Attached files

file filename
8-K - 8-K - FRANKLIN STREET PROPERTIES CORP /MA/a15-21350_18k.htm
EX-99.2 - EX-99.2 - FRANKLIN STREET PROPERTIES CORP /MA/a15-21350_1ex99d2.htm

Exhibit 99.1

 

PRESS RELEASE

Franklin Street Properties Corp.

401 Edgewater Place · Suite 200 · Wakefield, Massachusetts 01880 · (781) 557-1300 · www.franklinstreetproperties.com

Contact: Georgia Touma (877) 686-9496

For Immediate Release

 

Franklin Street Properties Corp. Announces

Third Quarter 2015 Results

 

Wakefield, MA—October 27, 2015—Franklin Street Properties Corp. (the “Company”, “FSP”, “we” or “our”) (NYSE MKT:  FSP), a real estate investment trust (REIT), announced today Funds From Operations (FFO) of $27.0 million or $0.27 per share for the third quarter ended September 30, 2015; and net income of $3.2 million or $0.03 per share for the third quarter ended September 30, 2015.

 

The Company evaluates its performance based on FFO, Net Income and EPS and believes each is an important measure.  A reconciliation of Net Income to FFO, which is a non-GAAP financial measure, is provided on page 3 of this press release.

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

(in 000’s except per
share data)

 

2015

 

 

2014

 

 

Increase
(Decrease)

 

2015

 

2014

 

 

Increase
(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

3,166

 

 

$

1,567

 

 

$

1,599

 

$

19,602

 

$

8,853

 

 

$

10,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

26,954

 

 

$

27,904

 

 

$

(950

)

$

79,814

 

$

84,937

 

 

$

(5,123

)

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS

 

$

0.03

 

 

$

0.02

 

 

$

0.01

 

$

0.20

 

$

0.09

 

 

$

0.11

 

FFO

 

$

0.27

 

 

$

0.28

 

 

$

(0.01

)

$

0.80

 

$

0.85

 

 

$

(0.05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares (diluted)

 

100,187

 

 

100,187

 

 

 

100,187

 

100,187

 

 

 

 

Comparing results for the third quarter of 2015 to the same period in 2014, FFO decreased $0.9 million or $0.01 per share to $27.0 million or $0.27 per share in 2015.  The FFO decrease was primarily from lower property income as a result of asset sales, loan repayments achieved in the last twelve months and lower occupancy, which was partially offset as a result of the acquisition of a property on April 8, 2015.  Net Income and EPS was $3.2 million and $0.03 per share for the third quarter of 2015, respectively, compared to a net income of $1.6 million and EPS of $0.02 per share for the third quarter of 2014.

 

Comparing results for the nine months ended September 30, 2015 to the same period in 2014, FFO decreased $5.1 million or $0.05 per share to $79.8 million or $0.80 per share.  The FFO decrease was primarily from lower property income as a result of asset sales and loan repayments achieved in the last twelve months and from lower occupancy, which was partially offset as a result of the acquisition of a property on April 8, 2015.  We recorded an $11.4 million gain on the sale of three properties during the nine months ended September 30, 2015.  Net Income and EPS was $19.6 million and $0.20 per share for the nine months ended September 30, 2015, respectively, compared to Net Income of $8.9 million or $0.09 per share for the nine months ended September 30, 2014.

 

George J. Carter, President and CEO, commented as follows:

 

“For the third quarter of 2015, FSP’s profits as represented by FFO totaled approximately $27.0 million, or $0.27 per share.  Our directly owned real estate portfolio of 36 properties totaling approximately 9.6 million square feet was 90.5% leased as of September 30, 2015.  We are updating our full-year 2015 FFO guidance to the range of $1.05 to $1.07 per share.

 



 

FSP continued efforts to transform its portfolio into one characterized by urban-infill assets within our top five core markets of Atlanta, Dallas, Denver, Houston and Minneapolis.  To that end, we remain focused on our strategy of disposing of non-core assets throughout the portfolio with emphasis on selling suburban commodity/legacy assets both inside and outside of our five core markets.  FSP is actively working on a number of potential dispositions and potential loan repayment transactions which, if consummated, would slightly expand our total potential disposition/loan repayment guidance range to between $150 and $225 million, including the approximately $57 million achieved so far this year.  A number of these in-process dispositions are still subject to their respective due diligence inspection periods and/or other transaction specific uncertainties, and so execution risks remain.  The timing of potential dispositions/loan repayments could spill into 2016 and we will keep the market informed as transaction clarity emerges.

 

Balancing the timing of potential new acquisition/development opportunities with potential dispositions continues to be challenging.  Repositioning our portfolio without incurring bridge financing indebtedness, which we believe would raise our corporate risk profile above levels that we are comfortable with, continues to be a significant timing exercise in our capital recycling efforts.  Currently, we have a pipeline of potential acquisitions that are receiving our full focus.  Our prior potential acquisition guidance had been between $150 and $300 million and we are maintaining that guidance at this time.  We will continue to manage disposition timing as best as possible to match-fund against new potential acquisitions.  New acquisitions may occur prior to year-end or spill into the new-year. We will keep the market informed as transaction clarity emerges.

 

Additionally, we have made progress on a redevelopment plan for our CBD Minneapolis, Minnesota property located at 801 Marquette Avenue. Although subject to change, FSP currently contemplates co-developing an approximately 50-story, mixed-use tower that would include a full-service hotel, residential apartments and office space. Under the current plan, FSP would contribute the land and approximately $80 to $90 million in additional capital costs for 100% ownership of the office portion of the project, which is tentatively slated to be approximately 260,000 rentable square feet in the middle of the tower stack. FSP is working with a residential group and hotel company to further evaluate the project. Final costing and development agreements have yet to be concluded and are fully subject to change and/or cancellation. If successful in the costing and pre-development work ahead, we intend to break ground on the project sometime during the second half of 2016. Significant thought and design are being incorporated into the redevelopment of 801 Marquette Avenue in order to integrate it with and enhance the appeal of its next-door neighbor office building, FSP’s tower at 121 South Eighth Street.

 

We remain very positive about our prospects and opportunities for the balance of the current year and 2016.”

 

Dividend Update

 

On October 9, 2015, the Company announced that its Board of Directors declared a regular quarterly dividend for the three months ended September 30, 2015 of $0.19 per share of common stock that will be paid on November 12, 2015 to stockholders of record on October 23, 2015.

 

FFO Guidance

 

Our full year FFO guidance for 2015 has been updated to be in the range of $1.05 to $1.07 per diluted share.  This guidance (a) excludes the impact of future acquisitions, developments, dispositions, debt financings or repayments or other capital market transactions; (b) reflects estimates from our ongoing portfolio of properties, other real estate investments and G&A expenses; and (c) reflects our current expectations of economic conditions.  We will update guidance quarterly in our earnings releases.  There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth above.

 

2



 

Real Estate Update

 

Supplementary schedules provide property information for the Company’s owned real estate portfolio and for two non-consolidated REITs in which the Company holds preferred stock interests as of September 30, 2015.  The Company will also be filing an updated supplemental information package that will provide stockholders and the financial community with additional operating and financial data.  The Company will file this supplemental information package with the SEC and make it available on its website at www.franklinstreetproperties.com.

 

Funds From Operations (FFO)

 

A reconciliation of Net Income to FFO is shown below and a definition of FFO is provided on Supplementary Schedule H.  Management believes FFO is used broadly throughout the real estate investment trust (REIT) industry as a measurement of performance.  Management also believes that FFO represents the most accurate measure of activity and is the basis for distributions paid to equity holders.  The Company has included the NAREIT FFO definition in the table and notes that other REITs may not define FFO in accordance with the current NAREIT definition or may interpret the current NAREIT definition differently.  The Company’s computation of FFO may not be comparable to FFO reported by other REITs or real estate companies that define FFO differently.

 

Reconciliation of Net Income to FFO:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

(In thousands, except per share amounts)

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,166

 

$

1,567

 

$

19,602

 

$

8,853

 

Gain on sale of assets, less applicable income tax

 

(1

)

 

(11,411

)

 

GAAP loss from non-consolidated REITs

 

284

 

455

 

644

 

1,491

 

FFO from non-consolidated REITs

 

645

 

508

 

2,131

 

1,278

 

Depreciation & amortization

 

22,848

 

25,374

 

68,694

 

73,301

 

NAREIT FFO

 

26,942

 

27,904

 

79,660

 

84,923

 

Acquisition costs of new properties

 

12

 

 

154

 

14

 

Funds From Operations (FFO)

 

$

26,954

 

$

27,904

 

$

79,814

 

$

84,937

 

 

 

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

EPS

 

$

0.03

 

$

0.02

 

$

0.20

 

$

0.09

 

FFO

 

$

0.27

 

$

0.28

 

$

0.80

 

$

0.85

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares (basic and diluted)

 

100,187

 

100,187

 

100,187

 

100,187

 

 

Today’s news release, along with other news about Franklin Street Properties Corp., is available on the Internet at www.franklinstreetproperties.com.  We routinely post information that may be important to investors in the Investor Relations section of our website.  We encourage investors to consult that section of our website regularly for important information about us and, if they are interested in automatically receiving news and information as soon as it is posted, to sign up for E-mail Alerts.

 

Earnings Call

 

A conference call is scheduled for October 28, 2015 at 9:00 a.m. (ET) to discuss the third quarter 2015 results. To access the call, please dial 1-877-507-4376. Internationally, the call may be accessed by dialing 1-412-317-6014.  To listen via live audio webcast, please visit the Webcasts & Presentations section in the Investor Relations section of the Company’s website (www.franklinstreetproperties.com) at least ten minutes prior to the start of the call and follow the posted directions. The webcast will also be available via replay from the above location starting one hour after the call is finished.

 

3



 

About Franklin Street Properties Corp.

 

Franklin Street Properties Corp., based in Wakefield, Massachusetts, is focused on investing in institutional-quality office properties in the U.S.  FSP’s strategy is to invest in select urban infill and central business district (CBD) properties, with primary emphasis on our top five markets of Atlanta, Dallas, Denver, Houston, and Minneapolis.  FSP seeks value-oriented investments with an eye towards long-term growth and appreciation, as well as current income.  FSP is a Maryland corporation that operates in a manner intended to qualify as a real estate investment trust (REIT) for federal income tax purposes.  To learn more about FSP please visit our website at www.franklinstreetproperties.com.

 

Forward-Looking Statements

 

Statements made in this press release that state FSP’s or management’s intentions, beliefs, expectations, or predictions for the future may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  This press release may also contain forward-looking statements based on current judgments and current knowledge of management, which are subject to certain risks, trends and uncertainties that could cause actual results to differ materially from those indicated in such forward-looking statements.  Accordingly, readers are cautioned not to place undue reliance on forward-looking statements.  Investors are cautioned that our forward-looking statements involve risks and uncertainty, including without limitation, economic conditions in the United States, disruptions in the debt markets, economic conditions in the markets in which we own properties, risks of a lessening of demand for the types of real estate owned by us, changes in government regulations and regulatory uncertainty, uncertainty about governmental fiscal policy, geopolitical events and expenditures that cannot be anticipated such as utility rate and usage increases, unanticipated repairs, additional staffing, insurance increases and real estate tax valuation reassessments.  See the “Risk Factors” set forth in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2014, as the same may be updated from time to time in subsequent filings with the United States Securities and Exchange Commission.  Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements.  We will not update any of the forward-looking statements after the date of this press release to conform them to actual results or to changes in our expectations that occur after such date, other than as required by law.

 

Franklin Street Properties Corp.

Earnings Release

Supplementary Information

Table of Contents

 

Franklin Street Properties Corp. Financial Results

A-C

Real Estate Portfolio Summary Information

D

Portfolio and Other Supplementary Information

E

Percentage of Leased Space

F

Largest 20 Tenants — FSP Owned Portfolio

G

Definition of Funds From Operations (FFO)

H

 

4



 

Franklin Street Properties Corp. Financial Results

Supplementary Schedule A

Condensed Consolidated Income (Loss) Statements

(Unaudited)

 

 

 

For the
Three Months Ended
September 30,

 

For the
Nine Months Ended
September 30,

 

(in thousands, except per share amounts)

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

Rental

 

$

60,386

 

$

59,728

 

$

178,200

 

$

182,319

 

Related party revenue:

 

 

 

 

 

 

 

 

 

Management fees and interest income from loans

 

1,470

 

1,462

 

4,355

 

4,776

 

Other

 

21

 

 

62

 

99

 

Total revenue

 

61,877

 

61,190

 

182,617

 

187,194

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Real estate operating expenses

 

15,951

 

15,632

 

45,951

 

45,698

 

Real estate taxes and insurance

 

9,941

 

8,555

 

29,458

 

27,569

 

Depreciation and amortization

 

22,911

 

24,878

 

68,790

 

72,741

 

Selling, general and administrative

 

3,071

 

3,071

 

10,163

 

9,491

 

Interest

 

6,425

 

6,883

 

18,977

 

20,950

 

Total expenses

 

58,299

 

59,019

 

173,339

 

176,449

 

 

 

 

 

 

 

 

 

 

 

Income before interest income, equity in losses of non-consolidated REITs and taxes

 

3,578

 

2,171

 

9,278

 

10,745

 

Interest income

 

 

 

1

 

2

 

Equity in losses of non-consolidated REITs

 

(284

)

(455

)

(644

)

(1,491

)

Gain on sale of properties, less applicable income tax

 

1

 

 

11,411

 

 

Income before taxes on income

 

3,295

 

1,716

 

20,046

 

9,256

 

Taxes on income

 

129

 

149

 

444

 

403

 

Net income

 

$

3,166

 

$

1,567

 

$

19,602

 

$

8,853

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding, basic and diluted

 

100,187

 

100,187

 

100,187

 

100,187

 

 

 

 

 

 

 

 

 

 

 

Earnings per share, basic and diluted:

 

 

 

 

 

 

 

 

 

Net income per share, basic and diluted

 

$

0.03

 

$

0.02

 

$

0.20

 

$

0.09

 

 

5



 

Franklin Street Properties Corp. Financial Results

Supplementary Schedule B

Condensed Consolidated Balance Sheets

(Unaudited)

 

 

 

September 30,

 

December 31,

 

(in thousands, except share and par value amounts)

 

2015

 

2014

 

Assets:

 

 

 

 

 

Real estate assets:

 

 

 

 

 

Land

 

$

180,271

 

$

183,930

 

Buildings and improvements

 

1,639,869

 

1,604,984

 

Fixtures and equipment

 

1,882

 

1,677

 

 

 

1,822,022

 

1,790,591

 

Less accumulated depreciation

 

291,331

 

266,284

 

Real estate assets, net

 

1,530,691

 

1,524,307

 

Acquired real estate leases, less accumulated amortization of $116,711 and $101,838, respectively

 

117,272

 

138,714

 

Investment in non-consolidated REITs

 

77,853

 

78,611

 

Cash and cash equivalents

 

19,100

 

7,519

 

Restricted cash

 

34

 

742

 

Tenant rent receivables, less allowance for doubtful accounts of $200 and $325, respectively

 

3,548

 

4,733

 

Straight-line rent receivable, less allowance for doubtful accounts of $50 and $162, respectively

 

47,330

 

47,021

 

Prepaid expenses and other assets

 

9,773

 

10,292

 

Related party mortgage loan receivables

 

93,641

 

93,641

 

Other assets: derivative asset

 

 

3,020

 

Office computers and furniture, net of accumulated depreciation of $1,261 and $1,036, respectively

 

551

 

609

 

Deferred leasing commissions, net of accumulated amortization of $19,294 and $16,944, respectively

 

26,587

 

27,181

 

Total assets

 

$

1,926,380

 

$

1,936,390

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Liabilities:

 

 

 

 

 

Bank note payable

 

$

300,000

 

$

268,000

 

Term loans payable

 

620,000

 

620,000

 

Accounts payable and accrued expenses

 

42,164

 

42,561

 

Accrued compensation

 

3,236

 

3,758

 

Tenant security deposits

 

4,349

 

4,248

 

Other liabilities: derivative liability

 

12,096

 

7,268

 

Acquired unfavorable real estate leases, less accumulated amortization of $10,504 and $8,687, respectively

 

10,241

 

10,908

 

Total liabilities

 

992,086

 

956,743

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

Preferred stock, $.0001 par value, 20,000,000 shares authorized, none issued or outstanding

 

 

 

Common stock, $.0001 par value, 180,000,000 shares authorized, 100,187,405 and 100,187,405 shares issued and outstanding, respectively

 

10

 

10

 

Additional paid-in capital

 

1,273,556

 

1,273,556

 

Accumulated other comprehensive loss

 

(12,096

)

(4,248

)

Accumulated distributions in excess of accumulated earnings

 

(327,176

)

(289,671

)

Total stockholders’ equity

 

934,294

 

979,647

 

Total liabilities and stockholders’ equity

 

$

1,926,380

 

$

1,936,390

 

 

6



 

Franklin Street Properties Corp. Financial Results

Supplementary Schedule C

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

For the
Nine Months Ended
September 30,

 

(in thousands)

 

2015

 

2014

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

19,602

 

$

8,853

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization expense

 

70,340

 

74,237

 

Amortization of above market lease

 

(96

)

560

 

Equity in losses of non-consolidated REITs

 

644

 

1,491

 

Gain on sale of properties, less applicable income tax

 

(11,411

)

 

Increase (decrease) in allowance for doubtful accounts

 

(125

)

125

 

Changes in operating assets and liabilities:

 

 

 

 

 

Restricted cash

 

708

 

(64

)

Tenant rent receivables

 

1,310

 

2,112

 

Straight-line rents

 

(1,573

)

(4,038

)

Lease acquisition costs

 

(463

)

(438

)

Prepaid expenses and other assets

 

(997

)

(106

)

Accounts payable, accrued expenses and other items

 

(603

)

(2,133

)

Accrued compensation

 

(522

)

(122

)

Tenant security deposits

 

101

 

304

 

Payment of deferred leasing commissions

 

(4,254

)

(4,854

)

Net cash provided by operating activities

 

72,661

 

75,927

 

Cash flows from investing activities:

 

 

 

 

 

Property acquisitions

 

(66,104

)

 

Acquired real estate leases

 

(10,604

)

 

Property improvements, fixtures and equipment

 

(15,005

)

(12,403

)

Distributions in excess of earnings from non-consolidated REITs

 

81

 

81

 

Repayment of related party mortgage loan receivable

 

 

13,880

 

Investment in related party mortgage loan receivable

 

 

(2,570

)

Proceeds received on sales of real estate assets

 

55,659

 

 

Net cash used in investing activities

 

(35,973

)

(1,012

)

Cash flows from financing activities:

 

 

 

 

 

Distributions to stockholders

 

(57,107

)

(57,108

)

Borrowings under bank note payable

 

95,000

 

10,000

 

Repayments of bank note payable

 

(63,000

)

(31,500

)

Net cash used in financing activities

 

(25,107

)

(78,608

)

Net increase in cash and cash equivalents

 

11,581

 

(3,693

)

Cash and cash equivalents, beginning of year

 

7,519

 

19,623

 

Cash and cash equivalents, end of period

 

$

19,100

 

$

15,930

 

 

7



 

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule D

Real Estate Portfolio Summary Information

(Unaudited & Approximated)

 

Commercial portfolio lease expirations (1)

 

 

 

Total

 

% of

 

Year

 

Square Feet

 

Portfolio

 

2015

 

69,019

 

0.7

%

2016

 

1,005,764

 

10.4

%

2017

 

1,119,778

 

11.6

%

2018

 

996,420

 

10.3

%

2019

 

1,473,328

 

15.3

%

Thereafter (2)

 

4,976,595

 

51.7

%

 

 

9,640,904

 

100.0

%

 


(1)         Percentages are determined based upon total square footage.

(2)         Includes 915,234 square feet of current vacancies.

 

(dollars & square feet in 000’s)

 

 

 

As of September 30, 2015

 

 

 

# of

 

 

 

% of

 

Square

 

% of

 

State

 

Properties

 

Investment

 

Portfolio

 

Feet

 

Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

Texas

 

9

 

$

367,987

 

24.0

%

2,418

 

25.1

%

Colorado

 

5

 

431,870

 

28.2

%

2,010

 

20.8

%

Georgia

 

4

 

285,408

 

18.6

%

1,838

 

19.1

%

Virginia

 

4

 

94,528

 

6.2

%

685

 

7.1

%

Minnesota

 

1

 

29,957

 

2.0

%

475

 

4.9

%

Missouri

 

3

 

60,626

 

4.0

%

478

 

5.0

%

North Carolina

 

2

 

55,570

 

3.6

%

322

 

3.3

%

Illinois

 

2

 

44,909

 

2.9

%

372

 

3.9

%

Maryland

 

1

 

51,553

 

3.4

%

326

 

3.4

%

Florida

 

1

 

42,266

 

2.8

%

213

 

2.2

%

Indiana

 

1

 

31,890

 

2.1

%

205

 

2.1

%

California

 

2

 

20,560

 

1.3

%

182

 

1.9

%

Washington

 

1

 

13,567

 

0.9

%

117

 

1.2

%

 

 

36

 

$

1,530,691

 

100.0

%

9,641

 

100.0

%

 

8



 

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule E

Portfolio and Other Supplementary Information

(Unaudited & Approximated)

 

Recurring Capital Expenditures

Owned Portfolio

 

 

 

 

 

 

 

 

 

For the Nine

 

 

 

 

 

For the Three Months Ended

 

Months Ended

 

 

 

(in thousands)

 

31-Mar-15

 

30-Jun-15

 

30-Sep-15

 

30-Sep-15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant improvements

 

$

2,936

 

$

3,420

 

$

1,794

 

$

8,150

 

 

 

Deferred leasing costs

 

830

 

1,539

 

1,490

 

3,859

 

 

 

Non-investment capex

 

643

 

1,418

 

1,090

 

3,151

 

 

 

 

 

$

4,409

 

$

6,377

 

$

4,374

 

$

15,160

 

 

 

 

 

 

For the Three Months Ended:

 

Year ended

 

 

 

31-Mar-14

 

30-Jun-14

 

30-Sep-14

 

31-Dec-14

 

31-Dec-14

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant improvements

 

$

1,132

 

$

1,837

 

$

2,612

 

$

4,244

 

$

9,825

 

Deferred leasing costs

 

1,080

 

2,786

 

577

 

1,405

 

5,848

 

Non-investment capex

 

364

 

1,621

 

700

 

851

 

3,536

 

 

 

$

2,576

 

$

6,244

 

$

3,889

 

$

6,500

 

$

19,209

 

 

Square foot & leased percentages

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Owned portfolio of commercial real estate

 

 

 

 

 

Number of properties

 

36

 

38

 

Square feet

 

9,640,904

 

9,580,057

 

Leased percentage

 

90.5

%

92.8

%

 

 

 

 

 

 

Investments in non-consolidated REITs

 

 

 

 

 

Number of properties

 

2

 

2

 

Square feet

 

1,396,071

 

1,395,780

 

Leased percentage

 

71.2

%

71.3

%

 

 

 

 

 

 

Single Asset REITs (SARs) managed

 

 

 

 

 

Number of properties

 

7

 

8

 

Square feet

 

1,487,026

 

1,897,801

 

Leased percentage

 

77.0

%

84.7

%

 

 

 

 

 

 

Total owned, investments & managed properties

 

 

 

 

 

Number of properties

 

45

 

48

 

Square feet

 

12,524,001

 

12,873,638

 

Leased percentage

 

86.8

%

89.3

%

 

The following table shows property information for our investments in non-consolidated REITs:

 

 

 

 

 

 

 

Square

 

% Leased

 

% Interest

 

Single Asset REIT name

 

City

 

State

 

Feet

 

30-Sep-15

 

Held

 

FSP 303 East Wacker Drive Corp.

 

Chicago

 

IL

 

861,000

 

60.6

%

43.7

%

FSP Grand Boulevard Corp.

 

Kansas City

 

MO

 

535,071

 

88.4

%

27.0

%

 

 

 

 

 

 

1,396,071

 

71.2

%

 

 

 

9



 

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule F

Percentage of Leased Space

(Unaudited & Estimated)

 

 

 

 

 

 

 

 

 

 

 

Second

 

 

 

Third

 

 

 

 

 

 

 

 

 

% Leased (1)

 

Quarter

 

% Leased (1)

 

Quarter

 

 

 

 

 

 

 

 

 

as of

 

Average %

 

as of

 

Average %

 

 

 

Property Name

 

Location

 

Square Feet

 

30-Jun-15

 

Leased (2)

 

30-Sep-15

 

Leased (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

HILLVIEW CENTER

 

Milpitas, CA

 

36,288

 

100.0

%

100.0

%

100.0

%

100.0

%

2

 

FOREST PARK

 

Charlotte, NC

 

62,212

 

100.0

%

100.0

%

100.0

%

100.0

%

3

 

MEADOW POINT

 

Chantilly, VA

 

138,537

 

100.0

%

100.0

%

100.0

%

100.0

%

4

 

TIMBERLAKE

 

Chesterfield, MO

 

234,023

 

93.8

%

60.4

%

93.8

%

93.8

%

5

 

FEDERAL WAY

 

Federal Way, WA

 

117,010

 

58.9

%

58.9

%

58.9

%

58.9

%

6

 

NORTHWEST POINT

 

Elk Grove Village, IL

 

176,848

 

100.0

%

100.0

%

100.0

%

100.0

%

7

 

TIMBERLAKE EAST

 

Chesterfield, MO

 

116,197

 

43.7

%

43.5

%

43.7

%

43.7

%

8

 

PARK TEN

 

Houston, TX

 

157,460

 

63.1

%

63.1

%

63.1

%

63.1

%

9

 

MONTAGUE

 

San Jose, CA

 

145,951

 

81.1

%

81.1

%

81.1

%

81.1

%

10

 

ADDISON

 

Addison, TX

 

290,041

 

91.6

%

88.6

%

93.4

%

92.8

%

11

 

COLLINS CROSSING

 

Richardson, TX

 

300,887

 

100.0

%

99.7

%

100.0

%

100.0

%

12

 

GREENWOOD PLAZA

 

Englewood, CO

 

196,236

 

100.0

%

100.0

%

100.0

%

100.0

%

13

 

RIVER CROSSING

 

Indianapolis, IN

 

205,059

 

90.6

%

93.7

%

90.6

%

90.6

%

14

 

LIBERTY PLAZA

 

Addison, TX

 

218,934

 

84.2

%

86.3

%

82.5

%

82.5

%

15

 

INNSBROOK

 

Glen Allen, VA

 

298,456

 

99.9

%

99.9

%

99.9

%

99.9

%

16

 

380 INTERLOCKEN

 

Broomfield, CO

 

240,185

 

97.1

%

96.7

%

97.1

%

97.1

%

17

 

BLUE LAGOON

 

Miami, FLA

 

212,619

 

100.0

%

100.0

%

100.0

%

100.0

%

18

 

ELDRIDGE GREEN

 

Houston, TX

 

248,399

 

100.0

%

100.0

%

100.0

%

100.0

%

19

 

ONE OVERTON PARK

 

Atlanta, GA

 

387,267

 

84.5

%

83.8

%

85.0

%

84.5

%

20

 

390 INTERLOCKEN

 

Broomfield, CO

 

241,516

 

72.3

%

72.3

%

85.3

%

81.0

%

21

 

EAST BALTIMORE

 

Baltimore, MD

 

325,445

 

81.3

%

81.3

%

85.4

%

84.7

%

22

 

PARK TEN PHASE II

 

Houston, TX

 

156,746

 

100.0

%

100.0

%

100.0

%

100.0

%

23

 

LAKESIDE CROSSING I

 

Maryland Heights, MO

 

127,778

 

100.0

%

100.0

%

100.0

%

100.0

%

24

 

LOUDOUN TECH

 

Dulles, VA

 

136,658

 

92.0

%

92.0

%

92.0

%

92.0

%

25

 

4807 STONECROFT

 

Chantilly, VA

 

111,469

 

100.0

%

100.0

%

100.0

%

100.0

%

26

 

121 SOUTH EIGHTH ST

 

Minneapolis, MN

 

475,694

 

90.2

%

90.2

%

90.8

%

90.1

%

27

 

EMPEROR BOULEVARD

 

Durham, NC

 

259,531

 

100.0

%

100.0

%

100.0

%

100.0

%

28

 

LEGACY TENNYSON CTR

 

Plano, TX

 

202,600

 

100.0

%

100.0

%

100.0

%

100.0

%

29

 

ONE LEGACY

 

Plano, TX

 

214,110

 

100.0

%

100.0

%

100.0

%

100.0

%

30

 

909 DAVIS

 

Evanston, IL

 

195,245

 

100.0

%

99.7

%

100.0

%

100.0

%

31

 

ONE RAVINIA DRIVE

 

Atlanta, GA

 

386,603

 

95.2

%

95.2

%

94.8

%

94.8

%

32

 

TWO RAVINIA

 

Atlanta, GA

 

442,130

 

77.5

%

77.5

%

77.4

%

76.9

%

33

 

WESTCHASE I & II

 

Houston, TX

 

629,025

 

95.9

%

95.9

%

90.2

%

90.2

%

34

 

1999 BROADWAY

 

Denver, CO

 

676,379

 

86.2

%

86.7

%

82.5

%

85.1

%

35

 

999 PEACHTREE

 

Atlanta, GA

 

621,946

 

95.1

%

96.0

%

94.7

%

94.7

%

36

 

1001 17th STREET

 

Denver, CO

 

655,420

 

86.3

%

86.5

%

86.3

%

86.3

%

 

 

TOTAL WEIGHTED AVERAGE

 

 

 

9,640,904

 

90.6

%

89.9

%

90.5

%

90.5

%

 


(1) % Leased as of month's end includes all leases that expire on the last day of the quarter.

(2) Average quarterly percentage is the average of the end of the month leased percentage for each of the 3 months during the quarter.

 

10



 

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule G

Largest 20 Tenants – FSP Owned Portfolio

(Unaudited & Estimated)

 

The following table includes the largest 20 tenants in FSP’s owned portfolio based on total square feet:

 

 

 

As of September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

Tenant

 

Sq Ft

 

Portfolio

 

1

 

TCF National Bank

 

263,111

 

2.7

%

2

 

Quintiles Transnational Corp

 

259,531

 

2.7

%

3

 

CITGO Petroleum Corporation

 

248,399

 

2.6

%

4

 

Newfield Exploration Company

 

234,495

 

2.4

%

5

 

US Government

 

223,433

 

2.3

%

6

 

Sutherland Asbill Brennan LLP

 

222,422

 

2.3

%

7

 

Burger King Corporation

 

212,619

 

2.2

%

8

 

Denbury Onshore, LLC

 

202,600

 

2.1

%

9

 

SunTrust Bank

 

182,888

 

1.9

%

10

 

Citicorp Credit Services, Inc

 

176,848

 

1.8

%

11

 

T-Mobile South, LLC dba T-Mobile

 

151,792

 

1.6

%

12

 

Houghton Mifflin Harcourt Publishing Company

 

150,050

 

1.6

%

13

 

Petrobras America, Inc.

 

144,813

 

1.5

%

14

 

Murphy Exploration & Production Company

 

144,677

 

1.5

%

15

 

Argo Data Resource Corporation

 

140,246

 

1.5

%

16

 

Monsanto Company

 

127,778

 

1.3

%

17

 

Federal National Mortgage Association

 

123,144

 

1.3

%

18

 

Vail Corp d/b/a Vail Resorts

 

122,232

 

1.3

%

19

 

Kaiser Foundation Health Plan

 

120,979

 

1.3

%

20

 

Centene Management Company, LLC

 

117,618

 

1.2

%

 

 

Total

 

3,569,675

 

37.1

%

 

11



 

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule H

Definition of Funds From Operations (“FFO”)

 

The Company evaluates performance based on Funds From Operations, which we refer to as FFO, as management believes that FFO represents the most accurate measure of activity and is the basis for distributions paid to equity holders.  The Company defines FFO as net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property and acquisition costs of newly acquired properties that are not capitalized, plus depreciation and amortization, including amortization of acquired above and below market lease intangibles and impairment charges on properties or investments in non-consolidated REITs, and after adjustments to exclude equity in income or losses from, and, to include the proportionate share of FFO from, non-consolidated REITs. 

 

FFO should not be considered as an alternative to net income (determined in accordance with GAAP), nor as an indicator of the Company’s financial performance, nor as an alternative to cash flows from operating activities (determined in accordance with GAAP), nor as a measure of the Company’s liquidity, nor is it necessarily indicative of sufficient cash flow to fund all of the Company’s needs. 

 

Other real estate companies and NAREIT, may define this term in a different manner.  We have included the NAREIT FFO definition in our table and note that other REITs may not define FFO in accordance with the current NAREIT definition or may interpret the current NAREIT definition differently than we do. 

 

We believe that in order to facilitate a clear understanding of the results of the Company, FFO should be examined in connection with net income and cash flows from operating, investing and financing activities in the consolidated financial statements.

 

12