• Resources
  • Blog
  • Journalists
  • Log In
  • Sign Up
  • Data Privacy
  • Send a Release
Cision PR Newswire: news distribution, targeting and monitoring home
  • News
  • Products
    • Overview
    • Distribution by PR Newswire
    • Cision Communications Cloud®
    • Cision IR
    • Sponsored Placement
    • All Products
  • Contact
    • General Inquiries
    • Request a Demo
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices

 

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 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

      • All Automotive & 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All Energy
      • 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

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

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

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

      • View All Sports

      • Travel

      • All 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

      • All 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

      • All 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

      • In-Language News

      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Overview
  • Distribution by PR Newswire
  • Cision Communications Cloud®
  • Cision IR
  • Sponsored Placement
  • All Products
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

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

  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • Overview
  • Distribution by PR Newswire
  • Cision Communications Cloud®
  • Cision IR
  • All Products
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR

City Office REIT Announces Third Quarter 2014 Results and Details of Pending Acquisition in Orlando, Florida


News provided by

City Office REIT, Inc.

Nov 14, 2014, 06:00 ET

Share this article

Share this article


VANCOUVER, Nov. 14, 2014 /PRNewswire/ -- City Office REIT, Inc. (NYSE: CIO), today announced its results for the quarter ended September 30, 2014.

Third Quarter Highlights

  • Achieved Core Funds From Operations ("Core FFO") of $3.2 million, or $0.27 per fully diluted share;
  • Reported Adjusted Funds From Operations ("AFFO") of $3.1 million or $0.26 per fully diluted share;
  • City Office's 2.2 million square feet of net rentable space was 93.1% leased at September 30, 2014, including recently signed leases not commenced;
  • Commenced new and renewal leases during the quarter totaling approximately 16,000 square feet, and executed approximately 22,000 square feet of new leases during the quarter resulting in 32,000 square feet of leases that will commence subsequent to the end of the third quarter;
  • Closed the Lake Vista Pointe acquisition in Dallas, Texas, a 163,336 square foot office property in the growing Lewisville submarket for $28.4 million;
  • Declared and paid a third quarter dividend of $0.235 per share; and
  • Subsequent to the end of the third quarter, agreed to purchase Florida Research Park, a 124,500 square foot property in Orlando, Florida, for $26.5 million.

"We continue to see strong underlying real estate fundamentals in our target markets and increasing demand for office space from a variety of users," commented James Farrar, Chief Executive Officer.  "During the quarter we executed approximately 26,000 square feet of new leases with average GAAP rents of $21.17 per square foot.  Most of these leases will commence subsequent to the third quarter.  In total, we currently have 32,000 square feet of signed leases that have not commenced which are expected to contribute over $640,000 annually to our rental revenue."

"While more institutional sources of capital have begun seeking acquisition opportunities in the non-gateway markets that we have historically targeted, our existing relationships with local players enable us to continue sourcing attractive deals. Since completing our IPO in April, we have closed two acquisitions in great locations totalling $54 million at just under an 8% average capitalization rate.  Furthermore, we have recently secured the acquisition of Florida Research Park, a fully leased 124,500 square foot building.  This property is well located in Orlando's Central Florida Research Park, one of the largest research parks in the country.  The $26.5 million purchase price represents approximately a 9% capitalization rate on the first year's net operating income. We believe that the quality of our properties together with the demand for office space in our markets positions City Office to increase net operating income and create value for our stockholders."      

Financial Results for the Third Quarter 2014

Core FFO was $3.2 million or $0.27 per fully diluted share.  AFFO was $3.1 million or $0.26 per fully diluted share.  Net loss attributable to the Company for the three months ended September 30, 2014 was $1.8 million, or ($0.22) per fully diluted share. 

A reconciliation of Core FFO and AFFO to GAAP net income can be found at the bottom of this release.

Portfolio Operations

The Company reported that its total portfolio as of September 30, 2014 contained 2.2 million net rentable square feet and was 93.1% occupied, including recently signed leases not commenced, at the end of the third quarter 2014.

City Office's net operating income ("NOI") was $6.1 million on a GAAP basis during the third quarter of 2014.  NOI for the quarter benefited from a $140,000 termination fee from a tenant at the Washington Group Plaza property in Boise, Idaho.  This benefit was partially offset by a $69,000 payment by City Office to a tenant at the Cherry Creek property in Denver, Colorado to induce them to vacate their space prior to their lease expiration.  This space has subsequently been leased to the Colorado Department of Public Health and Environment who will take occupancy in early 2015.

Leasing

During the third quarter, the Company commenced 3 new leases and 2 renewals totaling 16,000 square feet, and executed approximately 22,000 square feet of new leases that will commence subsequent to the end of the third quarter.  This will bring the total signed leases not commenced to 32,000 square feet.

Acquisitions

The Company completed the acquisition of Lake Vista Pointe in Dallas, Texas on July 18, 2014 for a purchase price of $28.4 million.  Lake Vista Pointe is a 163,336 square foot office property in the growing Lewisville, Texas submarket.  The property is leased to a single tenant through 2021, with a 5 year extension option.   The acquisition is anticipated to generate an initial full-year cash net operating income yield of approximately 7.8% based on the purchase price, with contractual annual rent escalations.  The acquisition was financed with an $18.5 million mortgage that has been fixed at a 4.28% interest rate for 10 years.

Subsequent Events

On November 7, 2014, the Company, through its Operating Partnership, entered into an Agreement of Purchase and Sale to acquire the Florida Research Park property in Orlando, Florida for $26.5 million.  This represents an approximate 9% capitalization rate on year one net operating income.  In addition, the Company, through its Operating Partnership has executed a term sheet to secure a $17 million mortgage with a 10 year fixed interest rate estimated at approximately 4.4%.  A number of conditions to closing the financing remain, and there is no certainty that it will be completed.

Capital Structure

As of September 30, 2014, the Company had total outstanding debt of approximately $179.6 million. Over 96% of the Company's outstanding debt is fixed rated with a weighted average maturity of 5.9 years. 

Dividend

On September 15, 2014, the Company's board of directors declared a cash dividend of $0.235 per share for the three months ended September 30, 2014.  The dividend was paid to stockholders and common unitholders on October 17, 2014.

Webcast and Conference Call Details

City Office's management will hold a conference call at 11:00 am Eastern Time on November 14, 2014. 

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

A replay of the call will be available later in the day on November 14, 2014, continuing through midnight Eastern Time on January 14, 2015 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 10054423.  A replay will also be available 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.

Forward-looking Statements

This press release contains "forward looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws.  All statements that are not statements of historical facts are, or may be deemed to be, forward looking statements.  Forward looking statements reflect our current expectations concerning future results, objectives, plans and goals, and involve known and unknown risks, uncertainties and other factors that are difficult to predict and which may cause future results, performance or achievements to differ. These risks, uncertainties and other factors include factors described in our news releases and filings with the Securities and Exchange Commission.  The Company does not have any obligation to publicly update any forward looking statements to reflect subsequent events or circumstances.

Non-GAAP Financial Measures

FFO, Core FFO and AFFO are supplemental 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 it 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") – Management believes that Core FFO is a useful measure of our operating performance.  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, the one-time loss on early extinguishment of Predecessor debt, changes in the fair value of the earn-out and the amortization of stock based compensation.

Adjusted Funds From Operations ("AFFO") – Management believes that AFFO is a useful measure of our liquidity.  We compute AFFO by adding to FFO the non-cash amortization of deferred financing fees, and non-real estate depreciation, and then subtracting cash paid for any tenant improvements, leasing commissions, and capital expenditures, and eliminating the net effect of straight-line rents, deferred market rent and debt fair value amortization.  For the current quarter, 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.


 

City Office REIT, Inc. and Predecessor

Condensed Consolidated and Combined Balance Sheets
(Unaudited)







September 30, 2014


Predecessor
December 31,
2013



Assets




Real estate properties, cost




Land

$         61,788,918


$         30,164,513

Building and improvement

115,639,203


62,908,338

Tenant improvement

25,252,774


14,590,971

Furniture, fixtures and equipment

198,114


198,114


202,879,009


107,861,936

Accumulated depreciation

(13,065,451)


(7,735,450)


189,813,558


100,126,486

Investments in unconsolidated entity

—


4,337,899

Cash and cash equivalents

8,855,196


7,127,764

Restricted cash

13,184,871


7,368,124

Rents receivable, net

7,372,062


4,680,284

Deferred financing costs, net of accumulated amortization

2,919,700


1,167,666

Deferred leasing costs, net of accumulated amortization

2,478,801


2,302,841

Acquired lease intangibles assets, net

26,995,279


13,751,563

Prepaid expenses and other assets

546,298


296,572

Deferred offering costs

—


1,830,950

Total Assets

$       252,165,765


$       142,990,149

Liabilities and Equity




Liabilities:




Debt

$       179,604,305


$       109,916,430

Accounts payable and accrued liabilities

4,201,127


2,347,999

Deferred rent

2,648,850


1,488,618

Tenant rent deposits

1,842,820


1,361,641

Acquired lease intangibles liability, net

649,234


167,346

Dividend distributions payable

2,689,532


—

Earn-out liability

8,000,000


—

Total Liabilities

199,635,868


115,282,034

Commitments and Contingencies




Equity:




Common stock, $0.01 par value, 100,000,000 shares authorized, 8,192,915
shares issued and outstanding

81,929


—

Additional paid-in capital

45,503,697


—

Accumulated deficit

(7,136,038)


—

Predecessor equity

—


26,624,375

Total Stockholders' and Predecessor Equity

38,449,588


26,624,375

Operating Partnership unitholders' noncontrolling interests

14,816,720


—

Noncontrolling interests in properties

(736,411)


1,083,740

Total Equity

52,529,897


27,708,115

Total Liabilities and Equity

$       252,165,765


$       142,990,149

City Office REIT, Inc. and Predecessor
Condensed Consolidated and Combined Statements of Operations
(Unaudited)














Three Months Ended
September 30,


Nine Months Ended
September 30,


2014


2013


2014


2013

Revenues:








Rental income

$      9,036,858


$6,222,764


$  23,987,891


$ 12,938,686

Expense reimbursement

843,753


406,622


1,796,567


1,093,117

Other

117,809


202,990


589,631


593,724

Total Revenues

9,998,420


6,832,376


26,374,089


14,625,527

Operating Expenses:








Property operating expenses

2,782,296


1,819,634


7,304,371


4,005,302

Insurance

167,046


144,057


489,471


374,655

Property taxes

753,329


458,611


1,775,641


1,015,164

Property management fees

225,719


143,764


619,497


397,297

Acquisition costs

401,200


—


1,551,347


1,479,292

Base management fee

226,295


—


411,471


—

Stock-based compensation

382,205


—


667,347


—

General and administrative

407,075


—


821,379


—

Depreciation and amortization

4,057,809


2,530,128


10,633,593


5,245,498

Total Operating Expenses

9,402,974


5,096,194


24,274,117


12,517,208

Operating income

595,446


1,736,182


2,099,972


2,108,319

Interest Expense:








Contractual interest expense

(1,866,999)


(1,229,215)


(5,821,533)


(3,065,648)

Amortization of deferred financing costs

(159,670)


(433,495)


(1,288,714)


(638,938)

Loss on early extinguishment of Predecessor debt

—


—


(1,654,828)


—


(2,026,669)


(1,662,710)


(8,765,075)


(3,704,586)

Change in fair value of earn-out

(942,650)


—


(1,047,515)


—

Gain on equity investment

—


—


4,474,644


—

Equity in income of unconsolidated entity

—


84,774


—


255,422

Net (loss)/income

(2,373,873)


158,246


(3,237,974)


(1,340,845)

Less:








Net (income)/loss attributable to noncontrolling
interests in properties           

(87,296)


21,368


(8,326)


60,356

Net loss/(income) attributable to Predecessor

—


179,614


(1,973,197)


(1,280,489)

Net loss attributable to Operating Partnership
unitholders' noncontrolling interests      

693,971




1,508,097



Net loss attributable to stockholders

$     (1,767,198)




$    (3,711,400)



Net loss per share:








Basic and diluted

$              (0.22)




$             (0.46)



Weighted average common shares outstanding:








Basic and diluted

8,192,915




8,133,940



Dividend distributions declared per common share
and unit 

$             0.235




$             0.418




City Office REIT, Inc. 


Reconciliation of Net Operating Income


(Unaudited)






Three Months



Ended Sept 30,



2014




Net loss

$       (2,373,873)

Adjustments to net loss:



General and administrative

407,075


Interest expense

1,866,999


Amortization of financing costs

159,670


Depreciation and Amortization

4,057,809


Acquisition costs

401,200


Loss on early extinguishment of Predecessor debt

-


Change in fair value of earn-out

942,650


Stock based compensation

382,205


Base management fee

226,295

Net Operating Income ("NOI")

$      6,070,030


Straight-line rent adjustments

(302,677)


Amortization of acquired above market leases

114,815


Free rent funded by predecessor at closing of IPO 

274,578

Portfolio adjusted cash NOI

$      6,156,746


Noncontrolling interest in properties - share in cash NOI

(284,090)

Adjusted Cash NOI (CIO Share)

$      5,872,656


City Office REIT, Inc. 


Reconciliation of Net Income to Adjusted Funds from Operations


(Unaudited)








Three Months




Ended Sept 30,




2014





Net loss attributable to stockholders


(1,767,198)


(+) Depreciation and amortization


4,057,809


(-) Operating Partnership unitholders' noncontrolling
     interest


(693,971)


(-) Net loss attributable to Predecessor


-




1,596,640


Non-controlling interests in properties:




(-) Share of net loss


87,296


(-) Share of FFO


(199,001)

Funds from Operations ("FFO")


$       1,484,935


(+) Acquisition costs


401,200


(+) Loss on early extinguishment of Predecessor
      debt


-


(+) Change in fair value of earn-out


942,650


(+) Stock based compensation


382,205

Core FFO


$       3,210,990


(-) Straight line rent adjustment


(302,677)


(+) Amortization of above and below market lease


114,815


(+) Amortization of deferred financing costs


154,322


(-) Net tenant improvement


(116,349)


(-) Net leasing commissions


(125,359)


(-) Net capital expenditures


(87,986)


(+) Free rent funded at closing


274,578

Adjusted Funds from Operations ("AFFO")


$       3,122,334





Core FFO per share and common unit


$                0.27

AFFO per share and common unit


$                0.26





Dividends per share and common unit


$              0.235

Core FFO Payout Ratio


87%

AFFO Payout Ratio


89%





Number of common stock and common units outstanding


11,832,199

Contact

City Office REIT, Inc.
Anthony Maretic
+1-604-806-3366
[email protected]

SOURCE City Office REIT, Inc.

Related Links

http://www.cityofficereit.com

Modal title

Contact Cision

  • Cision Distribution 888-776-0942
    from 8 AM - 9 PM ET

  • Chat with an Expert
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • Cision Communication Cloud®
  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • For Small Business
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • COVID-19 Resources
  • Accessibility Statement
  • Asia
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Israel
  • Italy
  • Mexico
  • Middle East
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom

My Services

  • All New Releases
  • Online Member Center
  • ProfNet

Contact Cision

Products

About

My Services
  • All News Releases
  • Online Member Center
  • ProfNet
Cision Distribution Helpline
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookie Settings
Copyright © 2022 Cision US Inc.