These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
|
|
26-3842535
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
800 Newport Center Drive, Suite 700
Newport Beach, California
|
|
92660
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
Large Accelerated Filer
|
|
¨
|
|
Accelerated Filer
|
|
¨
|
|
Non-Accelerated Filer
|
|
x
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
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.
|
||
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
||||
|
Real estate held for investment, net
|
|
$
|
811,338
|
|
|
$
|
502,222
|
|
|
Real estate held for sale, net
|
|
30,684
|
|
|
30,645
|
|
||
|
Real estate equity securities
|
|
98,627
|
|
|
90,063
|
|
||
|
Real estate debt securities, net
|
|
17,879
|
|
|
17,751
|
|
||
|
Total real estate and real estate-related investments, net
|
|
958,528
|
|
|
640,681
|
|
||
|
Cash and cash equivalents
|
|
49,867
|
|
|
366,512
|
|
||
|
Restricted cash
|
|
11,008
|
|
|
10,670
|
|
||
|
Investments in unconsolidated joint ventures
|
|
50,986
|
|
|
55,577
|
|
||
|
Rents and other receivables, net
|
|
12,464
|
|
|
8,755
|
|
||
|
Above-market leases, net
|
|
3,587
|
|
|
10
|
|
||
|
Assets related to real estate held for sale, net
|
|
1,945
|
|
|
1,965
|
|
||
|
Prepaid expenses and other assets
|
|
16,069
|
|
|
17,404
|
|
||
|
Total assets
|
|
$
|
1,104,454
|
|
|
$
|
1,101,574
|
|
|
Liabilities and equity
|
|
|
|
|
||||
|
Notes and bonds payable, net
|
|
|
|
|
||||
|
Notes and bonds payable related to real estate held for investment, net
|
|
$
|
739,650
|
|
|
$
|
575,528
|
|
|
Notes payable related to real estate held for sale, net
|
|
27,566
|
|
|
27,515
|
|
||
|
Notes and bonds payable, net
|
|
767,216
|
|
|
603,043
|
|
||
|
Accounts payable and accrued liabilities
|
|
18,700
|
|
|
16,686
|
|
||
|
Due to affiliate
|
|
39
|
|
|
26
|
|
||
|
Distribution payable
|
|
—
|
|
|
187,914
|
|
||
|
Below-market leases, net
|
|
6,011
|
|
|
2,843
|
|
||
|
Other liabilities
|
|
14,614
|
|
|
16,966
|
|
||
|
Redeemable common stock payable
|
|
421
|
|
|
8,595
|
|
||
|
Total liabilities
|
|
807,001
|
|
|
836,073
|
|
||
|
Commitments and contingencies (Note
14
)
|
|
|
|
|
||||
|
Redeemable common stock
|
|
2,720
|
|
|
4,518
|
|
||
|
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,
54,682,660
and
52,053,817
shares issued and outstanding as of
June 30, 2018
and
December 31, 2017
, respectively
|
|
547
|
|
|
521
|
|
||
|
Additional paid-in capital
|
|
434,935
|
|
|
388,800
|
|
||
|
Cumulative distributions and net
income
|
|
(143,397
|
)
|
|
(155,454
|
)
|
||
|
Accumulated other comprehensive income
|
|
—
|
|
|
25,146
|
|
||
|
Total KBS Strategic Opportunity REIT, Inc. stockholders’ equity
|
|
292,085
|
|
|
259,013
|
|
||
|
Noncontrolling interests
|
|
2,648
|
|
|
1,970
|
|
||
|
Total equity
|
|
294,733
|
|
|
260,983
|
|
||
|
Total liabilities and equity
|
|
$
|
1,104,454
|
|
|
$
|
1,101,574
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
|
$
|
18,915
|
|
|
$
|
31,704
|
|
|
$
|
34,096
|
|
|
$
|
62,350
|
|
|
Tenant reimbursements
|
|
3,703
|
|
|
6,456
|
|
|
6,384
|
|
|
12,094
|
|
||||
|
Other operating income
|
|
952
|
|
|
987
|
|
|
1,173
|
|
|
2,540
|
|
||||
|
Interest income from real estate debt securities
|
|
511
|
|
|
601
|
|
|
1,012
|
|
|
760
|
|
||||
|
Dividend income from real estate equity securities
|
|
1,209
|
|
|
489
|
|
|
2,260
|
|
|
489
|
|
||||
|
Total revenues
|
|
25,290
|
|
|
40,237
|
|
|
44,925
|
|
|
78,233
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Operating, maintenance, and management
|
|
7,571
|
|
|
11,299
|
|
|
13,058
|
|
|
22,207
|
|
||||
|
Real estate taxes and insurance
|
|
3,435
|
|
|
5,415
|
|
|
5,773
|
|
|
10,152
|
|
||||
|
Asset management fees to affiliate
|
|
2,217
|
|
|
2,856
|
|
|
4,043
|
|
|
5,603
|
|
||||
|
General and administrative expenses
|
|
2,250
|
|
|
1,378
|
|
|
4,302
|
|
|
3,123
|
|
||||
|
Foreign currency transaction
(gain) loss
, net
|
|
(10,111
|
)
|
|
2,426
|
|
|
(9,114
|
)
|
|
7,097
|
|
||||
|
Depreciation and amortization
|
|
9,042
|
|
|
15,307
|
|
|
16,307
|
|
|
29,908
|
|
||||
|
Interest expense
|
|
7,819
|
|
|
10,324
|
|
|
14,410
|
|
|
19,709
|
|
||||
|
Total expenses
|
|
22,223
|
|
|
49,005
|
|
|
48,779
|
|
|
97,799
|
|
||||
|
Other
income (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
Income from unconsolidated joint venture
|
|
131
|
|
|
—
|
|
|
185
|
|
|
1,869
|
|
||||
|
Equity in
loss
of unconsolidated joint ventures
|
|
(2,373
|
)
|
|
(1,622
|
)
|
|
(4,751
|
)
|
|
(1,776
|
)
|
||||
|
Other interest income
|
|
419
|
|
|
171
|
|
|
1,349
|
|
|
196
|
|
||||
|
Unrealized
gain (loss)
on real estate equity securities
|
|
8,724
|
|
|
—
|
|
|
(7,287
|
)
|
|
—
|
|
||||
|
Gain on sale of real estate
|
|
25
|
|
|
34,028
|
|
|
649
|
|
|
34,028
|
|
||||
|
Total other
income (loss)
, net
|
|
6,926
|
|
|
32,577
|
|
|
(9,855
|
)
|
|
34,317
|
|
||||
|
Net
income (loss)
|
|
9,993
|
|
|
23,809
|
|
|
(13,709
|
)
|
|
14,751
|
|
||||
|
Net
loss
attributable to noncontrolling interests
|
|
43
|
|
|
37
|
|
|
64
|
|
|
3
|
|
||||
|
Net
income (
loss)
attributable to common stockholders
|
|
$
|
10,036
|
|
|
$
|
23,846
|
|
|
$
|
(13,645
|
)
|
|
$
|
14,754
|
|
|
Net
income (
loss)
per common share, basic and diluted
|
|
$
|
0.16
|
|
|
$
|
0.42
|
|
|
$
|
(0.22
|
)
|
|
$
|
0.26
|
|
|
Weighted-average number of common shares outstanding, basic and diluted
|
|
61,910,602
|
|
|
56,714,180
|
|
|
62,216,998
|
|
|
56,748,125
|
|
||||
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net
income (loss)
|
|
$
|
9,993
|
|
|
$
|
23,809
|
|
|
$
|
(13,709
|
)
|
|
$
|
14,751
|
|
|
Other comprehensive
income
:
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized
gain
on real estate securities
|
|
—
|
|
|
849
|
|
|
—
|
|
|
849
|
|
||||
|
Total other comprehensive
income
|
|
—
|
|
|
849
|
|
|
—
|
|
|
849
|
|
||||
|
Total comprehensive
income (loss)
|
|
9,993
|
|
|
24,658
|
|
|
(13,709
|
)
|
|
15,600
|
|
||||
|
Total comprehensive
loss
attributable to noncontrolling interests
|
|
43
|
|
|
37
|
|
|
64
|
|
|
3
|
|
||||
|
Total comprehensive
income (loss)
attributable to common stockholders
|
|
$
|
10,036
|
|
|
$
|
24,695
|
|
|
$
|
(13,645
|
)
|
|
$
|
15,603
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Common Stock
|
|
Additional
Paid-in Capital
|
|
Cumulative Distributions and Net Income
|
|
Accumulated Other Comprehensive Income
|
|
Total Stockholders' Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
|||||||||||||||||
|
|
Shares
|
|
Amounts
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance, December 31, 2016
|
56,775,767
|
|
|
$
|
568
|
|
|
$
|
455,373
|
|
|
$
|
(162,289
|
)
|
|
$
|
—
|
|
|
$
|
293,652
|
|
|
$
|
1,898
|
|
|
$
|
295,550
|
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
210,644
|
|
|
—
|
|
|
210,644
|
|
|
(64
|
)
|
|
210,580
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,146
|
|
|
25,146
|
|
|
—
|
|
|
25,146
|
|
|||||||
|
Issuance of common stock
|
585,192
|
|
|
6
|
|
|
8,660
|
|
|
—
|
|
|
—
|
|
|
8,666
|
|
|
—
|
|
|
8,666
|
|
|||||||
|
Transfers to redeemable common stock
|
—
|
|
|
—
|
|
|
(498
|
)
|
|
—
|
|
|
—
|
|
|
(498
|
)
|
|
—
|
|
|
(498
|
)
|
|||||||
|
Redemptions of common stock
|
(5,307,142
|
)
|
|
(53
|
)
|
|
(74,727
|
)
|
|
—
|
|
|
—
|
|
|
(74,780
|
)
|
|
—
|
|
|
(74,780
|
)
|
|||||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(203,809
|
)
|
|
—
|
|
|
(203,809
|
)
|
|
—
|
|
|
(203,809
|
)
|
|||||||
|
Other offering costs
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
|||||||
|
Noncontrolling interests contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158
|
|
|
158
|
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
(22
|
)
|
|||||||
|
Balance, December 31, 2017
|
52,053,817
|
|
|
$
|
521
|
|
|
$
|
388,800
|
|
|
$
|
(155,454
|
)
|
|
$
|
25,146
|
|
|
$
|
259,013
|
|
|
$
|
1,970
|
|
|
$
|
260,983
|
|
|
Cumulative effect adjustments to retained earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
27,618
|
|
|
(25,146
|
)
|
|
2,472
|
|
|
—
|
|
|
2,472
|
|
|||||||
|
Net
loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,645
|
)
|
|
—
|
|
|
(13,645
|
)
|
|
(64
|
)
|
|
(13,709
|
)
|
|||||||
|
Issuance of common stock
|
83,855
|
|
|
1
|
|
|
963
|
|
|
—
|
|
|
—
|
|
|
964
|
|
|
—
|
|
|
964
|
|
|||||||
|
Stock distribution issued
|
13,069,487
|
|
|
130
|
|
|
150,169
|
|
|
—
|
|
|
—
|
|
|
150,299
|
|
|
—
|
|
|
150,299
|
|
|||||||
|
Transfers
from
redeemable common stock
|
—
|
|
|
—
|
|
|
9,969
|
|
|
—
|
|
|
—
|
|
|
9,969
|
|
|
—
|
|
|
9,969
|
|
|||||||
|
Redemptions of common stock
|
(10,524,499
|
)
|
|
(105
|
)
|
|
(114,966
|
)
|
|
—
|
|
|
—
|
|
|
(115,071
|
)
|
|
—
|
|
|
(115,071
|
)
|
|||||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,916
|
)
|
|
—
|
|
|
(1,916
|
)
|
|
—
|
|
|
(1,916
|
)
|
|||||||
|
Noncontrolling interests contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
742
|
|
|
742
|
|
|||||||
|
Balance
, June 30, 2018
|
54,682,660
|
|
|
$
|
547
|
|
|
$
|
434,935
|
|
|
$
|
(143,397
|
)
|
|
$
|
—
|
|
|
$
|
292,085
|
|
|
$
|
2,648
|
|
|
$
|
294,733
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Cash Flows from Operating Activities:
|
|
|
|
|
||||
|
Net
(loss) income
|
|
$
|
(13,709
|
)
|
|
$
|
14,751
|
|
|
Adjustments to reconcile net
(loss) income
to net cash
provided by
operating activities:
|
|
|
|
|
||||
|
Loss due to property damages
|
|
600
|
|
|
430
|
|
||
|
Equity in
loss
of unconsolidated joint ventures
|
|
4,751
|
|
|
1,776
|
|
||
|
Depreciation and amortization
|
|
16,307
|
|
|
29,908
|
|
||
|
Unrealized
loss
on real estate equity securities
|
|
7,287
|
|
|
—
|
|
||
|
Gain on real estate
|
|
(649
|
)
|
|
(34,028
|
)
|
||
|
Unrealized
loss
on interest rate caps
|
|
31
|
|
|
88
|
|
||
|
Deferred rent
|
|
(1,670
|
)
|
|
(1,370
|
)
|
||
|
Bad debt
recovery
|
|
(218
|
)
|
|
(58
|
)
|
||
|
Amortization of above- and below-market leases, net
|
|
(500
|
)
|
|
(2,037
|
)
|
||
|
Amortization of deferred financing costs
|
|
1,699
|
|
|
2,592
|
|
||
|
Interest accretion on real estate debt securities
|
|
(128
|
)
|
|
(348
|
)
|
||
|
Net amortization of discount and (premium) on bond and notes payable
|
|
29
|
|
|
23
|
|
||
|
Foreign currency transaction
(gain) loss
, net
|
|
(9,114
|
)
|
|
7,097
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
|
||||
|
Rents and other receivables
|
|
(1,854
|
)
|
|
(1,524
|
)
|
||
|
Prepaid expenses and other assets
|
|
(3,606
|
)
|
|
(3,618
|
)
|
||
|
Accounts payable and accrued liabilities
|
|
911
|
|
|
(1,090
|
)
|
||
|
Due to affiliates
|
|
13
|
|
|
(29
|
)
|
||
|
Other liabilities
|
|
388
|
|
|
294
|
|
||
|
Net cash
provided by
operating activities
|
|
568
|
|
|
12,857
|
|
||
|
Cash Flows from Investing Activities:
|
|
|
|
|
||||
|
Acquisitions of real estate
|
|
(312,348
|
)
|
|
(82,235
|
)
|
||
|
Improvements to real estate
|
|
(14,108
|
)
|
|
(18,784
|
)
|
||
|
Proceeds from sales of real estate, net
|
|
2,567
|
|
|
94,914
|
|
||
|
Reimbursement of construction costs
|
|
1,636
|
|
|
—
|
|
||
|
Insurance proceeds received for property damages
|
|
—
|
|
|
744
|
|
||
|
Purchase of interest rate cap
|
|
(163
|
)
|
|
(107
|
)
|
||
|
Contributions to unconsolidated joint venture
|
|
(1,320
|
)
|
|
—
|
|
||
|
Distributions of capital from unconsolidated joint venture
|
|
1,160
|
|
|
59,157
|
|
||
|
Investment in real estate equity securities
|
|
(15,851
|
)
|
|
(38,995
|
)
|
||
|
Investment in real estate debt securities, net
|
|
—
|
|
|
(12,514
|
)
|
||
|
Proceeds for future development obligations
|
|
—
|
|
|
1,368
|
|
||
|
Funding of development obligations
|
|
(892
|
)
|
|
(753
|
)
|
||
|
Net cash
(used in) provided by
investing activities
|
|
(339,319
|
)
|
|
2,795
|
|
||
|
Cash Flows from Financing Activities:
|
|
|
|
|
||||
|
Proceeds from notes and bonds payable
|
|
184,351
|
|
|
124,556
|
|
||
|
Principal payments on notes and bonds payable
|
|
(5,711
|
)
|
|
(69,019
|
)
|
||
|
Payments of deferred financing costs
|
|
(2,702
|
)
|
|
(1,793
|
)
|
||
|
Payments to redeem common stock
|
|
(115,071
|
)
|
|
(7,511
|
)
|
||
|
Payments of prepaid other offering costs
|
|
(295
|
)
|
|
(196
|
)
|
||
|
Distributions paid
|
|
(38,567
|
)
|
|
(4,728
|
)
|
||
|
Noncontrolling interests contributions
|
|
742
|
|
|
11
|
|
||
|
Distributions to noncontrolling interests
|
|
—
|
|
|
(10
|
)
|
||
|
Net cash
provided by
financing activities
|
|
22,747
|
|
|
41,310
|
|
||
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
|
(303
|
)
|
|
596
|
|
||
|
Net
(decrease) increase
in cash, cash equivalents and restricted cash
|
|
(316,307
|
)
|
|
57,558
|
|
||
|
Cash, cash equivalents and restricted cash, beginning of period
|
|
377,182
|
|
|
64,450
|
|
||
|
Cash, cash equivalents and restricted cash, end of period
|
|
$
|
60,875
|
|
|
$
|
122,008
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
1.
|
ORGANIZATION
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
•
|
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), the Company 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 the dividend reinvestment plan during the prior calendar year.
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
•
|
The Company may not redeem more than
$3.0 million
of shares in a given quarter (excluding shares redeemed in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence”). To the extent that the Company redeems less than
$3.0 million
of shares (excluding shares redeemed in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence”) in a given fiscal quarter, any remaining excess capacity to redeem shares in such fiscal quarter will be added to the Company’s capacity to otherwise redeem shares (excluding shares redeemed in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence”) during succeeding fiscal quarters. The last
$1.0 million
of net proceeds from the dividend reinvestment plan during the prior year is reserved exclusively for shares redeemed in connection with a stockholder’s death, “qualifying disability,” or “determination of incompetence”. The share redemption plan also provides that, to the extent that in the last month of any calendar year the amount of redemption requests in connection with a stockholder’s death, “qualifying disability or “determination of incompetence” is less than the
$1.0 million
reserved for such redemptions under the share redemption plan, any excess funds may be used to redeem shares not requested in connection with a stockholder’s death, “qualifying disability or “determination of incompetence” during such month. The Company may increase or decrease this limit upon ten business days’ notice to stockholders. The Company’s board of directors may approve an increase in this limit to the extent that the Company has received proceeds from asset sales or the refinancing of debt or for any other reason deemed appropriate by the board of directors. Based on the amount of net proceeds raised from the sale of shares under the dividend reinvestment plan during
2017
, as of
June 30, 2018
, the Company had
$2.2 million
available for all share redemption requests for the remainder of
2018
. On August 9, 2018, the Company’s board of directors approved an additional
$6.0 million
of funds available for the redemption of shares in 2018.
|
|
•
|
During any calendar year, the Company may redeem no more than
5%
of the weighted-average number of shares outstanding during the prior calendar year.
|
|
•
|
The Company has 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.
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
3.
|
REAL ESTATE HELD FOR INVESTMENT
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Land
|
|
$
|
196,052
|
|
|
$
|
155,046
|
|
|
Buildings and improvements
|
|
624,299
|
|
|
361,118
|
|
||
|
Tenant origination and absorption costs
|
|
39,677
|
|
|
23,212
|
|
||
|
Total real estate, cost
|
|
860,028
|
|
|
539,376
|
|
||
|
Accumulated depreciation and amortization
|
|
(48,690
|
)
|
|
(37,154
|
)
|
||
|
Total real estate, net
|
|
$
|
811,338
|
|
|
$
|
502,222
|
|
|
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 %
|
|||||||||||||
|
Richardson Portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Palisades Central I
|
|
11/23/2011
|
|
Richardson
|
|
TX
|
|
Office
|
|
$
|
1,037
|
|
|
$
|
10,709
|
|
|
$
|
—
|
|
|
$
|
11,746
|
|
|
$
|
(2,479
|
)
|
|
$
|
9,267
|
|
|
90.0
|
%
|
|
Palisades Central II
|
|
11/23/2011
|
|
Richardson
|
|
TX
|
|
Office
|
|
810
|
|
|
18,397
|
|
|
—
|
|
|
19,207
|
|
|
(4,230
|
)
|
|
14,977
|
|
|
90.0
|
%
|
||||||
|
Greenway I
|
|
11/23/2011
|
|
Richardson
|
|
TX
|
|
Office
|
|
561
|
|
|
2,113
|
|
|
—
|
|
|
2,674
|
|
|
(692
|
)
|
|
1,982
|
|
|
90.0
|
%
|
||||||
|
Greenway III
|
|
11/23/2011
|
|
Richardson
|
|
TX
|
|
Office
|
|
702
|
|
|
4,061
|
|
|
559
|
|
|
5,322
|
|
|
(1,858
|
)
|
|
3,464
|
|
|
90.0
|
%
|
||||||
|
Undeveloped Land
|
|
11/23/2011
|
|
Richardson
|
|
TX
|
|
Undeveloped Land
|
|
3,134
|
|
|
—
|
|
|
—
|
|
|
3,134
|
|
|
—
|
|
|
3,134
|
|
|
90.0
|
%
|
||||||
|
Total Richardson Portfolio
|
|
|
|
|
|
|
|
|
|
6,244
|
|
|
35,280
|
|
|
559
|
|
|
42,083
|
|
|
(9,259
|
)
|
|
32,824
|
|
|
|
|||||||
|
Park Highlands
(1)
|
|
12/30/2011
|
|
North Las Vegas
|
|
NV
|
|
Undeveloped Land
|
|
33,430
|
|
|
—
|
|
|
—
|
|
|
33,430
|
|
|
—
|
|
|
33,430
|
|
|
(1)
|
|
||||||
|
Burbank Collection
|
|
12/12/2012
|
|
Burbank
|
|
CA
|
|
Retail
|
|
4,175
|
|
|
12,536
|
|
|
725
|
|
|
17,436
|
|
|
(2,769
|
)
|
|
14,667
|
|
|
90.0
|
%
|
||||||
|
Park Centre
|
|
03/28/2013
|
|
Austin
|
|
TX
|
|
Office
|
|
3,251
|
|
|
27,228
|
|
|
—
|
|
|
30,479
|
|
|
(4,144
|
)
|
|
26,335
|
|
|
100.0
|
%
|
||||||
|
1180 Raymond
|
|
08/20/2013
|
|
Newark
|
|
NJ
|
|
Apartment
|
|
8,292
|
|
|
38,260
|
|
|
—
|
|
|
46,552
|
|
|
(5,980
|
)
|
|
40,572
|
|
|
100.0
|
%
|
||||||
|
Park Highlands II
|
|
12/10/2013
|
|
North Las Vegas
|
|
NV
|
|
Undeveloped Land
|
|
25,234
|
|
|
—
|
|
|
—
|
|
|
25,234
|
|
|
—
|
|
|
25,234
|
|
|
100.0
|
%
|
||||||
|
424 Bedford
|
|
01/31/2014
|
|
Brooklyn
|
|
NY
|
|
Apartment
|
|
8,860
|
|
|
25,837
|
|
|
—
|
|
|
34,697
|
|
|
(3,204
|
)
|
|
31,493
|
|
|
90.0
|
%
|
||||||
|
Richardson Land II
|
|
09/04/2014
|
|
Richardson
|
|
TX
|
|
Undeveloped Land
|
|
3,418
|
|
|
—
|
|
|
—
|
|
|
3,418
|
|
|
—
|
|
|
3,418
|
|
|
90.0
|
%
|
||||||
|
Westpark Portfolio
|
|
05/10/2016
|
|
Redmond
|
|
WA
|
|
Office/Flex/Industrial
|
|
36,085
|
|
|
92,354
|
|
|
6,588
|
|
|
135,027
|
|
|
(10,557
|
)
|
|
124,470
|
|
|
100.0
|
%
|
||||||
|
Crown Pointe
|
|
02/14/2017
|
|
Dunwoody
|
|
GA
|
|
Office
|
|
22,590
|
|
|
62,613
|
|
|
5,559
|
|
|
90,762
|
|
|
(5,734
|
)
|
|
85,028
|
|
|
100.0
|
%
|
||||||
|
125 John Carpenter
|
|
09/15/2017
|
|
Irving
|
|
TX
|
|
Office
|
|
2,755
|
|
|
76,010
|
|
|
8,840
|
|
|
87,605
|
|
|
(3,416
|
)
|
|
84,189
|
|
|
100.0
|
%
|
||||||
|
Marquette Plaza
|
|
03/01/2018
|
|
Minneapolis
|
|
MN
|
|
Office
|
|
10,387
|
|
|
71,385
|
|
|
4,470
|
|
|
86,242
|
|
|
(1,334
|
)
|
|
84,908
|
|
|
100.0
|
%
|
||||||
|
City Tower
|
|
03/06/2018
|
|
Orange
|
|
CA
|
|
Office
|
|
13,930
|
|
|
128,787
|
|
|
8,150
|
|
|
150,867
|
|
|
(2,166
|
)
|
|
148,701
|
|
|
100.0
|
%
|
||||||
|
Eight & Nine Corporate Centre
|
|
06/08/2018
|
|
Franklin
|
|
TN
|
|
Office
|
|
17,401
|
|
|
54,009
|
|
|
4,786
|
|
|
76,196
|
|
|
(127
|
)
|
|
76,069
|
|
|
100.0
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
$
|
196,052
|
|
|
$
|
624,299
|
|
|
$
|
39,677
|
|
|
$
|
860,028
|
|
|
$
|
(48,690
|
)
|
|
$
|
811,338
|
|
|
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
July
1, 2018 through December 31, 2018
|
$
|
30,024
|
|
|
2019
|
58,632
|
|
|
|
2020
|
52,340
|
|
|
|
2021
|
45,997
|
|
|
|
2022
|
38,248
|
|
|
|
Thereafter
|
124,051
|
|
|
|
|
$
|
349,292
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
4.
|
TENANT ORIGINATION AND ABSORPTION COSTS, ABOVE-MARKET LEASE ASSETS AND BELOW-MARKET LEASE LIABILITIES
|
|
|
|
Tenant Origination and
Absorption Costs
|
|
Above-Market
Lease Assets
|
|
Below-Market
Lease Liabilities
|
||||||||||||||||||
|
|
|
June 30, 2018
|
|
December 31, 2017
|
|
June 30, 2018
|
|
December 31, 2017
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
Cost
|
|
$
|
39,677
|
|
|
$
|
23,212
|
|
|
$
|
3,731
|
|
|
$
|
17
|
|
|
$
|
(7,298
|
)
|
|
$
|
(3,636
|
)
|
|
Accumulated Amortization
|
|
(8,331
|
)
|
|
(5,733
|
)
|
|
(144
|
)
|
|
(7
|
)
|
|
1,287
|
|
|
793
|
|
||||||
|
Net Amount
|
|
$
|
31,346
|
|
|
$
|
17,479
|
|
|
$
|
3,587
|
|
|
$
|
10
|
|
|
$
|
(6,011
|
)
|
|
$
|
(2,843
|
)
|
|
|
|
Tenant Origination and
Absorption Costs |
|
Above-Market
Lease Assets |
|
Below-Market
Lease Liabilities |
||||||||||||||||||
|
|
|
For the Three Months Ended June 30,
|
|
For the Three Months Ended June 30,
|
|
For the Three Months Ended June 30,
|
||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||
|
Amortization
|
|
$
|
(2,088
|
)
|
|
$
|
(3,135
|
)
|
|
$
|
(111
|
)
|
|
$
|
(78
|
)
|
|
$
|
385
|
|
|
$
|
1,221
|
|
|
|
|
Tenant Origination and
Absorption Costs |
|
Above-Market
Lease Assets |
|
Below-Market
Lease Liabilities |
||||||||||||||||||
|
|
|
For the Six Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||
|
Amortization
|
|
$
|
(3,625
|
)
|
|
$
|
(6,078
|
)
|
|
$
|
(155
|
)
|
|
$
|
(167
|
)
|
|
$
|
655
|
|
|
$
|
2,204
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
5.
|
REAL ESTATE EQUITY SECURITIES
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
Real Estate Equity Security
|
|
Number of Shares Owned
|
|
Total Carrying Value
|
|
Number of Shares Owned
|
|
Total Carrying Value
|
||||||
|
Whitestone REIT
|
|
3,768,189
|
|
|
$
|
47,027
|
|
|
3,603,189
|
|
|
$
|
51,922
|
|
|
Keppel-KBS US REIT
|
|
43,999,500
|
|
|
38,102
|
|
|
43,999,500
|
|
|
38,141
|
|
||
|
Franklin Street Properties Corp.
|
|
1,576,809
|
|
|
13,498
|
|
|
—
|
|
|
—
|
|
||
|
|
|
49,344,498
|
|
|
$
|
98,627
|
|
|
47,602,689
|
|
|
$
|
90,063
|
|
|
|
|
Amortized Cost Basis
|
|
Unrealized
Gains (Losses)
(1)
|
|
Total
|
||||||
|
Real estate equity securities -
December 31, 2017
|
|
$
|
64,917
|
|
|
$
|
25,146
|
|
|
$
|
90,063
|
|
|
Acquisition of real estate equity securities
|
|
15,676
|
|
|
—
|
|
|
15,676
|
|
|||
|
Acquisition fee to affiliate and purchase commission
|
|
175
|
|
|
—
|
|
|
175
|
|
|||
|
Unrealized change in market value of real estate equity securities
|
|
—
|
|
|
(7,287
|
)
|
|
(7,287
|
)
|
|||
|
Real estate equity securities -
June 30, 2018
|
|
$
|
80,768
|
|
|
$
|
17,859
|
|
|
$
|
98,627
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
6.
|
|
|
Debt Securities Name
|
|
Dates Acquired
|
|
Debt Securities Type
|
|
Outstanding Principal Balance as of
June 30, 2018
(1)
|
|
Book Value as of
June 30, 2018
(2)
|
|
Book Value as of
December 31, 2017
(2)
|
|
Contractual Interest Rate
(3)
|
|
Annualized Effective
Interest Rate
(3)
|
|
Maturity Date
|
||||||||
|
Battery Point Series B Preferred Units
|
|
10/28/2016 /
03/30/2017 /
05/12/2017
|
|
Series B Preferred Units
|
|
$
|
17,500
|
|
|
$
|
17,879
|
|
|
$
|
17,751
|
|
|
12.0
|
%
|
|
11.1
|
%
|
|
10/28/2019
|
|
Real estate debt securities - December 31, 2017
|
|
$
|
17,751
|
|
|
Deferred interest receivable and interest accretion
|
|
104
|
|
|
|
Accretion of commitment fee, net of closing costs
|
|
24
|
|
|
|
Real estate debt securities - June 30, 2018
|
|
$
|
17,879
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Contractual interest income
|
|
$
|
490
|
|
|
$
|
321
|
|
|
$
|
884
|
|
|
$
|
412
|
|
|
Interest accretion
|
|
9
|
|
|
78
|
|
|
104
|
|
|
121
|
|
||||
|
Accretion of commitment fee, net of closing costs and acquisition fee
|
|
12
|
|
|
202
|
|
|
24
|
|
|
227
|
|
||||
|
Interest income from real estate debt securities
|
|
$
|
511
|
|
|
$
|
601
|
|
|
$
|
1,012
|
|
|
$
|
760
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
7.
|
REAL ESTATE SALES
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Assets related to real estate held for sale
|
|
|
|
||||
|
Real estate, cost
|
$
|
35,739
|
|
|
$
|
35,308
|
|
|
Accumulated depreciation and amortization
|
(5,055
|
)
|
|
(4,663
|
)
|
||
|
Real estate, net
|
30,684
|
|
|
30,645
|
|
||
|
Other assets
|
1,945
|
|
|
1,965
|
|
||
|
Total assets related to real estate held for sale
|
$
|
32,629
|
|
|
$
|
32,610
|
|
|
Liabilities related to real estate held for sale
|
|
|
|
||||
|
Notes payable, net
|
27,566
|
|
|
27,515
|
|
||
|
Total liabilities related to real estate held for sale
|
$
|
27,566
|
|
|
$
|
27,515
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
|
$
|
1,049
|
|
|
$
|
17,621
|
|
|
$
|
2,070
|
|
|
$
|
36,134
|
|
|
Tenant reimbursements and other operating income
|
|
111
|
|
|
5,477
|
|
|
251
|
|
|
10,482
|
|
||||
|
Total revenues
|
|
$
|
1,160
|
|
|
$
|
23,098
|
|
|
$
|
2,321
|
|
|
$
|
46,616
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
||||||||
|
Operating, maintenance, and management
|
|
$
|
506
|
|
|
$
|
6,208
|
|
|
$
|
433
|
|
|
$
|
12,751
|
|
|
Real estate taxes and insurance
|
|
154
|
|
|
3,376
|
|
|
287
|
|
|
6,479
|
|
||||
|
Asset management fees to affiliate
|
|
137
|
|
|
1,401
|
|
|
272
|
|
|
2,826
|
|
||||
|
Depreciation and amortization
|
|
122
|
|
|
7,825
|
|
|
483
|
|
|
16,232
|
|
||||
|
Interest expense
|
|
282
|
|
|
3,676
|
|
|
540
|
|
|
7,000
|
|
||||
|
Total expenses
|
|
$
|
1,201
|
|
|
$
|
22,486
|
|
|
$
|
2,015
|
|
|
$
|
45,288
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
8.
|
NOTES AND BONDS PAYABLE
|
|
|
|
Book Value as of
June 30, 2018 |
|
Book Value as of
December 31, 2017 |
|
Contractual Interest Rate as of
June 30, 2018
(1)
|
|
Effective Interest Rate at
June 30, 2018
(1)
|
|
Payment Type
|
|
Maturity Date
(2)
|
||||
|
Richardson Portfolio Mortgage Loan
|
|
$
|
32,586
|
|
|
$
|
36,886
|
|
|
One-Month LIBOR + 2.10%
|
|
4.08%
|
|
Principal & Interest
|
|
11/01/2018
|
|
Portfolio Mortgage Loan
(3)
|
|
9,140
|
|
|
9,877
|
|
|
One-Month LIBOR + 2.25%
|
|
4.23%
|
|
Principal & Interest
|
|
07/01/2019
|
||
|
Burbank Collection Mortgage Loan
|
|
10,837
|
|
|
10,958
|
|
|
One-Month LIBOR + 2.35%
|
|
4.41%
|
|
Principal & Interest
|
|
09/30/2018
|
||
|
1180 Raymond Bond Payable
|
|
6,370
|
|
|
6,460
|
|
|
6.50%
|
|
6.50%
|
|
Principal & Interest
|
|
09/01/2036
|
||
|
Central Building Mortgage Loan
|
|
27,600
|
|
|
27,600
|
|
|
One-Month LIBOR + 1.75%
|
|
3.73%
|
|
Interest Only
|
|
11/13/2018
(4)
|
||
|
424 Bedford Mortgage Loan
|
|
23,998
|
|
|
24,282
|
|
|
3.91%
|
|
3.91%
|
|
Principal & Interest
|
|
10/01/2022
|
||
|
1180 Raymond Mortgage Loan
|
|
30,821
|
|
|
31,000
|
|
|
One-Month LIBOR + 2.25%
|
|
4.23%
|
|
Principal & Interest
|
|
12/01/2018
|
||
|
KBS SOR (BVI) Holdings, Ltd. Series A Debentures
(5)
|
|
265,285
|
|
|
278,801
|
|
|
4.25%
|
|
4.25%
|
|
(5)
|
|
03/01/2023
|
||
|
Westpark Portfolio Mortgage Loan
|
|
85,200
|
|
|
85,200
|
|
|
One-Month LIBOR + 2.50%
|
|
4.48%
|
|
Interest Only
(6)
|
|
07/01/2020
|
||
|
Crown Pointe Mortgage Loan
|
|
51,171
|
|
|
50,500
|
|
|
One-Month LIBOR + 2.60%
|
|
4.58%
|
|
Interest Only
|
|
02/13/2020
|
||
|
125 John Carpenter Mortgage Loan
|
|
50,130
|
|
|
50,130
|
|
|
(7)
|
|
3.74%
|
|
Interest Only
|
|
10/01/2022
|
||
|
City Tower Mortgage Loan
|
|
89,000
|
|
|
—
|
|
|
One-Month LIBOR + 1.55%
|
|
3.53%
|
|
Interest Only
|
|
03/05/2021
|
||
|
Marquette Plaza Mortgage Loan
|
|
50,800
|
|
|
—
|
|
|
One-Month LIBOR + 1.55%
|
|
3.56%
|
|
Interest Only
|
|
06/06/2021
|
||
|
Eight & Nine Corporate Centre Mortgage Loan
|
|
43,880
|
|
|
—
|
|
|
One-Month LIBOR + 1.60%
|
|
3.58%
|
|
Interest Only
|
|
06/08/2021
|
||
|
Total Notes and Bonds Payable principal outstanding
|
|
776,818
|
|
|
611,694
|
|
|
|
|
|
|
|
|
|
||
|
Net Premium/(Discount) on Notes and Bonds Payable
(8)
|
|
167
|
|
|
137
|
|
|
|
|
|
|
|
|
|
||
|
Deferred financing costs, net
|
|
(9,769
|
)
|
|
(8,788
|
)
|
|
|
|
|
|
|
|
|
||
|
Total Notes and Bonds Payable, net
|
|
$
|
767,216
|
|
|
$
|
603,043
|
|
|
|
|
|
|
|
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
July
1, 2018 through December 31, 2018
|
|
$
|
103,416
|
|
|
2019
|
|
63,350
|
|
|
|
2020
|
|
188,742
|
|
|
|
2021
|
|
237,616
|
|
|
|
2022
|
|
125,227
|
|
|
|
Thereafter
|
|
58,467
|
|
|
|
|
|
$
|
776,818
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
9
.
|
DERIVATIVE INSTRUMENTS
|
|
Derivative Instrument
|
|
Notional Amount
|
|
Strike Price
|
|
Trade Date
|
|
Maturity Date
|
||
|
Derivative instrument not designated as hedging instrument
|
|
|
|
|
|
|
||||
|
Foreign currency option
|
|
$
|
285,361
|
|
|
3.40 ILS-USD
|
|
08/03/2017
|
|
08/03/2018
|
|
Derivative Instrument
|
|
Effective Date
|
|
Maturity Date
|
|
Notional Value
|
|
Reference Rate
|
||
|
Interest rate cap
|
|
02/21/2017
|
|
02/13/2020
|
|
$
|
46,875
|
|
|
One-month LIBOR at 3.00%
|
|
Interest rate cap
|
|
04/02/2018
|
|
03/05/2021
|
|
$
|
77,513
|
|
|
One-month LIBOR at 3.50%
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||
|
Derivative Instruments
|
|
Balance Sheet Location
|
|
Number of Instruments
|
|
Fair Value
|
|
Number of Instruments
|
|
Fair Value
|
||||
|
Derivative instruments not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate caps
|
|
Prepaid expenses and other assets
|
|
2
|
|
$
|
146
|
|
|
1
|
|
$
|
14
|
|
|
Foreign currency option
|
|
Prepaid expenses and other assets
|
|
1
|
|
$
|
—
|
|
|
1
|
|
$
|
4,243
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
10.
|
FAIR VALUE DISCLOSURES
|
|
•
|
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.
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
|
Face Value
|
|
Carrying Amount
|
|
Fair Value
|
|
Face Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||||||
|
Financial asset:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Real estate debt securities
|
|
$
|
17,500
|
|
|
$
|
17,879
|
|
|
$
|
17,461
|
|
|
$
|
17,500
|
|
|
$
|
17,751
|
|
|
$
|
17,386
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Notes and bond payable
|
|
$
|
511,533
|
|
|
$
|
507,452
|
|
|
$
|
516,473
|
|
|
$
|
332,893
|
|
|
$
|
330,727
|
|
|
$
|
335,212
|
|
|
KBS SOR (BVI) Holdings, Ltd. Series A Debentures
|
|
$
|
265,285
|
|
|
$
|
259,764
|
|
|
$
|
274,093
|
|
|
$
|
278,801
|
|
|
$
|
272,316
|
|
|
$
|
296,069
|
|
|
|
|
|
|
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:
|
|
|
|
|
|
|
|
|
||||||||
|
Real estate equity securities
|
|
$
|
98,627
|
|
|
$
|
79,885
|
|
|
$
|
18,742
|
|
|
$
|
—
|
|
|
Asset derivative - interest rate caps
|
|
$
|
146
|
|
|
$
|
—
|
|
|
$
|
146
|
|
|
$
|
—
|
|
|
Asset derivative - foreign currency option
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
11.
|
RELATED PARTY TRANSACTIONS
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
|
|
Incurred
|
|
Payable as of
|
||||||||||||||||||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
||||||||||||||
|
Expensed
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Asset management fees
|
|
$
|
2,217
|
|
|
$
|
2,856
|
|
|
$
|
4,043
|
|
|
$
|
5,603
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Reimbursable operating expenses
(1)
|
|
115
|
|
|
64
|
|
|
198
|
|
|
133
|
|
|
39
|
|
|
26
|
|
||||||
|
Disposition fees
(2)
|
|
—
|
|
|
785
|
|
|
—
|
|
|
785
|
|
|
—
|
|
|
—
|
|
||||||
|
Capitalized
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Acquisition fees on real estate
|
|
734
|
|
|
—
|
|
|
3,094
|
|
|
836
|
|
|
—
|
|
|
—
|
|
||||||
|
Acquisition fees on real estate equity securities
|
|
9
|
|
|
386
|
|
|
157
|
|
|
386
|
|
|
—
|
|
|
—
|
|
||||||
|
|
|
$
|
3,075
|
|
|
$
|
4,091
|
|
|
$
|
7,492
|
|
|
$
|
7,743
|
|
|
$
|
39
|
|
|
$
|
26
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
12
.
|
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
|
|
|
|
|
|
|
|
|
|
Investment Balance at
|
||||||
|
Joint Venture
|
|
Number of Properties
|
|
Location
|
|
Ownership %
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
NIP Joint Venture
|
|
4
|
|
Various
|
|
Less than 5.0%
|
|
$
|
2,514
|
|
|
$
|
3,674
|
|
|
110 William Joint Venture
|
|
1
|
|
New York, New York
|
|
60.0%
|
|
4,058
|
|
|
7,160
|
|
||
|
353 Sacramento Joint Venture
|
|
1
|
|
San Francisco, California
|
|
55.0%
|
|
44,414
|
|
|
44,743
|
|
||
|
|
|
|
|
|
|
|
|
$
|
50,986
|
|
|
$
|
55,577
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Assets:
|
|
|
|
|
||||
|
Real estate assets, net of accumulated depreciation and amortization
|
|
$
|
240,577
|
|
|
$
|
248,269
|
|
|
Other assets
|
|
34,886
|
|
|
32,331
|
|
||
|
Total assets
|
|
$
|
275,463
|
|
|
$
|
280,600
|
|
|
Liabilities and equity:
|
|
|
|
|
||||
|
Notes payable, net
|
|
$
|
263,377
|
|
|
$
|
260,108
|
|
|
Other liabilities
|
|
7,745
|
|
|
11,016
|
|
||
|
Partners’ capital
|
|
4,341
|
|
|
9,476
|
|
||
|
Total liabilities and equity
|
|
$
|
275,463
|
|
|
$
|
280,600
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues
|
|
$
|
9,951
|
|
|
$
|
9,322
|
|
|
$
|
19,760
|
|
|
$
|
17,714
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Operating, maintenance, and management
|
|
2,296
|
|
|
2,370
|
|
|
4,763
|
|
|
4,766
|
|
||||
|
Real estate taxes and insurance
|
|
1,655
|
|
|
1,472
|
|
|
3,290
|
|
|
3,088
|
|
||||
|
Depreciation and amortization
|
|
4,126
|
|
|
4,381
|
|
|
8,345
|
|
|
7,614
|
|
||||
|
Interest expense
|
|
4,418
|
|
|
3,799
|
|
|
8,535
|
|
|
5,198
|
|
||||
|
Total expenses
|
|
12,495
|
|
|
12,022
|
|
|
24,933
|
|
|
20,666
|
|
||||
|
Other income
|
|
24
|
|
|
14
|
|
|
38
|
|
|
28
|
|
||||
|
Net loss
|
|
$
|
(2,520
|
)
|
|
$
|
(2,686
|
)
|
|
$
|
(5,135
|
)
|
|
$
|
(2,924
|
)
|
|
Company’s equity in
loss
of unconsolidated joint venture
|
|
$
|
(1,522
|
)
|
|
$
|
(1,622
|
)
|
|
$
|
(3,102
|
)
|
|
$
|
(1,776
|
)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Assets:
|
|
|
|
|
||||
|
Real estate assets, net of accumulated depreciation and amortization
|
|
$
|
172,339
|
|
|
$
|
171,066
|
|
|
Other assets
|
|
8,574
|
|
|
6,472
|
|
||
|
Total assets
|
|
$
|
180,913
|
|
|
$
|
177,538
|
|
|
Liabilities and equity:
|
|
|
|
|
||||
|
Notes payable, net
|
|
$
|
94,191
|
|
|
$
|
89,423
|
|
|
Other liabilities
|
|
6,393
|
|
|
7,313
|
|
||
|
Partners’ capital
|
|
80,329
|
|
|
80,802
|
|
||
|
Total liabilities and equity
|
|
$
|
180,913
|
|
|
$
|
177,538
|
|
|
|
|
For the Three Months Ended June 30, 2018
|
|
For the Six Months Ended June 30, 2018
|
||||
|
Revenues
|
|
$
|
2,627
|
|
|
$
|
5,296
|
|
|
Expenses:
|
|
|
|
|
||||
|
Operating, maintenance, and management
|
|
891
|
|
|
1,769
|
|
||
|
Real estate taxes and insurance
|
|
605
|
|
|
1,217
|
|
||
|
Depreciation and amortization
|
|
1,387
|
|
|
2,837
|
|
||
|
Interest expense
|
|
1,348
|
|
|
2,587
|
|
||
|
Total expenses
|
|
4,231
|
|
|
8,410
|
|
||
|
Net loss
|
|
$
|
(1,604
|
)
|
|
$
|
(3,114
|
)
|
|
Company’s equity in
loss
of unconsolidated joint venture
|
|
$
|
(851
|
)
|
|
$
|
(1,649
|
)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
13.
|
SUPPLEMENTAL CASH FLOW AND SIGNIFICANT NONCASH TRANSACTION DISCLOSURES
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
||||
|
Interest paid, net of capitalized interest of
$
1,282
and
$1,142
for the
six
months ended
June 30, 2018
and
2017
, respectively
|
|
$
|
12,247
|
|
|
$
|
16,257
|
|
|
Supplemental Disclosure of Significant Noncash Transactions:
|
|
|
|
|
||||
|
Application of escrow deposits to acquisition of real estate
|
|
—
|
|
|
2,000
|
|
||
|
Increase in accrued improvements to real estate
|
|
1,265
|
|
|
3,551
|
|
||
|
Distributions paid to common stockholders through common stock issuances pursuant to the dividend reinvestment plan
|
|
964
|
|
|
5,817
|
|
||
|
Distributions paid to common stockholders through common stock issuances pursuant to the December 2017 special dividend
|
|
150,299
|
|
|
—
|
|
||
|
14.
|
COMMITMENTS AND CONTINGENCIES
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 1.
|
Financial Statements (continued)
|
|
15
.
|
SUBSEQUENT EVENTS
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
•
|
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.
|
|
•
|
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 have paid distributions from financings and 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.
|
|
•
|
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. 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 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.
|
|
•
|
We have focused, and may 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 securities, which involve more risk than investments in performing real estate and real estate-related assets
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
•
|
Proceeds from the primary portion of our initial public offering;
|
|
•
|
Proceeds from our dividend reinvestment plan;
|
|
•
|
Proceeds from our public bond offering in Israel;
|
|
•
|
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.
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
•
|
Acquisition of
three
office properties for
$312.3 million
;
|
|
•
|
Investment in real estate equity securities of
$15.9 million
;
|
|
•
|
Improvements to real estate of
$14.1 million
;
|
|
•
|
Proceeds from the sale of
26
acres of undeveloped land of
$2.6 million
;
|
|
•
|
Reimbursement of construction costs of
$1.6 million
;
|
|
•
|
Contribution to an unconsolidated joint venture of
$1.3 million
;
|
|
•
|
Distribution of capital from an unconsolidated joint venture of
$1.2 million
;
|
|
•
|
Funding of development obligations of
$0.9 million
; and
|
|
•
|
Purchase of an interest rate cap for
$0.2 million
.
|
|
•
|
$176.0 million
of net cash provided by debt and other financings as a result of proceeds from notes payable of
$184.4 million
, partially offset by principal payments on notes and bonds payable of
$5.7 million
and payments of deferred financing costs of
$2.7 million
;
|
|
•
|
$115.1 million
of cash used for redemptions of common stock;
|
|
•
|
$38.6 million
of net cash distributions to stockholders, after giving effect to distributions reinvested by stockholders of
$1.0 million
;
|
|
•
|
$0.7 million
of contributions from noncontrolling interests; and
|
|
•
|
$0.3 million
of payments made in connection with a potential offering.
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
|
|
|
|
Payments Due During the Years Ending December 31,
|
||||||||||||||||
|
Contractual Obligations
|
|
Total
|
|
Remainder of 2018
|
|
2019-2020
|
|
2021-2022
|
|
Thereafter
|
||||||||||
|
Outstanding debt obligations
(1)
|
|
$
|
776,818
|
|
|
$
|
103,416
|
|
|
$
|
252,092
|
|
|
$
|
362,843
|
|
|
$
|
58,467
|
|
|
Interest payments on outstanding debt obligations
(2)
|
|
77,637
|
|
|
15,299
|
|
|
44,294
|
|
|
14,905
|
|
|
3,139
|
|
|||||
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
|
|
Three Months Ended June 30,
|
|
Increase (Decrease)
|
|
Percentage Change
|
|
$ Change Due to Acquisitions/ Originations/ Dispositions
(1)
|
|
$ Change Due to
Investments Held Throughout
Both Periods
(2)
|
|||||||||||||
|
|
|
2018
|
|
2017
|
|
|
|
|
|||||||||||||||
|
Rental income
|
|
$
|
18,915
|
|
|
$
|
31,704
|
|
|
$
|
(12,789
|
)
|
|
(40
|
)%
|
|
$
|
(12,889
|
)
|
|
$
|
100
|
|
|
Tenant reimbursements
|
|
3,703
|
|
|
6,456
|
|
|
(2,753
|
)
|
|
(43
|
)%
|
|
(2,999
|
)
|
|
246
|
|
|||||
|
Other operating income
|
|
952
|
|
|
987
|
|
|
(35
|
)
|
|
(4
|
)%
|
|
(33
|
)
|
|
(2
|
)
|
|||||
|
Interest income from real estate debt securities
|
|
511
|
|
|
601
|
|
|
(90
|
)
|
|
(15
|
)%
|
|
—
|
|
|
(90
|
)
|
|||||
|
Dividend income from real estate equity securities
|
|
1,209
|
|
|
489
|
|
|
720
|
|
|
147
|
%
|
|
720
|
|
|
—
|
|
|||||
|
Operating, maintenance, and management costs
|
|
7,571
|
|
|
11,299
|
|
|
(3,728
|
)
|
|
(33
|
)%
|
|
(3,826
|
)
|
|
98
|
|
|||||
|
Real estate taxes and insurance
|
|
3,435
|
|
|
5,415
|
|
|
(1,980
|
)
|
|
(37
|
)%
|
|
(2,076
|
)
|
|
96
|
|
|||||
|
Asset management fees to affiliate
|
|
2,217
|
|
|
2,856
|
|
|
(639
|
)
|
|
(22
|
)%
|
|
(672
|
)
|
|
33
|
|
|||||
|
General and administrative expenses
|
|
2,250
|
|
|
1,378
|
|
|
872
|
|
|
63
|
%
|
|
n/a
|
|
|
n/a
|
|
|||||
|
Foreign currency transaction
(gain) loss
, net
|
|
(10,111
|
)
|
|
2,426
|
|
|
(12,537
|
)
|
|
(517
|
)%
|
|
n/a
|
|
|
n/a
|
|
|||||
|
Depreciation and amortization
|
|
9,042
|
|
|
15,307
|
|
|
(6,265
|
)
|
|
(41
|
)%
|
|
(5,328
|
)
|
|
(937
|
)
|
|||||
|
Interest expense
|
|
7,819
|
|
|
10,324
|
|
|
(2,505
|
)
|
|
(24
|
)%
|
|
(2,936
|
)
|
|
431
|
|
|||||
|
Income from unconsolidated joint venture
|
|
131
|
|
|
—
|
|
|
131
|
|
|
n/a
|
|
|
—
|
|
|
131
|
|
|||||
|
Equity in
loss
of unconsolidated joint ventures
|
|
(2,373
|
)
|
|
(1,622
|
)
|
|
(751
|
)
|
|
46
|
%
|
|
(851
|
)
|
|
100
|
|
|||||
|
Other interest income
|
|
419
|
|
|
171
|
|
|
248
|
|
|
145
|
%
|
|
n/a
|
|
|
n/a
|
|
|||||
|
Unrealized gain on real estate equity securities
|
|
8,724
|
|
|
—
|
|
|
8,724
|
|
|
n/a
|
|
|
8,724
|
|
|
—
|
|
|||||
|
Gain on sale of real estate
|
|
25
|
|
|
34,028
|
|
|
(34,003
|
)
|
|
(100
|
)%
|
|
(34,003
|
)
|
|
—
|
|
|||||
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
|
|
Six Months Ended June 30,
|
|
Increase (Decrease)
|
|
Percentage Change
|
|
$ Change Due to Acquisitions/ Originations/ Dispositions
(1)
|
|
$ Change Due to
Investments Held Throughout
Both Periods
(2)
|
|||||||||||||
|
|
|
2018
|
|
2017
|
|
|
|
|
|||||||||||||||
|
Rental income
|
|
$
|
34,096
|
|
|
$
|
62,350
|
|
|
$
|
(28,254
|
)
|
|
(45
|
)%
|
|
$
|
(29,044
|
)
|
|
$
|
790
|
|
|
Tenant reimbursements
|
|
6,384
|
|
|
12,094
|
|
|
(5,710
|
)
|
|
(47
|
)%
|
|
(6,227
|
)
|
|
517
|
|
|||||
|
Other operating income
|
|
1,173
|
|
|
2,540
|
|
|
(1,367
|
)
|
|
(54
|
)%
|
|
(823
|
)
|
|
(544
|
)
|
|||||
|
Interest income from real estate debt securities
|
|
1,012
|
|
|
760
|
|
|
252
|
|
|
33
|
%
|
|
—
|
|
|
252
|
|
|||||
|
Dividend income from real estate equity securities
|
|
2,260
|
|
|
489
|
|
|
1,771
|
|
|
362
|
%
|
|
1,771
|
|
|
—
|
|
|||||
|
Operating, maintenance, and management costs
|
|
13,058
|
|
|
22,207
|
|
|
(9,149
|
)
|
|
(41
|
)%
|
|
(9,800
|
)
|
|
651
|
|
|||||
|
Real estate taxes and insurance
|
|
5,773
|
|
|
10,152
|
|
|
(4,379
|
)
|
|
(43
|
)%
|
|
(4,696
|
)
|
|
317
|
|
|||||
|
Asset management fees to affiliate
|
|
4,043
|
|
|
5,603
|
|
|
(1,560
|
)
|
|
(28
|
)%
|
|
(1,599
|
)
|
|
39
|
|
|||||
|
General and administrative expenses
|
|
4,302
|
|
|
3,123
|
|
|
1,179
|
|
|
38
|
%
|
|
n/a
|
|
|
n/a
|
|
|||||
|
Foreign currency transaction
(gain) loss
, net
|
|
(9,114
|
)
|
|
7,097
|
|
|
(16,211
|
)
|
|
(228
|
)%
|
|
n/a
|
|
|
n/a
|
|
|||||
|
Depreciation and amortization
|
|
16,307
|
|
|
29,908
|
|
|
(13,601
|
)
|
|
(45
|
)%
|
|
(12,837
|
)
|
|
(764
|
)
|
|||||
|
Interest expense
|
|
14,410
|
|
|
19,709
|
|
|
(5,299
|
)
|
|
(27
|
)%
|
|
(6,097
|
)
|
|
798
|
|
|||||
|
Income from unconsolidated joint venture
|
|
185
|
|
|
1,869
|
|
|
(1,684
|
)
|
|
(90
|
)%
|
|
—
|
|
|
(1,684
|
)
|
|||||
|
Equity in
loss
of unconsolidated joint ventures
|
|
(4,751
|
)
|
|
(1,776
|
)
|
|
(2,975
|
)
|
|
168
|
%
|
|
(1,649
|
)
|
|
(1,326
|
)
|
|||||
|
Other interest income
|
|
1,349
|
|
|
196
|
|
|
1,153
|
|
|
588
|
%
|
|
n/a
|
|
|
n/a
|
|
|||||
|
Unrealized loss on real estate equity securities
|
|
(7,287
|
)
|
|
—
|
|
|
(7,287
|
)
|
|
n/a
|
|
|
(7,287
|
)
|
|
—
|
|
|||||
|
Gain on sale of real estate
|
|
649
|
|
|
34,028
|
|
|
(33,379
|
)
|
|
(98
|
)%
|
|
(33,379
|
)
|
|
—
|
|
|||||
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
•
|
Adjustments for straight-line rent.
These are adjustments to rental revenue as required by GAAP to recognize contractual lease payments on a straight-line basis over the life of the respective lease. We have excluded these adjustments in our calculation of MFFO to more appropriately reflect the current economic impact of our in-place leases, while also providing investors with a useful supplemental metric that addresses core operating performance by removing rent we expect to receive in a future period or rent that was received in a prior period;
|
|
•
|
Amortization of above- and below-market leases.
Similar to depreciation and amortization of real estate assets and lease related costs that are excluded from FFO, GAAP implicitly assumes that the value of intangible lease assets and liabilities diminishes predictably over time and requires that these charges be recognized currently in revenue. Since market lease rates in the aggregate have historically risen or fallen with local market conditions, management believes that by excluding these charges, MFFO provides useful supplemental information on the realized economics of the real estate;
|
|
•
|
Amortization of discounts and closing costs.
Discounts and closing costs related to debt investments are amortized over the term of the loan as an adjustment to interest income. This application results in income recognition that is different than the underlying contractual terms of the debt investments. We have excluded the amortization of discounts and closing costs related to our debt investments in our calculation of MFFO to more appropriately reflect the economic impact of our debt investments, as discounts will not be economically recognized until the loan is repaid and closing costs are essentially the same as acquisition fees and expenses on real estate (discussed below). We believe excluding these items provides investors with a useful supplemental metric that directly addresses core operating performance;
|
|
•
|
Unrealized losses on real estate equity securities.
Upon our adoption of ASU No. 2016-01 on January 1, 2018, unrealized gains and losses on real estate securities are recognized in earnings. This is a non-cash mark-to-market adjustment which is included in net income which we have excluded in our calculation of MFFO to more appropriately reflect our ongoing operating performance, as these gains or losses will not be realized until the real estate equity securities are sold; and
|
|
•
|
Mark-to-market foreign currency transaction adjustments.
The U.S. Dollar is our functional currency. Transactions denominated in currency other than our functional currency are recorded upon initial recognition at the exchange rate on the date of the transaction. After initial recognition, monetary assets and liabilities denominated in foreign currency are remeasured at each reporting date into the foreign currency at the exchange rate on that date. In addition, we have entered into foreign currency collars and foreign currency options that results in a foreign currency transaction adjustment. These amounts can increase or reduce net income. We exclude them from MFFO to more appropriately present the ongoing operating performance of our real estate investments on a comparative basis.
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net
income (
loss)
attributable to common stockholders
|
|
$
|
10,036
|
|
|
$
|
23,846
|
|
|
$
|
(13,645
|
)
|
|
$
|
14,754
|
|
|
Depreciation of real estate assets
|
|
4,878
|
|
|
8,789
|
|
|
8,996
|
|
|
17,296
|
|
||||
|
Amortization of lease-related costs
|
|
4,164
|
|
|
6,518
|
|
|
7,311
|
|
|
12,612
|
|
||||
|
Gain on sale of real estate
(1)
|
|
(25
|
)
|
|
(34,028
|
)
|
|
(649
|
)
|
|
(34,028
|
)
|
||||
|
Adjustments for noncontrolling interests - consolidated entities
(2)
|
|
(122
|
)
|
|
(137
|
)
|
|
(243
|
)
|
|
(257
|
)
|
||||
|
Adjustments for investments in unconsolidated entities
(3)
|
|
3,249
|
|
|
2,639
|
|
|
6,588
|
|
|
4,589
|
|
||||
|
FFO attributable to common stockholders
|
|
22,180
|
|
|
7,627
|
|
|
8,358
|
|
|
14,966
|
|
||||
|
Straight-line rent and amortization of above- and below-market leases
|
|
(1,199
|
)
|
|
(1,588
|
)
|
|
(2,100
|
)
|
|
(3,407
|
)
|
||||
|
Amortization of discounts and closing costs
|
|
(21
|
)
|
|
(279
|
)
|
|
(128
|
)
|
|
(348
|
)
|
||||
|
Unrealized
(gain) loss
on real estate equity securities
|
|
(8,724
|
)
|
|
—
|
|
|
7,287
|
|
|
—
|
|
||||
|
Amortization of net premium/discount on bond and notes payable
|
|
15
|
|
|
12
|
|
|
29
|
|
|
23
|
|
||||
|
Unrealized
loss
on interest rate caps
|
|
62
|
|
|
31
|
|
|
31
|
|
|
88
|
|
||||
|
Mark-to-market foreign currency transaction
loss
, net
|
|
(10,111
|
)
|
|
2,426
|
|
|
(9,114
|
)
|
|
7,097
|
|
||||
|
Adjustments for noncontrolling interests - consolidated entities
(2)
|
|
(1
|
)
|
|
(10
|
)
|
|
2
|
|
|
(23
|
)
|
||||
|
Adjustments for investments in unconsolidated entities
(3)
|
|
(440
|
)
|
|
(475
|
)
|
|
(1,096
|
)
|
|
(1,674
|
)
|
||||
|
MFFO attributable to common stockholders
|
|
1,761
|
|
|
7,744
|
|
|
3,269
|
|
|
16,722
|
|
||||
|
Other capitalized operating expenses
(4)
|
|
(693
|
)
|
|
(659
|
)
|
|
(1,439
|
)
|
|
(1,308
|
)
|
||||
|
Adjusted MFFO attributable to common stockholders
|
|
$
|
1,068
|
|
|
$
|
7,085
|
|
|
$
|
1,830
|
|
|
$
|
15,414
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
|
|
Distribution Declared
|
|
Distributions Declared Per Share
|
|
Distributions Paid
(1)
|
|
Cash Flows (Used In) Provided By Operations
|
||||||||||||||||
|
Period
|
|
|
|
Cash
|
|
Reinvested
|
|
Total
|
|
|||||||||||||||
|
First Quarter 2018
|
|
$
|
1,034
|
|
|
$
|
0.016
|
|
|
$
|
38,170
|
|
|
$
|
479
|
|
|
$
|
38,649
|
|
|
$
|
(5,013
|
)
|
|
Second Quarter 2018
|
|
882
|
|
|
0.016
|
|
|
397
|
|
|
485
|
|
|
882
|
|
|
5,581
|
|
||||||
|
|
|
$
|
1,916
|
|
|
$
|
0.032
|
|
|
$
|
38,567
|
|
|
$
|
964
|
|
|
$
|
39,531
|
|
|
$
|
568
|
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
PART I.
|
FINANCIAL INFORMATION (CONTINUED)
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk (continued)
|
|
PART II.
|
OTHER INFORMATION
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1A.
|
Risk Factors
|
|
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)
|
Not applicable.
|
|
c)
|
We have adopted a share redemption program that may enable stockholders to sell their shares to us in limited circumstances.
|
|
•
|
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 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.
|
|
•
|
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.
|
|
•
|
We may not redeem more than $3.0 million of shares in a given quarter (excluding shares redeemed in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence”). To the extent that we redeem less than $3.0 million of shares (excluding shares redeemed in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence”) in a given fiscal quarter, any remaining excess capacity to redeem shares in such fiscal quarter will be added to our capacity to otherwise redeem shares (excluding shares redeemed in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence”) during succeeding fiscal quarters. The last $1.0 million of net proceeds from the dividend reinvestment plan during the prior year is reserved exclusively for shares redeemed in connection with a stockholder’s death, “qualifying disability,” or “determination of incompetence” with any excess funds being available to redeem shares not requested in connection with a stockholder’s death, “qualifying disability or “determination of incompetence” during the December redemption date in the current year. To the extent that, in the last month of any calendar year, the amount of special redemption requests is less than the amount of available funds reserved for special redemptions in accordance with the previous sentence, any excess funds may be used for all other redemptions during such month. We may increase or decrease this limit upon ten business days’ notice to stockholders. Our board of directors may approve an increase in this limit to the extent that we have received proceeds from asset sales or the refinancing of debt or for any other reason deemed appropriate by the board of directors. Based on the amount of net proceeds raised from the sale of shares under our dividend reinvestment plan during
2017
, as of
June 30, 2018
, we had
$2.2 million
available for all share redemption requests for the remainder of
2018
. On August 9, 2018, our board of directors approved an additional
$6.0 million
of funds available for the redemption of shares in 2018.
|
|
PART II.
|
OTHER INFORMATION (CONTINUED)
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds (continued)
|
|
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 2018
|
|
407,046
|
|
|
$
|
10.97
|
|
|
(2)
|
|
February 2018
|
|
12,526
|
|
|
$
|
11.50
|
|
|
(2)
|
|
March 2018
|
|
—
|
|
|
$
|
—
|
|
|
(2)
|
|
April 2018
|
|
—
|
|
|
$
|
—
|
|
|
(2)
|
|
May 2018
|
|
—
|
|
|
$
|
—
|
|
|
(2)
|
|
June 2018
|
|
577,203
|
|
|
$
|
10.95
|
|
|
(2)
|
|
Total
|
|
996,775
|
|
|
|
|
|
||
|
Item 3.
|
Defaults upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
Ex.
|
|
Description
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
4.2
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
99.1
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
KBS STRATEGIC OPPORTUNITY REIT, INC.
|
|
|
|
|
|
|
|
Date:
|
August 10, 2018
|
By:
|
/S/
K
EITH
D. H
ALL
|
|
|
|
|
Keith D. Hall
|
|
|
|
|
Chief Executive Officer and Director
|
|
|
|
|
(principal executive officer)
|
|
|
|
|
|
|
Date:
|
August 10, 2018
|
By:
|
/S/
J
EFFREY
K. W
ALDVOGEL
|
|
|
|
|
Jeffrey K. Waldvogel
|
|
|
|
|
Chief Financial Officer, Treasurer and Secretary
|
|
|
|
|
(principal financial officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|