EX-99.1 2 d464894dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

City Office REIT Reports Fourth Quarter and Full Year 2022 Results

VANCOUVER— February 23, 2023—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, 2022.

Fourth Quarter Highlights

 

   

Rental and other revenues were $44.6 million. GAAP net loss attributable to common stockholders was approximately $14.3 million, or ($0.36) per fully diluted share;

 

   

Core FFO was approximately $15.4 million, or $0.38 per fully diluted share;

 

   

AFFO was approximately $5.0 million, or $0.12 per fully diluted share;

 

   

In-place occupancy was 86.2% as of quarter end;

 

   

Executed approximately 108,000 square feet of new and renewal leases during the quarter;

 

   

Declared a fourth quarter dividend of $0.20 per share of common stock, paid on January 24, 2023; and

 

   

Declared a fourth quarter dividend of $0.4140625 per share of Series A Preferred Stock, paid on January 24, 2023.

Highlights Subsequent to Quarter End

 

   

Increased the total authorized borrowings under the Company’s unsecured credit facility (the “Unsecured Credit Facility”) from $350 million to $375 million by entering into a three-year $25 million term loan. The variable interest rate on the term loan was effectively fixed at 5.9% by entering into an interest rate swap; and

 

   

Entered into an interest rate swap effectively fixing the variable interest rate on $140 million of the Unsecured Credit Facility at 5.6%. These two interest rate swap transactions effectively fixed over 90% of the Company’s total debt.

“Our active approach to asset management and value creation led to strong operating results in the fourth quarter and 2022 as a whole,” commented James Farrar, the Company’s Chief Executive Officer. “For the year, we generated the highest annual Core FFO per share in the Company’s history and, in doing so, increased Core FFO per share 15% over the prior year. This was a result of, among other initiatives, our integration and stabilization of the three major acquisitions in Raleigh, Phoenix and Dallas that we made in December 2021.”

“2022 also posed significant challenges, with rapidly rising interest rates, challenging conditions in the capital markets and headwinds across the office industry. Our 2023 strategic plan focuses on enhancing occupancy, driving operating performance, repositioning select assets and pruning non-core properties, which we believe will position us for long term growth and value creation. Our goal is to enhance the composition of our portfolio while positioning ourselves with capital that can be invested to drive performance. Overall, our high-quality Sun Belt market footprint continues to underpin our confidence in our ability to outperform.”

 

1


LOGO

 

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 December 31, 2022 contained 6.0 million net rentable square feet and was 86.2% occupied.

Net Operating Income was approximately $27.6 million and Adjusted Cash NOI (CIO share) was approximately $26.2 million for the fourth quarter of 2022.

Same Store Cash NOI decreased 1.2% for the three months ended December 31, 2022 as compared to the same period in the prior year. Same Store Cash NOI decreased 4.4% for the twelve months ended December 31, 2022 as compared to the prior year.

Leasing Activity

The Company’s total leasing activity during the fourth quarter of 2022 was approximately 108,000 square feet, which included 68,000 square feet of new leasing and 40,000 square feet of renewals. Approximately 97,000 square feet of leases signed within the quarter will commence subsequent to quarter end. The Company’s total leasing activity during the full year 2022 was approximately 777,000 square feet.

New Leasing – New leases were signed with a weighted average lease term of 5.9 years at a weighted average annual rent of $33.16 per square foot and at a weighted average cost of $7.79 per square foot per year.

Renewal Leasing – Renewal leases were signed with a weighted average lease term of 3.8 years at a weighted average annual rent of $32.58 per square foot and at a weighted average cost of $2.46 per square foot per year.

Capital Structure

As of December 31, 2022, the Company had total principal outstanding debt of approximately $693.8 million. Approximately 71.1% of the Company’s debt was fixed rate or effectively fixed rate due to an interest rate swap. City Office’s total principal outstanding debt had a weighted average maturity of approximately 3.2 years and a weighted average interest rate of 4.4%.

Subsequent to quarter end, the Company entered into an amendment to the Unsecured Credit Facility and entered into a three-year $25 million term loan. The term loan increased the Company’s total authorized borrowings under the Unsecured Credit Facility from $350 million to $375 million. In conjunction with the $25 million term loan, the Company also entered into a three-year interest rate swap for a notional amount of $25 million, effectively fixing the rate of the term loan at approximately 5.9% for the three-year term.

 

2


LOGO

 

Subsequent to quarter end, the Company entered into an interest rate swap effectively fixing the variable interest rate on $140 million of the Unsecured Credit Facility at approximately 5.6% through November 16, 2025. These two interest rate swap transactions effectively fixed over 90% of the Company’s total debt.

Impairment of Real Estate

During the quarter, the Company recorded an impairment of real estate for $13.4 million. The non-cash impairment was related to the write down of the book value of 190 Office Center in Dallas, Texas and Cascade Station in Portland, Oregon for $6.9 million and $6.5 million, respectively, to the fair value for each property.

Dividends

On December 15, 2022, the Company’s Board of Directors approved and the Company declared a cash dividend of $0.20 per share of the Company’s common stock for the three months ended December 31, 2022. The dividend was paid on January 24, 2023 to common stockholders and unitholders of record as of January 10, 2023.

On December 15, 2022, 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, 2022. The dividend was paid on January 24, 2023 to preferred stockholders of record as of January 10, 2023.

2023 Outlook

The Company is introducing its full year 2023 guidance. 2023 guidance assumes no share issuances and no share repurchase activity. Further, guidance does include the impact of a modest amount of speculative leasing, generally weighted towards the second half of the year.

 

Full Year 2023 Guidance

   Low     High  

Acquisitions

   $ 0.0M     $ 0.0M  

Dispositions

   $ 25.0M     $ 75.0M  

Net Operating Income

   $ 109.0M     $ 111.0M  

General & Administrative Expenses

   $ 14.5M     $ 15.5M  

Interest Expense

   $ 32.0M     $ 33.0M  

2023 Core FFO per diluted share

   $ 1.38     $ 1.43  

Net Recurring Straight-Line Rent Adjustment

   $ 4.5M     $ 5.5M  

Same Store Cash NOI Change

     2.0     4.0

December 31, 2023 Occupancy

     85.0     87.0

 

3


LOGO

 

Material Considerations:

 

  1.

The General and Administrative Expenses guidance includes approximately $4.2 million for stock-based compensation. Our Core FFO definition excludes stock-based compensation. Excluding stock-based compensation, General and Administrative Expenses guidance for Full Year 2023 would have been $10.3 million – $11.3 million.

 

  2.

Annual weighted average fully diluted shares of common stock outstanding are assumed to be approximately 40.8 million.

The Company’s guidance is based on current plans and assumptions and subject to the risks and uncertainties more fully described in the Company’s filings with the United States Securities and Exchange Commission. This outlook reflects management’s view of current and future market conditions, including assumptions such as timing and magnitude of future acquisitions and dispositions, if any, rental rates, occupancy levels, leasing activity, our ability to renew expiring leases, uncollectible rents, operating and general administrative expenses, weighted average diluted shares outstanding and rising interest rates. The Company reminds investors that the impacts of the COVID-19 pandemic, inflation and general market conditions are uncertain and impossible to predict. See “Forward-looking Statements” below.

Webcast and Conference Call Details

City Office’s management will hold a conference call at 11:00 am Eastern Time on February 23, 2023.

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 1-844-200-6205 for domestic callers and 1-929-526-1599 for international callers. The passcode for the conference call is 421891.

A replay of the call will be available later in the day on February 23, 2023, continuing through May 24, 2023 and can be accessed by dialing 1-866-813-9403 for domestic callers and 44-204-525-0658 for international callers. The passcode for the replay is 140203. 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.

 

4


LOGO

 

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 first generation leasing costs within the first two years of acquisition, which are generally to fill vacant space in properties we acquire or were planned at acquisition. We have further excluded all costs associated with tenant improvements, leasing commissions and capital expenditures which were funded by the entity contributing the properties at closing.

Along with FFO and Core FFO, we believe AFFO provides investors with appropriate supplemental information to evaluate the ongoing operations of the Company. Other equity REITs may calculate AFFO differently, and, accordingly, the Company’s AFFO may not be comparable to such other REITs’ AFFO.

Net Operating Income (“NOI”), 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 are calculated as the NOI attributable to the properties continuously owned and operated for the entirety of the reporting periods presented. The Company’s definition of Same Store NOI and Same Store Cash NOI excludes properties that were not stabilized during both of the applicable reporting periods. These exclusions may include, but are not limited to, acquisitions, dispositions and properties undergoing repositioning or significant renovations.

 

5


LOGO

 

We believe Same Store NOI and Same Store Cash NOI are important measures of comparison because it allows for comparison of operating results of stabilized properties owned and operated for the entirety of both applicable periods and therefore eliminates variations caused by acquisitions, dispositions or repositionings during such periods. Other REITs may calculate Same Store NOI and Same Store Cash NOI differently and our calculation should not be compared to that of other REITs.

Forward-looking Statements

This press release contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Certain statements contained in this press release, including those that express a belief, expectation or intention, as well as those that are not statements of historical fact, are forward-looking statements within the meaning of the federal securities laws and as such are based upon the Company’s current beliefs as to the outcome and timing of future events. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “approximately,” “anticipate,” “assume,” “believe,” “budget,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “future,” “hypothetical,” “intend,” “may,” “outlook,” “plan,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “will” or other similar words or expressions. There can be no assurance that actual forward-looking statements, including projected capital resources, projected 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, 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 and operating costs, and changes in local, regional, national and international economic conditions, including as a result of the ongoing COVID-19 pandemic. Forward-looking statements presented in this press release are based on management’s beliefs and assumptions made by, and information currently available to, management.

The forward-looking statements contained in this press release are based on historical performance and management’s current plans, estimates and expectations in light of information currently available to us and are subject to uncertainty and changes in circumstances. There can be no assurance that future developments affecting us will be those that we have anticipated. Actual results may differ materially from these expectations due to the factors, risks and uncertainties described above, changes in global, regional or local political, economic, business, competitive, market, regulatory and other factors described in our news releases and filings with the SEC, including but not limited to those described in our Annual Report on Form 10-K for the year ended December 31, 2022 under the heading “Risk Factors” and in our subsequent reports filed with the SEC, many of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove to be incorrect, our actual results may vary in material respects from what we may have expressed or implied by these forward-looking statements. We caution that you should not place undue reliance on any of our forward-looking statements. Any forward-looking statement made by us in this press release speaks only as of the date of this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it

 

6


LOGO

 

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, 2022 or relate to the quarter ended December 31, 2022. 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.

 

7


LOGO

 

City Office REIT, Inc.

Consolidated Balance Sheets

(In thousands, except par value and share data)

 

     December 31,
2022
    December 31,
2021
 

Assets

    

Real estate properties

    

Land

   $ 199,537     $ 204,801  

Building and improvement

     1,215,000       1,244,177  

Tenant improvement

     139,365       119,011  

Furniture, fixtures and equipment

     689       664  
  

 

 

   

 

 

 
     1,554,591       1,568,653  

Accumulated depreciation

     (175,720     (157,356
  

 

 

   

 

 

 
     1,378,871       1,411,297  
  

 

 

   

 

 

 

Cash and cash equivalents

     28,187       21,321  

Restricted cash

     16,075       20,945  

Rents receivable, net

     44,429       30,415  

Deferred leasing costs, net

     21,989       20,327  

Acquired lease intangible assets, net

     55,438       68,925  

Other assets

     29,450       28,283  
  

 

 

   

 

 

 

Total Assets

   $ 1,574,439     $ 1,601,513  
  

 

 

   

 

 

 

Liabilities and Equity Liabilities:

    

Debt

   $ 690,099     $ 653,648  

Accounts payable and accrued liabilities

     35,753       27,101  

Deferred rent

     9,147       11,600  

Tenant rent deposits

     7,040       6,165  

Acquired lease intangible liabilities, net

     9,150       10,872  

Other liabilities

     20,076       21,532  
  

 

 

   

 

 

 

Total Liabilities

     771,265       730,918  
  

 

 

   

 

 

 

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, 2022 and December 31, 2021

     112,000       112,000  

Common stock, $0.01 par value, 100,000,000 shares authorized, 39,718,767 and 43,554,375 shares issued and outstanding as of December 31, 2022 and December 31, 2021

     397       435  

Additional paid-in capital

     436,161       482,061  

Retained earnings

     251,542       275,502  

Accumulated other comprehensive income/(loss)

     2,731       (382
  

 

 

   

 

 

 

Total Stockholders’ Equity

     802,831       869,616  

Non-controlling interests in properties

     343       979  
  

 

 

   

 

 

 

Total Equity

     803,174       870,595  
  

 

 

   

 

 

 

Total Liabilities and Equity

   $ 1,574,439     $ 1,601,513  
  

 

 

   

 

 

 

 

8


LOGO

 

City Office REIT, Inc.

Consolidated Statements of Operations

(In thousands, except per share data)

 

     Three Months Ended
December 31,
    Years Ended
December 31,
 
     2022     2021     2022     2021  

Rental and other revenues

   $ 44,613     $ 39,672     $ 180,485     $ 164,041  

Operating expenses:

        

Property operating expenses

     17,003       14,529       67,739       58,005  

General and administrative

     3,207       1,721       13,782       15,489  

Depreciation and amortization

     15,423       13,299       62,495       57,317  

Impairment of real estate

     13,444       —         13,444       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     49,077       29,549       157,460       130,811  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

     (4,464     10,123       23,025       33,230  

Interest expense:

        

Contractual interest expense

     (7,473     (5,736     (25,784     (23,268

Amortization of deferred financing costs and debt fair value

     (301     (462     (1,218     (1,332
  

 

 

   

 

 

   

 

 

   

 

 

 
     (7,774     (6,198     (27,002     (24,600

Net gain on sale of real estate property

     —         429,250       21,658       476,651  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

     (12,238     433,175       17,681       485,281  

Less:

        

Net income attributable to non-controlling interests in properties

     (181     (126     (691     (886
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to the Company

     (12,419     433,049       16,990       484,395  

Preferred stock distributions

     (1,855     (1,855     (7,420     (7,420
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income attributable to common stockholders

   $ (14,274   $ 431,194     $ 9,570     $ 476,975  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income per common share:

        

Basic

   $ (0.36   $ 9.90     $ 0.23     $ 10.97  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ (0.36   $ 9.76     $ 0.22     $ 10.80  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding:

        

Basic

     39,719       43,554       42,052       43,498  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     39,719       44,162       42,866       44,145  
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividend distributions declared per common share

   $ 0.20     $ 0.20     $ 0.80     $ 0.65  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

9


LOGO

 

City Office REIT, Inc.

Reconciliation of Net Income to Net Operating Income and Adjusted Cash NOI

(Unaudited)

(In thousands)

 

     Three Months Ended
December 31, 2022
 

Net loss

   $ (12,238

Adjustments to net loss:

  

General and administrative

     3,207  

Contractual interest expense

     7,473  

Amortization of deferred financing costs and debt fair value

     301  

Depreciation and amortization

     15,423  

Impairment of real estate

     13,444  
  

 

 

 

Net Operating Income (“NOI”)

   $ 27,610  

Net recurring straight-line rent/expense adjustment

     (994

Net amortization of above and below market leases

     5  
  

 

 

 

Portfolio Adjusted Cash NOI

   $ 26,621  

NCI in properties – share in cash NOI

     (443
  

 

 

 

Adjusted Cash NOI (CIO share)

   $ 26,178  
  

 

 

 

 

10


LOGO

 

City Office REIT, Inc.

Reconciliation of Net Income to FFO, Core FFO and AFFO

(Unaudited)

(In thousands, except per share data)

 

     Three Months Ended
December 31, 2022
 

Net loss attributable to common stockholders

   $ (14,274

(+) Depreciation and amortization

     15,423  

(+) Impairment of real estate

     13,444  
  

 

 

 
     14,593  

Non-controlling interests in properties:

  

(+) Share of net income

     181  

(-) Share of FFO

     (337
  

 

 

 

FFO attributable to common stockholders

   $ 14,437  
  

 

 

 

(+) Stock based compensation

     992  
  

 

 

 

Core FFO attributable to common stockholders

   $ 15,429  
  

 

 

 

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

     (994

(+) Net amortization of above and below market leases

     5  

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

     299  

(-) Net recurring tenant improvements and incentives

     (6,478

(-) Net recurring leasing commissions

     (834

(-) Net recurring capital expenditures

     (2,462
  

 

 

 

AFFO attributable to common stockholders

   $ 4,965  
  

 

 

 

FFO per common share

   $ 0.36  
  

 

 

 

Core FFO per common share

   $ 0.38  
  

 

 

 

AFFO per common share

   $ 0.12  
  

 

 

 

Dividends distributions declared per common share

   $ 0.20  

FFO Payout Ratio

     56

Core FFO Payout Ratio

     53

AFFO Payout Ratio

     163

Weighted average common shares outstanding - diluted

     40,502  

 

11


LOGO

 

City Office REIT, Inc.

Reconciliation of Rental and Other Revenues to Same Store NOI and Same Store Cash NOI

(Unaudited)

(In thousands)

 

     Three Months Ended
December 31,
    Years Ended
December 31,
 
     2022     2021     2022     2021  

Rental and other revenues

   $ 44,613     $ 39,672     $ 180,485     $ 164,041  

Property operating expenses

     17,003       14,529       67,739       58,005  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income (“NOI”)

   $ 27,610     $ 25,143     $ 112,746     $ 106,036  

Less: NOI of properties not included in same store

     (8,148     (6,073     (31,975     (19,754
  

 

 

   

 

 

   

 

 

   

 

 

 

Same store NOI

   $ 19,462     $ 19,070     $ 80,771     $ 86,282  

Less:

        

Termination fee income

     (254     (366     (2,959     (7,139

Straight-line rent/expense adjustment

     (598     30       (1,304     674  

Above and below market leases

     36       55       67       430  

NCI in properties – share in cash NOI

     (443     (365     (1,660     (1,860
  

 

 

   

 

 

   

 

 

   

 

 

 

Same store cash NOI

   $ 18,203     $ 18,424     $ 74,915     $ 78,387  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

12


LOGO

 

City Office REIT, Inc.

Reconciliation of Net Income to Core FFO Guidance

(Unaudited)

(In thousands, except per share data)

 

     Full Year 2023 Outlook  
     Low     High  

Net loss attributable to common stockholders

   $ (12,150   $ (6,150

(+) Depreciation and amortization

     65,000       66,000  

(-) Net gain on sale of real estate property

     —         (5,000

(-) Non-controlling interests in properties

     (600     (600
  

 

 

   

 

 

 

FFO attributable to common stockholders

   $ 52,250     $ 54,250  
  

 

 

   

 

 

 

(+) Stock based compensation

     4,250       4,250  
  

 

 

   

 

 

 

Core FFO attributable to common stockholders

   $ 56,500     $ 58,500  
  

 

 

   

 

 

 

FFO per common share

   $ 1.28     $ 1.33  
  

 

 

   

 

 

 

Core FFO per common share

   $ 1.38     $ 1.43  
  

 

 

   

 

 

 

Weighted average shares of common stock

     40,800       40,800  

Contact

City Office REIT, Inc.

Anthony Maretic, CFO

+1-604-806-3366

investorrelations@cityofficereit.com

 

13