UNITED STATES

_____________________________________________________________________________________________


UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

___________________________________


FORM 8-K/A

______________________________


CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934



Date of Report (Date of earliest event reported):  October 16, 2015

______________________________________


UMH Properties, Inc.

(Exact name of registrant as specified in its charter)

______________________________________


Maryland              001-12690                       22-1890929

(State or other jurisdiction   (Commission    (IRS Employer

of incorporation)    File Number)               Identification No.)


Juniper Business Plaza, 3499 Route 9 North, Suite 3-C, Freehold, NJ     07728

(Address of principal executive offices)               (Zip Code)


Registrant's telephone number, including area code: (732) 577-9997


Not Applicable

(Former name or former address, if changed since last report.)



Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):


[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)


[ ] Soliciting material pursuant to Rule 14a- 12 under the Exchange Act (17 CFR 240.14a-12)


[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))


[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


_____________________________________________________________________________________________



This Form 8-K/A amends and supplements our Form 8-K filed on October 16, 2015 (the “Initial Report”) to provide additional financial information in connection with the acquisition of six manufactured home communities, three located in Indiana, two located in Ohio and one located in Michigan, from Sun Secured Financing LLC, Sun Pool 12 LLC, Sun Candlewick LLC, Sun Pool 1 LLC, Sun Woods Edge LLC and Sun Homes Services, Inc., all related entities, all of which entities are unrelated to UMH Properties, Inc. (the “Company”).  The communities acquired were Catalina, Candlewick Court, and Worthington Arms in the first tranche and Holiday, Meadows and Woods Edge in the second tranche (collectively referred to as the “Sun Properties”).  


This Form 8-K/A is being filed for the sole purpose of providing the historical financial statements and pro forma information required by Item 9.01(a) and (b) of Form 8-K in connection with the acquisition of the Sun Properties. This Form 8-K/A should be read in conjunction with the Initial Report.

 

After reasonable inquiry, the Company’s management are not aware of any material factors relating to the Sun Properties that would cause the reported financial information not to be necessarily indicative of future operating results.





2


The following financial statements are filed as part of this Current Report on Form 8-K/A:



UMH PROPERTIES, INC.

TABLE OF CONTENTS

Item 9.01 Financial Statements and Exhibits

 

 

Page

(a)

Financial Statements:

 

 

Independent Auditors’ Report

4

 

Combined Statement of Revenue and Community Operating Expenses of the Sun Properties for the year ended December 31, 2014 (Audited) and the period ended September 30, 2015 (Unaudited)

6

 

Notes to Combined Statement of Revenue and Community Operating Expenses

7

 

 

 

(b)

Pro Forma Financial Information (Unaudited):

10

 

ProForma Consolidated Balance Sheet as of September 30, 2015

11

 

Notes to Unaudited Pro Forma Financial Information

13

 

ProForma Consolidated Statement of Income (Loss) for the nine months ended September 30, 2015

14

 

Notes to Unaudited Pro Forma Financial Information

16

 

ProForma Consolidated Statement of Income (Loss) for the year ended December 31, 2014

17

 

Notes to Unaudited Pro Forma Financial Information

19




3


Independent Auditors’ Report



To the Board of Directors and Shareholders

UMH Properties, Inc.


We have audited the accompanying combined statement of revenue and community operating expenses of the properties known as Catalina, Candlewick Court, Worthington Arms, Holiday, Meadows and Woods Edge (collectively, the “Sun Properties”) for the year ended December 31, 2014, and the related notes to the statement of revenue and community operating expenses.


Management’s Responsibility for the Financial Statement


Management is responsible for the preparation and fair presentation of this combined financial statement in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal controls relevant to the preparation and fair presentation of the financial statement that is free from material misstatement, whether due to fraud or error.


Auditors’ Responsibility


Our responsibility is to express an opinion on this combined financial statement based on our audit.  We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the combined financial statement is free from material misstatement.


An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the combined financial statement.  The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the combined financial statement, whether due to fraud or error.  In making those risk assessments, the auditor considers internal controls relevant to the entity’s preparation and fair presentation of the combined financial statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Sun Properties’ internal controls.  Accordingly, we express no such opinion.  An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the combined financial statement.


We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.






4


Opinion


In our opinion, the combined financial statement referred to above presents fairly, in all material respects, the revenue and community operating expenses of the Sun Properties for the year ended December 31, 2014 in accordance with accounting principles generally accepted in the United States of America.


Basis of Accounting


We draw attention to note 2 to the combined financial statement, which describes that the accompanying combined financial statement was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission and is not intended to be a complete presentation of the Sun Properties’ revenue and community operating expenses.  Our opinion is not modified with respect to this matter.







/s/  PKF O’Connor Davies

A Division of O’Connor Davies, LLP


New York, New York

December 28, 2015







5



Sun Properties


Combined Statement of Revenue and Community Operating Expenses

For the year ended December 31, 2014 (Audited) and for the period ended

September 30, 2015 (Unaudited)



 

 

For the Period Ended

September 30, 2015

(Unaudited)

 

Year Ended      December 31, 2014

 

 

 

 

 

Revenue:

 

 

 

 

Rental and Related Income

$ 5,238,000

 

$  6,944,000

 

 

 

 

 

Community Operating Expenses:

 

 

 

 

Real Estate Taxes

378,000

 

                  525,000

 

Utilities

608,000

 

                911,000

 

Salaries and Benefits

511,000

 

                  676,000

 

Other

662,000

 

                  843,000

 

 

2,159,000

 

               2,955,000

 

 

 

 

Excess of Revenue Over Community

 

 

 

 

Operating Expenses

$ 3,079,000

 

 $  3,989,000




















See Accompanying Notes to Combined

Statement of Revenue and Community Operating Expenses




6



Sun Properties


Notes to Combined Statement of Revenue and Community Operating Expenses



NOTE 1 – BUSINESS AND ORGANIZATION


On October 16, 2015, UMH Properties, Inc. (the “Company”) completed the second tranche of its previously announced acquisition of a total of six manufactured home communities, three located in Indiana, two located in Ohio and one located in Michigan from Sun Secured Financing LLC, Sun Pool 12 LLC, Sun Candlewick LLC, Sun Pool 1 LLC, Sun Woods Edge LLC and Sun Homes Services, Inc., all related entities.  These entities are unrelated to the Company.  The communities acquired were Catalina, Candlewick Court, and Worthington Arms in the first tranche (which closed on August 19, 2015) and Holiday, Meadows and Woods Edge in the second tranche (which closed on October 16, 2015) (collectively referred to as the “Sun Properties”).  The aggregate purchase price of the Sun Properties is valued at $68,600,000.  The following is a brief overview of the Sun Properties that the Company acquired:


Community

 

Location

 

 

Number of Sites

 

Occupancy

 

 

 

 

 

 

 

 

 

 

Tranche 1

 

 

 

 

 

 

 

 

Candlewick Court

 

Owosso, MI

 

 

211

 

63%

 

Catalina

 

Middletown, OH

 

 

462

 

60%

 

Worthington Arms

 

Lewis Center, OH

 

 

224

 

96%

 

    Total Tranche 1

 

 

 

 

897

 

69%

 

 

 

 

 

 

 

 

 

 

Tranche 2

 

 

 

 

 

 

 

 

Holiday

 

Elkhart, IN

 

 

326

 

72%

 

Meadows

 

Nappanee, IN

 

 

330

 

47%

 

Woods Edge

 

West Lafayette, IN

 

 

598

 

53%

 

    Total Tranche 2

 

 

 

 

1,254

 

56%

 

 

 

 

 

 

 

 

 

 

Grand Total

 

 

 

 

2,151

 

62%

 


These six all-age communities total 2,151 sites situated on approximately 500 acres.  The average occupancy for these communities is approximately 62%.




7



NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Basis of Presentation


The Combined Statement of Revenue and Community Operating Expenses (the “Financial Statements”) has been prepared for the purpose of complying with the provisions of Rule 3-14 of Regulation S-X promulgated by the Securities and Exchange Commission (“SEC”) under the Securities Act of 1933, as amended, which requires certain information with respect to real estate operations to be included with certain filings with the SEC.  The Financial Statements includes the historical revenue and community operating expenses of the Sun Properties, exclusive of home rental income and related expense, interest income, interest expense, depreciation and amortization, and other expenses, which may not be comparable to the corresponding amounts reflected in the future operations of the Sun Properties.  


The Unaudited Financial Statements for the period ended September 30, 2015 consists of the results of operations from January 1, 2015 to August 19, 2015 for Tranche 1, and from January 1, 2015 to September 30, 2015 for Tranche 2.


Use of Estimates


The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of revenue and community operating expenses during the reporting period.  Actual results could differ from those estimates.


Investment Property and Equipment


Property and equipment are carried at cost.  Maintenance and Repairs are charged to income as incurred and improvements are capitalized.  


Revenue Recognition


Income is derived primarily from the rental of manufactured home sites.  Rental and related income is recognized on the accrual basis over the term of the lease, which is typically one year or less.  The Sun Properties also own approximately 400 rental units which are rented to residents.  Home rental income from these rental units is approximately $1,060,000 annually before expenses associated with these rental units and is not included in the accompanying Financial Statements.


Community Operating Expenses

 

Community operating expenses represent the direct expenses of operating the Sun Properties and include costs that are expected to continue in the ongoing operations of the Sun Properties.





8



Accounts Receivable


The Company evaluates the collectability of rental revenue and records a bad debt expense when management believes that it is probable that it will be unable to collect amounts due under the contractual terms of the lease agreements.


NOTE 3 – COMMITMENTS AND CONTINGENCIES

 

The Sun Properties are not involved in any material litigation nor, to management’s knowledge, was any material litigation threatened against the Sun Properties which if adversely determined could have a material adverse impact on the Sun Properties other than routine litigation arising in the ordinary course of business or litigation that is adequately covered by insurance.

 

NOTE 4 – SUBSEQUENT EVENTS

 

The Sun Properties has been evaluated for subsequent events through December 28, 2015, the date the Financial Statements was available to be issued.





9



Item 9.01 (b)

Pro Forma Financial Information (Unaudited)


The following pro forma information reflects the acquisition of Catalina, Candlewick Court, and Worthington Arms in the first tranche (“Tranche 1”) and Holiday, Meadows and Woods Edge in the second tranche (“Tranche 2”) (collectively referred to as the “Sun Properties”) by UMH Properties, Inc. (the “Company”).


The Pro Forma Consolidated Balance Sheet as of September 30, 2015 and the Pro Forma Consolidated Statements of Income (Loss) for the nine months ended September 30, 2015 and for the year ended December 31, 2014 have been prepared to reflect the acquisition and the adjustments described in the accompanying notes.  The pro forma financial information is based on the consolidated historical financial statements of the Company and should be read in conjunction with the notes and management's assumptions thereto. The pro forma consolidated balance sheet as of September 30, 2015 was prepared as if the Tranche 2 acquisition occurred on September 30, 2015.  The pro forma consolidated statement of income (loss) for the nine months ended September 30, 2015 and for the year ended December 31, 2014 was prepared assuming the acquisitions occurred on January 1, 2014. The pro forma financial information is unaudited and not necessarily indicative of the actual financial position or results of operations of the Company as of and for the nine months ended September 30, 2015 and for the year ended December 31, 2014 or what the actual results would have been assuming the acquisitions had been consummated on the dates indicated, nor does it purport to represent the future financial position and results of operations for future periods.


Management believes all material adjustments necessary to reflect the effect of this acquisition have been made to the unaudited pro forma financial information.




10



UMH PROPERTIES, INC.

PRO FORMA CONSOLIDATED BALANCE SHEET

AS OF SEPTEMBER 30, 2015

(Unaudited)


 

 Company

 

 

 Acquisition of the Sun

 

 

 Company

 

 Historical

(a)

 

 Properties

 

 

 Pro Forma

-ASSETS-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT PROPERTY AND EQUIPMENT

 

 

 

 

 

 

 

  Land

 $  42,415,514

 

 

 $   2,847,000

(b)

 

 $  45,262,514

  Site and Land Improvements

    344,269,874

 

 

      27,557,000

(b)

 

   371,826,874

  Buildings and Improvements

      19,434,910

 

 

           748,000

(b)

 

     20,182,910

  Rental Homes and Accessories

    122,561,676

 

 

        4,836,000

(b)

 

    127,397,676

    Total Investment Property

    528,681,974

 

 

      35,988,000

 

 

    564,669,974

  Equipment and Vehicles

      13,185,098

 

 

-0-

 

 

      13,185,098

    Total Investment Property and Equipment

    541,867,072

 

 

      35,988,000

 

 

    577,855,072

  Accumulated Depreciation

 (112,634,111)

 

 

-0-

 

 

 (112,634,111)

    Net Investment Property and Equipment

    429,232,961

 

 

      35,988,000

 

 

    465,220,961

 

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

 

 

  Cash and Cash Equivalents

        7,900,436

 

 

         (125,000)

(d)

 

        7,775,436

  Securities Available for Sale at Fair Value

      61,436,212

 

 

-0-

 

 

     61,436,212

  Inventory of Manufactured Homes

      13,468,373

 

 

-0-

 

 

      13,468,373

  Notes and Other Receivables, net

20,134,541

 

 

           112,000

(b)

 

      20,246,541

  Unamortized Financing Costs

4,238,993

 

 

           125,000

(d)

 

        4,363,993

  Prepaid Expenses

8,436,630

 

 

-0-

 

 

        8,436,630

  Land Development Costs

6,287,120

 

 

-0-

 

 

        6,287,120

    Total Other Assets

       121,902,305

 

 

              112,000

 

 

     122,014,305

 

 

 

 

 

 

 

 

TOTAL ASSETS

$  551,135,266

 

 

$ 36,100,000

 

 

 $587,235,266

 

 

 

 

 

 

 

 














See Accompanying Notes to Unaudited Pro Forma Financial Information




11



UMH PROPERTIES, INC.

PRO FORMA CONSOLIDATED BALANCE SHEET (CONT’D)

AS OF SEPTEMBER 30, 2015

(Unaudited)


 

 Company

 

 

 Acquisition of the Sun

 

 

 Company

 

 Historical

(a)

 

 Properties

 

 

 Pro Forma

-LIABILITIES AND SHAREHOLDERS’ EQUITY-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

MORTGAGES PAYABLE

 $265,965,805

 

 

 $  8,851,000

(c)

 

$274,816,805

 

 

 

 

 

 

 

 

OTHER LIABILITIES

 

 

 

 

 

 

 

  Accounts Payable

        2,726,181

 

 

-0-

 

 

      2,726,181

  Loans Payable

      69,157,832

 

 

      27,249,000

(c)

 

    96,406,832

  Accrued Liabilities and Deposits

        5,284,797

 

 

-0-

 

 

      5,284,797

  Tenant Security Deposits

        3,385,024

 

 

-0-

 

 

      3,385,024

    Total Other Liabilities

      80,553,834

 

 

      27,249,000

 

 

  107,802,834

  Total Liabilities

    346,519,639

 

 

      36,100,000

 

 

  382,619,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

  Series A – 8.25% Cumulative Redeemable Preferred

    Stock, par value $.10 per share, 3,663,800 shares

    authorized  issued and outstanding as of

    September 30, 2015

         91,595,000

 

 

-0-

 

 

       91,595,000

  Common Stock – $.10 par value per share, 42,000,000

    shares authorized, 26,791,988 shares

    issued and outstanding as of September 30, 2015

           2,679,199

 

 

-0-

 

 

         2,679,199

  Excess Stock - $.10 par value per share, 3,000,000

    shares authorized; no shares issued or outstanding

-0-

 

 

-0-

 

 

-0-

  Additional Paid-In Capital

    115,240,854

 

 

-0-

 

 

 115,240,854

  Accumulated Other Comprehensive Loss

     (4,231,633)

 

 

-0-

 

 

   (4,231,633)

  Accumulated Deficit  

        (667,793)

 

 

-0-

 

 

      (667,793)

  Total Shareholders’ Equity

    204,615,627

 

 

-0-

 

 

  204,615,627

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

  SHAREHOLDERS’ EQUITY

 $551,135,266

 

 

 

$ 36,100,000

 

 

 $587,235,266










See Accompanying Notes to Unaudited Pro Forma Financial Information




12



NOTES TO UNAUDITED PRO FORMA FINANCIAL INFORMATION


ADJUSTMENTS TO PRO FORMA CONSOLIDATED BALANCE SHEET AS OF SEPTEMBER 30, 2015:



(a)

Derived from the Company's unaudited financial statements as of September 30, 2015.


(b)

The acquisition of the Sun Properties was completed in two tranches, Tranche 1 on August 19, 2015 valued at $32,500,000 and Tranche 2 on October 16, 2015, valued at $36,100,000 for a total of $68,600,000.  The pro forma consolidated balance sheet as of September 30, 2015 reflects the pro forma acquisition of Tranche 2 of the Sun Properties.  Allocations for Tranche 2 were made among land, site and land improvements, buildings and improvements, rental homes and accessories, and notes receivable.  The Company intends to account for the Tranche 2 acquisition in accordance with Accounting Standards Codification (ASC) Section 805, Business Combinations.  Accordingly, the purchase price allocation is preliminary and may be subject to change.  The Company includes the accounts of the Sun Properties in its consolidated financial statements from the dates of the acquisitions.


(c)

The Company funded the Tranche 2 acquisition by obtaining a mortgage on one community for total proceeds of $8,851,000.  The Company also drew down $6,000,000 on its revolving line of credit and used its margin line for the remaining balance of $21,249,000.


(d)

Reflects the costs incurred in connection with obtaining the mortgages on the Tranche 2 acquisition.  These costs were paid in cash.


  




13



UMH PROPERTIES, INC.

PRO FORMA CONSOLIDATED STATEMENT OF INCOME (LOSS)

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015

(Unaudited)


 

 

 

 

Acquisition

 

 

 

 

 

 

 

Company

 

 

of the Sun

 

 

Pro Forma

 

 

Company

 

Historical

(a)

 

Properties

(b)

 

Adjustments

 

 

Pro Forma

 

 

 

 

 

 

 

 

 

 

 

INCOME:

 

 

 

 

 

 

 

 

 

 

Rental and Related  Income

 $54,123,435

 

 

 $ 5,238,000

 

 

 $   724,000

(c)

 

 $60,085,435

Sales of Manufactured Homes

     5,469,093

 

 

-0-

 

 

-0-

 

 

        5,469,093

 

 

 

 

 

 

 

 

 

 

 

   Total Income

   59,592,528

 

 

    5,238,000

 

 

       724,000

 

 

      65,554,528

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

Community Operating Expenses

   27,289,770

 

 

     2,159,000

 

 

       289,000

(c)

 

      29,737,770

Cost of Sales of  Manufactured Homes

     4,209,126

 

 

-0-

 

 

-0-

 

 

        4,209,126

Selling Expenses

     2,141,693

 

 

-0-

 

 

-0-

 

 

        2,141,693

General and Administrative Expenses

     5,264,839

 

 

-0-

 

 

-0-

 

 

        5,264,839

Acquisition Costs

        449,338

 

 

-0-

 

 

        -0-

 

 

           449,338

Depreciation Expense

   13,465,559

 

 

-0-

 

 

     1,558,000

(d)

 

      15,023,559

 

      

 

 

 

 

 

 

 

 

 

   Total Expenses

   52,820,325

 

 

     2,159,000

 

 

    1,847,000

 

 

      56,826,325

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

Interest Income

     1,387,062

 

 

-0-

 

 

-0-

 

 

        1,387,062

Dividend Income

     3,222,928

 

 

-0-

 

 

-0-

 

 

        3,222,928

Gain on Sale of Securities Transactions, net

        127,419

 

 

-0-

 

 

-0-

 

 

           127,419

Other Income

        293,044

 

 

-0-

 

 

-0-

 

 

           293,044

Interest Expense

   (9,359,042)

 

 

-0-

 

 

  (1,625,000)

(e)

 

 (10,984,042)

Amortization of Financing Costs

      (407,481)

 

 

-0-

 

 

        (50,000)

(f)

 

       (457,481)

 

 

 

 

 

 

 

 

 

 

 

   Total Other Income (Expense)

   (4,736,070)

 

 

-0-

 

 

   (1,675,000)

 

 

    (6,411,070)

 

 

 

 

 

 

 

 

 

 

 

Income before Loss on Sales of

 

 

 

 

 

 

 

 

 

 

   Investment Property and Equipment

     2,036,133

 

 

     3,079,000

 

 

   (2,798,000)

 

 

        2,317,133

Loss on Sales of Investment

 

 

 

 

 

 

 

 

 

 

  Property and Equipment

        (66,389)

 

 

-0-

 

 

-0-

 

 

         (66,389)

Net Income

     1,969,744

 

 

     3,079,000

 

 

 (2,798,000)

 

 

        2,250,744

Less: Preferred Dividend

     5,667,441

 

 

-0-

 

 

-0-

 

 

        5,667,441

Net Income (Loss) Attributable to Common Shareholders

 $(3,697,697)

 

 

 $ 3,079,000

 

 

 $(2,798,000)

 

 

 $(3,416,697)

 

 

 

 

 

 

 

 

 

 

 






See Accompanying Notes to Unaudited Pro Forma Financial Information




14



UMH PROPERTIES, INC.

PRO FORMA CONSOLIDATED STATEMENT OF INCOME (LOSS) - CONTINUED

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015

 (Unaudited)


 

 

 

 

Acquisition

 

 

 

 

 

 

 

 Company

 

 

of the Sun

 

 

 Pro Forma

 

 

 Company

 

 Historical

(a)

 

Properties

 

 

Adjustments

 

 

 Pro Forma

 

 

 

 

 

 

 

 

 

 

 

Basic Income Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Net Income

 $  0.08

 

 

 

 

 

 

 

 

$  0.09

  Less: Preferred Dividend

(0.22)

 

 

 

 

 

 

 

 

(0.22)

  Net Loss Attributable to

    Common Shareholders

$(0.14)

 

 

 

 

 

 

 

 

$(0.13)


Diluted Income Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Net Income

 $  0.08

 

 

 

 

 

 

 

 

$  0.09

  Less: Preferred Dividend

(0.22)

 

 

 

 

 

 

 

 

(0.22)

  Net Loss Attributable to

    Common Shareholders

$(0.14)

 

 

 

 

 

 

 

 

$(0.13)


Weighted Average Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

25,600,310

 

 

 

 

 

 

 

 

25,600,310

   Diluted

25,641,070

 

 

 

 

 

 

 

 

25,641,070





















See Accompanying Notes to Unaudited Pro Forma Financial Information




15



NOTES TO UNAUDITED PRO FORMA FINANCIAL INFORMATION


ADJUSTMENTS TO PRO FORMA CONSOLIDATED STATEMENTS OF INCOME (LOSS) FOR THE FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015:


(a)

Derived from the Company's unaudited consolidated financial statements for the nine months ended September 30, 2015.


(b)

For Tranche 2, reflects revenue and community operating expenses as reported by the Sun Properties for the nine months ended September 30, 2015.  For Tranche 1, reflects revenue and community operating expenses as reported by the Sun Properties for the period from January 1, 2015 through the date of closing of August 19, 2015.  The revenue and community operating expenses for Tranche 1 from the date of closing through September 30, 2015 is already reflected in the financial statements of the Company for the nine months ended September 30, 2015.


(c)

Reflects the pro forma revenue and operating expenses from rental homes.  Revenue is based on the current rent roll and operating expenses is based on an estimated 40% of revenue.


(d)

Reflects the pro forma depreciation expense for the nine months ended September 30, 2015 based on a 27.5 year estimated useful life for site and land improvements, buildings and improvements and rental homes and accessories for a total depreciable basis of $63,991,000, as if the properties has been owned for the entire period.


(e)

Reflects the pro forma interest expense on the mortgage and loans payable as if it they were made on January 1, 2015.  Interest on the mortgage loan is fixed at an interest rate of 3.96%.  


(f)

Reflects the amortization of the costs incurred in connection with obtaining the mortgage for this acquisition.



16


UMH PROPERTIES, INC.

PRO FORMA CONSOLIDATED STATEMENT OF INCOME (LOSS)

FOR THE YEAR ENDED DECEMBER 31, 2014

(Unaudited)


 

 

 

 

Acquisition

 

 

 

 

 

 

 

Company

 

 

of the Sun

 

 

Pro Forma

 

 

Company

 

Historical

(a)

 

Properties

(b)

 

Adjustments

 

 

Pro Forma

 

 

 

 

 

 

 

 

 

 

 

INCOME:

 

 

 

 

 

 

 

 

 

 

Rental and Related  Income

$63,886,010

 

 

 $ 6,944,000

 

 

 $ 1,060,000

(c)

 

 $71,890,010

Sales of Manufactured Homes

7,545,923

 

 

-0-

 

 

-0-

 

 

        7,545,923

 

 

 

 

 

 

 

 

 

 

 

   Total Income

   71,431,933

 

 

          6,944,000

 

 

    1,060,000

 

 

      79,435,933

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

Community Operating Expenses

33,592,327

 

 

     2,955,000

 

 

       424,000

(c)

 

      36,971,327

Cost of Sales of  Manufactured Homes

5,832,540

 

 

-0-

 

 

-0-

 

 

        5,832,540

Selling Expenses

2,983,376

 

 

-0-

 

 

-0-

 

 

        2,983,376

General and Administrative Expenses

6,465,973

 

 

-0-

 

 

-0-

 

 

        6,465,973

Acquisition Costs

483,522

 

 

-0-

 

 

       295,000

(d)

 

           778,522

Depreciation Expense

   15,163,420

 

 

-0-

 

 

    2,327,000

(e)

 

      17,490,420

 

 

 

 

 

 

 

 

 

 

 

   Total Expenses

   64,521,158

 

 

     2,955,000

 

 

    3,046,000

 

 

      70,522,158

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

Interest Income

2,098,974

 

 

-0-

 

 

-0-

 

 

        2,098,974

Dividend Income

4,065,986

 

 

-0-

 

 

-0-

 

 

        4,065,986

Gain on Sale of Securities Transactions, net

1,542,589

 

 

-0-

 

 

-0-

 

 

        1,542,589

Other Income

328,888

 

 

-0-

 

 

-0-

 

 

           328,888

Interest Expense

 (10,194,472)

 

 

-0-

 

 

 (2,561,000)

(f)

 

 (12,755,472)

Amortization of Financing Costs

      (522,250)

 

 

-0-

 

 

      (81,000)

(g)

 

        (603,250)

 

 

 

 

 

 

 

 

 

 

 

   Total Other Income (Expense)

   (2,680,285)

 

 

                -0-

 

 

 (2,642,000)

 

 

    (5,322,285)

 

 

 

 

 

 

 

 

 

 

 

Income before Gain on Sales of

 

 

 

 

 

 

 

 

 

 

   Investment Property and Equipment

     4,230,490

 

 

     3,989,000

 

 

 (4,628,000)

 

 

        3,591,490

Gain on Sales of Investment

 

 

 

 

 

 

 

 

 

 

  Property and Equipment

            7,313

 

 

-0-

 

 

-0-

 

 

               7,313

Net Income

     4,237,803

 

 

     3,989,000

 

 

 (4,628,000)

 

 

        3,598,803

Less: Preferred Dividend

     7,556,588

 

 

-0-

 

 

-0-

 

 

        7,556,588

Net Income (Loss) Attributable to Common Shareholders

$(3,318,785)

 

 

 $ 3,989,000

 

 

 $(4,628,000)

 

 

 $(3,957,785)

 

 

 

 

 

 

 

 

 

 

 






See Accompanying Notes to Unaudited Pro Forma Financial Information



17


UMH PROPERTIES, INC.

PRO FORMA CONSOLIDATED STATEMENT OF INCOME (LOSS) - CONTINUED

FOR THE YEAR ENDED DECEMBER 31, 2014

(Unaudited)


 

 

 

 

Acquisition

 

 

 

 

 

 

 

 Company

 

 

of the Sun

 

 

 Pro Forma

 

 

 Company

 

 Historical

(a)

 

Properties

 

 

Adjustments

 

 

 Pro Forma

 

 

 

 

 

 

 

 

 

 

 

Basic Income Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Net Income

$0.19

 

 

 

 

 

 

 

 

$0.16

  Less: Preferred Dividend

(0.34)

 

 

 

 

 

 

 

 

(0.34)

  Net Loss Attributable to

    Common Shareholders

$(0.15)

 

 

 

 

 

 

 

 

$(0.18)


Diluted Income Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Net Income

$0.19

 

 

 

 

 

 

 

 

$0.16

  Less: Preferred Dividend

(0.34)

 

 

 

 

 

 

 

 

(0.34)

  Net Loss Attributable to

    Common Shareholders

$(0.15)

 

 

 

 

 

 

 

 

$(0.18)


Weighted Average Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

22,496,103

 

 

 

 

 

 

 

 

22,496,103

   Diluted

22,539,708

 

 

 

 

 

 

 

 

22,539,708






















See Accompanying Notes to Unaudited Pro Forma Financial Information



18


NOTES TO UNAUDITED PRO FORMA FINANCIAL INFORMATION


ADJUSTMENTS TO PRO FORMA CONSOLIDATED STATEMENTS OF INCOME (LOSS) FOR THE YEAR ENDED DECEMBER 31, 2014:


(a)

Derived from the Company's audited consolidated financial statements for the year ended December 31, 2014.


(b)

Reflects revenue and community operating expenses as reported by the Sun Properties for the year ended December 31, 2014.


(c)

Reflects the pro forma revenue and operating expenses from rental homes.  Revenue is based on the current rent roll and operating expenses is based on an estimated 40% of revenue.


(d)

Reflects the estimated cost incurred for the transaction and due diligence costs associated with the acquisition of the Sun Properties.


(e)

Reflects the pro forma depreciation expense for the year ended December 31, 2014 based on a 27.5 year estimated useful life for site and land improvements, buildings and improvements and rental homes and accessories for a total depreciable basis of $63,991,000, as if the properties had been owned for the entire year.


(f)

Reflects the pro forma interest expense on the mortgages and loans payable as if it they were made on January 1, 2014.  Interest on the mortgage loans is fixed at a weighted average rate of 4.1%.  


(g)

Reflects the amortization of the costs incurred in connection with obtaining the mortgages for this acquisition.



19



SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.




UMH Properties, Inc.

 



Date:  December 28, 2015

By:      /s/ Anna T. Chew

Name:

Anna T. Chew

Title:

Vice President and

Chief Financial Officer

 





20