Attached files

file filename
EX-23.1 - EX-23.1 - NexPoint Residential Trust, Inc.d457234dex231.htm

 

 

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): June 30, 2017

 

 

NEXPOINT RESIDENTIAL TRUST, INC.

(Exact Name Of Registrant As Specified In Charter)

 

 

 

Maryland   001-36663   47-1881359

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

300 Crescent Court, Suite 700

Dallas, Texas 75201

(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (972) 628-4100

 

 

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))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Explanatory Note

In its Current Report on Form 8-K, filed with the Securities and Exchange Commission on July 7, 2017 (the “Initial Report”), NexPoint Residential Trust, Inc. (the “Company”), reported that it, through its operating partnership, NexPoint Residential Trust Operating Partnership, L.P., acquired a property, Rockledge Apartments (“Rockledge”), in Marietta, Georgia for approximately $114 million. This Current Report on Form 8-K/A amends and supplements the Initial Report to provide the historical financial statements and unaudited pro forma information required by Item 9.01(a) and (b) of Form 8-K. This Form 8-K/A should be read in conjunction with the Initial Filing.

 

Item 9.01. Financial Statements and Exhibits.

 

(a) Financial Statements.

  

Report of Independent Auditors

     3  

Historical Statements of Revenues and Certain Direct Operating Expenses for the three months ended March 31, 2017 (unaudited) and the year ended December 31, 2016

     4  

Notes to the Historical Statements of Revenues and Certain Direct Operating Expenses

     5  

(b) Pro Forma Financial Information.

  

Unaudited Pro Forma Financial Information

     7  

Unaudited Pro Forma Consolidated Balance Sheet as of March 31, 2017

     8  

Unaudited Pro Forma Consolidated Statements of Operations for the three months ended March 31, 2017 and the year ended December 31, 2016

     9  

Notes to the Unaudited Pro Forma Financial Information

     11  

(c) Exhibits.

  

 

Exhibit

Number

  

Exhibit Description

23.1    Consent of Aprio, LLP, dated September 13, 2017

 

2


INDEPENDENT AUDITOR’S REPORT

To the Board of Directors and Shareholders of

NexPoint Residential Trust, Inc.

We have audited the accompanying Historical Statement of Revenues and Certain Direct Operating Expenses of Rockledge Apartments (the “Property”) for the year ended December 31, 2016.

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; 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. 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, 2016, in accordance with accounting principles generally accepted in the United States.

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.

/s/ Aprio, LLP

Atlanta, Georgia

June 8, 2017

 

 

3


ROCKLEDGE APARTMENTS

HISTORICAL STATEMENTS OF REVENUES

AND CERTAIN DIRECT OPERATING EXPENSES

(in thousands)

 

     For the Three Months Ended
March 31, 2017
     For the Year Ended
December 31, 2016
 
     (Unaudited)         

Revenues

     

Rental income

   $ 2,227      $ 8,686  

Other income

     264        1,070  
  

 

 

    

 

 

 

Total revenues

     2,491        9,756  
  

 

 

    

 

 

 

Certain direct operating expenses

     

Property operating expenses

     563        2,451  

Property taxes and insurance

     361        1,011  

Management fees

     71        277  
  

 

 

    

 

 

 

Total certain direct operating expenses

     995        3,739  
  

 

 

    

 

 

 

Revenues in excess of certain direct operating expenses

   $ 1,496      $ 6,017  
  

 

 

    

 

 

 

See accompanying notes to historical financial statements

 

4


ROCKLEDGE APARTMENTS

NOTES TO HISTORICAL STATEMENTS OF REVENUES

AND CERTAIN DIRECT OPERATING EXPENSES

Note 1. Business

The accompanying historical statements of revenues and certain direct operating expenses (“Historical Summary”) include the revenues and certain expenses of Rockledge Apartments (the “Property”), with 708 units, located in Marietta, Georgia. NexPoint Residential Trust, Inc. (the “Company”) acquired the Property on June 30, 2017.

Note 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 is not intended to be a complete presentation of the Property’s revenues and expenses.

A Historical Summary is being presented for the most recent year available instead of the 3 most recent years based on the following facts: (1) the Property was acquired from an unaffiliated 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.

Note 3. Unaudited Interim Information

The unaudited Historical Summary for the three months ended March 31, 2017 has been prepared in accordance with accounting principles generally accepted in the United States 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, 2017.

Note 4. Significant Accounting Policies

Revenues

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 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.

 

5


Use of Estimates

The preparation of the financial statements, as described in Note 2 and in conformity with accounting principles generally accepted in the United States, 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.

Note 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 environment laws and regulations or other environmental conditions with respect to the Property could result in future environmental liabilities.

Note 6. Subsequent Events

In preparation of the accompanying Historical Summary, subsequent events were evaluated for recognition or disclosure through June 8, 2017, which is the date the Historical Summary was issued.

 

6


NEXPOINT RESIDENTIAL TRUST, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

The following unaudited 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, 2016, which was filed with the SEC on March 15, 2017, and the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2017, which was filed with the SEC on May 2, 2017. In addition, this unaudited pro forma information should be read in conjunction with the historical statements of revenues and certain direct 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, 2017 has been prepared to give effect to the acquisition of the Property, which occurred on June 30, 2017, as if the acquisition occurred on March 31, 2017.

The following unaudited pro forma consolidated statements of operations for the three months ended March 31, 2017 and for the year ended December 31, 2016 have been prepared to give effect to the acquisition of the Property as if the acquisition occurred on January 1, 2016.

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 on January 1, 2016.

In the opinion of the Company’s management, all adjustments necessary to reflect the effect of the transaction described above have been included in the pro forma consolidated financial statements.

 

7


NEXPOINT RESIDENTIAL TRUST, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

As of March 31, 2017

(in thousands, except share and per share amounts)

 

     NXRT, Inc.
   Historical (a)   
    Purchase of
Rockledge
 Apartments (b) 
    Pro Forma Total  

ASSETS

      

Operating Real Estate Investments

      

Land

   $ 166,985     $ 17,451     $ 184,436  

Buildings and improvements

     739,099       92,240       831,339  

Intangible lease assets

     5,581       3,021       8,602  

Construction in progress

     2,895       —         2,895  

Furniture, fixtures, and equipment

     39,361       1,316       40,677  
  

 

 

   

 

 

   

 

 

 

Total Gross Operating Real Estate Investments

     953,921       114,028       1,067,949  

Accumulated depreciation and amortization

     (70,551     —         (70,551
  

 

 

   

 

 

   

 

 

 

Total Net Operating Real Estate Investments

     883,370       114,028       997,398  

Real estate held for sale (net of accumulated depreciation of $7,714)

     96,904       —         96,904  
  

 

 

   

 

 

   

 

 

 

Total Net Real Estate Investments

     980,274       114,028       1,094,302  

Cash and cash equivalents

     27,741       (1,913     25,828  

Restricted cash

     26,001       518       26,519  

Accounts receivable

     2,252       84       2,336  

Prepaid and other assets

     3,733       92       3,825  

Fair market value of interest rate swaps

     13,424       —         13,424  
  

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,053,425     $ 112,809     $ 1,166,234  
  

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

      

Mortgages payable, net

   $ 366,926     $ 67,711     $ 434,637  

Mortgages payable held for sale, net

     69,311       —         69,311  

Credit facilities, net

     324,768       —         324,768  

Bridge facility, net

     29,969       44,500       74,469  

Accounts payable and other accrued liabilities

     5,036       12       5,048  

Accrued real estate taxes payable

     4,640       433       5,073  

Accrued interest payable

     1,117       —         1,117  

Security deposit liability

     1,475       106       1,581  

Prepaid rents

     1,875       47       1,922  
  

 

 

   

 

 

   

 

 

 

Total Liabilities

     805,117       112,809       917,926  
  

 

 

   

 

 

   

 

 

 

NexPoint Residential Trust, Inc. stockholders’ equity:

      

Preferred stock, $0.01 par value: 100,000,000 shares authorized; 0 shares issued

     —         —         —    

Common stock, $0.01 par value: 500,000,000 shares authorized; 21,293,825 shares issued

     213       —         213  

Additional paid-in capital

     242,058       —         242,058  

Accumulated deficit

     (22,924     —         (22,924

Accumulated other comprehensive income

     9,998       —         9,998  

Common stock held in treasury at cost; 250,156 shares

     (4,587     —         (4,587

Noncontrolling interests

     23,550       —         23,550  
  

 

 

   

 

 

   

 

 

 

Total Equity

     248,308       —         248,308  
  

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND EQUITY

   $ 1,053,425     $ 112,809     $ 1,166,234  
  

 

 

   

 

 

   

 

 

 

See accompanying notes to the unaudited pro forma consolidated financial statements

 

8


NEXPOINT RESIDENTIAL TRUST, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

For the Three Months Ended March 31, 2017

(in thousands, except per share amounts)

 

     NXRT, Inc.
(Historical) (a)
    Purchase of
Rockledge
Apartments (c)
    Pro Forma
Total
 

Revenues

      

Rental income

   $ 31,908     $ 2,227     $ 34,135  

Other income

     5,083       264       5,347  
  

 

 

   

 

 

   

 

 

 

Total revenues

     36,991       2,491       39,482  
  

 

 

   

 

 

   

 

 

 

Expenses

      

Property operating expenses

     9,871       518       10,389  

Real estate taxes and insurance

     4,965       361       5,326  

Property management fees (related party)

     1,113       71       1,184  

Advisory and administrative fees (related party)

     1,825       —   (d)      1,825  

Corporate general and administrative expenses

     1,333       —         1,333  

Property general and administrative expenses

     1,586       45       1,631  

Depreciation and amortization

     12,443       915 (e)      13,358  
  

 

 

   

 

 

   

 

 

 

Total expenses

     33,136       1,910       35,046  
  

 

 

   

 

 

   

 

 

 

Operating income

     3,855       581       4,436  

Interest expense

     (7,159     (1,078 )(f)      (8,237
  

 

 

   

 

 

   

 

 

 

Net loss

     (3,304     (497     (3,801

Net income attributable to noncontrolling interests

     312       —         312  
  

 

 

   

 

 

   

 

 

 

Net loss attributable to common stockholders

   $ (3,616   $ (497   $ (4,113
  

 

 

   

 

 

   

 

 

 

Other comprehensive income

      

Unrealized gains on interest rate derivatives

     1,046       —         1,046  
  

 

 

   

 

 

   

 

 

 

Total comprehensive loss

     (2,258     (497     (2,755

Comprehensive income attributable to noncontrolling interests

     412       —         412  
  

 

 

   

 

 

   

 

 

 

Comprehensive loss attributable to common stockholders

   $ (2,670   $ (497   $ (3,167
  

 

 

   

 

 

   

 

 

 
      

Weighted average common shares outstanding - basic

     21,044         21,044  
  

 

 

     

 

 

 

Weighted average common shares outstanding - diluted

     21,293         21,293  
  

 

 

     

 

 

 
      

Basic loss per share

   $ (0.17     $ (0.20
  

 

 

     

 

 

 

Diluted loss per share

   $ (0.17     $ (0.20
  

 

 

     

 

 

 
      

Dividends declared per common share

   $ 0.220       $ 0.220  
  

 

 

     

 

 

 

See accompanying notes to the unaudited pro forma consolidated financial statements

 

9


NEXPOINT RESIDENTIAL TRUST, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

For the Year Ended December 31, 2016

(in thousands, except per share amounts)

 

     NXRT, Inc.
(Historical) (b)
    Purchase of
Rockledge
Apartments (c)
    Pro Forma
Total
 

Revenues

      

Rental income

   $ 115,419     $ 8,686     $ 124,105  

Other income

     17,429       1,070       18,499  
  

 

 

   

 

 

   

 

 

 

Total revenues

     132,848       9,756       142,604  
  

 

 

   

 

 

   

 

 

 

Expenses

      

Property operating expenses

     38,236       2,189       40,425  

Acquisition costs

     386       —         386  

Real estate taxes and insurance

     16,062       1,011       17,073  

Property management fees (related party)

     3,983       277       4,260  

Advisory and administrative fees (related party)

     6,802       —   (d)      6,802  

Corporate general and administrative expenses

     4,014       —         4,014  

Property general and administrative expenses

     5,877       262       6,139  

Depreciation and amortization

     35,643       6,680 (e)      42,323  
  

 

 

   

 

 

   

 

 

 

Total expenses

     111,003       10,419       121,422  
  

 

 

   

 

 

   

 

 

 

Operating income (loss)

     21,845       (663     21,182  

Interest expense

     (21,889     (4,313 )(f)      (26,202

Gain on sales of real estate

     25,932       —         25,932  
  

 

 

   

 

 

   

 

 

 

Net income (loss)

     25,888       (4,976     20,912  

Net income attributable to noncontrolling interests

     4,006       —         4,006  
  

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to common stockholders

   $ 21,882     $ (4,976   $ 16,906  
  

 

 

   

 

 

   

 

 

 

Other comprehensive income

      

Unrealized gains on interest rate derivatives

     10,833       —         10,833  
  

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss)

     36,721       (4,976     31,745  

Comprehensive income attributable to noncontrolling interests

     5,090       —         5,090  
  

 

 

   

 

 

   

 

 

 

Comprehensive income (loss) attributable to common stockholders

   $ 31,631     $ (4,976   $ 26,655  
  

 

 

   

 

 

   

 

 

 
      

Weighted average common shares outstanding - basic

     21,232         21,232  
  

 

 

     

 

 

 

Weighted average common shares outstanding - diluted

     21,314         21,314  
  

 

 

     

 

 

 
      

Basic earnings per share

   $ 1.03       $ 0.80  
  

 

 

     

 

 

 

Diluted earnings per share

   $ 1.03       $ 0.79  
  

 

 

     

 

 

 
      

Dividends declared per common share

   $ 0.838       $ 0.838  
  

 

 

     

 

 

 

See accompanying notes to the unaudited pro forma consolidated financial statements

 

10


NEXPOINT RESIDENTIAL TRUST, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

Balance sheet adjustments

 

  (a) Represents the unaudited historical consolidated balance sheet of NexPoint Residential Trust, Inc. and subsidiaries (the “Company”) as of March 31, 2017. See the historical consolidated financial statements and notes thereto included in the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2017.

 

  (b) Reflects the acquisition of the Property as if it occurred on March 31, 2017.

Income statement adjustments

 

  (a) Represents the unaudited historical consolidated operations of the Company for the three months ended March 31, 2017. See the historical consolidated financial statements and notes thereto included in the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2017.

 

  (b) Represents the audited historical consolidated operations of the Company for the year ended December 31, 2016. See the historical consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.

 

  (c) Represents the historical operations of the Property acquired by the Company. See the historical statements of revenues and certain direct operating expenses and the notes thereto of the Property, which are included herein.

 

  (d) Does not include advisory and administrative fees that may have been payable to the Company’s advisor in connection with the acquisition had the Property been acquired on January 1, 2016.

 

  (e) Represents depreciation and amortization expense (not reflected in the historical consolidated statements of operations of the Company) as if the Property was acquired on January 1, 2016. Real estate-related depreciation and amortization are computed on a straight-line basis over the respective estimated useful lives of the assets.

 

  (f) Represents interest expense (not reflected in the historical consolidated statements of operations of the Company) as if the borrowings attributable to the Property were borrowed on January 1, 2016. In connection with the acquisition of the Property, the Company:

 

    originated a $68.1 million first mortgage, which has a current annual interest rate of one-month LIBOR plus 1.57% and an 84-month term;

 

    drew $44.5 million on its 2017 Bridge Facility, which has a current annual interest rate of one-month LIBOR plus 4.00%; and

Additionally, the adjustment reflects the amortization of deferred financing costs incurred in connection with the aforementioned loans.

 

11


SIGNATURES

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

 

NEXPOINT RESIDENTIAL TRUST, INC.
By:  

/s/ Brian Mitts

Name:   Brian Mitts
Title:   Chief Financial Officer, Executive VP-Finance and Treasurer

Date: September 13, 2017

 

12


EXHIBIT INDEX

 

Exhibit
Number

  

Exhibit Description

23.1    Consent of Aprio, LLP, dated September 13, 2017

 

13