Table of Contents

 

 

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): April 7, 2016

 

 

NexPoint Multifamily Capital Trust, Inc.

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

Maryland   333-200221   46-4106316

(State or other jurisdiction of

incorporation or organization)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

300 Crescent Court

Suite 700

Dallas, Texas 75201

(Address of principal executive offices)

(972) 628-4100

(Registrant’s telephone number, including area code)

N/A

(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:

 

¨ 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))

 

 

 


Table of Contents
Item 9.01 Financial Statements and Exhibits.

On April 7, 2016, NexPoint Multifamily Capital Trust, Inc. (the “Company”) acquired a 95% indirect interest in a 330-unit multifamily residential community located in Phoenix, Arizona, known as The Estates on Maryland (“Estates” or the “Property”). The Company is filing this Current Report on Form 8-K/A to amend the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 13, 2016, to provide the required financial information related to the acquisition of Estates.

 

(a) Financial Statements.

The Estates on Maryland

 

     Page

Independent Auditor’s Report

   F-1

Historical Statements of Revenues and Certain Direct Operating Expenses for the Three Months Ended March 31, 2016 (unaudited) and the Year Ended December 31, 2015

   F-2

Notes to the Historical Statements of Revenues and Certain Direct Operating Expenses for the Three Months Ended March 31, 2016 (unaudited) and the Year Ended December 31, 2015

   F-3

 

(b) Pro Forma Financial Information (unaudited).

NexPoint Multifamily Capital Trust, Inc.

 

     Page

Summary of Unaudited Pro Forma Financial Statements

   F-5

Unaudited Pro Forma Consolidated Balance Sheet as of March 31, 2016

   F-6

Unaudited Pro Forma Consolidated Statement of Operations for the Three Months Ended March 31, 2016

   F-8

Unaudited Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2015

   F-10


Table of Contents

LOGO

INDEPENDENT AUDITOR’S REPORT

To the Board of Directors and Stockholders

NexPoint Multifamily Capital Trust, Inc.

We have audited the accompanying Historical Statement of Revenues and Certain Direct Operating Expenses of The Estates on Maryland (the “Property”) for the year ended December 31, 2015.

Management’s Responsibility for the Financial Statements

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

Auditor’s Responsibility

Our responsibility is to express an opinion on the 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 we plan and perform the audit to obtain reasonable assurance about whether the financial statement is free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statement. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statement, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the 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 entity’s internal control. 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 financial statement. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the Historical Statement of Revenues and Certain Direct Operating Expenses referred to above presents fairly, in all material respects, the revenue and certain direct operating expenses described in Note 2 of the financial statement for the year ended December 31, 2015, in accordance with accounting principles generally accepted in the United States of America.

Emphasis of Matter

The accompanying financial statement 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 Property’s revenues and expenses. Our opinion is not modified with respect to that matter.

 

LOGO

Atlanta, Georgia

June 14, 2016

 

F-1


Table of Contents

THE ESTATES ON MARYLAND

HISTORICAL STATEMENTS OF REVENUES

AND CERTAIN DIRECT OPERATING EXPENSES

 

     For the Three Months
Ended

March 31, 2016
     For the Year Ended
December 31, 2015
 
     (Unaudited)         

Revenues

     

Rental income

   $ 842,025       $ 3,284,909   

Other rental income

     87,556         337,060   
  

 

 

    

 

 

 

Total revenues

     929,581         3,621,969   
  

 

 

    

 

 

 

Certain direct operating expenses

     

Property operating expenses

     225,711         1,010,973   

Property taxes and insurance

     113,077         407,614   

Management fees

     28,210         98,055   
  

 

 

    

 

 

 

Total certain direct operating expenses

     366,998         1,516,642   
  

 

 

    

 

 

 

Revenues in excess of certain direct operating expenses

   $ 562,583       $ 2,105,327   
  

 

 

    

 

 

 

See accompanying notes to historical financial statements

 

F-2


Table of Contents

THE ESTATES ON MARYLAND

NOTES TO HISTORICAL STATEMENTS OF REVENUES

AND CERTAIN DIRECT OPERATING EXPENSES

1. Business

The accompanying historical statements of revenues and certain direct operating expenses (“Historical Summary”) include the revenues and certain expenses of The Estates on Maryland located in Phoenix, Arizona (the “Property”). The Property comprises 330 units.

On April 7, 2016, NexPoint Multifamily Capital Trust, Inc. (f/k/a NexPoint Multifamily Realty Trust, Inc.) (the “Company”) acquired from Highland Capital Management, L.P. (“Sponsor”) the Sponsor’s indirect 95% interest in the Property.

2. Basis of Presentation

The accompanying Historical Summary has been prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission and are not intended to be a complete presentation of the Property’s revenues and expenses. The Historical Summary has been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”).

A Historical Summary is being presented for the most recent year available instead of the three most recent years based on the following facts: (1) the Property was acquired from an affiliated party; and (2) based on the due diligence of the Property conducted by the Company, except as disclosed in these Notes to Historical Summary, management is not aware of any material factors related to the Property that would cause this financial information not to be indicative of future operations.

3. Unaudited Interim Information

The unaudited Historical Summary for the three months ended March 31, 2016 has been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information. In the opinion of the Property’s management, all adjustments, consisting only of normal and recurring adjustments, necessary for a fair presentation (in accordance with Basis of Presentation as described in Note 2) have been made to the accompanying unaudited amounts for the three months ended March 31, 2016.

4. Significant Accounting Policies

Revenue Recognition

The Property contains apartment units occupied under various lease agreements with residents, typically with terms of 12 months or less. All leases are accounted for as operating leases. Rental income is recognized as earned over the life of the lease agreements on a straight-line basis. Some of the leases include provisions under which the Property is reimbursed for certain operating costs. Revenue related to these reimbursed costs is recognized in the period the applicable costs are incurred and billed to residents pursuant to the lease agreements. Other rental income consists of charges billed to residents for utilities reimbursements, administrative, application and other fees and is recognized when earned.

Certain Direct Operating Expenses

Certain direct operating expenses include only those costs expected to be comparable to the proposed future operations of the Property. Property operating costs includes property staff salaries, marketing, utilities, landscaping, repairs and maintenance, and other general costs associated with operating the property. Costs such as depreciation, amortization, interest and professional fees are excluded from the Historical Summary.

Use of Estimates

The preparation of financial statements, as described in Note 2 and in conformity with GAAP, requires management to make estimates and assumptions that affect the reported amounts of revenues and expenses during the reporting period. Actual results could materially differ from those estimates.

 

F-3


Table of Contents

THE ESTATES ON MARYLAND

NOTES TO HISTORICAL STATEMENTS OF REVENUES

AND CERTAIN DIRECT OPERATING EXPENSES

 

5. Commitments and Contingencies

Litigation

The Property may become party to legal proceedings that arise in the ordinary course of its business. Management is not aware of any legal proceedings of which the outcome is probable or reasonably possible to have a material adverse effect on its results of operations or financial condition.

Other Matters

The Company is not aware of any material environmental liabilities relating to the Property that could have a material adverse effect on its financial condition or results of operations. However, changes in applicable environmental laws and regulations or other environmental conditions with respect to the Property could result in future environmental liabilities.

6. Subsequent Events

In preparation of the accompanying Historical Summary, subsequent events were evaluated for recognition or disclosure through June 14, 2016, which is the date the Historical Summary was issued.

 

F-4


Table of Contents

NEXPOINT MULTIFAMILY CAPITAL TRUST, INC.

SUMMARY OF UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

The following pro forma information should be read in conjunction with the Company’s historical consolidated financial statements and the notes thereto as filed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015, which was filed with the SEC on March 25, 2016, and the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2016, which was filed with the SEC on May 12, 2016. In addition, this pro forma information should be read in conjunction with the statements of revenues over direct certain operating expenses and the notes thereto of the Property, which are included herein.

The following unaudited pro forma consolidated balance sheet as of March 31, 2016 has been prepared to give effect to the acquisition of the Property, which occurred on April 7, 2016, as if the acquisition occurred on March 31, 2016.

The following unaudited pro forma consolidated statements of operations for the three months ended March 31, 2016 and for the year ended December 31, 2015 have been prepared to give effect to the acquisition of the Property as if the acquisition occurred on January 1, 2015.

These unaudited pro forma consolidated financial statements are prepared for informational purposes only and are not necessarily indicative of future results or of actual results that would have been achieved had the acquisition of the Property been consummated as of January 1, 2015.

 

F-5


Table of Contents

NEXPOINT MULTIFAMILY CAPITAL TRUST, INC.

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

As of March 31, 2016

 

           Pro Forma
Adjustment
       
     NexPoint Multifamily
Capital Trust, Inc.
Historical (a)
    Estates on
Maryland (b)
    Pro Forma Total  

ASSETS

      

Operating Real Estate Investments

      

Land

   $ —        $ 5,080,000      $ 5,080,000   

Buildings and improvements

     —          34,850,475        34,850,475   

Intangible lease assets

     —          1,004,000        1,004,000   

Construction in progress

     —          176,138        176,138   

Furniture, fixtures, and equipment

     —          545,229        545,229   
  

 

 

   

 

 

   

 

 

 

Total Gross Operating Real Estate Investments

     —          41,655,842        41,655,842   

Accumulated depreciation and amortization

     —          —          —        
  

 

 

   

 

 

   

 

 

 

Total Net Operating Real Estate Investments

     —          41,655,842        41,655,842   

Cash and cash equivalents

     2,192,750        360,973        2,553,723   

Restricted cash

     —          154,281        154,281   

Accounts receivable

     —          16,593        16,593   

Prepaid and other assets

     —          86,745        86,745   
  

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

   $ 2,192,750      $ 42,274,433      $ 44,467,183   
  

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

      

Liabilities:

      

Credit facility

   $ —        $ 10,000,000      $ 10,000,000   

Mortgages payable

     —          26,919,000        26,919,000   

Accounts payable and other accrued liabilities

     213,719        49,125        262,844   

Accrued real estate taxes payable

     —          276,109        276,109   

Accrued interest payable

     —          165,922        165,922   

Security deposit liability

     —          69,724        69,724   

Prepaid rents

     —          57,710        57,710   

Due to affiliates

     292,306        —   (c)      292,306   
  

 

 

   

 

 

   

 

 

 

Total Liabilities

     506,025        37,537,591        38,043,616   
  

 

 

   

 

 

   

 

 

 

Stockholders’ equity:

      

Preferred stock, $.01 par value; 10,000,000 shares authorized; 0 shares issued and outstanding

     —          —          —     

Class A Common stock, $.01 par value; 500,000,000 shares authorized; 239,614 shares issued and outstanding

     2,396        4,348        6,744   

Class T Common stock, $.01 par value; 500,000,000 shares authorized; 0 shares issued and outstanding

     —          —          —     

Additional paid-in capital

     2,190,684        3,995,652        6,186,336   

Accumulated deficit

     (506,355     —   (c)      (506,355

Noncontrolling interests

     —          736,842        736,842   
  

 

 

   

 

 

   

 

 

 

Total Equity

     1,686,725        4,736,842        6,423,567   
  

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND EQUITY

   $ 2,192,750      $ 42,274,433      $ 44,467,183   
  

 

 

   

 

 

   

 

 

 

 

F-6


Table of Contents

NEXPOINT MULTIFAMILY CAPITAL TRUST, INC.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

As of March 31, 2016

 

(a) Historical financial information as of March 31, 2016, derived from the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2016.
(b) Represents adjustments to the consolidated balance sheet of the Company to give effect to the acquisition of the Property and related cash, other assets and liabilities as if the acquisition had occurred on March 31, 2016. The purchase price of the Company’s indirect 95% interest in the Property, exclusive of closing and other acquisition costs, was approximately $39.6 million. The Property was acquired through the issuance of approximately 434,783 shares of the Company’s Class A common stock and through the assumption of a $10.0 million bridge loan and 95% of a nonrecourse $26.9 million first mortgage. The Company recorded the cost of tangible assets and identifiable intangible assets acquired based on their estimated fair values.
(c) Does not include acquisition fees of $395,731 that would have been payable to the Company’s advisor in connection with the acquisition had the Property been acquired on March 31, 2016.

 

F-7


Table of Contents

NEXPOINT MULTIFAMILY CAPITAL TRUST, INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

As of March 31, 2016

 

     NexPoint
Multifamily
Capital Trust, Inc.
Historical (a)
    Estates on
Maryland (b)
     Pro Forma
Adjustments
    Pro Forma
Total
 

Revenues

         

Rental income

   $ —        $ 842,025       $ —        $ 842,025   

Other income

     —          87,556         —          87,556   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

   $ —        $ 929,581       $ —        $ 929,581   
  

 

 

   

 

 

    

 

 

   

 

 

 

Expenses

         

Property operating expenses

     —          195,591         —          195,591   

Real estate taxes and insurance

     —          113,077         —          113,077   

Property management fees (related party)

     —          28,210         —          28,210   

Asset management fees (related party)

     —          —           60,060 (c)      60,060   

Corporate general and administrative expenses

     154,335        —           —          154,335   

Organization expenses

     14,750        —           —          14,750   

Property general and administrative expenses

     —          30,120         —          30,120   

Depreciation and amortization

     —          —           334,550 (d)      334,550   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total expenses

     169,085        366,998         394,609        930,692   
  

 

 

   

 

 

    

 

 

   

 

 

 

Operating income (loss)

     (169,085     562,583         (394,609     (1,111

Interest expense

     —          —           (279,338 )(e)      (279,338
  

 

 

   

 

 

    

 

 

   

 

 

 

Net income (loss)

     (169,085     562,583         (673,947     (280,449

Net income (loss) attributable to noncontrolling interests

     —          28,129         (25,111     3,018   
  

 

 

   

 

 

    

 

 

   

 

 

 

Net income (loss) attributable to common stockholders

   $ (169,085   $ 534,454       $ (648,836   $ (283,467
  

 

 

        

 

 

 

Loss per Class A share - basic and diluted

   $ (4.07        $ (0.42
  

 

 

        

 

 

 

Weighted average Class A shares outstanding - basic and diluted

     41,547             674,397 (f) 
  

 

 

        

 

 

 

 

F-8


Table of Contents

NEXPOINT MULTIFAMILY CAPITAL TRUST, INC.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

For the Three Months Ended March 31, 2016

 

(a) Historical financial information for the three months ended March 31, 2016 derived from the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2016.
(b) Represents the historical operations of the Property acquired by the Company.
(c) Represents asset management fees (not reflected in the historical consolidated statement of operations of the Company) for the three months ended March 31, 2016 that would be due to affiliates had the Property been acquired on January 1, 2015. Asset management fees are calculated on a monthly basis in an amount equal to 1/12th of 0.75% of the average of the aggregate book value of the Company’s gross assets (before reserves for depreciation or other non-cash reserves), including amounts borrowed and additional amounts used for improvements, computed by taking the average of the book value of the Company’s gross assets at the end of each month (or partial month), and is payable monthly in arrears.
(d) Represents depreciation and amortization expense (not reflected in the historical consolidated statement of operations of the Company) for the three months ended March 31, 2016, as if the Property was acquired on January 1, 2015. Real estate-related depreciation and amortization are computed on a straight-line basis over the respective estimated useful lives of the assets.
(e) Represents interest expense (not reflected in the historical consolidated statement of operations of the Company) for the three months ended March 31, 2016, as if the borrowings attributable to the Property and the Company’s credit facility were borrowed on January 1, 2015. The Property is subject to a nonrecourse full term interest-only floating rate (1.90% plus one-month LIBOR) first mortgage that matures on September 1, 2020. The Company’s credit facility is a full term interest-only floating rate (4.00% plus one-month LIBOR) loan that matures on April 7, 2017.
(f) Represents the actual number of shares of the Company’s common stock outstanding as of March 31, 2016, adjusted for the number of shares issued in connection with the acquisition of the Property. The calculation assumes that these shares were issued on January 1, 2015.

 

F-9


Table of Contents

NEXPOINT MULTIFAMILY CAPITAL TRUST, INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

For the Year Ended December 31, 2015

 

     NexPoint
Multifamily
Capital Trust,
Inc. Historical
(a)
    Estates on
Maryland (b)
     Pro Forma
Adjustments
    Pro Forma
Total
 

Revenues

         

Rental income

   $ —        $ 3,284,909       $ —        $ 3,284,909   

Other income

     —          337,060         —          337,060   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

   $ —        $ 3,621,969       $ —        $ 3,621,969   
  

 

 

   

 

 

    

 

 

   

 

 

 

Expenses

         

Property operating expenses

     —          869,437           869,437   

Acquisition costs

     —          —           —   (c)      —     

Real estate taxes and insurance

     —          407,614         54,098 (d)      461,712   

Property management fees (related party)

     —          98,055         —          98,055   

Asset management fees (related party)

     —          —           240,239 (e)      240,239   

Corporate general and administrative expenses

     337,270        —           —          337,270   

Organization expenses

     —          —           —          —     

Property general and administrative expenses

     —          141,536         —          141,536   

Depreciation and amortization

     —          —           2,265,908 (f)      2,265,908   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total expenses

     337,270        1,516,642         2,560,245        4,414,157   
  

 

 

   

 

 

    

 

 

   

 

 

 

Operating income (loss)

     (337,270     2,105,327         (2,560,245     (792,188

Interest expense

     —          —           (1,117,352 )(g)      (1,117,352
  

 

 

   

 

 

    

 

 

   

 

 

 

Net income (loss)

     (337,270     2,105,327         (3,677,597     (1,909,540

Net income (loss) attributable to noncontrolling interests

     —          105,266         (156,882     (51,615
  

 

 

   

 

 

    

 

 

   

 

 

 

Net income (loss) attributable to common stockholders

   $ (337,270   $ 2,000,061       $ (3,520,715   $ (1,857,924
  

 

 

        

 

 

 

Loss per Class A share - basic and diluted

   $ (15.18        $ (2.75
  

 

 

        

 

 

 

Weighted average Class A shares outstanding - basic and diluted

     22,223             674,397 (h) 
  

 

 

        

 

 

 

 

F-10


Table of Contents

NEXPOINT MULTIFAMILY CAPITAL TRUST, INC.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

For the Year Ended December 31, 2015

 

(a) Historical financial information for the year ended December 31, 2015 derived from the Company’s Annual Report on Form 10-K for the year ended December 31, 2015.
(b) Represents the historical operations of the Property acquired by the Company.
(c) Does not include acquisition fees of $395,731 that would have been payable to the Company’s advisor in connection with the acquisition had the Property been acquired on January 1, 2015.
(d) Represents additional real estate taxes and insurance expense (not reflected in the historical operations of the previous owner) for the year ended December 31, 2015, based on management estimates as if the Property was acquired on January 1, 2015.
(e) Represents asset management fees (not reflected in the historical consolidated statement of operations of the Company) for the year ended December 31, 2015 that would be due to affiliates had the Property been acquired on January 1, 2015. Asset management fees are calculated on a monthly basis in an amount equal to 1/12th of 0.75% of the average of the aggregate book value of the Company’s gross assets (before reserves for depreciation or other non-cash reserves), including amounts borrowed and additional amounts used for improvements, computed by taking the average of the book value of the Company’s gross assets at the end of each month (or partial month), and is payable monthly in arrears.
(f) Represents depreciation and amortization expense (not reflected in the historical consolidated statement of operations of the Company) for the year ended December 31, 2015, as if the Property was acquired on January 1, 2015. Real estate-related depreciation and amortization are computed on a straight-line basis over the respective estimated useful lives of the assets.
(g) Represents interest expense (not reflected in the historical consolidated statement of operations of the Company) for the year ended December 31, 2015, as if the borrowings attributable to the Property and the Company’s credit facility were borrowed on January 1, 2015. The Property is subject to a nonrecourse full term interest-only floating rate (1.90% plus one-month LIBOR) first mortgage that matures on September 1, 2020. The Company’s credit facility is a full term interest-only floating rate (4.00% plus one-month LIBOR) loan that matures on April 7, 2017.
(h) Represents the actual number of shares of the Company’s common stock outstanding as of March 31, 2016, adjusted for the number of shares issued in connection with the acquisition of the Property. The calculation assumes that these shares were issued on January 1, 2015.

 

F-11


Table of Contents

SIGNATURE

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

 

    NexPoint Multifamily Capital Trust, Inc.
Dated: June 23, 2016     By:  

/s/ Brian Mitts

    Name:   Brian Mitts
    Title:   Chief Financial Officer, Executive Vice President-Finance, Treasurer and Director