City Office REIT, Inc.
City Office REIT, Inc.
CIO
Valuace
70
Růst
0
Zdraví
73
Cena
$ 6.99
Dnes
-0.01 (-0.14%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 20242023202220212020201920182017201620152014201320122011
Total Revenues163.8171.1179.1180.5164.0160.8156.3129.5106.572.555.136.920.511.59.2
Cost of Revenues64.669.570.067.758.058.357.349.942.928.320.414.36.04.13.1
Gross Profit99.2101.7109.1112.7106.0102.599.079.663.644.234.622.614.57.46.1
Revenue 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Revenues37.342.342.341.942.442.344.544.344.244.6
Cost of Revenues15.616.316.316.417.817.517.717.417.617.2
Gross Profit21.726.026.025.524.624.926.726.926.627.4
Operating Income TTM 20242023202220212020201920182017201620152014201320122011
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.014.813.815.510.711.18.16.86.55.03.11.11.00.7
Depreciation & Amortization56.759.363.062.556.059.057.852.441.630.221.614.77.84.03.1
Total Operating Expenses186.183.077.876.372.871.170.260.548.436.726.717.810.25.94.5
Operating Income-87.018.731.335.333.231.528.815.615.2-0.34.52.62.81.31.6
Operating Income TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.03.93.53.7
Depreciation & Amortization10.616.115.114.914.714.715.117.214.715.8
Total Operating Expenses17.4122.618.927.218.418.518.821.118.319.4
Operating Income4.2-96.67.1-1.76.26.38.05.98.37.9
Net Income TTM 20242023202220212020201920182017201620152014201320122011
Interest Income0.00.0-1.30.00.00.00.00.00.00.00.00.00.00.00.0
Interest Expense31.933.031.925.823.326.428.422.318.713.810.67.95.43.72.2
Other Expense-34.2-35.8-33.3-17.6452.1-26.3-26.323.0-6.10.7-12.2-7.5-6.9-3.2-2.2
IBT-121.1-17.1-2.017.7485.35.12.438.79.20.4-7.7-4.9-4.2-1.9-0.7
Income Tax Expense0.00.00.0-7.524.227.029.045.412.714.5-1.60.3-1.60.5-0.1
Net Income-121.6-17.7-2.725.2484.4-21.8-26.638.25.8-0.8-6.6-3.0-4.1-1.6-0.6
Net Income TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Interest Income0.00.00.00.00.00.00.08.48.28.3
Interest Expense6.88.38.38.58.38.18.10.07.98.0
Other Expense-8.0-8.7-8.6-8.8-8.6-9.9-8.4-8.4-8.2-8.4
IBT-3.8-105.3-1.5-10.6-2.5-3.6-0.5-2.50.1-0.5
Income Tax Expense0.00.00.00.00.00.00.0-24.3-2.28.1
Net Income-3.8-105.4-1.7-10.7-2.6-3.8-0.6-2.70.0-0.7
Per Share Data TTM 20242023202220212020201920182017201620152014201320122011
EPS$0.00$0.00$-0.25$0.60$10.97$-0.46$-0.60$1.02$-0.05$-0.04$-0.53$-0.36$-0.52$-0.20$-0.08
EPS Diluted$0.00$0.00$-0.25$0.59$10.80$-0.46$-0.60$1.01$-0.05$-0.04$-0.53$-0.36$-0.52$-0.20$-0.08
Shares Outstanding40.440.139.942.143.547.244.037.330.220.512.48.58.08.08.0
Diluted Shares Outstanding40.440.139.942.944.147.244.037.730.220.512.48.58.08.08.0
Per Share Data TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.07$0.00$-0.02
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.07$0.00$-0.02
Shares Outstanding40.440.440.240.240.240.240.139.939.939.9
Diluted Shares Outstanding40.440.440.240.240.240.240.139.939.939.9
Current Assets TTM 20242023202220212020201920182017201620152014201320122011
Cash And Equivalents43.318.930.128.221.325.370.116.112.313.78.134.97.13.11.5
Short Term Investments0.40.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments43.318.930.128.221.325.370.116.112.313.78.134.97.13.11.5
Accounts Receivable52.152.353.544.430.433.032.126.120.117.314.48.04.72.35.0
Inventory-0.40.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Current Assets-95.527.713.30.00.00.00.037.163.218.616.711.97.72.10.3
Total Current Assets95.598.996.888.772.7125.0124.179.495.549.539.354.819.57.56.7
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents21.334.522.018.925.928.029.530.136.738.4
Short Term Investments0.00.00.00.00.00.00.00.00.03.7
Total Cash & ST Investments21.318.322.018.925.928.029.530.136.738.4
Accounts Receivable40.940.552.252.352.952.153.153.551.049.0
Inventory0.00.00.00.00.00.00.0110.20.0-3.7
Other Current Assets0.0312.414.627.717.115.313.813.315.614.3
Total Current Assets62.3371.188.898.995.995.596.596.8103.3101.6
Long-Term Assets TTM 20242023202220212020201920182017201620152014201320122011
Net Property, Plant & Equipment10.20.00.00.00.00.00.00.0728.1550.3354.9211.8100.142.228.7
Goodwill0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Intangible Assets38.434.642.455.468.944.167.575.565.156.241.029.414.44.03.6
Long-Term Investments1.30.00.00.00.00.00.00.00.00.00.00.04.34.95.8
Other Long-Term Assets-7.41,322.21,372.11,430.31,459.9988.21,036.8945.67.85.48.55.55.32.51.5
Total Long-Term Assets1,385.01,356.81,414.51,485.71,528.81,032.31,104.31,021.1800.9612.0404.3246.7124.253.539.7
Total Assets1,480.51,455.71,511.41,574.41,601.51,157.31,228.51,100.4896.5661.5443.6301.5143.661.046.4
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment0.0906.50.00.00.00.00.012.612.612.7
Goodwill0.00.00.00.00.00.00.00.00.00.0
Intangible Assets23.925.432.834.636.538.440.542.447.349.9
Long-Term Investments0.00.00.00.00.00.00.03.44.23.7
Other Long-Term Assets0.025.11,314.91,322.21,342.81,346.61,368.61,372.11,381.61,385.9
Total Long-Term Assets23.9957.01,347.71,356.81,379.31,385.01,409.01,414.51,428.91,435.8
Total Assets1,067.21,328.11,436.51,455.71,475.31,480.51,505.51,511.41,532.21,537.4
Current Liabilities TTM 20242023202220212020201920182017201620152014201320122011
Accounts Payable34.20.029.10.027.125.428.825.917.613.08.74.10.00.00.0
Short-Term Debt52.8255.0108.3200.5142.075.00.0147.533.552.550.00.00.00.00.0
Other Current Liabilities152.236.70.0-164.7-142.00.50.1-135.5-20.4-45.0-46.33.63.00.60.3
Current Liabilities253.6306.0137.444.938.7108.235.443.235.026.115.19.94.50.80.3
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable0.022.60.00.00.00.00.029.137.930.6
Short-Term Debt0.0289.7255.0255.0255.0205.0200.0107.71.643.8
Other Current Liabilities0.05.227.036.739.634.229.9-7.0-7.6-7.7
Current Liabilities0.0317.5295.8306.0309.0253.6245.8236.7245.6244.3
Long-Term Liabilities TTM 20242023202220212020201920182017201620152014201320122011
Long-Term Debt596.5392.0571.3690.1653.6602.2607.3645.4489.5370.1344.7189.9109.953.326.9
Capital Leases18.60.019.49.20.06.08.28.98.64.32.30.60.20.20.2
Def. Tax Liability-17.40.00.00.00.0-12.1-12.3-9.9-7.7-8.2-4.8-4.1-2.9-1.0-0.5
Total Liabilities721.4721.1738.7771.3730.9739.4679.3702.1536.7405.4369.9210.3115.955.027.9
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt0.0363.3390.9392.0393.2444.3468.2581.2689.0654.7
Capital Leases0.01.70.00.00.00.00.019.419.820.1
Def. Tax Liability0.00.00.00.00.00.00.0-7.7-7.7-8.0
Total Liabilities456.8712.7710.0721.1727.7721.4737.9738.7747.7748.6
Total Common Equity TTM 20242023202220212020201920182017201620152014201320122011
Common Stock0.40.40.40.40.40.40.50.40.40.20.10.10.00.00.0
Retained Earnings205.0179.8221.2251.5275.5-173.0-142.4-92.1-87.0-53.6-29.6-11.30.00.00.0
Comprehensive Income1.0-0.7-0.22.7-0.4-2.00.70.0-48.2-39.1-26.9-15.3-7.7-4.1-2.4
Total Common Equity758.5733.9772.2802.8869.6416.9548.0397.4359.6254.265.880.126.66.116.9
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.40.40.40.40.40.40.40.40.40.4
Retained Earnings55.260.9172.2179.8196.5205.0214.7221.2229.8235.7
Comprehensive Income-1.9-1.8-1.4-0.7-3.01.01.5-0.24.23.7
Total Common Equity610.1614.9725.8733.9747.1758.5767.5772.2784.1788.6
Other TTM 20242023202220212020201920182017201620152014201320122011
Total Debt666.3647.0669.5890.6653.6677.2607.3645.4489.5370.1344.7189.9109.953.326.9
Book Value759.1734.5772.6803.2870.6417.9549.1398.4359.8256.173.791.227.76.018.5
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.40.50.70.70.50.60.10.40.30.3
Book Value610.1614.9725.8733.9747.1758.5767.5772.2784.1788.6
Cash Flow From Operating Activities TTM 20242023202220212020201920182017201620152014201320122011
Net Income-6.7-17.1-2.017.0485.35.12.438.25.8-0.8-6.6-5.0-4.1-1.6-0.7
Depreciation & Amortization61.759.363.062.657.360.459.252.241.330.522.015.38.34.23.1
Stock-Based Compensation4.24.34.13.92.62.31.71.41.72.41.91.10.00.00.0
Change Working Capital1.01.7-2.6-6.03.5-4.5-6.5-1.6-1.6-4.3-4.5-2.0-0.13.9-1.1
Change In Accounts Receivable-0.30.00.0-6.0-0.7-0.2-1.1-1.6-1.6-4.3-4.5-2.0-0.13.90.0
Change In Accounts Payable8.00.00.32.80.5-4.2-5.5-0.90.73.13.0-0.10.00.00.0
Change In Inventories-6.10.00.00.0-0.54.25.51.7-1.0-5.9-3.4-0.60.00.00.0
Other Non-cash Items61.010.7-5.229.31.1-2.1-3.9-48.2-10.5-10.5-1.2-2.53.1-1.1-0.2
Cash from Operations61.30.057.2106.773.259.949.542.236.619.114.27.87.25.41.1
Cash Flow From Operating Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Income21.7-105.3-1.5-10.6-2.5-3.6-0.5-2.50.1-0.5
Depreciation & Amortization-10.616.115.114.914.714.715.117.214.715.8
Stock-Based Compensation0.00.80.91.11.11.11.11.01.01.0
Change Working Capital4.72.4-2.4-4.84.80.90.9-6.76.0-1.1
Change In Accounts Receivable0.4-0.60.6-0.4-0.70.30.9-1.1-0.40.0
Change In Accounts Payable0.00.00.00.00.00.00.01.25.80.8
Change In Inventories0.00.00.00.00.00.00.0-0.3-5.8-0.8
Other Non-cash Items-2.499.4-0.18.30.22.3-0.20.2-1.2-1.7
Cash from Operations0.00.00.00.00.00.00.09.120.613.7
Cash Flow From Investing Activities TTM 20242023202220212020201920182017201620152014201320122011
Capital Expenditure-7.50.00.00.00.00.00.00.0-257.5-257.7-172.3-93.7-3.9-3.6-2.4
Acquisitions0.60.00.00.00.00.00.00.00.00.00.00.00.00.0-6.0
Investments-28.70.00.00.00.00.00.00.00.00.00.00.0-71.30.0-6.0
Sales of Investment10.40.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Investing Activities-16.70.0-41.3-47.1-17.4-27.8-81.9-197.314.241.5-3.2-0.90.1-13.55.3
Cash from Investing-35.80.0-41.3-47.1-17.4-27.8-81.9-197.3-243.3-216.2-175.5-94.6-75.1-17.1-9.1
Cash Flow From Investing Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Capital Expenditure0.00.00.00.00.00.00.0-1.3-1.5-0.9
Acquisitions0.00.00.00.00.00.00.00.10.00.0
Investments0.00.00.00.00.00.00.0-9.1-5.5-10.5
Sales of Investment0.00.00.00.00.00.00.010.40.00.0
Other Investing Activities0.00.00.00.00.00.00.0-10.5-1.5-0.9
Cash from Investing0.00.00.00.00.00.00.0-10.5-7.1-11.4
Cash Flow From Financing Activities TTM 20242023202220212020201920182017201620152014201320122011
Debt Repaid-11.90.017.5-62.3-202.4-61.3-216.3-241.8-272.8-20.2-1.1-177.3-1.1-15.60.0
Debt Issued-0.2-22.5-203.6299.2178.8131.3178.2397.7392.245.6155.8257.457.841.926.9
Issuance of Common Stock0.00.00.00.00.0130.0198.942.9136.986.80.0122.10.00.00.0
Repurchase of Common Stock0.60.0-1.6-50.20.0-100.4154.8-0.1135.8-66.60.0-6.10.00.00.0
Dividends Paid-23.40.0-31.3-41.4-33.5-41.2-48.2-42.2-36.3-20.8-14.4-6.1-1.5-13.8-0.2
Other Financing Activities-2.30.0-2.996.2176.4-0.8-2.3394.4248.4224.3150.1181.974.542.87.7
Cash from Financing-34.90.0-16.8-57.6-59.5-73.786.8153.3212.1203.4134.6114.571.913.47.4
Cash Flow From Financing Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Debt Repaid0.00.00.00.00.00.00.0-1.6-7.48.2
Debt Issued-652.97.0-1.1-1.2-1.1-18.9-1.30.3-0.2-21.9
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.00.00.00.00.00.00.01.60.00.0
Dividends Paid0.00.00.00.00.00.00.0-5.8-5.8-9.8
Other Financing Activities0.00.00.00.00.00.00.00.0-0.7-0.2
Cash from Financing0.00.00.00.00.00.00.0-7.5-13.9-1.9
Cash position TTM 20242023202220212020201920182017201620152014201320122011
Net Change in Cash-9.3-9.4-0.92.0-3.7-41.654.4-1.95.421.5-26.727.74.01.6-0.5
Closing Cash Balance43.334.043.444.342.346.087.533.135.029.78.134.97.13.11.5
Cash position 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Change in Cash4.8-2.12.7-9.1-0.30.00.0-8.9-0.40.4
Closing Cash Balance39.334.536.634.043.043.343.443.452.352.7
Free Cash Flow TTM 20242023202220212020201920182017201620152014201320122011
Free Cash Flow53.858.957.2106.773.259.949.542.2-220.9-238.5-158.1-85.93.31.7-1.2
Real Free Cash Flow49.654.553.1102.870.657.647.840.8-222.6-241.0-160.0-87.03.31.7-1.2
Free Cash Flow 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Free Cash Flow13.313.312.18.918.315.316.47.719.012.8
Real Free Cash Flow13.312.511.27.817.214.215.36.718.011.8
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader