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): December 15, 2011 (September 29, 2011)
Behringer Harvard Opportunity REIT II, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Maryland |
|
000-53650 |
|
20-8198863 |
(State or other jurisdiction of incorporation |
|
(Commission File Number)
|
|
(I.R.S. Employer Identification No.) |
15601 Dallas Parkway, Suite 600, Addison, Texas
75001
(Address of principal executive offices)
(Zip Code)
(866) 655-3600
(Registrants telephone number, including area code)
None
(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:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, Behringer Harvard Opportunity REIT II, Inc. (which may be referred to as the Registrant, the Company, we, our, or us) hereby amends our Current Report on Form 8-K filed on October 5, 2011 to provide the required financial statements relating to our acquisition of a 280-unit garden style multifamily community located in Margate, Florida (the Lakes of Margate), as described in such Current Report.
After reasonable inquiry, we are not aware of any material factors relating to the Lakes of Margate that would cause the revenues and certain operating expenses reported herein not to be necessarily indicative of future operating results.
Item 9.01 |
|
|
|
|
(a) |
Financial Statements of Business Acquired. |
|
|
|
|
|
3 | |
|
|
|
|
4 | |
|
|
|
|
5 | |
|
|
|
(b) |
Pro Forma Financial Information. |
|
|
|
|
|
7 | |
|
|
|
|
Unaudited Pro Forma Consolidated Balance Sheet as of September 30, 2011 |
9 |
|
|
|
|
10 | |
|
|
|
|
Unaudited Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2010 |
11 |
|
|
|
|
Notes to Unaudited Pro Forma Consolidated Financial Statements |
12 |
To the Board of Directors and Stockholders of
Behringer Harvard Opportunity REIT II, Inc.
Addison, Texas
We have audited the accompanying statement of revenues and certain operating expenses (the Historical Summary) of Lakes of Margate (the Property) for the year ended December 31, 2010. This Historical Summary is the responsibility of the Propertys management. Our responsibility is to express an opinion on the Historical Summary 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 Historical Summary is free of material misstatement. An audit includes consideration of internal control over financial reporting as it relates to the Historical Summary 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 Propertys internal control over financial reporting as it relates to the Historical Summary. 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 purposes of complying with the rules and regulations of the Securities and Exchange Commission (for inclusion in Form 8K/A of Behringer Harvard Opportunity REIT II, Inc.) as described in Note 1 and is not intended to be a complete presentation of the Propertys revenues and expenses.
In our opinion, the Historical Summary referred to above presents fairly, in all material respects, the revenues and certain operating expenses, as described in Note 1, of the Property for the year ended December 31, 2010, in conformity with accounting principles generally accepted in the United States of America.
/s/ Saville Dodgen & Company, PLLC
Dallas, Texas
December 15, 2011
Lakes of Margate
Statements of Revenues and Certain Operating Expenses
For the Nine Months Ended September 30, 2011 (unaudited)
and for the Year Ended December 31, 2010
(in thousands)
|
|
Nine Months Ended |
|
Year Ended |
| ||
Revenues |
|
|
|
|
| ||
Rental revenue |
|
$ |
2,324 |
|
$ |
2,890 |
|
Tenant reimbursement and other income |
|
264 |
|
320 |
| ||
Total revenues |
|
2,588 |
|
3,210 |
| ||
|
|
|
|
|
| ||
Certain Operating Expenses |
|
|
|
|
| ||
Property operating expenses |
|
665 |
|
888 |
| ||
Real estate taxes |
|
314 |
|
418 |
| ||
Management fees |
|
91 |
|
115 |
| ||
General and administrative expenses |
|
197 |
|
327 |
| ||
Interest expense |
|
595 |
|
689 |
| ||
Total certain operating expenses |
|
1,862 |
|
2,437 |
| ||
|
|
|
|
|
| ||
Revenues in excess of certain operating expenses |
|
$ |
726 |
|
$ |
773 |
|
See accompanying Notes to the Statements of Revenues and Certain Operating Expenses.
Lakes of Margate
Notes to the Statements of Revenues and Certain Operating Expenses
For the Nine Months Ended September 30, 2011 (unaudited)
and for the Year Ended December 31, 2010
1. ORGANIZATION AND BASIS OF PRESENTATION
On October 19, 2011, Behringer Harvard Opportunity REIT II, Inc. (the Company), purchased the Lakes of Margate (the Property), through a joint venture formed between a wholly owned subsidiary and an unaffiliated third party, for $24.4 million, exclusive of closing costs, from Advenir@Margate, LLC (Advenir). The Company owns a 92.5% interest in the joint venture and Margate Peak, LLC, owns the remaining 7.5% interest. The Property, a multifamily community with 280 rental units on 13.8 acres is located in Margate, Broward County, Florida.
The statements of revenues and certain operating expenses (the Historical Summaries) have been prepared for the purpose of complying with the provisions of Article 3-14 of Regulation S-X promulgated by the Securities and Exchange Commission (the SEC), which requires certain information with respect to real estate operations to be included with certain filings with the SEC. The Historical Summaries include the historical revenues and certain operating expenses of the Property, exclusive of items which may not be comparable to the proposed future operations of the Property. The Historical Summaries are not intended to be a complete presentation of the revenues and expenses of the Property for the nine months ended September 30, 2011, and for the year ended December 31, 2010. The statements of revenues and certain operating expenses exclude interest income, consulting fees, and other members related expenses which may not be comparable to the proposed future operations of the Property.
2. INTERIM UNAUDITED FINANCIAL INFORMATION
The statement of revenues and certain operating expenses and notes thereto for the nine months ended September 30, 2011, included in this report, are unaudited. In the opinion of the Companys management, all adjustments necessary for a fair presentation of such statement of revenues and certain operating expenses have been included. Such adjustments consist of normal recurring items. Interim results are not necessarily indicative of results for a full year.
3. PRINCIPLES OF REPORTING AND USE OF ESTIMATES
The preparation of the statements of revenues and certain operating expenses, in conformity with accounting principles generally accepted in the United States of America, requires management to make estimates and assumptions of the reported amounts of revenues and certain operating expenses during the reporting period. Actual results may differ from those estimates.
4. SIGNIFICANT ACCOUNTING POLICIES
Revenue Recognition
The Propertys operations consist of rental revenue earned from its tenants under operating leases with lease terms ranging from 3-14 months or on a month-to-month basis. Rental revenue is recognized when earned. This policy effectively results in revenue recognition on the straight-line method over the related terms of the leases. Tenant reimbursement and other income is recognized when due and consists mainly of charges billed to tenants for trash removal, utilities, application fees, administrative fees, and late fees.
Repairs and Maintenance
Repairs and maintenance costs are expensed as incurred, while significant improvements, renovations, and replacements are capitalized.
Lakes of Margate
Notes to the Statements of Revenues and Certain Operating Expenses
For the Nine Months Ended September 30, 2011 (unaudited)
and for the Year Ended December 31, 2010
5. LONG-TERM DEBT
On December 15, 2009, Advenir entered into a first mortgage agreement with a lending institution for $12,555,000 with an interest rate of 5.49% that matures on January 1, 2020. This first mortgage agreement was assumed by the Company on October 19, 2011.
The first mortgage agreement is collateralized by substantially all the Propertys assets. The first mortgage agreement required monthly interest only payments beginning February 1, 2010, through January 1, 2011. The total principal amount of the loan will be due on January 1, 2020. There was a total of $12,555,000 outstanding under the loan as of December 31, 2010. Total interest expense for the year ended December 31, 2010 amounted to $689,270.
Aggregate principal payments of the loan for the years ended December 31, are as follows (in thousands):
Year ending |
|
Amount |
| |
2011 |
|
$ |
155 |
|
2012 |
|
178 |
| |
2013 |
|
188 |
| |
2014 |
|
199 |
| |
2015 |
|
210 |
| |
Thereafter |
|
11,625 |
| |
|
|
$ |
12,555 |
|
Subsequent to year end, December 31, 2010, Advenir entered into a second mortgage agreement effective April 19, 2011 with a lending institution for $2,955,000 and an interest rate of 5.92% that matures on January 1, 2020. The second mortgage agreement will run co-terminus with the first mortgage agreement. This second mortgage agreement was assumed by the Company on October 19, 2011.
* * * * * *
Behringer Harvard Opportunity REIT II, Inc.
Unaudited Pro Forma Consolidated Financial Information
On October 19, 2011, Behringer Harvard Opportunity REIT II, Inc. (which may be referred to as we, our, or us), through a joint venture (the Margate Joint Venture) with Margate Peak, LLC, an unaffiliated third party, acquired a 280-unit garden style multifamily community previously known as Advenir at Lakes of Margate (the Lakes of Margate) located in Margate, Florida from Advenir@Margate, LLC (the Seller), an unaffiliated third party. The purchase price for the Lakes of Margate, excluding closing costs, was $24.4 million, of which $9 million was paid in cash and the remaining $15.4 million was provided through the assumption of two Freddie Mac-financed mortgage loans (described further below). The cash consideration paid for our 92.5% interest was approximately $8.3 million, excluding closing costs, which we funded with proceeds from our initial public offering of common stock.
The Lakes of Margate is situated on approximately 13.8 acres and features two swimming pools, tennis courts, and fitness facilities. The property, which was constructed in 1986/1987 and recently renovated, contains approximately 234,000 square feet of rental area and has an average unit size of 837 square feet. The Lakes of Margate was approximately 94% leased as of September 30, 2011.
On October 19, 2011, the Margate Joint Venture assumed two Freddie Mac-financed mortgage loans for $12.4 million and $3 million (the Loans) with CBRE Capital Markets, Inc., an unaffiliated entity, as lender. The Loans are secured by first and second mortgage liens on the assets of the Lakes of Margate, including the land, fixtures, improvements, contracts, leases, rents, and reserves. The Loans are non-recourse to us.
The Loans bear interest at fixed annual rates of 5.49% and 5.92%, respectively, and require monthly principal and interest payments, with any unpaid principal and interest due on the maturity dates of January 1, 2020. The Loans may be prepaid in their entirety, provided that if prepayment is made prior to October 1, 2019, a prepayment premium is required.
In our opinion, all material adjustments necessary to reflect the effects of the above transaction have been made.
We have made the following acquisitions since January 1, 2010:
|
|
|
|
|
|
OP REIT II |
| |
Property Name |
|
Date of Acquisition |
|
Total Purchase Price(1) |
|
Ownership Interest |
| |
Palms of Monterrey |
|
May 10, 2010 |
|
$ |
25.4 million |
|
90 |
% |
Holstenplatz |
|
June 30, 2010 |
|
$ |
12.5 million |
|
100 |
% |
Inland Empire Distribution Center (formerly El Cajon Distribution Center)(2) |
|
August 10, 2010 |
|
$ |
50.3 million |
|
16 |
% |
Archibald Business Center |
|
August 27, 2010 |
|
$ |
9.5 million |
|
80 |
% |
Parrots Landing |
|
September 17, 2010 |
|
$ |
42 million |
|
90 |
% |
Original Florida MOB Portfolio |
|
October 8, 2010 |
|
$ |
47.1 million |
|
90 |
% |
Gardens Medical Pavilion |
|
October 20, 2010 |
|
$ |
23.5 million |
|
90 |
%(3) |
Kauai Coconut Beach Hotel |
|
October 20, 2010 |
|
$ |
38 million |
|
80 |
% |
Interchange Business Center |
|
November 23, 2010 |
|
$ |
30 million |
|
80 |
% |
River Club apartments and the Townhomes at River Club (formerly referred to as the UGA Portfolio) |
|
April 25, 2011 |
|
$ |
32.8 million |
|
85 |
% |
Babcock Self Storage |
|
August 30, 2011 |
|
$ |
3.5 million |
|
85 |
% |
Lakes of Margate |
|
October 19, 2011 |
|
$ |
24.4 million |
|
92.5 |
% |
(1) |
Purchase price is presented before closing costs for the acquired property and does not reflect any adjustments for ownership interest percentage. |
(2) |
We purchased a 16% interest in Inland Empire Distribution Center (formerly El Cajon Distribution Center) and determined that we exercised significant influence over, but did not control this entity. Therefore, we did not consolidate this entity and accounted for it under the equity method of accounting. The property was sold on September 22, 2011. |
(3) |
We own 90% of a 90% JV interest in the Gardens Medical Pavilion. |
The following unaudited pro forma consolidated balance sheet as of September 30, 2011 is presented as if we acquired the Lakes of Margate on September 30, 2011. River Club apartments and the Townhomes at River Club and Babcock Self Storage were acquired prior to September 30, 2011, therefore, no adjustments were made to the balance sheet. The following unaudited pro forma consolidated statements of operations for the nine months ended September 30, 2011 and for the year ended December 31, 2010 are presented as if we had acquired Palms of Monterrey, Holstenplatz, Archibald Business Center, Parrots Landing, Original Florida MOB Portfolio, Gardens Medical Pavilion, Kauai Coconut Beach Hotel, Interchange Business Center, River Club apartments and the Townhomes at River Club, Babcock Self Storage and the Lakes of Margate on January 1, 2010.
This unaudited pro forma consolidated financial information should be read in conjunction with the historical financial statements and notes thereto as filed in our quarterly report on Form 10-Q for the nine months ended September 30, 2011 and our annual report on Form 10-K for the year ended December 31, 2010 and are not necessarily indicative of what the actual financial position or results of operations would have been had we completed the transaction as of the beginning of the periods presented, nor is it necessarily indicative of future results.
Behringer Harvard Opportunity REIT II, Inc.
Pro Forma Consolidated Balance Sheet (Unaudited)
(in thousands, except shares)
|
|
September 30, 2011 |
|
Pro Forma |
|
|
| |||
|
|
as Reported |
|
Adjustments |
|
Pro Forma |
| |||
|
|
(a) |
|
(b) |
|
September 30, 2011 |
| |||
|
|
|
|
|
|
|
| |||
Assets |
|
|
|
|
|
|
| |||
Real Estate |
|
|
|
|
|
|
| |||
Land and land improvements, net |
|
$ |
82,432 |
|
$ |
8,888 |
|
$ |
91,320 |
|
Buildings and building improvements, net |
|
205,930 |
|
13,949 |
|
219,879 |
| |||
Real estate under development |
|
86 |
|
|
|
86 |
| |||
Total real estate |
|
288,448 |
|
22,837 |
|
311,285 |
| |||
|
|
|
|
|
|
|
| |||
Cash and cash equivalents |
|
81,320 |
|
(7,803 |
) |
73,517 |
| |||
Restricted cash |
|
7,522 |
|
|
|
7,522 |
| |||
Accounts receivable, net |
|
8,610 |
|
|
|
8,610 |
| |||
Receivable from related party |
|
1,864 |
|
|
|
1,864 |
| |||
Prepaid expenses and other assets |
|
1,680 |
|
450 |
(c) |
2,130 |
| |||
Furniture, fixtures and equipment, net |
|
7,266 |
|
872 |
|
8,138 |
| |||
Acquisition deposits |
|
477 |
|
(462 |
) |
15 |
| |||
Deferred financing fees, net |
|
4,199 |
|
|
|
4,199 |
| |||
Lease intangibles, net |
|
7,812 |
|
661 |
|
8,473 |
| |||
Total assets |
|
$ |
409,198 |
|
$ |
16,555 |
|
$ |
425,753 |
|
|
|
|
|
|
|
|
| |||
Liabilities and Equity |
|
|
|
|
|
|
| |||
Notes payable |
|
$ |
205,148 |
|
$ |
15,416 |
(c) |
$ |
220,564 |
|
Accounts payable |
|
2,495 |
|
|
|
2,495 |
| |||
Acquired below-market leases, net |
|
1,417 |
|
20 |
|
1,437 |
| |||
Distributions payable |
|
1,009 |
|
|
|
1,009 |
| |||
Accrued and other liabilities |
|
6,937 |
|
|
|
6,937 |
| |||
Total liabilities |
|
217,006 |
|
15,436 |
|
232,442 |
| |||
|
|
|
|
|
|
|
| |||
Commitments and contingencies |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Equity |
|
|
|
|
|
|
| |||
Preferred stock, $.0001 par value per share; |
|
|
|
|
|
|
| |||
Convertible stock, $.0001 par value per share; |
|
|
|
|
|
|
| |||
Common stock, $.0001 par value per share; |
|
2 |
|
|
|
2 |
| |||
Additional paid-in capital |
|
218,012 |
|
|
|
218,012 |
| |||
Accumulated distributions and net loss |
|
(38,306 |
) |
|
|
(38,306 |
) | |||
Accumulated other comprehensive income |
|
220 |
|
|
|
220 |
| |||
Total Behringer Harvard Opportunity REIT II, Inc. equity |
|
179,928 |
|
|
|
179,928 |
| |||
Noncontrolling interest |
|
12,264 |
|
1,119 |
(d) |
13,383 |
| |||
Total equity |
|
192,192 |
|
1,119 |
|
193,311 |
| |||
Total liabilities and equity |
|
$ |
409,198 |
|
$ |
16,555 |
|
$ |
425,753 |
|
See accompanying Notes to Unaudited Pro Forma Consolidated Financial Statements.
Behringer Harvard Opportunity REIT II, Inc.
Pro Forma Consolidated Statement of Operations (Unaudited)
For the Nine Months Ended September 30, 2011
(in thousands, except per share amounts)
|
|
Nine Months |
|
Prior |
|
Consolidated |
|
Other Pro |
|
Pro Forma Nine |
| |||||
|
|
(a) |
|
(b) |
|
(c) |
|
Adjustments |
|
2011 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Rental revenue |
|
$ |
26,089 |
|
$ |
1,873 |
|
$ |
2,588 |
|
$ |
|
|
$ |
30,550 |
|
Hotel revenue |
|
4,856 |
|
|
|
|
|
|
|
4,856 |
| |||||
Interest income from real estate loans receivable |
|
2,926 |
|
|
|
|
|
|
|
2,926 |
| |||||
Total revenues |
|
33,871 |
|
1,873 |
|
2,588 |
|
|
|
38,332 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating expenses |
|
14,967 |
|
608 |
|
862 |
|
|
|
16,437 |
| |||||
Interest expense |
|
7,217 |
|
524 |
|
595 |
|
(595 |
)(d) |
7,741 |
| |||||
|
|
|
|
|
|
|
|
644 |
(e) |
644 |
| |||||
Real estate taxes |
|
3,683 |
|
177 |
|
314 |
|
|
|
4,174 |
| |||||
Property management fees |
|
1,049 |
|
73 |
|
91 |
|
(91 |
)(f) |
|
| |||||
|
|
|
|
|
|
|
|
97 |
(g) |
1,219 |
| |||||
Asset management fees |
|
2,205 |
|
103 |
|
|
|
183 |
(h) |
2,491 |
| |||||
General and administrative |
|
1,667 |
|
|
|
|
|
|
|
1,667 |
| |||||
Acquisition expense |
|
1,786 |
|
|
|
|
|
|
|
1,786 |
| |||||
Depreciation and amortization |
|
11,803 |
|
420 |
|
|
|
591 |
(i) |
12,814 |
| |||||
Total expenses |
|
44,377 |
|
1,905 |
|
1,862 |
|
829 |
|
48,973 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest income, net |
|
111 |
|
|
|
|
|
|
|
111 |
| |||||
Other income, net |
|
821 |
|
|
|
|
|
|
|
821 |
| |||||
Income (loss) before equity in earnings (losses) of unconsolidated joint venture and noncontrolling interest |
|
(9,574 |
) |
(32 |
) |
726 |
|
(829 |
) |
(9,709 |
) | |||||
Equity in earnings of unconsolidated joint ventures |
|
2,681 |
|
|
|
|
|
|
|
2,681 |
| |||||
Net income (loss) |
|
(6,893 |
) |
(32 |
) |
726 |
|
(829 |
) |
(7,028 |
) | |||||
Net (income) loss attributable to the noncontrolling interest |
|
1,351 |
|
(1 |
) |
|
|
8 |
(j) |
1,358 |
| |||||
Net income (loss) attributable to Behringer Harvard Opportunity REIT II, Inc. |
|
$ |
(5,542 |
) |
$ |
(33 |
) |
$ |
726 |
|
$ |
(821 |
) |
$ |
(5,670 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic and diluted |
|
23,739 |
|
|
|
|
|
|
|
23,739 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Loss per share: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic and diluted |
|
$ |
(0.23 |
) |
|
|
|
|
|
|
$ |
(0.24 |
) |
See accompanying Notes to Unaudited Pro Forma Consolidated Financial Statements.
Behringer Harvard Opportunity REIT II, Inc.
Pro Forma Consolidated Statement of Operations (Unaudited)
For the Year Ended December 31, 2010
(in thousands, except per share amounts)
|
|
Year Ended |
|
Prior |
|
Consolidated |
|
Other Pro |
|
Pro Forma |
| |||||
|
|
(a) |
|
(b) |
|
(c) |
|
Adjustments |
|
2010 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Rental revenue |
|
$ |
13,341 |
|
$ |
23,914 |
|
$ |
3,210 |
|
$ |
(20 |
)(d) |
$ |
40,445 |
|
Hotel revenue |
|
954 |
|
5,712 |
|
|
|
|
|
6,666 |
| |||||
Interest income from real estate loans receivable |
|
4,953 |
|
(1,097 |
) |
|
|
|
|
3,856 |
| |||||
Total revenues |
|
19,248 |
|
28,529 |
|
3,210 |
|
(20 |
) |
50,967 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating expenses |
|
6,541 |
|
16,629 |
|
1,215 |
|
|
|
24,385 |
| |||||
Interest expense |
|
2,843 |
|
6,276 |
|
689 |
|
(689 |
)(e) |
9,119 |
| |||||
|
|
|
|
|
|
|
|
859 |
(f) |
859 |
| |||||
Real estate taxes |
|
1,723 |
|
3,707 |
|
418 |
|
|
|
5,848 |
| |||||
Property management fees |
|
487 |
|
1,159 |
|
115 |
|
(115 |
)(g) |
|
| |||||
|
|
|
|
|
|
|
|
120 |
(h) |
1,766 |
| |||||
Asset management fees |
|
1,349 |
|
1,726 |
|
|
|
244 |
(i) |
3,319 |
| |||||
General and administrative |
|
2,032 |
|
|
|
|
|
|
|
2,032 |
| |||||
Acquisition expense |
|
11,277 |
|
|
|
|
|
|
|
11,277 |
| |||||
Depreciation and amortization |
|
6,877 |
|
11,069 |
|
|
|
1,448 |
(j) |
19,394 |
| |||||
Total expenses |
|
33,129 |
|
40,566 |
|
2,437 |
|
1,867 |
|
77,999 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest income, net |
|
483 |
|
|
|
|
|
|
|
483 |
| |||||
Gain on sale of investment |
|
204 |
|
|
|
|
|
|
|
204 |
| |||||
Bargain purchase gain |
|
5,492 |
|
(5,492 |
) |
|
|
|
|
|
| |||||
Other expense |
|
(133 |
) |
|
|
|
|
|
|
(133 |
) | |||||
Income (loss) before equity in earnings (losses) of unconsolidated joint ventures and noncontrolling interest |
|
(7,835 |
) |
(17,529 |
) |
773 |
|
(1,887 |
) |
(26,478 |
) | |||||
Equity in losses of unconsolidated joint ventures |
|
(347 |
) |
|
|
|
|
|
|
(347 |
) | |||||
Net income (loss) |
|
(8,182 |
) |
(17,529 |
) |
773 |
|
(1,887 |
) |
(26,825 |
) | |||||
Net (income) loss atttributable to the noncontrolling interest |
|
755 |
|
1,648 |
|
|
|
84 |
(k) |
2,487 |
| |||||
Net income (loss) attributable to Behringer Harvard Opportunity REIT II, Inc. |
|
$ |
(7,427 |
) |
$ |
(15,881 |
) |
$ |
773 |
|
$ |
(1,803 |
) |
$ |
(24,338 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic and diluted |
|
19,216 |
|
|
|
|
|
|
|
19,216 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Loss per share: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic and diluted |
|
$ |
(0.39 |
) |
|
|
|
|
|
|
$ |
(1.27 |
) |
See accompanying Notes to Unaudited Pro Forma Consolidated Financial Statements.
Notes to Unaudited Pro Forma Consolidated Financial Statements
Unaudited Pro Forma Consolidated Balance Sheets
a. Reflects our historical balance sheet as of September 30, 2011.
b. Reflects the acquisition of the Lakes of Margate for total consideration transferred of $24.4 million which consisted of $9 million cash and the remaining $15.4 million was provided through the assumption of two Freddie Mac-financed mortgages. The cash consideration paid for our 92.5% interest was approximately $8.3 million. We have preliminarily allocated our purchase price to the assets and liabilities below and estimated the remaining useful lives of the tangible and intangible assets as follows (amounts in thousands):
Description |
|
Allocation |
|
Estimated Useful Life |
| |
|
|
|
|
|
| |
Land |
|
$ |
8,000 |
|
|
|
Buildings |
|
13,061 |
|
25 years |
| |
Land improvements |
|
888 |
|
20 years |
| |
Signage, landscaping and misc. site improvements |
|
888 |
|
20 years |
| |
Lease intangibles, net |
|
661 |
|
6 months |
| |
Furniture, fixtures and equipment |
|
872 |
|
5 years |
| |
Acquired below-market leases, net |
|
(20 |
) |
6 months |
| |
|
|
$ |
24,350 |
|
|
|
We have preliminarily allocated the purchase price to the above tangible and identified intangible assets acquired and liabilities assumed based on their fair values in accordance with general accepted accounting principles as follows:
Upon the acquisition of real estate properties, we recognize the assets acquired, the liabilities assumed, and any noncontrolling interest as of the acquisition date, measured at their fair values. The acquisition date is the date on which we obtain control of the real estate property. The assets acquired and liabilities assumed may consist of buildings, any assumed debt, identified intangible assets and asset retirement obligations. Identified intangible assets generally consist of the above-market and below-market leases, in-place leases, in-place tenant improvements and tenant relationships. Goodwill is recognized as of the acquisition date and measured as the aggregate fair value of the consideration transferred and any noncontrolling interests in the acquiree over the fair value of identifiable net assets acquired. Likewise, a bargain purchase gain is recognized in current earnings when the aggregate fair value of the consideration transferred and any noncontrolling interests in the acquiree is less than the fair value of the identifiable net assets acquired. Acquisition-related costs are expensed in the period incurred.
Initial valuations are subject to change until our information is finalized, which is no later than twelve months from the acquisition date.
The fair value of the tangible assets acquired, consisting of land and buildings, is determined by valuing the property as if it were vacant, and the as-if-vacant value is then allocated to land and buildings. Land values are derived from appraisals, and building values are calculated as replacement cost less depreciation or managements estimates of the relative fair value of these assets using discounted cash flow analyses or similar methods. The value of the building is depreciated over the estimated useful life of 25 years using the straight-line method.
We determine the value of above-market and below-market in-place leases for acquired properties based on the present value (using an interest rate that reflects the risks associated with the leases acquired) of the difference between (1) the contractual amounts to be paid pursuant to the in-place leases and (2) managements estimate of current market lease rates for the corresponding in-place leases, measured over a period equal to (a) the remaining non-cancelable lease term for above-market leases, or (b) the remaining non-cancelable lease term plus any fixed rate renewal option for below-market leases. We record the fair value of above-market and below-market leases as intangible assets or intangible liabilities, respectively, and amortize them as an adjustment to rental income over the above determined lease term.
The estimates of fair value of in-place leases include an estimate of carrying costs during the expected lease-up periods for the respective spaces, considering current market conditions. In estimating fair value of in-place leases, we consider items such as real estate taxes, insurance and other operating expenses, as well as lost rental revenue during the expected lease-up period and carrying costs that
Notes to Unaudited Pro Forma Consolidated Financial Statements
would have otherwise been incurred had the leases not been in place, including tenant improvements and commissions. The estimates of the fair value of tenant relationships also include costs to execute similar leases. We amortize the value of in-place leases to expense over the term of the respective leases.
c. Reflects the $15.4 million assumption of two Freddie Mac-financed mortgages in connection with the acquisition of the Lakes of Margate, along with associated deferred financing costs of approximately $0.5 million.
d. Reflects the noncontrolling interest share of the allocated pro forma assets.
Unaudited Pro Forma Consolidated Statement of Operations for the Nine Months Ended September 30, 2011
a. Reflects our historical operations for the nine months ended September 30, 2011.
b. Reflects the pro forma adjustments for the acquisition of River Club apartments and the Townhomes at River Club, which were acquired on April 25, 2011, and Babcock Self Storage, which was acquired on August 30, 2011, as if the properties had been acquired on January 1, 2010.
c. Reflects the historical revenues and certain operating expenses of the Lakes of Margate for the nine months ended September 30, 2011.
d. Reflects the reversal of historical interest expense for the Lakes of Margate.
e. Reflects the anticipated interest expense associated with the assumption of two Freddie Mac-financed mortgages in connection with the purchase of the Lakes of Margate.
f. Reflects the reversal of historical property management fees for the Lakes of Margate.
g. Reflects the property management fees associated with the current management of the Lakes of Margate, for a fee of 3.75% of annual gross revenues, as defined in the property management agreement.
h. Reflects the inclusion of an asset management fee associated with the Lakes of Margate, based on 1% of the asset basis.
i. Reflects the depreciation and amortization of the Lakes of Margate using the straight-line method over the estimated useful life of 25 years for buildings, 20 years for land improvements, 20 years for signage, landscaping and miscellaneous site improvements and 5 years for furniture, fixtures and equipment.
j. Reflects the net income (loss) attributable to the noncontrolling interest of the Lakes of Margate.
Notes to Unaudited Pro Forma Consolidated Financial Statements
Unaudited Pro Forma Consolidated Statement of Operations for the Year ended December 31, 2010
a. Reflects our historical operations for the year ended December 31, 2010.
b. Reflects the pro forma adjustments for the acquisition of the Palms of Monterrey, which was acquired on May 10, 2010, Holstenplatz, which was acquired on June 30, 2010, Archibald Business Center, which was acquired on August 27, 2010, Parrots Landing, which was acquired on September 17, 2010, the Original Florida MOB Portfolio, which was acquired on October 8, 2010, and Gardens Medical Pavilion and Kauai Coconut Beach Hotel, which were acquired on October 20, 2010, Interchange Business Center, which was acquired on November 23, 2010, River Club apartments and the Townhomes at River Club, which were acquired on April 25, 2011, and Babcock Self Storage, which was acquired on August 30, 2011, as if the properties had been acquired on January 1, 2010.
c. Reflects the historical revenues and certain operating expenses of the Lakes of Margate for the year ended December 31, 2010.
d. Reflects the pro forma straight-line amortization of the below market leases over the remaining terms of the leases of approximately 6 months.
e. Reflects the reversal of historical interest expense for the Lakes of Margate.
f. Reflects the anticipated interest expense associated with the assumption of two Freddie Mac-financed mortgages in connection with the purchase of the Lakes of Margate.
g. Reflects the reversal of historical property management fees for the Lakes of Margate.
h. Reflects the property management fees associated with the current management of the Lakes of Margate, for a fee of 3.75% of annual gross revenues, as defined in the property management agreement.
i. Reflects the inclusion of an asset management fee associated with the Lakes of Margate, based on 1% of the asset basis.
j. Reflects the depreciation and amortization of the Lakes of Margate using the straight-line method over the estimated useful life of 25 years for buildings, 20 years for land improvements, 20 years for signage, landscaping and miscellaneous site improvements, 5 years for furniture, fixtures and equipment and approximately 6 months for lease intangibles.
k. Reflects the net income (loss) attributable to the noncontrolling interest of the Lakes of Margate.
SIGNATURE
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.
|
BEHRINGER HARVARD OPPORTUNITY REIT II, INC. | |
|
| |
|
| |
Dated: December 15, 2011 |
By: |
/s/ Samuel A. Gillespie |
|
Samuel A. Gillespie | |
|
Chief Operating Officer |