|
|
|
|
|
Maryland
|
|
000-54382
|
|
26-3842535
|
(State or other jurisdiction of
incorporation or organization)
|
|
(Commission File Number)
|
|
(IRS Employer
Identification No.)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
None
|
N/A
|
N/A
|
|
|
|
|
|
(b)
|
|
Pro Forma Financial Information
|
|
|
|
|
|
|
|
Pacific Oak Strategic Opportunity REIT, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
PACIFIC OAK STRATEGIC OPPORTUNITY REIT, INC.
|
||||
|
|
|
||||
Dated: November 4, 2019
|
|
BY:
|
|
/s/ Jeffrey K. Waldvogel
|
||
|
|
|
|
Jeffrey K. Waldvogel
|
||
|
|
|
|
Chief Financial Officer
|
||
|
|
|
|
|
|
|
|
Pro Forma Adjustments
|
|
|
||||||||
|
Pacific Oak Strategic Opportunity REIT Historical (a)
|
|
125 John Carpenter (b)
|
|
Pro Forma Total
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||
Real estate held for investment, net
|
$
|
731,881
|
|
|
$
|
(80,811
|
)
|
|
|
|
$
|
651,070
|
|
Real estate held for sale, net
|
14,081
|
|
|
—
|
|
|
|
|
14,081
|
|
|||
Real estate equity securities
|
65,267
|
|
|
5,210
|
|
|
(c)
|
|
70,477
|
|
|||
Total real estate and real estate-related investments, net
|
811,229
|
|
|
(75,601
|
)
|
|
|
|
735,628
|
|
|||
Cash and cash equivalents
|
110,166
|
|
|
40,170
|
|
|
(d)
|
|
150,336
|
|
|||
Restricted cash
|
10,886
|
|
|
—
|
|
|
|
|
10,886
|
|
|||
Investments in unconsolidated joint ventures
|
51,956
|
|
|
—
|
|
|
|
|
51,956
|
|
|||
Rents and other receivables, net
|
15,874
|
|
|
(1,837
|
)
|
|
|
|
14,037
|
|
|||
Above-market leases, net
|
3,175
|
|
|
—
|
|
|
|
|
3,175
|
|
|||
Prepaid expenses and other assets
|
13,501
|
|
|
(1,530
|
)
|
|
|
|
11,971
|
|
|||
Assets related to real estate held for sale, net
|
666
|
|
|
—
|
|
|
|
|
666
|
|
|||
Total assets
|
$
|
1,017,453
|
|
|
$
|
(38,798
|
)
|
|
|
|
$
|
978,655
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
||||||
Notes and bonds payable, net
|
|
|
|
|
|
|
|
|
|||||
Notes and bonds payable related to real estate held for investment, net
|
$
|
655,944
|
|
|
$
|
(52,931
|
)
|
|
(e)
|
|
$
|
603,013
|
|
Note payable related to real estate held for sale, net
|
10,589
|
|
|
—
|
|
|
|
|
10,589
|
|
|||
Total notes and bonds payable, net
|
666,533
|
|
|
(52,931
|
)
|
|
|
|
613,602
|
|
|||
Accounts payable and accrued liabilities
|
20,142
|
|
|
—
|
|
|
|
|
20,142
|
|
|||
Due to affiliate
|
98
|
|
|
—
|
|
|
|
|
98
|
|
|||
Below-market leases, net
|
4,980
|
|
|
(1,193
|
)
|
|
|
|
3,787
|
|
|||
Liabilities related to real estate held for sale, net
|
42
|
|
|
—
|
|
|
|
|
42
|
|
|||
Other liabilities
|
18,043
|
|
|
—
|
|
|
|
|
18,043
|
|
|||
Redeemable common stock payable
|
5,463
|
|
|
—
|
|
|
|
|
5,463
|
|
|||
Total liabilities
|
715,301
|
|
|
(54,124
|
)
|
|
|
|
661,177
|
|
|||
Commitments and contingencies
|
|
|
|
|
|
|
|
||||||
Redeemable common stock
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|||
Equity
|
|
|
|
|
|
|
|
||||||
Pacific Oak 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, 66,342,855 issued and outstanding as of June 30, 2019
|
663
|
|
|
—
|
|
|
|
|
663
|
|
|||
Additional paid-in capital
|
547,767
|
|
|
—
|
|
|
|
|
547,767
|
|
|||
Cumulative distributions and net income
|
(247,603
|
)
|
|
15,326
|
|
|
|
|
(232,277
|
)
|
|||
Total Pacific Oak Strategic Opportunity REIT, Inc. stockholders’ equity
|
300,827
|
|
|
15,326
|
|
|
|
|
316,153
|
|
|||
Noncontrolling interests
|
1,325
|
|
|
—
|
|
|
|
|
1,325
|
|
|||
Total equity
|
302,152
|
|
|
15,326
|
|
|
|
|
317,478
|
|
|||
Total liabilities and equity
|
$
|
1,017,453
|
|
|
$
|
(38,798
|
)
|
|
|
|
$
|
978,655
|
|
(a)
|
Historical financial information derived from Pacific Oak SOR’s Quarterly Report on Form 10-Q as of June 30, 2019.
|
(b)
|
Represents adjustments to reflect the disposition of 125 John Carpenter. The sale price, net of closing credits, of 125 John Carpenter was $99.8 million.
|
(c)
|
Represents the purchase of 7,186,000 common units of the SREIT for $5.2 million in order to maintain the Company’s 6.89% ownership interest.
|
(d)
|
Represents the amount of proceeds from 125 John Carpenter disposition after closing credits of approximately $1.7 million, third-party closing costs of approximately $0.2 million, disposition fees of approximately $0.9 million, the repayment of $53.2 million of outstanding debt secured by 125 John Carpenter and the purchase of 7,186,000 common units of the SREIT for $5.2 million.
|
(e)
|
Represents the required repayment of the outstanding debt due under the mortgage secured by 125 John Carpenter. As of June 30, 2019, the aggregate outstanding principal balance of the loan was $53.2 million.
|
|
|
|
Pro Forma Adjustments
|
|
|
||||||
|
Pacific Oak Strategic Opportunity REIT Historical (a)
|
|
125 John Carpenter (b)
|
|
Pro Forma Total
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Rental income
|
$
|
38,210
|
|
|
$
|
(5,815
|
)
|
|
$
|
32,395
|
|
Other operating income
|
2,902
|
|
|
(468
|
)
|
|
2,434
|
|
|||
Interest income from real estate debt securities
|
369
|
|
|
—
|
|
|
369
|
|
|||
Dividend income from real estate equity securities
|
2,119
|
|
|
—
|
|
|
2,119
|
|
|||
Total revenues
|
43,600
|
|
|
(6,283
|
)
|
|
37,317
|
|
|||
Expenses:
|
|
|
|
|
|
||||||
Operating, maintenance, and management
|
13,098
|
|
|
(1,759
|
)
|
|
11,339
|
|
|||
Real estate taxes and insurance
|
6,279
|
|
|
(1,372
|
)
|
|
4,907
|
|
|||
Asset management fees to affiliate
|
3,861
|
|
|
(323
|
)
|
|
3,538
|
|
|||
General and administrative expenses
|
3,548
|
|
|
(1
|
)
|
|
3,547
|
|
|||
Foreign currency transaction gain, net
|
5,290
|
|
|
—
|
|
|
5,290
|
|
|||
Depreciation and amortization
|
16,037
|
|
|
(2,351
|
)
|
|
13,686
|
|
|||
Interest expense
|
14,417
|
|
|
(1,178
|
)
|
|
13,239
|
|
|||
Total expenses
|
62,530
|
|
|
(6,984
|
)
|
|
55,546
|
|
|||
Other income (loss):
|
|
|
|
|
|
||||||
Equity in income of unconsolidated joint venture
|
7,096
|
|
|
—
|
|
|
7,096
|
|
|||
Casualty-related loss
|
(506
|
)
|
|
—
|
|
|
(506
|
)
|
|||
Other interest income
|
1,327
|
|
|
—
|
|
|
1,327
|
|
|||
Gain on real estate equity securities
|
15,459
|
|
|
—
|
|
|
15,459
|
|
|||
Gain on sale of real estate
|
7,569
|
|
|
—
|
|
|
7,569
|
|
|||
Loss on extinguishment of debt
|
(856
|
)
|
|
—
|
|
|
(856
|
)
|
|||
Total other income, net
|
30,089
|
|
|
—
|
|
|
30,089
|
|
|||
Net income
|
11,159
|
|
|
701
|
|
|
11,860
|
|
|||
Net loss attributable to noncontrolling interests
|
(627
|
)
|
|
—
|
|
|
(627
|
)
|
|||
Net income attributable to common stockholders
|
10,532
|
|
|
701
|
|
|
11,233
|
|
|||
Net income per common share, basic and diluted
|
$
|
0.16
|
|
|
|
|
$
|
0.17
|
|
||
Weighted-average number of common shares outstanding, basic and diluted
|
66,685,447
|
|
|
|
|
66,685,447
|
|
(a)
|
Historical financial information derived from Pacific Oak SOR’s Quarterly Report on Form 10-Q for the six months ended June 30, 2019.
|
(b)
|
Amounts represent the historical operations of 125 John Carpenter as reflected in the historical statement of operations of Pacific Oak SOR for the six months ended June 30, 2019.
|
|
|
|
Pro Forma Adjustments
|
|
|
||||||
|
Pacific Oak Strategic Opportunity REIT Historical (a)
|
|
125 John Carpenter (b)
|
|
Pro Forma Total
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Rental income
|
$
|
72,334
|
|
|
$
|
(9,313
|
)
|
|
$
|
63,021
|
|
Tenant reimbursements
|
12,621
|
|
|
(2,217
|
)
|
|
10,404
|
|
|||
Other operating income
|
2,812
|
|
|
(330
|
)
|
|
2,482
|
|
|||
Interest income from real estate debt securities
|
2,018
|
|
|
—
|
|
|
2,018
|
|
|||
Dividend income from real estate equity securities
|
6,002
|
|
|
—
|
|
|
6,002
|
|
|||
Total revenues
|
95,787
|
|
|
(11,860
|
)
|
|
83,927
|
|
|||
Expenses:
|
|
|
|
|
|
||||||
Operating, maintenance, and management
|
29,110
|
|
|
(3,297
|
)
|
|
25,813
|
|
|||
Real estate taxes and insurance
|
11,762
|
|
|
(2,547
|
)
|
|
9,215
|
|
|||
Asset management fees to affiliate
|
8,525
|
|
|
(638
|
)
|
|
7,887
|
|
|||
General and administrative expenses
|
7,784
|
|
|
(14
|
)
|
|
7,770
|
|
|||
Foreign currency transaction gain, net
|
(10,141
|
)
|
|
—
|
|
|
(10,141
|
)
|
|||
Depreciation and amortization
|
35,006
|
|
|
(4,689
|
)
|
|
30,317
|
|
|||
Interest expense
|
31,054
|
|
|
(2,005
|
)
|
|
29,049
|
|
|||
Other-than-temporary impairment of debt securities
|
2,500
|
|
|
|
|
2,500
|
|
||||
Total expenses
|
115,600
|
|
|
(13,190
|
)
|
|
102,410
|
|
|||
Other income (loss):
|
|
|
|
|
|
||||||
Income from unconsolidated joint venture
|
428
|
|
|
—
|
|
|
428
|
|
|||
Equity in loss of unconsolidated joint venture
|
(9,830
|
)
|
|
—
|
|
|
(9,830
|
)
|
|||
Other interest income
|
1,884
|
|
|
(1
|
)
|
|
1,883
|
|
|||
Loss on real estate equity securities
|
(19,010
|
)
|
|
—
|
|
|
(19,010
|
)
|
|||
Gain on sale of real estate
|
80,594
|
|
|
—
|
|
|
80,594
|
|
|||
Loss on extinguishment of debt
|
(493
|
)
|
|
—
|
|
|
(493
|
)
|
|||
Total other income, net
|
53,573
|
|
|
(1
|
)
|
|
53,572
|
|
|||
Net income before income taxes
|
33,760
|
|
|
1,329
|
|
|
35,089
|
|
|||
Income tax provision
|
(436
|
)
|
|
—
|
|
|
(436
|
)
|
|||
Net income
|
33,324
|
|
|
1,329
|
|
|
34,653
|
|
|||
Net loss attributable to noncontrolling interests
|
222
|
|
|
—
|
|
|
222
|
|
|||
Net income attributable to common stockholders
|
33,546
|
|
|
1,329
|
|
|
34,875
|
|
|||
Net income per common share, basic and diluted
|
$
|
0.57
|
|
|
|
|
$
|
0.59
|
|
||
Weighted-average number of common shares outstanding, basic and diluted
|
58,738,732
|
|
|
|
|
58,738,732
|
|
(a)
|
Historical financial information derived from Pacific Oak SOR’s Annual Report on Form 10-K for the year ended December 31, 2018.
|
(b)
|
Amounts represent the historical operations of 125 John Carpenter as reflected in the historical statement of operations of Pacific Oak SOR for the year ended December 31, 2018.
|