false 0001593222 0001593222 2024-10-31 2024-10-31 0001593222 us-gaap:CommonStockMember 2024-10-31 2024-10-31 0001593222 us-gaap:SeriesAPreferredStockMember 2024-10-31 2024-10-31

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): October 31, 2024

 

 

City Office REIT, Inc.

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

Maryland   001-36409   98-1141883
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)

 

666 Burrard Street, Suite 3210,
Vancouver, British Columbia,
  V6C 2X8
(Address of principal executive offices)   (Zip Code)

(604) 806-3366

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class

 

Ticker

Symbols:

 

Name of Each Exchange

on Which Registered

Common Stock, $0.01 par value   CIO   New York Stock Exchange
6.625% Series A Cumulative Redeemable Preferred Stock, $0.01 par value per share   CIO.PrA   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 

 

 


Item 2.02

Results of Operations and Financial Condition.

City Office REIT, Inc. (the “Company”) issued a press release on October 31, 2024 announcing its financial results for the quarter ended September 30, 2024. A copy of the press release is attached hereto as Exhibit 99.1.

The information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 furnished pursuant to Item 9.01, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities under that Section. Furthermore, the information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 furnished pursuant to Item 9.01, shall not be deemed to be incorporated by reference into the filings of the Company under the Securities Act of 1933, as amended.

 

Item 9.01

Financial Statements and Exhibits.

 

Exhibit
Number

  

Description

99.1    City Office REIT, Inc. Press Release, dated October 31, 2024.
104    Cover Page Interactive Data File (embedded within the Inline XBRL document).


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    CITY OFFICE REIT, INC.
Date: October 31, 2024     By:  

/s/ James Farrar

    Name:   James Farrar
    Title:   Chief Executive Officer and Director

Exhibit 99.1

 

LOGO

City Office REIT Reports Third Quarter 2024 Results

VANCOUVER—October 31, 2024 —City Office REIT, Inc. (NYSE: CIO) (the “Company,” “City Office,” “we” or “our”) today announced its results for the quarter ended September 30, 2024.

Third Quarter Highlights

 

   

Rental and other revenues were $42.4 million. GAAP net loss attributable to common stockholders was approximately $4.5 million, or ($0.11) per fully diluted share;

 

   

Core FFO was approximately $11.1 million, or $0.27 per fully diluted share;

 

   

AFFO was approximately $4.8 million, or $0.12 per fully diluted share;

 

   

In-place occupancy was 83.4% as of quarter end, or 87.0% including signed leases not yet occupied;

 

   

Executed approximately 141,000 square feet of new and renewal leases during the quarter;

 

   

Completed the loan repayment on maturity of the Company’s $50.0 million term loan;

 

   

Declared a third quarter dividend of $0.10 per share of common stock, paid on October 24, 2024; and

 

   

Declared a third quarter dividend of $0.4140625 per share of Series A Preferred Stock, paid on October 24, 2024.

“We continue to experience a progression of office real estate fundamentals across our markets,” commented James Farrar, the Company’s Chief Executive Officer. “During the first nine months of 2024, we executed 601,000 square feet of new and renewal leases. As a result of the healthy leasing activity year to date, we increased our guidance expectations for year-end occupancy and same store cash NOI change.”

“Our strategy of renovating and enhancing properties has aligned with leasing demand. Over the next two quarters, we expect to complete renovations at four of our properties. We believe these investments will drive future occupancy gains and build on the leasing momentum that we achieved in recent quarters.”

A reconciliation of certain non-GAAP financial measures, including FFO, Core FFO, AFFO, NOI, Same Store NOI, Same Store Cash NOI and their equivalent per share measures, to the most directly comparable financial measure under U.S. generally accepted accounting principles (“GAAP”) can be found at the end of this release.

Portfolio Operations

The Company reported that its total portfolio as of September 30, 2024 contained 5.6 million net rentable square feet and was 83.4% occupied, or 87.0% including signed leases not yet occupied.

Same Store Cash NOI increased 0.2% for the three months ended September 30, 2024 as compared to the same period in the prior year. Same Store Cash NOI decreased 0.9% for the nine months ended September 30, 2024 as compared to the same period in the prior year.

 

1


LOGO

 

Leasing Activity

The Company’s total leasing activity during the third quarter of 2024 was approximately 141,000 square feet, which included 78,000 square feet of new leasing and 63,000 square feet of renewals. Approximately 131,000 square feet of leases signed within the quarter are expected to take occupancy subsequent to quarter end.

New Leasing – New leases were signed with a weighted average lease term of 5.0 years at a weighted average effective annual rent of $33.91 per square foot and at a weighted average cost of $10.43 per square foot per year.

Renewal Leasing – Renewal leases were signed with a weighted average lease term of 4.5 years at a weighted average effective annual rent of $32.87 per square foot and at a weighted average cost of $3.64 per square foot per year. After quarter end, the Company completed a renewal for a 28,000 square foot space at Bloc 83 in Raleigh that was previously expected to be vacated by WeWork on November 1, 2024. The lease extension with WeWork was completed to accommodate a prominent user that desired to continue their occupancy until December 31, 2026.

Capital Structure

As of September 30, 2024, the Company had total principal outstanding debt of approximately $651.0 million. Approximately 82.3% of the Company’s debt was fixed rate or effectively fixed rate due to interest rate swaps. City Office’s total principal outstanding debt had a weighted average maturity of approximately 2.1 years and a weighted average interest rate of 5.2%.

During the quarter, the Company’s $50.0 million term loan matured and was repaid with proceeds from the Company’s Unsecured Credit Facility.

Dividends

On September 13, 2024, the Company’s Board of Directors approved and the Company declared a cash dividend of $0.10 per share of the Company’s common stock for the three months ended September 30, 2024. The dividend was paid on October 24, 2024 to common stockholders and unitholders of record as of October 10, 2024.

On September 13, 2024, the Company’s Board of Directors approved and the Company declared a cash dividend of $0.4140625 per share of the Company’s 6.625% Series A Preferred Stock for the three months ended September 30, 2024. The dividend was paid on October 24, 2024 to preferred stockholders of record as of October 10, 2024.

2024 Outlook

Following City Office’s performance for the third quarter of 2024, the Company is updating its outlook for full year 2024 guidance. The updates include the expected impact of healthy leasing activity year-to-date driving expected occupancy increases in the fourth quarter of 2024.

 

2


LOGO

 

The outlook includes the following assumptions:

 

Full Year 2024 Guidance

   Previous     Updated  
     Low     High     Low     High  

Dispositions

   $ 21.0M     $ 21.0M     $ 21.0M     $ 21.0M  

Net Operating Income

   $ 101.5M     $ 103.5M     $ 101.5M     $ 102.0M  

General & Administrative Expenses

   $ 14.5M     $ 15.5M     $ 14.5M     $ 15.5M  

Interest Expense

   $ 34.5M     $ 35.5M     $ 34.0M     $ 35.0M  

2024 Core FFO per fully diluted share

   $ 1.14     $ 1.18     $ 1.15     $ 1.17  

Net Recurring Straight-Line Rent Adjustment

   $ 1.0M     $ 2.0M     $ 0.0M     $ 1.0M  

Same Store Cash NOI Change

     (2.0 %)      0.0     (0.5 %)      0.5

December 31, 2024 Occupancy

     83.5     85.5     85.0     86.0

Material Considerations:

 

  1.

Dispositions reflects the disposition of the Cascade Station property in Portland that occurred earlier in 2024.

 

  2.

The General & Administrative Expenses guidance includes approximately $4.3 million for stock-based compensation. Our Core FFO definition excludes stock-based compensation. Excluding stock-based compensation, General & Administrative Expenses guidance for Full Year 2024 would have been $10.2 million – $11.2 million.

 

  3.

Annual weighted average fully diluted shares of common stock outstanding are assumed to be approximately 41.4 million.

 

  4.

2024 guidance assumes no share issuances, no acquisitions and no share repurchase activity.

The Company’s guidance is based on current plans and assumptions and subject to the risks and uncertainties more fully described in the Company’s filings with the United States Securities and Exchange Commission. This outlook reflects management’s view of current and future market conditions, including assumptions such as timing and magnitude of future acquisitions and dispositions, if any, rental rates, occupancy levels, leasing activity, our ability to renew expiring leases, uncollectible rents, operating and general administrative expenses, weighted average diluted shares outstanding and rising interest rates. The Company reminds investors that the impacts of the work-from-home trend, inflation and general market conditions are uncertain and impossible to predict. See “Forward-looking Statements” below.

Webcast and Conference Call Details

City Office’s management will hold a conference call at 11:00 am Eastern Time on October 31, 2024.

The webcast will be available under the “Investor Relations” section of the Company’s website at www.cioreit.com. The conference call can be accessed by dialing 1-833-470-1428 for domestic callers and 1-404-975-4839 for international callers. The passcode for the conference call is 102833.

A replay of the call will be available later in the day on October 31, 2024, continuing through January 29, 2025 and can be accessed by dialing 1-866-813-9403 for domestic callers and 1-929-458-6194 for international callers. The passcode for the replay is 801819. A replay will also be available for twelve months following the call at “Webcasts & Events” in the “Investor Relations” section of the Company’s website.

 

3


LOGO

 

A supplemental financial information package to accompany the discussion of the results will be posted on www.cioreit.com under the “Investor Relations” section.

Non-GAAP Financial Measures

Funds from Operations (“FFO”) – The National Association of Real Estate Investment Trusts (“NAREIT”) states FFO should represent net income or loss (computed in accordance with GAAP) plus real estate related depreciation and amortization (excluding amortization of deferred financing costs) and after adjustments of unconsolidated partnerships and joint ventures, gains or losses on the sale of property and impairments to real estate.

The Company uses FFO as a supplemental performance measure because the Company believes that FFO is beneficial to investors as a starting point in measuring the Company’s operational performance. We also believe that, as a widely recognized measure of the performance of REITs, FFO will be used by investors as a basis to compare the Company’s operating performance with that of other REITs.

However, because FFO excludes depreciation and amortization and captures neither the changes in the value of the Company’s properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of the Company’s properties, all of which have real economic effects and could materially impact the Company’s results from operations, the utility of FFO as a measure of the Company’s performance is limited. In addition, other equity REITs may not calculate FFO in accordance with the NAREIT definition as the Company does, and, accordingly, the Company’s FFO may not be comparable to such other REITs’ FFO. Accordingly, FFO should be considered only as a supplement to net income as a measure of the Company’s performance.

Core Funds from Operations (“Core FFO”) – We calculate Core FFO by using FFO as defined by NAREIT and adjusting for certain other non-core items. We also exclude from our Core FFO calculation acquisition costs, loss on early extinguishment of debt, changes in the fair value of earn-outs, changes in fair value of contingent consideration and the amortization of stock based compensation.

We believe Core FFO provides a useful metric in comparing operations between reporting periods and in assessing the sustainability of our ongoing operating performance. Other equity REITs may calculate Core FFO differently or not at all, and, accordingly, the Company’s Core FFO may not be comparable to such other REITs’ Core FFO.

Adjusted Funds from Operations (“AFFO”) – We compute AFFO by adding to Core FFO the non-cash amortization of deferred financing fees and non-real estate depreciation, and then subtracting cash paid for recurring tenant improvements, leasing commissions, and capital expenditures, and eliminating the net effect of straight-line rent / expense, deferred market rent and debt fair value amortization. Recurring capital expenditures exclude development / redevelopment activities, capital expenditures planned at acquisition and costs to reposition a property. We exclude certain first generation leasing costs, which are generally to fill vacant space in properties we acquire or were planned at acquisition. We have further excluded all costs associated with tenant improvements, leasing commissions and capital expenditures which were funded by the entity contributing the properties at closing.

 

4


LOGO

 

Along with FFO and Core FFO, we believe AFFO provides investors with appropriate supplemental information to evaluate the ongoing operations of the Company. Other equity REITs may calculate AFFO differently, and, accordingly, the Company’s AFFO may not be comparable to such other REITs’ AFFO.

Net Operating Income (“NOI”) – We define NOI as rental and other revenues less property operating expenses.

We consider NOI to be an appropriate supplemental performance measure to net income because we believe it provides information useful in understanding the core operations and operating performance of our portfolio.

Same Store Net Operating Income (“Same Store NOI”) and Same Store Cash Net Operating Income (“Same Store Cash NOI”) – Same Store NOI is calculated as the NOI attributable to the properties continuously owned and operated for the entirety of the reporting periods presented, and Same Store Cash NOI is calculated as Same Store NOI less non-recurring other income, termination fee income, straight-line rent / expense, deferred market rent and the non-controlling interest’s share of cash NOI. The Company’s definitions of Same Store NOI and Same Store Cash NOI exclude properties that were not stabilized during both of the applicable reporting periods. These exclusions may include, but are not limited to, acquisitions, dispositions and properties undergoing repositioning or significant renovations.

We believe Same Store NOI and Same Store Cash NOI are important measures of comparison because each allows for comparison of operating results of stabilized properties owned and operated for the entirety of both applicable periods and therefore eliminates variations caused by acquisitions, dispositions or repositionings during such periods. Other REITs may calculate Same Store NOI and Same Store Cash NOI differently and our calculation should not be compared to that of other REITs.

Forward-looking Statements

This press release contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Certain statements contained in this press release, including those that express a belief, expectation or intention, as well as those that are not statements of historical fact, are forward-looking statements within the meaning of the federal securities laws and as such are based upon the Company’s current beliefs as to the outcome and timing of future events. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “approximately,” “anticipate,” “assume,” “believe,” “budget,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “future,” “hypothetical,” “intend,” “may,” “outlook,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “will” or other similar words or expressions. There can be no assurance that actual results of forward-looking statements, including projected capital resources, projected profitability and portfolio performance, estimates or developments affecting the Company will be those anticipated by the Company. Examples of forward-looking statements include those pertaining to expectations regarding our financial performance, including under metrics such as NOI and FFO, market rental rates, national or local economic growth, including the impact of inflation, estimated replacement costs of our properties, the Company’s expectations regarding tenant occupancy, re-leasing periods, the Company’s ability to renew expiring leases, tenant compliance with contractual lease obligations, projected capital improvements, expected sources of financing and ability to service existing financing, expectations as to the likelihood and timing of closing of acquisitions, dispositions, or other transactions, the expected operating performance of the Company’s current properties, anticipated near-term acquisitions and

 

5


LOGO

 

descriptions relating to these expectations, including, without limitation, the anticipated net operating income yield and cap rates, lower than expected yields, increased interest rates, operating costs and costs of capital, and changes in local, regional, national and international economic conditions, including as a result of the systemic and structural changes in the demand for commercial office space. Forward-looking statements presented in this press release are based on management’s beliefs and assumptions made by, and information currently available to, management.

The forward-looking statements contained in this press release are based on historical performance and management’s current plans, estimates and expectations in light of information currently available to us and are subject to uncertainty and changes in circumstances. There can be no assurance that future developments affecting us will be those that we have anticipated. Actual results may differ materially from these expectations due to the factors, risks and uncertainties described above, changes in global, regional or local political, economic, business, competitive, market, regulatory and other factors described in our news releases and filings with the SEC, including but not limited to those described in our Annual Report on Form 10-K for the year ended December 31, 2023 under the heading “Risk Factors” and in our subsequent reports filed with the SEC, many of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove to be incorrect, our actual results may vary in material respects from what we may have expressed or implied by these forward-looking statements. We caution that you should not place undue reliance on any of our forward-looking statements. Any forward-looking statement made by us in this press release speaks only as of the date of this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. The Company does not guarantee that the assumptions underlying such forward-looking statements contained in this press release are free from errors. Unless otherwise stated, historical financial information and per share and other data are as of September 30, 2024 or relate to the quarter ended September 30, 2024. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by applicable securities laws.

 

6


LOGO

 

City Office REIT, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands, except par value and share data)

 

     September 30,
2024
    December 31,
2023
 

Assets

    

Real estate properties

    

Land

   $ 193,524     $ 193,524  

Building and improvement

     1,185,756       1,194,819  

Tenant improvement

     163,013       152,540  

Furniture, fixtures and equipment

     1,377       820  
  

 

 

   

 

 

 
     1,543,670       1,541,703  

Accumulated depreciation

     (248,420     (218,628
  

 

 

   

 

 

 
     1,295,250       1,323,075  
  

 

 

   

 

 

 

Cash and cash equivalents

     25,911       30,082  

Restricted cash

     17,118       13,310  

Rents receivable, net

     52,908       53,454  

Deferred leasing costs, net

     23,997       21,046  

Acquired lease intangible assets, net

     36,520       42,434  

Other assets

     23,580       27,975  
  

 

 

   

 

 

 

Total Assets

   $ 1,475,284     $ 1,511,376  
  

 

 

   

 

 

 

Liabilities and Equity

    

Liabilities:

    

Debt

   $ 648,173     $ 669,510  

Accounts payable and accrued liabilities

     39,597       29,070  

Deferred rent

     7,091       7,672  

Tenant rent deposits

     7,319       7,198  

Acquired lease intangible liabilities, net

     6,629       7,736  

Other liabilities

     18,906       17,557  
  

 

 

   

 

 

 

Total Liabilities

     727,715       738,743  
  

 

 

   

 

 

 

Commitments and Contingencies

    

Equity:

    

6.625% Series A Preferred stock, $0.01 par value per share, 5,600,000 shares authorized, 4,480,000 issued and outstanding as of September 30, 2024 and December 31, 2023

     112,000       112,000  

Common stock, $0.01 par value, 100,000,000 shares authorized, 40,154,055 and 39,938,451 shares issued and outstanding as of September 30, 2024 and December 31, 2023

     401       399  

Additional paid-in capital

     441,188       438,867  

Retained earnings

     196,466       221,213  

Accumulated other comprehensive loss

     (2,997     (248
  

 

 

   

 

 

 

Total Stockholders’ Equity

     747,058       772,231  

Non-controlling interests in properties

     511       402  
  

 

 

   

 

 

 

Total Equity

     747,569       772,633  
  

 

 

   

 

 

 

Total Liabilities and Equity

   $ 1,475,284     $ 1,511,376  
  

 

 

   

 

 

 

 

7


LOGO

 

City Office REIT, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

(In thousands, except per share data)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2024     2023     2024     2023  

Rental and other revenues

   $ 42,371     $ 44,214     $ 129,207     $ 134,775  

Operating expenses:

        

Property operating expenses

     17,783       17,644       53,020       52,610  

General and administrative

     3,790       3,531       11,321       10,963  

Depreciation and amortization

     14,642       14,723       44,440       45,795  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     36,215       35,898       108,781       109,368  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     6,156       8,316       20,426       25,407  

Interest expense:

        

Contractual interest expense

     (8,274     (7,853     (24,502     (23,807

Amortization of deferred financing costs and debt fair value

     (369     (333     (1,030     (979
  

 

 

   

 

 

   

 

 

   

 

 

 
     (8,643     (8,186     (25,532     (24,786

Net loss on disposition of real estate property

     —        —        (1,462     (134
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

     (2,487     130       (6,568     487  

Less:

        

Net income attributable to non-controlling interests in properties

     (152     (173     (412     (506
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to the Company

     (2,639     (43     (6,980     (19

Preferred stock distributions

     (1,855     (1,855     (5,565     (5,565
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to common stockholders

   $ (4,494   $ (1,898   $ (12,545   $ (5,584
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per common share:

        

Basic

     $ (0.11     $ (0.05     $ (0.31     $ (0.14
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     $ (0.11     $ (0.05     $ (0.31     $ (0.14
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding:

        

Basic

     40,154       39,938       40,135       39,917  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     40,154       39,938       40,135       39,917  
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividend distributions declared per common share

   $ 0.10     $ 0.10     $ 0.30     $ 0.40  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

8


LOGO

 

City Office REIT, Inc.

Reconciliation of Net Income to FFO, Core FFO and AFFO

(Unaudited)

(In thousands, except per share data)

 

     Three Months Ended
September 30, 2024
 

Net loss attributable to common stockholders

   $ (4,494

(+) Depreciation and amortization

     14,642  
  

 

 

 
     10,148  

Non-controlling interests in properties:

  

(+) Share of net income

     152  

(-) Share of FFO

     (313
  

 

 

 

FFO attributable to common stockholders

   $ 9,987  
  

 

 

 

(+) Stock based compensation

     1,084  
  

 

 

 

Core FFO attributable to common stockholders

   $ 11,071  
  

 

 

 

(+) Net recurring straight-line rent/expense adjustment

     219  

(-) Net amortization of above and below market leases

     (32

(+) Net amortization of deferred financing costs and debt fair value

     367  

(-) Net recurring tenant improvements and incentives

     (2,815

(-) Net recurring leasing commissions

     (1,421

(-) Net recurring capital expenditures

     (2,591
  

 

 

 

AFFO attributable to common stockholders

   $ 4,798  
  

 

 

 

FFO per common share

   $ 0.24  
  

 

 

 

Core FFO per common share

   $ 0.27  
  

 

 

 

AFFO per common share

   $ 0.12  
  

 

 

 

Dividends distributions declared per common share

   $ 0.10  

FFO Payout Ratio

     41

Core FFO Payout Ratio

     37

AFFO Payout Ratio

     86

Weighted average common shares outstanding - diluted

     41,278  

 

9


LOGO

 

City Office REIT, Inc.

Reconciliation of Rental and Other Revenues to Same Store NOI and Same Store Cash NOI

(Unaudited)

(In thousands)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2024     2023     2024     2023  

Rental and other revenues

   $ 42,371     $ 44,214     $ 129,207     $ 134,775  

Property operating expenses

     17,783       17,644       53,020       52,610  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (“NOI”)

   $ 24,588     $ 26,570     $ 76,187     $ 82,165  

Less: NOI of properties not included in same store

     (1,408     (2,245     (4,182     (6,526
  

 

 

   

 

 

   

 

 

   

 

 

 

Same store NOI

   $ 23,180     $ 24,325     $ 72,005     $ 75,639  

Less:

        

Termination fee income

     (32     (23     (989     (76

Straight-line rent/expense adjustment

     537       (729     668       (3,347

Above and below market leases

     (25     19       (72     60  

NCI in properties – share in cash NOI

     (411     (398     (1,209     (1,214
  

 

 

   

 

 

   

 

 

   

 

 

 

Same store cash NOI

   $ 23,249     $ 23,194     $ 70,403     $ 71,062  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

10


LOGO

 

City Office REIT, Inc.

Reconciliation of Net Income to Core FFO Guidance

(Unaudited)

(In thousands, except per share data)

 

     Full Year 2024 Outlook  
     Low     High  

Net loss attributable to common stockholders

   $ (16,800   $ (17,300

(+) Depreciation and amortization

     59,000       60,500  

(+) Net loss on disposition of real estate property

     1,500       1,500  

(-) Non-controlling interests in properties

     (500     (500
  

 

 

   

 

 

 

FFO attributable to common stockholders

   $ 43,200     $ 44,200  
  

 

 

   

 

 

 

(+) Stock based compensation

     4,300       4,300  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders

   $ 47,500     $ 48,500  
  

 

 

   

 

 

 

FFO per common share

   $ 1.04     $ 1.07  
  

 

 

   

 

 

 

Core FFO per common share

   $ 1.15     $ 1.17  
  

 

 

   

 

 

 

Weighted average shares of common stock

     41,400       41,400  

Contact

City Office REIT, Inc.

Anthony Maretic, CFO

+1-604-806-3366

investorrelations@cityofficereit.com

 

11

v3.24.3
Document and Entity Information
Oct. 31, 2024
Document And Entity Information [Line Items]  
Amendment Flag false
Entity Central Index Key 0001593222
Document Type 8-K
Document Period End Date Oct. 31, 2024
Entity Registrant Name City Office REIT, Inc.
Entity Incorporation State Country Code MD
Entity File Number 001-36409
Entity Tax Identification Number 98-1141883
Entity Address, Address Line One 666 Burrard Street
Entity Address, Address Line Two Suite 3210
Entity Address, City or Town Vancouver
Entity Address, State or Province BC
Entity Address, Postal Zip Code V6C 2X8
City Area Code (604)
Local Phone Number 806-3366
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Entity Emerging Growth Company false
Common Stock [Member]  
Document And Entity Information [Line Items]  
Security 12b Title Common Stock, $0.01 par value
Trading Symbol CIO
Security Exchange Name NYSE
Series A Preferred Stock [Member]  
Document And Entity Information [Line Items]  
Security 12b Title 6.625% Series A Cumulative Redeemable Preferred Stock, $0.01 par value per share
Trading Symbol CIO.PrA
Security Exchange Name NYSE

City Office REIT (NYSE:CIO-A)
Gráfica de Acción Histórica
De Oct 2024 a Nov 2024 Haga Click aquí para más Gráficas City Office REIT.
City Office REIT (NYSE:CIO-A)
Gráfica de Acción Histórica
De Nov 2023 a Nov 2024 Haga Click aquí para más Gráficas City Office REIT.