Pacific Oak Strategic Opportunity REIT, Inc. - Quarter Report: 2013 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________________________________________________
FORM 10-Q
______________________________________________________
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2013
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 000-54382
______________________________________________________
KBS STRATEGIC OPPORTUNITY REIT, INC.
(Exact Name of Registrant as Specified in Its Charter)
______________________________________________________
Maryland | 26-3842535 | |
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) | |
620 Newport Center Drive, Suite 1300 Newport Beach, California | 92660 | |
(Address of Principal Executive Offices) | (Zip Code) |
(949) 417-6500
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large Accelerated Filer | ¨ | Accelerated Filer | ¨ | |||
Non-Accelerated Filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ¨ No x
As of November 4, 2013, there were 58,164,360 outstanding shares of common stock of KBS Strategic Opportunity REIT, Inc.
KBS STRATEGIC OPPORTUNITY REIT, INC.
FORM 10-Q
September 30, 2013
INDEX
PART I. | |||
Item 1. | |||
Item 2. | |||
Item 3. | |||
Item 4. | |||
PART II. | |||
Item 1. | |||
Item 1A. | |||
Item 2. | |||
Item 3. | |||
Item 4. | |||
Item 5. | |||
Item 6. | |||
1
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
September 30, 2013 | December 31, 2012 | |||||||
(unaudited) | ||||||||
Assets | ||||||||
Real estate held for investment, net | $ | 596,158 | $ | 310,624 | ||||
Real estate held for sale, net | 3,539 | 7,009 | ||||||
Real estate loans receivable, net | 21,787 | 71,906 | ||||||
Real estate securities | 1,531 | 4,817 | ||||||
Total real estate and real estate-related investments, net | 623,015 | 394,356 | ||||||
Cash and cash equivalents | 66,687 | 125,960 | ||||||
Investment in unconsolidated joint venture | 7,882 | 7,926 | ||||||
Rents and other receivables, net | 7,542 | 2,757 | ||||||
Above-market leases, net | 3,155 | 2,483 | ||||||
Assets related to real estate held for sale | 417 | 616 | ||||||
Prepaid expenses and other assets | 16,853 | 3,830 | ||||||
Total assets | $ | 725,551 | $ | 537,928 | ||||
Liabilities and equity | ||||||||
Notes and bond payable: | ||||||||
Notes and bond payable, net | $ | 203,680 | $ | 29,411 | ||||
Notes payable related to real estate held for sale | — | 4,340 | ||||||
Total notes and bond payable, net | 203,680 | 33,751 | ||||||
Accounts payable and accrued liabilities | 14,767 | 5,995 | ||||||
Due to affiliates | — | 21 | ||||||
Below-market leases, net | 4,930 | 2,031 | ||||||
Security deposits and other liabilities | 5,965 | 2,827 | ||||||
Total liabilities | 229,342 | 44,625 | ||||||
Commitments and contingencies (Note 13) | ||||||||
Redeemable common stock | 11,258 | 9,651 | ||||||
Equity | ||||||||
KBS Strategic Opportunity REIT, Inc. stockholders’ equity | ||||||||
Preferred stock, $.01 par value; 10,000,000 shares authorized, no shares issued and outstanding | — | — | ||||||
Common stock, $.01 par value; 1,000,000,000 shares authorized, 58,294,420 and 58,127,627 shares issued and outstanding as of September 30, 2013 and December 31, 2012, respectively | 583 | 581 | ||||||
Additional paid-in capital | 505,765 | 505,907 | ||||||
Cumulative distributions and net losses | (35,777 | ) | (38,615 | ) | ||||
Accumulated other comprehensive loss | (5 | ) | (13 | ) | ||||
Total KBS Strategic Opportunity REIT, Inc. stockholders’ equity | 470,566 | 467,860 | ||||||
Noncontrolling interests | 14,385 | 15,792 | ||||||
Total equity | 484,951 | 483,652 | ||||||
Total liabilities and equity | $ | 725,551 | $ | 537,928 |
See accompanying condensed notes to consolidated financial statements.
2
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except share and per share amounts)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenues: | ||||||||||||||||
Rental income | $ | 14,071 | $ | 3,572 | $ | 32,029 | $ | 8,946 | ||||||||
Tenant reimbursements | 3,342 | 493 | 6,513 | 996 | ||||||||||||
Interest income from real estate loans receivable | 5,826 | 231 | 9,552 | 231 | ||||||||||||
Interest income from real estate securities | 30 | 186 | 86 | 855 | ||||||||||||
Other operating income | 263 | 55 | 862 | 105 | ||||||||||||
Total revenues | 23,532 | 4,537 | 49,042 | 11,133 | ||||||||||||
Expenses: | ||||||||||||||||
Operating, maintenance, and management | 6,929 | 2,181 | 15,643 | 5,018 | ||||||||||||
Real estate taxes and insurance | 2,715 | 497 | 6,459 | 1,541 | ||||||||||||
Asset management fees to affiliate | 1,226 | 445 | 2,935 | 1,052 | ||||||||||||
Real estate acquisition fees to affiliate | 857 | 960 | 2,469 | 1,040 | ||||||||||||
Real estate acquisition fees and expenses | 348 | 371 | 834 | 384 | ||||||||||||
General and administrative expenses | 649 | 593 | 2,326 | 2,391 | ||||||||||||
Depreciation and amortization | 9,259 | 2,872 | 19,761 | 6,083 | ||||||||||||
Interest expense | 1,765 | 495 | 3,458 | 1,691 | ||||||||||||
Total expenses | 23,748 | 8,414 | 53,885 | 19,200 | ||||||||||||
Other income: | ||||||||||||||||
Other interest income | 5 | 17 | 49 | 63 | ||||||||||||
Gain from extinguishment of debt | — | — | — | 581 | ||||||||||||
Income from unconsolidated joint venture | — | 116 | — | 116 | ||||||||||||
Gain on early payoff of real estate loan receivable | — | 359 | — | 359 | ||||||||||||
Gain on foreclosure of real estate loan receivable, net | 7,543 | — | 7,543 | — | ||||||||||||
Total other income | 7,548 | 492 | 7,592 | 1,119 | ||||||||||||
Income (loss) from continuing operations | 7,332 | (3,385 | ) | 2,749 | (6,948 | ) | ||||||||||
Discontinued operations: | ||||||||||||||||
(Loss) gain on sale of real estate, net | — | (2 | ) | 4,225 | 593 | |||||||||||
Loss from discontinued operations | (72 | ) | (273 | ) | (400 | ) | (818 | ) | ||||||||
Total (loss) income from discontinued operations | (72 | ) | (275 | ) | 3,825 | (225 | ) | |||||||||
Net income (loss) | 7,260 | (3,660 | ) | 6,574 | (7,173 | ) | ||||||||||
Net loss (income) attributable to noncontrolling interests | 84 | 161 | (160 | ) | 182 | |||||||||||
Net income (loss) attributable to common stockholders | $ | 7,344 | $ | (3,499 | ) | $ | 6,414 | $ | (6,991 | ) | ||||||
Basic and diluted income (loss) per common share: | ||||||||||||||||
Continuing operations | $ | 0.13 | $ | (0.09 | ) | $ | 0.05 | $ | (0.23 | ) | ||||||
Discontinued operations | — | (0.01 | ) | 0.06 | (0.01 | ) | ||||||||||
Net income (loss) per common share | $ | 0.13 | $ | (0.10 | ) | $ | 0.11 | $ | (0.24 | ) | ||||||
Weighted-average number of common shares outstanding, basic and diluted | 58,330,896 | 35,958,174 | 58,265,522 | 29,732,658 |
See accompanying condensed notes to consolidated financial statements.
3
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited)
(in thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net income (loss) | $ | 7,260 | $ | (3,660 | ) | $ | 6,574 | $ | (7,173 | ) | ||||||
Other comprehensive income: | ||||||||||||||||
Unrealized gain on real estate securities | 4 | 118 | 8 | 278 | ||||||||||||
Total other comprehensive income | 4 | 118 | 8 | 278 | ||||||||||||
Total comprehensive income (loss) | 7,264 | (3,542 | ) | 6,582 | (6,895 | ) | ||||||||||
Total comprehensive loss (income) attributable to noncontrolling interests | 84 | 161 | (160 | ) | 182 | |||||||||||
Total comprehensive income (loss) attributable to common stockholders | $ | 7,348 | $ | (3,381 | ) | $ | 6,422 | $ | (6,713 | ) |
See accompanying condensed notes to consolidated financial statements.
4
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONSOLIDATED STATEMENTS OF EQUITY
For the Year Ended December 31, 2012 and the Nine Months Ended September 30, 2013 (unaudited)
(dollars in thousands)
Additional Paid-in Capital | Cumulative Distributions and Net Losses | Accumulated Other Comprehensive Income (Loss) | Total Stockholders’ Equity | Noncontrolling Interests | Total Equity | |||||||||||||||||||||||||
Common Stock | ||||||||||||||||||||||||||||||
Shares | Amounts | |||||||||||||||||||||||||||||
Balance, December 31, 2011 | 22,214,815 | $ | 222 | $ | 188,817 | $ | (15,968 | ) | $ | (46 | ) | $ | 173,025 | $ | 13,519 | $ | 186,544 | |||||||||||||
Net loss | — | — | — | (9,762 | ) | — | (9,762 | ) | (333 | ) | (10,095 | ) | ||||||||||||||||||
Other comprehensive income | — | — | — | — | 33 | 33 | — | 33 | ||||||||||||||||||||||
Issuance of common stock | 35,993,756 | 360 | 356,974 | — | — | 357,334 | — | 357,334 | ||||||||||||||||||||||
Transfers to redeemable common stock | — | — | (4,360 | ) | — | — | (4,360 | ) | — | (4,360 | ) | |||||||||||||||||||
Redemptions of common stock | (80,944 | ) | (1 | ) | (754 | ) | — | — | (755 | ) | — | (755 | ) | |||||||||||||||||
Distributions declared | — | — | — | (12,885 | ) | — | (12,885 | ) | — | (12,885 | ) | |||||||||||||||||||
Commissions on stock sales and related dealer manager fees to affiliate | — | — | (31,134 | ) | — | — | (31,134 | ) | — | (31,134 | ) | |||||||||||||||||||
Other offering costs | — | — | (3,636 | ) | — | — | (3,636 | ) | — | (3,636 | ) | |||||||||||||||||||
Noncontrolling interests contributions | — | — | — | — | — | — | 2,630 | 2,630 | ||||||||||||||||||||||
Distribution to noncontrolling interest | — | — | — | — | — | — | (24 | ) | (24 | ) | ||||||||||||||||||||
Balance, December 31, 2012 | 58,127,627 | $ | 581 | $ | 505,907 | $ | (38,615 | ) | $ | (13 | ) | $ | 467,860 | $ | 15,792 | $ | 483,652 | |||||||||||||
Net income | — | — | — | 6,414 | — | 6,414 | 160 | 6,574 | ||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 8 | 8 | — | 8 | ||||||||||||||||||||||
Issuance of common stock | 246,484 | 2 | 2,338 | — | — | 2,340 | — | 2,340 | ||||||||||||||||||||||
Transfers to redeemable common stock | — | — | (1,607 | ) | — | — | (1,607 | ) | — | (1,607 | ) | |||||||||||||||||||
Redemptions of common stock | (79,691 | ) | — | (753 | ) | — | — | (753 | ) | — | (753 | ) | ||||||||||||||||||
Distributions declared | — | — | — | (3,576 | ) | — | (3,576 | ) | — | (3,576 | ) | |||||||||||||||||||
Other offering costs | — | — | (120 | ) | — | — | (120 | ) | — | (120 | ) | |||||||||||||||||||
Noncontrolling interests contributions | — | — | — | — | — | — | 644 | 644 | ||||||||||||||||||||||
Distributions to noncontrolling interest | — | — | — | — | — | — | (2,211 | ) | (2,211 | ) | ||||||||||||||||||||
Balance, September 30, 2013 | 58,294,420 | $ | 583 | $ | 505,765 | $ | (35,777 | ) | $ | (5 | ) | $ | 470,566 | $ | 14,385 | $ | 484,951 |
See accompanying condensed notes to consolidated financial statements.
5
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Cash Flows from Operating Activities: | ||||||||
Net income (loss) | $ | 6,574 | $ | (7,173 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
Depreciation and amortization: | ||||||||
Continuing operations | 19,761 | 6,083 | ||||||
Discontinued operations | 169 | 267 | ||||||
Non-cash interest income on real estate related investments | (736 | ) | (124 | ) | ||||
Gain on sale of real estate, net | (4,225 | ) | (593 | ) | ||||
Gain from extinguishment of debt | — | (581 | ) | |||||
Gain on early payoff of real estate loan receivable, net | — | (359 | ) | |||||
Gain on foreclosure of real estate loan receivable, net | (7,543 | ) | — | |||||
Deferred rent | (3,355 | ) | (1,215 | ) | ||||
Amortization of above- and below-market leases, net | 214 | 772 | ||||||
Amortization of deferred financing costs | 565 | 223 | ||||||
Interest accretion on real estate securities | 31 | 775 | ||||||
Amortization of premium on bond payable | (40 | ) | — | |||||
Changes in assets and liabilities: | ||||||||
Rents and other receivables | (1,322 | ) | (36 | ) | ||||
Deferred interest receivable | 1,001 | — | ||||||
Prepaid expenses and other assets | (2,642 | ) | (2,092 | ) | ||||
Accounts payable and accrued liabilities | 6,179 | 1,725 | ||||||
Due to affiliates | (21 | ) | (13 | ) | ||||
Security deposits and other liabilities | 2,616 | 568 | ||||||
Net cash provided by (used in) operating activities | 17,226 | (1,773 | ) | |||||
Cash Flows from Investing Activities: | ||||||||
Acquisitions of real estate | (243,988 | ) | (95,545 | ) | ||||
Improvements to real estate | (11,440 | ) | (4,033 | ) | ||||
Proceeds from sales of real estate, net | 7,545 | 1,843 | ||||||
Investments in real estate loans receivable | (21,568 | ) | (78,360 | ) | ||||
Proceeds from early payoff of real estate loan receivable | 35,750 | 7,932 | ||||||
Principal repayments on real estate securities | 3,263 | 33,892 | ||||||
Investment in unconsolidated joint venture | — | (8,000 | ) | |||||
Distribution of capital from unconsolidated joint venture | — | 74 | ||||||
Net cash used in investing activities | (230,438 | ) | (142,197 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Proceeds from notes payable | 194,416 | 2,051 | ||||||
Payments on notes payable | (33,227 | ) | (2,896 | ) | ||||
Payments on repurchase agreements | — | (30,201 | ) | |||||
Payments of deferred financing costs | (3,499 | ) | — | |||||
Proceeds from issuance of common stock | — | 177,037 | ||||||
Payments to redeem common stock | (753 | ) | (542 | ) | ||||
Payments of commissions on stock sales and related dealer manager fees | — | (16,030 | ) | |||||
Payments of other offering costs | (195 | ) | (2,498 | ) | ||||
Distributions paid | (1,236 | ) | (4,341 | ) | ||||
Noncontrolling interests contributions | 644 | 1,220 | ||||||
Distributions to noncontrolling interest | (2,211 | ) | (24 | ) | ||||
Net cash provided by financing activities | 153,939 | 123,776 | ||||||
Net decrease in cash and cash equivalents | (59,273 | ) | (20,194 | ) | ||||
Cash and cash equivalents, beginning of period | 125,960 | 86,379 | ||||||
Cash and cash equivalents, end of period | $ | 66,687 | $ | 66,185 | ||||
Supplemental Disclosure of Cash Flow Information: | ||||||||
Interest paid | $ | 2,709 | $ | 1,866 | ||||
Supplemental Disclosure of Noncash Transactions: | ||||||||
Increase in loan origination fees payable | $ | — | $ | 123 | ||||
Increase in other offering costs payable | $ | — | $ | 22 | ||||
Increase in lease incentive payable | $ | 550 | $ | 210 | ||||
Increase in capital expenses payable | $ | 1,645 | $ | 918 | ||||
Investment in real estate acquired through foreclosure | $ | 45,943 | $ | — | ||||
Assets assumed in connection with foreclosure of real estate | $ | 7,156 | $ | — | ||||
Liabilities assumed in connection with foreclosure of real estate | $ | 9,671 | $ | — | ||||
Distributions paid to common stockholders through common stock issuances pursuant to the dividend reinvestment plan | $ | 2,340 | $ | 8,544 |
See accompanying condensed notes to consolidated financial statements.
6
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2013
(unaudited)
1. | ORGANIZATION |
KBS Strategic Opportunity REIT, Inc. (the “Company”) was formed on October 8, 2008 as a Maryland corporation and elected to be taxed as a real estate investment trust (“REIT”) beginning with the taxable year ended December 31, 2010. The Company conducts its business primarily through KBS Strategic Opportunity Limited Partnership (the “Operating Partnership”), a Delaware limited partnership formed on December 10, 2008. The Company is the sole general partner of, and owns a 0.1% partnership interest in, the Operating Partnership. KBS Strategic Opportunity Holdings LLC (“REIT Holdings”), a Delaware limited liability company formed on December 9, 2008, owns the remaining 99.9% interest in the Operating Partnership and is its sole limited partner. The Company is the sole member and manager of REIT Holdings.
Subject to certain restrictions and limitations, the business of the Company is externally managed by KBS Capital Advisors LLC (the “Advisor”), an affiliate of the Company, pursuant to an advisory agreement the Company renewed with the Advisor on October 8, 2013 (the “Advisory Agreement”). The Advisor conducts the Company’s operations and manages its portfolio of real estate-related loans, opportunistic real estate, real estate-related debt securities and other real estate-related investments. The Advisor owns 20,000 shares of the Company’s common stock.
On January 8, 2009, the Company filed a registration statement on Form S-11 with the Securities and Exchange Commission (the “SEC”) to offer a minimum of 250,000 shares and a maximum of 140,000,000 shares of common stock for sale to the public (the “Offering”), of which 100,000,000 shares were registered in a primary offering and 40,000,000 shares were registered to be sold under the Company’s dividend reinvestment plan. The SEC declared the Company’s registration statement effective on November 20, 2009. The Company ceased offering shares of common stock in its primary offering on November 14, 2012 and continues to offer shares under its dividend reinvestment plan.
The Company intends to use substantially all of the net proceeds from the Offering to invest in and manage a diverse portfolio of real estate-related loans, opportunistic real estate, real estate-related debt securities and other real estate-related investments. Such investments have included, and are expected to continue to include, non-performing loans (which have resulted in, and may continue to result in, the acquisition of the underlying property securing the loan through foreclosure or similar processes), non-stabilized or undeveloped properties, commercial mortgage backed securities (“CMBS”) and other opportunistic real estate-related assets. The Company may also invest in entities that make similar investments. As of September 30, 2013, the Company owned 11 office properties, one office campus consisting of nine office buildings, one office portfolio consisting of four office buildings and 43 acres of undeveloped land, one office portfolio consisting of three office properties, one industrial/flex property (which was held for sale), one retail property, one apartment property, 1,375 acres of undeveloped land, one investment in CMBS, one first mortgage loan and one investment in an unconsolidated joint venture.
The Company sold 56,584,976 shares of common stock in its primary offering for gross offering proceeds of $561.7 million. As of September 30, 2013, the Company had sold 1,575,836 shares of common stock under its dividend reinvestment plan for gross offering proceeds of $15.0 million. Also, as of September 30, 2013, the Company had redeemed 162,635 shares sold in the Offering for $1.5 million. Additionally, on December 29, 2011 and October 23, 2012, the Company issued 220,994 shares and 55,249 shares of common stock, respectively, for $2.0 million and $0.5 million, respectively, in private transactions exempt from the registration requirements pursuant to Section 4(2) of the Securities Act of 1933.
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
There have been no significant changes to the Company’s accounting policies since it filed its audited financial statements in its Annual Report on Form 10-K for the year ended December 31, 2012. For further information about the Company’s accounting policies, refer to the Company’s consolidated financial statements and notes thereto for the year ended December 31, 2012 included in the Company’s Annual Report on Form 10-K filed with the SEC.
7
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
Principles of Consolidation and Basis of Presentation
The accompanying unaudited consolidated financial statements and condensed notes thereto have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information as contained within the FASB ASC and the rules and regulations of the SEC, including the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, the unaudited consolidated financial statements do not include all of the information and footnotes required by GAAP for audited financial statements. In the opinion of management, the financial statements for the unaudited interim periods presented include all adjustments, which are of a normal and recurring nature, necessary for a fair and consistent presentation of the results for such periods. Operating results for the three and nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013.
The consolidated financial statements include the accounts of the Company, REIT Holdings, the Operating Partnership and their direct and indirect wholly owned subsidiaries, and joint ventures in which the Company has a controlling interest. All significant intercompany balances and transactions are eliminated in consolidation.
Use of Estimates
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could materially differ from those estimates.
Reclassifications
Certain amounts in the Company’s prior period consolidated financial statements have been reclassified to conform to the current period presentation. These reclassifications have not changed the results of operations of the prior period.
Segments
The Company has invested in non-performing loans, opportunistic real estate and other real estate-related assets and it has classified its operations by investment type: real estate-related and real estate. In general, the Company intends to hold its investments in non-performing loans, opportunistic real estate and other real estate-related assets for capital appreciation. Traditional performance metrics of non-performing loans, opportunistic real estate and other real estate-related assets may not be meaningful as these investments are non-stabilized and do not provide a consistent stream of interest income or rental revenue. These investments exhibit similar long-term financial performance and have similar economic characteristics. These investments typically involve a higher degree of risk and do not provide a constant stream of ongoing cash flows. As a result, the Company’s management views non-performing loans, opportunistic real estate and other real estate-related assets as similar investments. Substantially all of its revenue and net income (loss) is from non-performing loans, opportunistic real estate and other real estate-related assets, and therefore, the Company currently aggregates its operating segments into one reportable business segment.
Per Share Data
Basic net income (loss) per share of common stock is calculated by dividing net income (loss) attributable to common stockholders by the weighted-average number of shares of common stock issued and outstanding during such period. Diluted net income (loss) per share of common stock equals basic net income (loss) per share of common stock as there were no potentially dilutive securities outstanding during the three and nine months ended September 30, 2013 and 2012.
Distributions declared per share were $0.062 during the nine months ended September 30, 2013 and $0.352 and $0.400 during the three and nine months ended September 30, 2012, respectively. No distributions were declared during the three months ended September 30, 2013.
8
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
Recently Issued Accounting Standards Updates
In February 2013, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2013-02, Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (“ASU No. 2013-02”). ASU No. 2013-02 requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. An entity is also required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by respective line items of net income only if the amount reclassified is required under GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures required under GAAP that provide additional detail about these amounts, such as when a portion of the amount reclassified out of accumulated other comprehensive income is reclassified to a balance sheet account instead of directly to income or expense in the same reporting period. ASU No. 2013-02 is effective for reporting periods beginning after December 31, 2012. The adoption of ASU No. 2013-02 did not have a material impact on the Company’s consolidated financial statements.
3. | RECENT ACQUISITIONS OF REAL ESTATE |
During the nine months ended September 30, 2013, the Company acquired the following properties (in thousands):
Intangibles | ||||||||||||||||||||||||||||||
Property Name | City | State | Acquisition Date | Land | Building and Improvements | Tenant Origination and Absorption Costs | Above-Market Lease Assets | Below-Market Lease Liabilities | Total Purchase Price | |||||||||||||||||||||
Austin Suburban Portfolio | Austin | TX | 03/28/2013 | $ | 8,288 | $ | 62,321 | $ | 5,424 | $ | 158 | $ | (1,410 | ) | $ | 74,781 | ||||||||||||||
Westmoor Center | Westminster | CO | 06/12/2013 | 10,058 | 63,134 | 10,376 | 781 | (102 | ) | 84,247 | ||||||||||||||||||||
Central Building | Seattle | WA | 07/10/2013 | 7,015 | 23,749 | 2,375 | 824 | (3 | ) | 33,960 | ||||||||||||||||||||
50 Congress Street | Boston | MA | 07/11/2013 | 9,876 | 39,604 | 3,851 | 107 | (2,438 | ) | 51,000 | ||||||||||||||||||||
$ | 35,237 | $ | 188,808 | $ | 22,026 | $ | 1,870 | $ | (3,953 | ) | $ | 243,988 |
The intangible assets and liabilities acquired in connection with these acquisitions have weighted-average amortization periods as of the date of acquisition as follows (in years):
Tenant Origination and Absorption Costs | Above-Market Lease Assets | Below-Market Lease Liabilities | ||||
Austin Suburban Portfolio | 3.5 | 1.4 | 2.7 | |||
Westmoor Center | 4.1 | 4.1 | 4.3 | |||
Central Building | 5.7 | 4.5 | 1.0 | |||
50 Congress Street | 4.3 | 3.5 | 4.7 |
The Company recorded each real estate acquisition as a business combination and expensed $3.3 million of total acquisition costs. For the nine months ended September 30, 2013, the Company recognized $10.6 million of total revenues and $6.5 million of operating expenses from these properties.
9
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
Real Estate Acquired Through Foreclosure
On March 14, 2012, the Company, through an indirect wholly owned subsidiary, purchased, at a discount, a non-performing first mortgage loan (the “1180 Raymond First Mortgage”) for $35.0 million plus closing costs. The borrower under the 1180 Raymond First Mortgage was 1180 Astro Urban Renewal Investors, LLC, which is not affiliated with the Company or the Advisor. The 1180 Raymond First Mortgage was secured by a multifamily tower containing 317 apartment units located in Newark, New Jersey (“1180 Raymond”).
On August 20, 2013, the Company was the successful bidder at the foreclosure sale of 1180 Raymond. As a result, the Company obtained the rights to the profits and losses of 1180 Raymond; however, the Company is currently working with the City of Newark to formally obtain title to the property. 1180 Raymond was converted from an office building to a multi-family housing property under the City of Newark’s urban redevelopment plan and is subject to certain long term tax exemptions. Among other requirements, the purchaser of 1180 Raymond must be an urban renewal entity qualified to do business under a long term tax exemption law. The Company believes that it meets all of the requirements to obtain title to 1180 Raymond and all that is required for the transfer of title is for the city to complete its review process and approve the transfer. Accordingly, the Company ceased its recognition of an interest in the 1180 Raymond First Mortgage and consolidated 1180 Raymond along with any other assets or liabilities assumed on August 20, 2013, as the Company has obtained a controlling financial interest in the property and also has physical possession of the property. The Company allocated the fair value of 1180 Raymond to the tangible assets and liabilities and identifiable intangible assets and liabilities assumed in the foreclosure as follows (in thousands):
Land | $ | 8,292 | ||
Building and improvements | 34,918 | |||
Tenant origination and absorption costs (1) | 2,733 | |||
Property tax abatement intangible asset (2) | 4,817 | |||
Other assets | 2,339 | |||
Bond payable (3) | (7,140 | ) | ||
Premium on bond payable assumed (3) | (1,640 | ) | ||
Other liabilities | (891 | ) | ||
Net assets acquired through foreclosure | $ | 43,428 |
(1) The tenant origination and absorption costs as of the date of acquisition have a weighted-average amortization period of 0.9 years.
(2) Pursuant to an agreement with the City of Newark, the developer of 1180 Raymond received a property tax abatement through 2021, which was assumed by the Company upon foreclosure. The property tax abatement intangible asset is amortized on a straight-line basis over its remaining life.
(3) The Company assumed the obligations related to a municipal bond payable with a face amount of $7.1 million bearing interest at a fixed rate of 6.5% per annum and maturing on September 1, 2036. The Company recorded the bond payable assumed at an estimated fair value of $8.8 million, resulting in a premium on bond payable assumed due to an above-market interest rate of $1.6 million.
As a result, the Company recognized a gain on foreclosure of the 1180 Raymond First Mortgage of $7.5 million, which represents the difference between the net fair value of the assets and liabilities assumed and the carrying value of the 1180 Raymond First Mortgage at the time of foreclosure, adjusted for any costs and expenses incurred related to the transaction.
10
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
4. | REAL ESTATE HELD FOR INVESTMENT |
As of September 30, 2013, the Company owned 11 office properties, one office campus consisting of nine office buildings, one office portfolio consisting of four office buildings and 43 acres of undeveloped land, one office portfolio consisting of three office properties and one retail property encompassing, in the aggregate, approximately 4.1 million rentable square feet. As of September 30, 2013, these properties were 69% occupied. In addition, the Company owned one apartment property, containing 317 units and encompassing approximately 0.3 million rentable square feet, which was 72% occupied. The Company also owned 1,375 acres of undeveloped land. The following table summarizes the Company’s real estate investments as of September 30, 2013 and December 31, 2012, respectively (in thousands):
September 30, 2013 | December 31, 2012 | |||||||
Land | $ | 136,182 | $ | 91,412 | ||||
Buildings and improvements | 438,883 | 204,783 | ||||||
Tenant origination and absorption costs | 45,144 | 22,609 | ||||||
Total real estate, cost | 620,209 | 318,804 | ||||||
Accumulated depreciation and amortization | (24,051 | ) | (8,180 | ) | ||||
Total real estate, net | $ | 596,158 | $ | 310,624 |
The following table provides summary information regarding the properties owned by the Company as of September 30, 2013 (in thousands):
Property | Date Acquired or Foreclosed on | City | State | Property Type | Land | Building and Improvements | Tenant Origination and Absorption | Total Real Estate at Cost | Accumulated Depreciation and Amortization | Total Real Estate, Net | Ownership % | ||||||||||||||||||||||||
Village Overlook Buildings | 08/02/2010 | Stockbridge | GA | Office | $ | 440 | $ | 1,557 | $ | — | $ | 1,997 | $ | (224 | ) | $ | 1,773 | 100.0 | % | ||||||||||||||||
Academy Point Atrium I | 11/03/2010 | Colorado Springs | CO | Office | 1,650 | 2,950 | — | 4,600 | (339 | ) | 4,261 | 100.0 | % | ||||||||||||||||||||||
Northridge Center I & II | 03/25/2011 | Atlanta | GA | Office | 2,234 | 5,835 | 86 | 8,155 | (689 | ) | 7,466 | 100.0 | % | ||||||||||||||||||||||
Iron Point Business Park | 06/21/2011 | Folsom | CA | Office | 2,670 | 18,530 | 191 | 21,391 | (1,541 | ) | 19,850 | 100.0 | % | ||||||||||||||||||||||
1635 N. Cahuenga Building | 08/03/2011 | Los Angeles | CA | Office | 3,112 | 4,635 | 347 | 8,094 | (762 | ) | 7,332 | 70.0 | % | ||||||||||||||||||||||
Richardson Portfolio: | |||||||||||||||||||||||||||||||||||
Palisades Central I | 11/23/2011 | Richardson | TX | Office | 1,037 | 7,521 | 1,318 | 9,876 | (1,344 | ) | 8,532 | 90.0 | % | ||||||||||||||||||||||
Palisades Central II | 11/23/2011 | Richardson | TX | Office | 810 | 16,345 | 2,050 | 19,205 | (2,581 | ) | 16,624 | 90.0 | % | ||||||||||||||||||||||
Greenway I | 11/23/2011 | Richardson | TX | Office | 561 | 2,160 | — | 2,721 | (161 | ) | 2,560 | 90.0 | % | ||||||||||||||||||||||
Greenway III | 11/23/2011 | Richardson | TX | Office | 702 | 3,780 | 944 | 5,426 | (843 | ) | 4,583 | 90.0 | % | ||||||||||||||||||||||
Undeveloped Land | 11/23/2011 | Richardson | TX | Undeveloped Land | 5,782 | — | — | 5,782 | — | 5,782 | 90.0 | % | |||||||||||||||||||||||
Total Richardson Portfolio | 8,892 | 29,806 | 4,312 | 43,010 | (4,929 | ) | 38,081 | ||||||||||||||||||||||||||||
Park Highlands | 12/30/2011 | North Las Vegas | NV | Undeveloped Land | 24,053 | — | — | 24,053 | — | 24,053 | 50.1 | % | |||||||||||||||||||||||
Bellevue Technology Center | 07/31/2012 | Bellevue | WA | Office | 25,506 | 49,518 | 4,330 | 79,354 | (3,211 | ) | 76,143 | 100.0 | % | ||||||||||||||||||||||
Powers Ferry Landing East | 09/24/2012 | Atlanta | GA | Office | 4,261 | 11,390 | 951 | 16,602 | (1,045 | ) | 15,557 | 100.0 | % | ||||||||||||||||||||||
1800 West Loop | 12/04/2012 | Houston | TX | Office | 8,360 | 55,195 | 5,728 | 69,283 | (2,809 | ) | 66,474 | 100.0 | % | ||||||||||||||||||||||
West Loop I & II | 12/07/2012 | Houston | TX | Office | 7,300 | 27,223 | 3,639 | 38,162 | (2,109 | ) | 36,053 | 100.0 | % | ||||||||||||||||||||||
Burbank Collection | 12/12/2012 | Burbank | CA | Retail | 4,175 | 7,725 | 1,076 | 12,976 | (372 | ) | 12,604 | 90.0 | % | ||||||||||||||||||||||
Austin Suburban Portfolio | 03/28/2013 | Austin | TX | Office | 8,288 | 62,880 | 5,283 | 76,451 | (2,501 | ) | 73,950 | 100.0 | % | ||||||||||||||||||||||
Westmoor Center | 06/12/2013 | Westminster | CO | Office | 10,058 | 63,112 | 10,247 | 83,417 | (1,899 | ) | 81,518 | 100.0 | % | ||||||||||||||||||||||
Central Building | 07/10/2013 | Seattle | WA | Office | 7,015 | 23,747 | 2,370 | 33,132 | (335 | ) | 32,797 | 100.0 | % | ||||||||||||||||||||||
50 Congress Street | 07/11/2013 | Boston | MA | Office | 9,876 | 39,619 | 3,851 | 53,346 | (709 | ) | 52,637 | 100.0 | % | ||||||||||||||||||||||
1180 Raymond | 08/20/2013 | Newark | NJ | Apartment | 8,292 | 35,161 | 2,733 | 46,186 | (577 | ) | 45,609 | 100.0 | % | ||||||||||||||||||||||
$ | 136,182 | $ | 438,883 | $ | 45,144 | $ | 620,209 | $ | (24,051 | ) | $ | 596,158 |
11
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
Operating Leases
Certain of the Company’s real estate properties are leased to tenants under operating leases for which the terms and expirations vary. As of September 30, 2013, the leases, excluding options to extend and apartment leases, which have terms that are generally one year or less, had remaining terms of up to 11.8 years with a weighted-average remaining term of 3.6 years. Some of the leases have provisions to extend the lease agreements, options for early termination after paying a specified penalty, rights of first refusal to purchase the property at competitive market rates, and other terms and conditions as negotiated. The Company retains substantially all of the risks and benefits of ownership of the real estate assets leased to tenants. Generally, upon the execution of a lease, the Company requires a security deposit from tenants in the form of a cash deposit and/or a letter of credit. The amount required as a security deposit varies depending upon the terms of the respective leases and the creditworthiness of the tenant, but generally are not significant amounts. Therefore, exposure to credit risk exists to the extent that a receivable from a tenant exceeds the amount of its security deposit. Security deposits received in cash and assumed in real estate acquisitions or foreclosures related to tenant leases are included in security deposits and other liabilities in the accompanying consolidated balance sheets and totaled $3.5 million and $1.4 million as of September 30, 2013 and December 31, 2012, respectively.
During the nine months ended September 30, 2013 and 2012, the Company recognized deferred rent from tenants of $3.4 million and $1.2 million, respectively, net of lease incentive amortization. As of September 30, 2013 and December 31, 2012, the cumulative deferred rent receivable balance, including unamortized lease incentive receivables, was $6.3 million and $2.3 million, respectively, and is included in rents and other receivables on the accompanying balance sheets. The Company records property operating expense reimbursements due from tenants for common area maintenance, real estate taxes, and other recoverable costs in the period the related expenses are incurred.
As of September 30, 2013, the future minimum rental income from the Company’s properties, excluding apartment leases, which have terms that are generally one year or less, under non-cancelable operating leases was as follows (in thousands):
October 1, 2013 through December 31, 2013 | $ | 11,876 | |
2014 | 47,776 | ||
2015 | 45,066 | ||
2016 | 38,139 | ||
2017 | 28,959 | ||
Thereafter | 51,592 | ||
$ | 223,408 |
As of September 30, 2013, the Company’s highest tenant industry concentration (greater than 10% of annualized base rent) was as follows:
Industry | Number of Tenants | Annualized Base Rent (1) (in thousands) | Percentage of Annualized Base Rent | ||||||
Professional, Scientific and Legal | 48 | $ | 6,751 | 11.5 | % |
_____________________
(1) Annualized base rent represents annualized contractual base rental income as of September 30, 2013, adjusted to straight-line any contractual tenant concessions (including free rent), rent increases and rent decreases from the lease’s inception through the balance of the lease term.
No other tenant industries accounted for more than 10% of annualized base rent. No material tenant credit issues have been identified at this time.
12
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
Geographic Concentration Risk
As of September 30, 2013, the Company’s real estate investments in Texas, Washington and Colorado represented 29.6%, 15.0% and 11.8% of the Company’s total assets, respectively. As a result, the geographic concentration of the Company’s portfolio makes it particularly susceptible to adverse economic developments in the Texas, Washington and Colorado real estate markets. Any adverse economic or real estate developments in these markets, such as business layoffs or downsizing, industry slowdowns, relocations of businesses, changing demographics and other factors, or any decrease in demand for office space resulting from the local business climate, could adversely affect the Company’s operating results and its ability to make distributions to stockholders.
5. | TENANT ORIGINATION AND ABSORPTION COSTS, ABOVE-MARKET LEASE ASSETS AND BELOW‑MARKET LEASE LIABILITIES |
As of September 30, 2013 and December 31, 2012, the Company’s tenant origination and absorption costs, above-market lease assets and below-market lease liabilities (excluding fully amortized assets and liabilities and accumulated amortization) were as follows (in thousands):
Tenant Origination and Absorption Costs | Above-Market Lease Assets | Below-Market Lease Liabilities | ||||||||||||||||||||||
September 30, 2013 | December 31, 2012 | September 30, 2013 | December 31, 2012 | September 30, 2013 | December 31, 2012 | |||||||||||||||||||
Cost | $ | 45,144 | $ | 22,609 | $ | 4,483 | $ | 3,474 | $ | (6,021 | ) | $ | (2,157 | ) | ||||||||||
Accumulated Amortization | (8,467 | ) | (3,164 | ) | (1,328 | ) | (991 | ) | 1,091 | 126 | ||||||||||||||
Net Amount | $ | 36,677 | $ | 19,445 | $ | 3,155 | $ | 2,483 | $ | (4,930 | ) | $ | (2,031 | ) |
Increases (decreases) in net income as a result of amortization of the Company’s tenant origination and absorption costs, above-market lease assets and below-market lease liabilities for the three and nine months ended September 30, 2013 and 2012 were as follows (in thousands):
Tenant Origination and Absorption Costs | Above-Market Lease Assets | Below-Market Lease Liabilities | ||||||||||||||||||||||
For the Three Months Ended September 30, | For the Three Months Ended September 30, | For the Three Months Ended September 30, | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
Amortization | $ | (3,648 | ) | $ | (1,254 | ) | $ | (374 | ) | $ | (296 | ) | $ | 523 | $ | 112 |
Tenant Origination and Absorption Costs | Above-Market Lease Assets | Below-Market Lease Liabilities | ||||||||||||||||||||||
For the Nine Months Ended September 30, | For the Nine Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
Amortization | $ | (7,527 | ) | $ | (2,780 | ) | $ | (1,199 | ) | $ | (851 | ) | $ | 1,055 | $ | 179 |
13
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
6. | REAL ESTATE LOANS RECEIVABLE |
As of September 30, 2013 and December 31, 2012, the Company, through wholly owned subsidiaries, had invested in or originated outstanding real estate loans receivable as set forth below (in thousands):
Loan Name Location of Related Property or Collateral | Date Acquired/ Originated | Property Type | Loan Type | Outstanding Principal Balance as of September 30, 2013 (1) | Book Value as of September 30, 2013 (2) | Book Value as of December 31, 2012 (2) | Contractual Interest Rate (3) | Annualized Effective Interest Rate (3) | Maturity Date | |||||||||||||||
University House First Mortgage | ||||||||||||||||||||||||
New York New York | 3/20/2013 | Student Housing | Mortgage | $ | 22,000 | $ | 21,787 | $ | — | 11.0% | 13.0% | 04/01/2014 | ||||||||||||
1180 Raymond First Mortgage (4) | ||||||||||||||||||||||||
Newark, New Jersey | 03/14/2012 | Multifamily | Non-Performing Mortgage | — | — | 35,678 | (4) | (4) | (4) | |||||||||||||||
Ponte Palmero First Mortgage (5) | ||||||||||||||||||||||||
Cameron Park, California | 09/13/2012 | Retirement Community | Mortgage | — | — | 36,228 | (5) | (5) | (5) | |||||||||||||||
$ | 22,000 | $ | 21,787 | $ | 71,906 |
_____________________
(1) Outstanding principal balance as of September 30, 2013 represents original principal balance outstanding under the loan, increased for any subsequent fundings, including interest income deferred until maturity.
(2) Book value of the real estate loans receivable represents outstanding principal balance adjusted for unamortized acquisition discounts, origination fees and direct origination and acquisition costs and additional interest accretion.
(3) Contractual interest rates are the stated interest rates on the face of the loans. Annualized effective interest rates are calculated as the actual interest income recognized in 2013, using the interest method annualized (if applicable) and divided by the average amortized cost basis of the investment. The annualized effective interest rates and contractual interest rates presented are as of September 30, 2013.
(4) See Note 3 “Recent Acquisitions of Real Estate - Real Estate Acquired Through Foreclosure”.
(5) See “Recent Transactions - Ponte Palmero First Mortgage” below.
The following summarizes the activity related to the real estate loans receivable for the nine months ended September 30, 2013 (in thousands):
Real estate loans receivable - December 31, 2012 | $ | 71,906 | |
Face value of real estate loan receivable originated | 22,000 | ||
Early payoff of Ponte Palmero First Mortgage | (39,144 | ) | |
Foreclosure of 1180 Raymond First Mortgage | (35,672 | ) | |
Closing costs and origination fees on origination of real estate loan receivable | (432 | ) | |
Deferred interest receivable and interest accretion | 2,393 | ||
Accretion of closing costs and origination fees on real estate loans receivable, net | 736 | ||
Real estate loans receivable - September 30, 2013 | $ | 21,787 |
14
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
For the three and nine months ended September 30, 2013, interest income from real estate loans receivable consisted of the following (in thousands):
Three Months Ended September 30, 2013 | Nine Months Ended September 30, 2013 | |||||||
Contractual interest income (including deferred interest) | $ | 4,960 | $ | 7,630 | ||||
Interest accretion | 328 | 1,186 | ||||||
Accretion of closing costs and origination fees, net | 538 | 736 | ||||||
Interest income from real estate loans receivable | $ | 5,826 | $ | 9,552 |
Recent Transactions
Ponte Palmero First Mortgage
On September 13, 2012, the Company, through an indirect wholly owned subsidiary, originated and funded a first mortgage loan (the “Ponte Palmero First Mortgage Loan”) for $35.8 million plus closing costs. The borrower under the Ponte Palmero First Mortgage Loan was Cameron Park Senior Living Delaware, LLC (the “Borrower”), which is not affiliated with the Company or the Advisor. The Ponte Palmero First Mortgage Loan was secured by a Class A continuing care retirement community located in Cameron Park, California.
The maturity date of the Ponte Palmero First Mortgage Loan was October 1, 2015, and the loan bore interest as follows: a floating rate of 1000 basis points over one-month LIBOR during the first twelve months of the term of the loan, but at no point less than 11.0%; a floating rate of 1200 basis points over one-month LIBOR during the 13th through 24th month of the term of the loan, but at no point less than 13.0%; a floating rate of 1700 basis points over one-month LIBOR, during the 25th through 36th month of the term of the loan, but at no point less than 18.0%. Under the loan agreement, the Borrower had the right to prepay the loan in whole (but not in part) after 15 months had elapsed since the loan origination date, subject to certain restrictions.
On August 30, 2013, the Company agreed with the Borrower to allow the Borrower to pay off the Ponte Palmero First Mortgage Loan in full in the amount of $37.7 million, which includes the outstanding principal balance and all accrued and unpaid interest. In addition, the Borrower paid to the Company an exit fee of $4.0 million and additional interest of $1.3 million that would have accrued had the loan continued to be outstanding through December 12, 2013, which is 15 months from the loan origination date. The exit fee and additional interest are included in interest income from real estate loans receivable in the accompanying consolidated statements of operations.
15
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
7. | REAL ESTATE SECURITIES |
As of September 30, 2013, the Company had invested in CMBS as follows (dollars in thousands):
Description | Credit Rating | Scheduled Maturity | Coupon Rate | Face Amount | Amortized Cost Basis | Unrealized Gains (Losses) | Fair Value | |||||||||||||||
CMBS | AAA | 05/10/2043 | 4.54% | $ | 1,522 | $ | 1,536 | $ | (5 | ) | $ | 1,531 |
As of September 30, 2013, the Company determined the fair value of the fixed rate CMBS to be $1.5 million, resulting in unrealized gains of $8,000 for the nine months ended September 30, 2013. During the nine months ended September 30, 2013, the Company did not recognize any other-than-temporary impairments on its real estate securities. It is difficult to predict the timing or magnitude of other-than-temporary impairments and significant judgments are required in determining impairments, including, but not limited to, assumptions regarding estimated prepayments, gains, losses and changes in interest rates. As a result, actual realized gains or losses could materially differ from these estimates.
The following summarizes the activity related to real estate securities for the nine months ended September 30, 2013 (in thousands):
Amortized Cost Basis | Unrealized Gain (Loss) | Total | |||||||||
Real estate securities - December 31, 2012 | $ | 4,830 | $ | (13 | ) | $ | 4,817 | ||||
Principal repayments received on real estate securities | (3,263 | ) | — | (3,263 | ) | ||||||
Unrealized gains | — | 8 | 8 | ||||||||
Amortization of premium on securities | (31 | ) | — | (31 | ) | ||||||
Real estate securities - September 30, 2013 | $ | 1,536 | $ | (5 | ) | $ | 1,531 |
8. | REAL ESTATE HELD FOR SALE AND DISCONTINUED OPERATIONS |
The operations of properties held for sale or to be disposed of and the aggregate net gains recognized upon their disposition are presented as discontinued operations in the accompanying consolidated statements of operations for all periods presented. During the year ended December 31, 2012, the Company disposed of one office building and four parcels of partially improved land encompassing 6.0 acres. During the nine months ended September 30, 2013, the Company disposed of one office building and classified one industrial/flex property as held for sale. The following table summarizes operating income from discontinued operations for the three and nine months ended September 30, 2013 and 2012 (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Total revenues and other income | $ | 64 | $ | 149 | $ | 351 | $ | 445 | |||||||
Total expenses | 136 | 422 | 751 | 1,263 | |||||||||||
Loss from discontinued operations before gain on sales of real estate | (72 | ) | (273 | ) | (400 | ) | (818 | ) | |||||||
(Loss) gain on sales of real estate, net | — | (2 | ) | 4,225 | 593 | ||||||||||
(Loss) income from discontinued operations | $ | (72 | ) | $ | (275 | ) | $ | 3,825 | $ | (225 | ) |
16
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
9. | NOTES AND BOND PAYABLE |
As of September 30, 2013 and December 31, 2012, the Company’s notes and bond payable consisted of the following (dollars in thousands):
Principal as of September 30, 2013 | Principal as of December 31, 2012 | Contractual Interest Rate as of September 30, 2013 (1) | Effective Interest Rate at September 30, 2013 (1) | Payment Type | Maturity Date (2) | |||||||||||
Richardson Portfolio Mortgage Loan (3) | $ | 30,457 | $ | 33,751 | (3) | 6.25% | Interest Only | 11/30/2015 | ||||||||
Bellevue Technology Center Mortgage Loan (4) | 44,450 | — | One-Month LIBOR + 2.25% | 2.43% | Interest Only | 03/01/2017 | ||||||||||
Portfolio Revolving Loan Facility (5) | — | — | One-Month LIBOR + 2.25% | N/A | Interest Only | 05/01/2017 | ||||||||||
Portfolio Mortgage Loan (6) | 80,668 | — | One-Month LIBOR + 2.50% | 2.68% | Interest Only | 07/01/2017 | ||||||||||
1635 N. Cahuenga Mortgage Loan (7) | 4,650 | — | One-Month LIBOR + 2.35% | 2.53% | Interest Only | 08/01/2016 | ||||||||||
Burbank Collection Mortgage Loan (8) | 8,200 | — | One-Month LIBOR + 2.35% | 2.53% | Interest Only | 09/30/2016 | ||||||||||
50 Congress Mortgage Loan (9) | 26,535 | — | One-Month LIBOR + 1.90% | 2.08% | Interest Only | 10/01/2017 | ||||||||||
1180 Raymond Bond (10) | 7,120 | — | 6.50% | 6.50% | Principal & Interest | 09/01/2036 | ||||||||||
Total Notes and Bond Payable principal outstanding | 202,080 | 33,751 | ||||||||||||||
Premium on Bond Payable, net (11) | 1,600 | — | ||||||||||||||
Total Notes and Bond Payable, net | 203,680 | 33,751 |
_____________________
(1) Contractual interest rate represents the interest rate in effect under the loan as of September 30, 2013. Effective interest rate is calculated as the actual interest rate in effect as of September 30, 2013 (consisting of the contractual interest rate and contractual floor rates), using interest rate indices at September 30, 2013, where applicable.
(2) Represents the initial maturity date or the maturity date as extended as of September 30, 2013; subject to certain conditions, the maturity dates of certain loans may be extended beyond the date shown.
(3) On November 23, 2011, the Richardson Joint Venture entered into a four-year mortgage loan for borrowings up to $46.1 million. At closing, $29.5 million (the “Initial Funding”) had been disbursed to the Richardson Joint Venture and $16.6 million (the “Holdback”) remained available for future disbursements, subject to certain conditions set forth in the loan agreement. On January 11, 2013, the Company sold one of the properties in the Richardson Portfolio and repaid $5.2 million of the Initial Funding. As of September 30, 2013, the outstanding principal balance was $30.5 million and $9.4 million of the Holdback remains available for future disbursements, subject to certain conditions set forth in the loan agreement. Interest on the Initial Funding is calculated at a fixed rate of 6.25% during the initial term of the loan. Interest on the Holdback is calculated at a variable annual rate of 400 basis points over three-month LIBOR, but at no point shall the interest rate be less than 6.25%.
(4) On February 22, 2013, the Company entered into a four-year mortgage loan for borrowings up to $53.0 million. As of September 30, 2013, $44.5 million had been disbursed to the Company and the remaining $8.5 million is available for future disbursements to be used for tenant improvements, leasing commissions and capital improvements, subject to certain conditions contained in the loan documents. Monthly payments are initially interest only. Beginning March 1, 2016, monthly payments also include principal amortization payments of up to $60,000 per month.
(5) On May 1, 2013, the Company, through its indirect wholly owned subsidiaries, entered into a four-year secured mortgage loan for borrowings of up to $72.5 million secured by the 1800 West Loop Building and the Iron Point Business Park (the “Portfolio Revolving Loan Facility”). The Portfolio Revolving Loan Facility is comprised of $59.5 million of revolving debt and $13.0 million of non-revolving debt available to be used for tenant improvements, leasing commissions and capital improvements, subject to certain terms and conditions contained in the loan documents. As of September 30, 2013, the Company had no outstanding principal amount. Monthly payments are initially interest only. Beginning June 1, 2016, and to the extent that there are amounts outstanding under the non-revolving portion of the loan, monthly payments will include interest and principal amortization payments of up to $80,000 per month.
(6) On June 26, 2013, the Company, through its indirect wholly owned subsidiaries, entered into a four-year secured mortgage loan for borrowings of up to $120.0 million secured by Northridge Center I & II, Powers Ferry Landing East, West Loop I & II and the Austin Suburban Portfolio (the “Portfolio Mortgage Loan”). As of September 30, 2013, $80.7 million had been disbursed to the Company with the remaining $39.3 million available for future disbursements to be used for tenant improvements, leasing commissions and capital improvements, subject to certain terms and conditions contained in the loan documents. Monthly payments are initially interest only. Beginning July 1, 2016, monthly payments will include principal and interest with principal payments calculated using an amortization schedule of 30 years and an assumed annual interest rate of 6.0%.
(7) See “- Recent Transactions - 1635 N. Cahuenga Mortgage Loan” below.
(8) See “- Recent Transactions - Burbank Collection Mortgage Loan” below.
(9) See “- Recent Transactions - 50 Congress Mortgage Loan” below.
(10) See Note 3 “Recent Acquisitions of Real Estate - Real Estate Acquired Through Foreclosure.”
(11) Represents the unamortized premium on bond payable due to the above-market interest rates when the bond was assumed. The premium is amortized over the remaining life of the bond.
17
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
During the three and nine months ended September 30, 2013, the Company incurred $1.8 million and $3.5 million of interest expense, respectively. During the three and nine months ended September 30, 2012, the Company incurred $0.5 million and $1.7 million of interest expense, respectively. Included in interest expense for the three and nine months ended September 30, 2013 was $0.2 million and $0.4 million of amortization of deferred financing costs, respectively. Included in interest expense for the three and nine months ended September 30, 2012, was $0.1 million and $0.2 million of amortization of deferred financing costs, respectively. As of September 30, 2013 and December 31, 2012, the Company’s deferred financing costs were $3.9 million and $0.7 million, respectively, net of amortization, and are included in prepaid expenses and other assets on the accompanying consolidated balance sheets. As of September 30, 2013 and December 31, 2012, the Company’s interest payable was $0.4 million and $3,000, respectively.
The following is a schedule of maturities, including principal amortization payments, for all notes and bond payable outstanding as of September 30, 2013 (in thousands):
October 1, 2013 through December 31, 2013 | $ | 35 | ||
2014 | 140 | |||
2015 | 30,642 | |||
2016 | 13,639 | |||
2017 | 151,164 | |||
Thereafter | 6,460 | |||
$ | 202,080 |
The Company’s notes payable contain financial debt covenants. As of September 30, 2013, the Company was in compliance with all of these debt covenants.
Recent Transactions
1635 N. Cahuenga Mortgage Loan
On July 24, 2013, the joint venture that owns the 1635 N. Cahuenga Building entered into a three-year secured mortgage loan with an unaffiliated lender for borrowings of up to $6.7 million secured by the 1635 N. Cahuenga Building (the “1635 N. Cahuenga Mortgage Loan”). The Company owns a 70% equity interest in the joint venture that owns the 1635 N. Cahuenga Building. As of September 30, 2013, $4.7 million had been disbursed to the joint venture with the remaining $2.0 million available for future disbursements, subject to certain terms and conditions contained in the loan documents. The 1635 N. Cahuenga Mortgage Loan matures on August 1, 2016, with an option to extend the maturity date to August 1, 2018 subject to certain conditions contained in the loan documents. The 1635 N. Cahuenga Mortgage Loan bears interest at a floating rate of 235 basis points over one-month LIBOR. Beginning August 1, 2015, monthly payments will also include principal amortization payments of $7,000 per month with the remaining principal balance and all accrued and unpaid interest and fees due at maturity. The joint venture has the right to prepay the loan in whole at any time or in part from time to time, subject to the payment of certain expenses potentially incurred by the lender as a result of the prepayment and subject to certain other conditions contained in the loan documents.
18
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
KBS SOR Properties, LLC, a separate wholly owned subsidiary of the Company through which the Company indirectly owns all of its real estate assets (“KBS SOR Properties”), provided a limited guaranty of the 1635 N. Cahuenga Mortgage Loan with respect to certain potential deficiencies, losses or damages suffered by the lender resulting from certain intentional acts committed by the borrower or KBS SOR Properties in violation of the loan documents. KBS SOR Properties also provided a guaranty of the principal balance and any interest or other sums outstanding under the 1635 N. Cahuenga Mortgage Loan in the event of certain bankruptcy or insolvency proceedings involving the borrower.
Burbank Collection Mortgage Loan
On September 10, 2013, the joint venture that owns the Burbank Collection entered into a three-year secured mortgage loan with an unaffiliated lender for borrowings of up to $11.2 million secured by the Burbank Collection (the “Burbank Collection Mortgage Loan”). The Company owns a 90% equity interest in the joint venture that owns the Burbank Collection. As of September 30, 2013, $8.2 million had been disbursed to the joint venture with the remaining $3.0 million available for future disbursements, subject to certain terms and conditions contained in the loan documents. The Burbank Collection Mortgage Loan matures on September 30, 2016, with two options to extend the maturity date to September 30, 2017 and September 30, 2018, respectively, subject to certain terms and conditions contained in the loan documents. The Burbank Collection Mortgage Loan bears interest at a floating rate of 235 basis points over one-month LIBOR. Monthly payments are interest only. The joint venture has the right to prepay the loan in whole at any time or in part from time to time, subject to the payment of certain expenses potentially incurred by the lender as a result of the prepayment and subject to certain other conditions contained in the loan documents.
KBS SOR Properties provided a limited guaranty of the interest and 25% of the principal outstanding under the Burbank Collection Mortgage Loan, subject to a maximum liability cap of $3.5 million. Such maximum liability cap will not apply with respect to certain potential deficiencies, losses or damages suffered by the lender resulting from certain intentional acts committed by the borrower or KBS SOR Properties in violation of the loan documents or in the event of certain bankruptcy or insolvency proceedings involving the borrower or KBS SOR Properties.
50 Congress First Mortgage Loan
On September 25, 2013, the Company, through an indirect wholly owned subsidiary, entered into a four-year secured mortgage loan with an unaffiliated lender for borrowings of up to $32.9 million secured by 50 Congress (the “50 Congress Mortgage Loan”). On September 30, 2013, $26.5 million of the 50 Congress Mortgage Loan was funded. Of the remaining $6.3 million available under the 50 Congress Mortgage Loan, $3.3 million is available for future disbursements to be used for tenant improvements, leasing commissions and capital improvements at 50 Congress and $3.0 million is available through October 1, 2016, subject to certain terms and conditions contained in the loan documents. The 50 Congress Mortgage Loan matures on October 1, 2017, with an option to extend the maturity date to October 1, 2018, subject to certain other terms and conditions contained in the loan documents. The 50 Congress Mortgage Loan bears interest at a floating rate of 190 basis points over one-month LIBOR. Monthly payments are initially interest only. Beginning November 1, 2016, monthly payments will also include principal amortization payments of $32,000 per month with the remaining principal balance and all accrued and unpaid interest and fees due at maturity. The Company has the right to prepay the loan in whole at any time or in part from time to time, subject to the payment of certain expenses potentially incurred by the lender as a result of the prepayment and subject to certain other conditions contained in the loan documents.
KBS SOR Properties provided a limited guaranty of the 50 Congress Mortgage Loan with respect to certain potential deficiencies, losses or damages suffered by the lender resulting from certain intentional acts committed by the borrower or KBS SOR Properties in violation of the loan documents. KBS SOR Properties also provided a guaranty of the principal balance and any interest or other sums outstanding under the 50 Congress Mortgage Loan in the event of certain bankruptcy or insolvency proceedings involving the borrower.
19
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
10. | FAIR VALUE DISCLOSURES |
Under GAAP, the Company is required to measure certain financial instruments at fair value on a recurring basis. In addition, the Company is required to measure other financial instruments and balances at fair value on a non-recurring basis (e.g., carrying value of impaired real estate loans receivable and long-lived assets). Fair value is defined as the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The GAAP fair value framework uses a three-tiered approach. Fair value measurements are classified and disclosed in one of the following three categories:
• | Level 1: unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities; |
• | Level 2: quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model‑derived valuations in which significant inputs and significant value drivers are observable in active markets; and |
• | Level 3: prices or valuation techniques where little or no market data is available that requires inputs that are both significant to the fair value measurement and unobservable. |
The fair value for certain financial instruments is derived using valuation techniques that involve significant management judgment. The price transparency of financial instruments is a key determinant of the degree of judgment involved in determining the fair value of the Company’s financial instruments. Financial instruments for which actively quoted prices or pricing parameters are available and for which markets contain orderly transactions will generally have a higher degree of price transparency than financial instruments for which markets are inactive or consist of non-orderly trades. The Company evaluates several factors when determining if a market is inactive or when market transactions are not orderly. The following is a summary of the methods and assumptions used by management in estimating the fair value of each class of financial instruments for which it is practicable to estimate the fair value:
Cash and cash equivalents, rent and other receivables, and accounts payable and accrued liabilities: These balances approximate their fair values due to the short maturities of these items.
Real estate loans receivable: The Company’s real estate loans receivable are presented in the accompanying consolidated balance sheets at their amortized cost net of recorded loan loss reserves and not at fair value. The fair values of real estate loans receivable are estimated using an internal valuation model that considers the expected cash flows for the loans, underlying collateral values (for collateral dependent loans) and estimated yield requirements of institutional investors for loans with similar characteristics, including remaining loan term, loan-to-value, type of collateral and other credit enhancements. The Company classifies these inputs as Level 3 inputs.
Real estate securities: These investments are classified as available-for-sale and are presented at fair value. The Company obtained the fair value of its CMBS investments, which are not traded in active markets, from its investment custodian which uses quoted market prices for identical or comparable instruments, rather than direct observations of quoted prices in active markets. Fair value obtained from this professional pricing source can also be based on pricing models whereby all significant observable inputs, including maturity dates, issue dates, settlement dates benchmark yields, reported trades, broker-dealer quotes, issue spreads, benchmark securities, bids, offers or other market related data, are observable or can be derived from or corroborated by observable market data for substantially the full term of the asset. The Company validates the fair values provided by its investment custodian by comparing the fair values against quoted market prices provided by various pricing services. The Company classifies these inputs as Level 2 inputs.
20
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
Notes and bond payable: The fair values of the Company’s notes and bond payable are estimated using a discounted cash flow analysis based on management’s estimates of current market interest rates for instruments with similar characteristics, including remaining loan term, loan-to-value ratio, type of collateral and other credit enhancements. Additionally, when determining the fair value of liabilities in circumstances in which a quoted price in an active market for an identical liability is not available, the Company measures fair value using (i) a valuation technique that uses the quoted price of the identical liability when traded as an asset or quoted prices for similar liabilities or similar liabilities when traded as assets or (ii) another valuation technique that is consistent with the principles of fair value measurement, such as the income approach or the market approach. The Company classifies these inputs as Level 3 inputs.
The following were the face values, carrying amounts and fair values of the Company’s financial instruments as of September 30, 2013 and December 31, 2012, which carrying amounts do not approximate the fair values (in thousands):
September 30, 2013 | December 31, 2012 | |||||||||||||||||||||||
Face Value | Carrying Amount | Fair Value | Face Value | Carrying Amount | Fair Value | |||||||||||||||||||
Financial assets: | ||||||||||||||||||||||||
Real estate loans receivable | $ | 22,000 | $ | 21,787 | $ | 21,892 | $ | 92,334 | $ | 71,906 | $ | 70,750 | ||||||||||||
Financial liabilities: | ||||||||||||||||||||||||
Notes and bond payable | $ | 202,080 | $ | 203,680 | $ | 205,173 | $ | 33,751 | $ | 33,751 | $ | 35,928 |
Disclosure of the fair value of financial instruments is based on pertinent information available to the Company as of the period end and requires a significant amount of judgment. Despite increased capital market and credit market activity, transaction volume for certain financial instruments remains relatively low. This has made the estimation of fair values difficult and, therefore, both the actual results and the Company’s estimate of value at a future date could be materially different.
Assets and Liabilities Recorded at Fair Value
During the nine months ended September 30, 2013, the Company measured the following assets and liabilities at fair value (in thousands):
Fair Value Measurements Using | |||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Recurring Basis: | |||||||||||||||
CMBS | $ | 1,531 | $ | — | $ | 1,531 | $ | — | |||||||
Nonrecurring Basis (1): | |||||||||||||||
1180 Raymond - foreclosed real estate | $ | 50,760 | $ | — | $ | — | $ | 50,760 | |||||||
Bond payable assumed in connection with 1180 Raymond foreclosure | $ | (8,780 | ) | $ | — | $ | — | $ | (8,780 | ) |
(1) Amounts reflect the fair values of the assets and liabilities at the time each event occurred.
The Company estimated the fair value of 1180 Raymond by performing a direct capitalization analysis. The estimated capitalization rate used to estimate the fair value of 1180 Raymond was 6.5%. The fair value of 1180 Raymond includes a tax abatement asset of $4.8 million. The fair value of the tax abatement asset was based on a discounted cash flow analysis and the discount rate applied to the future estimated real estate tax abatements was 9.0%. The Company estimated the fair value of the bond payable assumed in connection with the 1180 Raymond foreclosure by performing a discounted cash flow analysis and the discount rate applied to future estimated debt payments was 4.25%.
21
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
11. | RELATED PARTY TRANSACTIONS |
The Advisory Agreement entitles the Advisor and the Dealer Manager Agreement previously entitled the Dealer Manager to specified fees upon the provision of certain services with regard to the Offering, the investment of funds in real estate and real estate-related investments, and the disposition of real estate and real estate-related investments (including the discounted payoff of non-performing loans) among other services, as well as reimbursement of organization and offering costs incurred by the Advisor and the Dealer Manager on behalf of the Company and certain costs incurred by the Advisor in providing services to the Company. The Company also entered into a fee reimbursement agreement (the “AIP Reimbursement Agreement”) with the Dealer Manager pursuant to which the Company agreed to reimburse the Dealer Manager for certain fees and expenses it incurs for administering the Company’s participation in the Depository Trust & Clearing Corporation Alternative Investment Product Platform with respect to certain accounts of the Company’s investors serviced through the platform. The Advisor and Dealer Manager also serve as the advisor and dealer manager, respectively, for KBS Real Estate Investment Trust, Inc. (“KBS REIT I”), KBS Real Estate Investment Trust II, Inc., KBS Real Estate Investment Trust III, Inc., KBS Legacy Partners Apartment REIT, Inc. and a private program. During the three and nine months ended September 30, 2013 and 2012, no transactions occurred between the Company and these other KBS-sponsored programs, except that on May 18, 2012, the Company entered into a joint venture in which KBS REIT I owns a participation interest. However, KBS REIT I does not have any equity interest in the joint venture. None of the other joint venture partners are affiliated with the Company or the Advisor.
Pursuant to the terms of these agreements, summarized below are the related-party costs incurred by the Company for the three and nine months ended September 30, 2013 and 2012, respectively, and any related amounts payable as of September 30, 2013 and December 31, 2012 (in thousands):
Incurred | Payable as of | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | September 30, | December 31, | |||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
Expensed | ||||||||||||||||||||||||
Asset management fees (1) | $ | 1,235 | $ | 460 | $ | 2,965 | $ | 1,099 | $ | — | $ | — | ||||||||||||
Real estate acquisition fees | 857 | 960 | 2,469 | 1,040 | — | — | ||||||||||||||||||
Reimbursable operating expenses (2) | 44 | 34 | 102 | 70 | — | 21 | ||||||||||||||||||
Disposition fees (3) | — | — | 77 | 21 | — | — | ||||||||||||||||||
Additional Paid-in Capital | ||||||||||||||||||||||||
Selling commissions | — | 4,843 | — | 10,717 | — | — | ||||||||||||||||||
Dealer manager fees | — | 2,420 | — | 5,313 | — | — | ||||||||||||||||||
Reimbursable other offering costs | — | 404 | — | 1,210 | — | — | ||||||||||||||||||
Capitalized | ||||||||||||||||||||||||
Acquisition and origination fees on real estate loans receivable | — | 438 | 220 | 790 | — | — | ||||||||||||||||||
$ | 2,136 | $ | 9,559 | $ | 5,833 | $ | 20,260 | $ | — | $ | 21 |
_____________________
(1) Amounts include asset management fees from discontinued operations.
(2) The Advisor may seek reimbursement for certain employee costs under the Advisory Agreement. The Company has reimbursed the Advisor for the Company’s allocable portion of the salaries, benefits and overhead of internal audit department personnel providing services to the Company. These amounts totaled $44,000 and $34,000 for the three months ended September 30, 2013 and 2012, respectively, and $102,000 and $70,000 for the nine months ended September 30, 2013 and 2012, respectively, and were the only employee costs reimbursed under the Advisory Agreement during these periods. The Company will not reimburse for employee costs in connection with services for which the Advisor earns acquisition, origination or disposition fees (other than reimbursement of travel and communication expenses) or for the salaries or benefits the Advisor or its affiliates may pay to the Company’s executive officers.
(3) Disposition fees with respect to real estate sold are included in the gain on sales of real estate in the accompanying consolidated statements of operations.
22
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
12. | PRO FORMA FINANCIAL INFORMATION |
The following table summarizes, on an unaudited pro forma basis, the combined results of operations of the Company for the three and nine months ended September 30, 2013 and 2012. The Company acquired one office portfolio consisting of three office properties and three separate office properties during the nine months ended September 30, 2013, which were accounted for as business combinations. In addition, the Company acquired one apartment property through foreclosure of its real estate loan receivable. The following unaudited pro forma information for the three and nine months ended September 30, 2013 and 2012 has been prepared to give effect to the acquisitions of the Austin Suburban Portfolio, Westmoor Center and 50 Congress Street as if the acquisitions had occurred on January 1, 2012. This pro forma information does not purport to represent what the actual results of operations of the Company would have been had these acquisitions occurred on this date, nor does it purport to predict the results of operations for future periods (in thousands, except share and per share amounts).
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenues | $ | 23,687 | $ | 10,828 | $ | 59,481 | $ | 30,007 | ||||||||
Depreciation and amortization | $ | 9,259 | $ | 4,897 | $ | 23,807 | $ | 12,108 | ||||||||
Net income (loss) | $ | 8,105 | $ | (3,083 | ) | $ | 9,269 | $ | (5,691 | ) | ||||||
Net income (loss) per common share, basic and diluted | $ | 0.14 | $ | (0.05 | ) | $ | 0.16 | $ | (0.11 | ) | ||||||
Weighted-average number of common shares outstanding, basic and diluted | 58,294,420 | 58,294,420 | 58,294,420 | 53,187,132 |
The unaudited pro forma information for the three and nine months ended September 30, 2013 was adjusted to exclude $0.7 million and $2.8 million, respectively, of acquisition costs incurred in 2013 in connection with the acquisitions of the above properties.
13. | COMMITMENTS AND CONTINGENCIES |
Economic Dependency
The Company is dependent on the Advisor for certain services that are essential to the Company, including the identification, evaluation, negotiation, origination, acquisition and disposition of investments; management of the daily operations of the Company’s investment portfolio; and other general and administrative responsibilities. In the event that the Advisor is unable to provide these services, the Company will be required to obtain such services from other sources.
Environmental
As an owner of real estate, the Company is subject to various environmental laws of federal, state and local governments. Although there can be no assurance, the Company is not aware of any environmental liability that could have a material adverse effect on its financial condition or results of operations as of September 30, 2013. However, changes in applicable environmental laws and regulations, the uses and conditions of properties in the vicinity of the Company’s properties, the activities of its tenants and other environmental conditions of which the Company is unaware with respect to the properties could result in future environmental liabilities.
Legal Matters
From time to time, the Company is a 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 the Company’s results of operations or financial condition, which would require accrual or disclosure of the contingency and the possible range of loss. Additionally, the Company has not recorded any loss contingencies related to legal proceedings in which the potential loss is deemed to be remote.
23
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
14. | EARNINGS PER SHARE |
The following table presents the computation of basic and diluted earnings per share (in thousands, except share and per share amounts):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Numerator | ||||||||||||||||
Income (loss) from continuing operations | 7,332 | (3,385 | ) | 2,749 | (6,948 | ) | ||||||||||
Loss from continuing operations attributable to noncontrolling interests | 84 | 132 | 238 | 105 | ||||||||||||
Income (loss) from continuing operations attributable to common stockholders | 7,416 | (3,253 | ) | 2,987 | (6,843 | ) | ||||||||||
Total (loss) income from discontinued operations | (72 | ) | (275 | ) | 3,825 | (225 | ) | |||||||||
Total loss (income) from discontinued operations attributable to noncontrolling interests | — | 29 | (398 | ) | 77 | |||||||||||
Total (loss) income from discontinued operations attributable to common stockholders | (72 | ) | (246 | ) | 3,427 | (148 | ) | |||||||||
Net income (loss) attributable to common stockholders | $ | 7,344 | $ | (3,499 | ) | $ | 6,414 | $ | (6,991 | ) | ||||||
Denominator | ||||||||||||||||
Weighted-average number of common shares outstanding, basic and diluted | 58,330,896 | 35,958,174 | 58,265,522 | 29,732,658 | ||||||||||||
Basic and diluted income (loss) per common share: | ||||||||||||||||
Continuing operations | $ | 0.13 | $ | (0.09 | ) | $ | 0.05 | $ | (0.23 | ) | ||||||
Discontinued operations | — | (0.01 | ) | 0.06 | (0.01 | ) | ||||||||||
Net income (loss) per common share | $ | 0.13 | $ | (0.10 | ) | $ | 0.11 | $ | (0.24 | ) |
15. | SUBSEQUENT EVENTS |
The Company evaluates subsequent events up until the date the consolidated financial statements are issued.
Disposition of Roseville Commerce Center
On September 10, 2010, the Company, through an indirect wholly owned subsidiary, purchased three separate nonperforming first mortgage loans (collectively, the “Roseville Commerce Center Mortgage Portfolio”) at a discounted purchase price of $5.9 million plus closing costs. The Roseville Commerce Center Mortgage Portfolio was secured by five industrial flex buildings with each building containing approximately 22,500 rentable square feet and four parcels of partially improved land encompassing 6.0 acres. The properties are located at 10556-10612 Industrial Avenue in Roseville, California. On June 27, 2011, the Company foreclosed on the properties securing the Roseville Commerce Center Mortgage Portfolio, and thereby obtained ownership of them.
In December 2011, the Company received an unsolicited offer to purchase one of the industrial flex buildings and, on January 31, 2012, the Company sold this building that had a net book value of $0.6 million for $1.3 million. The purchaser is not affiliated with the Company or the Advisor.
In February 2012, the Company received an unsolicited offer to purchase the four parcels of partially improved land encompassing 6.0 acres and, on May 24, 2012, the Company sold the four parcels of land with a net book value of $0.7 million for $0.8 million. The purchaser is not affiliated with the Company or the Advisor.
On October 15, 2013, the Company sold the four remaining industrial flex buildings that had a net book value of $4.0 million for $5.9 million. The purchaser is not affiliated with the Company or the Advisor.
24
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 1. Financial Statements (continued)
KBS STRATEGIC OPPORTUNITY REIT, INC.
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
September 30, 2013
(unaudited)
Disposition of 6151 and 6201 Powers Ferry Landing East Buildings
On September 24, 2012, the Company, through an indirect wholly owned subsidiary, acquired three office buildings containing a total of 393,502 rentable square feet located on approximately 23 acres of land in Atlanta, Georgia (“Powers Ferry Landing East”) at a contractual purchase price of $17.0 million plus closing costs. On October 31, 2013, the Company sold two of the three office buildings containing 246,475 rentable square feet that had a net book value of $10.4 million for $18.5 million. The purchaser is not affiliated with the Company or the Advisor.
25
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the accompanying financial statements of KBS Strategic Opportunity REIT, Inc. and the notes thereto. As used herein, the terms “we,” “our” and “us” refer to KBS Strategic Opportunity REIT, Inc., a Maryland corporation, and, as required by context, KBS Strategic Opportunity Limited Partnership, a Delaware limited partnership, which we refer to as the “Operating Partnership,” and to their subsidiaries.
Forward-Looking Statements
Certain statements included in this Quarterly Report on Form 10-Q are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of KBS Strategic Opportunity REIT, Inc. and members of our management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as “may,” “will,” “seeks,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “should” or similar expressions. Actual results may differ materially from those contemplated by such forward-looking statements. Further, forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, unless required by law.
The following are some of the risks and uncertainties, although not all of the risks and uncertainties, that could cause our actual results to differ materially from those presented in our forward-looking statements:
• | We have a limited operating history. This inexperience makes our future performance difficult to predict. |
• | All of our executive officers and some of our directors and other key real estate and debt finance professionals are also officers, directors, managers, key professionals and/or holders of a direct or indirect controlling interest in our advisor, our dealer manager and other KBS‑affiliated entities. As a result, they face conflicts of interest, including significant conflicts created by our advisor’s compensation arrangements with us and other KBS‑advised programs and investors and conflicts in allocating time among us and these other programs and investors. These conflicts could result in unanticipated actions. Fees paid to our advisor in connection with transactions involving the origination, acquisition and management of our investments are based on the cost of the investment, not on the quality of the investment or services rendered to us. This arrangement could influence our advisor to recommend riskier transactions to us. |
• | We pay substantial fees to and expenses of our advisor and its affiliates and, in connection with our initial public offering, we paid substantial fees to our dealer manager and participating broker-dealers. These payments increase the risk that our stockholders will not earn a profit on their investment in us and increase our stockholders’ risk of loss. |
• | We have paid distributions from financings and expect that in the future we may not pay distributions solely from our cash flow from operations or gains from asset sales. To the extent that we pay distributions from sources other than our cash flow from operations or gains from asset sales, we will have less funds available for investment in loans, properties and other assets, the overall return to our stockholders may be reduced and subsequent investors may experience dilution. |
• | We currently have substantial uninvested proceeds raised from our initial public offering, which we are seeking to invest on attractive terms. If we are unable to find suitable investments, we may not be able to achieve our investment objectives or pay distributions. Delays in finding suitable investments may adversely affect stockholder returns. |
• | Continued disruptions in the financial markets and uncertain economic conditions could adversely affect our ability to implement our business strategy and generate returns to stockholders. |
• | We have invested, and may continue to invest, in residential and commercial mortgage-backed securities, collateralized debt obligations and other structured debt securities as well as real estate-related loans. Many of these types of investments have become illiquid and considerably less valuable over the past three years. This reduced liquidity and decrease in value caused financial hardship for many investors in these assets. Many investors did not fully appreciate the risks of such investments. Our investments in these assets may not be successful. |
• | We have focused, and expect to continue to focus, our investments in non-performing real estate and real estate‑related loans, real estate-related loans secured by non-stabilized assets and real estate-related debt securities in distressed debt, which involve more risk than investments in performing real estate and debt. |
26
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
• | We cannot predict with any certainty how much, if any, of our dividend reinvestment plan proceeds will be available for general corporate purposes, including, but not limited to, the redemption of shares under our share redemption program, future funding obligations under any real estate loans receivable we acquire, the funding of capital expenditures on our real estate investments, or the repayment of debt. If such funds are not available from the dividend reinvestment plan offering, then we may have to use a greater proportion of our cash flow from operations to meet these cash requirements, which would reduce cash available for distributions and could limit our ability to redeem shares under our share redemption program. |
• | Our opportunistic investment strategy involves a higher risk of loss than would a strategy of investing in some other types of real estate and real estate-related investments. |
• | We depend on tenants for our revenue and, accordingly, our revenue is dependent upon the success and economic viability of our tenants. Revenues from our property investments could decrease due to a reduction in tenants (caused by factors including, but not limited to, tenant defaults, tenant insolvency, early termination of tenant leases and non-renewal of existing tenant leases) and/or lower rental rates, limiting our ability to pay distributions to our stockholders. |
All forward-looking statements should be read in light of the risks identified in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the Securities and Exchange Commission (the “SEC”).
Overview
We were formed on October 8, 2008 as a Maryland corporation, elected to be taxed as a real estate investment trust (“REIT”) beginning with the taxable year ended December 31, 2010 and intend to operate in such manner. On January 8, 2009, we filed a registration statement on Form S‑11 with the SEC to offer a minimum of 250,000 shares and a maximum of 140,000,000 shares of common stock for sale to the public, of which 100,000,000 shares were registered in our primary offering and 40,000,000 shares were registered under our dividend reinvestment plan. The SEC declared our registration statement effective on November 20, 2009 and we retained KBS Capital Markets Group LLC, an affiliate of our advisor, to serve as the dealer manager of the offering pursuant to a dealer manager agreement. The dealer manager was responsible for marketing our shares in the initial public offering. We ceased offering shares of common stock in our primary offering on November 14, 2012.
KBS Capital Advisors LLC (“KBS Capital Advisors”) is our advisor. As our advisor, KBS Capital Advisors manages our day-to-day operations and our portfolio of investments. KBS Capital Advisors also has the authority to make all of the decisions regarding our investments, subject to the limitations in our charter and the direction and oversight of our board of directors. KBS Capital Advisors will also provide asset-management, marketing, investor-relations and other administrative services on our behalf.
We intend to use substantially all of the net proceeds from our initial public offering to invest in and manage a diverse portfolio of real estate-related loans, opportunistic real estate, real estate-related debt securities and other real estate-related investments. Such investments have included, and are expected to continue to include, non-performing loans (which have resulted in, and may continue to result in, our acquisition of the underlying property securing the loan through foreclosure or similar processes), non-stabilized or undeveloped properties, and commercial mortgage backed securities (“CMBS”). We may also invest in entities that make similar investments. As of September 30, 2013, we owned 11 office properties, one office campus consisting of nine office buildings, one office portfolio consisting of four office buildings and 43 acres of undeveloped land, one office portfolio consisting of three office properties, one industrial/flex property (which was held for sale), one retail property, one apartment property, 1,375 acres of undeveloped land, one investment in CMBS, one first mortgage loan and one investment in an unconsolidated joint venture.
We sold 56,584,976 shares of common stock in the primary offering for gross offering proceeds of $561.7 million. We continue to offer shares of common stock under the dividend reinvestment plan. As of September 30, 2013, we sold 1,575,836 shares of common stock under the dividend reinvestment plan for gross offering proceeds of $15.0 million. Also as of September 30, 2013, we had redeemed 162,635 of the shares sold in our offering for $1.5 million. Additionally, on December 29, 2011 and October 23, 2012, we issued 220,994 shares and 55,249 shares of common stock, respectively, for $2.0 million and $0.5 million, respectively, in private transactions exempt from the registration requirements pursuant to Section 4(2) of the Securities Act of 1933, as amended.
27
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Market Outlook – Real Estate and Real Estate Finance Markets
The following discussion is based on management's beliefs, observations and expectations with respect to the real estate and real estate finance markets.
In the wake of the ongoing sub-par recovery of the U.S. economy, concerns persist regarding the slow pace of job and income growth and the overall economic health of domestic consumers, businesses and governments. At the end of 2012, the U.S. government barely escaped the self-imposed fiscal cliff by enacting legislation that temporarily postponed legislated spending cuts to many government programs. In 2013, the legislative and executive branches of the government were unable to negotiate a new federal budget and “sequestration” cuts began to take effect in March 2013. In October 2013, the lack of an approved budget and the initialization of the new federal healthcare law led to intense negotiations between the legislative and executive branches that ultimately resulted in an 18-day shutdown of the federal government. This shutdown came to an end after both sides agreed to extend the federal debt limit until the first quarter of 2014. The cuts in government expenditures and continued infighting between Congress and the White House have affected each branch of government and multiple programs within each branch. These decreases in spending contributed to the slowing of expected U.S. economic growth in the third quarter of 2013. Further reductions in federal government spending are scheduled in the fourth quarter of 2013 and uncertainty surrounding the federal government’s ability to function has led a number of banks and economists to lower their projections for 2013 real gross domestic product growth.
With the help of an extremely accommodative Federal Reserve monetary policy, corporate America, and in particular the banking industry, has experienced improved earnings and stronger corporate finances. Speculation as to the possible end of quantitative easing programs has increased the volatility in U.S. interest rates and has introduced additional uncertainty regarding the strength of corporate earnings. Despite this uncertainty, the U.S. dollar has remained the safe haven currency for the rest of the world, and U.S. asset prices have grown on a relative basis.
In 2012, the economic stimulus provided by certain Federal Reserve programs and an increased demand for U.S.- based assets began to fuel the U.S. commercial real estate market recovery. Transaction volumes increased and the re-emergence of the CMBS market and the availability of debt capital have spurred on the recovery. This trend has continued throughout 2013 and the U.S. commercial real estate market has gained favor as an alternative investment asset. Looking forward, the recovery in commercial real estate is expected to remain uneven across geographies and among property types.
Residential real estate markets also have benefited from the actions of the Federal Reserve. The introduction of the latest quantitative easing (“QE”) program has been directly focused on the purchase of mortgage backed securities at a pace of $45 billion a month and the purchase of longer-term treasury securities at a pace of $40 billion a month. This program has successfully lowered the cost of capital available to home buyers, which in turn has led to an increase in mortgage applications and construction activity. The residential real estate market has also benefited from the presence of institutional investors who have instituted programs focused on the purchase of single-family homes with the intent of renting these homes. This increase in demand has led to a rebound in the value of residential properties in most major metropolitan areas.
In Europe, concerns remain regarding resolution of the ongoing sovereign debt crisis. Some European banks hold material quantities of sovereign debt on their balance sheets. The possible default or restructuring of the sovereign debt obligations of certain European Union countries and the resulting negative impact on the global financial markets remains a significant concern. The uncertainty surrounding the size of the problem and how regulators and governments intend to deal with the situation has caused many investors to reassess their pricing of sovereign risks. In the wake of the crisis, some nations continue to experience an ongoing elevated cost of capital. In November 2012, Moody’s downgraded France’s sovereign debt rating to Aa1 from AAA and, in February 2013, Moody’s downgraded the U.K. government debt to Aa1 from AAA as well. In the past 18 months, Asia also has seen a number of ratings downgrades, with Fitch downgrading Japan to A+ in May of 2012 and China to A+ in April of 2013. The global ratings agencies continue to have a number of sovereign issuers on negative watch as governments have struggled to resolve their budget issues and face growing debt obligations.
Overall, despite indications of tepid recovery both in the United States and abroad, uncertainties abound. China’s export-based economy has slowed and Japan has recently embarked upon a large scale QE program of its own. In the United States, the Federal Reserve has begun to address the timing of the completion of the current QE program, which, when combined with the highly adversarial political climate at the federal level, has led to high levels of uncertainty and increased volatility in the capital markets. In the short-term, these conditions are expected to continue and, combined with a challenging macro-economic environment, may interfere with the implementation of our business strategy and/or force us to modify it.
28
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Liquidity and Capital Resources
Our principal demand for funds during the short and long-term is and will be for the acquisition of properties, loans and other real estate-related investments; the payment of operating expenses, capital expenditures and general and administrative expenses; payments under debt obligations; redemptions of common stock; and payments of distributions to stockholders. To date, we have had five primary sources of capital for meeting our cash requirements:
• | Proceeds from the primary portion of our initial public offering; |
• | Proceeds from our dividend reinvestment plan; |
• | Debt financing; |
• | Proceeds from the sale of real estate and the repayment of real estate-related investments; and |
• | Cash flow generated by our real estate and real estate-related investments. |
We sold 56,584,976 shares of common stock in the primary portion of our initial public offering for gross offering proceeds of $561.7 million. We ceased offering shares in the primary portion of our initial public offering on November 14, 2012. We continue to offer shares of common stock under the dividend reinvestment plan. As of September 30, 2013, we had sold 1,575,836 shares of common stock under the dividend reinvestment plan for gross offering proceeds of $15.0 million. To date, we have invested a significant amount of the proceeds from our initial public offering in real estate and real estate-related investments and we anticipate making several more investments in the future. We intend to use our cash on hand, proceeds from debt financing, cash flow generated by our real estate operations and real estate-related investments, proceeds from our dividend reinvestment plan and principal repayments on our real estate loans receivable as our primary sources of immediate and long-term liquidity.
Our investments in real estate generate cash flow in the form of rental revenues and tenant reimbursements, which are reduced by operating expenditures and corporate general and administrative expenses. Cash flow from operations from our real estate investments is primarily dependent upon the occupancy levels of our properties, the net effective rental rates on our leases, the collectibility of rent and operating recoveries from our tenants and how well we manage our expenditures. As of September 30, 2013, our office and retail properties were collectively 69% occupied and our apartment property was 72% occupied.
Our real estate-related debt securities generate cash flow in the form of interest income. Cash flows from operations from our real estate-related debt securities are primarily dependent on the operating performance of the underlying collateral and the borrower’s ability to make its debt service payments.
Investments in performing real estate-related loans generate cash flow in the form of interest income. Investments in non-performing real estate-related loans may or may not generate cash flow. Cash flow from operations under our real estate-related loans is primarily dependent on the operating performance of the underlying collateral and the borrowers’ ability to make their debt service payments. We do not expect non-performing mortgages to perform in accordance with their contractual terms, including the repayment of the principal amount outstanding under the loans, the payment of interest at the stated amount on the face of notes or the repayment of the loans upon their maturity dates. As such, we explore various strategies including, but not limited to, one or more of the following: (i) negotiating with the borrowers for a reduced payoff, (ii) restructuring the terms of the loans and (iii) enforcing our rights as lenders under these loans and foreclosing on the collateral securing the loans. We believe that one or more of these potential courses of action will at some point result in positive cash flow to us. As of September 30, 2013, we had a performing real estate loan receivable outstanding with a total book value of $21.8 million.
As of September 30, 2013, we had outstanding debt obligations in the aggregate principal amount of $202.1 million, all of which mature between 2015 and 2036. As of September 30, 2013, we had $59.5 million of unrestricted secured revolving debt available for future disbursements under a portfolio loan facility, subject to certain conditions set forth in the loan agreement.
Under our charter, we are required to limit our total operating expenses to the greater of 2% of our average invested assets or 25% of our net income for the four most recently completed fiscal quarters, as these terms are defined in our charter, unless the Conflicts Committee has determined that such excess expenses were justified based on unusual and non-recurring factors. Operating expense reimbursements for the four fiscal quarters ended September 30, 2013 did not exceed the charter imposed limitation.
29
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
For the nine months ended September 30, 2013, our cash needs for acquisitions, capital expenditures and debt servicing were met with proceeds from our initial public offering and debt financing. Operating cash needs during the same period were met through cash flow generated by our real estate investments and proceeds from our initial public offering.
Cash Flows from Operating Activities
We commenced operations with the acquisition of our first real estate investment on August 2, 2010. As of September 30, 2013, we owned 11 office properties, one office campus consisting of nine office buildings, one office portfolio consisting of four office buildings and 43 acres of undeveloped land, one office portfolio consisting of three office properties, one industrial/flex property (which was held for sale), one retail property, one apartment property, 1,375 acres of undeveloped land, one CMBS investment, one first mortgage loan and one investment in an unconsolidated joint venture. During the nine months ended September 30, 2013, net cash provided by operating activities was $17.2 million. We expect that our cash flows from operating activities will increase in future years as a result of owning the assets acquired during 2013 for an entire period, leasing additional space that is currently unoccupied and anticipated future acquisitions of real estate and real estate-related investments and the related operations of such real estate.
Cash Flows from Investing Activities
Net cash used in investing activities was $230.4 million for the nine months ended September 30, 2013 and primarily consisted of the following:
• | Acquisitions of one office portfolio consisting of three office properties and the acquisition of three separate office properties for an aggregate purchase price of $244.0 million; |
• | Proceeds from the early payoff on a loan receivable of $35.8 million |
• | Origination of a real estate loan receivable of $21.6 million; |
• | Improvements to real estate of $11.4 million; |
• | Proceeds from the sale of real estate of $7.5 million; and |
• | Principal repayments on real estate securities of $3.3 million. |
Cash Flows from Financing Activities
Net cash provided by financing activities was $153.9 million for the nine months ended September 30, 2013 and consisted primarily of the following:
• | $157.7 million of net cash provided by debt and other financings as a result of proceeds from notes payable of $194.4 million, partially offset by principal payments on notes payable of $33.2 million and payments of deferred financing costs of $3.5 million; |
• | $1.6 million of net cash distributed to noncontrolling interests consisting of distributions to noncontrolling interests of $2.2 million, partially offset by contributions from noncontrolling interests of $0.6 million; |
• | $1.2 million of net cash distributions, after giving effect to distributions reinvested by stockholders of $2.3 million; |
• | $0.8 million of cash used for redemptions of common stock; and |
• | $0.2 million of cash used for payments of other organization and offering costs. |
In order to execute our investment strategy, we utilize secured debt and we may, to the extent available, utilize unsecured debt to finance a portion of our investment portfolio. Management remains vigilant in monitoring the risks inherent with the use of debt in our portfolio and is taking actions to ensure that these risks, including refinancing and interest risks, are properly balanced with the benefit of using leverage. Once we have fully invested the proceeds of our initial public offering, we expect our debt financing will be 50% or less of the cost of our investments. There is no limitation on the amount we may borrow for any single investment. Our charter limits our total liabilities such that our total liabilities may not exceed 75% of the cost of our tangible assets; however, we may exceed that limit if a majority of the Conflicts Committee approves each borrowing in excess of our charter limitation and we disclose such borrowing to our common stockholders in our next quarterly report with an explanation from the conflicts committee of the justification for the excess borrowing. As of September 30, 2013, our borrowings and other liabilities were approximately 30% of the cost (before depreciation or other noncash reserves) and book value (before depreciation) of our tangible assets.
30
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
In addition to making investments in accordance with our investment objectives, we use our capital resources to make certain payments to our advisor and our dealer manager. During our offering stage, these payments included payments to our dealer manager for selling commissions and dealer manager fees related to sales in our primary offering and payments to our dealer manager and our advisor for reimbursement of certain organization and other offering expenses related both to the primary offering and the dividend reinvestment plan. During our acquisition and development stage, we expect to make payments to our advisor in connection with the selection and origination or purchase of investments, the management of our assets and costs incurred by our advisor in providing services to us as well as for any dispositions of assets (including the discounted payoff of non-performing loans).
The advisory agreement has a one-year term but may be renewed for an unlimited number of successive one-year periods upon the mutual consent of our advisor and our conflicts committee.
Among the fees payable to our advisor is an asset management fee. With respect to investments in loans and any investments other than real property, the asset management fee is a monthly fee calculated, each month, as one-twelfth of 0.75% of the lesser of (i) the amount actually paid or allocated to acquire or fund the loan or other investment, inclusive of fees and expenses related thereto and the amount of any debt associated with or used to acquire or fund such investment and (ii) the outstanding principal amount of such loan or other investment, plus the fees and expenses related to the acquisition or funding of such investment, as of the time of calculation. With respect to investments in real property, the asset management fee is a monthly fee equal to one-twelfth of 0.75% of the sum of the amount paid or allocated to acquire the investment, plus the cost of any subsequent development, construction or improvements to the property, and inclusive of fees and expenses related thereto and the amount of any debt associated with or used to acquire such investment. In the case of investments made through joint ventures, the asset management fee will be determined based on our proportionate share of the underlying investment.
Contractual Commitments and Contingencies
The following is a summary of our contractual obligations as of September 30, 2013 (in thousands):
Payments Due During the Years Ending December 31, | ||||||||||||||||||||
Contractual Obligations | Total | Remainder of 2013 | 2014 - 2015 | 2016 - 2017 | Thereafter | |||||||||||||||
Outstanding debt obligations (1) | $ | 202,080 | $ | 35 | $ | 30,782 | $ | 164,803 | $ | 6,460 | ||||||||||
Interest payments on outstanding debt obligations (2) | 25,725 | 1,634 | 12,789 | 6,553 | 4,749 |
_____________________
(1) Amounts include principal payments only.
(2) Projected interest payments are based on the outstanding principal amounts and interest rates in effect at September 30, 2013. We incurred interest expense of $3.1 million, excluding amortization of deferred financing costs of $0.4 million, for the nine months ended September 30, 2013.
Results of Operations
Overview
As of September 30, 2012, we owned six office properties, one office campus consisting of nine buildings, one office portfolio consisting of five office buildings and 43 acres of undeveloped land, one industrial/flex property, 1,375 acres of undeveloped land, four CMBS investments, one performing mortgage loan, one non-performing first mortgage loan and one investment in an unconsolidated joint venture. As of September 30, 2013, we owned 11 office properties, one office campus consisting of nine office buildings, one office portfolio consisting of four office buildings and 43 acres of undeveloped land, one office portfolio consisting of three office properties, one industrial/flex property (which was held for sale), one retail property, one apartment property, 1,375 acres of undeveloped land, one investment in CMBS, one first mortgage loan and one investment in an unconsolidated joint venture. Our results of operations for the three and nine months ended September 30, 2013 may not be indicative of those in future periods as the occupancy in our properties has not been stabilized. As of September 30, 2013, our office and retail properties were collectively 69% occupied and our apartment property was 72% occupied. However, due to the short outstanding weighted-average lease term in the portfolio of less than three years, we do not put significant emphasis on quarterly changes in occupancy (positive or negative) in the short run. Our underwriting and valuations are generally more sensitive to “terminal values” that may be realized upon the disposition of the assets in the portfolio and less sensitive to ongoing cash flows generated by the portfolio in the years leading up to an eventual sale. There are no guarantees that occupancies of our assets will increase, or that we will recognize a gain on the sale of our assets. We funded the acquisitions of these investments with proceeds from our initial public offering and debt financing. In general, we expect that our income and expenses related to our portfolio will increase in future periods as a result of anticipated future acquisitions of real estate and real estate-related investments. Our income and expenses will also depend on the outcome of our recovery strategies for our non-performing first mortgage loan.
31
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Comparison of the three months ended September 30, 2013 versus the three months ended September 30, 2012
The following table provides summary information about our results of operations for the three months ended September 30, 2013 and 2012 (dollar amounts in thousands):
Three Months Ended September 30, | Increase (Decrease) | Percentage Change | $ Change Due to Acquisitions/ Originations (1) | $ Change Due to Investments Held Throughout Both Periods (2) | |||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||
Rental income | $ | 14,071 | $ | 3,572 | $ | 10,499 | 294 | % | $ | 10,379 | $ | 120 | |||||||||||
Tenant reimbursements | 3,342 | 493 | 2,849 | 578 | % | 2,744 | 105 | ||||||||||||||||
Interest income from real estate loans receivable | 5,826 | 231 | 5,595 | 100 | % | 5,595 | — | ||||||||||||||||
Interest income from real estate securities | 30 | 186 | (156 | ) | (84 | )% | — | (156 | ) | ||||||||||||||
Other operating income | 263 | 55 | 208 | 378 | % | 196 | 12 | ||||||||||||||||
Operating, maintenance, and management costs | 6,929 | 2,181 | 4,748 | 218 | % | 4,839 | (91 | ) | |||||||||||||||
Real estate taxes, property-related taxes, and insurance | 2,715 | 497 | 2,218 | 446 | % | 2,122 | 96 | ||||||||||||||||
Asset management fees to affiliate | 1,226 | 445 | 781 | 176 | % | 826 | (45 | ) | |||||||||||||||
Real estate acquisition fees to affiliate | 857 | 960 | (103 | ) | (11 | )% | (103 | ) | n/a | ||||||||||||||
Real estate acquisition fees and expenses | 348 | 371 | (23 | ) | (6 | )% | (23 | ) | n/a | ||||||||||||||
General and administrative expenses | 649 | 593 | 56 | 9 | % | n/a | n/a | ||||||||||||||||
Depreciation and amortization | 9,259 | 2,872 | 6,387 | 222 | % | 6,997 | (610 | ) | |||||||||||||||
Interest expense | 1,765 | 495 | 1,270 | 257 | % | 1,088 | 182 | ||||||||||||||||
Gain on foreclosure of real estate loan receivable, net | 7,543 | — | 7,543 | n/a | n/a | n/a | |||||||||||||||||
Total loss from discontinued operations | (72 | ) | (275 | ) | 203 | (74 | )% | n/a | n/a |
_____________________
(1) Represents the dollar amount increase (decrease) for the three months ended September 30, 2013 compared to the three months ended September 30, 2012 related to real estate and real estate-related investments acquired or originated on or after July 1, 2012.
(2) Represents the dollar amount increase (decrease) for the three months ended September 30, 2013 compared to the three months ended September 30, 2012 with respect to real estate and real estate-related investments owned by us during the entire periods presented.
Rental income and tenant reimbursements increased from $3.6 million and $0.5 million, respectively, for the three months ended September 30, 2012 to $14.1 million and $3.3 million, respectively, for the three months ended September 30, 2013, primarily as a result of the growth in our real estate portfolio. We expect rental income and tenant reimbursements to increase in future periods as a result of owning the assets acquired during 2013 for an entire period, leasing additional space and anticipated future acquisitions of real estate.
Interest income from our real estate loans receivable increased from $0.2 million for the three months ended September 30, 2012 to $5.8 million for the three months ended September 30, 2013 due to the origination of first mortgage loans in September 2012 and March 2013. We expect interest income to decrease in future periods as a result of the early payoff of the Ponte Palmero First Mortgage in August 2013, which had significantly increased interest income for the three months ended September 30, 2013 before such payoff, but may increase in future periods to the extent we make additional investments in real estate loans receivable.
Interest income from our real estate securities decreased from $0.2 million for the three months ended September 30, 2012 to $30,000 for the three months ended September 30, 2013 due to the decrease in principal balances related to these securities. We expect interest income from our real estate securities to vary in future periods based upon acquisition activity and principal balances outstanding under our real estate securities.
Property operating costs and real estate taxes and insurance increased from $2.2 million and $0.5 million, respectively, for the three months ended September 30, 2012 to $6.9 million and $2.7 million, respectively, for the three months ended September 30, 2013, primarily as a result of the growth in our real estate portfolio. We expect property operating costs and real estate taxes and insurance to increase in future periods as a result of owning the assets acquired during 2013 for an entire period and anticipated future acquisitions of real estate.
Asset management fees increased from $0.4 million for the three months ended September 30, 2012 to $1.2 million for the three months ended September 30, 2013, as a result of the growth in our investment portfolio. We expect asset management fees to increase in future periods as a result of owning the assets acquired in 2013 for an entire period and anticipated future acquisitions. All asset management fees incurred as of September 30, 2013 have been paid.
32
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Real estate acquisition fees and expenses to affiliates and non-affiliates decreased from $1.3 million for the three months ended September 30, 2012 to $1.2 million for the three months ended September 30, 2013. The decrease is due to the difference in the total acquisition cost for real estate acquired during the three months ended September 30, 2012 of $95.5 million compared to the total acquisition cost for real estate acquired during the three months ended September 30, 2013 of $85.0 million. We expect real estate acquisition fees and expenses to vary in future periods based upon acquisition activity.
Depreciation and amortization increased from $2.9 million for the three months ended September 30, 2012 to $9.3 million for the three months ended September 30, 2013, due to the growth of our real estate portfolio. We expect depreciation and amortization to increase in future periods as a result of owning the assets acquired during 2013 for an entire period and anticipated future acquisitions of real estate.
Interest expense increased from $0.5 million for the three months ended September 30, 2012 to $1.8 million for the three months ended September 30, 2013. The increase in interest expense is primarily a result of our use of debt secured by our real estate assets in 2013. Our interest expense in future periods will vary based on our level of future borrowings, which will depend on the availability and cost of debt financing and the opportunity to acquire real estate and real estate-related investments meeting our investment objectives.
On August 20, 2013, we were the successful bidder at the foreclosure sale of 1180 Raymond. As a result, we recognized a gain on foreclosure of the 1180 Raymond First Mortgage of $7.5 million, which represents the difference between the net fair value of the assets and liabilities assumed and the carrying value of the 1180 Raymond First Mortgage at the time of foreclosure and adjusted for any costs and expense incurred related to the transaction.
Comparison of the nine months ended September 30, 2013 versus the nine months ended September 30, 2012
The following table provides summary information about our results of operations for the nine months ended September 30, 2013 and 2012 (dollar amounts in thousands):
Nine Months Ended September 30, | Increase (Decrease) | Percentage Change | $ Change Due to Acquisitions/ Originations (1) | $ Change Due to Investments Held Throughout Both Periods (2) | |||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||
Rental income | $ | 32,029 | $ | 8,946 | $ | 23,083 | 258 | % | $ | 22,734 | $ | 349 | |||||||||||
Tenant reimbursements | 6,513 | 996 | 5,517 | 554 | % | 5,452 | 65 | ||||||||||||||||
Interest income from real estate loans receivable | 9,552 | 231 | 9,321 | 100 | % | 9,321 | — | ||||||||||||||||
Interest income from real estate securities | 86 | 855 | (769 | ) | (90 | )% | — | (769 | ) | ||||||||||||||
Other operating income | 862 | 105 | 757 | 721 | % | 705 | 52 | ||||||||||||||||
Operating, maintenance, and management costs | 15,643 | 5,018 | 10,625 | 212 | % | 10,442 | 183 | ||||||||||||||||
Real estate taxes, property-related taxes, and insurance | 6,459 | 1,541 | 4,918 | 319 | % | 4,831 | 87 | ||||||||||||||||
Asset management fees to affiliate | 2,935 | 1,052 | 1,883 | 179 | % | 2,086 | (203 | ) | |||||||||||||||
Real estate acquisition fees to affiliate | 2,469 | 1,040 | 1,429 | 137 | % | 1,429 | n/a | ||||||||||||||||
Real estate acquisition fees and expenses | 834 | 384 | 450 | 117 | % | 450 | n/a | ||||||||||||||||
General and administrative expenses | 2,326 | 2,391 | (65 | ) | (3 | )% | n/a | n/a | |||||||||||||||
Depreciation and amortization | 19,761 | 6,083 | 13,678 | 225 | % | 14,705 | (1,027 | ) | |||||||||||||||
Interest expense | 3,458 | 1,691 | 1,767 | 104 | % | 1,606 | 161 | ||||||||||||||||
Gain on foreclosure of real estate loan receivable, net | 7,543 | — | 7,543 | n/a | n/a | n/a | |||||||||||||||||
Total income (loss) from discontinued operations | 3,825 | (225 | ) | 4,050 | 100 | % | n/a | n/a |
_____________________
(1) Represents the dollar amount increase (decrease) for the nine months ended September 30, 2013 compared to the nine months ended September 30, 2012 related to real estate and real estate-related investments acquired or originated on or after January 1, 2012.
(2) Represents the dollar amount increase (decrease) for the nine months ended September 30, 2013 compared to the nine months ended September 30, 2012 with respect to real estate and real estate-related investments owned by us during the entire periods presented.
Rental income and tenant reimbursements increased from $8.9 million and $1.0 million, respectively, for the nine months ended September 30, 2012 to $32.0 million and $6.5 million, respectively, for the nine months ended September 30, 2013, primarily as a result of the growth in our real estate portfolio. We expect rental income and tenant reimbursements to increase in future periods as a result of owning the assets acquired during 2013 for an entire period, leasing additional space and anticipated future acquisitions of real estate.
33
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Interest income from our real estate loans receivable increased from $0.2 million for the nine months ended September 30, 2012 to $9.6 million for the nine months ended September 30, 2013 due to the origination of first mortgage loans in September 2012 and March 2013. We expect interest income to decrease in future periods as a result of the early payoff of the Ponte Palmero First Mortgage in August 2013, which had significantly increased interest income for the nine months ended September 30, 2013 before such payoff, but may increase in future periods to the extent we make additional investments in real estate loans receivable.
Interest income from our real estate securities decreased from $0.9 million for the nine months ended September 30, 2012 to $0.1 million for the nine months ended September 30, 2013 due to the decrease in principal balances related to these securities. We expect interest income from our real estate securities to vary in future periods based upon acquisition activity and principal balances outstanding under our real estate securities.
Other operating income increased from $0.1 million for the nine months ended September 30, 2012 to $0.9 million for the nine months ended September 30, 2013, primarily as a result of the growth in our real estate portfolio. We expect other operating income to increase in future periods as a result of owning the assets acquired during 2013 for an entire period, leasing additional space and anticipated future acquisitions of real estate.
Property operating costs and real estate taxes and insurance increased from $5.0 million and $1.5 million, respectively, for the nine months ended September 30, 2012 to $15.6 million and $6.5 million, respectively, for the nine months ended September 30, 2013, primarily as a result of the growth in our real estate portfolio. We expect property operating costs and real estate taxes and insurance to increase in future periods as a result of owning the assets acquired during 2013 for an entire period and anticipated future acquisitions of real estate.
Asset management fees increased from $1.1 million for the nine months ended September 30, 2012 to $2.9 million for the nine months ended September 30, 2013, as a result of the growth in our investment portfolio. We expect asset management fees to increase in future periods as a result of owning the assets acquired in 2013 for an entire period and anticipated future acquisitions. All asset management fees incurred as of September 30, 2013 have been paid.
Real estate acquisition fees and expenses to affiliates and non-affiliates increased from $1.4 million for the nine months ended September 30, 2012 to $3.3 million for the nine months ended September 30, 2013. The increase is due to the difference in the total acquisition cost for real estate acquired during the nine months ended September 30, 2012 of $95.5 million compared to the total acquisition cost for real estate acquired during the nine months ended September 30, 2013 of $244.0 million. We expect real estate acquisition fees and expenses to vary in future periods based upon acquisition activity.
Depreciation and amortization increased from $6.1 million for the nine months ended September 30, 2012 to $19.8 million for the nine months ended September 30, 2013, due to the growth of our real estate portfolio. We expect depreciation and amortization to increase in future periods as a result of owning the assets acquired during 2013 for an entire period and anticipated future acquisitions of real estate.
Interest expense increased from $1.7 million for the nine months ended September 30, 2012 to $3.5 million for the nine months ended September 30, 2013. The increase in interest expense is primarily a result of our use of debt secured by our real estate assets in 2013. Our interest expense in future periods will vary based on our level of future borrowings, which will depend on the availability and cost of debt financing and the opportunity to acquire real estate and real estate-related investments meeting our investment objectives.
On August 20, 2013, we were the successful bidder at the foreclosure sale of 1180 Raymond. As a result, we recognized a gain on foreclosure of the 1180 Raymond First Mortgage of $7.5 million, which represents the difference between the net fair value of the assets and liabilities assumed and the carrying value of the 1180 Raymond First Mortgage at the time of foreclosure and adjusted for any costs and expense incurred related to the transaction.
Total income from discontinued operations increased from a loss from discontinued operations of $0.2 million for the nine months ended September 30, 2012 to income from discontinued operations of $3.8 million for the nine months ended September 30, 2013. The increase is primarily a result of a sale of one office building that resulted in a gain on sale of $4.2 million. We expect total income from discontinued operations to vary in future periods based upon disposition activity.
34
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Distributions
Distributions declared, distributions paid and cash flows from operations were as follows for the first, second and third quarters of 2013 (in thousands, except per share amounts):
Distribution Declared | Distributions Declared Per Share | Distributions Paid | Cash Flows From Operations | |||||||||||||||||||||
Period | Cash | Reinvested | Total | |||||||||||||||||||||
First Quarter 2013 | $ | 3,576 | $ | 0.062 | $ | — | $ | — | $ | — | $ | 562 | ||||||||||||
Second Quarter 2013 | — | — | 1,236 | 2,340 | 3,576 | 4,119 | ||||||||||||||||||
Third Quarter 2013 | — | — | — | — | — | 12,545 | ||||||||||||||||||
$ | 3,576 | $ | 0.062 | $ | 1,236 | $ | 2,340 | $ | 3,576 | $ | 17,226 |
On March 20, 2013, our board of directors authorized a distribution in the amount of $0.06153498 per share of common stock to stockholders of record as of the close of business on March 22, 2013. We paid this distribution on April 4, 2013 and this was the only distribution declared during the first and second quarters of 2013. This distribution was funded by the gain resulting from a disposition of an office building containing 151,937 rentable square feet located in Richardson, Texas on January 11, 2013 for $7.7 million. This disposition resulted in a gain of approximately $3.8 million, calculated in accordance with U.S. generally accepted accounting principles (“GAAP”) and reduced for a 10% noncontrolling interest held by a non-affiliate.
Under our distribution policy, to the extent that we believe assets in our portfolio have appreciated in value after acquisition or subsequent to the time we have taken control of the assets, we may use the proceeds from real estate financings to fund distributions to our stockholders. With respect to the non-performing assets that we acquire, we believe that within a relatively short time after acquisition or taking control of such investments via foreclosure or deed-in-lieu proceedings, the assets will often experience an increase in their value. For example, in most instances, we bring financial stability to the property, which reduces uncertainty in the market and alleviates concerns regarding the property’s management, ownership and future. We also generally have significantly more capital available for investment in these properties than the prior owners and operators of such properties were willing to invest, and as such, we are able to invest in tenant improvements and capital expenditures with respect to such properties, which enables us to attract substantially increased interest from brokers and tenants.
Because we intend to fund distributions from cash flow and strategic financings, at this time we do not expect our board of directors to declare distributions on a set monthly or quarterly basis. Rather, our board of directors will declare distributions from time to time based on cash flow from our investments, gains on sales of assets, increases in the value of our assets after acquisition and our investment and financing activities. As such, we can also give no assurances as to the timing, amount or notice with respect to any other future distribution declarations.
For the nine months ended September 30, 2013, we paid aggregate distributions of $3.6 million, including $1.2 million of distributions paid in cash and $2.3 million of distributions reinvested through our dividend reinvestment plan. Our net income attributable to common stockholders for the nine months ended September 30, 2013 was $6.4 million and our cash flows from operations were $17.2 million. Our cumulative distributions paid and net loss attributable to common stockholders from inception through September 30, 2013 were $22.9 million and $12.9 million, respectively. We have funded our cumulative distributions, which includes net cash distributions and dividends reinvested by stockholders, with proceeds from debt financing of $18.7 million and proceeds from the dispositions of properties of $4.2 million (which amount is approximately equal to the gain resulting from the disposition). To the extent that we pay distributions from sources other than our cash flow from operations or gains from asset sales, we will have fewer funds available for investment in real estate-related loans, opportunistic real estate, real estate-related debt securities and other real estate-related investments, the overall return to our stockholders may be reduced and subsequent investors may experience dilution.
35
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
Critical Accounting Policies
Our consolidated interim financial statements have been prepared in accordance with GAAP and in conjunction with the rules and regulations of the SEC. The preparation of our financial statements requires significant management judgments, assumptions and estimates about matters that are inherently uncertain. These judgments affect the reported amounts of assets and liabilities and our disclosure of contingent assets and liabilities as of the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our financial statements. Additionally, other companies may utilize different estimates that may impact the comparability of our results of operations to those of companies in similar businesses. A discussion of the accounting policies that management considers critical in that they involve significant management judgments, assumptions and estimates is included in our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the SEC. There have been no significant changes to our policies during 2013.
Subsequent Events
We evaluate subsequent events up until the date the consolidated financial statements are issued.
Disposition of Roseville Commerce Center
On September 10, 2010, we, through an indirect wholly owned subsidiary, purchased three separate nonperforming first mortgage loans (collectively, the “Roseville Commerce Center Mortgage Portfolio”) at a discounted purchase price of $5.9 million plus closing costs. The Roseville Commerce Center Mortgage Portfolio was secured by five industrial flex buildings with each building containing approximately 22,500 rentable square feet and four parcels of partially improved land encompassing 6.0 acres. The properties are located at 10556-10612 Industrial Avenue in Roseville, California. On June 27, 2011, we foreclosed on the properties securing the Roseville Commerce Center Mortgage Portfolio, and thereby obtained ownership of them.
In December 2011, we received an unsolicited offer to purchase one of the industrial flex buildings and, on January 31, 2012, we sold this building that had a net book value of $0.6 million for $1.3 million. The purchaser is not affiliated with us or our advisor.
In February 2012, we received an unsolicited offer to purchase the four parcels of partially improved land encompassing 6.0 acres and, on May 24, 2012, we sold the four parcels of land with a net book value of $0.7 million for $0.8 million. The purchaser is not affiliated with us or our advisor.
On October 15, 2013, we sold the four remaining industrial flex buildings that had a net book value of $4.0 million for $5.9 million. The purchaser is not affiliated with us or our advisor.
Disposition of 6151 and 6201 Powers Ferry Landing East Buildings
On September 24, 2012, we, through an indirect wholly owned subsidiary, acquired three office buildings containing a total of 393,502 rentable square feet located on approximately 23 acres of land in Atlanta, Georgia (“Powers Ferry Landing East”) at a contractual purchase price of $17.0 million plus closing costs. On October 31, 2013, we sold two of the three office buildings containing 246,475 rentable square feet that had a net book value of $10.4 million for $18.5 million. The purchaser is not affiliated with us or our advisor.
36
PART I. FINANCIAL INFORMATION (CONTINUED)
Item 3. Quantitative and Qualitative Disclosures about Market Risk
We are exposed to the effects of interest rate changes as a result of borrowings used to maintain liquidity and to fund the refinancing of our real estate investment portfolio and operations. We may also be exposed to the effects of changes in interest rates as a result of the acquisition and origination of mortgage, mezzanine, bridge and other loans and the acquisition of real estate securities. Our profitability and the value of our investment portfolio may be adversely affected during any period as a result of interest rate changes. Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings, prepayment penalties and cash flows and to lower overall borrowing costs. We may manage interest rate risk by maintaining a ratio of fixed rate, long-term debt such that floating rate exposure is kept at an acceptable level. In addition, we may utilize a variety of financial instruments, including interest rate caps, floors, and swap agreements, in order to limit the effects of changes in interest rates on our operations. When we use these types of derivatives to hedge the risk of interest‑earning assets or interest-bearing liabilities, we may be subject to certain risks, including the risk that losses on a hedge position will reduce the funds available for payments to holders of our common stock and that the losses may exceed the amount we invested in the instruments.
We borrow funds at a combination of fixed and variable rates. Interest rate fluctuations will generally not affect our future earnings or cash flows on our fixed rate debt unless such instruments mature or are otherwise terminated. However, interest rate changes will affect the fair value of our fixed rate instruments. As of September 30, 2013, the fair value and carrying value of our fixed rate real estate loan receivable was $21.9 million and $21.8 million, respectively. The fair value estimate of our fixed rate real estate loan receivable was estimated using an internal valuation model that considers the expected cash flows for the loans, underlying collateral values (for collateral-dependent loans) and the estimated yield requirements of institutional investors for loans with similar characteristics, including remaining loan term, loan-to-value, type of collateral and other credit enhancements. As of September 30, 2013, the fair value of our fixed rate debt was $40.7 million and the carrying value of our fixed rate debt was $39.2 million. The fair value estimate of our fixed rate debt was calculated using a discounted cash flow analysis utilizing rates we would expect to pay for debt of a similar type and remaining maturity if the loans were originated as of September 30, 2013. As we expect to hold our fixed rate instruments to maturity and the amounts due under such instruments would be limited to the outstanding principal balance and any accrued and unpaid interest, we do not expect that fluctuations in interest rates, and the resulting changes in fair value of our fixed rate instruments, would have a significant impact on our operations.
Conversely, movements in interest rates on variable rate debt and loans receivable would change our future earnings and cash flows, but would not significantly affect the fair value of those instruments. However, changes in required risk premiums would result in changes in the fair value of floating rate instruments. As of September 30, 2013, we were exposed to market risks related to fluctuations in interest rates on $164.5 million of variable rate debt outstanding. Based on interest rates as of September 30, 2013, if interest rates were 100 basis points higher during the 12 months ending September 30, 2014, interest expense on our variable rate debt would increase by $1.6 million. As of September 30, 2013, one-month LIBOR was 0.17885% and if the LIBOR index was reduced to 0% during the 12 months ending September 30, 2014, interest expense on our variable rate debt would decrease by $0.3 million.
The interest rates of our fixed rate debt and variable rate debt as of September 30, 2013 were 6.3% and 2.5%, respectively. The annual effective interest rate of our fixed rate real estate loan receivable as of September 30, 2013 was 13.0%. The annual effective interest rate represents the effective interest rate as of September 30, 2013, using the interest method that we use to recognize interest income on our real estate loans receivable.
37
Disclosure Controls and Procedures
As of the end of the period covered by this report, management, including our principal executive officer and principal financial officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures. Based upon, and as of the date of, the evaluation, our principal executive officer and principal financial officer concluded that the disclosure controls and procedures were effective as of the end of the period covered by this report to ensure that information required to be disclosed in the reports we file and submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized and reported as and when required. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports we file and submit under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
Internal Control Over Financial Reporting
There have been no changes in our internal control over financial reporting that occurred during our last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
38
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
None.
Item 1A. Risk Factors
Please see the risks discussed in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the SEC.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
a) | During the period covered by this Form 10-Q, we did not sell any equity securities that were not registered under the Securities Act of 1933. |
b) | On November 20, 2009, our Registration Statement on Form S-11 (File No. 333-156633), covering a public offering of up to 100,000,000 shares of common stock in our primary offering and 40,000,000 shares of common stock under our dividend reinvestment plan, was declared effective under the Securities Act of 1933. We commenced our initial public offering on November 20, 2009 upon retaining KBS Capital Markets Group LLC, an affiliate of our advisor, as the dealer manager of our offering. We offered 100,000,000 shares of common stock in our primary offering at an aggregate offering price of up to $1.0 billion, or $10.00 per share, with discounts available to certain categories of purchasers. We ceased offering shares in our primary offering on November 14, 2012. The 40,000,000 shares offered under our dividend reinvestment plan are being offered at an aggregate offering price of $380 million, or $9.50 per share. We will continue to offer shares of common stock under the dividend reinvestment plan until we have sold all the shares under the plan. |
We sold 56,584,976 shares of common stock in the primary offering for gross offering proceeds of $561.7 million. As of September 30, 2013, we had sold 1,575,836 shares of common stock under the dividend reinvestment plan for gross offering proceeds of $15.0 million. Also as of September 30, 2013, we had redeemed 162,635 of the shares sold in our offering for $1.5 million. As of September 30, 2013, we had incurred selling commissions, dealer manager fees and other organization and offering costs in the amounts set forth below. In connection with our primary offering, we paid selling commissions and dealer manager fees to KBS Capital Markets Group, and KBS Capital Markets Group reallowed all selling commissions and a portion of the dealer manager fees to participating broker-dealers. In addition, we reimburse KBS Capital Advisors and KBS Capital Markets Group for certain offering expenses.
Type of Expense Amount | Amount (in thousands) | Estimated/Actual | ||||
Selling commissions and dealer manager fees | $ | 49,574 | Actual | |||
Finders’ fees | — | Actual | ||||
Other underwriting compensation | 4,476 | Actual | ||||
Other organization and offering costs (excluding underwriting compensation) | 6,236 | Actual | ||||
Total expenses | $ | 60,286 | ||||
Percentage of offering proceeds used to pay or reimburse affiliates for organization and offering costs and expenses | 10.5 | % | Actual |
From the commencement of our initial public offering through September 30, 2013, the net offering proceeds to us, after deducting the total expenses incurred as described above, were approximately $516.4 million.
We expect to use substantially all of the net proceeds from our initial public offering to invest in and manage a diverse portfolio of real estate-related loans, opportunistic real estate, real estate-related debt securities and other real estate-related investments. We may use the net proceeds from the sale of shares under our dividend reinvestment plan for general corporate purposes, including, but not limited to, the redemption of shares under our share redemption program; reserves required by any financings of our investments; future funding obligations under any real estate loans receivable we acquire; the acquisition or origination of assets, which would include payment of acquisition and origination fees to our advisor; the repayment of debt; and expenses related to our investments, such as purchasing a loan senior to ours to protect our junior position in the event of a default by the borrower on the senior loan, making protective advances to preserve collateral securing a loan, or making capital and tenant improvements or paying leasing costs and commissions related to real property. As of September 30, 2013, we have used the net proceeds from our primary offering, along with debt financing, to acquire $704.8 million in real estate investments and real estate-related loans, including $9.3 million of real estate acquisition fees and expenses paid to affiliates and non-affiliates including costs related to the foreclosure of loans and capitalized costs related to our acquisitions.
39
PART II. OTHER INFORMATION (CONTINUED)
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds (continued)
c) | We have adopted a share redemption program that may enable stockholders to sell their shares to us in limited circumstances. |
Pursuant to the share redemption program there are several limitations on our ability to redeem shares:
• | Unless the shares are being redeemed in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence” (each as defined under the share redemption program), we may not redeem shares until the stockholder has held the shares for one year. |
• | During each calendar year, redemptions are limited to the amount of net proceeds from the sale of shares under our dividend reinvestment plan during the prior calendar year (except that, as of September 30, 2013, we also have available under the share redemption program up to $1.0 million in additional funds to redeem a qualifying stockholder’s shares if the shares are being redeemed in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence;” for purposes of determining the amount of funds available for redemption under the program, redemptions for a stockholder’s death, qualifying disability or determination of incompetence, are made first from the $1.0 million before the general allocation for redemptions described above). Additionally, based on the amount of net proceeds raised from the sale of shares under the dividend reinvestment plan during 2012, we have $7.9 million available for all other redemptions in 2013. |
• | During any calendar year, we may redeem no more than 5% of the weighted-average number of shares outstanding during the prior calendar year. |
• | We have no obligation to redeem shares if the redemption would violate the restrictions on distributions under Maryland law, which prohibits distributions that would cause a corporation to fail to meet statutory tests of solvency. |
We may amend, suspend or terminate the program upon 30 days’ notice to our stockholders. We may provide this notice by including such information in a Current Report on Form 8-K or in our annual or quarterly reports, all publicly filed with the SEC, or by a separate mailing to our stockholders.
40
PART II. OTHER INFORMATION (CONTINUED)
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds (continued)
During the nine months ended September 30, 2013, we fulfilled all redemption requests and redeemed shares pursuant to the share redemption program as follows:
Month | Total Number of Shares Redeemed | Average Price Paid Per Share (1) | Approximate Dollar Value of Shares Available That May Yet Be Redeemed Under the Program | ||||||
January 2013 | 1,075 | $ | 9.22 | (2) | |||||
February 2013 | 5,143 | $ | 9.65 | (2) | |||||
March 2013 | 4,328 | $ | 9.30 | (2) | |||||
April 2013 | 18,383 | $ | 9.42 | (2) | |||||
May 2013 | 899 | $ | 9.46 | (2) | |||||
June 2013 | 3,098 | $ | 9.32 | (2) | |||||
July 2013 | 3,228 | $ | 9.63 | (2) | |||||
August 2013 | 18,720 | $ | 9.57 | (2) | |||||
September 2013 | 22,817 | $ | 9.30 | (2) | |||||
Total | 77,691 |
(1) Pursuant to the program, as amended, we will initially redeem shares as follows:
• | The lower of $9.25 or 92.5% of the price paid to acquire the shares from us for stockholders who have held their shares for at least one year; |
• | The lower of $9.50 or 95.0% of the price paid to acquire the shares from us for stockholders who have held their shares for at least two years; |
• | The lower of $9.75 or 97.5% of the price paid to acquire the shares from us for stockholders who have held their shares for at least three years; and |
• | The lower of $10.00 or 100% of the price paid to acquire the shares from us for stockholders who have held their shares for at least four years. |
Notwithstanding the above, upon the death, “qualifying disability” or “determination of incompetence” of a stockholder, the redemption price will be the amount paid to acquire the shares from us. Furthermore, once we establish an estimated value per share of our common stock, the redemption price per share for all stockholders will be equal to the estimated value per share, as determined by our advisor or another firm chosen for that purpose. We expect to establish an estimated value per share after the completion of our offering stage. We will consider our offering stage complete when we are no longer publicly offering equity securities - whether through our initial public offering or follow-on public offerings - and have not done so for 18 months. “Public equity offering” for this purpose does not include offerings on behalf of selling stockholders or offerings related to a dividend reinvestment plan, employee benefit plan or the redemption of interests in the Operating Partnership.
(2) We limit the dollar value of shares that may be redeemed under the program as described above. During the nine months ended September 30, 2013, we redeemed $0.8 million of common stock, which represented all redemption requests received in good order and eligible for redemption through the September 2013 redemption date. Additionally, based on the amount of net proceeds raised from the sale of shares under the dividend reinvestment plan during 2012 and redemptions through September 30, 2013, we have $7.9 million available for redemptions for the remainder of 2013. In addition, as of September 30, 2013, we also have available under the share redemption program up to $1.0 million in additional funds to redeem a qualifying stockholder’s shares if the shares are being redeemed in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence;” for purposes of determining the amount of funds available for redemption under the program, redemptions for a stockholder’s death, qualifying disability or determination of incompetence, are made first from the $1.0 million before the general allocation for redemptions described above.
Item 3. Defaults upon Senior Securities
None.
Item 4. Mine Safety Disclosures
None.
Item 5. Other Information
None.
41
Ex. | Description | |
3.1 | Second Articles of Amendment and Restatement, incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed February 4, 2010 | |
3.2 | Amended and Restated Bylaws, incorporated by reference to Exhibit 3.2 to Pre-Effective Amendment No. 2 to the Company’s Registration Statement on Form S-11, Commission File No. 333-156633 | |
4.1 | Form of Subscription Agreement, included as Appendix A to the prospectus, incorporated by reference to Exhibit 4.1 to Pre-Effective Amendment No. 1 to Post-Effective Amendment No. 10 to the Company’s Registration Statement on Form S-11, Commission File No. 333-156633 | |
4.2 | Statement regarding restrictions on transferability of shares of common stock (to appear on stock certificate or to be sent upon request and without charge to stockholders issued shares without certificates), incorporated by reference to Exhibit 4.2 to Pre-Effective Amendment No. 1 to the Company's Registration Statement on Form S-11, Commission File No. 333-156633 | |
4.3 | Third Amended and Restated Dividend Reinvestment Plan, incorporated by reference to Exhibit 4.3 to the Company's Quarterly Report on Form 10-Q for the three months ended March 31, 2013 | |
10.1 | Advisory Agreement by and between the Company and KBS Capital Advisors LLC, dated October 8, 2013 | |
31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002 | |
99.1 | Third Amended and Restated Share Redemption Program, incorporated by reference to Exhibit 99.2 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2012 | |
101.INS | XBRL Instance Document | |
101.SCH | XBRL Taxonomy Extension Schema | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase | |
101.LAB | XBRL Taxonomy Extension Label Linkbase | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase | |
42
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 thereunto duly authorized.
KBS STRATEGIC OPPORTUNITY REIT, INC. | |||
Date: | November 7, 2013 | By: | /S/ KEITH D. HALL |
Keith D. Hall | |||
Chief Executive Officer and Director | |||
(principal executive officer) | |||
Date: | November 7, 2013 | By: | /S/ DAVID E. SNYDER |
David E. Snyder | |||
Chief Financial Officer | |||
(principal financial officer) |
43