XML 69 R57.htm IDEA: XBRL DOCUMENT v3.22.2.2
Note 8 - Equity Method Investments - Summary of Equity Method Investments (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Jun. 30, 2022
Sep. 30, 2021
Aug. 08, 2022
Jul. 01, 2022
Dec. 31, 2021
Jun. 30, 2021
Dec. 31, 2020
May 29, 2015
Investment Basis $ 141,373,000   $ 0     $ 143,264,000        
Real estate assets 261,079,000                  
Cash and cash equivalents 29,211,000   4,044,000     16,136,000 $ 2,238,000      
Other assets             277,000      
TOTAL ASSETS 1,254,878,000   1,137,656,000     1,306,297,000 1,048,014,000      
Total Liabilities 207,821,000   24,788,000     193,429,000 53,554,000      
Redeemable noncontrolling interests in the OP     83,252 [1]     0 [1] 83,252,000      
Net assets 1,047,057,000 $ 835,096,000 1,029,616,000 $ 835,096,000   1,112,868,000 $ 911,208,000 $ 791,423,000 $ 790,825,000  
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 1,254,878,000   1,137,656,000     $ 1,306,297,000        
Rental income 4,603,000                  
Net interest income 36,142,000 284,000 67,404,000 (1,048,000)            
Other income 18,000                  
Total revenues 40,763,000                  
Total expenses 12,720,000 $ 4,988,000 $ 11,792,000 $ 14,185,000            
NexPoint Real Estate Finance Operating Partnership, LP (NREF OP) [Member]                    
Investments 8,170,243,000                  
Real estate assets 59,940,000                  
Cash and cash equivalents 22,100,000                  
Other assets 23,661,000                  
TOTAL ASSETS 8,275,944,000                  
Debt 7,758,491,000                  
Other liabilities 22,361,000                  
Total Liabilities 7,780,852,000                  
Redeemable noncontrolling interests in the OP 143,165,000                  
Net assets 351,927,000                  
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 8,275,944,000                  
Rental income 0                  
Net interest income 5,779,000                  
Other income 0                  
Total revenues 5,779,000                  
Total expenses 3,611,000                  
Gain/(loss) on sales of real estate 0                  
Other income/(expense) (10,841,000)                  
Unrealized gain/(loss) on derivatives 0                  
Total comprehensive gain/(loss) (8,673,000)                  
VineBrook Homes Trust Operating Partnership, OP (VB OP) [Member]                    
Investments 2,500,000                  
Real estate assets 3,463,082,000                  
Cash and cash equivalents 92,566,000                  
Other assets 193,309,000                  
TOTAL ASSETS 3,751,457,000                  
Debt 2,451,375,000                  
Other liabilities 155,141,000                  
Total Liabilities 2,606,516,000                  
Redeemable noncontrolling interests in the OP 348,040,000                  
Net assets 796,901,000                  
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 3,751,457,000                  
Rental income 71,594,000                  
Net interest income 0                  
Other income 2,044,000                  
Total revenues 73,638,000                  
Total expenses 88,119,000                  
Gain/(loss) on sales of real estate (224,000)                  
Other income/(expense) 84,000                  
Unrealized gain/(loss) on derivatives 29,356,000                  
Total comprehensive gain/(loss) 14,735,000                  
NexPoint Storage Partners, Inc [Member]                    
Investments 0                  
Real estate assets 763,318,000                  
Cash and cash equivalents 72,167,000                  
Other assets 150,746,000                  
TOTAL ASSETS 986,231,000                  
Debt 907,278,000                  
Other liabilities 26,696,000                  
Total Liabilities 933,974,000                  
Redeemable noncontrolling interests in the OP 0                  
Net assets 52,257,000                  
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 986,231,000                  
Rental income 52,697,000                  
Net interest income 4,169,000                  
Other income 2,904,000                  
Total revenues 59,770,000                  
Total expenses 52,242,000                  
Gain/(loss) on sales of real estate 27,220,000                  
Other income/(expense) (52,594,000)                  
Unrealized gain/(loss) on derivatives 0                  
Total comprehensive gain/(loss) $ (17,846,000)                  
Sandstone Pasadena Apartments, LLC [MEmber]                    
Percentage Ownership 50.00% [2]                 83.30%
Investment Basis $ 13,229,000                  
Percentage share of investee's net assets [3] 0                  
Basis Difference $ 13,229,000                  
Percentage Ownership 50.00% [2]                 83.30%
SAFStor NREA JV-I, LLC [Member]                    
Percentage Ownership [2] 81.30%                  
Investment Basis $ 57,152,000                  
Percentage share of investee's net assets [3] 16,747,000                  
Basis Difference $ 40,405,000                  
Properties beneficially owned 7                  
Storage units beneficially owned 5,417                  
Percentage Ownership [2] 81.30%                  
SAFStor NREA JV-III, LLC [Member]                    
Percentage Ownership [2] 73.60%                  
Investment Basis $ 13,127,000                  
Percentage share of investee's net assets [3] 3,023,000                  
Basis Difference $ 10,104,000                  
Properties beneficially owned 1                  
Storage units beneficially owned 851                  
Percentage Ownership [2] 73.60%                  
SAFStor Ventures [Member]                    
Investment Basis $ 70,279,000                  
Properties beneficially owned 8                  
Storage units beneficially owned 6,268                  
AM Uptown Hotel, LLC [Member]                    
Percentage Ownership 60.00%           85.00%      
Investment Basis $ 28,015,000                  
Percentage share of investee's net assets [3] 21,334,000                  
Basis Difference $ 6,681,000                  
Percentage Ownership 60.00%           85.00%      
SFR WLIF III, LLC [Member]                    
Percentage Ownership 20.00%                  
Investment Basis $ 7,254,000                  
Percentage share of investee's net assets [3] 7,466,000                  
Basis Difference $ (212,000)                  
Percentage Ownership 20.00%                  
Las Vegas Land Owner, LLC [Member]                    
Percentage Ownership 77.00% [4]       77.00%          
Investment Basis $ 12,312,000                  
Percentage share of investee's net assets [3] 12,312,000                  
Basis Difference $ 0                  
Percentage Ownership 77.00% [4]       77.00%          
Perilune Aero Equity Holdings One, LLC [Member]                    
Percentage Ownership 16.40%                  
Investment Basis $ 10,284,000                  
Percentage share of investee's net assets [3] 8,751,000                  
Basis Difference $ 1,533,000                  
Percentage Ownership 16.40%                  
Claymore Holdings, LLC [Member]                    
Percentage Ownership [5] 50.00%                  
Investment Basis [6] $ 0                  
Percentage share of investee's net assets [3] 0                  
Basis Difference $ 0                  
Percentage Ownership [5] 50.00%                  
Allenby, LLC [Member]                    
Percentage Ownership [5] 50.00%                  
Investment Basis [6] $ 0                  
Percentage share of investee's net assets [3] 0                  
Basis Difference $ 0                  
Percentage Ownership [5] 50.00%                  
NexPoint Real Estate Finance Operating Partnership, LP (NREF OP) [Member]                    
Percentage Ownership 23.00%                  
Investment Basis [6] $ 104,397,000                  
Percentage share of investee's net assets [3] 104,397,000                  
Basis Difference $ 0                  
Percentage Ownership 23.00%                  
VineBrooke Homes Trust Operating Partnership, LP [Member]                    
Percentage Ownership [7] 10.60%                  
Investment Basis [6] $ 169,473,000                  
Percentage share of investee's net assets [3] 169,473,000                  
Basis Difference $ 0                  
Percentage Ownership [7] 10.60%                  
NexPoint Storage Partners, Inc [Member]                    
Percentage Ownership [2] 53.00%                  
Investment Basis [6] $ 114,714,000                  
Percentage share of investee's net assets [3] 114,714,000                  
Basis Difference $ 0                  
Percentage Ownership [2] 53.00%                  
NexPoint SFR Operating Partnership, LP [Member]                    
Percentage Ownership 28.40%                  
Investment Basis [6] $ 52,461,000                  
Percentage share of investee's net assets [3] 52,461,000                  
Basis Difference $ 0                  
Percentage Ownership 28.40%                  
NexPoint Hospitality Trust, Inc [Member]                    
Percentage Ownership 46.20%                  
Investment Basis [6] $ 27,074,000                  
Percentage share of investee's net assets [3] 27,074,000                  
Basis Difference $ 0                  
Percentage Ownership 46.20%                  
LLV Holdco, LLC [Member]                    
Percentage Ownership 26.80%                  
Investment Basis [6] $ 4,333,000                  
Percentage share of investee's net assets [3] 4,333,000                  
Basis Difference $ 0                  
Percentage Ownership 26.80%                  
Equity Method Investees [Member]                    
Investment Basis $ 613,825,000                  
Percentage share of investee's net assets [3] 542,085,000                  
Basis Difference $ 71,740,000                  
[1] The mandatory redemption feature of the Series A Preferred Shares (defined below) expired on the Deregistration Date. As such, the Series A Preferred Shares are now accounted for as a component permanent equity.
[2] The Company owns greater than 50% of the outstanding common equity but is not deemed by the Company to be the primary beneficiary of the investee and as such, accounts for the investee using the equity method.
[3] Represents the Company’s percentage share of net assets of the investee per the investee’s books and records.
[4] The Company owns 100% of Las Vegas Land Owner, LLC which owns 77% of the Tivoli North Property as described below. Through the TIC, the Company shares control and as such accounts for this investment using the equity method.
[5] The Company has a 50% non-controlling interest in Claymore Holdings, LLC (“Claymore”) and Allenby, LLC, (“Allenby”). As such, the Company has determined it is not the primary beneficiary and does not consolidate these entities.
[6] The Company has elected the fair value option with respect to these investments. The basis in these investments is their September 30, 2022 fair market value.
[7] The Company owns less than 20% of the investee but has significant influence due to members of the management team serving on the board of the investee and as such, accounts for the investee using the equity method.