City Office REIT Reports Third Quarter 2024 Results

31.10.24 11:00 Uhr

Werte in diesem Artikel

VANCOUVER, Oct. 31, 2024 /PRNewswire/ -- City Office REIT, Inc. (NYSE: CIO) (the "Company," "City Office," "we" or "our") today announced its results for the quarter ended September 30, 2024.

City Office REIT Logo (PRNewsfoto/City Office REIT, Inc.)

Third Quarter Highlights

  • Rental and other revenues were $42.4 million.  GAAP net loss attributable to common stockholders was approximately $4.5 million, or ($0.11) per fully diluted share;
  • Core FFO was approximately $11.1 million, or $0.27 per fully diluted share;
  • AFFO was approximately $4.8 million, or $0.12 per fully diluted share;
  • In-place occupancy was 83.4% as of quarter end, or 87.0% including signed leases not yet occupied;
  • Executed approximately 141,000 square feet of new and renewal leases during the quarter;  
  • Completed the loan repayment on maturity of the Company's $50.0 million term loan;
  • Declared a third quarter dividend of $0.10 per share of common stock, paid on October 24, 2024; and
  • Declared a third quarter dividend of $0.4140625 per share of Series A Preferred Stock, paid on October 24, 2024.

"We continue to experience a progression of office real estate fundamentals across our markets," commented James Farrar, the Company's Chief Executive Officer.  "During the first nine months of 2024, we executed 601,000 square feet of new and renewal leases.  As a result of the healthy leasing activity year to date, we increased our guidance expectations for year-end occupancy and same store cash NOI change."

"Our strategy of renovating and enhancing properties has aligned with leasing demand.  Over the next two quarters, we expect to complete renovations at four of our properties.  We believe these investments will drive future occupancy gains and build on the leasing momentum that we achieved in recent quarters."

A reconciliation of certain non-GAAP financial measures, including FFO, Core FFO, AFFO, NOI, Same Store NOI, Same Store Cash NOI and their equivalent per share measures, to the most directly comparable financial measure under 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 September 30, 2024 contained 5.6 million net rentable square feet and was 83.4% occupied, or 87.0% including signed leases not yet occupied.

Same Store Cash NOI increased 0.2% for the three months ended September 30, 2024 as compared to the same period in the prior year. Same Store Cash NOI decreased 0.9% for the nine months ended September 30, 2024 as compared to the same period in the prior year.

Leasing Activity

The Company's total leasing activity during the third quarter of 2024 was approximately 141,000 square feet, which included 78,000 square feet of new leasing and 63,000 square feet of renewals. Approximately 131,000 square feet of leases signed within the quarter are expected to take occupancy subsequent to quarter end.

New Leasing – New leases were signed with a weighted average lease term of 5.0 years at a weighted average effective annual rent of $33.91 per square foot and at a weighted average cost of $10.43 per square foot per year.

Renewal Leasing – Renewal leases were signed with a weighted average lease term of 4.5 years at a weighted average effective annual rent of $32.87 per square foot and at a weighted average cost of $3.64 per square foot per year. After quarter end, the Company completed a renewal for a 28,000 square foot space at Bloc 83 in Raleigh that was previously expected to be vacated by WeWork on November 1, 2024.  The lease extension with WeWork was completed to accommodate a prominent user that desired to continue their occupancy until December 31, 2026.

Capital Structure

As of September 30, 2024, the Company had total principal outstanding debt of approximately $651.0 million. Approximately 82.3% of the Company's debt was fixed rate or effectively fixed rate due to interest rate swaps. City Office's total principal outstanding debt had a weighted average maturity of approximately 2.1 years and a weighted average interest rate of 5.2%.

During the quarter, the Company's $50.0 million term loan matured and was repaid with proceeds from the Company's Unsecured Credit Facility.

Dividends

On September 13, 2024, the Company's Board of Directors approved and the Company declared a cash dividend of $0.10 per share of the Company's common stock for the three months ended September 30, 2024. The dividend was paid on October 24, 2024 to common stockholders and unitholders of record as of October 10, 2024.

On September 13, 2024, the Company's Board of Directors approved and the Company declared a cash dividend of $0.4140625 per share of the Company's 6.625% Series A Preferred Stock for the three months ended September 30, 2024. The dividend was paid on October 24, 2024 to preferred stockholders of record as of October 10, 2024.

2024 Outlook 

Following City Office's performance for the third quarter of 2024, the Company is updating its outlook for full year 2024 guidance. The updates include the expected impact of healthy leasing activity year-to-date driving expected occupancy increases in the fourth quarter of 2024. 

The outlook includes the following assumptions:

Full Year 2024 Guidance

Previous


Updated


Low


High


Low


High

Dispositions

$

21.0M


$

21.0M


$

21.0M


$

21.0M

Net Operating Income

$

101.5M


$

103.5M


$

101.5M


$

102.0M

General & Administrative Expenses

$

14.5M


$

15.5M


$

14.5M


$

15.5M

Interest Expense

$

34.5M


$

35.5M


$

34.0M


$

35.0M

2024 Core FFO per fully diluted share

$

1.14


$

1.18


$

1.15


$

1.17

Net Recurring Straight-Line Rent Adjustment

$

1.0M


$

2.0M


$

0.0M


$

1.0M

Same Store Cash NOI Change

(2.0 %)


0.0 %


(0.5 %)


0.5 %

December 31, 2024 Occupancy

83.5 %


85.5 %


85.0 %


86.0 %

Material Considerations:  

  • Dispositions reflects the disposition of the Cascade Station property in Portland that occurred earlier in 2024.
  • The General & Administrative Expenses guidance includes approximately $4.3 million for stock-based compensation. Our Core FFO definition excludes stock-based compensation. Excluding stock-based compensation, General & Administrative Expenses guidance for Full Year 2024 would have been $10.2 million$11.2 million.
  • Annual weighted average fully diluted shares of common stock outstanding are assumed to be approximately 41.4 million.
  • 2024 guidance assumes no share issuances, no acquisitions and no share repurchase activity.
  • The Company's guidance is based on current plans and assumptions and subject to the risks and uncertainties more fully described in the Company's filings with the United States Securities and Exchange Commission. This outlook reflects management's view of current and future market conditions, including assumptions such as timing and magnitude of future acquisitions and dispositions, if any, rental rates, occupancy levels, leasing activity, our ability to renew expiring leases, uncollectible rents, operating and general administrative expenses, weighted average diluted shares outstanding and rising interest rates.  The Company reminds investors that the impacts of the work-from-home trend, inflation and general market conditions are uncertain and impossible to predict.  See "Forward-looking Statements" below.

    Webcast and Conference Call Details

    City Office's management will hold a conference call at 11:00 am Eastern Time on October 31, 2024.  

    The webcast will be available under the "Investor Relations" section of the Company's website at www.cioreit.com.  The conference call can be accessed by dialing 1-833-470-1428 for domestic callers and 1-404-975-4839 for international callers.  The passcode for the conference call is 102833.

    A replay of the call will be available later in the day on October 31, 2024, continuing through January 29, 2025 and can be accessed by dialing 1-866-813-9403 for domestic callers and 1-929-458-6194 for international callers.  The passcode for the replay is 801819.  A replay will also be available for twelve months following the call at "Webcasts & Events" in the "Investor Relations" section of the Company's website.

    A supplemental financial information package to accompany the discussion of the results will be posted on www.cioreit.com under the "Investor Relations" section.

    Non-GAAP Financial Measures 

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

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

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

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

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

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

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

    Net Operating Income ("NOI") – We define NOI as rental and other revenues less property operating expenses. 

    We consider NOI to be an appropriate supplemental performance measure to net income because we believe it provides information useful in understanding the core operations and operating performance of our portfolio.

    Same Store Net Operating Income ("Same Store NOI") and Same Store Cash Net Operating Income ("Same Store Cash NOI") – Same Store NOI is calculated as the NOI attributable to the properties continuously owned and operated for the entirety of the reporting periods presented, and Same Store Cash NOI is calculated as Same Store NOI less non-recurring other income, termination fee income, straight-line rent / expense, deferred market rent and the non-controlling interest's share of cash NOI. The Company's definitions of Same Store NOI and Same Store Cash NOI exclude properties that were not stabilized during both of the applicable reporting periods. These exclusions may include, but are not limited to, acquisitions, dispositions and properties undergoing repositioning or significant renovations. 

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

    Forward-looking Statements

    This press release contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Certain statements contained in this press release, including those that express a belief, expectation or intention, as well as those that are not statements of historical fact, are forward-looking statements within the meaning of the federal securities laws and as such are based upon the Company's current beliefs as to the outcome and timing of future events. Forward-looking statements are generally identifiable by use of forward-looking terminology such as "approximately," "anticipate," "assume," "believe," "budget," "contemplate," "continue," "could," "estimate," "expect," "future," "hypothetical," "intend," "may," "outlook," "plan," "potential," "predict," "project," "seek," "should," "target," "will"  or other similar words or expressions. There can be no assurance that actual results of forward-looking statements, including projected capital resources, projected profitability and portfolio performance, estimates or developments affecting the Company will be those anticipated by the Company. Examples of forward-looking statements include those pertaining to expectations regarding our financial performance, including under metrics such as NOI and FFO, market rental rates, national or local economic growth, including the impact of inflation, estimated replacement costs of our properties, the Company's expectations regarding tenant occupancy, re-leasing periods, the Company's ability to renew expiring leases, tenant compliance with contractual lease obligations, projected capital improvements, expected sources of financing and ability to service existing financing, expectations as to the likelihood and timing of closing of acquisitions, dispositions, or other transactions, the expected operating performance of the Company's current properties, anticipated near-term acquisitions and descriptions relating to these expectations, including, without limitation, the anticipated net operating income yield and cap rates, lower than expected yields, increased interest rates, operating costs and costs of capital, and changes in local, regional, national and international economic conditions, including as a result of the systemic and structural changes in the demand for commercial office space. Forward-looking statements presented in this press release are based on management's beliefs and assumptions made by, and information currently available to, management.

    The forward-looking statements contained in this press release are based on historical performance and management's current plans, estimates and expectations in light of information currently available to us and are subject to uncertainty and changes in circumstances. There can be no assurance that future developments affecting us will be those that we have anticipated. Actual results may differ materially from these expectations due to the factors, risks and uncertainties described above, changes in global, regional or local political, economic, business, competitive, market, regulatory and other factors described in our news releases and filings with the SEC, including but not limited to those described in our Annual Report on Form 10-K for the year ended December 31, 2023 under the heading "Risk Factors" and in our subsequent reports filed with the SEC, many of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove to be incorrect, our actual results may vary in material respects from what we may have expressed or implied by these forward-looking statements. We caution that you should not place undue reliance on any of our forward-looking statements. Any forward-looking statement made by us in this press release speaks only as of the date of this press release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. The Company does not guarantee that the assumptions underlying such forward-looking statements contained in this press release are free from errors. Unless otherwise stated, historical financial information and per share and other data are as of September 30, 2024 or relate to the quarter ended September 30, 2024. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by applicable securities laws.

     

    City Office REIT, Inc.



    Condensed Consolidated Balance Sheets



    (Unaudited)






    (In thousands, except par value and share data) 










    September 30,

     2024


    December 31,
    2023

    Assets




    Real estate properties




    Land

    $

    193,524


    $

    193,524

    Building and improvement

    1,185,756


    1,194,819

    Tenant improvement

    163,013


    152,540

    Furniture, fixtures and equipment

    1,377


    820






    1,543,670


    1,541,703

    Accumulated depreciation

    (248,420)


    (218,628)






    1,295,250


    1,323,075





    Cash and cash equivalents

    25,911


    30,082

    Restricted cash

    17,118


    13,310

    Rents receivable, net

    52,908


    53,454

    Deferred leasing costs, net

    23,997


    21,046

    Acquired lease intangible assets, net

    36,520


    42,434

    Other assets

    23,580


    27,975





    Total Assets

    $

    1,475,284


    $

    1,511,376





    Liabilities and Equity




    Liabilities:




    Debt

    $

    648,173


    $

    669,510

    Accounts payable and accrued liabilities

    39,597


    29,070

    Deferred rent

    7,091


    7,672

    Tenant rent deposits

    7,319


    7,198

    Acquired lease intangible liabilities, net

    6,629


    7,736

    Other liabilities

    18,906


    17,557





    Total Liabilities

    727,715


    738,743





    Commitments and Contingencies




    Equity:




    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 September 30, 2024 and December 31, 2023

    112,000


    112,000

    Common stock, $0.01 par value, 100,000,000 shares authorized, 40,154,055 and 39,938,451
         shares issued and outstanding as of September 30, 2024 and December 31, 2023

    401


    399

    Additional paid-in capital

    441,188


    438,867

    Retained earnings

    196,466


    221,213

    Accumulated other comprehensive loss

    (2,997)


    (248)





    Total Stockholders' Equity

    747,058


    772,231

    Non-controlling interests in properties

    511


    402





    Total Equity

    747,569


    772,633





    Total Liabilities and Equity

    $

    1,475,284


    $

    1,511,376

     

    City Office REIT, Inc.

    Condensed Consolidated Statements of Operations

    (Unaudited)


    (In thousands, except per share data)
















    Three Months Ended
    September 30,


    Nine Months Ended
    September 30,






    2024


    2023


    2024


    2023









    Rental and other revenues

    $

    42,371


    $

    44,214


    $

    129,207


    $

    134,775









    Operating expenses:








    Property operating expenses

    17,783


    17,644


    53,020


    52,610

    General and administrative

    3,790


    3,531


    11,321


    10,963

    Depreciation and amortization

    14,642


    14,723


    44,440


    45,795









    Total operating expenses

    36,215


    35,898


    108,781


    109,368

















    Operating income

    6,156


    8,316


    20,426


    25,407

    Interest expense:








    Contractual interest expense

    (8,274)


    (7,853)


    (24,502)


    (23,807)

    Amortization of deferred financing costs and debt fair value

    (369)


    (333)


    (1,030)


    (979)










    (8,643)


    (8,186)


    (25,532)


    (24,786)

    Net loss on disposition of real estate property

    -


    -


    (1,462)


    (134)









    Net (loss)/income

    (2,487)


    130


    (6,568)


    487

    Less:








    Net income attributable to non-controlling interests in properties

    (152)


    (173)


    (412)


    (506)

















    Net loss attributable to the Company

    (2,639)


    (43)


    (6,980)


    (19)

    Preferred stock distributions

    (1,855)


    (1,855)


    (5,565)


    (5,565)









    Net loss attributable to common stockholders

    $

    (4,494)


    $

    (1,898)


    $

    (12,545)


    $

    (5,584)

















    Net loss per common share:








    Basic

    $

    (0.11)


    $

    (0.05)


    $

    (0.31)


    $

    (0.14)









    Diluted

    $

    (0.11)


    $

    (0.05)


    $

    (0.31)


    $

    (0.14)









    Weighted average common shares outstanding:








    Basic

    40,154


    39,938


    40,135


    39,917









    Diluted

    40,154


    39,938


    40,135


    39,917

















    Dividend distributions declared per common share

    $

    0.10


    $

    0.10


    $

    0.30


    $

    0.40

     

    City Office REIT, Inc.

    Reconciliation of Net Income to FFO, Core FFO and AFFO

    (Unaudited)


    (In thousands, except per share data)




     

     

    Three Months Ended

    September 30, 2024



    Net loss attributable to common stockholders

    $

    (4,494)

    (+) Depreciation and amortization

    14,642


    10,148

    Non-controlling interests in properties:


    (+) Share of net income

    152

    (-) Share of FFO

    (313)



    FFO attributable to common stockholders

    $

    9,987



    (+) Stock based compensation

    1,084



    Core FFO attributable to common stockholders

    $

    11,071



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

    219

    (-) Net amortization of above and below market leases

    (32)

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

    367

    (-) Net recurring tenant improvements and incentives

    (2,815)

    (-) Net recurring leasing commissions

    (1,421)

    (-) Net recurring capital expenditures

    (2,591)



    AFFO attributable to common stockholders

    $

    4,798







    FFO per common share

    $

    0.24



    Core FFO per common share

    $

    0.27



    AFFO per common share

    $

    0.12





    Dividends distributions declared per common share

    $

    0.10

    FFO Payout Ratio

    41 %

    Core FFO Payout Ratio

    37 %

    AFFO Payout Ratio

    86 %



    Weighted average common shares outstanding - diluted

    41,278

     

    City Office REIT, Inc.

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

    (Unaudited)


    (In thousands)




    Three Months Ended
    September 30,


    Nine Months Ended
    September 30,


    2024


    2023


    2024


    2023









    Rental and other revenues

    $         42,371


    $         44,214


    $       129,207


    $       134,775

    Property operating expenses

    17,783


    17,644


    53,020


    52,610









    Net operating income ("NOI")

    $         24,588


    $         26,570


    $         76,187


    $         82,165

    Less: NOI of properties not included in same store

    (1,408)


    (2,245)


    (4,182)


    (6,526)









    Same store NOI

    $         23,180


    $         24,325


    $         72,005


    $         75,639

    Less:








    Termination fee income

    (32)


    (23)


    (989)


    (76)

    Straight-line rent/expense adjustment

    537


    (729)


    668


    (3,347)

    Above and below market leases

    (25)


    19


    (72)


    60

    NCI in properties – share in cash NOI

    (411)


    (398)


    (1,209)


    (1,214)









    Same store cash NOI

    $         23,249


    $         23,194


    $         70,403


    $         71,062

     

    City Office REIT, Inc.

    Reconciliation of Net Income to Core FFO Guidance

    (Unaudited)


    (In thousands, except per share data)





     

    Full Year 2024 Outlook





    Low


    High





    Net loss attributable to common stockholders

    $

    (16,800)


    $

    (17,300)

    (+) Depreciation and amortization

    59,000


    60,500

    (+) Net loss on disposition of real estate property

    1,500


    1,500

    (-) Non-controlling interests in properties

    (500)


    (500)





    FFO attributable to common stockholders

    $

    43,200


    $

    44,200





    (+) Stock based compensation

    4,300


    4,300





    Core FFO attributable to common stockholders

    $

    47,500


    $

    48,500









    FFO per common share

    $

    1.04


    $

    1.07





    Core FFO per common share

    $

    1.15


    $

    1.17









    Weighted average shares of common stock

    41,400


    41,400

     

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

     

    Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/city-office-reit-reports-third-quarter-2024-results-302292159.html

    SOURCE City Office REIT, Inc.

    Ausgewählte Hebelprodukte auf City Office REIT

    Mit Knock-outs können spekulative Anleger überproportional an Kursbewegungen partizipieren. Wählen Sie einfach den gewünschten Hebel und wir zeigen Ihnen passende Open-End Produkte auf City Office REIT

    NameHebelKOEmittent
    NameHebelKOEmittent
    Wer­bung

    Nachrichten zu City Office REIT Inc

    Analysen zu City Office REIT Inc

    DatumRatingAnalyst
    10.01.2018City Office REIT HoldDeutsche Bank AG
    11.07.2017City Office REIT OutperformFBR & Co.
    31.05.2016City Office REIT BuyDeutsche Bank AG
    12.05.2016City Office REIT BuyCompass Point
    09.05.2016City Office REIT BuyWunderlich
    DatumRatingAnalyst
    11.07.2017City Office REIT OutperformFBR & Co.
    31.05.2016City Office REIT BuyDeutsche Bank AG
    12.05.2016City Office REIT BuyCompass Point
    09.05.2016City Office REIT BuyWunderlich
    21.04.2016City Office REIT BuyCompass Point
    DatumRatingAnalyst
    10.01.2018City Office REIT HoldDeutsche Bank AG
    DatumRatingAnalyst

    Keine Analysen im Zeitraum eines Jahres in dieser Kategorie verfügbar.

    Eventuell finden Sie Nachrichten die älter als ein Jahr sind im Archiv

    Um die Übersicht zu verbessern, haben Sie die Möglichkeit, die Analysen für City Office REIT Inc nach folgenden Kriterien zu filtern.

    Alle: Alle Empfehlungen

    Buy: Kaufempfehlungen wie z.B. "kaufen" oder "buy"
    Hold: Halten-Empfehlungen wie z.B. "halten" oder "neutral"
    Sell: Verkaufsempfehlungn wie z.B. "verkaufen" oder "reduce"