_____________________________________________________________________________________________
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): March 1, 2013
______________________________________
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))
_____________________________________________________________________________________________
1
This Form 8-K/A amends our Form 8-K filed on March 1, 2013 to provide additional financial information in connection with the acquisition of the ten manufactured home communities, five located in Indiana, four in Pennsylvania and one in Michigan, from ARCPA Properties LLC and ARCML06 LLC, both unrelated entities of the Company. The communities are Birchwood, Broadmore, Forest Creek, Gregory Courts, Highland, Oak Ridge, Sunnyside, Twin Pines, Valley View Danboro and Valley View Honey Brook (collectively referred to as the ARC Properties). The following financial statements are filed as part of this report:
UMH PROPERTIES, INC.
TABLE OF CONTENTS
Item 9.01 Financial Statements and Exhibits
|
| Page |
|
|
|
(a) | Financial Statements: |
|
|
|
|
| Independent Auditors Report | 3 |
| Combined Statement of Revenue and Community Operating Expenses of ARC Properties for the year ended December 31, 2012 (Audited) | 4 |
| Notes to Combined Statement of Revenue and Community Operating Expenses | 5 |
|
|
|
(b) | Pro Forma Financial Information (Unaudited): |
|
|
|
|
|
|
|
| ProForma Consolidated Balance Sheet as of December 31, 2012 | 8 |
| Notes to Unaudited Pro Forma Financial Information | 10 |
| ProForma Consolidated Statement of Income for the year ended December 31, 2012 | 11 |
| Notes to Unaudited Pro Forma Financial Information | 13 |
2
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 ARC Properties for the year ended December 31, 2012 (the Historical Summary). This Historical Summary is the responsibility of management. Our responsibility is to express an opinion on this Historical Summary based on our audit.
We conducted our audit in accordance with auditing standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the Historical Summary is free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the ARC Properties internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the Historical Summary, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall Historical Summary presentation. We believe that our audit provides a reasonable basis for our opinion.
The accompanying Historical Summary was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission as described in note 2 and is not intended to be a complete presentation of the ARC Properties revenues and expenses.
In our opinion, the Historical Summary referred to above presents fairly, in all material respects, the Revenue and Community Operating Expenses of the ARC Properties for the year ended December 31, 2012 in conformity with accounting principles generally accepted in the United States of America.
/s/ PKF OConnor Davies
A Division of OConnor Davies, LLP
New York, New York
April 25, 2013
3
ARC Properties
Combined Statement of Revenue and Community Operating Expenses
|
| For the Year Ended December 31, 2012 |
|
|
|
Revenue: |
| |
| Rental and Related Income | $ 9,258,000 |
|
|
|
Community Operating Expenses: |
| |
| Real Estate Taxes | 608,000 |
| Utilities | 1,058,000 |
| Salaries and Benefits | 813,000 |
| Other | 869,000 |
|
| 3,348,000 |
|
| |
Excess of Revenue Over Community |
| |
| Operating Expenses | $ 5,910,000 |
See Accompanying Notes to Combined
Statement of Revenue and Community Operating Expenses
4
ARC Properties
Notes to Combined Statement of Revenue and Community Operating Expenses
NOTE 1 BUSINESS AND ORGANIZATION
On March 1, 2013, UMH Properties, Inc. (the Company) completed the acquisition of ten manufactured home communities, five located in Indiana, four in Pennsylvania and one in Michigan, from ARCPA Properties LLC and ARCML06 LLC, both under common ownership and control. These entities are unrelated to the Company. The communities acquired are as follows: Birchwood, Broadmore, Forest Creek, Gregory Courts, Highland, Oak Ridge, Sunnyside, Twin Pines, Valley View Danboro and Valley View Honey Brook (collectively referred to as the ARC Properties). The following is a brief overview of the ARC Properties that the Company acquired:
Community |
| Location |
| Number of Sites |
| Occupancy |
|
|
|
|
|
|
|
Birchwood |
| Birch Run, MI |
| 142 |
| 75% |
Broadmore |
| Goshen, IN |
| 382 |
| 66% |
Forest Creek |
| Elkhart, IN |
| 167 |
| 85% |
Gregory Courts |
| Honey Brook, PA |
| 39 |
| 100% |
Highland |
| Elkhart, IN |
| 246 |
| 87% |
Oak Ridge |
| Elkhart, IN |
| 205 |
| 87% |
Sunnyside |
| Eagleville, PA |
| 67 |
| 94% |
Twin Pines |
| Goshen, IN |
| 232 |
| 85% |
Valley View Danboro |
| Doylestown, PA |
| 230 |
| 100% |
Valley View Honey Brook |
| Honey Brook, PA |
| 144 |
| 99% |
These ten all-age communities total 1,854 sites situated on approximately 400 acres. The average occupancy for these communities is approximately 85%.
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The Combined Statement of Revenue and Community Operating Expenses (Historical Summary) 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), which requires certain information with respect to real estate operations to be included with certain filings with the SEC. The Historical Summary includes the historical revenues and community operating expenses of the ARC Properties, exclusive of interest income, interest expense,
5
depreciation and amortization, and other expenses, which may not be comparable to the corresponding amounts reflected in the future operations of the ARC Properties.
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 revenues and 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. The ARC Properties also own approximately 280 rental units which are rented to residents. Rental and related income is recognized on the accrual basis over the term of the lease, which is typically one year or less.
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.
Subsequent Events
The Company has evaluated subsequent events through April 25, 2013, and has determined that there were no subsequent events or transactions which would require recognition or disclosure in the financial statements.
Item 9.01 (b)
Pro Forma Financial Information (Unaudited)
The following pro forma information reflects the acquisition of Birchwood, Broadmore, Forest Creek, Gregory Courts, Highland, Oak Ridge, Sunnyside, Twin Pines, Valley View Danboro and Valley View Honey Brook (collectively referred to as the ARC Properties) by UMH Properties, Inc. (the Company).
The Pro Forma Consolidated Balance Sheet as of December 31, 2012 and the Pro Forma Consolidated Statement of Income for the year ended December 31, 2012 have been prepared to reflect the acquisition and the adjustments described in the accompanying notes. The historical financial statements of the ARC Properties are for the year ended December 31, 2012. The pro
6
forma financial information is based on the 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 was prepared as if the acquisition occurred on December 31, 2012. The pro forma consolidated statement of income for the year ended December 31, 2012 was prepared assuming the acquisition occurred on January 1, 2012. The pro forma financial information is unaudited and not necessarily indicative of the actual financial position of the Company as of December 31, 2012 or what the actual results would have been assuming the acquisition had been consummated at the beginning of the periods presented, nor does it purport to represent the future financial position and results of operations for future periods.
7
UMH PROPERTIES, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF DECEMBER 31, 2012
(Unaudited)
| Company |
|
| Acquisition of the ARC |
|
| Company |
| Historical | (a) |
| Properties |
|
| Pro Forma |
-ASSETS- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTMENT PROPERTY AND EQUIPMENT |
|
|
|
|
|
|
|
Land | $22,010,714 |
|
| $8,140,000 | (b) |
| $30,150,714 |
Site and Land Improvements | 186,474,330 |
|
| 48,736,000 | (b) |
| 235,210,330 |
Buildings and Improvements | 7,176,980 |
|
| 3,621,000 | (b) |
| 10,797,980 |
Rental Homes and Accessories | 37,828,031 |
|
| 6,853,000 | (b) |
| 44,681,031 |
Total Investment Property | 253,490,055 |
|
| 67,350,000 |
|
| 320,840,055 |
Equipment and Vehicles | 9,495,379 |
|
| 150,000 | (b) |
| 9,645,379 |
Total Investment Property and Equipment | 262,985,434 |
|
| 67,500,000 |
|
| 330,485,434 |
Accumulated Depreciation | (73,270,257) |
|
| -0- |
|
| (73,270,257) |
Net Investment Property and Equipment | 189,715,177 |
|
| 67,500,000 |
|
| 257,215,177 |
|
|
|
|
|
|
|
|
OTHER ASSETS |
|
|
|
|
|
|
|
Cash and Cash Equivalents | 11,035,824 |
|
| (11,035,824) | (b) |
| -0- |
Securities Available for Sale | 57,325,440 |
|
| -0- |
|
| 57,325,440 |
Inventory of Manufactured Homes | 11,855,080 |
|
| -0- |
|
| 11,855,080 |
Notes and Other Receivables, net | 22,713,864 |
|
| -0- |
|
| 22,713,864 |
Unamortized Financing Costs | 1,473,454 |
|
| 678,000 | (c) |
| 2,151,454 |
Prepaid Expenses and Other Assets | 910,875 |
|
| (339,500) | (b) |
| 571,375 |
Land Development Costs | 5,251,501 |
|
| -0- |
|
| 5,251,501 |
Total Other Assets | 110,566,038 |
|
| (10,697,324) |
|
| 99,868,714 |
|
|
|
|
|
|
|
|
TOTAL ASSETS | $300,281,215 |
|
| $56,802,676 |
|
| $357,083,891 |
|
|
|
|
|
|
|
|
See Accompanying Notes to Unaudited Pro Forma Financial Information
8
UMH PROPERTIES, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET (CONTD)
AS OF DECEMBER 31, 2012
(Unaudited)
| Company |
|
| Acquisition of the ARC |
|
| Company |
| Historical | (a) |
| Properties |
|
| Pro Forma |
-LIABILITIES AND SHAREHOLDERS EQUITY- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES: |
|
|
|
|
|
|
|
MORTGAGES PAYABLE | $108,871,352 |
|
| $53,760,000 | (b) |
| $162,631,352 |
|
|
|
|
|
|
|
|
OTHER LIABILITIES |
|
|
|
|
|
|
|
Accounts Payable | 1,070,021 |
|
| -0- |
|
| 1,070,021 |
Loans Payable | 10,441,605 |
|
| -0- |
|
| 10,441,605 |
Accrued Liabilities and Deposits | 3,609,615 |
|
| 3,042,676 | (b) |
| 6,652,291 |
Tenant Security Deposits | 1,303,374 |
|
| -0- |
|
| 1,303,374 |
Total Other Liabilities | 16,424,615 |
|
| 3,042,676 |
|
| 19,467,291 |
Total Liabilities | 125,295,967 |
|
| 56,802,676 |
|
| 182,098,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY: |
|
|
|
|
|
|
|
Series A 8.25% Cumulative Redeemable Preferred Stock, 3,663,800 shares authorized issued and outstanding as of December 31, 2012 | 91,595,000 |
|
| -0- |
|
| 91,595,000 |
Common Stock $.10 par value per share, 42,000,000 shares authorized, 17,111,882 shares issued and outstanding as of December 31, 2012 | 1,711,188 |
|
| -0- |
|
| 1,711,188 |
Excess Stock - $.10 par value per share, 3,000,000 shares authorized; no shares issued or outstanding | -0- |
|
| -0- |
|
| -0- |
Additional Paid-In Capital | 76,110,692 |
|
| -0- |
|
| 76,110,692 |
Accumulated Other Comprehensive Income | 6,236,161 |
|
| -0- |
|
| 6,236,161 |
Accumulated Deficit | (667,793) |
|
| -0- |
|
| (667,793) |
Total Shareholders Equity | 174,985,248 |
|
| -0- |
|
| 174,985,248 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY | $ 300,281,215 |
|
|
$56,802,676 |
|
| $357,083,891 |
See Accompanying Notes to Unaudited Pro Forma Financial Information
9
NOTES TO UNAUDITED PRO FORMA FINANCIAL INFORMATION
ADJUSTMENTS TO PRO FORMA CONSOLIDATED BALANCE SHEET AS OF DECEMBER 31, 2012:
(a)
Derived from the Company's audited financial statements as of December 31, 2012.
(b)
Reflects the pro forma acquisition of the ARC Properties valued at $67,500,000, with allocations among land, site and land improvements, buildings and improvements, rental homes and accessories, and equipment and vehicles. The Company obtained a $53,760,000 mortgage loan, and paid the remaining amount in cash, net of deposits. These pro forma financial statements also include an adjustment to reclassify the credit balance in cash to accrued liabilities and deposits. The Company intends to account for this 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 will include the accounts of the Properties in its consolidated financial statements.
(c)
Reflects the costs incurred in connection with obtaining the mortgage on this acquisition. These costs were paid in cash.
10
UMH PROPERTIES, INC.
PRO FORMA CONSOLIDATED STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 2012
(Unaudited)
|
|
|
| Acquisition |
|
|
|
|
|
|
| Company |
|
| of the ARC |
|
| Pro Forma |
|
| Company |
| Historical | (a) |
| Properties | (b) |
| Adjustments |
|
| Pro Forma |
|
|
|
|
|
|
|
|
|
|
|
INCOME: |
|
|
|
|
|
|
|
|
|
|
Rental and Related Income | $38,012,231 |
|
| $9,258,000 |
|
| $ -0- |
|
| $47,270,231 |
Sales of Manufactured Homes | 8,815,533 |
|
| -0- |
|
| -0- |
|
| 8,815,533 |
|
|
|
|
|
|
|
|
|
|
|
Total Income | 46,827,764 |
|
| 9,258,000 |
|
| -0- |
|
| 56,085,764 |
|
|
|
|
|
|
|
|
|
|
|
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
Community Operating Expenses | 20,564,286 |
|
| 3,348,000 |
|
| -0- |
|
| 23,912,286 |
Cost of Sales of Manufactured Homes | 7,903,678 |
|
| -0- |
|
| -0- |
|
| 7,903,678 |
Selling Expenses | 2,152,701 |
|
| -0- |
|
| -0- |
|
| 2,152,701 |
General and Administrative | 4,564,272 |
|
| -0- |
|
| -0- |
|
| 4,564,272 |
Stock Compensation Expense | 573,244 |
|
| -0- |
|
| -0- |
|
| 573,244 |
Franchise Taxes | 237,000 |
|
| -0- |
|
| -0- |
|
| 237,000 |
Acquisition Costs | 862,169 |
|
| -0- |
|
| 532,000 | (e) |
| 1,394,169 |
Depreciation Expense | 7,357,158 |
|
| -0- |
|
| 2,183,000 | (c) |
| 9,540,158 |
|
|
|
|
|
|
|
|
|
|
|
Total Expenses | 44,214,508 |
|
| 3,348,000 |
|
| 2,715,000 |
|
| 50,277,508 |
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
|
|
Interest Income | 2,027,969 |
|
| -0- |
|
| -0- |
|
| 2,027,969 |
Dividend Income | 3,243,592 |
|
| -0- |
|
| -0- |
|
| 3,243,592 |
Gain on Securities Transactions, net | 4,092,585 |
|
| -0- |
|
| -0- |
|
| 4,092,585 |
Other Income | 643,588 |
|
| -0- |
|
| -0- |
|
| 643,588 |
Interest Expense | (5,803,172) |
|
| -0- |
|
| (2,185,000) | (d) |
| (7,988,172) |
Amortization of Financing Costs | (302,280) |
|
| -0- |
|
| (68,000) | (f) |
| (370,280) |
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expense) | 3,902,282 |
|
| -0- |
|
| (2,253,000) |
|
| 1,649,282 |
|
|
|
|
|
|
|
|
|
|
|
Income before Loss on Sales of |
|
|
|
|
|
|
|
|
|
|
Investment Property and Equipment | 6,515,538 |
|
| 5,910,000 |
|
| (4,968,000) |
|
| 7,457,538 |
Loss on Sales of Investment |
|
|
|
|
|
|
|
|
|
|
Property and Equipment | (41,481) |
|
| -0- |
|
| -0- |
|
| (41,481) |
Net Income | 6,474,057 |
|
| 5,910,000 |
|
| (4,968,000) |
|
| 7,416,057 |
Less: Preferred Dividend | 4,724,718 |
|
| -0- |
|
| -0- |
|
| 4,724,718 |
Net Income Attributable to Common Shareholders | $1,749,339 |
|
| $5,910,000 |
|
| $(4,968,000) |
|
| $2,691,339 |
|
|
|
|
|
|
|
|
|
|
|
See Accompanying Notes to Unaudited Pro Forma Financial Information
11
UMH PROPERTIES, INC.
PRO FORMA CONSOLIDATED STATEMENT OF INCOME - CONTINUED
FOR THE YEAR ENDED DECEMBER 31, 2012
(Unaudited)
|
|
|
| Acquisition |
|
|
|
|
|
|
| Company |
|
| of the ARC |
|
| Pro Forma |
|
| Company |
| Historical | (a) |
| Properties | (b) |
| Adjustments |
|
| Pro Forma |
|
|
|
|
|
|
|
|
|
|
|
Basic Income Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income | $0.40 |
|
|
|
|
|
|
|
| $0.46 |
Less: Preferred Dividend | (0.29) |
|
|
|
|
|
|
|
| (0.29) |
Net Income Attributable to Common Shareholders | $0.11 |
|
|
|
|
|
|
|
| $0.17 |
Diluted Income Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income | $0.40 |
|
|
|
|
|
|
|
| $0.46 |
Less: Preferred Dividend | (0.29) |
|
|
|
|
|
|
|
| (0.29) |
Net Income Attributable to Common Shareholders | $0.11 |
|
|
|
|
|
|
|
| $0.17 |
Weighted Average Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic | 16,197,339 |
|
|
|
|
|
|
|
| 16,197,339 |
Diluted | 16,260,225 |
|
|
|
|
|
|
|
| 16,260,225 |
See Accompanying Notes to Unaudited Pro Forma Financial Information
12
NOTES TO UNAUDITED PRO FORMA FINANCIAL INFORMATION
ADJUSTMENTS TO PRO FORMA CONSOLIDATED STATEMENTS OF INCOME FOR THE YEAR ENDED DECEMBER 31, 2012:
(a)
Derived from the Company's audited consolidated financial statements for the year ended December 31, 2012.
(b)
Reflects revenues and community operating expenses as reported by the ARC Properties for the year ended December 31, 2012.
(c)
Reflects the pro forma depreciation expense for the year ended December 31, 2012 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 cost basis of $67,350,000; and a 5 year estimated useful life for equipment and vehicles with a cost basis of $150,000, as if the properties had been owned for the entire year.
(d)
Reflects the pro forma interest expense on the mortgage and loans payable as if it they were made on January 1, 2012. Interest on the mortgage loan is fixed at 4.065%.
(e)
Reflects the estimated cost incurred for the transaction and due diligence costs associated with the acquisition of the Properties.
(f)
Reflects the amortization of the costs incurred in connection with obtaining the mortgage on this acquisition.
13
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: April 25, 2013
By: /s/ Anna T. Chew
Name:
Anna T. Chew
Title:
Vice President and
Chief Financial Officer
14