VANCOUVER, Feb. 22,
2024 /PRNewswire/ -- City Office REIT, Inc. (NYSE:
CIO) (the "Company," "City Office," "we" or "our") today announced
its results for the quarter and full year ended December 31, 2023.
Fourth Quarter Highlights
- Rental and other revenues were $44.3
million. GAAP net loss attributable to common stockholders
was approximately $4.5 million, or
($0.11) per fully diluted share;
- Core FFO was approximately $13.5
million, or $0.33 per fully
diluted share;
- AFFO was approximately $9.3
million, or $0.23 per fully
diluted share;
- In-place occupancy was 84.5% as of quarter end;
- Executed approximately 134,000 square feet of new and renewal
leases during the quarter;
- Declared a fourth quarter dividend of $0.10 per share of common stock, paid on
January 24, 2024; and
- Declared a fourth quarter dividend of $0.4140625 per share of Series A Preferred Stock,
paid on January 24, 2024.
"We are seeing positive signs that leasing activity is gathering
momentum, especially across our premium properties and locations,"
commented James Farrar, the
Company's Chief Executive Officer. "The new leasing achieved in the
fourth quarter was the most new leasing of any quarter in 2023, and
those leases had a healthy eight-year average lease term. That
strong leasing momentum carried over into the first quarter of
2024, and we currently have a pipeline of over 200,000 square feet
of leasing prospects that we are actively pursuing."
"Operationally, we completed 2023 in line with our expectations,
having ended the year with a Core FFO per share within the initial
guidance range provided at the start of 2023. Of note, Same Store
Cash NOI increased 3.0% in 2023 as compared to the prior year.
Our new 2024 guidance is reflective of positive leasing trends for
our high-quality market segment but also the assumed continued
challenging macro conditions impacting the office real estate
industry."
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 December 31, 2023 contained 5.7 million net
rentable square feet and was 84.5% occupied.
Same Store Cash NOI decreased 0.5% for the three months ended
December 31, 2023 as compared to the
same period in the prior year. Same Store Cash NOI increased
3.0% for the twelve months ended December 31, 2023 as compared
to the prior year.
During the fourth quarter, the Company wrote off a combined
$1.4 million of straight-line rent
receivables and above market lease amortization related to WeWork's
46,000 square foot lease at the Company's Block 23 property in
Phoenix. Subsequent to year end, in February 2024, this lease was terminated as part
of WeWork's ongoing bankruptcy proceedings. The Company is in
advanced discussions with a different co-working operator to occupy
the former WeWork space at the Block 23 property.
During the fourth quarter, the Company recognized $1.5 million of income due to the reversal of an
accrued liability for a tenant improvement reimbursement that was
no longer owed as the claim period had expired. The net
impact during the quarter of the WeWork write-off and this other
income was an increase to NOI and Core FFO of $0.1 million.
Leasing Activity
The Company's total leasing activity during the fourth quarter
of 2023 was approximately 134,000 square feet, which included
109,000 square feet of new leasing and 25,000 square feet of
renewals. Approximately 112,000 square feet of leases signed within
the quarter will commence subsequent to quarter end. The Company's
total leasing activity during the twelve months ended December 31, 2023 was approximately 599,000
square feet.
New Leasing – New leases were signed with a weighted
average lease term of 8.0 years at a weighted average annual rent
of $38.04 per square foot and at a
weighted average cost of $10.83 per
square foot per year.
Renewal Leasing – Renewal leases were signed with a
weighted average lease term of 2.5 years at a weighted average
annual rent of $33.46 per square foot
and at a weighted average cost of $1.17 per square foot per year.
Capital Structure
As of December 31, 2023, the
Company had total principal outstanding debt of approximately
$672.7 million. Approximately 91.1%
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 2.6 years and
a weighted average interest rate of 4.8%.
Dividends
On December 15, 2023, 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 December 31, 2023. The dividend was paid on
January 24, 2024 to common
stockholders and unitholders of record as of January 10, 2024.
On December 15, 2023, 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 December 31, 2023. The
dividend was paid on January 24, 2024
to preferred stockholders of record as of January 10, 2024.
2024 Outlook
For 2024, the Company expects Core FFO per fully diluted share
to be in the range of $1.18 to
$1.22. The primary factors that are
expected to cause a difference between the Company's 2023 actual
Core FFO per share and the 2024 guidance Core FFO per share are (i)
higher interest expense in 2024, as a result of higher assumed
average interest rates on certain property level mortgages maturing
and a higher average balance on the Company's unsecured credit
facility, (ii) the assumed disposition of the Cascade Station
property in mid-2024, and (iii) the departure of WeWork at the
Company's Block 23 property, with an assumption that there is no
income from a replacement tenant in 2024. On a combined basis,
these three items are expected to reduce 2024 Core FFO per share by
approximately $0.15 as compared to
2023 actual Core FFO per share.
Further, while the Company expects higher overall portfolio
occupancy levels by the end of 2024, the anticipated commencement
dates for new leases are weighted towards the end of the
year. As a result, 2024 is expected to capture only a portion
of this new leasing revenue with the bulk of the expected benefit
from this new leasing occurring in 2025.
The outlook includes the following assumptions:
|
|
|
Full Year 2024
Guidance
|
Low
|
High
|
|
Acquisitions
|
$0.0M
|
$0.0M
|
|
Dispositions
|
$21.0M
|
$21.0M
|
|
Net Operating
Income
|
$103.5M
|
$105.5M
|
|
General &
Administrative Expenses
|
$14.5M
|
$15.5M
|
|
Interest
Expense
|
$34.5M
|
$35.5M
|
|
2024 Core FFO per fully
diluted share
|
$1.18
|
$1.22
|
|
Net Recurring
Straight-Line Rent Adjustment
|
$2.0M
|
$3.0M
|
|
Same Store Cash NOI
Change
|
(1.0 %)
|
1.0 %
|
|
December 31, 2024
Occupancy
|
84.5 %
|
86.5 %
|
|
Material Considerations:
- 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.
- Annual weighted average fully diluted shares of common stock
outstanding are assumed to be approximately 41.3 million.
- 2024 guidance assumes no share issuances 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 February 22, 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 577879.
A replay of the call will be available later in the day on
February 22, 2024, continuing through
May 22, 2024 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
283096. 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.
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.
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 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 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 December 31, 2023 or relate to the quarter ended
December 31, 2023. 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.
City
Office REIT, Inc. Consolidated Balance
Sheets
(In thousands,
except par value and share data)
|
|
|
|
|
December
31,
2023
|
|
|
December
31,
2022
|
Assets
|
|
|
|
|
|
Real estate
properties
|
|
|
|
|
|
Land
|
$
|
193,524
|
|
$
|
199,537
|
Building and
improvement
|
|
1,194,819
|
|
|
1,215,000
|
Tenant
improvement
|
|
152,540
|
|
|
139,365
|
Furniture, fixtures
and equipment
|
|
820
|
|
|
689
|
|
|
1,541,703
|
|
|
1,554,591
|
Accumulated
depreciation
|
|
(218,628)
|
|
|
(175,720)
|
|
|
1,323,075
|
|
|
1,378,871
|
Cash and cash
equivalents
|
|
30,082
|
|
|
28,187
|
Restricted
cash
|
|
13,310
|
|
|
16,075
|
Rents receivable,
net
|
|
53,454
|
|
|
44,429
|
Deferred leasing
costs, net
|
|
21,046
|
|
|
21,989
|
Acquired lease
intangible assets, net
|
|
42,434
|
|
|
55,438
|
Other
assets
|
|
27,975
|
|
|
29,450
|
Total
Assets
|
$
|
1,511,376
|
|
$
|
1,574,439
|
Liabilities and
Equity
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
Debt
|
$
|
669,510
|
|
$
|
690,099
|
Accounts payable and
accrued liabilities
|
|
29,070
|
|
|
35,753
|
Deferred
rent
|
|
7,672
|
|
|
9,147
|
Tenant rent
deposits
|
|
7,198
|
|
|
7,040
|
Acquired lease
intangible liabilities, net
|
|
7,736
|
|
|
9,150
|
Other
liabilities
|
|
17,557
|
|
|
20,076
|
Total
Liabilities
|
|
738,743
|
|
|
771,265
|
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 December 31,
2023 and 2022
|
|
112,000
|
|
|
112,000
|
Common stock, $0.01
par value, 100,000,000 shares authorized, 39,938,451 and
39,718,767
shares issued and outstanding as of December 31, 2023
and 2022
|
|
399
|
|
|
397
|
Additional paid-in
capital
|
|
438,867
|
|
|
436,161
|
Retained
earnings
|
|
221,213
|
|
|
251,542
|
Accumulated other
comprehensive (loss)/income
|
|
(248)
|
|
|
2,731
|
Total Stockholders'
Equity
|
|
772,231
|
|
|
802,831
|
Non-controlling
interests in properties
|
|
402
|
|
|
343
|
Total
Equity
|
|
772,633
|
|
|
803,174
|
Total Liabilities and
Equity
|
$
|
1,511,376
|
|
$
|
1,574,439
|
|
|
|
|
|
|
City
Office REIT, Inc. Consolidated Statements of
Operations
(In thousands,
except per share data)
|
|
|
Three Months
Ended
December 31,
|
|
Years Ended
December 31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
Rental and other
revenues
|
$
44,321
|
|
$
44,613
|
|
$
179,096
|
|
$
180,485
|
Operating
expenses:
|
|
|
|
|
|
|
|
Property operating
expenses
|
17,387
|
|
17,003
|
|
69,997
|
|
67,739
|
General and
administrative
|
3,878
|
|
3,207
|
|
14,841
|
|
13,782
|
Depreciation and
amortization
|
17,192
|
|
15,423
|
|
62,987
|
|
62,495
|
Impairment of real
estate
|
—
|
|
13,444
|
|
—
|
|
13,444
|
Total operating
expenses
|
38,457
|
|
49,077
|
|
147,825
|
|
157,460
|
|
|
|
|
|
|
|
|
Operating
income/(loss)
|
5,864
|
|
(4,464)
|
|
31,271
|
|
23,025
|
Interest
expense:
|
|
|
|
|
|
|
|
Contractual interest
expense
|
(8,069)
|
|
(7,473)
|
|
(31,876)
|
|
(25,784)
|
Amortization of
deferred financing costs and debt fair value
|
(317)
|
|
(301)
|
|
(1,296)
|
|
(1,218)
|
|
(8,386)
|
|
(7,774)
|
|
(33,172)
|
|
(27,002)
|
Net (loss)/gain on
disposition of real estate property
|
—
|
|
—
|
|
(134)
|
|
21,658
|
Net
(loss)/income
|
(2,522)
|
|
(12,238)
|
|
(2,035)
|
|
17,681
|
Less:
|
|
|
|
|
|
|
|
Net income
attributable to non-controlling interests in properties
|
(141)
|
|
(181)
|
|
(647)
|
|
(691)
|
Net (loss)/income
attributable to the Company
|
(2,663)
|
|
(12,419)
|
|
(2,682)
|
|
16,990
|
Preferred stock
distributions
|
(1,855)
|
|
(1,855)
|
|
(7,420)
|
|
(7,420)
|
Net (loss)/income
attributable to common stockholders
|
$
(4,518)
|
|
$
(14,274)
|
|
$
(10,102)
|
|
$
9,570
|
Net (loss)/income per
common share:
|
|
|
|
|
|
|
|
Basic
|
$
(0.11)
|
|
$
(0.36)
|
|
$
(0.25)
|
|
$
0.23
|
Diluted
|
$
(0.11)
|
|
$
(0.36)
|
|
$
(0.25)
|
|
$
0.22
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
39,938
|
|
39,719
|
|
39,922
|
|
42,052
|
Diluted
|
39,938
|
|
39,719
|
|
39,922
|
|
42,866
|
|
|
|
|
|
|
|
|
Dividend distributions
declared per common share
|
$
0.10
|
|
$
0.20
|
|
$
0.50
|
|
$
0.80
|
|
|
|
|
|
|
|
|
City
Office REIT, Inc. Reconciliation of Net Income
to FFO,
Core FFO and AFFO (Unaudited)
(In thousands,
except per share data)
|
|
|
Three Months
Ended
December 31,
2023
|
|
|
Net loss attributable
to common stockholders
|
$
(4,518)
|
(+) Depreciation and
amortization
|
17,192
|
|
12,674
|
Non-controlling
interests in properties:
|
|
(+) Share of net
income
|
141
|
(-) Share of
FFO
|
(305)
|
FFO attributable to
common stockholders
|
$
12,510
|
(+) Stock based
compensation
|
1,023
|
Core FFO attributable
to common stockholders
|
$
13,533
|
(-) Net recurring
straight-line rent/expense adjustment
|
(503)
|
(+) Net amortization
of above and below market leases
|
1,002
|
(+) Net amortization
of deferred financing costs and debt fair value
|
315
|
(-) Net recurring
tenant improvements and incentives
|
(1,772)
|
(-) Net recurring
leasing commissions
|
(1,219)
|
(-) Net recurring
capital expenditures
|
(2,083)
|
AFFO attributable to
common stockholders
|
$
9,273
|
FFO per common
share
|
$
0.31
|
Core FFO per common
share
|
$
0.33
|
AFFO per common
share
|
$
0.23
|
|
|
Dividends distributions
declared per common share
|
$
0.10
|
FFO Payout
Ratio
|
33 %
|
Core FFO Payout
Ratio
|
30 %
|
AFFO Payout
Ratio
|
44 %
|
|
|
Weighted average common
shares outstanding - diluted
|
40,813
|
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
December 31,
|
|
Years Ended
December 31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
Rental and other
revenues
|
$
44,321
|
|
$
44,613
|
|
$
179,096
|
|
$
180,485
|
Property operating
expenses
|
17,387
|
|
17,003
|
|
69,997
|
|
67,739
|
Net operating income
("NOI")
|
$
26,934
|
|
$
27,610
|
|
$
109,099
|
|
$
112,746
|
Less: NOI of properties
not included in same store
|
(617)
|
|
(1,518)
|
|
(2,676)
|
|
(9,880)
|
Same store
NOI
|
$
26,317
|
|
$
26,092
|
|
$
106,423
|
|
$
102,866
|
Less:
|
|
|
|
|
|
|
|
Non-recurring other
income
|
(2,005)
|
|
-
|
|
(2,005)
|
|
-
|
Termination fee
income
|
(22)
|
|
(26)
|
|
(394)
|
|
(953)
|
Straight-line
rent/expense adjustment
|
(562)
|
|
(1,226)
|
|
(4,036)
|
|
(3,972)
|
Above and below market
leases
|
1,009
|
|
33
|
|
1,114
|
|
180
|
NCI in properties –
share in cash NOI
|
(434)
|
|
(443)
|
|
(1,764)
|
|
(1,660)
|
Same store cash
NOI
|
$
24,303
|
|
$
24,430
|
|
$
99,338
|
|
$
96,461
|
|
|
|
|
|
|
|
|
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
|
$
(15,150)
|
|
$
(14,400)
|
(+) Depreciation and
amortization
|
60,000
|
|
61,000
|
(+) Net loss on
disposition of real estate property
|
100
|
|
100
|
(-) Non-controlling
interests in properties
|
(500)
|
|
(500)
|
FFO attributable to
common stockholders
|
$
44,450
|
|
$
46,200
|
(+) Stock based
compensation
|
4,300
|
|
4,300
|
Core FFO attributable
to common stockholders
|
$
48,750
|
|
$
50,500
|
|
|
|
|
FFO per common
share
|
$
1.08
|
|
$
1.12
|
Core FFO per common
share
|
$
1.18
|
|
$
1.22
|
|
|
|
|
Weighted average shares
of common stock
|
41,300
|
|
41,300
|
Contact
City Office REIT, Inc.
Anthony Maretic, CFO
+1-604-806-3366
investorrelations@cityofficereit.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/city-office-reit-reports-fourth-quarter-and-full-year-2023-results-302068683.html
SOURCE City Office REIT, Inc.