ITEM 8.01 OTHER EVENTS
Estimated Value Per Share OnNovember 1, 2021 ,KBS Real Estate Investment Trust III, Inc.'s (the "Company") board of directors approved an estimated value per share of the Company's common stock of$10.78 based on the estimated value of the Company's assets less the estimated value of the Company's liabilities, or net asset value, divided by the number of shares outstanding, all as ofSeptember 30, 2021 , with the exception of adjustments to the Company's net asset value to give effect to (i) the change in the estimated value of the Company's investment in units of Prime US REIT (SGX-ST Ticker: OXMU) as ofOctober 22, 2021 and (ii) the contractual sales price less estimated disposition costs and fees of one property that was under contract to sell as ofNovember 1, 2021 . Other than these adjustments, there have been no material changes betweenSeptember 30, 2021 and the date of this filing to the net values of the Company's assets and liabilities that impacted the overall estimated value per share. The Company is providing this estimated value per share to assist broker-dealers that participated in the Company's now-terminated initial public offering in meeting their customer account statement reporting obligations underFinancial Industry Regulatory Authority ("FINRA") Rule 2231. This valuation was performed in accordance with the provisions of and also to comply with Practice Guideline 2013-01, Valuations of Publicly Registered, Non-Listed REITs, issued by theInstitute for Portfolio Alternatives (formerly known as theInvestment Program Association ) ("IPA") inApril 2013 (the "IPA Valuation Guidelines"). The Company's conflicts committee, composed solely of all of the Company's independent directors, is responsible for the oversight of the valuation process used to determine the estimated value per share of the Company's common stock, including the review and approval of the valuation and appraisal processes and methodologies used to determine the Company's estimated value per share, the consistency of the valuation and appraisal methodologies with real estate industry standards and practices and the reasonableness of the assumptions used in the valuations and appraisals. With the approval of the conflicts committee, the Company engagedDuff & Phelps, LLC ("Duff & Phelps"), an independent third party real estate valuation firm, to provide (i) appraisals for 17 of the Company's consolidated real estate properties owned as ofSeptember 30, 2021 (the "Appraised Properties "), (ii) an estimated value for the Company's investment in units of Prime US REIT (described below) and (iii) a calculation of the range in estimated value per share of the Company's common stock as ofNovember 1, 2021 . Duff & Phelps based this range in estimated value per share upon (i) its appraisals of theAppraised Properties , (ii) the contractual sales price less estimated disposition costs and fees of one property that was under contract to sell as ofNovember 1, 2021 , (iii) its estimated value for the Company's investment in units of Prime US REIT, and (iv) valuations performed byKBS Capital Advisors LLC , the Company's external advisor (the "Advisor"), of the Company's cash, other assets, notes payable and other liabilities, which are disclosed in the Company's Quarterly Report on Form 10-Q for the period endedSeptember 30, 2021 . The appraisal reports Duff & Phelps prepared summarized the key inputs and assumptions involved in the appraisal of each of theAppraised Properties . The methodologies and assumptions used to determine the estimated value of the Company's assets and the estimated value of the Company's liabilities are described further below. The conflicts committee reviewed Duff & Phelps' valuation report, which included an appraised value for each of theAppraised Properties , the contractual sales price less estimated disposition costs and fees of one property that was under contract to sell as ofNovember 1, 2021 , an estimated value of the Company's investment in units of Prime US REIT and a summary of the estimated value of each of the Company's other assets and the Company's liabilities as determined by the Advisor and reviewed by Duff & Phelps. In light of the valuation report and other factors considered by the conflicts committee and the conflicts committee's own extensive knowledge of the Company's assets and liabilities, the conflicts committee: (i) concluded that the range in estimated value per share of$9.94 to$11.61 , with an approximate mid-range value of$10.78 per share, as determined by Duff & Phelps and recommended by the Advisor, which approximate mid-range value was based on Duff & Phelps' appraisals of theAppraised Properties , the contractual sales price less estimated disposition costs and fees of one property that was under contract to sell as ofNovember 1, 2021 , Duff & Phelps' valuation of the Company's investment in units of Prime US REIT and valuations performed by the Advisor of the Company's cash, other assets, notes payable and other liabilities, was reasonable and (ii) recommended to the Company's board of directors that it adopt$10.78 as the estimated value per share of the Company's common stock, which estimated value per share is based on those factors discussed in (i) above. The Company's board of directors unanimously agreed to accept the recommendation of the conflicts committee and approved$10.78 as the estimated value per share of the Company's common stock, which determination is ultimately and solely the responsibility of the board of directors. 1 -------------------------------------------------------------------------------- The table below sets forth the calculation of the Company's estimated value per share as ofNovember 1, 2021 as well as the calculation of the Company's prior estimated value per share as ofMay 13, 2021 . Duff & Phelps was not responsible for the determination of the estimated value per share as ofNovember 1, 2021 orMay 13, 2021 , respectively. November 1, 2021 May 13, 2021 Change in Estimated Value per Estimated Value per Estimated Value per Share Share (1) Share Real estate properties (2) $ 19.74 $ 16.62 $ 3.12 Cash, restricted cash and cash equivalents (3) 0.25 0.82 (0.57) Investment in Prime US REIT units (4) 1.45 1.21 0.24 Other assets 0.10 0.09 0.01 Notes payable (5) (10.17) (7.48) (2.69) Other liabilities (0.59) (0.49) (0.10) Estimated value per share $ 10.78 $ 10.77 $ 0.01 Estimated enterprise value premium None assumed None assumed None assumed Total estimated value per share $ 10.78 $ 10.77 $ 0.01
_____________________
(1) TheMay 13, 2021 estimated value per share was based upon a calculation of the range in estimated value per share of the Company's common stock as ofMay 13, 2021 by Duff & Phelps and the recommendation of the Advisor. Duff & Phelps based this range in estimated value per share upon (i) its appraisals for 18 of the Company's consolidated real estate properties owned as ofMarch 31, 2021 , (ii) its estimated value for the Company's investment in units of Prime US REIT and (iii) valuations performed by the Advisor of the Company's cash, other assets, notes payable and other liabilities. For more information relating to theMay 13, 2021 estimated value per share and the assumptions and methodologies used by Duff & Phelps and the Advisor, see the Company's Current Report on Form 8-K filed with theSecurities and Exchange Commission (the "SEC") onMay 14, 2021 . (2) The increase in the estimated value of real estate properties per share is primarily due to an overall decrease in the Company's outstanding shares of common stock as a result of the Self-Tender (defined in note 3 below) and shares repurchased in the Company's share redemption program. In addition, the estimated value of real estate properties per share increased due to an increase in appraised values of theAppraised Properties and an increase in value for one property that was under contract to sell as ofNovember 1, 2021 compared to itsMarch 31, 2021 appraised value. The estimated value of the Company's 18 real estate properties as ofSeptember 30, 2021 was$3.1 billion . (3) The decrease in the estimated value of cash, restricted cash and cash equivalents per share is primarily due to an overall decrease in the Company's outstanding shares of common stock as a result of the Self-Tender (defined below) and shares repurchased in the Company's share redemption program. In order to provide stockholders with additional liquidity that is in excess of that permitted under its share redemption program, onJune 4, 2021 , the Company commenced a self-tender offer (the "Self-Tender") for up to 33,849,130 shares of common stock at a price of$10.34 per share, or approximately$350.0 million of shares. OnJuly 12, 2021 , the Company accepted for purchase 26,377,990 shares properly tendered and not properly withdrawn at a purchase price of$10.34 per share, or approximately$272.7 million of shares, excluding fees and expenses relating to the tender offer. The Company funded the purchase of shares in the offer with approximately$100.0 million of available cash on hand and by drawing on the Company's existing credit facilities in an aggregate amount of approximately$172.7 million . As a result of the Self-Tender, the estimated value of the Company's assets and liabilities per share would generally increase due to fewer shares being outstanding. (4) The increase in the estimated value of the Company's investment in Prime US REIT units per share is primarily due to an overall decrease in the Company's outstanding shares of common stock as a result of the Self-Tender and shares repurchased in the Company's share redemption program. (5) The increase in the estimated value of notes payable per share is primarily due to an overall decrease in the Company's outstanding shares of common stock as a result of the Self-Tender and shares repurchased in the Company's share redemption program. In addition, the estimated value of notes payable per share increased due to additional borrowings on the Company's existing credit facilities, which was used to partially fund the Self-Tender. See note 3 above. 2 -------------------------------------------------------------------------------- The increase in the Company's estimated value per share from the previous estimate was primarily due to the items noted in the table below, which reflect the significant contributors to the increase in the estimated value per share from$10.77 to$10.78 . The changes are not equal to the change in values of each asset and liability group presented in the table above due to changes in the amount of shares outstanding, debt financings and other factors, which caused the value of certain asset or liability groups to change with no impact to the Company's fair value of equity or the overall estimated value per share. Change in Estimated Value per
Share
May 13, 2021 estimated value per share $
10.77
Changes to estimated value per share Investments Real estate
0.17
Investment in Prime US REIT units
0.03
Capital expenditures on real estate
(0.24)
Total change related to investments (0.04) Notes payable (0.07) Interest rate swap liability 0.05 Other changes, net (1) 0.07 Total change in estimated value per share $
0.01
November 1, 2021 estimated value per share $
10.78
_____________________
(1) Other changes, net is primarily due to the impact of shares repurchased under the Self-Tender and in the Company's share redemption program. As with any valuation methodology, the methodologies used are based upon a number of estimates and assumptions that may not be accurate or complete. Different parties using different assumptions and estimates could derive a different estimated value per share of the Company's common stock, and this difference could be significant. The estimated value per share is not audited and does not represent the fair value of the Company's assets less the fair value of the Company's liabilities according toU.S. generally accepted accounting principles ("GAAP"), nor does it represent a liquidation value of the Company's assets and liabilities or the price at which the Company's shares of common stock would trade on a national securities exchange. The estimated value per share does not reflect a discount for the fact that the Company is externally managed, nor does it reflect a real estate portfolio premium/discount versus the sum of the individual property values. The estimated value per share also does not take into account estimated disposition costs and fees for real estate properties that are not under contract to sell, debt prepayment penalties that could apply upon the prepayment of certain of the Company's debt obligations, the impact of restrictions on the assumption of debt or swap breakage fees that may be incurred upon the termination of certain of the Company's swaps prior to expiration. The Company has generally incurred disposition costs and fees related to the sale of each real estate property since inception of 0.8% to 2.9% of the gross sales price less concessions and credits, with the weighted average being approximately 1.4%. The estimated value per share also does not take into consideration acquisition-related costs and . . . ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS (d) Exhibits Ex. Description 99.1 Consent ofDuff & Phelps, LLC 104 Cover Page Interactive Data File (embedded within the Inline
XBRL document) 11
--------------------------------------------------------------------------------
© Edgar Online, source