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 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 May 4, 2022 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. | First Quarter FY 2022 Supplemental Information2

 

 

Financial Highlights

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

 

   Three Months Ended 
   March 31, 2022   March 31, 2021 
Operating Information          
Number of Communities   128    126 
Number of Sites   24,118    23,770 
Rental and Related Income  $41,577   $38,713 
Community Operating Expenses  $18,071   $17,137 
Community NOI  $23,506   $21,576 
Expense Ratio   43.5%   44.3%
Sales of Manufactured Homes  $4,291   $4,419 
Number of Homes Sold   61    73 
Number of Rentals Added   52    218 
Net Income  $3,275   $13,878 
Net Income (Loss) Attributable to Common Shareholders  $(4,325)  $6,839 
Adjusted EBITDA  $21,685   $20,288 
FFO Attributable to Common Shareholders  $8,544   $8,381 
Normalized FFO Attributable to Common Shareholders  $8,975   $8,701 
           
Shares Outstanding and Per Share Data          
Weighted Average Shares Outstanding          
Basic   52,301    42,377 
Diluted   52,301    43,275 
Net Income (Loss) Attributable to Common          
Shareholders per Share –          
Basic and Diluted  $(0.09)  $0.16 
FFO per Share – Diluted  $0.16   $0.19 
Normalized FFO per Share – Diluted  $0.17   $0.20 
Dividends per Common Share  $0.20   $0.19 
           
Balance Sheet          
Total Assets  $1,413,826   $1,120,024 
Total Liabilities  $644,212   $574,776 
           
Market Capitalization          
Total Debt, Net of Unamortized Debt Issuance Costs  $615,161   $544,623 
Equity Market Capitalization  $1,315,564   $824,751 
Series C Preferred Stock  $247,100   $247,100 
Series D Preferred Stock  $215,219   $192,445 
Total Market Capitalization  $2,393,044   $1,808,919 

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information3

 

 

Consolidated Balance Sheets

(in thousands except per share amounts)

 

   March 31,   December 31, 
   2022   2021 
   (unaudited)     
ASSETS          
Investment Property and Equipment          
Land  $76,073   $74,963 
Site and Land Improvements   725,061    716,211 
Buildings and Improvements   32,377    30,450 
Rental Homes and Accessories   388,189    383,467 
Total Investment Property   1,221,700    1,205,091 
Equipment and Vehicles   24,827    24,437 
Total Investment Property and Equipment   1,246,527    1,229,528 
Accumulated Depreciation   (327,339)   (316,073)
Net Investment Property and Equipment   919,188    913,455 
           
Other Assets          
Cash and Cash Equivalents   292,465    116,175 
Marketable Securities at Fair Value   56,971    113,748 
Inventory of Manufactured Homes   34,288    23,659 
Notes and Other Receivables, net   57,937    55,359 
Prepaid Expenses and Other Assets   18,049    17,135 
Land Development Costs   25,875    22,352 
Investment in Joint Venture   9,053    8,937 
Total Other Assets   494,638    357,365 
           
TOTAL ASSETS  $1,413,826   $1,270,820 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Liabilities          
Mortgages Payable, net of unamortized debt issuance costs  $474,466   $452,567 
Other Liabilities          
Accounts Payable   4,365    4,274 
Loans Payable, net of unamortized debt issuance costs   41,874    46,757 
Series A Bonds, net of unamortized debt issuance costs   98,821    -0- 
Accrued Liabilities and Deposits   16,677    17,162 
Tenant Security Deposits   8,009    7,920 
Total Other Liabilities   169,746    76,113 
Total Liabilities   644,212    528,680 
           
COMMITMENTS AND CONTINGENCIES          
           
Shareholders’ Equity:          
Series C- 6.75% Cumulative Redeemable Preferred Stock, $0.10 par value per share; 13,750 shares authorized; 9,884 issued and outstanding as of March 31, 2022 and December 31, 2021   247,100    247,100 
Series D - 6.375% Cumulative Redeemable Preferred Stock, $0.10 par value per share; 9,300 shares authorized; 8,609 shares issued and outstanding as of March 31, 2022 and December 31, 2021   215,219    215,219 
Common Stock – $0.10 par value per share: 144,164 shares authorized; 53,500 and 51,651 shares issued and outstanding as of March 31, 2022 and December 31, 2021, respectively   5,350    5,165 
Excess Stock – $0.10 par value per share: 3,000 shares authorized; no shares issued or outstanding as of March 31, 2022 and December 31, 2021   -0-    -0- 
Additional Paid-In Capital   327,309    300,020 
Undistributed Income (Accumulated Deficit)   (25,364)   (25,364)
Total Shareholders’ Equity   769,614    742,140 
           
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  $1,413,826   $1,270,820 

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information4

 

 

Consolidated Statements of Income (Loss)

(in thousands except per share amounts) (unaudited)

 

   Three Months Ended 
   March 31, 2022   March 31, 2021 
INCOME:          
Rental and Related Income  $41,577   $38,713 
Sales of Manufactured Homes   4,291    4,419 
TOTAL INCOME   45,868    43,132 
           
EXPENSES:          
Community Operating Expenses   18,071    17,137 
Cost of Sales of Manufactured Homes   2,983    3,471 
Selling Expenses   1,155    1,131 
General and Administrative Expenses   3,898    3,441 
Depreciation Expense   11,717    11,008 
TOTAL EXPENSES   37,824    36,188 
           
OTHER INCOME (EXPENSE):          
Interest Income   910    817 
Dividend Income   780    1,302 
Gain (Loss) on Sales of Marketable Securities, net   30,721    (730)
Increase (Decrease) in Fair Value of Marketable Securities   (31,750)   10,219 
Other Income   220    147 
Loss on Investment in Joint Venture   (121)   -0- 
Interest Expense   (5,487)   (4,798)
TOTAL OTHER INCOME (EXPENSE)   (4,727)   6,957 
           
Income before Loss on Sales of Investment Property and Equipment   3,317    13,901 
Loss on Sales of Investment Property and Equipment   (42)   (23)
NET INCOME   3,275    13,878 
           
Less: Preferred Dividends   (7,600)   (7,039)
           
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS  $(4,325)  $6,839 
           
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS PER SHARE –          
Basic and Diluted  $(0.09)  $0.16 
           
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:          
Basic   52,301    42,377 
Diluted   52,301    43,275 

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information5

 

 


Consolidated Statements of Cash Flows

(in thousands) (unaudited)

 

   Three Months Ended 
   March 31, 2022   March 31, 2021 
         
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net Income  $3,275   $13,878 
Non-Cash Items Included in Net Income:          
Depreciation   11,717    11,008 
Amortization of Financing Costs   406    176 
Stock Compensation Expense   1,169    750 
Provision for Uncollectible Notes and Other Receivables   183    234 
(Gain) Loss on Sales of Marketable Securities, net   (30,721)   730 
(Increase) Decrease in Fair Value of Marketable Securities   31,750    (10,219)
Loss on Sales of Investment Property and Equipment   42    23 
Changes in Operating Assets and Liabilities:          
Inventory of Manufactured Homes   (10,629)   (2,098)
Notes and Other Receivables, net of notes acquired with acquisitions   (2,761)   (302)
Prepaid Expenses and Other Assets   1,482    (2,000)
Accounts Payable   91    277 
Accrued Liabilities and Deposits   (485)   545 
Tenant Security Deposits   89    213 
Net Cash Provided by Operating Activities   5,608    13,215 
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchase of Manufactured Home Communities   (5,989)   (8,358)
Purchase of Investment Property and Equipment   (12,240)   (12,189)
Proceeds from Sales of Investment Property and Equipment   738    576 
Additions to Land Development Costs   (3,523)   (3,261)
Purchase of Marketable Securities   (5)   (3)
Proceeds from Sales of Marketable Securities   55,752    4,509 
Investment in Joint Venture   (116)   -0- 
Net Cash Provided by (Used in) Investing Activities   34,617    (18,726)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from Mortgages   25,643    -0- 
Net Payments from Short-Term Borrowings   (4,951)   (11,277)
Principal Payments of Mortgages   (2,891)   (564)
Proceeds from Bonds Issuance   102,670    -0- 
Financing Costs on Debt   (5,040)   -0- 
Proceeds from At-The-Market Preferred Equity Program, net of offering costs   -0-    30,864 
Proceeds from At-The-Market Common Equity Program, net of offering costs   38,369    6,585 
Proceeds from Issuance of Common Stock in the DRIP, net of Dividend Reinvestments   763    2,942 
Proceeds from Exercise of Stock Options   993    2,588 
Preferred Dividends Paid   (7,600)   (7,039)
Common Dividends Paid, net of Dividend Reinvestments   (9,495)   (7,128)
Net Cash Provided by Financing Activities   138,461    16,971 
           
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH   178,686    11,460 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD   125,026    28,593 
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD  $303,712   $40,053 

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information6

 

 

Reconciliation of Net Income to Adjusted EBITDA and Net Income (Loss)

Attributable to Common Shareholders to FFO and Normalized FFO

(in thousands except footnotes) (unaudited)

 

   Three Months Ended 
   March 31, 2022   March 31,2021 
Reconciliation of Net Income to Adjusted EBITDA        
Net Income  $3,275   $13,878 
Interest Expense   5,487    4,798 
Franchise Taxes   96    93 
Depreciation Expense   11,717    11,008 
Depreciation Expense from Unconsolidated Joint Venture   

81

    

-0-

 
(Increase) Decrease in Fair Value of Marketable Securities   31,750    (10,219)
(Gain) Loss on Sales of Marketable Securities, net   (30,721)   730 
           
Adjusted EBITDA  $21,685   $20,288 
           
Reconciliation of Net Income (Loss) Attributable to Common Shareholders to Funds from Operations          
           
Net Income (Loss) Attributable to Common Shareholders  $(4,325)  $6,839 
Depreciation Expense   11,717    11,008 
Depreciation Expense from Unconsolidated Joint Venture   81    -0- 
Loss on Sales of Investment Property and Equipment   42    23 
Decrease (Increase) in Fair Value of Marketable Securities   31,750    (10,219)
(Gain) Loss on Sales of Marketable Securities, net   (30,721)   730 
           
Funds from Operations Attributable to Common Shareholders (“FFO”)   8,544    8,381 
           
Adjustments:          
Non-Recurring Other Expense (1)   431    320 
           
Normalized Funds from Operations Attributable to Common Shareholders (“Normalized FFO”)  $8,975   $8,701 

 

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

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information7

 

 

Market Capitalization, Debt and Coverage Ratios

(in thousands) (unaudited)

 

   Three Months Ended   Year Ended 
   March 31, 2022   March 31, 2021   December 31, 2021 
Shares Outstanding   53,500    43,023    51,651 
Market Price Per Share  $24.59   $19.17   $27.33 
Equity Market Capitalization  $1,315,564   $824,751   $1,411,624 
Total Debt   615,161    544,623    499,324 
Preferred   462,319    439,545    462,319 
Total Market Capitalization  $2,393,044   $1,808,919   $2,373,267 
                
Total Debt  $615,161   $544,623   $499,324 
Less: Cash and Cash Equivalents   (292,465)   (24,784)   (116,175)
Net Debt   322,696    519,839    383,149 
Less: Marketable Securities at Fair Value (“Securities”)   (56,971)   (108,155)   (113,748)
Net Debt Less Securities  $265,725   $411,684   $269,401 
                
Interest Expense  $5,487   $4,798   $19,158 
Capitalized Interest   330    338    1,476 
Preferred Dividends   7,600    7,039    29,839 
Total Fixed Charges  $13,417   $12,175   $50,473 
                
Adjusted EBITDA  $21,685   $20,288   $88,318 
                
Debt and Coverage Ratios               
                
Net Debt / Total Market Capitalization   13.5%   28.7%   16.1%
                
Net Debt Plus Preferred / Total Market Capitalization   32.8%   53.0%   35.6%
                
Net Debt Less Securities / Total Market Capitalization   11.1%   22.8%   11.4%
                
Net Debt Less Securities Plus Preferred / Total Market Capitalization   30.4%   47.1%   30.8%
                
Interest Coverage   3.7x   4.0x   4.3x
                
Fixed Charge Coverage   1.6x   1.7x   1.7x
                
Net Debt / Adjusted EBITDA   3.7x   6.4x   4.3x
                
Net Debt Less Securities / Adjusted EBITDA   3.1x   5.1x   3.1x
                
Net Debt Plus Preferred / Adjusted EBITDA   9.0x   11.8x   9.6x
                
Net Debt Less Securities Plus Preferred / Adjusted EBITDA   8.4x   10.5x   8.3x

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information8

 

 

Debt Analysis

(in thousands) (unaudited)

 

   Three Months Ended   Year Ended 
   March 31, 2022   March 31, 2021   December 31, 2021 
Debt Outstanding               
Mortgages Payable:               
Fixed Rate Mortgages  $479,454   $473,528   $456,702 
Unamortized Debt Issuance Costs   (4,988)   (4,695)   (4,135)
                
Mortgages, Net of Unamortized Debt Issuance Costs  $474,466   $468,833   $452,567 
Loans Payable:               
Unsecured Line of Credit  $25,000   $45,000   $25,000 
Other Loans Payable   16,994    31,076    21,945 
                
Total Loans Before Unamortized Debt Issuance Costs   41,994    76,076    46,945 
Unamortized Debt Issuance Costs   (120)   (286)   (188)
                
Loans, Net of Unamortized Debt Issuance Costs  $41,874   $75,790   $46,757 
Bonds Payable:               
Series A Bonds  $102,670   $-0-   $-0- 
Unamortized Debt Issuance Costs   (3,849)   -0-    -0- 
                
Bonds, Net of Unamortized Debt Issuance Costs  $98,821   $-0-   $-0- 
                
Total Debt, Net of Unamortized Debt Issuance Costs  $615,161   $544,623   $499,324 
                
% Fixed/Floating               
Fixed   93.3%   86.3%   90.7%
Floating   6.7%   13.7%   9.3%
Total   100.0%   100.0%   100.0%
                
Weighted Average Interest Rates (1)               
Mortgages Payable   3.78%   3.81%   3.75%
Loans Payable   2.52%   2.60%   2.66%
Bonds Payable   4.72%   N/A   N/A
Total Average   3.85%   3.64%   3.65%
                
Weighted Average Maturity (Years) Mortgages Payable   5.2    5.8    5.2 

 

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

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information9

 

 

Debt Maturity

(in thousands) (unaudited)

 

 

As of March 31, 2022:

 

Fiscal Year Ended  Mortgages   Loans   Bonds   Total   % of Total 
2022  $6,478   $41,994(1)  $-0-   $48,472    7.8%
2023   62,964    -0-    -0-    62,964    10.1%
2024   -0-    -0-    -0-    -0-    0.0%
2025   127,649    -0-    -0-    127,649    20.5%
2026   39,113    -0-    -0-    39,113    6.3%
Thereafter   243,250    -0-    102,670(2)   345,920    55.4%
                          
Total Debt Before Unamortized Debt Issuance Cost   479,454    41,994    102,670    624,118    100.0%
                          
Unamortized Debt Issuance Cost   (4,988)   (120)   (3,849)   (8,957)     
                          
Total Debt, Net of Unamortized Debt Issuance Costs  $474,466   $41,874   $98,821   $615,161      

 

(1) Includes $25.0 million balance outstanding on the Company’s Line of Credit due November 2022, with an additional one-year option.

(2) Represents $102.7 million balance outstanding of the Company’s Series A Bonds due February 28, 2027.

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information10

 

 

Securities Portfolio Performance

(in thousands)

 

 

 

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   $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   113,748    5,098    2,342    7,440 
2022*   56,971    780    30,721    31,501 
                     
        $63,745   $51,732   $115,477 

 

*For the three months ended March 31, 2022.

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information11

 

 

Property Summary and Snapshot

(unaudited)

 

   March 31, 2022   March 31, 2021   % Change 
             
Communities   128    126    1.6%
Developed Sites   24,118    23,770    1.5%
Occupied   20,739    20,255    2.4%
Occupancy %   86.0%   85.2%   80 bps 
Total Rentals   8,758    8,470    3.4%
Occupied Rentals   8,346    8,083    3.3%
Rental Occupancy %   95.3%   95.4%   -10 bps 
Monthly Rent Per Site  $490   $467    4.9%
Monthly Rent Per Home Rental Including Site  $839   $800    4.9%

 

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-    194    59    30.4%  $175    26    20    76.9%  $689 
Indiana   14    1,105    893    212    3,995    3,462    86.7%  $444    1,736    1,650    95.0%  $842 
Maryland   1    77    10    67    62    62    100.0%  $569    -0-    -0-    N/A    N/A 
Michigan   3    153    153    -0-    738    630    85.4%  $487    265    252    95.1%  $825 
New Jersey   4    349    187    162    1,006    971    96.5%  $688    43    42    97.7%  $1,068 
New York   8    674    323    351    1,350    1,164    86.2%  $573    450    437    97.1%  $967 
Ohio   37    1,837    1,390    447    6,936    5,872    84.7%  $445    2,588    2,466    95.3%  $800 
Pennsylvania   52    2,202    1,837    365    7,865    6,767    86.0%  $514    2,783    2,643    95.0%  $855 
South Carolina   1    24    24    -0-    142    63    44.4%  $195    29    23    79.3%  $584 
Tennessee   7    544    316    228    1,830    1,689    92.3%  $490    838    813    97.0%  $836 
Total as of March 31, 2022   128    6,998    5,166    1,832    24,118    20,739    86.0%  $490    8,758    8,346    95.3%  $839 
Acquisitions (3)   1    65    50    15    132    92    69.7%  $343    -0-    -0-    N/A    N/A 
Grand Total   129    7,063    5,216    1,847    24,250    20,831    85.9%  $489    8,758    8,346    95.3%  $839 

 

(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.

(3) Acquisition of one community completed on May 3, 2022.

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information12

 

 

Same Property Statistics

(in thousands) (unaudited)

 

   For Three Months Ended 
   March 31, 2022   March 31, 2021   Change   %
Change
 
Community Net Operating Income                    
                     
Rental and Related                    
Income  $40,908   $38,387   $2,521    6.6%
Community Operating                    
Expenses   16,969    15,655    1,314    8.4%
                     
Community NOI  $23,939   $22,732   $1,207    5.3%

 

   March 31, 2022   March 31, 2021   Change 
             
Total Sites   23,363    23,327    0.2%
Occupied Sites   20,263    20,055    208 sites, 1.0%
Occupancy %   86.7%   86.0%   70 bps 
Number of Properties   124    124    N/A 
Total Rentals   8,600    8,330    3.2%
Occupied Rentals   8,212    7,969    3.0%
Rental Occupancy   95.5%   95.7%   -20 bps 
Monthly Rent Per Site  $492   $469    4.9%
Monthly Rent Per Home Including Site  $839   $801    4.7%

 

Same Property includes all properties owned as of January 1, 2021, with the exception of Memphis Blues and Duck River Estates.

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information13

 

 

Acquisitions Summary

(dollars in thousands)

 

At Acquisition:                         
Year of Acquisition  Number of Communities   Sites   Occupied Sites   Occupancy %  

Purchase

Price

   Price Per Site   Total Acres 
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 
2022   2    228    172    75%  $13,175   $58    83 

 

 

2022 Acquisitions                        
                         
Community  Date of Acquisition   State   Number
of Sites
   Purchase Price   Number of Acres   Occupancy 
Center Manor  March 31, 2022   PA    96   $5,800    18    83%
Mandell Trails  May 3, 2022   PA    132    7,375    65    70%
Total 2022 to Date           228   $13,175    83    75%

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information14

 

 

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 53.7 million shares for the three months ended March 31, 2022, and 43.3 million shares for the three months ended March 31, 2021. Common stock equivalents resulting from stock options in the amount of 1.4 million shares for the three months ended March 31, 2022 were excluded from the computation of Diluted Net Loss per Share as their effect would have been anti-dilutive. Common stock equivalents resulting from stock options in the amount of 898,000 shares for the three months ended March 31, 2021 were included in the computation of Diluted Net Income per share.

 

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, 2021, 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. | First Quarter FY 2022 Supplemental Information15

 

 

Press Release Dated May 4, 2022

 

FOR IMMEDIATE RELEASE May 4, 2022
  Contact: Nelli Madden
  732-577-9997

 

UMH PROPERTIES, INC. REPORTS RESULTS FOR THE FIRST QUARTER ENDED MARCH 31, 2022

 

FREEHOLD, NJ, May 4, 2022........ UMH Properties, Inc. (NYSE:UMH) reported Total Income for the quarter ended March 31, 2022 of $45.9 million as compared to $43.1 million for the quarter ended March 31, 2021, representing an increase of 6%. Net Loss Attributable to Common Shareholders amounted to $4.3 million or $0.09 per diluted share for the quarter ended March 31, 2022 as compared to a Net Income of $6.8 million or $0.16 per diluted share for the quarter ended March 31, 2021.

 

Funds from Operations Attributable to Common Shareholders (“FFO”), was $8.5 million or $0.16 per diluted share for the quarter ended March 31, 2022 as compared to $8.4 million or $0.19 per diluted share for the quarter ended March 31, 2021. Normalized Funds from Operations Attributable to Common Shareholders (“Normalized FFO”), was $9.0 million or $0.17 per diluted share for the quarter ended March 31, 2022, as compared to $8.7 million or $0.20 per diluted share for the quarter ended March 31, 2021.

 

A summary of significant financial information for the three months ended March 31, 2022 and 2021 is as follows (in thousands except per share amounts):

 

   For the Three Months Ended 
   March 31, 
   2022   2021 
         
Total Income  $45,868   $43,132 
Total Expenses  $37,824   $36,188 
Gain (Loss) on Sales on Marketable Securities  $30,721   $(730)
Increase (Decrease) in Fair Value of Marketable Securities  $(31,750)  $10,219 
Net Income (Loss) Attributable to Common Shareholders  $(4,325)  $6,839 
Net Income (Loss) Attributable to Common Shareholders per Diluted Common Share  $(0.09)  $0.16 
FFO (1)  $8,544   $8,381 
FFO (1) per Diluted Common Share   $0.16   $0.19 
Normalized FFO (1)  $8,975   $8,701 
Normalized FFO (1) per Diluted Common Share  $0.17   $0.20 
Diluted Weighted Average Shares Outstanding   52,301    43,275 

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information16

 

 

A summary of significant balance sheet information as of March 31, 2022 and December 31, 2021 is as follows (in thousands):

 

  

March 31, 2022

  

December 31, 2021

 
         
Gross Real Estate Investments  $1,221,700   $1,205,091 
Marketable Securities at Fair Value  $56,971   $113,748 
Total Assets  $1,413,826   $1,270,820 
Mortgages Payable, net  $474,466   $452,567 
Loans Payable, net  $41,874   $46,757 
Bonds Payable, net  $98,821   $-0- 
Total Shareholders’ Equity  $769,614   $742,140 

 

Samuel A. Landy, President and CEO, commented on the results of the first quarter of 2022.

 

“We are pleased to announce another solid quarter of operating results and an excellent start to 2022. During the quarter, we:

 

  Increased Rental and Related Income by 7%;
  Increased Community Net Operating Income (“NOI”) by 9%;
  Improved our Operating Expense ratio by 80 basis points to 43.5%;
  Increased Same Property NOI by 5%;
  Increased Same Property Occupancy by 70 basis points from 86.0% to 86.7%;
  Increased our rental home portfolio by 52 homes from yearend 2021 to approximately 8,800 total rental homes, representing an increase of 3%;
  Acquired one community containing 97 homesites for a total cost of approximately $5.8 million;
  Issued $102.7 million of 4.72% Series A Bonds due 2027 in an offering to investors in Israel, for total proceeds of $98.7 million, net of offering expenses;
  Completed the addition of approximately 1,100 homes to our Fannie Mae credit facility, for total proceeds of approximately $25.6 million;
  Raised our quarterly common stock dividend by 5.3% to $0.20 per share or $0.80 annually;
  Issued and sold approximately 1.6 million shares of Common Stock through At-the-Market Sale Programs for our Common Stock at a weighted average price of $24.59 per share, generating gross proceeds of $39.0 million and net proceeds of $38.4 million, after offering expenses;
  Reduced our Net Debt to Total Market Capitalization from 16% at yearend 2021 to 13% at quarter end;
  Subsequent to quarter end, issued and sold approximately 739,000 shares of Common Stock through an At-the-Market Sale Program for our Common Stock at a weighted average price of $24.32 per share, generating gross proceeds of $18.0 million and net proceeds of $17.7 million, after offering expenses; and
  Subsequent to quarter end, acquired one community containing 132 homesites for a total cost of approximately $7.4 million.”

 

Mr. Landy stated, “UMH is well positioned for future earnings growth through reduced capital costs and improved operations. We had a busy quarter in both the debt and capital markets in anticipation of the recapitalization of our 6.75% Series C Perpetual Preferred Stock. We currently have over $290 million in cash resulting from the Israeli bond issuance, equity raised through the ATM and the addition of rental homes to our Fannie Mae credit facility. The carrying costs of this capital negatively impacted Normalized FFO this quarter. Without the Series C Preferred dividends, our FFO would have been an $0.25 per share, or an additional $0.08 per share. We are happy to have raised the capital for the redemption given the rising interest rates and volatility in the market.”

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information17

 

 

“Over the past few years UMH has grown into a much larger company with a stable and growing income stream derived from our 24,100 manufactured home sites and our 8,800 rental units. We are proud that the strength of our company and this stable income stream has been recognized through our corporate level investment grade rating of il.A+ from S&P Global Ratings Maalot Ltd.”

 

“The addition of rental homes to our Fannie Mae credit facility is a major milestone for the company and for the industry. We have been working to obtain GSE acceptance of rental homes in land-lease communities for years. We have over $380 million in rentals on our balance sheet that may now qualify for financing at reasonable rates to fund growth initiatives.”

 

“Our communities continue to experience strong demand for both sales and rentals. Our biggest challenge remains the delay in procurement of homes from our manufacturers. We have over 1,300 homes on order, including 300 new homes that have been delivered and are in various stages of setup. This inventory, as well as future deliveries, will allow us to deliver strong occupancy and revenue growth throughout the remainder of the year. Our expense increases should be offset by additional revenue growth from increased occupancy and rent increases.”

 

“We have significant internal upside that can be realized through the infill of vacant sites, development of our vacant land and increased sales profitability. We also have a strong acquisition pipeline of both existing communities and development opportunities that will allow us to grow externally. We have a proven business plan designed to create long-term value for our shareholders.”

 

UMH Properties, Inc. will host its First Quarter 2022 Financial Results Webcast and Conference Call. Senior management will discuss the results, current market conditions and future outlook on Thursday, May 5, 2022, at 10:00 a.m. Eastern Time.

 

The Company’s 2022 first 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 844-200-6205 (domestically) or 929-526-1599 (internationally) and entering the passcode 017683.

 

The replay of the conference call will be available at 12:00 p.m. Eastern Time on Thursday, May 5, 2022, and can be accessed by dialing toll free 866-813-9403 (domestically) and +44 204-525-0658 (internationally) and entering the passcode 989071. 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 129 manufactured home communities containing approximately 24,200 developed homesites. These communities are located in New Jersey, New York, Ohio, Pennsylvania, Tennessee, Indiana, Michigan, Maryland, Alabama and South Carolina. UMH also has an ownership interest in and operates one community in Florida, containing 219 sites, through its joint venture with Nuveen Real Estate.

 

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.

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information18

 

 

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 months ended March 31, 2022 and 2021 are calculated as follows (in thousands):

 

   Three Months Ended 
   March 31, 2022   March 31, 2021 
Net Income (Loss) Attributable to Common Shareholders  $(4,325)  $6,839 
Depreciation Expense   11,717    11,008 
Depreciation Expense from Unconsolidated Joint Venture   81    -0- 
Loss on Sales of Depreciable Assets   42    23 
(Increase) Decrease in Fair Value of Marketable Securities   31,750    (10,219)
(Gain) Loss on Sales of Marketable Securities, net   (30,721)   730 
FFO Attributable to Common Shareholders   8,544    8,381 
Non- Recurring Other Expense (2)   431    320 
Normalized FFO Attributable to Common Shareholders  $8,975   $8,701 

 

The diluted weighted shares outstanding used in the calculation of FFO per Diluted Common Share and Normalized FFO per Diluted Common Share were 53.7 million shares for the three months ended March 31, 2022 and 43.3 million shares for the three months ended March 31, 2021. Common stock equivalents resulting from stock options in the amount of 1.4 million shares for the three months ended March 31, 2022 were excluded from the computation of Diluted Net Loss per Share as their effect would have been anti-dilutive. Common stock equivalents resulting from stock options in the amount of 898,000 shares for the three months ended March 31, 2021 were included in the computation of Diluted Net Income per share.

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information19

 

 

The following are the cash flows provided (used) by operating, investing and financing activities for the three months ended March 31, 2022 and 2021 (in thousands):

 

   2022   2021 
Operating Activities  $5,608   $13,215 
Investing Activities   34,617    (18,726)
Financing Activities   138,461    16,971 

 

(2)Consists of special bonus and restricted stock grants for the August 2020 groundbreaking Fannie Mae financing.

 

# # # #

 

 

UMH Properties, Inc. | First Quarter FY 2022 Supplemental Information20