds of $26.2 million and net proceeds of $25.8 million, after offering expenses;
  Reduced our Net Debt to Total Market Capitalization from 34% at yearend 2020 to 20% at quarter end.”

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          17
 

 

Mr. Landy stated, “We are very pleased to report another quarter of normalized FFO growth. Normalized FFO for the third quarter was $0.23 per share as compared to $0.18 last year. This represents an increase of 28%. Year to date, normalized FFO is $0.65 per share as compared to $0.50 last year. This represents an increase of approximately 30%. This marks six consecutive quarters that we have maintained or increased our normalized FFO.”

 

“Our business plan and our platform continue to generate exceptional operating results. The improvements we have made at our communities are being recognized by our residents and potential residents which has resulted in strong demand for sales and rental units. Same store occupancy increased by 190 basis points, to 87.3%, over last year. Our increasing occupancy level pared with reasonable rent growth resulted in 9.1% same property income growth and 14.9% same property NOI growth for the quarter. Year to date, same property revenue increased 10.3% and same property NOI increased 14.7%.”

 

“Our sales results also continue to improve. Sales of manufactured homes for the quarter increased 15% and for the year have increased 45%. Year to date, our sales volume of $21.8 million has already broken our annual sales record that was set last year of $20.3 million. Our income from sales for the year is $1.5 million as compared to $445,000 representing an increase of 246%.”

 

“We have the ability to continue to drive similar operating performance as we are able to fill our remaining 3,300 vacant sites, obtain reasonable rent increases, develop our 1,800 vacant acres and continue to increase our sales profitability. Our balance sheet is strong, and we are well positioned to assertively refinance our 6.75% Series C Preferred Stock next year which could result in earnings growth of $0.10-$0.15 per share depending on the ratio of debt and equity used for the redemption.”

 

We have purchased and developed great communities, but even more importantly, we have created a great company with great people that can continue to achieve exceptional results for decades to come.”

 

UMH Properties, Inc. will host its Third Quarter 2021 Financial Results Webcast and Conference Call. Senior management will discuss the results, current market conditions and future outlook on Thursday, November 4, 2021 at 10:00 a.m. Eastern Time.

 

The Company’s 2021 third quarter financial results being released herein will be available on the Company’s website at www.umh.reit in the “Financials” section.

 

To participate in the webcast, select the webcast icon on the homepage of the Company’s website at www.umh.reit, in the Upcoming Events section. 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 Thursday, November 4, 2021. It will be available until February 4, 2022 and can be accessed by dialing toll free 877-344-7529 (domestically) and 412-317-0088 (internationally) and entering the passcode 10159917. 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 127 manufactured home communities containing approximately 24,000 developed homesites. These communities are located in New Jersey, New York, Ohio, Pennsylvania, Tennessee, Indiana, Michigan, Maryland, Alabama and South Carolina.

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          18
 

 

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, the change in the fair value of marketable securities, and the gain or loss on the sale of marketable securities plus certain non-cash items such as real estate asset depreciation and amortization. Included in the NAREIT FFO White Paper - 2018 Restatement, is an option pertaining to assets incidental to our main business in the calculation of NAREIT FFO to make an election to include or exclude gains and losses on the sale of these assets, such as marketable equity securities, and include or exclude mark-to-market changes in the value recognized on these marketable equity securities. In conjunction with the adoption of the FFO White Paper - 2018 Restatement, for all periods presented, we have elected to exclude the gains and losses realized on marketable securities investments and the change in the fair value of marketable securities from our FFO calculation. NAREIT created FFO as a non-U.S. GAAP supplemental measure of REIT operating performance. We define Normalized Funds from Operations Attributable to Common Shareholders (“Normalized FFO”), as FFO excluding certain one-time charges. FFO and Normalized FFO should be considered as supplemental measures of operating performance used by REITs. 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 and Normalized FFO and, accordingly, our FFO and Normalized FFO may not be comparable to all other REITs. The items excluded from FFO and Normalized FFO are significant components in understanding the Company’s financial performance.
     
    FFO and Normalized FFO (i) do not represent Cash Flow from Operations as defined by U.S. GAAP; (ii) should not be considered as alternatives 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 and Normalized FFO for the three and nine months ended September 30, 2021 and 2020 are calculated as follows (in thousands):

 

   Three Months Ended   Nine Months Ended 
    9/30/21    9/30/20    9/30/21    9/30/20 
Net Income (Loss) Attributable to Common Shareholders  $(3,403)  $(12,747)  $11,839   $(45,350)
Depreciation Expense   11,380    10,492    33,572    30,991 
Loss on Sales of Investment Property and Equipment   91    31    109    177 
(Increase) Decrease in Fair Value of Marketable Securities   5,390    6,739    (14,120)   31,921 
Gain on Sales of Marketable Securities, net   (2,636)   -0-    (2,342)   -0- 
FFO Attributable to Common Shareholders   10,822    4,515    29,058    17,739 
Non- Recurring Other Expense (2)   324    -0-    1,070    -0- 
Redemption of Preferred Stock   -0-    2,871    -0-    2,871 
Normalized FFO Attributable to Common Shareholders  $11,146   $7,386   $30,128   $20,610 

 

The diluted weighted shares outstanding used in the calculation of FFO per Diluted Common Share and Normalized FFO per Diluted Common Share were 49.1 million and 46.2 million shares for the three and nine months ended September 30, 2021, respectively, and 41.8 million and 41.6 million shares for the three and nine months ended September 30, 2020, respectively. Common stock equivalents resulting from stock options in the amount of 1.3 and 1.0 million shares for the three and nine months ended September 30, 2021, respectively, and 426,000 and 348,000 shares for the three and nine months ended September 30, 2020, respectively, are included in the diluted weighted shares outstanding. Common stock equivalents for the three months ended September 30, 2021 and the three and nine months ended September 30, 2020, were excluded from the computation of the Diluted Net Income (Loss) per Share as their effect would be anti-dilutive.

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          19
 

 

The following are the cash flows provided (used) by operating, investing and financing activities for the nine months ended September 30, 2021 and 2020 (in thousands):

 

   2021   2020 
Operating Activities  $46,250   $50,341 
Investing Activities   (63,987)   (77,644)
Financing Activities   79,614    76,994 

 

(2) Consists of special bonus and restricted stock grants for the August 2020 groundbreaking Fannie Mae financing, which is being expensed over the vesting period.

 

# # # #

 

 

UMH Properties, Inc. | Third Quarter FY 2021 Supplemental Information          20