News Details

Franklin Street Properties Corp. Announces Third Quarter 2014 Results

October 28, 2014

WAKEFIELD, Mass.--(BUSINESS WIRE)-- 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 $27.9 million or $0.28 per share for the third quarter ended September 30, 2014. Net income was $1.6 million or $0.02 per share for the third quarter ended September 30, 2014.

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) 2014     2013     Increase (Decrease)2014     2013     Increase (Decrease)
 
Net Income $ 1,567     $ 4,094     $ (2,527 ) $ 8,853     $ 13,236     $ (4,383 )
 
FFO $ 27,904     $ 27,566     $ 338   $ 84,937     $ 71,613     $ 13,324  
Per Share Data:
EPS $ 0.02 $ 0.04 $ (0.02 ) $ 0.09 $ 0.14 $ (0.05 )
FFO $ 0.28 $ 0.28 $ - $ 0.85 $ 0.78 $ 0.07
 
Weighted average
shares (diluted)   100,187       100,187       -     100,187       91,720       8,467  
 

Comparing results for the third quarter of 2014 to the same period in 2013, FFO increased $0.3 million to $27.9 million and was flat per share at $0.28 per share. The FFO increase was primarily from higher property income and was partially offset by higher interest costs. Net Income and EPS was $1.6 million or $0.02 per share for the third quarter of 2014 compared to a net income of $4.1 million or $0.04 per share for the third quarter of 2013.

Comparing results for the nine months ended September 30, 2014 to the same period in 2013, FFO increased $13.3 million or $0.07 per share to $84.9 million or $0.85 per share. The FFO increase was primarily from higher property income. The increase was partially offset by higher interest costs and G&A expenses. Net Income and EPS was $8.9 million or $0.09 per share for the nine months ended September 30, 2014 compared to a net income of $13.2 million or $0.14 per share for the same period in 2013.

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

“For the third quarter of 2014, FSP's funds from operations, or FFO, totaled approximately $27.9 million or $0.28 per share. For the nine months ending September 30, 2014, FSP's FFO totaled approximately $84.9 million or $0.85 per share, a 9.0% increase over the same period last year on a per share basis. Dividend distributions declared for the third quarter of 2014 were approximately $19.0 million or $0.19 per share. Our directly-owned real estate portfolio of 39 properties, totaling approximately 9.7 million square feet, was approximately 93.3% leased as of September 30, 2014, and our comparative same-store rental growth totaled approximately 2.8% through the first nine months of 2014.

Currently, we are in active efforts to lease existing vacancy and future portfolio lease-rolls and to potentially dispose of several of our suburban office assets that, we believe, are no longer core to our long-term strategy. We also are pursuing a number of potential new property acquisitions within our primary markets, as well as continuing to analyze with our development team the best opportunity for the anticipated future repositioning of our 801 Marquette Avenue South office building located in Minneapolis, Minnesota.

As we begin the fourth quarter of 2014, our property portfolio is operating smoothly with generally steady or improving rental conditions in most of our locations. We remain very optimistic about our continuing growth prospects for the balance of 2014 and beyond.”

Dividend Update

On October 10, 2014, the Company announced that its Board of Directors declared a regular quarterly dividend for the three months ended September 30, 2014 of $0.19 per share of common stock that will be paid on November 13, 2014 to stockholders of record on October 24, 2014.

FFO Guidance

Our full year FFO guidance for 2014 is updated to be in the range of $1.10 to $1.12 per diluted share. This guidance (a) excludes the impact of future acquisitions, 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.

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, 2014. 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. 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) 2014     20132014     2013
 
Net income $ 1,567 $ 4,094 $ 8,853 $ 13,236
GAAP loss from non-consolidated REITs 455 431 1,491 814
FFO from non-consolidated REITs 508 459 1,278 1,802
Depreciation & amortization   25,374       22,176   73,301       55,205
NAREIT FFO 27,904 27,160 84,923 71,057
Acquisition costs of new properties   -       406   14       556
Funds From Operations (FFO) $ 27,904     $ 27,566 $ 84,937     $ 71,613
 
Per Share Data
EPS $ 0.02 $ 0.04 $ 0.09 $ 0.14
FFO $ 0.28 $ 0.28 $ 0.85 $ 0.78
 
Weighted average shares (basic and diluted)   100,187       100,187   100,187       91,720
 

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 29, 2014 at 9:00 a.m. (ET) to discuss the third quarter 2014 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, 2013, 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
 

       

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)       2014         2013         2014         2013  
       
Revenue:
Rental $ 59,728 $ 56,760 $ 182,319 $ 145,618
Related party revenue:
Management fees and interest income from loans 1,462 1,665 4,776 4,929
Other       -         21         99         64  
Total revenue       61,190         58,446         187,194         150,611  
 
Expenses:
Real estate operating expenses 15,632 13,991 45,698 35,877
Real estate taxes and insurance 8,555 8,801 27,569 22,704
Depreciation and amortization 24,878 22,163 72,741 54,863
Selling, general and administrative 3,071 3,477 9,491 9,213
Interest       6,883         5,474         20,950         13,856  
Total expenses       59,019         53,906         176,449         136,513  
 
Income before interest income, equity in losses of
non-consolidated REITs and taxes 2,171 4,540 10,745 14,098
Interest income - 5 2 10
Equity in losses of non-consolidated REITs       (455 )       (431 )       (1,491 )       (814 )
Income before taxes on income 1,716 4,114 9,256 13,294
Taxes on income       149         118         403         352  
 
Income from continuing operations       1,567         3,996         8,853         12,942  
Discontinued operations:
Income from discontinued operations, net of income tax       -         98         -         294  
Total discontinued operations       -         98         -         294  
 
Net income     $ 1,567       $ 4,094       $ 8,853       $ 13,236  
 
Weighted average number of shares outstanding,
basic and diluted       100,187         100,187         100,187         91,720  
 
Earnings per share, basic and diluted, attributable to:
Continuing operations $ 0.02 $ 0.04 $ 0.09 $ 0.14
Discontinued operations       -         -         -         -  
Net income per share, basic and diluted     $ 0.02       $ 0.04       $ 0.09       $ 0.14  
 
       

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)       2014         2013  
Assets:
Real estate assets:
Land $ 185,479 $ 185,479
Buildings and improvements 1,613,699 1,603,941
Fixtures and equipment       1,633         1,170  
1,800,811 1,790,590
Less accumulated depreciation       258,799         222,252  
Real estate assets, net 1,542,012 1,568,338
Acquired real estate leases, less accumulated amortization
of $95,534 and $69,848, respectively 149,019 183,454
Investment in non-consolidated REITs 78,907 80,494
Cash and cash equivalents 15,930 19,623
Restricted cash 707 643
Tenant rent receivables, less allowance for doubtful accounts
of $175 and $50, respectively 2,865 5,102
Straight-line rent receivable, less allowance for doubtful accounts
of $135 and $135, respectively 46,737 42,261
Prepaid expenses and other assets 9,131 10,506
Related party mortgage loan receivables 88,436 99,746
Other assets: derivative asset 4,582 5,321
Office computers and furniture, net of accumulated depreciation
of $964 and $747, respectively 637 709
Deferred leasing commissions, net of accumulated amortization
of $17,841 and $15,031, respectively       28,354         27,837  
Total assets     $ 1,967,317       $ 2,044,034  

 

Liabilities and Stockholders’ Equity:
Liabilities:
Bank note payable $ 285,000 $ 306,500
Term loans payable 620,000 620,000
Accounts payable and accrued expenses 40,228 44,137
Accrued compensation 2,863 2,985
Tenant security deposits 4,331 4,027
Other liabilities: derivative liability 4,847 2,044
Acquired unfavorable real estate leases, less accumulated amortization
of $8,045 and $6,926, respectively       11,679         14,175  
Total liabilities       968,948         993,868  
 
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 income (loss) (265 ) 3,277
Accumulated distributions in excess of accumulated earnings       (274,932 )       (226,677 )
Total stockholders’ equity       998,369         1,050,166  
Total liabilities and stockholders’ equity     $ 1,967,317       $ 2,044,034  
 
   

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)       2014         2013  
Cash flows from operating activities:    
Net income $ 8,853 $ 13,236
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense 74,237 56,796
Amortization of above and below market leases 560 (277 )
Equity in losses of non-consolidated REITs 1,491 814
Increase (decrease) in bad debt reserve 125 (1,220 )
Changes in operating assets and liabilities:
Restricted cash (64 ) (48 )
Tenant rent receivables 2,112 (3,060 )
Straight-line rents (4,038 ) (3,920 )
Lease acquisition costs (438 ) (820 )
Prepaid expenses and other assets (106 ) (1,845 )
Accounts payable, accrued expenses and other items (2,133 ) 6,860
Accrued compensation (122 ) (108 )
Tenant security deposits 304 1,402
Payment of deferred leasing commissions       (4,854 )       (7,532 )
Net cash provided by operating activities       75,927         60,278  
Cash flows from investing activities:

Purchase of real estate assets, office computers and furniture

(12,403 ) (468,893 )
Acquired real estate leases - (100,143 )
Investment in non-consolidated REITs - 4,858
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 )       (4,950 )
Net cash used in investing activities       (1,012 )       (569,047 )
Cash flows from financing activities:
Proceeds from stock offering - 241,500
Offering costs - (10,789 )
Distributions to stockholders (57,108 ) (50,552 )
Borrowings under bank note payable 10,000 160,000
Repayments of bank note payable (31,500 ) (45,250 )
Borrowing from term loan payable - 220,000
Deferred financing costs       -         (1,868 )
Net cash provided by (used in) financing activities       (78,608 )       513,041  
Net increase (decrease) in cash and cash equivalents (3,693 ) 4,272
Cash and cash equivalents, beginning of year       19,623         21,267  
Cash and cash equivalents, end of period     $ 15,930       $ 25,539  
 
 

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

2014 200,150 2.1%
2015 738,292 7.6%
2016 933,033 9.6%
2017 1,099,438 11.3%
2018 929,300 9.6%
Thereafter (2) 5,790,148     59.8%
9,690,361     100.0%
 

(1) Percentages are determined based upon square footage of expiring commercial leases.
(2) Includes 645,437 square feet of current vacancies.

   
(dollars & square feet in 000's) As of September 30, 2014
# of         % of     Square     % of

State

PropertiesInvestmentPortfolio

Feet

Portfolio
 
Texas 10 $ 395,769 25.7% 2,539 26.2%
Colorado 6 450,062 29.2% 2,120 21.9%
Georgia 3 222,317 14.4% 1,396 14.4%
Virginia 4 94,707 6.1% 685 7.1%
Minnesota 2 43,160 2.8% 628 6.5%
Missouri 3 62,667 4.1% 477 4.9%
North Carolina 3 64,143 4.2% 431 4.4%
Illinois 2 46,757 3.0% 372 3.8%
Maryland 1 51,811 3.3% 325 3.4%
Florida 1 43,433 2.8% 213 2.2%
Indiana 1 33,125 2.2% 205 2.1%
California 2 20,507 1.3% 182 1.9%
Washington 1     13,554     0.9% 117     1.2%
39     $ 1,542,012     100.0% 9,690     100.0%
 
               

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule E

Portfolio and Other Supplementary Information

(Unaudited & Approximated)

 
Capital Expenditures
Owned Portfolio Three Months Ended

 

Nine Months Ended

(in thousands) 30-Sep-1430-Sep-1330-Sep-1430-Sep-13
 
Tenant improvements $ 2,640 $ 4,596 $ 5,610 $ 12,079
Deferred leasing costs 944 3,821 4,851 7,721
Building improvements   943   1,552   4,264   4,292
$ 4,527 $ 9,969 $ 14,725 $ 24,092
 
       
Square foot & leased percentages September, December 31,
2014 2013
 
Owned portfolio of commercial real estate
Number of properties 39 39
Square feet 9,690,361 9,685,285
Leased percentage 93.3% 94.1%
 
Investments in non-consolidated REITs
Number of properties 2 2
Square feet 1,395,500 1,395,500
Leased percentage 71.0% 64.1%
 
Single Asset REITs (SARs) managed
Number of properties 9 12
Square feet 2,036,572 3,067,199
Leased percentage 86.6% 87.4%
 
Total owned, investments & managed properties
Number of properties 50 53
Square feet 13,122,433 14,147,984
Leased percentage 89.9% 89.7%
 

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-14

Held

FSP 303 East Wacker Drive Corp.Chicago IL 860,429 62.7% 43.7%
FSP Grand Boulevard Corp.Kansas City MO 535,071     84.4% 27.0%
1,395,500     71.0%
 
                       

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule F

Percentage of Leased Space

(Unaudited & Estimated)

 

  SecondThird
% Leased (1)Quarter% Leased (1)Quarter
as ofAverage %as ofAverage %

Property Name

Location

Square Feet

30-Jun-14

Leased (2)

30-Sep-14

Leased (2)

 
1 PARK SENECACharlotte, NC 109,674 87.8% 86.2% 88.4% 88.2%
2 HILLVIEW CENTER Milpitas, CA 36,288 100.0% 100.0% 100.0% 100.0%
3 FOREST PARKCharlotte, NC 62,212 100.0% 100.0% 100.0% 100.0%
4 CENTENNIAL Colorado Springs, CO 110,405 97.3% 97.3% 97.3% 97.3%
5 MEADOW POINT Chantilly, VA 138,537 92.6% 92.6% 92.6% 92.6%
6 TIMBERLAKE Chesterfield, MO 232,766 98.3% 98.3% 98.3% 98.3%
7 FEDERAL WAYFederal Way, WA 117,010 56.5% 55.8% 56.5% 56.5%
8 NORTHWEST POINT Elk Grove Village, IL 176,848 100.0% 100.0% 100.0% 100.0%
9 TIMBERLAKE EASTChesterfield, MO 116,197 91.0% 91.0% 91.0% 91.0%
10 PARK TEN Houston, TX 157,460 80.3% 86.8% 80.3% 80.3%
11 MONTAGUESan Jose, CA 145,951 81.1% 93.7% 81.1% 81.1%
12 ADDISONAddison, TX 293,926 97.3% 95.3% 95.3% 96.0%
13 COLLINS CROSSING Richardson, TX 300,472 99.5% 99.5% 99.5% 99.5%
14 GREENWOOD PLAZA Englewood, CO 196,236 100.0% 100.0% 100.0% 100.0%
15 RIVER CROSSING Indianapolis, IN 205,059 99.1% 99.1% 97.6% 97.0%
16 LIBERTY PLAZA Addison, TX 218,934 96.0% 96.0% 96.0% 96.0%
17 INNSBROOKGlen Allen, VA 298,456 99.9% 99.9% 99.9% 99.9%
18 380 INTERLOCKEN Broomfield, CO 240,184 95.2% 95.2% 95.8% 95.8%
19 BLUE LAGOON Miami, FLA 212,619 100.0% 100.0% 100.0% 100.0%
20 ELDRIDGE GREENHouston, TX 248,399 100.0% 100.0% 100.0% 100.0%
21 WILLOW BEND Plano, TX 117,050 100.0% 100.0% 100.0% 100.0%
22 ONE OVERTON PARKAtlanta, GA 387,267 98.9% 98.9% 98.9% 98.9%
23 390 INTERLOCKEN Broomfield, CO 241,516 70.1% 69.8% 71.2% 70.5%
24 EAST BALTIMOREBaltimore, MD 325,445 81.2% 81.1% 81.2% 81.2%
25 PARK TEN PHASE IIHouston, TX 156,746 100.0% 100.0% 100.0% 100.0%
26 LAKESIDE CROSSING I Maryland Heights, MO 127,778 100.0% 100.0% 100.0% 100.0%
27 LOUDOUN TECH Dulles, VA 136,658 100.0% 100.0% 92.0% 97.3%
28 4807 STONECROFTChantilly, VA 111,469 100.0% 100.0% 100.0% 100.0%
29 EDEN BLUFFEden Prairie, MN 153,028 100.0% 100.0% 100.0% 100.0%
30 121 SOUTH EIGHTH ST Minneapolis, MN 475,012 90.3% 90.3% 90.8% 90.6%
31 EMPEROR BOULEVARD Durham, NC 259,531 100.0% 100.0% 100.0% 100.0%
32 LEGACY TENNYSON CTR Plano, TX 202,600 100.0% 100.0% 100.0% 100.0%
33 ONE LEGACY Plano, TX 214,110 100.0% 100.0% 100.0% 100.0%
34 909 DAVIS Evanston, IL 195,245 97.9% 97.9% 97.9% 97.9%
35 ONE RAVINIA DRIVE Atlanta, GA 386,603 93.7% 93.7% 93.7% 93.7%
36 WESTCHASE I & II Houston, TX 629,025 97.5% 97.5% 97.3% 97.3%
37 1999 BROADWAYDenver, CO 676,279 92.6% 92.7% 87.6% 89.6%
38 999 PEACHTREEAtlanta, GA 621,946 93.5% 93.5% 97.8% 95.4%
39 1001 17th STREET Denver, CO 655,420 88.5% 88.5% 81.1% 82.2%
                         
TOTAL WEIGHTED AVERAGE9,690,361     94.1%     94.3%     93.3%     93.4%
 

(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.

 
           

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 leased square feet:

 
 
As of September 30, 2014
% 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 Sutherland Asbill Brennan LLP 243,839 2.5%
5 Newfield Exploration Company 234,495 2.4%
6 US Government (a) 224,327 2.3%
7 Burger King Corporation 212,619 2.2%
8 Denbury Onshore, LLC 202,600 2.1%
9 RGA Reinsurance Company 197,354 2.0%
10 SunTrust Bank (b) 182,888 1.9%
11 Citicorp Credit Services, Inc 176,848 1.8%
12 C.H. Robinson Worldwide, Inc 153,028 1.6%
13 T-Mobile South, LLC dba T-Mobile 151,792 1.6%
14 Houghton Mifflin Harcourt Publishing Company 150,050 1.5%
15 Petrobras America, Inc. 144,813 1.5%
16 Murphy Exploration & Production Company 144,677 1.5%
17 Argo Data Resource Corporation 140,246 1.4%
18 Monsanto Company 127,778 1.3%
19 Federal National Mortgage Association 123,144 1.3%
20 Vail Corp d/b/a Vail Resorts (c) 122,232     1.3%
Total 3,703,771     38.2%
 
     

(a)

 

Includes 180,444 and 4,990 square feet which expire in 2018 & 2014, respectively.

The remaining 38,893 square feet expire between 2015 - 2020.

(b)

Includes 55,388 square feet which expires October 31, 2016.

(c)

Includes 38,293 square feet which expires March 31, 2019. The remaining 83,939 square feet expires March 31, 2023.

 

 

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.

Franklin Street Properties Corp.
John Demeritt, 877-686-9496

Source: Franklin Street Properties Corp.