City Office REIT Reports Third Quarter 2024 Results
City Office REIT reported Q3 2024 results with rental revenues of $42.4 million and a GAAP net loss of $4.5 million ($0.11 per share). Core FFO was $11.1 million ($0.27 per share), while AFFO reached $4.8 million ($0.12 per share). The company's portfolio occupancy stood at 83.4%, or 87.0% including signed leases not yet occupied. During Q3, they executed 141,000 square feet of new and renewal leases and completed a $50.0 million term loan repayment. Same Store Cash NOI increased 0.2% for Q3 2024 compared to the previous year. The company updated its 2024 guidance, raising expectations for year-end occupancy to 85.0-86.0% and projecting Core FFO of $1.15-$1.17 per share.
City Office REIT ha riportato i risultati del terzo trimestre 2024 con ricavi da affitto di 42,4 milioni di dollari e una perdita netta secondo il GAAP di 4,5 milioni di dollari (0,11 dollari per azione). Il Core FFO è stato di 11,1 milioni di dollari (0,27 dollari per azione), mentre l'AFFO ha raggiunto 4,8 milioni di dollari (0,12 dollari per azione). L'occupazione del portafoglio dell'azienda si attestava all'83,4%, o all'87,0% includendo i contratti di locazione firmati ma ancora vuoti. Durante il terzo trimestre, hanno effettuato 141.000 piedi quadrati di nuovi contratti e rinnovi di affitto e hanno completato un rimborso di prestito a termine di 50,0 milioni di dollari. Same Store Cash NOI è aumentato dello 0,2% per il terzo trimestre 2024 rispetto all'anno precedente. L'azienda ha aggiornato le previsioni per il 2024, aumentando le aspettative per l’occupazione a fine anno tra l'85,0% e l'86,0% e proiettando un Core FFO tra 1,15 e 1,17 dollari per azione.
City Office REIT informó los resultados del tercer trimestre de 2024 con ingresos por alquiler de 42,4 millones de dólares y una pérdida neta GAAP de 4,5 millones de dólares (0,11 dólares por acción). El Core FFO fue de 11,1 millones de dólares (0,27 dólares por acción), mientras que el AFFO alcanzó los 4,8 millones de dólares (0,12 dólares por acción). La ocupación de la cartera de la compañía se situó en el 83,4%, o en el 87,0% incluyendo los contratos de arrendamiento firmados pero aún no ocupados. Durante el tercer trimestre, ejecutaron 141,000 pies cuadrados de nuevos arrendamientos y renovaciones y completaron un reembolso de préstamo a término de 50,0 millones de dólares. Same Store Cash NOI aumentó un 0,2% en el tercer trimestre de 2024 en comparación con el año anterior. La compañía actualizó sus proyecciones para 2024, elevando las expectativas de ocupación para fin de año al 85,0-86,0% y proyectando un Core FFO de 1,15-1,17 dólares por acción.
City Office REIT는 2024년 3분기 실적을 보고하며 임대 수익이 4,240만 달러, GAAP 기준 순손실이 450만 달러(-주당 0.11달러)라고 발표했습니다. Core FFO는 1,110만 달러(-주당 0.27달러), AFFO는 480만 달러(-주당 0.12달러)에 도달했습니다. 회사 포트폴리오의 점유율은 83.4%로, 체결된 임대 계약을 포함하면 87.0%에 달했습니다. 3분기 동안 141,000 제곱피트의 신규 및 갱신 임대 계약을 체결하였고 5천만 달러의 기간 대출 상환을 완료했습니다. Same Store Cash NOI는 전년 대비 3분기 2024년 0.2% 증가했습니다. 회사는 연말 점유율에 대한 기대치를 85.0-86.0%으로 높이면서 2024년 전망을 업데이트했으며, Core FFO는 주당 1.15-1.17달러로 예상하고 있습니다.
City Office REIT a annoncé les résultats du troisième trimestre 2024 avec des revenus locatifs de 42,4 millions de dollars et une perte nette GAAP de 4,5 millions de dollars (0,11 $ par action). Le Core FFO s'élevait à 11,1 millions de dollars (0,27 $ par action), tandis que l'AFFO a atteint 4,8 millions de dollars (0,12 $ par action). Le taux d'occupation du portefeuille de l'entreprise était de 83,4 %, ou de 87,0 % en incluant les baux signés mais non encore occupés. Au cours du 3e trimestre, ils ont exécuté 141 000 pieds carrés de nouveaux baux et de renouvellements et ont complété un remboursement de prêt à terme de 50,0 millions de dollars. Same Store Cash NOI a augmenté de 0,2 % au 3e trimestre 2024 par rapport à l'année précédente. L'entreprise a mis à jour ses prévisions pour 2024, rehaussant les attentes d'occupation à la fin de l'année à 85,0-86,0 % et projetant un Core FFO de 1,15-1,17 $ par action.
City Office REIT meldete die Ergebnisse für das 3. Quartal 2024 mit Mieteinnahmen von 42,4 Millionen US-Dollar und einem GAAP-Nettoverlust von 4,5 Millionen US-Dollar (0,11 US-Dollar pro Aktie). Der Core FFO betrug 11,1 Millionen US-Dollar (0,27 US-Dollar pro Aktie), während das AFFO 4,8 Millionen US-Dollar (0,12 US-Dollar pro Aktie) erreichte. Die Portfoliobelegung des Unternehmens lag bei 83,4 %, bzw. 87,0 %, wenn man die unterzeichneten, aber noch nicht belegten Mietverträge einbezieht. Im 3. Quartal schlossen sie 141.000 Quadratfuß neuer und erneuerter Mietverträge ab und führten eine Rückzahlung eines Terminkredits in Höhe von 50,0 Millionen US-Dollar durch. Same Store Cash NOI stieg im 3. Quartal 2024 um 0,2 % im Vergleich zum Vorjahr. Das Unternehmen aktualisierte seine Prognose für 2024 und erhöhte die Erwartungen an die Belegung zum Jahresende auf 85,0-86,0 % und prognostizierte einen Core FFO von 1,15-1,17 US-Dollar pro Aktie.
- Executed 601,000 square feet of new and renewal leases in first nine months of 2024
- Same Store Cash NOI increased 0.2% in Q3 2024 year-over-year
- Improved 2024 guidance for year-end occupancy to 85.0-86.0%
- Successfully renewed WeWork lease at Bloc 83 through December 2026
- GAAP net loss of $4.5 million ($0.11 per share) in Q3 2024
- Current portfolio occupancy at 83.4% shows significant vacancy
- Same Store Cash NOI decreased 0.9% for the nine months ended September 30, 2024
- Short weighted average debt maturity of 2.1 years with 5.2% interest rate
Insights
The Q3 2024 results present a mixed picture for City Office REIT. Key metrics show: rental revenues of
The company's leasing performance shows signs of improvement with 141,000 square feet of new and renewal leases executed. New leases commanded higher rates at
The updated guidance suggests modest improvement, with occupancy expected to reach
The property renovation strategy appears well-timed given the challenging office market environment. The successful execution of 601,000 square feet of leases year-to-date demonstrates market demand for upgraded office spaces. The renewal costs at
The WeWork lease extension at Bloc 83 in Raleigh is particularly noteworthy, as it secures occupancy through 2026 despite broader market concerns about flexible workspace operators. The relatively short weighted average lease term of 4.5-5.0 years for new and renewal leases reflects ongoing market uncertainty but provides flexibility for future rate adjustments.
Third Quarter Highlights
- Rental and other revenues were
. GAAP net loss attributable to common stockholders was approximately$42.4 million , or ($4.5 million ) per fully diluted share;$0.11 - Core FFO was approximately
, or$11.1 million per fully diluted share;$0.27 - AFFO was approximately
, or$4.8 million per fully diluted share;$0.12 - In-place occupancy was
83.4% as of quarter end, or87.0% 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
term loan;$50.0 million - Declared a third quarter dividend of
per share of common stock, paid on October 24, 2024; and$0.10 - Declared a third quarter dividend of
per share of Series A Preferred Stock, paid on October 24, 2024.$0.41 40625
"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
Portfolio Operations
The Company reported that its total portfolio as of September 30, 2024 contained 5.6 million net rentable square feet and was
Same Store Cash NOI increased
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
Renewal Leasing – Renewal leases were signed with a weighted average lease term of 4.5 years at a weighted average effective annual rent of
Capital Structure
As of September 30, 2024, the Company had total principal outstanding debt of approximately
During the quarter, the Company's
Dividends
On September 13, 2024, the Company's Board of Directors approved and the Company declared a cash dividend of
On September 13, 2024, the Company's Board of Directors approved and the Company declared a cash dividend of
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.
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:
- Dispositions reflects the disposition of the Cascade Station property in
Portland that occurred earlier in 2024. - The General & Administrative Expenses guidance includes approximately
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$4.3 million –$10.2 million .$11.2 million - Annual weighted average fully diluted shares of common stock outstanding are assumed to be approximately 41.4 million.
- 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.
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 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 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.
City Office REIT, Inc. | |||||
Condensed Consolidated Balance Sheets | |||||
(Unaudited) | |||||
(In thousands, except par value and share data) | |||||
September 30, 2024 | December 31, | ||||
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: | |||||
| 112,000 | 112,000 | |||
Common stock, | 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 |
City Office REIT, Inc. | |||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||
(Unaudited) | |||||||||||||
(In thousands, except per share data) | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
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 |
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 |
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 | Nine Months Ended | ||||||
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 |
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
View original content to download multimedia:https://www.prnewswire.com/news-releases/city-office-reit-reports-third-quarter-2024-results-302292159.html
SOURCE City Office REIT, Inc.
FAQ
What was City Office REIT's (CIO) Core FFO per share in Q3 2024?
What is City Office REIT's (CIO) updated occupancy guidance for year-end 2024?
How much leasing activity did City Office REIT (CIO) execute in Q3 2024?