false 0001593222 0001593222 2023-08-03 2023-08-03 0001593222 us-gaap:CommonStockMember 2023-08-03 2023-08-03 0001593222 us-gaap:SeriesAPreferredStockMember 2023-08-03 2023-08-03

 

 

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): August 3, 2023

 

 

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 August 3, 2023 announcing its financial results for the quarter ended June 30, 2023. 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, as amended, 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 August 3, 2023.
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: August 3, 2023     By:  

/s/ James Farrar

    Name:   James Farrar
    Title:   Chief Executive Officer and Director

Exhibit 99.1

 

LOGO

City Office REIT Reports Second Quarter 2023 Results

VANCOUVER— August 3, 2023—City Office REIT, Inc. (NYSE: CIO) (the “Company,” “City Office,” “we” or “our”) today announced its results for the quarter ended June 30, 2023.

Second Quarter Highlights

 

   

Rental and other revenues were $44.6 million. GAAP net loss attributable to common stockholders was approximately $2.5 million, or ($0.06) per fully diluted share;

 

   

Core FFO was approximately $14.2 million, or $0.35 per fully diluted share;

 

   

AFFO was approximately $7.3 million, or $0.18 per fully diluted share;

 

   

Same Store Cash NOI increased 7.5% as compared to the second quarter of 2022;

 

   

In-place occupancy was 85.6% as of quarter end;

 

   

Executed approximately 224,000 square feet of new and renewal leases during the quarter;

 

   

Declared a second quarter dividend of $0.10 per share of common stock, paid on July 21, 2023; and

 

   

Declared a second quarter dividend of $0.4140625 per share of Series A Preferred Stock, paid on July 21, 2023.

“Through the first half of the year, our portfolio continues to perform in line with our expectations, including a continued uptick in property utilization levels,” commented James Farrar, the Company’s Chief Executive Officer. “Operationally during the second quarter, we completed approximately 224,000 square feet of leasing and achieved a 7.5% Same Store Cash NOI growth rate. Our focus continues to be on building out spec suites and making property upgrades to drive leasing results over the long term.”

“We have narrowed our 2023 guidance ranges based on our expectations for the balance of the year, including a slight decrease in the midpoint of our Core FFO per share guidance and a slight increase in our expected Same Store Cash NOI Change.”

“Broadly speaking, there are headwinds to the commercial real estate sector and for office real estate in particular. We are fortunate to own premium properties in some of the best performing cities across the Sun Belt. This, combined with our strategic approach to increasing cash flow and unlocking value, positions us for strong, long-term performance.”                

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.

 

 

1


LOGO

 

Portfolio Operations

The Company reported that its total portfolio as of June 30, 2023 contained 5.7 million net rentable square feet and was 85.6% occupied.

Same Store Cash NOI increased 7.5% for the three months ended June 30, 2023 as compared to the same period in the prior year. Same Store Cash NOI increased 5.2% for the six months ended June 30, 2023 as compared to the same period in the prior year.

Leasing Activity

The Company’s total leasing activity during the second quarter of 2023 was approximately 224,000 square feet, which included 49,000 square feet of new leasing and 175,000 square feet of renewals. Approximately 184,000 square feet of leases signed within the quarter will commence subsequent to quarter end.

New Leasing – New leases were signed with a weighted average lease term of 6.5 years at a weighted average annual rent of $35.67 per square foot and at a weighted average cost of $9.46 per square foot per year.

Renewal Leasing – Renewal leases were signed with a weighted average lease term of 2.2 years at a weighted average annual rent of $28.14 per square foot and at a weighted average cost of $2.85 per square foot per year.

Capital Structure

As of June 30, 2023, the Company had total principal outstanding debt of approximately $681.7 million. Approximately 90.4% 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 2.8 years and a weighted average interest rate of 4.6%.

On May 4, 2023, the Company’s Board of Directors approved a new share repurchase plan authorizing the Company to repurchase up to an aggregate amount of $50 million of its outstanding shares of common stock or Series A Preferred Stock. The Company has not repurchased any shares to date under this program.

Disposition of Real Estate

During the second quarter of 2023, the Company consented to the appointment of a receiver to assume possession and control of the 190 Office Center property in Dallas, Texas. The Company made this strategic decision based on its opinion of the value of the property and its future prospects relative to the non-recourse loan balance. Given the appointment of the receiver, the Company deconsolidated the property as of May 15, 2023 and recognized a loss on deconsolidation of $0.1 million. The transaction reduced the Company’s total debt outstanding by $38.6 million.

Dividends

On May 5, 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 June 30, 2023. The dividend was paid on July 21, 2023 to common stockholders and unitholders of record as of July 7, 2023.

 

2


LOGO

 

On May 5, 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 June 30, 2023. The dividend was paid on July 21, 2023 to preferred stockholders of record as of July 7, 2023.

2023 Outlook

The Company is updating its 2023 guidance based on year-to-date performance and its expectations for the remainder of the year. Updated Dispositions guidance reflects the completed disposition of the Company’s 190 Office Center property and the potential for an incremental disposition later in the year. The updated Core FFO per diluted share expectations are primarily a result of reduced speculative leasing assumptions for the second half of the year.

 

Full Year 2023 Guidance

   Previous     Updated  
     Low     High     Low     High  

Acquisitions

   $ 0.0M     $ 0.0M     $ 0.0M     $ 0.0M  

Dispositions

   $ 25.0M     $ 75.0M     $ 38.6M     $ 60.0M  

Net Operating Income

   $ 109.0M     $ 111.0M     $ 109.0M     $ 110.0M  

General & Administrative Expenses

   $ 14.5M     $ 15.5M     $ 14.7M     $ 15.2M  

Interest Expense

   $ 32.0M     $ 33.0M     $ 32.5M     $ 33.0M  

2023 Core FFO per diluted share

   $ 1.38     $ 1.43     $ 1.38     $ 1.40  

Net Recurring Straight-Line Rent Adjustment

   $ 4.5M     $ 5.5M     $ 4.5M     $ 5.0M  

Same Store Cash NOI Change

     2.0     4.0     3.0     4.0

December 31, 2023 Occupancy

     85.0     87.0     85.0     86.0

Material Considerations:    

 

  1.

The General and Administrative Expenses guidance includes approximately $4.2 million for stock-based compensation. Our Core FFO definition excludes stock-based compensation. Excluding stock-based compensation, General and Administrative Expenses guidance for Full Year 2023 would have been $10.5 million – $11.0 million.

 

  2.

Annual weighted average fully diluted shares of common stock outstanding are assumed to be approximately 40.8 million. Guidance assumes that no share repurchases or issuances occur.

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 COVID-19 pandemic, 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 August 3, 2023.    

 

3


LOGO

 

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 067504.

A replay of the call will be available later in the day on August 3, 2023, continuing through November 1, 2023 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 968587. 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.

 

4


LOGO

 

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 first generation leasing costs within the first two years of acquisition, 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 and Same Store Cash NOI are calculated as the NOI attributable to the properties continuously owned and operated for the entirety of the reporting periods presented. The Company’s definition of Same Store NOI and Same Store Cash NOI excludes 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 it 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

 

5


LOGO

 

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 ongoing COVID-19 pandemic. 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, 2022 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 June 30, 2023 or relate to the quarter ended June 30, 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.

 

6


LOGO

 

City Office REIT, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands, except par value and share data)

 

     June 30,
2023
    December 31,
2022
 

Assets

    

Real estate properties

    

Land

   $ 193,524     $ 199,537  

Building and improvement

     1,189,789       1,215,000  

Tenant improvement

     146,633       139,365  

Furniture, fixtures and equipment

     689       689  
  

 

 

   

 

 

 
     1,530,635       1,554,591  

Accumulated depreciation

     (197,062     (175,720
  

 

 

   

 

 

 
     1,333,573       1,378,871  
  

 

 

   

 

 

 

Cash and cash equivalents

     38,350       28,187  

Restricted cash

     14,307       16,075  

Rents receivable, net

     48,971       44,429  

Deferred leasing costs, net

     21,058       21,989  

Acquired lease intangible assets, net

     49,876       55,438  

Other assets

     31,313       29,450  
  

 

 

   

 

 

 

Total Assets

   $ 1,537,448     $ 1,574,439  
  

 

 

   

 

 

 

Liabilities and Equity

    

Liabilities:

    

Debt

   $ 678,380     $ 690,099  

Accounts payable and accrued liabilities

     30,625       35,753  

Deferred rent

     7,956       9,147  

Tenant rent deposits

     7,142       7,040  

Acquired lease intangible liabilities, net

     8,422       9,150  

Other liabilities

     16,035       20,076  
  

 

 

   

 

 

 

Total Liabilities

     748,560       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 June 30, 2023 and December 31, 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 June 30, 2023 and December 31, 2022

     399       397  

Additional paid-in capital

     436,733       436,161  

Retained earnings

     235,705       251,542  

Accumulated other comprehensive income

     3,726       2,731  
  

 

 

   

 

 

 

Total Stockholders’ Equity

     788,563       802,831  

Non-controlling interests in properties

     325       343  
  

 

 

   

 

 

 

Total Equity

     788,888       803,174  
  

 

 

   

 

 

 

Total Liabilities and Equity

   $ 1,537,448     $ 1,574,439  
  

 

 

   

 

 

 

 

7


LOGO

 

City Office REIT, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

(In thousands, except per share data)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2023     2022     2023     2022  

Rental and other revenues

   $ 44,604     $ 45,498     $ 90,562     $ 90,350  

Operating expenses:

        

Property operating expenses

     17,246       16,836       34,966       33,325  

General and administrative

     3,668       3,614       7,433       7,070  

Depreciation and amortization

     15,768       15,701       31,072       31,516  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     36,682       36,151       73,471       71,911  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     7,922       9,347       17,091       18,439  

Interest expense:

        

Contractual interest expense

     (7,981     (5,982     (15,953     (11,729

Amortization of deferred financing costs and debt fair value

     (323     (302     (647     (614
  

 

 

   

 

 

   

 

 

   

 

 

 
     (8,304     (6,284     (16,600     (12,343

Net (loss)/gain on disposition of real estate property

     (134     —         (134     21,658  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

     (516     3,063       357       27,754  

Less:

        

Net income attributable to non-controlling interests in properties

     (164     (164     (333     (335
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to the Company

     (680     2,899       24       27,419  

Preferred stock distributions

     (1,855     (1,855     (3,710     (3,710
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to common stockholders

   $ (2,535   $ 1,044     $ (3,686   $ 23,709  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income per common share:

        

Basic

   $ (0.06   $ 0.02     $ (0.09   $ 0.54  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ (0.06   $ 0.02     $ (0.09   $ 0.53  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding:

        

Basic

     39,938       43,632       39,906       43,593  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     39,938       44,482       39,906       44,445  
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividend distributions declared per common share

   $ 0.10     $ 0.20     $ 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
June 30, 2023
 

Net loss attributable to common stockholders

   $ (2,535

(+) Depreciation and amortization

     15,768  

(+) Net loss on disposition of a real estate property

     134  
  

 

 

 
     13,367  

Non-controlling interests in properties:

  

(+) Share of net income

     164  

(-) Share of FFO

     (332
  

 

 

 

FFO attributable to common stockholders

   $ 13,199  
  

 

 

 

(+) Stock based compensation

     1,023  
  

 

 

 

Core FFO attributable to common stockholders

   $ 14,222  
  

 

 

 

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

     (953

(+) Net amortization of above and below market leases

     25  

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

     321  

(-) Net recurring tenant improvements and incentives

     (4,353

(-) Net recurring leasing commissions

     (654

(-) Net recurring capital expenditures

     (1,338
  

 

 

 

AFFO attributable to common stockholders

   $ 7,270  
  

 

 

 

FFO per common share

   $ 0.32  
  

 

 

 

Core FFO per common share

   $ 0.35  
  

 

 

 

AFFO per common share

   $ 0.18  
  

 

 

 

Dividends distributions declared per common share

   $ 0.10  

FFO Payout Ratio

     31

Core FFO Payout Ratio

     29

AFFO Payout Ratio

     56

Weighted average common shares outstanding - diluted

     40,793  

 

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
June 30,
    Six Months Ended
June 30,
 
     2023     2022     2023     2022  

Rental and other revenues

   $ 44,604     $ 45,498     $ 90,562     $ 90,350  

Property operating expenses

     17,246       16,836       34,966       33,325  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (“NOI”)

   $ 27,358     $ 28,662     $ 55,596     $ 57,025  

Less: NOI of properties not included in same store

     (772     (3,464     (1,461     (6,147
  

 

 

   

 

 

   

 

 

   

 

 

 

Same store NOI

   $ 26,586     $ 25,198     $ 54,135     $ 50,878  

Less:

        

Termination fee income

     (95     (254     (349     (670

Straight-line rent/expense adjustment

     (1,060     (1,317     (2,599     (1,644

Above and below market leases

     36       47       64       127  

NCI in properties – share in cash NOI

     (443     (398     (877     (798
  

 

 

   

 

 

   

 

 

   

 

 

 

Same store cash NOI

   $ 25,024     $ 23,276     $ 50,374     $ 47,893  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

10


LOGO

 

City Office REIT, Inc.

Reconciliation of Net Income to Core FFO Guidance

(Unaudited)

(In thousands, except per share data)

 

     Full Year 2023 Outlook  
     Low     High  

Net loss attributable to common stockholders

   $ (10,200   $ (10,700

(+) Depreciation and amortization

     63,000       64,000  

(+) Net loss on disposition of real estate property

     100       100  

(-) Non-controlling interests in properties

     (600     (600
  

 

 

   

 

 

 

FFO attributable to common stockholders

   $ 52,300     $ 52,800  
  

 

 

   

 

 

 

(+) Stock based compensation

     4,200       4,200  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders

   $ 56,500     $ 57,000  
  

 

 

   

 

 

 

FFO per common share

   $ 1.28     $ 1.29  
  

 

 

   

 

 

 

Core FFO per common share

   $ 1.38     $ 1.40  
  

 

 

   

 

 

 

Weighted average shares of common stock

     40,800       40,800  

Contact

City Office REIT, Inc.

Anthony Maretic, CFO

+1-604-806-3366

investorrelations@cityofficereit.com

 

11

v3.23.2
Document and Entity Information
Aug. 03, 2023
Document And Entity Information [Line Items]  
Amendment Flag false
Entity Central Index Key 0001593222
Document Type 8-K
Document Period End Date Aug. 03, 2023
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)
Historical Stock Chart
From May 2024 to Jun 2024 Click Here for more City Office REIT Charts.
City Office REIT (NYSE:CIO-A)
Historical Stock Chart
From Jun 2023 to Jun 2024 Click Here for more City Office REIT Charts.