Attached files

file filename
8-K - 8-K - FRANKLIN STREET PROPERTIES CORP /MA/fsp-20160216x8k.htm
EX-99.2 - EX-99.2 - FRANKLIN STREET PROPERTIES CORP /MA/fsp-20160216ex992f1b43e.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

Fourth Quarter and Year End 2015 Results

 

Wakefield, MA—February 16, 2016—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 $27.1 million or $0.27 per share for the fourth quarter ended December 31, 2015;  and FFO of $106.9 million or $1.07 per share for the full year ended December 31, 2015.  Net income was $15.4 million or $0.15 per share for the fourth quarter ended December 31, 2015 and $35.0 million or $0.35 per share for the year ended December 31, 2015.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in 000's except per share data)

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

 

 

 

 

 

Increase

 

 

 

 

 

 

 

Increase

 

   

2015

   

2014

   

(Decrease)

   

2015

   

2014

   

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

15,412

 

$

4,295

 

$

11,117

 

$

35,014

 

$

13,148

 

$

21,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

27,076

 

$

27,525

 

$

(449)

 

$

106,890

 

$

112,462

 

$

(5,572)

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS

 

$

0.15

 

$

0.04

 

$

0.11

 

$

0.35

 

$

0.13

 

$

0.22

FFO

 

$

0.27

 

$

0.27

 

$

 —

 

$

1.07

 

$

1.12

 

$

(0.05)

AFFO

 

$

0.17

 

$

0.20

 

$

(0.03)

 

$

0.80

 

$

0.89

 

$

(0.09)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares (diluted)

 

 

100,187

 

 

100,187

 

 

 —

 

 

100,187

 

 

100,187

 

 

 —

 

Comparing results for the fourth quarter of 2015 to the same period in 2014, FFO decreased $0.4 million to $27.1 million and was $0.27 per share for the fourth quarter of 2015 and 2014.  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.    We recorded a $12.3 million gain on the sale of a property on December 9, 2015.  Net Income and EPS was $15.4 million and $0.15 per share for the fourth quarter of 2015, respectively, compared to a  Net Income of $4.3 million and EPS of $0.04 for the fourth quarter of 2014.

 

Comparing results for the year ended December 31, 2015 to the same period in 2014, FFO decreased $5.6 million or $0.05 per share to $106.9 million or $1.07 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 a $23.7 million gain on the sale of four properties during the year ended December 31, 2015.  Net Income and EPS was $35.0 million and $0.35 per share for the year ended December 31, 2015, respectively, compared to Net Income of $13.1 million and EPS of $0.13 for the year ended December 31, 2014.    

 


 

-2-

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

 

For the fourth quarter of 2015, FSP’s funds from operations, or FFO, totaled approximately $27.1 million or $0.27 per share.  For the full year 2015, our FFO totaled approximately $106.9 million or $1.07 a share.  These results are within our initial full year 2015 FFO guidance range of $1.03 to $1.08 per diluted share.  FSP’s full year 2015 adjusted funds from operations, or AFFO totaled approximately $79.8 million or $0.80 per share.  Dividend distributions paid/declared for full year 2015 totaled $76.1 million or $0.76 per share.  We also recorded gains on the sale of four properties during 2015 of $23.7 million or $0.24 per share.  Our initial FFO guidance for full year 2016 is estimated to be in the range of $1.01 to $1.07 per diluted share and for the first quarter of 2016 we estimate FFO to be in the range of $0.24 to $0.26 per diluted share.     

 

Our directly owned real estate portfolio of 36 properties totaling approximately 9.5 million square feet was approximately 91.6% leased as of December 31, 2015.  We did significant leasing in the fourth quarter, much of it renewals ahead of lease expirations in future periods.  We anticipate continued positive leasing activity within the portfolio during 2016.  

 

On December 9, 2015, we sold our San Jose, California property, known as Montague Business Center,  for $30.3 million.  On January 19, 2016, an affiliate of FSP sold the 296,000 square foot office building, known as Central Park Tower, located at 385 Interlocken Boulevard in Broomfield,  Colorado within the Denver-Boulder corridor for $83.5 million and our $37.5 million first mortgage loan on that property was repaid in full.  Central Park Tower was developed as a spec office building in 2008-2009Its sale represents a record price per square foot for an office property sale in the Northwest submarket of Denver.  We continue to work on finalizing plans for our anticipated next development opportunity at 801 Marquette Avenue South in Minneapolis, Minnesota.  We expect ongoing property disposition/acquisition activity during 2016 as we continue to reposition the portfolio into larger, multi-tenant, urban infill/CBD office assets, primarily within our five core markets of Atlanta, Dallas, Denver, Houston and Minneapolis.  

 

As we begin 2016, our property portfolio is operating smoothly with existing and known upcoming vacancy square footage actively being marketed to multiple potential tenants.  We look forward with anticipation to 2016 and beyond.

 

Dividend Update

 

On January 8, 2016, the Company announced that its Board of Directors declared a regular quarterly dividend for the three months ended December 31, 2015 of $0.19 per share of common stock that was paid on February 11, 2016 to stockholders of record on January 22, 2016.         

 

FFO Guidance

 

Our full year FFO guidance for 2016 is estimated to be in the range of $1.01 to $1.07 per diluted share and for the first quarter of 2016 we estimate FFO to be in the range of $0.24 to $0.26 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.     

 


 

-3-

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 December 31, 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 dataThe 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) and Adjusted Funds From Operations (AFFO)

 

A reconciliation of Net Income to FFO and AFFO is shown below and a definition of FFO and AFFO is provided on Supplementary Schedule H.  Management believes FFO and AFFO are used broadly throughout the real estate investment trust (REIT) industry as measurements of performance.   Management also believes that FFO and AFFO represent the most accurate measures of activity and are 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 and AFFO may not be comparable to FFO or AFFO reported by other REITs or real estate companies that define FFO or AFFO differently

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to FFO and AFFO:

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

(In thousands, except per share amounts)

    

2015

    

2014

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

15,412

 

$

4,295

 

$

35,014

 

$

13,148

 

Gain on sale of assets, less applicable income tax

 

 

(12,251)

 

 

(940)

 

 

(23,662)

 

 

(940)

 

GAAP loss from non-consolidated REITs

 

 

807

 

 

269

 

 

1,451

 

 

1,760

 

FFO from non-consolidated REITs

 

 

601

 

 

652

 

 

2,732

 

 

1,930

 

Depreciation & amortization

 

 

22,507

 

 

23,249

 

 

91,201

 

 

96,550

 

NAREIT FFO

 

 

27,076

 

 

27,525

 

 

106,736

 

 

112,448

 

Acquisition costs of new properties

 

 

 —

 

 

 —

 

 

154

 

 

14

 

Funds From Operations (FFO)

 

$

27,076

 

$

27,525

 

$

106,890

 

$

112,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

$

27,076

 

$

27,525

 

$

106,890

 

$

112,462

 

Reverse FFO from non-consolidated REITs

 

 

(601)

 

 

(652)

 

 

(2,732)

 

 

(1,930)

 

Distributions from non-consolidated REITs

 

 

26

 

 

26

 

 

107

 

 

107

 

Amortization of deferred financing costs

 

 

518

 

 

506

 

 

2,068

 

 

2,002

 

Straight-line rent

 

 

(875)

 

 

(698)

 

 

(2,448)

 

 

(4,736)

 

Tenant improvements

 

 

(3,788)

 

 

(4,244)

 

 

(11,938)

 

 

(9,825)

 

Leasing commissions

 

 

(3,952)

 

 

(1,405)

 

 

(7,811)

 

 

(5,848)

 

Non-investment capex

 

 

(1,162)

 

 

(851)

 

 

(4,306)

 

 

(3,536)

 

Adjusted Funds From Operations (AFFO)

 

$

17,242

 

$

20,207

 

$

79,830

 

$

88,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS

 

$

0.15

 

$

0.04

 

$

0.35

 

$

0.13

 

FFO

 

$

0.27

 

$

0.27

 

$

1.07

 

$

1.12

 

AFFO

 

$

0.17

 

$

0.20

 

$

0.80

 

$

0.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares (basic and diluted)

 

 

100,187

 

 

100,187

 

 

100,187

 

 

100,187

 

 


 

-4-

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 February 17, 2016 at 10:00 a.m. (ET) to discuss the fourth 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.     

 

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, 2015, 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

 


 

-5-

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

 


 

-6-

Franklin Street Properties Corp. Financial Results

Supplementary Schedule A

Condensed Consolidated Income (Loss) Statements

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the

 

For the

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

(in thousands, except per share amounts)

    

2015

    

2014

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental

 

$

59,656

 

$

61,022

 

$

237,856

 

$

243,341

 

Related party revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Management fees and interest income from loans

 

 

1,575

 

 

1,465

 

 

5,930

 

 

6,241

 

Other

 

 

19

 

 

2

 

 

81

 

 

101

 

Total revenue

 

 

61,250

 

 

62,489

 

 

243,867

 

 

249,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate operating expenses

 

 

15,939

 

 

16,334

 

 

61,890

 

 

62,032

 

Real estate taxes and insurance

 

 

9,202

 

 

9,288

 

 

38,660

 

 

36,857

 

Depreciation and amortization

 

 

22,569

 

 

23,174

 

 

91,359

 

 

95,915

 

Selling, general and administrative

 

 

3,128

 

 

3,492

 

 

13,291

 

 

12,983

 

Interest

 

 

6,455

 

 

6,483

 

 

25,432

 

 

27,433

 

Total expenses

 

 

57,293

 

 

58,771

 

 

230,632

 

 

235,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

3,957

 

 

3,718

 

 

13,235

 

 

14,463

 

Interest income

 

 

 —

 

 

1

 

 

1

 

 

3

 

Equity in losses of non-consolidated REITs

 

 

(807)

 

 

(269)

 

 

(1,451)

 

 

(1,760)

 

Gain on sale of properties, less applicable income tax

 

 

12,251

 

 

940

 

 

23,662

 

 

940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before taxes on income

 

 

15,401

 

 

4,390

 

 

35,447

 

 

13,646

 

Taxes on income

 

 

(11)

 

 

95

 

 

433

 

 

498

 

Net income

 

$

15,412

 

$

4,295

 

$

35,014

 

$

13,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

0.15

 

$

0.04

 

$

0.35

 

$

0.13

 

 


 

-7-

Franklin Street Properties Corp. Financial Results

Supplementary Schedule B

Condensed Consolidated Balance Sheets

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

(in thousands, except share and par value amounts)

    

2015

    

2014

 

Assets:

 

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

 

Land

 

$

170,021

 

$

183,930

 

Buildings and improvements

 

 

1,637,066

 

 

1,604,984

 

Fixtures and equipment

 

 

2,528

 

 

1,677

 

 

 

 

1,809,615

 

 

1,790,591

 

Less accumulated depreciation

 

 

299,991

 

 

266,284

 

Real estate assets, net

 

 

1,509,624

 

 

1,524,307

 

Acquired real estate leases, less accumulated amortization of $112,844 and $101,838, respectively

 

 

108,046

 

 

138,714

 

Investment in non-consolidated REITs

 

 

77,019

 

 

78,611

 

Cash and cash equivalents

 

 

18,163

 

 

7,519

 

Restricted cash

 

 

23

 

 

742

 

Tenant rent receivables, less allowance for doubtful accounts of $130 and $325, respectively

 

 

2,898

 

 

4,733

 

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

 

 

48,502

 

 

47,021

 

Prepaid expenses and other assets

 

 

7,837

 

 

10,292

 

Related party mortgage loan receivables

 

 

118,641

 

 

93,641

 

Other assets: derivative asset

 

 

1,132

 

 

3,020

 

Office computers and furniture, net of accumulated depreciation of $1,333 and $1,036, respectively

 

 

484

 

 

609

 

Deferred leasing commissions, net of accumulated amortization of $20,002 and $16,944, respectively

 

 

28,999

 

 

27,181

 

Total assets

 

$

1,921,368

 

$

1,936,390

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Bank note payable

 

$

290,000

 

$

268,000

 

Term loans payable

 

 

620,000

 

 

620,000

 

Accounts payable and accrued expenses

 

 

49,489

 

 

42,561

 

Accrued compensation

 

 

3,726

 

 

3,758

 

Tenant security deposits

 

 

4,829

 

 

4,248

 

Other liabilities: derivative liability

 

 

8,243

 

 

7,268

 

Acquired unfavorable real estate leases, less accumulated amortization of $9,368 and $8,687, respectively

 

 

9,425

 

 

10,908

 

Total liabilities

 

 

985,712

 

 

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

 

 

(7,111)

 

 

(4,248)

 

Accumulated distributions in excess of accumulated earnings

 

 

(330,799)

 

 

(289,671)

 

Total stockholders’ equity

 

 

935,656

 

 

979,647

 

Total liabilities and stockholders’ equity

 

$

1,921,368

 

$

1,936,390

 

 


 

-8-

Franklin Street Properties Corp. Financial Results

Supplementary Schedule C

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

For the

 

 

 

Year Ended

 

 

 

December 31,

 

(in thousands)

    

2015

    

2014

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

 

$

35,014

 

$

13,148

 

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

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

93,426

 

 

97,916

 

Amortization of above market lease

 

 

(158)

 

 

635

 

Equity in losses of non-consolidated REITs

 

 

1,451

 

 

1,760

 

Gain on sale of properties, less applicable income tax

 

 

(23,662)

 

 

(940)

 

Increase (decrease) in allowance for doubtful accounts

 

 

(195)

 

 

275

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Restricted cash

 

 

719

 

 

(99)

 

Tenant rent receivables

 

 

2,030

 

 

94

 

Straight-line rents

 

 

(2,448)

 

 

(4,737)

 

Lease acquisition costs

 

 

(1,487)

 

 

(440)

 

Prepaid expenses and other assets

 

 

422

 

 

700

 

Accounts payable, accrued expenses and other items

 

 

5,505

 

 

206

 

Accrued compensation

 

 

(32)

 

 

773

 

Tenant security deposits

 

 

581

 

 

222

 

Payment of deferred leasing commissions

 

 

(8,276)

 

 

(6,347)

 

Net cash provided by operating activities

 

 

102,890

 

 

103,166

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Property acquisitions

 

 

(66,104)

 

 

 —

 

Acquired real estate leases

 

 

(10,604)

 

 

 —

 

Property improvements, fixtures and equipment

 

 

(21,750)

 

 

(18,370)

 

Office computers and furniture

 

 

(179)

 

 

(191)

 

Distributions in excess of earnings from non-consolidated REITs

 

 

107

 

 

107

 

Repayment of related party mortgage loan receivable

 

 

 —

 

 

17,275

 

Investment in related party mortgage loan receivable

 

 

(25,000)

 

 

(11,170)

 

Proceeds received on sales of real estate assets

 

 

85,426

 

 

14,192

 

Changes in deposits on real estate assets

 

 

 —

 

 

 —

 

Net cash provided by (used in) investing activities

 

 

(38,104)

 

 

1,843

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Distributions to stockholders

 

 

(76,142)

 

 

(76,142)

 

Borrowings under bank note payable

 

 

110,000

 

 

15,000

 

Repayments of bank note payable

 

 

(88,000)

 

 

(53,500)

 

Deferred financing costs

 

 

 —

 

 

(2,471)

 

Net cash used in financing activities

 

 

(54,142)

 

 

(117,113)

 

Net increase (decrease) in cash and cash equivalents

 

 

10,644

 

 

(12,104)

 

Cash and cash equivalents, beginning of year

 

 

7,519

 

 

19,623

 

Cash and cash equivalents, end of period

 

$

18,163

 

$

7,519

 


 

-9-

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

 

2016

 

893,003

 

9.4%

 

2017

 

1,111,385

 

11.7%

 

2018

 

1,107,685

 

11.7%

 

2019

 

1,286,426

 

13.6%

 

2020

 

851,253

 

9.0%

 

Thereafter (2)

 

4,245,201

 

44.6%

 

 

 

9,494,953

 

100.0%

 


(1)

Percentages are determined based upon total square footage.        

(2)

Includes 799,607 square feet of current vacancies.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars & square feet in 000's)

 

As of December 31, 2015

 

 

 

# of

 

 

 

 

% of

 

Square

 

% of

 

State

    

Properties

    

Investment

    

Portfolio

    

Feet

    

Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Texas

 

9

 

$

365,808

 

24.2%

 

2,418

 

25.5%

 

Colorado

 

5

 

 

430,906

 

28.5%

 

2,010

 

21.2%

 

Georgia

 

4

 

 

285,360

 

18.9%

 

1,838

 

19.4%

 

Virginia

 

4

 

 

93,530

 

6.2%

 

685

 

7.2%

 

Minnesota

 

2

 

 

30,891

 

2.0%

 

476

 

5.0%

 

Missouri

 

3

 

 

61,438

 

4.1%

 

478

 

5.0%

 

North Carolina

 

2

 

 

55,187

 

3.7%

 

322

 

3.4%

 

Illinois

 

2

 

 

44,456

 

2.9%

 

372

 

3.9%

 

Maryland

 

1

 

 

51,235

 

3.4%

 

325

 

3.4%

 

Florida

 

1

 

 

41,919

 

2.8%

 

213

 

2.2%

 

Indiana

 

1

 

 

31,611

 

2.1%

 

205

 

2.2%

 

California

 

1

 

 

3,812

 

0.3%

 

36

 

0.4%

 

Washington

 

1

 

 

13,471

 

0.9%

 

117

 

1.2%

 

 

 

36

 

$

1,509,624

 

100.0%

 

9,495

 

100.0%

 

 


 

-10-

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule E

Portfolio and Other Supplementary Information

(Unaudited & Approximated)

 

Recurring Capital Expenditures

Owned Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

For the Three Months Ended

 

 

Year ended

 

 

    

31-Mar-15

    

30-Jun-15

    

30-Sep-15

    

31-Dec-15

    

31-Dec-15

 

Tenant improvements

 

$

2,936

 

$

3,420

 

$

1,794

 

$

3,788

 

$

11,938

 

Deferred leasing costs

 

 

830

 

 

1,539

 

 

1,490

 

 

3,952

 

 

7,811

 

Non-investment capex

 

 

643

 

 

1,411

 

 

1,090

 

 

1,162

 

 

4,306

 

 

 

$

4,409

 

$

6,370

 

$

4,374

 

$

8,902

 

$

24,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

December 31,

 

December 31,

 

 

    

2015

    

2014

 

Owned portfolio of commercial real estate

 

 

 

 

 

Number of properties (a)

 

36

 

38

 

Square feet

 

9,494,953

 

9,580,057

 

Leased percentage

 

91.6%

 

92.8%

 

 

 

 

 

 

 

Investments in non-consolidated REITs

 

 

 

 

 

Number of properties

 

2

 

2

 

Square feet

 

1,396,071

 

1,395,780

 

Leased percentage

 

73.5%

 

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

 

12,378,050

 

12,873,638

 

Leased percentage

 

87.8%

 

89.3%

 

(a)

The number of properties at December 31, 2015 and 2014 includes our buildings at 801 Marquette Ave. and


 

-11-

121 South 8th Street in Minneapolis, MN separately.  They had previously been presented as one property.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Square

 

% Leased

 

% Interest

 

Single Asset REIT name

    

City

    

State

    

Feet

    

31-Dec-15

    

Held

 

FSP 303 East Wacker Drive Corp.

 

Chicago

 

IL

 

861,000

 

63.9%

 

43.7%

 

FSP Grand Boulevard Corp.

 

Kansas City

 

MO

 

535,071

 

88.8%

 

27.0%

 

 

 

 

 

 

 

1,396,071

 

73.5%

 

 

 


 

-12-

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule F

Percentage of Leased Space

(Unaudited & Estimated) 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third

 

 

 

Fourth

 

 

 

 

 

 

 

 

 

% Leased (1)

 

Quarter

 

% Leased (1)

 

Quarter

 

 

 

 

 

 

 

 

 

as of

 

Average %

 

as of

 

Average %

 

 

    

Property Name

    

Location

    

Square Feet

    

30-Sep-15

    

Leased (2)

    

31-Dec-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%

 

93.8%

 

95.4%

 

94.3%

 

5

 

FEDERAL WAY

 

Federal Way, WA

 

117,010

 

58.9%

 

58.9%

 

66.8%

 

64.9%

 

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%

 

43.7%

 

96.2%

 

61.2%

 

8

 

PARK TEN

 

Houston, TX

 

157,460

 

63.1%

 

63.1%

 

63.1%

 

63.1%

 

 

 

MONTAGUE (3)

 

San Jose, CA

 

 —

 

81.1%

 

81.1%

 

(3)

 

(3)

 

9

 

ADDISON

 

Addison, TX

 

290,041

 

93.4%

 

92.8%

 

93.4%

 

93.4%

 

10

 

COLLINS CROSSING

 

Richardson, TX

 

300,887

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

11

 

GREENWOOD PLAZA

 

Englewood, CO

 

196,236

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

12

 

RIVER CROSSING

 

Indianapolis, IN

 

205,059

 

90.6%

 

90.6%

 

91.1%

 

91.1%

 

13

 

LIBERTY PLAZA

 

Addison, TX

 

218,934

 

82.5%

 

82.5%

 

81.8%

 

79.2%

 

14

 

INNSBROOK

 

Glen Allen, VA

 

298,456

 

99.9%

 

99.9%

 

100.0%

 

100.0%

 

15

 

380 INTERLOCKEN

 

Broomfield, CO

 

240,185

 

97.1%

 

97.1%

 

97.1%

 

97.1%

 

16

 

BLUE LAGOON

 

Miami, FL

 

212,619

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

17

 

ELDRIDGE GREEN

 

Houston, TX

 

248,399

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

18

 

ONE OVERTON PARK

 

Atlanta, GA

 

387,267

 

85.0%

 

84.5%

 

85.0%

 

85.0%

 

19

 

390 INTERLOCKEN

 

Broomfield, CO

 

241,516

 

85.3%

 

81.0%

 

84.6%

 

85.1%

 

20

 

EAST BALTIMORE

 

Baltimore, MD

 

325,445

 

85.4%

 

84.7%

 

85.4%

 

85.4%

 

21

 

PARK TEN PHASE II

 

Houston, TX

 

156,746

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

22

 

LAKESIDE CROSSING I

 

Maryland Heights, MO

 

127,778

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

23

 

LOUDOUN TECH

 

Dulles, VA

 

136,658

 

92.0%

 

92.0%

 

92.0%

 

92.0%

 

24

 

4807 STONECROFT

 

Chantilly, VA

 

111,469

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

25

 

121 SOUTH EIGHTH ST

 

Minneapolis, MN

 

305,990

 

90.8%

 

90.1%

 

88.3%

 

88.3%

 

26

 

801 Marquette Ave South

 

Minneapolis, MN

 

169,704

 

90.8%

 

90.1%

 

97.2%

 

97.2%

 

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%

 

100.0%

 

100.0%

 

100.0%

 

31

 

ONE RAVINIA DRIVE

 

Atlanta, GA

 

386,603

 

94.8%

 

94.8%

 

94.8%

 

94.8%

 

32

 

TWO RAVINIA

 

Atlanta, GA

 

442,130

 

77.4%

 

76.9%

 

80.8%

 

78.6%

 

33

 

WESTCHASE I & II

 

Houston, TX

 

629,025

 

90.2%

 

90.2%

 

87.0%

 

87.8%

 

34

 

1999 BROADWAY

 

Denver, CO

 

676,379

 

82.5%

 

85.1%

 

82.7%

 

82.7%

 

35

 

999 PEACHTREE

 

Atlanta, GA

 

621,946

 

94.7%

 

94.7%

 

95.0%

 

95.2%

 

36

 

1001 17th STREET

 

Denver, CO

 

655,420

 

86.3%

 

86.3%

 

88.6%

 

87.6%

 

 

 

TOTAL WEIGHTED AVERAGE  (4)

 

 

 

9,494,953

 

90.5%

 

90.5%

 

91.6%

 

90.8%

 


(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.

(3)

Property was sold on December 9, 2015. 

(4)

Totals for Q3 include Montague, which was sold in Q4 2015.


 

-13-

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 December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

% of

 

 

    

Tenant

    

Sq Ft

    

Portfolio

 

1

 

TCF National Bank (a)

 

263,111

 

3.0%

 

2

 

Quintiles Transnational Corp

 

259,531

 

3.0%

 

3

 

CITGO Petroleum Corporation

 

248,399

 

2.9%

 

4

 

Newfield Exploration Company

 

234,495

 

2.7%

 

5

 

US Government

 

223,433

 

2.6%

 

6

 

Sutherland Asbill Brennan LLP

 

222,422

 

2.6%

 

7

 

Burger King Corporation

 

212,619

 

2.4%

 

8

 

Denbury Onshore, LLC

 

202,600

 

2.3%

 

9

 

SunTrust Bank

 

182,888

 

2.1%

 

10

 

Centene Management Company, LLC

 

179,637

 

2.1%

 

11

 

Citicorp Credit Services, Inc

 

176,848

 

2.0%

 

12

 

T-Mobile South, LLC dba T-Mobile

 

151,792

 

1.7%

 

13

 

Houghton Mifflin Harcourt Publishing Company

 

150,050

 

1.7%

 

14

 

Petrobras America, Inc.

 

144,813

 

1.7%

 

15

 

Murphy Exploration & Production Company

 

144,677

 

1.7%

 

16

 

Argo Data Resource Corporation

 

140,246

 

1.6%

 

17

 

Monsanto Company

 

127,778

 

1.5%

 

18

 

Federal National Mortgage Association

 

123,144

 

1.4%

 

19

 

Vail Corp d/b/a Vail Resorts

 

122,232

 

1.4%

 

20

 

Kaiser Foundation Health Plan

 

120,979

 

1.4%

 

 

 

Total

 

3,631,694

 

41.8%

 

 

_________________

(a)

The leases with this tenant concluded on December 31, 2015.

 


 

-14-

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule H

Definition of Funds From Operations (“FFO”) and

Adjusted Funds From Operations (“AFFO”)

 

Funds From Operations (“FFO”)

 

The Company evaluates performance based on Funds From Operations, which we refer to as FFOThe 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.

 

 

Adjusted Funds From Operations (“AFFO”)

 

The Company also evaluates performance based on Adjusted Funds From Operations, which we refer to as AFFOThe Company defines AFFO as the sum of (1) FFO; (2) excluding our proportionate share of FFO and including distributions received, from non-consolidated REITs; (3) excluding the effect of straight-line rent; (4) plus deferred financing costs, (5) less recurring capital expenditures that are generally for maintenance of properties, which we call non-investment capex or are second generation capital expenditures.  Second generation costs include re-tenanting space after a tenant vacates, which include tenant improvements and leasing commissions. 

 

We exclude development/redevelopment activities, capital expenditures planned at acquisition and costs to reposition a property. We also exclude first generation leasing costs, which are generally to fill vacant space in properties we acquire or were planned for at acquisition. 

 

AFFO should not be considered as an alternative to net income (determined in accordance with GAAP), 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 may define this term in a different manner.  We believe that in order to facilitate a clear understanding of the results of the Company, AFFO should be examined in connection with net income and cash flows from operating, investing and financing activities in the consolidated financial statements