City Office REIT Reports Third Quarter 2020 Results

Rhea-AI Summary

City Office REIT (CIO) reported its Q3 2020 results, showing a GAAP net income of approximately $1.0 million, or $0.02 per diluted share. Core FFO was $15.3 million ($0.35/share), while AFFO stood at $9.9 million ($0.22/share). The company achieved over 99% rent collection for Q3. In-place occupancy was at 93.1%. Notably, a 136,000 sq. ft. lease with a life science tenant in San Diego is expected to generate an additional $2.8 million in annual base rental revenue. The company also disposed of land for $6.5 million and declared dividends totaling $0.15 per common share and $0.4140625 for preferred stock.

Positive

• GAAP net income of $1.0 million, or $0.02 per diluted share.
• Core FFO of $15.3 million, or $0.35 per diluted share.
• Over 99% of Q3 contractual base rent collected.
• Executed 189,000 sq. ft. of new and renewal leases.
• 136,000 sq. ft. lease with a life science tenant expected to generate $2.8 million in annual rental revenue.
• Closed land sale for $6.5 million, with a gain of $1.3 million.
• Declared a dividend of $0.15 per common share for Q3.
• Increased full-year guidance for Core FFO and Same Store Cash NOI growth.

Negative

• Same Store Cash NOI decreased by 1.9% compared to Q3 2019.

VANCOUVER--(BUSINESS WIRE)--City Office REIT, Inc. (NYSE: CIO) (the “Company,” “City Office,” “we” or “our”) today announced its results for the quarter ended September 30, 2020.

Third Quarter Highlights

• GAAP net income attributable to common stockholders was approximately $1.0 million, or $0.02 per fully diluted share;
• Core FFO was approximately $15.3 million, or $0.35 per fully diluted share;
• AFFO was approximately $9.9 million, or $0.22 per fully diluted share;
• To date, collected over 99% of third quarter contractual base rent;
• Same Store Cash NOI decreased 1.9% as compared to the third quarter of 2019;
• In-place occupancy closed the quarter at 93.1%;
• Executed approximately 189,000 square feet of new and renewal leases during the quarter;
• 136,000 square feet of new and renewal leasing was completed with a life science tenant at the Sorrento Mesa property in San Diego, California. Upon full occupancy in 2021, these lease amendments are expected to generate approximately $2.8 million of incremental base rental revenue per year as compared to the expiring rates;
• Closed the disposition of 7.8 acres of land at Circle Point in Denver, Colorado for $6.5 million;
• Declared a third quarter dividend of $0.15 per share of common stock, paid on October 22, 2020; and
• Declared a third quarter dividend of $0.4140625 per share of Series A Preferred Stock, paid on October 22, 2020.

Highlights Subsequent to Quarter End

• To date, collected approximately 99% of October contractual base rent.

“Our results in the third quarter are indicative of our continued operational and value-creation successes despite challenging overall economic conditions,” commented James Farrar, the Company’s Chief Executive Officer. “For the third quarter, our strong results reflect the impact of significant leasing transactions, healthy rent collection metrics, the accretive impact of our share repurchase program and continued operational execution. Compared to the third quarter of 2019, Core FFO per share and occupancy are higher and leverage on a Net Debt to EBITDA basis is lower. As with the large leasing transaction we completed at Sorrento Mesa during the quarter, we continue to focus on advancing strategic lease renewals, maintaining our diverse tenant base and finding opportunities to unlock value in our portfolio.”

“We have also raised our previously issued full year 2020 guidance ranges for Core FFO per share, Same Store Cash NOI Growth and Occupancy. We intend to continue to operate with lower leverage levels and in a conservative manner to protect long term value for our shareholders.”

A reconciliation of certain non-GAAP financial measures, including FFO, Core FFO, AFFO, NOI, Same Store NOI, Same Store Cash NOI, Adjusted 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, 2020 contained 5.8 million net rentable square feet and was 93.1% occupied.

The Company has collected over 99% of contractual base rent for the three months ended September 30, 2020. Rent abatement or deferral agreements have been reached with tenants representing an additional 0.5% of contractual base rent.

Net Operating Income was approximately $26.4 million and Adjusted Cash NOI (CIO share) was approximately $24.8 million for the third quarter of 2020. Net Operating Income for the quarter benefited from $0.5 million of termination fee income related to a lease expansion by a tenant at the Cherry Creek property that necessitated a lease termination by another tenant.

Same Store Cash NOI decreased 1.9% for the three months ended September 30, 2020 as compared to the same period in the prior year. Same Store Cash NOI increased 1.4% for the nine months ended September 30, 2020 as compared to the same period in the prior year.

Investment and Disposition Activity

On July 23, 2020, the Company completed the previously announced disposition of 7.8 acres of land at its Circle Point campus in Denver, Colorado for $6.5 million, resulting in an aggregate gain of approximately $1.3 million, after disposal related costs and taxes paid by our taxable REIT subsidiary. The land is expected to be developed for multifamily and mixed use, including an oversized fitness facility that will be an amenity to City Office’s two adjacent office buildings. The Company retains a 10.4 acre parcel of land contiguous with its Circle Point office campus, which is zoned for approximately 220,000 square feet of office.

Leasing Activity

The Company’s total leasing activity during the third quarter of 2020 was approximately 189,000 square feet, which included 48,000 square feet of new leasing and 141,000 square feet of renewals. Approximately 183,000 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 9.1 years at a weighted average annual rent of $47.58 per square foot and at a weighted average cost of $3.36 per square foot per year.

Renewal Leasing – Renewal leases were signed with a weighted average lease term of 7.8 years at a weighted average annual rent of $29.32 per square foot and at a weighted average cost of $1.99 per square foot per year.

Of note during the quarter, the Company executed a total of 136,000 square feet of leasing with a life science tenant at the Sorrento Mesa property in San Diego, California. This includes a 51,000 square foot lease renewal commencing in December 2020, a 26,000 square foot expansion in the same building commencing in September 2021 and a 59,000 square foot lease extension in a nearby building. Upon full occupancy occurring in September 2021, these lease amendments are expected to generate approximately $2.8 million of incremental base rental revenue per year as compared to the expiring rates. The Company began reflecting these results in the third quarter, including in the calculation of straight-line rent.

Capital Structure

As of September 30, 2020, the Company had total principal outstanding debt of approximately $682.6 million. Approximately $557.6 million or 81.7% of the Company’s outstanding debt was fixed rate. When factoring in the $50 million term loan as fixed rate debt due to an interest swap, which effectively fixes the 30-day LIBOR rate, approximately 89.0% of the Company’s debt was effectively fixed rate. City Office’s total principal outstanding debt had a weighted average maturity of approximately 4.5 years and a weighted average interest rate of 3.8%.

On March 9, 2020, the Company’s board of directors approved a share repurchase plan authorizing the Company to repurchase up to $100.0 million of its outstanding shares of common stock. The Company completed this program in July 2020. Pursuant to this initial program, the Company purchased 11,363,851 shares at an average gross price of $8.80 per share for an aggregate cost of approximately $100.0 million.

On August 5, 2020, the Company’s board of directors approved a share repurchase plan authorizing the Company to repurchase up to an additional $50.0 million of its outstanding shares of common stock. No shares have been purchased under this new program to date.

Dividends

On September 15, 2020, the Company’s board of directors approved and the Company declared a cash dividend of $0.15 per share of the Company’s common stock for the three months ended September 30, 2020. The dividend was paid on October 22, 2020 to common stockholders and unitholders of record as of October 8, 2020.

On September 15, 2020, 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, 2020. The dividend was paid on October 22, 2020 to preferred stockholders of record as of October 8, 2020.

Revised 2020 Outlook

The Company is updating its full year 2020 guidance based on year-to-date performance and its expectations for the remainder of the year.

2020 Core FFO per diluted share expectations were increased primarily due to the impact of the significant leasing transaction at the Sorrento Mesa property and the reduced provision for uncollectible rents.

Full Year 2020 Guidance	Previous			Updated
	Low	High		Low	High
Property Acquisitions	Nil	Nil		Nil	Nil
Net Operating Income	$100.0M	$102.0M		$102.0M	$102.5M
General & Administrative Expenses	$10.5M	$11.5M		$10.5M	$11.0M
Interest Expense	$27.0M	$28.0M		$27.5M	$28.0M
2020 Core FFO per diluted share	$1.15	$1.18		$1.20	$1.22
Net Recurring Straight-Line Rent Adjustment	$1.5M	$2.5M		$2.0M	$2.5M
Same Store Cash NOI Change	(1.0%)	2.0%		0.5%	1.0%
December 31, 2020 Occupancy	88.5%	90.5%		90.5%	91.0%

This revised outlook reflects management’s view of current and future market conditions, including future acquisitions and dispositions, rental rates, occupancy levels, leasing activity, uncollectible rents, operating and general administrative expenses, weighted average diluted shares outstanding and interest rates. We may revise guidance in future quarters as the impacts of the COVID-19 pandemic are uncertain and impossible to predict.

Material Considerations:

1. The General and Administrative Expenses guidance includes approximately $2.3 million for stock-based compensation. Our Core FFO definition excludes stock-based compensation. Excluding stock-based compensation, General and Administrative Expenses guidance would have been $8.2 – $8.7 million.
2. Due to uncertainty created by COVID-19, Net Operating Income contains a general provision for uncollectible rents of 0.5% of rental revenue for the fourth quarter of 2020 (previously between 0.5% and 2.0% of rental revenue for the third and fourth quarters of 2020).
3. Annual weighted average fully diluted shares of common stock outstanding are assumed to be approximately 47.7 million. No share repurchases have been assumed.

Webcast and Conference Call Details

City Office’s management will hold a conference call at 11:00 am Eastern Time on November 5, 2020.

The webcast will be available under the “Investor Relations” section of the Company’s website at www.cityofficereit.com. The conference call can be accessed by dialing 1-866-262-0919 for domestic callers and 1-412-902-4106 for international callers.

A replay of the call will be available later in the day on November 5, 2020, continuing through 11:59 pm Eastern Time on February 5, 2021 and can be accessed by dialing 1-877-344-7529 for domestic callers and 1-412-317-0088 for international callers. The passcode for the replay is 10148783. 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.cityofficereit.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 the earn-out, 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 first generation leasing costs within the first two years of our initial public offering or 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”), Adjusted Cash NOI (CIO share) – We define NOI as rental and other revenues less property operating expenses. We define Adjusted Cash NOI as NOI less the effect of recurring straight-line rent / expense, deferred market rent, and any amounts which are funded by the selling entities and NCI in properties.

We consider NOI and Adjusted Cash NOI to be appropriate supplemental performance measures to net income because we believe they provide 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 is 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 is an important measure 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 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, estimated replacement costs of our properties, the Company’s expectations regarding tenant occupancy, re-leasing periods, projected capital improvements, expected sources of 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, 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, 2019 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, 2020 or relate to the quarter ended September 30, 2020. 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.
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands, except par value and share data)
	September 30, 2020				December 31, 2019
Assets
Real estate properties
Land	$	230,034			$	230,034
Building and improvement		790,981				784,636
Tenant improvement		107,335				94,218
Furniture, fixtures and equipment		285				285
		1,128,635				1,109,173
Accumulated depreciation		(129,620	)			(101,835	)
		999,015				1,007,338
Cash and cash equivalents		38,399				70,129
Restricted cash		17,962				17,394
Rents receivable, net		34,756				32,112
Deferred leasing costs, net		14,954				12,393
Acquired lease intangible assets, net		51,552				67,533
Other assets		16,174				17,061
Assets held for sale		—				4,514
Total Assets	$	1,172,812			$	1,228,474
Liabilities and Equity
Liabilities:
Debt	$	678,533			$	607,250
Accounts payable and accrued liabilities		32,633				28,786
Deferred rent		6,103				6,593
Tenant rent deposits		5,418				5,658
Acquired lease intangible liabilities, net		6,484				8,194
Other liabilities		18,523				22,794
Liabilities related to assets held for sale		—				67
Total Liabilities		747,694				679,342
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		112,000				112,000
Common stock, $0.01 par value, 100,000,000 shares authorized, 43,397,117 and 54,591,047 shares issued and outstanding		433				545
Additional paid-in capital		478,774				577,131
Accumulated deficit		(164,917	)			(142,383	)
Accumulated other comprehensive (loss)/income		(2,190	)			715
Total Stockholders’ Equity		424,100				548,008
Non-controlling interests in properties		1,018				1,124
Total Equity		425,118				549,132
Total Liabilities and Equity	$	1,172,812			$	1,228,474

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,
		2020				2019				2020				2019
Rental and other revenues	$	41,261			$	38,946			$	121,000			$	117,236
Operating expenses:
Property operating expenses		14,886				14,384				43,666				42,754
General and administrative		2,546				2,775				8,025				8,435
Depreciation and amortization		15,189				15,035				45,222				44,057
Total operating expenses		32,621				32,194				96,913				95,246
Operating income		8,640				6,752				24,087				21,990
Interest expense:
Contractual interest expense		(6,620	)			(7,378	)			(19,773	)			(22,022	)
Amortization of deferred financing costs and debt fair value		(328	)			(321	)			(993	)			(992	)
		(6,948	)			(7,699	)			(20,766	)			(23,014	)
Net gain on sale of real estate property		1,347				—				1,347				478
Net income/(loss)		3,039				(947	)			4,668				(546	)
Less:
Net income attributable to non-controlling interests in properties		(153	)			(164	)			(514	)			(498	)
Net income/(loss) attributable to the Company		2,886				(1,111	)			4,154				(1,044	)
Preferred stock distributions		(1,855	)			(1,855	)			(5,565	)			(5,565	)
Net income/(loss) attributable to common stockholders	$	1,031			$	(2,966	)		$	(1,411	)		$	(6,609	)
Net income/(loss) per common share:
Basic	$	0.02			$	(0.07	)		$	(0.03	)		$	(0.16	)
Diluted	$	0.02			$	(0.07	)		$	(0.03	)		$	(0.16	)
Weighted average common shares outstanding:
Basic		43,593				42,591				48,508				40,610
Diluted		44,014				42,591				48,508				40,610
Dividend distributions declared per common share	$	0.150			$	0.235			$	0.450			$	0.705

City Office REIT, Inc.
Reconciliation of Net Income to Net Operating Income and Adjusted Cash NOI
(Unaudited)
(In thousands)
	Three Months Ended September 30, 2020
Net income	$	3,039
Adjustments to net income:
General and administrative		2,546
Contractual interest expense		6,620
Amortization of deferred financing costs and debt fair value		328
Depreciation and amortization		15,189
Net gain on sale of real estate property		(1,347	)
Net Operating Income (“NOI”)	$	26,375
Net recurring straight-line rent/expense adjustment		(1,136	)
Net amortization of above and below market leases		(24	)
Portfolio Adjusted Cash NOI	$	25,215
NCI in properties – share in cash NOI		(389	)
Adjusted Cash NOI (CIO share)	$	24,826

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, 2020
Net income attributable to common stockholders	$	1,031
(+) Depreciation and amortization		15,189
(-) Net gain on sale of real estate property		(1,347	)
		14,873
Non-controlling interests in properties:
(+) Share of net income		153
(-) Share of FFO		(313	)
FFO attributable to common stockholders	$	14,713
(+) Stock based compensation		588
Core FFO attributable to common stockholders	$	15,301
(+) Net recurring straight-line rent/expense adjustment		(1,136	)
(+) Net amortization of above and below market leases		(24	)
(+) Net amortization of deferred financing costs and debt fair value		325
(-) Net recurring tenant improvements and incentives		(1,901	)
(-) Net recurring leasing commissions		(1,639	)
(-) Net recurring capital expenditures		(1,045	)
AFFO attributable to common stockholders	$	9,881
FFO per common share	$	0.33
Core FFO per common share	$	0.35
AFFO per common share	$	0.22
Dividends distributions declared per common share	$	0.150
FFO Payout Ratio		45	%
Core FFO Payout Ratio		43	%
AFFO Payout Ratio		67	%
Weighted average common shares outstanding - diluted		44,014

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,
		2020				2019				2020				2019
Rental and other revenues	$	41,261			$	38,946			$	121,000			$	117,236
Property operating expenses		14,886				14,384				43,666				42,754
Net operating income (“NOI”)	$	26,375			$	24,562			$	77,334			$	74,482
Less: NOI of properties not included in same store		(1,664	)			(963	)			(7,483	)			(3,804	)
Same store NOI	$	24,711			$	23,599			$	69,851			$	70,678
Less:
Non-recurring other income		(29	)			—				(29	)			(2,625	)
Termination fee income		(549	)			(90	)			(1,412	)			(328	)
Straight-line rent/expense adjustment		(1,028	)			(100	)			(982	)			(1,664	)
Above and below market leases		(111	)			17				(383	)			30
NCI in properties – share in cash NOI		(389	)			(388	)			(1,223	)			(1,173	)
Same store cash NOI	$	22,605			$	23,038			$	65,822			$	64,918

City Office REIT, Inc.
Reconciliation of Net Income to Core FFO Guidance
(Unaudited)
(In thousands, except per share data)
		Full year 2020 Outlook
		Low				High
Net loss attributable to common stockholders		$	(4,900	)		$	(3,400	)
(+) Depreciation and amortization			60,500				60,000
(-) Non-controlling interests in properties			(650	)			(650	)
(+) Stock based compensation			2,300				2,300
Core FFO attributable to common stockholders		$	57,250			$	58,250
Core FFO per common share		$	1.20			$	1.22
Weighted average shares of common stock			47,700				47,700