false00015932220001593222us-gaap:SeriesAPreferredStockMember2025-02-202025-02-200001593222us-gaap:CommonStockMember2025-02-202025-02-2000015932222025-02-202025-02-20

 

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): February 20, 2025

 

 

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)

(IRS Employer
Identification No.)

 

 

 

 

 

666 Burrard Street

Suite 3210

 

Vancouver, British Columbia

 

V6C 2X8

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (604) 806-3366

 

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 February 20, 2025 announcing its financial results for the fiscal year ended December 31, 2024. A copy of the press release is attached hereto as Exhibit 99.1.

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

Item 9.01 Financial Statements and Exhibits.

Exhibit

Number

 

Description

99.1

City Office REIT, Inc. Press Release, dated February 20, 2025.

104

Cover Page Interactive Data File (embedded within the Inline XBRL Document).

 


SIGNATURES

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

 

 

 

CITY OFFICE REIT, INC.

 

 

 

 

Date:

February 20, 2025

By:

/s/ James Farrar

 

 

 

Name: James Farrar
Title: Chief Executive Officer and Director

 


img219544828_0.jpg

Exhibit 99.1

 

City Office REIT Reports Fourth Quarter and Full Year 2024 Results

VANCOUVER—February 20, 2025 —City Office REIT, Inc. (NYSE: CIO) (the “Company,” “City Office,” “we” or “our”) today announced its results for the quarter and full year ended December 31, 2024.

Fourth Quarter Highlights

Rental and other revenues were $41.9 million. GAAP net loss attributable to common stockholders was approximately $12.6 million, or ($0.31) per fully diluted share;
Core FFO was approximately $11.7 million, or $0.28 per fully diluted share;
AFFO was approximately $4.3 million, or $0.10 per fully diluted share;
In-place occupancy was 85.4% as of quarter end, or 87.6% including signed leases not yet occupied;
Executed approximately 205,000 square feet of new and renewal leases during the quarter;
Same Store Cash NOI increased 3.3% as compared to the fourth quarter of 2023;
Declared a fourth quarter dividend of $0.10 per share of common stock, paid on January 23, 2025; and
Declared a fourth quarter dividend of $0.4140625 per share of Series A Preferred Stock, paid on January 23, 2025.

Highlights Subsequent to Quarter End

Closed the disposition of the Superior Pointe property in Denver, Colorado for a gross sale price of $12.0 million.

“2024 represented a fundamental positive shift for the office sector,” commented James Farrar, the Company’s Chief Executive Officer. “Strong leasing momentum continued into the fourth quarter across our portfolio. With a healthy 205,000 square feet of new and renewal leases signed during the quarter, portfolio occupancy increased to 85.4% (or 87.6% including signed leases not yet occupied). This represented a 2.0% occupancy increase over the prior quarter. Same Store Cash NOI increased by 3.3% in the fourth quarter through strong leasing performance during the year. In addition, the Company achieved a robust 12.3% cash re-leasing spread during the fourth quarter and 5.9% across all of 2024.”

“As we enter 2025, we expect that the Company will benefit from the extensive renovation programs completed over the last few years. We have built a portfolio of well-positioned office assets across highly desirable markets.”

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

 


img219544828_0.jpg

Portfolio Operations

The Company reported that its total portfolio as of December 31, 2024 contained 5.6 million net rentable square feet and was 85.4% occupied, or 87.6% including signed leases not yet occupied.

Same Store Cash NOI increased 3.3% for the three months ended December 31, 2024 as compared to the same period in the prior year. Same Store Cash NOI increased 0.1% for the twelve months ended December 31, 2024 as compared to the same period in the prior year.

Leasing Activity

The Company’s total leasing activity during the fourth quarter of 2024 was approximately 205,000 square feet, which included 81,000 square feet of new leasing and 124,000 square feet of renewals. Approximately 153,000 square feet of leases signed within the quarter are expected to take occupancy subsequent to quarter end. The Company’s total leasing activity during the twelve months ended December 31, 2024 was approximately 806,000 square feet, which represents a 35% increase in total leasing completed as compared to the same period in 2023.

New Leasing – New leases were signed with a weighted average lease term of 6.1 years at a weighted average effective annual rent of $32.88 per square foot and at a weighted average cost of $11.58 per square foot per year.

Renewal Leasing – Renewal leases were signed with a weighted average lease term of 4.4 years at a weighted average effective annual rent of $46.25 per square foot and at a weighted average cost of $6.05 per square foot per year.

Capital Structure

As of December 31, 2024, the Company had total principal outstanding debt of approximately $649.5 million. Approximately 82.3% of the Company’s debt was fixed rate or effectively fixed rate due to interest rate swaps. City Office’s total principal outstanding debt had a weighted average maturity of approximately 1.9 years and a weighted average interest rate of 5.1%.

Disposition of Real Estate

Subsequent to quarter end, the Company completed the disposition of the Superior Pointe property in Denver, Colorado for a gross sale price of $12.0 million. The property was unencumbered by debt. Related to the sale, during the quarter, the Company recognized an impairment of real estate of $8.5 million to lower the carrying amount of the property to its estimated fair value less cost to sell.

Dividends

On December 13, 2024, the Company’s Board of Directors approved and the Company declared a cash dividend of $0.10 per share of the Company’s common stock for the three months ended December 31, 2024. The dividend was paid on January 23, 2025 to common stockholders and unitholders of record as of January 9, 2025.

On December 13, 2024, the Company’s Board of Directors approved and the Company declared a cash dividend of $0.4140625 per share of the Company’s 6.625% Series A Preferred Stock for the three months ended December 31, 2024. The dividend was paid on January 23, 2025 to preferred stockholders of record as of January 9, 2025.

2

 


img219544828_0.jpg

2025 Outlook

For 2025, the Company expects Core FFO per fully diluted share to be in the range of $1.10 to $1.14. This range is in line with the Company’s fourth quarter 2024 Core FFO per share annualized. The Company expects an increase in portfolio occupancy at year-end 2025 compared to year-end 2024 as signed leases take occupancy. The Company also anticipates positive Same Store Cash NOI growth.

The outlook includes the following assumptions:

 

Full Year 2025 Guidance

 

Low

 

 

High

 

Net Operating Income

 

$

102.5M

 

 

$

104.5M

 

General & Administrative Expenses

 

$

14.5M

 

 

$

15.5M

 

Interest Expense

 

$

37.0M

 

 

$

38.0M

 

2025 Core FFO per fully diluted share

 

$

 

1.10

 

 

$

 

1.14

 

Same Store Cash NOI Change

 

 

 

2.5

%

 

 

 

4.5

%

December 31, 2025 Occupancy

 

 

 

85.0

%

 

 

 

87.0

%

 

Material Considerations:

1.
Guidance includes the disposition of Superior Pointe in Denver, which closed in January 2025. There are no additional acquisitions or dispositions assumed in the 2025 guidance.
2.
The General & Administrative Expenses guidance includes approximately $3.4 million for stock-based compensation. Our Core FFO definition excludes stock-based compensation. Excluding stock-based compensation, General & Administrative Expenses guidance for Full Year 2025 would have been $11.1 million – $12.1 million.
3.
Annual weighted average fully diluted shares of common stock outstanding are assumed to be approximately 41.7 million.
4.
2025 guidance assumes no share issuances and no share repurchase activity.

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

Webcast and Conference Call Details

City Office’s management will hold a conference call at 11:00 am Eastern Time on February 20, 2025.

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 290040.

A replay of the call will be available later in the day on February 20, 2025, continuing through May 21, 2025 and can be accessed by dialing 1-866-813-9403 for domestic callers and 1-929-458-6194 for international callers. The

3

 


img219544828_0.jpg

passcode for the replay is 860763. 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 the fair value of contingent consideration and the amortization of stock based compensation.

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

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

4

 


img219544828_0.jpg

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.

5

 


img219544828_0.jpg

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, 2024 under the heading “Risk Factors” and in our subsequent reports filed with the SEC, many of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove to be incorrect, our actual results may vary in material respects from what we may have expressed or implied by these forward-looking statements. We caution that you should not place undue reliance on any of our forward-looking statements. Any forward-looking statement made by us in this press release speaks only as of the date of this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. The Company does not guarantee that the assumptions underlying such forward-looking statements contained in this press release are free from errors. Unless otherwise stated, historical financial information and per share and other data are as of December 31, 2024 or relate to the quarter ended December 31, 2024. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by applicable securities laws.





6

 


img219544828_0.jpg

City Office REIT, Inc.

Consolidated Balance Sheets

 

(In thousands, except par value and share data)

 

 

December 31,
2024

 

 

December 31,
2023

 

Assets

 

 

 

 

 

 

Real estate properties

 

 

 

 

 

 

Land

 

$

190,372

 

 

$

193,524

 

Building and improvement

 

 

1,169,793

 

 

 

1,194,819

 

Tenant improvement

 

 

163,569

 

 

 

152,540

 

Furniture, fixtures and equipment

 

 

1,368

 

 

 

820

 

 

 

1,525,102

 

 

 

1,541,703

 

Accumulated depreciation

 

 

(251,956

)

 

 

(218,628

)

 

 

1,273,146

 

 

 

1,323,075

 

Cash and cash equivalents

 

 

18,886

 

 

 

30,082

 

Restricted cash

 

 

15,073

 

 

 

13,310

 

Rents receivable, net

 

 

52,311

 

 

 

53,454

 

Deferred leasing costs, net

 

 

25,291

 

 

 

21,046

 

Acquired lease intangible assets, net

 

 

34,631

 

 

 

42,434

 

Other assets

 

 

23,744

 

 

 

27,975

 

Assets held for sale

 

 

12,588

 

 

 

 

Total Assets

 

$

1,455,670

 

 

$

1,511,376

 

Liabilities and Equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Debt

 

$

646,972

 

 

$

669,510

 

Accounts payable and accrued liabilities

 

 

34,535

 

 

 

29,070

 

Deferred rent

 

 

7,010

 

 

 

7,672

 

Tenant rent deposits

 

 

7,257

 

 

 

7,198

 

Acquired lease intangible liabilities, net

 

 

6,301

 

 

 

7,736

 

Other liabilities

 

 

16,879

 

 

 

17,557

 

Liabilities related to assets held for sale

 

 

2,176

 

 

 

 

Total Liabilities

 

 

721,130

 

 

 

738,743

 

Commitments and Contingencies

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

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

 

 

112,000

 

 

 

112,000

 

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

 

 

401

 

 

 

399

 

Additional paid-in capital

 

 

442,329

 

 

 

438,867

 

Retained earnings

 

 

179,838

 

 

 

221,213

 

Accumulated other comprehensive loss

 

 

(713

)

 

 

(248

)

Total Stockholders’ Equity

 

 

733,855

 

 

 

772,231

 

Non-controlling interests in properties

 

 

685

 

 

 

402

 

Total Equity

 

 

734,540

 

 

 

772,633

 

Total Liabilities and Equity

 

$

1,455,670

 

 

$

1,511,376

 

 

7

 


img219544828_0.jpg

City Office REIT, Inc.

Consolidated Statements of Operations

 

(In thousands, except per share data)

 

 

Three Months Ended

 

 

Years Ended

 

 

December 31,

 

 

December 31,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Rental and other revenues

 

$

41,919

 

 

$

44,321

 

 

$

171,126

 

 

$

179,096

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

 

16,440

 

 

 

17,387

 

 

 

69,460

 

 

 

69,997

 

General and administrative

 

 

3,880

 

 

 

3,878

 

 

 

15,201

 

 

 

14,841

 

Depreciation and amortization

 

 

14,881

 

 

 

17,192

 

 

 

59,321

 

 

 

62,987

 

Impairment of real estate

 

 

8,463

 

 

 

 

 

 

8,463

 

 

 

 

Total operating expenses

 

 

43,664

 

 

 

38,457

 

 

 

152,445

 

 

 

147,825

 

Operating income

 

 

(1,745

)

 

 

5,864

 

 

 

18,681

 

 

 

31,271

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Contractual interest expense

 

 

(8,458

)

 

 

(8,069

)

 

 

(32,960

)

 

 

(31,876

)

Amortization of deferred financing costs and debt fair value

 

 

(353

)

 

 

(317

)

 

 

(1,384

)

 

 

(1,296

)

 

 

(8,811

)

 

 

(8,386

)

 

 

(34,344

)

 

 

(33,172

)

Net loss on disposition of real estate property

 

 

 

 

 

 

 

 

(1,462

)

 

 

(134

)

Net loss

 

 

(10,556

)

 

 

(2,522

)

 

 

(17,125

)

 

 

(2,035

)

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests in properties

 

 

(144

)

 

 

(141

)

 

 

(555

)

 

 

(647

)

Net loss attributable to the Company

 

 

(10,700

)

 

 

(2,663

)

 

 

(17,680

)

 

 

(2,682

)

Preferred stock distributions

 

 

(1,855

)

 

 

(1,855

)

 

 

(7,420

)

 

 

(7,420

)

Net loss attributable to common stockholders

 

$

(12,555

)

 

$

(4,518

)

 

$

(25,100

)

 

$

(10,102

)

Net loss per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.31

)

 

$

(0.11

)

 

$

(0.63

)

 

$

(0.25

)

Diluted

 

$

(0.31

)

 

$

(0.11

)

 

$

(0.63

)

 

$

(0.25

)

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

40,154

 

 

 

39,938

 

 

 

40,140

 

 

 

39,922

 

Diluted

 

 

40,154

 

 

 

39,938

 

 

 

40,140

 

 

 

39,922

 

Dividend distributions declared per common share

 

$

0.10

 

 

$

0.10

 

 

$

0.40

 

 

$

0.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 


img219544828_0.jpg

City Office REIT, Inc.

Reconciliation of Net Income to FFO, Core FFO and AFFO

(Unaudited)

 

(In thousands, except per share data)

 

 

Three Months Ended

 

 

December 31, 2024

 

Net loss attributable to common stockholders

 

$

(12,555

)

(+) Depreciation and amortization

 

 

14,881

 

(+) Impairment of real estate

 

 

8,463

 

 

 

10,789

 

Non-controlling interests in properties:

 

 

 

(+) Share of net income

 

 

144

 

(-) Share of FFO

 

 

(300

)

FFO attributable to common stockholders

 

$

10,633

 

(+) Stock based compensation

 

 

1,084

 

Core FFO attributable to common stockholders

 

$

11,717

 

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

 

 

(10

)

(-) Net amortization of above and below market leases

 

 

(26

)

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

 

 

351

 

(-) Net recurring tenant improvement and incentives

 

 

(1,701

)

(-) Net recurring leasing commissions

 

 

(3,203

)

(-) Net recurring capital expenditures

 

 

(2,854

)

AFFO attributable to common stockholders

 

$

4,274

 

FFO per common share

 

$

0.26

 

Core FFO per common share

 

$

0.28

 

AFFO per common share

 

$

0.10

 

Dividends distributions declared per common share

 

$

0.10

 

FFO Payout Ratio

 

 

39

%

Core FFO Payout Ratio

 

 

35

%

AFFO Payout Ratio

 

 

97

%

Weighted average common shares outstanding - diluted

 

 

41,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 


img219544828_0.jpg

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

 

 

Years Ended

 

 

December 31,

 

 

December 31,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Rental and other revenues

 

$

41,919

 

 

$

44,321

 

 

$

171,126

 

 

$

179,096

 

Property operating expenses

 

 

16,440

 

 

 

17,387

 

 

 

69,460

 

 

 

69,997

 

Net operating income ("NOI")

 

$

25,479

 

 

$

26,934

 

 

$

101,666

 

 

$

109,099

 

Less: NOI of properties not included in same store

 

 

(1,648

)

 

 

(2,276

)

 

 

(5,830

)

 

 

(8,802

)

Same store NOI

 

$

23,831

 

 

$

24,658

 

 

$

95,836

 

 

$

100,297

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Non-recurring other income

 

 

-

 

 

 

(2,005

)

 

 

-

 

 

 

(2,005

)

Termination fee income

 

 

(22

)

 

 

(22

)

 

 

(1,011

)

 

 

(98

)

Straight-line rent/expense adjustment

 

 

219

 

 

 

(387

)

 

 

887

 

 

 

(3,734

)

Above and below market leases

 

 

(18

)

 

 

996

 

 

 

(90

)

 

 

1,056

 

NCI in properties - cash NOI

 

 

(384

)

 

 

(372

)

 

 

(1,593

)

 

 

(1,586

)

Same store cash NOI

 

$

23,626

 

 

$

22,868

 

 

$

94,029

 

 

$

93,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 


img219544828_0.jpg

City Office REIT, Inc.

Reconciliation of Net Income to Core FFO Guidance

(Unaudited)

(In thousands, except per share data)

 

 

Full Year 2025 Outlook

 

 

Low

 

 

High

 

Net loss attributable to common stockholders

 

$

(17,200

)

 

$

(16,700

)

(+) Depreciation and amortization

 

 

60,000

 

 

 

61,000

 

(-) Non-controlling interests in properties

 

 

(200

)

 

 

(200

)

FFO attributable to common stockholders

 

$

42,600

 

 

$

44,100

 

(+) Stock based compensation

 

 

3,400

 

 

 

3,400

 

Core FFO attributable to common stockholders

 

$

46,000

 

 

$

47,500

 

FFO per common share

 

$

1.02

 

 

$

1.06

 

Core FFO per common share

 

$

1.10

 

 

$

1.14

 

Weighted average shares of common stock

 

 

41,700

 

 

 

41,700

 

 

 

 

 

 

 

 

 

 

Contact

City Office REIT, Inc.

Anthony Maretic, CFO

+1-604-806-3366

investorrelations@cityofficereit.com

 

11

 


v3.25.0.1
Document And Entity Information
Feb. 20, 2025
Document Information [Line Items]  
Document Type 8-K
Amendment Flag false
Document Period End Date Feb. 20, 2025
Entity Registrant Name City Office REIT, Inc.
Entity Central Index Key 0001593222
Entity Emerging Growth Company false
Entity File Number 001-36409
Entity Incorporation, State or Country Code MD
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
Entity Information, Former Legal or Registered Name Not Applicable
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Series A Preferred Stock [Member]  
Document Information [Line Items]  
Title of 12(b) Security 6.625% Series A Cumulative Redeemable Preferred Stock, $0.01 par value per share
Trading Symbol CIO.PrA
Security Exchange Name NYSE
Common Stock [Member]  
Document Information [Line Items]  
Title of 12(b) Security Common Stock, $0.01 par value
Trading Symbol CIO
Security Exchange Name NYSE

City Office REIT (NYSE:CIO-A)
Gráfico Histórico do Ativo
De Fev 2025 até Mar 2025 Click aqui para mais gráficos City Office REIT.
City Office REIT (NYSE:CIO-A)
Gráfico Histórico do Ativo
De Mar 2024 até Mar 2025 Click aqui para mais gráficos City Office REIT.