Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      City Office REIT Reports Second Quarter 2017 Results


      News provided by

      City Office REIT, Inc.

      Aug 03, 2017, 06:00 ET

      Share this article

      Share this article


      VANCOUVER, Aug. 3, 2017 /PRNewswire/ -- City Office REIT, Inc. (NYSE: CIO) (the "Company" or "City Office"), today announced its results for the quarter ended June 30, 2017.

      Second Quarter Highlights

      • GAAP net income attributable to common stockholders was approximately $8.2 million, or $0.27 per fully diluted share, Core FFO was approximately $6.4 million, or $0.21 per fully diluted share, and AFFO was approximately $5.3 million, or $0.17 per fully diluted share;
      • In-place occupancy closed the quarter at 90.1%; the Company executed approximately 174,000 square feet of new and renewal leases during the quarter;
      • Same Store Cash NOI increased 19.1%, as compared to the second quarter of 2016;
      • Completed the sale of two of the five buildings at the AmberGlen property in Portland, Oregon for a combined sales price of $18.9 million, representing a net gain on sale of $9.2 million for the Company's 76% ownership;
      • Completed $35.2 million of property refinancings with a blended fixed interest rate of 3.8%;
      • Declared a second quarter dividend of $0.235 per share of common stock, paid on July 25, 2017; and
      • Declared a second quarter dividend of $0.4140625 per share of Series A Preferred Stock, paid on July 25, 2017.

      Highlights Subsequent to Quarter End – Pending Portfolio Acquisition

      • Entered into an agreement to acquire a ten-building portfolio in San Diego, California for $174.5 million (the "San Diego Portfolio").

      "We are pleased to report strong operating performance in our portfolio during the second quarter," commented James Farrar, the Company's Chief Executive Officer.  "In addition to robust same store results, the average annualized gross rent per square foot at our properties increased over 8.0% year-over-year to $23.33 per square foot, indicating increasing rents at our properties and the addition of quality acquisitions to our portfolio."

      "Our focus on identifying high quality acquisition opportunities resulted in an agreement to acquire a $174.5 million off-market portfolio opportunity in San Diego, California subsequent to quarter end.  San Diego possesses attractive investment fundamentals including strong demographics, positive employment and population growth trends, development barriers and depth of employment drivers.  We believe that the San Diego Portfolio provides us with a great entry into the market with immediate scale, favorable acquisition metrics and opportunities to create long term value for our investors."

      A reconciliation of certain non-GAAP financial measures, including FFO, Core FFO, AFFO, NOI and Adjusted Cash NOI, to GAAP net income can be found at the end of this release.

      Portfolio Operations

      The Company reported that its total portfolio as of June 30, 2017 contained 4.4 million net rentable square feet and was 90.1% occupied. 

      City Office's NOI was approximately $14.5 million, or approximately $14.1 million on an adjusted cash basis, during the second quarter of 2017.  Same Store Cash NOI increased 19.1%, as compared to the second quarter of 2016.  This was positively impacted by reduced free rent credits during the second quarter of 2017.  

      Investment and Disposition Activity

      During the quarter, the Company sold two of the five buildings at the AmberGlen property in Portland, Oregon for a combined sales price of $18.9 million. The two buildings were sold for a net gain of $9.2 million for the Company's 76% ownership, and City Office plans to retain the remaining three buildings, which are well-leased to quality tenants with long term lease profiles.

      Subsequent to the end of the second quarter, City Office entered into an agreement to purchase a ten-building portfolio in San Diego, California for a purchase price of $174.5 million.  The 680,000 square foot portfolio, which also includes a land parcel, is concentrated in two leading submarkets of San Diego.  The acquisition is anticipated to generate a pro forma net operating income yield of approximately 7.4%, inclusive of estimated closing costs, reserves for planned capital improvements and the cost of the land parcel.  The Company has waived its due diligence conditions and made a $10.0 million non-refundable deposit.  Subject to the satisfactory completion of customary closing conditions, the transaction is scheduled to close late in the third quarter.

      Leasing Activity

      The Company's total leasing activity during the second quarter of 2017 was 174,000 square feet, which included 23,000 square feet of new leasing and 151,000 square feet of renewals. 171,000 square feet of leases signed within the quarter will or have commenced subsequent to quarter end.

      New Leasing – New leases were signed with a weighted average lease term of 5.2 years at a weighted average annual rent per square foot of $23.31 and at a weighted average cost of $5.28 per square foot per year.

      Renewal Leasing – Renewal leases were signed with a weighted average lease term of 1.0 years at a weighted average annual rent per square foot of $19.47 and at a weighted average cost of $1.22 per square foot per year.  As part of the renewal activity, the Company signed a one-year renewal with the Idaho State Tax Commission at the Washington Group Plaza property for 111,381 square feet commencing in the third quarter of 2017.

      Capital Structure

      As of June 30, 2017, the Company had total principal outstanding debt of approximately $415.9 million.  100% of the Company's outstanding debt was fixed rate, with a weighted average maturity of 6.7 years and a weighted average interest rate of 4.2%.

      The Company completed a $20.0 million ten-year secured property financing for the three remaining buildings at the Amberglen property with a fixed interest rate of 3.7% and a $15.2 million seven-year secured property financing for the Central Fairwinds property with a fixed interest rate of 4.0%.

      Dividends

      On June 27, 2017, the Company's board of directors declared a cash dividend of $0.235 per share of the Company's common stock for the three months ended June 30, 2017.  The dividend was paid on July 25, 2017 to common stockholders and unitholders of record as of July 11, 2017.

      On June 27, 2017, the Company's board of directors declared a cash dividend of $0.4140625 per share of the Company's 6.625% Series A Preferred Stock. The dividend was paid on July 25, 2017 to preferred stockholders of record as of July 11, 2017.

      Revised 2017 Outlook

      For fourth quarter 2017, the Company reiterates its expectation of Core FFO in the range of $0.29 to $0.31 per diluted share.  For full year 2017, the Company expects Core FFO in the range of $0.96 to $0.99 per diluted share.  Revised full year 2017 Core FFO guidance was impacted negatively by the pace of assumed acquisitions.  The Company's revised outlook does not reflect any material change to the outlook of the Company's operations or run rate Core FFO. 

      This outlook reflects management's view of current and future property operations and market conditions, including assumptions such as rental rates, occupancy levels, operating and general and administrative expenses, weighted average diluted shares outstanding, the pace of future acquisitions and interest rates. Reconciliation items are noted below.

      Material Considerations:

      1. Fourth quarter and full year 2017 Core FFO guidance reflect the Company's actual year to date results and expectations for property level operations for the remainder of 2017.  As compared to the Company's previously issued guidance, there are no significant revisions to the Company's property level operations expectations for owned properties for the remainder of 2017.

      2. In addition to properties owned at June 30, 2017, revised guidance includes the acquisition of the San Diego Portfolio. This acquisition is assumed to close at the end of the third quarter.  No additional acquisitions have been assumed.  The actual timing of the San Diego Portfolio closing, if it occurs at all, will have a material impact on actual results.

      3. No additional dispositions have been assumed.  If the Company were to dispose of a property, including the Washington Group Plaza property, which is under contract for sale, there could be a material impact on guidance estimates based on the terms and timing of the redeployment of proceeds.

      4. No further offerings of debt or equity securities or sales made pursuant to our "at-the-market" program have been assumed.                 

      Webcast and Conference Call Details

      City Office's management will hold a conference call at 11:00 am Eastern Time on August 3, 2017. 

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

      A replay of the call will be available later in the day on August 3, 2017, continuing through 11:59 pm Eastern Time on November 3, 2017 and can be accessed by dialing 1-877-344-7529 for domestic callers and 1-412-317-0088 for international callers.  The passcode for the replay is 10110576.  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 package to accompany the discussion of the results will be posted on www.cityofficereit.com under the "Investor Relations" section.

      Non-GAAP Financial Measures  

      Funds from Operations ("FFO") – The National Association of Real Estate Investment Trusts ("NAREIT") states FFO should represent net income or loss (computed in accordance with GAAP) plus real estate related depreciation and amortization (excluding amortization of deferred financing costs) and after adjustments of unconsolidated partnerships and joint ventures, gains or losses on the sale of property and impairments to real estate. 

      The Company uses FFO as a supplemental performance measure because the Company believes that FFO is beneficial to investors as a starting point in measuring the Company's operational performance.  We also believe that, as a widely recognized measure of the performance of REITs, FFO will be used by investors as a basis to compare the Company's operating performance with that of other REITs.

      However, because FFO excludes depreciation and amortization and captures neither the changes in the value of the Company's properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of the Company's properties, all of which have real economic effects and could materially impact the Company's results from operations, the utility of FFO as a measure of the Company's performance is limited.  In addition, other equity REITs may not calculate FFO in accordance with the NAREIT definition as the Company does, and, accordingly, the Company's FFO may not be comparable to such other REITs' FFO.  Accordingly, FFO should be considered only as a supplement to net income as a measure of the Company's performance.

      Core Funds from Operations ("Core FFO") – We calculate Core FFO by using FFO as defined by NAREIT and adjusting for certain other non-core items.   We also exclude from our Core FFO calculation acquisition costs, loss on early extinguishment of debt, changes in the fair value of the earn-out, changes in fair value of contingent consideration, and the amortization of stock based compensation.

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

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

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

      Net Operating Income ("NOI"), Adjusted Cash NOI – We define NOI as total revenues less property operating expenses.  We define Adjusted Cash NOI as NOI less the effect of recurring straight-line rents, deferred market rent, and any amounts which are funded by the selling entities.

      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 Cash Net Operating Income ("Same Store Cash NOI") – Same Store Cash NOI is calculated as the NOI attributable to the properties continuously owned and operated for the entirety of the reporting periods presented. The Company's definition of Same Store 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 signification renovations. 

      We believe Same Store NOI is an important measure of comparison because it allows for comparison of operating results of stabilized properties owned and operated for the entirety of both applicable periods and therefore eliminates variations caused by acquisitions, dispositions or repositionings during such periods. Other REITs may calculate Same Store 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. There can be no assurance that actual forward-looking statements, including projected capital resources, projected profitability and portfolio performance, estimates or developments affecting the Company will be those anticipated by the Company. Examples of forward-looking statements include those pertaining to expectations regarding our financial performance, including under metrics such as NOI and FFO, market rental rates, national or local economic growth, estimated replacement costs of our properties, the Company's expectations regarding tenant occupancy, projected capital improvements, expected sources of financing, expectations as to the timing of closing of acquisitions, dispositions, or other transactions, the expected operating performance of the Company's current properties and anticipated near-term acquisitions and descriptions relating to these expectations, including, without limitation, the anticipated net operating income yield and cap rates. Forward-looking statements presented in this press release are based on management's beliefs and assumptions made by, and information currently available to, management.

      Forward-looking statements are generally identifiable by use of forward-looking terminology such as "may," "will," "should," "potential," "intend," "expect," "seek," "anticipate," "estimate," "believe," "could," "project," "predict," "hypothetical," "continue," "future" or other similar words or expressions. All forward-looking statements included in this press release are based upon information available to the Company on the date hereof and the Company is under no duty to update any of the forward-looking statements after the date of this press release to conform these statements to actual results. The forward-looking statements involve a number of significant risks and uncertainties. Factors that could have a material adverse effect on the Company's operations and future prospects are set forth in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016 and subsequent reports filed from time to time with the U.S. Securities and Exchange Commission, including the sections entitled "Risk Factors" contained therein. The factors set forth in the Risk Factors section and otherwise described in the Company's filings with SEC could cause the Company's actual results to differ significantly from those contained in any forward-looking statement contained in this press release. The Company does not guarantee that the assumptions underlying such forward-looking statements are free from errors. Unless otherwise stated, historical financial information and per share and other data are as of June 30, 2017.

      Should one or more of these risks or uncertainties occur, or should underlying assumptions prove incorrect, the Company's business, financial condition, liquidity, cash flows and results could differ materially from those expressed in any forward-looking statement. While forward-looking statements reflect our good faith beliefs, they are not guarantees of future performance. Any forward-looking statement speaks only as of the date on which it is made. New risks and uncertainties arise over time, and it is not possible for us to predict the occurrence of those matters or the manner in which they may affect us. We disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes. Use caution in relying on past forward-looking statements, which were based on results and trends at the time they were made, to anticipate future results or trends.

      City Office REIT, Inc.

      Condensed Consolidated Balance Sheets

      (Unaudited)

      (In thousands, except par value and share data) 



      June 30,


      December 31,


      2017


      2016





      Assets




      Real estate properties




      Land

      $       111,268


      $       115,634

      Building and improvement

      436,207


      423,707

      Tenant improvement 

      44,183


      49,813

      Furniture, fixtures and equipment 

      232


      222


      591,890


      589,376

      Accumulated depreciation

      (41,270)


      (39,052)


      550,620


      550,324





      Cash and cash equivalents 

      68,149


      13,703

      Restricted cash

      24,049


      15,948

      Rents receivable, net

      18,831


      17,257

      Deferred leasing costs, net

      5,351


      5,422

      Acquired lease intangibles assets, net 

      49,799


      56,214

      Prepaid expenses and other assets 

      2,259


      2,626

      Assets held for sale

      38,289


      -

      Total Assets 

      $       757,347


      $       661,494





      Liabilities and Equity




      Liabilities:




      Debt 

      $       411,110


      $       370,057

      Accounts payable and accrued liabilities

      12,092


      12,976

      Deferred rent 

      2,629


      5,558

      Tenant rent deposits

      2,387


      2,621

      Acquired lease intangibles liability, net 

      5,807


      4,302

      Dividend distributions payable

      8,967


      7,521

      Earn-out liability 

      -


      2,400

      Liabilities related to assets held for sale

      1,445


      -

      Total Liabilities 

      444,437


      405,435





      Commitments and Contingencies




      Equity:




      6.625% Series A Preferred stock, $0.01 par value per share, 5,600,000 and
      4,600,000 shares authorized, 4,480,000 issued and outstanding 

      112,000


      112,000

      Common stock, $0.01 par value, 100,000,000 shares authorized, 30,257,448 and
      24,382,226 shares issued and outstanding

      303


      244

      Additional paid-in capital

      264,785


      195,566

      Accumulated deficit 

      (64,781)


      (53,608)

      Total Stockholders' Equity 

      312,307


      254,202





      Operating Partnership unitholders' non-controlling interests

      -


      108

      Non-controlling interests in properties

      603


      1,749

      Total Equity 

      312,910


      256,059

      Total Liabilities and Equity

      $       757,347


      $       661,494

      City Office REIT, Inc.

      Condensed Consolidated Statements of Operations

      (Unaudited)

      (In thousands, except per share data)



      Three Months Ended


      Six Months Ended


      June 30, 


      June 30, 


      2017


      2016


      2017


      2016









      Revenues:








      Rental income

      $             21,635


      $             14,203


      $             43,948


      $             28,276

      Expense reimbursement

      2,847


      1,562


      5,141


      3,344

      Other

      675


      327


      1,466


      750

      Total Revenues 

      25,157


      16,092


      50,555


      32,370









      Operating Expenses:








      Property operating expenses

      10,674


      6,236


      20,284


      12,398

      General and administrative

      1,597


      1,544


      3,790


      2,787

      Base management fee

      -


      -


      -


      109

      External advisor acquisition

      -


      -


      -


      7,045

      Acquisition costs

      -


      87


      -


      87

      Depreciation and amortization

      9,148


      6,520


      19,646


      13,071

      Total Operating Expenses

      21,419


      14,387


      43,720


      35,497









      Operating income/(loss)

      3,738


      1,705


      6,835


      (3,127)

      Interest Expense:








      Contractual interest expense

      (4,356)


      (3,139)


      (8,429)


      (6,885)

      Amortization of deferred financing costs

      (331)


      (250)


      (655)


      (471)


      (4,687)


      (3,389)


      (9,084)


      (7,356)









      Change in fair value of contingent consideration

      2,000


      -


      2,000


      -

      Net gain on sale of real estate property

      12,116


      15,934


      12,116


      15,934

      Net income

      13,167


      14,250


      11,867


      5,451

      Less:








      Net income attributable to noncontrolling interests
      in properties

      (3,104)


      (110)


      (3,272)


      (177)

      Net income attributable to Operating Partnership
      unitholders' non-controlling interests

      -


      (2,613)


      -


      (874)

      Net income attributable to the Company

      10,063


      11,527


      8,595


      4,400

      Preferred stock distributions

      (1,855)


      -


      (3,701)


      -

      Net income attributable to common stockholders

      $              8,208


      $             11,527


      $              4,894


      $              4,400









      Net income per common share and unit: 








      Basic

      $                0.27


      $                0.56


      $                0.16


      $                0.26

      Diluted

      $                0.27


      $                0.48


      $                0.16


      $                0.22

      Weighted average common shares outstanding:








      Basic

      30,257


      20,729


      29,886


      16,746

      Diluted

      30,563


      24,235


      30,186


      20,237

      Dividend distributions declared per common share
      and unit

      $              0.235


      $              0.235


      $              0.235


      $              0.235

      City Office REIT, Inc.

      Reconciliation of Net Operating Income

      (Unaudited)

      (In thousands)




      Three Months
      Ended



      June 30, 2017







      Net income

      $          13,167

      Adjustments to net income:



      General and administrative

      1,597


      Contractual interest expense

      4,356


      Amortization of deferred financing costs

      331


      Depreciation and amortization

      9,148


      Change in fair value of contingent consideration

      (2,000)


      Net gain on sale of real estate property

      (12,116)

      Net Operating Income ("NOI")

      $          14,483


      Net recurring straight line rent adjustment

      104


      Net amortization of above and below market leases

      (80)

      Portfolio Adjusted Cash NOI

      $          14,507


      Non-controlling interests in properties - share in cash NOI

      (382)

      Adjusted Cash NOI (CIO share)

      $          14,125

      City Office REIT, Inc.

      Reconciliation of Net Income to FFO, Core FFO and AFFO

      (Unaudited)

      (In thousands, except per share data)





      Three Months
      Ended




      June 30, 2017





      Net income attributable to stockholders


      $             8,208


      (+) Depreciation and amortization


      9,148


      (-)  Net gain on sale of real estate


      (12,116)




      $             5,240


      Non-controlling interests in properties:




      (+) Share of net income


      3,104


      (-) Share of FFO


      (286)

      FFO attributable to common stockholders and unitholders


      $             8,058


      (+) Stock based compensation


      352


      (-) Change in fair value of contingent consideration


      (2,000)

      Core FFO attributable to common stockholders and unitholders

      $             6,410


      (+) Net recurring straight line rent adjustment


      104


      (+) Net amortization of above and below market leases


      (80)


      (+) Net amortization of deferred financing costs


      325


      (-) Net recurring tenant improvement and incentives


      (426)


      (-) Net recurring leasing commissions


      (551)


      (-) Net recurring capital expenditures


      (446)

      AFFO attributable to common stockholders and unitholders


      $             5,336





      Core FFO per share and common unit


      $              0.21

      AFFO per share and common unit


      $              0.17





      Dividends per share and common unit


      $             0.235

      Core FFO Payout Ratio


      112%

      AFFO Payout Ratio


      135%





      Weighted average common stock and common units outstanding

      30,563

      Contact
      City Office REIT, Inc.
      Anthony Maretic, CFO
      +1-604-806-3366
      investorrelations@cityofficereit.com

      SOURCE City Office REIT, Inc.

      Modal title

      Also from this source

      City Office REIT Announces Tax Treatment of 2025 Distributions

      City Office REIT Announces Tax Treatment of 2025 Distributions

      City Office REIT, Inc. (NYSE: CIO) ("the Company"), today announced the tax treatment of its 2025 distributions to holders of the Company's common...

      More Releases From This Source

      Explore

      Banking & Financial Services

      Banking & Financial Services

      Dividends

      Dividends

      Earnings

      Earnings

      Earnings Forecasts & Projections

      Earnings Forecasts & Projections

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via privacy@cision.com 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.