
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
City Office REIT Inc | NYSE:CIO | NYSE | Common Stock |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
-0.06 | -1.18% | 5.01 | 5.14 | 5.00 | 5.08 | 271,744 | 23:56:03 |
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Maryland |
98-1141883 | |
(State or other jurisdiction |
(I.R.S. Employer | |
of incorporation or organization) |
Identification No.) |
Title of Each Class |
Trading Symbol(s) |
Name of each Exchange on Which Registered | ||
Common Stock, $0.01 par value 6.625% Series A Cumulative Redeemable Preferred Stock, $0.01 par value per share |
“CIO” “CIO.PrA” |
New York Stock Exchange New York Stock Exchange |
Large accelerated filer | ☐ | Accelerated filer | ☒ | |||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||
Emerging growth company | ☐ |
1 | ||||
1 | ||||
2 | ||||
3 | ||||
4 | ||||
5 | ||||
6 | ||||
15 | ||||
23 | ||||
24 | ||||
25 | ||||
25 | ||||
25 | ||||
25 | ||||
25 | ||||
25 | ||||
25 | ||||
25 | ||||
27 |
March 31, 2023 |
December 31, 2022 |
|||||||
Assets |
||||||||
Real estate properties |
||||||||
Land |
$ | 199,537 | $ | 199,537 | ||||
Building and improvement |
1,217,036 | 1,215,000 | ||||||
Tenant improvement |
142,188 | 139,365 | ||||||
Furniture, fixtures and equipment |
689 | 689 | ||||||
|
|
|
|
|||||
1,559,450 | 1,554,591 | |||||||
Accumulated depreciation |
(186,143 | ) | (175,720 | ) | ||||
|
|
|
|
|||||
1,373,307 | 1,378,871 | |||||||
|
|
|
|
|||||
Cash and cash equivalents |
35,854 | 28,187 | ||||||
Restricted cash |
16,385 | 16,075 | ||||||
Rents receivable, net |
46,758 | 44,429 | ||||||
Deferred leasing costs, net |
21,841 | 21,989 | ||||||
Acquired lease intangible assets, net |
52,692 | 55,438 | ||||||
Other assets |
29,039 | 29,450 | ||||||
|
|
|
|
|||||
Total Assets |
$ | 1,575,876 | $ | 1,574,439 | ||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Liabilities: |
||||||||
Debt |
$ | 708,481 | $ | 690,099 | ||||
Accounts payable and accrued liabilities |
29,527 | 35,753 | ||||||
Deferred rent |
8,869 | 9,147 | ||||||
Tenant rent deposits |
7,177 | 7,040 | ||||||
Acquired lease intangible liabilities, net |
8,781 | 9,150 | ||||||
Other liabilities |
21,522 | 20,076 | ||||||
|
|
|
|
|||||
Total Liabilities |
784,357 | 771,265 | ||||||
|
|
|
|
|||||
Commitments and Contingencies (Note 9) |
||||||||
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 March 31, 2023 and December 31, 2022 |
112,000 | 112,000 | ||||||
Common stock, $0.01 par value, 100,000,000 shares authorized, 39,938,451 and 39,718,767 shares issued and outstanding as of March 31, 2023 and December 31, 2022 |
399 | 397 | ||||||
Additional paid-in capital |
435,626 | 436,161 | ||||||
Retained earnings |
242,318 | 251,542 | ||||||
Accumulated other comprehensive income |
789 | 2,731 | ||||||
|
|
|
|
|||||
Total Stockholders’ Equity |
791,132 | 802,831 | ||||||
Non-controlling interests in properties |
387 | 343 | ||||||
|
|
|
|
|||||
Total Equity |
791,519 | 803,174 | ||||||
|
|
|
|
|||||
Total Liabilities and Equity |
$ | 1,575,876 | $ | 1,574,439 | ||||
|
|
|
|
Three Months Ended March 31, |
||||||||
2023 |
2022 |
|||||||
Rental and other revenues |
$ | 45,957 | $ | 44,852 | ||||
Operating expenses: |
||||||||
Property operating expenses |
17,720 | 16,489 | ||||||
General and administrative |
3,765 | 3,456 | ||||||
Depreciation and amortization |
15,304 | 15,815 | ||||||
|
|
|
|
|||||
Total operating expenses |
36,789 | 35,760 | ||||||
|
|
|
|
|||||
Operating income |
9,168 | 9,092 | ||||||
Interest expense: |
||||||||
Contractual interest expense |
(7,972 | ) | (5,747 | ) | ||||
Amortization of deferred financing costs and debt fair value |
(323 | ) | (312 | ) | ||||
|
|
|
|
|||||
(8,295 | ) | (6,059 | ) | |||||
Net gain on sale of real estate property |
— | 21,658 | ||||||
|
|
|
|
|||||
Net income |
873 | 24,691 | ||||||
Less: |
||||||||
Net income attributable to non-controlling interests in properties |
(169 | ) | (171 | ) | ||||
|
|
|
|
|||||
Net income attributable to the Company |
704 | 24,520 | ||||||
Preferred stock distributions |
(1,855 | ) | (1,855 | ) | ||||
|
|
|
|
|||||
Net (loss)/income attributable to common stockholders |
$ | (1,151 | ) | $ | 22,665 | |||
|
|
|
|
|||||
Net (loss)/income per common share: |
||||||||
Basic |
$ | (0.03 | ) | $ | 0.52 | |||
|
|
|
|
|||||
Diluted |
$ | (0.03 | ) | $ | 0.51 | |||
|
|
|
|
|||||
Weighted average common shares outstanding: |
||||||||
Basic |
39,873 | 43,554 | ||||||
|
|
|
|
|||||
Diluted |
39,873 | 44,406 | ||||||
|
|
|
|
|||||
Dividend distributions declared per common share |
$ | 0.20 | $ | 0.20 | ||||
|
|
|
|
Three Months Ended March 31, |
||||||||
2023 |
2022 |
|||||||
Net income |
$ | 873 | $ | 24,691 | ||||
Other comprehensive (loss)/income: |
||||||||
Unrealized cash flow hedge (loss)/gain |
(1,465 | ) | 1,614 | |||||
Amounts reclassified to interest expense |
(477 | ) | 140 | |||||
|
|
|
|
|||||
Other comprehensive (loss)/income |
(1,942 | ) | 1,754 | |||||
|
|
|
|
|||||
Comprehensive (loss)/income |
(1,069 | ) | 26,445 | |||||
Less: |
||||||||
Comprehensive income attributable to non-controlling interests in properties |
(169 | ) | (171 | ) | ||||
|
|
|
|
|||||
Comprehensive (loss)/income attributable to the Company |
$ | (1,238 | ) | $ | 26,274 | |||
|
|
|
|
Number of shares of preferred stock |
Preferred stock |
Number of shares of common stock |
Common stock |
Additional paid-in capital |
Retained earnings |
Accumulated other comprehensive income |
Total stockholders’ equity |
Non-controlling interests in properties |
Total equity |
|||||||||||||||||||||||||||||||
Balance—December 31, 2022 |
4,480 | $ |
112,000 | 39,718 | $ |
397 | $ |
436,161 | $ |
251,542 | $ |
2,731 | $ |
802,831 | $ |
343 | $ |
803,174 | ||||||||||||||||||||||
Restricted stock award grants and vesting |
— |
— |
220 | 2 | (535 | ) |
(85 | ) |
— |
(618 | ) |
— |
(618 | ) | ||||||||||||||||||||||||||
Common stock dividend distribution declared |
— |
— |
— |
— |
— |
(7,988 | ) |
— |
(7,988 | ) |
— |
(7,988 | ) | |||||||||||||||||||||||||||
Preferred stock dividend distribution declared |
— |
— |
— |
— |
— |
(1,855 | ) |
— |
(1,855 | ) |
— |
(1,855 | ) | |||||||||||||||||||||||||||
Contributions |
— |
— |
— |
— |
— |
— |
— |
— |
110 | 110 | ||||||||||||||||||||||||||||||
Distributions |
— |
— |
— |
— |
— |
— |
— |
— |
(235 | ) |
(235 | ) | ||||||||||||||||||||||||||||
Net income |
— |
— |
— |
— |
— |
704 | — |
704 | 169 | 873 | ||||||||||||||||||||||||||||||
Other comprehensive loss |
— |
— |
— |
— |
— |
— |
(1,942 | ) |
(1,942 | ) |
— |
(1,942 | ) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance—March 31, 2023 |
4,480 | $ |
112,000 | 39,938 | $ |
$ |
435,626 | $ |
$ |
789 | $ |
791,132 | $ |
387 | $ |
791,519 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares of preferred stock |
Preferred stock |
Number of shares of common stock |
Common stock |
Additional paid-in capital |
Retained earnings |
Accumulated other comprehensive (loss)/income |
Total stockholders’ equity |
Non-controlling interests in properties |
Total equity |
|||||||||||||||||||||||||||||||
Balance—December 31, 2021 |
4,480 | $ |
112,000 | 43,554 | $ |
435 | $ |
482,061 | $ |
$ |
(382 | ) |
$ |
869,616 | $ |
979 | $ |
870,595 | ||||||||||||||||||||||
Restricted stock award grants and vesting |
— |
— |
— |
— |
972 | (68 | ) |
— |
904 | — |
904 | |||||||||||||||||||||||||||||
Common stock dividend distribution declared |
— |
— |
— |
— |
— |
(8,711 | ) |
— |
(8,711 | ) |
— |
(8,711 | ) | |||||||||||||||||||||||||||
Preferred stock dividend distribution declared |
— |
— |
— |
— |
— |
(1,855 | ) |
— |
(1,855 | ) |
— |
(1,855 | ) | |||||||||||||||||||||||||||
Contributions |
— |
— |
— |
— |
— |
— |
— |
— |
3 | 3 | ||||||||||||||||||||||||||||||
Distributions |
— |
— |
— |
— |
— |
— |
— |
— |
(254 | ) |
(254 | ) | ||||||||||||||||||||||||||||
Net income |
— |
— |
— |
— |
— |
24,520 | — |
24,520 | 171 | 24,691 | ||||||||||||||||||||||||||||||
Other comprehensive income |
— |
— |
— |
— |
— |
— |
1,754 | 1,754 | — |
1,754 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance—March 31, 2022 |
4,480 | $ |
112,000 | 43,554 | $ |
435 | $ |
483,033 | $ |
289,388 | $ |
1,372 | $ |
886,228 | $ |
899 | $ |
887,127 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
||||||||
2023 |
2022 |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net income |
$ | 873 | $ | 24,691 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
15,304 | 15,815 | ||||||
Amortization of deferred financing costs and debt fair value |
323 | 312 | ||||||
Amortization of above and below market leases |
9 | 63 | ||||||
Straight-line rent/expense |
(2,801 | ) | (2,050 | ) | ||||
Non-cash stock compensation |
1,024 | 904 | ||||||
Net gain on sale of real estate property |
— | (21,658 | ) | |||||
Changes in non-cash working capital: |
||||||||
Rents receivable, net |
539 | (3,844 | ) | |||||
Other assets |
(282 | ) | 534 | |||||
Accounts payable and accrued liabilities |
(965 | ) | 35 | |||||
Deferred rent |
(278 | ) | (436 | ) | ||||
Tenant rent deposits |
137 | 293 | ||||||
|
|
|
|
|||||
Net Cash Provided By Operating Activities |
13,883 | 14,659 | ||||||
|
|
|
|
|||||
Cash Flows to Investing Activities: |
||||||||
Additions to real estate properties |
(11,383 | ) | (6,476 | ) | ||||
Net proceeds from sale of real estate |
— | 1,000 | ||||||
Deferred leasing costs |
(1,037 | ) | (1,423 | ) | ||||
|
|
|
|
|||||
Net Cash Used In Investing Activities |
(12,420 | ) | (6,899 | ) | ||||
|
|
|
|
|||||
Cash Flows from/(to) Financing Activities: |
||||||||
Debt issuance and extinguishment costs |
(236 | ) | — | |||||
Proceeds from borrowings |
25,000 | 14,000 | ||||||
Repayment of borrowings |
(6,683 | ) | (5,564 | ) | ||||
Dividend distributions paid to stockholders |
(9,799 | ) | (10,566 | ) | ||||
Distributions to non-controlling interests in properties |
(235 | ) | (254 | ) | ||||
Shares withheld for payment of taxes on restricted stock unit vesting |
(1,643 | ) | — | |||||
Contributions from non-controlling interests in properties |
110 | 3 | ||||||
|
|
|
|
|||||
Net Cash Provided By/(Used In) Financing Activities |
6,514 | (2,381 | ) | |||||
|
|
|
|
|||||
Net Increase in Cash, Cash Equivalents and Restricted Cash |
7,977 | 5,379 | ||||||
Cash, Cash Equivalents and Restricted Cash, Beginning of Period |
44,262 | 42,266 | ||||||
|
|
|
|
|||||
Cash, Cash Equivalents and Restricted Cash, End of Period |
$ | 52,239 | $ | 47,645 | ||||
|
|
|
|
|||||
Reconciliation of Cash, Cash Equivalents and Restricted Cash: |
||||||||
Cash and Cash Equivalents, End of Period |
35,854 | 26,742 | ||||||
Restricted Cash, End of Period |
16,385 | 20,903 | ||||||
|
|
|
|
|||||
Cash, Cash Equivalents and Restricted Cash, End of Period |
$ | 52,239 | $ | 47,645 | ||||
|
|
|
|
|||||
Supplemental Disclosures of Cash Flow Information: |
||||||||
Cash paid for interest |
$ | 7,256 | $ | 5,374 | ||||
Purchase of additions in real estate properties included in accounts payable |
$ | 7,811 | $ | 10,465 | ||||
Purchase of deferred leasing costs included in accounts payable |
$ | 1,207 | $ | 3,627 |
Lease Intangible Assets |
Lease Intangible Liabilities |
|||||||||||||||||||||||||||
March 31, 2023 |
Above Market Leases |
In Place Leases |
Leasing Commissions |
Total |
Below Market Leases |
Below Market Ground Lease |
Total |
|||||||||||||||||||||
Cost |
$ | 18,793 | $ | 77,530 | $ | 33,698 | $ | 130,021 | $ | (15,091 | ) | $ | (138 | ) | $ | (15,229 | ) | |||||||||||
Accumulated amortization |
(9,447 | ) | (50,218 | ) | (17,664 | ) | (77,329 | ) | 6,395 | 53 | 6,448 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 9,346 | $ | 27,312 | $ | 16,034 | $ | 52,692 | $ | (8,696 | ) | $ | (85 | ) | $ | (8,781 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Lease Intangible Assets |
Lease Intangible Liabilities |
|||||||||||||||||||||||||||
December 31, 2022 |
Above Market Leases |
In Place Leases |
Leasing Commissions |
Total |
Below Market Leases |
Below Market Ground Lease |
Total |
|||||||||||||||||||||
Cost |
$ | 18,793 | $ | 78,720 | $ | 34,123 | $ | 131,636 | $ | (15,682 | ) | $ | (138 | ) | $ | (15,820 | ) | |||||||||||
Accumulated amortization |
(9,069 | ) | (49,772 | ) | (17,357 | ) | (76,198 | ) | 6,618 | 52 | 6,670 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 9,724 | $ | 28,948 | $ | 16,766 | $ | 55,438 | $ | (9,064 | ) | $ | (86 | ) | $ | (9,150 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
$ | 6,484 | ||
2024 |
6,660 | |||
2025 |
6,479 | |||
2026 |
6,490 | |||
2027 |
5,217 | |||
Thereafter |
12,581 | |||
|
|
|||
$ | 43,911 | |||
|
|
Property |
March 31, 2023 |
December 31, 2022 |
Interest Rate as of March 31, 2023 (1) |
Maturity |
||||||||||||
Unsecured Credit Facility (3)(5) |
$ | 195,713 | $ | 200,500 | SOFR +1.40 | % (2) |
November 2025 | |||||||||
Term Loan (4) |
50,000 | 50,000 | SOFR +1.35 | % (2) |
September 2024 | |||||||||||
Term Loan (5) |
25,000 | — | SOFR +2.10 | % (2) |
January 2026 | |||||||||||
Mission City |
46,646 | 46,859 | 3.78 | % | November 2027 | |||||||||||
Canyon Park (6) |
39,490 | 39,673 | 4.30 | % | March 2027 | |||||||||||
Circle Point |
39,280 | 39,440 | 4.49 | % | September 2028 | |||||||||||
190 Office Center (7) |
38,711 | 38,894 | 4.79 | % | October 2025 | |||||||||||
SanTan |
31,968 | 32,140 | 4.56 | % | March 2027 | |||||||||||
Intellicenter |
31,141 | 31,297 | 4.65 | % | October 2025 | |||||||||||
The Quad |
30,600 | 30,600 | 4.20 | % | September 2028 | |||||||||||
2525 McKinnon |
27,000 | 27,000 | 4.24 | % | April 2027 | |||||||||||
FRP Collection |
26,592 | 26,784 | 3.10 | % | September 2023 | |||||||||||
Greenwood Blvd |
21,263 | 21,396 | 3.15 | % | December 2025 | |||||||||||
Cascade Station (8) |
21,089 | 21,192 | 4.55 | % | May 2024 | |||||||||||
5090 N. 40 th St |
20,701 | 20,810 | 3.92 | % | January 2027 | |||||||||||
AmberGlen |
20,000 | 20,000 | 3.69 | % | May 2027 | |||||||||||
Central Fairwinds |
16,163 | 16,273 | 3.15 | % | June 2024 | |||||||||||
FRP Ingenuity Drive (9) |
16,088 | 16,165 | 4.44 | % | December 2024 | |||||||||||
Carillon Point |
14,668 | 14,773 | 3.10 | % | October 2023 | |||||||||||
|
|
|
|
|||||||||||||
Total Principal |
712,113 | 693,796 | ||||||||||||||
Deferred financing costs, net |
(3,786 | ) | (3,887 | ) | ||||||||||||
Unamortized fair value adjustments |
154 | 190 | ||||||||||||||
|
|
|
|
|||||||||||||
Total |
$ | 708,481 | $ | 690,099 | ||||||||||||
|
|
|
|
(1) | All interest rates are fixed interest rates with the exception of the Unsecured Credit Facility and the term loans, as explained in footnotes 3, 4 and 5 below. |
(2) | As of March 31, 2023, the daily-simple SOFR rate was 4.87%. |
(3) | Borrowings under the Unsecured Credit Facility bear interest at a rate equal to the daily-simple SOFR rate plus a margin of between 135 to 235 basis points depending upon the Company’s consolidated leverage ratio. On February 9, 2023, the Company entered into a three-year interest rate swap for a notional amount of $140 million, effective March 8, 2023, effectively fixing the SOFR component of the borrowing rate for $140 million of the Unsecured Credit Facility. As of March 31, 2023, the Unsecured Credit Facility had $195.7 million drawn and a $4.2 million letter of credit to satisfy escrow requirements for a mortgage lender. The Unsecured Credit Facility matures in November 2025 and may be extended 12 months at the Company’s option upon meeting certain conditions. The Unsecured Credit Facility requires the Company to maintain a fixed charge coverage ratio of no less than 1.50x. |
(4) | Borrowings under the $50 million term loan bear interest at a rate equal to the daily-simple SOFR rate plus a margin of between 135 to 225 basis points depending upon the Company’s consolidated leverage ratio. The SOFR component of the borrowing rate is effectively fixed by a $50 million interest rate swap. |
(5) | On January 5, 2023, the Company entered into a second amendment to its amended and restated credit agreement, dated November 16, 2021 (as amended, the “Amended and Restated Credit Agreement”) for the Unsecured Credit Facility and entered into a three-year |
(6) |
The mortgage loan anticipated repayment date (“ARD”) is March 1, 2027. The final scheduled maturity date can be extended up to 5 years beyond the ARD. If the loan is not paid off at ARD, the loan’s interest rate shall be adjusted to the greater of (i) the initial interest rate plus 200 basis points or (ii) the yield on the five year “on the run” treasury reported by Bloomberg market data service plus 450 basis points. |
(7) |
In the fourth quarter of 2022, a ‘cash-sweep period’ began for the 190 Office Center loan due to the non-renewal of the minimum square footage of a major tenant in the building. Under a ‘cash-sweep period’ , property cash flows are directed into lender-controlled restricted cash accounts to fund property operations until certain thresholds are met. As of March 31, 2023 and December 31, 2022, total restricted cash for the property was $3.4 million and $3.8 million, respectively. |
(8) | In the first quarter of 2023, 0.7 million. a ‘cash-sweep period’ began for the Cascade Station loan due to the non-renewal of a major tenant’s leased space in the building. As of March 31, 2023, total restricted cash for the property was $ |
(9) | As of September 30, 2022, the Debt Service Coverage Ratio (“DSCR”) covenant for FRP Ingenuity Drive was not met, which triggered a ‘cash-sweep period’ that began in the fourth quarter of 2022. As of March 31, 2023, the DSCR was still not met. As of March 31, 2023 and December 31, 2022, total restricted cash for the property was $ 2.8 million and $2.6 million, respectively. |
2023 |
$ | 46,084 | ||
2024 |
108,480 | |||
2025 |
287,710 | |||
2026 |
29,416 | |||
2027 |
176,303 | |||
Thereafter |
64,120 | |||
|
|
|||
$ | 712,113 | |||
|
|
Notional Value |
Effective Date |
Maturity Date |
Fair Value Assets/(Liabilities) |
|||||||||||||||||
March 31, 2023 |
December 31, 2022 |
|||||||||||||||||||
Interest Rate Swap |
$ | 50,000 | September 2019 | September 2024 | $ | 2,241 | $ | 2,731 | ||||||||||||
Interest Rate Swap |
25,000 | January 2023 | January 2026 | (94 | ) | — | ||||||||||||||
Interest Rate Swap |
140,000 | March 2023 | November 2025 | (1,358 | ) | — | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||
$ | 215,000 | $ | 789 | $ | 2,731 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
||||||||
2023 |
2022 |
|||||||
|
$ | 38,914 | $ | 38,320 | ||||
|
6,743 | 6,440 | ||||||
|
|
|
|
|||||
$ 45,657 | $ |
44,760 | ||||||
|
|
|
|
2023 |
$ | 94,066 | ||
2024 |
118,908 | |||
2025 |
107,742 | |||
2026 |
98,598 | |||
2027 |
82,242 | |||
Thereafter |
223,165 | |||
|
|
|||
$ | 724,721 | |||
|
|
March 31, 2023 |
December 31, 2022 |
|||||||
-of-use |
$ | 12,825 | $ | 12,935 | ||||
liability – leases |
$ | 8,738 | $ | 8,802 | ||||
-of-use |
$ | 9,991 | $ | 10,054 | ||||
liability – leases |
$ | 1,491 | $ | 1,475 |
Operating Leases |
Financing Leases |
|||||||
2023 |
$ | 459 | $ | 5 | ||||
2024 |
770 | 7 | ||||||
2025 |
770 | 8 | ||||||
2026 |
724 | 8 | ||||||
2027 |
587 | 8 | ||||||
Thereafter |
26,563 | 6,938 | ||||||
Total future minimum lease payments |
29,873 | 6,974 | ||||||
Discount |
(21,135 | ) | (5,483 | ) | ||||
Total |
$ | 8,738 | $ | 1,491 | ||||
Number of RSUs |
Number of Performance RSUs |
|||||||
Outstanding at December 31, 2022 |
428,320 | 307,500 | ||||||
Granted |
198,022 | 214,888 | ||||||
Issuance of dividend equivalents |
9,485 | — | ||||||
Vested |
(216,520 | ) | (97,500 | ) | ||||
|
|
|
|
|||||
Outstanding at March 31, 2023 |
419,307 | 424,888 |
Number of RSUs |
Number of Performance RSUs |
|||||||
Outstanding at December 31, 2021 |
342,159 | 217,500 | ||||||
Granted |
237,986 | 90,000 | ||||||
Issuance of dividend equivalents |
3,902 | — | ||||||
|
|
|
|
|||||
Outstanding at March 31, 2022 |
584,047 | 307,500 |
Units Granted |
Fair Value (in thousands) |
Weighted Average Grant Fair Value Per Share |
||||||||||||||
RSUs |
Performance RSUs |
|||||||||||||||
2023 |
198,022 | 214,888 | $ | 3,729 | $ | 9.03 | ||||||||||
2022 |
237,986 | 90,000 | 5,753 | 17.54 |
RSUs |
Performance RSUs |
Total |
||||||||||
2023 |
$ | 643 | $ | 381 | $ | 1,024 | ||||||
2022 |
599 | 305 | 904 |
• | adverse economic or real estate developments in the office sector or the markets in which we operate; |
• | increased interest rates, any resulting increase in financing or operating costs, the impact of inflation and a stall in economic growth or an economic recession; |
• | changes in local, regional, national and international economic conditions, including as a result of the coronavirus disease (“COVID-19”) pandemic; |
• | the extent to which “work from home” and hybrid work policies continue as a result of the COVID-19 pandemic; |
• | our inability to compete effectively; |
• | our inability to collect rent from tenants or renew tenants’ leases on attractive terms if at all; |
• | demand for and market acceptance of our properties for rental purposes, including as a result of near-term market fluctuations or long-term trends that result in an overall decrease in the demand for office space; |
• | decreased rental rates or increased vacancy rates, including as a result of the ongoing COVID-19 pandemic; |
• | our failure to obtain necessary financing or access the capital markets on favorable terms or at all; |
• | changes in the availability of acquisition opportunities; |
• | availability of qualified personnel; |
• | our inability to successfully complete real estate acquisitions or dispositions on the terms and timing we expect, or at all; |
• | our failure to successfully operate acquired properties and operations; |
• | changes in our business, financing or investment strategy or the markets in which we operate; |
• | our failure to generate sufficient cash flows to service our outstanding indebtedness; |
• | environmental uncertainties and risks related to adverse weather conditions and natural disasters; |
• | our failure to maintain our qualification as a REIT for U.S. federal income tax purposes; |
• | government approvals, actions and initiatives, including the need for compliance with environmental requirements; |
• | outcome of claims and litigation involving or affecting us; |
• | financial market fluctuations; |
• | changes in real estate, taxation and zoning laws and other legislation and government activity and changes to real property tax rates and the taxation of REITs in general; and |
• | other factors described in our news releases and filings with the SEC, including but not limited to those described in our Annual Report on Form 10-K for the year ended December 31, 2022 under the sections captioned “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Business” and in our subsequent reports filed with the SEC. |
• | business leaders may generally become more reticent to make large capital allocation decisions, such as entry into a new lease, given the uncertain economic environment; |
• | our cost of capital has increased due to higher interest rates and credit spreads, and private market debt financing is significantly more challenging to arrange; and |
• | retaining and attracting new tenants has become increasingly challenging due to potential business layoffs, downsizing and industry slowdowns. |
Metropolitan Area |
Property |
Economic Interest |
NRA (000s Square Feet) |
In Place Occupancy |
Annualized Base Rent per Square Foot |
Annualized Gross Rent per Square Foot (1) |
Annualized Base Rent (2) ($000s) |
|||||||||||||||||||
Phoenix, AZ |
Block 23 | 100.0 | % | 307 | 94.5 | % | $ | 30.02 | $ | 32.30 | $ | 8,706 | ||||||||||||||
Pima Center | 100.0 | % | 272 | 45.8 | % | $ | 29.06 | $ | 29.06 | $ | 3,618 | |||||||||||||||
SanTan | 100.0 | % | 267 | 45.4 | % | $ | 31.98 | $ | 31.98 | $ | 3,871 | |||||||||||||||
5090 N. 40 th St |
100.0 | % | 176 | 68.1 | % | $ | 34.03 | $ | 34.03 | $ | 4,068 | |||||||||||||||
Camelback Square | 100.0 | % | 172 | 84.4 | % | $ | 34.41 | $ | 34.41 | $ | 5,005 | |||||||||||||||
The Quad | 100.0 | % | 163 | 100.0 | % | $ | 32.40 | $ | 32.72 | $ | 5,282 | |||||||||||||||
Papago Tech | 100.0 | % | 163 | 88.7 | % | $ | 24.40 | $ | 24.40 | $ | 3,522 | |||||||||||||||
Tampa, FL (17.5%) |
Park Tower | 94.8 | % | 478 | 89.0 | % | $ | 27.62 | $ | 27.62 | $ | 11,758 | ||||||||||||||
City Center | 95.0 | % | 244 | 85.5 | % | $ | 28.27 | $ | 28.27 | $ | 5,895 | |||||||||||||||
Intellicenter | 100.0 | % | 204 | 100.0 | % | $ | 25.64 | $ | 25.64 | $ | 5,219 | |||||||||||||||
Carillon Point | 100.0 | % | 124 | 100.0 | % | $ | 30.25 | $ | 30.25 | $ | 3,757 | |||||||||||||||
Denver, CO |
Denver Tech | 100.0 | % | 381 | 85.6 | % | $ | 24.29 | $ | 28.74 | $ | 7,731 | ||||||||||||||
Circle Point | 100.0 | % | 272 | 89.3 | % | $ | 19.84 | $ | 34.71 | $ | 4,816 | |||||||||||||||
Superior Pointe | 100.0 | % | 152 | 81.7 | % | $ | 18.47 | $ | 31.47 | $ | 2,299 | |||||||||||||||
Orlando, FL (12.0%) |
Florida Research Park | 96.6 | % | 397 | 88.0 | % | $ | 26.03 | $ | 27.77 | $ | 8,989 | ||||||||||||||
Central Fairwinds | 97.0 | % | 168 | 89.0 | % | $ | 27.87 | $ | 27.87 | $ | 4,172 | |||||||||||||||
Greenwood Blvd | 100.0 | % | 155 | 100.0 | % | $ | 24.75 | $ | 24.75 | $ | 3,837 | |||||||||||||||
Dallas, TX (9.8%) |
190 Office Center | 100.0 | % | 303 | 77.5 | % | $ | 26.57 | $ | 26.57 | $ | 6,241 | ||||||||||||||
The Terraces | 100.0 | % | 173 | 99.0 | % | $ | 38.68 | $ | 58.68 | $ | 6,609 | |||||||||||||||
2525 McKinnon | 100.0 | % | 111 | 97.8 | % | $ | 30.27 | $ | 51.27 | $ | 3,298 | |||||||||||||||
Raleigh, NC |
Bloc 83 | 100.0 | % | 495 | 83.5 | % | $ | 37.41 | $ | 37.63 | $ | 15,459 | ||||||||||||||
Portland, OR (5.5%) |
AmberGlen | 76.0 | % | 203 | 98.4 | % | $ | 23.78 | $ | 27.05 | $ | 4,741 | ||||||||||||||
Cascade Station | 100.0 | % | 128 | 100.0 | % | $ | 29.22 | $ | 31.14 | $ | 3,743 | |||||||||||||||
San Diego, CA (4.7%) |
Mission City | 100.0 | % | 281 | 75.3 | % | $ | 39.21 | $ | 39.21 | $ | 8,301 | ||||||||||||||
Seattle, WA (3.5%) |
Canyon Park | 100.0 | % | 207 | 100.0 | % | $ | 23.86 | $ | 29.86 | $ | 4,934 | ||||||||||||||
Total / Weighted Average – March 31, 2023 (3) |
5,996 |
84.9 |
% |
$ |
28.71 |
$ |
31.84 |
$ |
145,871 |
|||||||||||||||||
(1) | Annualized gross rent per square foot includes adjustment for estimated expense reimbursements of triple net leases. |
(2) | Annualized base rent is calculated by multiplying (i) rental payments (defined as cash rents before abatements) for the month ended March 31, 2023 by (ii) 12. |
(3) | Averages weighted based on the property’s NRA, adjusted for occupancy. |
Payments Due by Period |
||||||||||||||||||||
Contractual Obligations |
Total |
2023 |
2024-2025 |
2026-2027 |
More than 5 years |
|||||||||||||||
Principal payments on mortgage loans |
$ | 712,113 | $ | 46,084 | $ | 396,190 | $ | 205,719 | $ | 64,120 | ||||||||||
Interest payments (1) |
96,359 | 23,857 | 54,540 | 15,880 | 2,082 | |||||||||||||||
Tenant-related commitments |
14,723 | 14,723 | — | — | — | |||||||||||||||
Lease obligations |
36,847 | 464 | 1,555 | 1,327 | 33,501 | |||||||||||||||
Total |
$ | 860,042 | $ | 85,128 | $ | 452,285 | $ | 222,926 | $ | 99,703 | ||||||||||
(1) | Contracted interest on the floating rate borrowings under our Unsecured Credit Facility was calculated based on the balance and interest rate at March 31, 2023. Contracted interest on our term loans and part of the Unsecured Credit Facility were calculated based on the interest rate swap rates fixing the SOFR component of the borrowing rates. |
31.2 | Certification by Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002. † | |
32.1 | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. † | |
32.2 | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. † | |
101.INS | INLINE XBRL INSTANCE DOCUMENT† | |
101.SCH | INLINE XBRL SCHEMA DOCUMENT† | |
101.CAL | INLINE XBRL CALCULATION LINKBASE DOCUMENT† | |
101.LAB | INLINE XBRL LABELS LINKBASE DOCUMENT† | |
101.PRE | INLINE XBRL PRESENTATION LINKBASE DOCUMENT† | |
101.DEF | INLINE XBRL DEFINITION LINKBASE DOCUMENT† | |
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) † | |
† | Filed herewith. |
Date: May 5, 2023 | ||||||
By: | /s/ James Farrar | |||||
James Farrar | ||||||
Chief Executive Officer and Director (Principal Executive Officer) | ||||||
Date: May 5, 2023 | ||||||
By: | /s/ Anthony Maretic | |||||
Anthony Maretic | ||||||
Chief Financial Officer, Secretary and Treasurer (Principal Financial Officer and Principal Accounting Officer) |
1 Year City Office REIT Chart |
1 Month City Office REIT Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions