WAKEFIELD, Mass.--(BUSINESS WIRE)--
Franklin Street Properties Corp. (the “Company”, “FSP”, “we” or “our”)
(NYSE American: FSP), a real estate investment trust (REIT), announced
its results for the fourth quarter and year ended December 31, 2017.
George J. Carter, Chairman and Chief Executive Officer, commented as
follows:
“For the fourth quarter of 2017, FSP’s Funds from Operations or FFO
totaled approximately $26.3 million or $0.25 per share. For full year
2017, FSP’s FFO totaled approximately $111.4 million or $1.04 per share.
During the fourth quarter of 2017, FSP took advantage of a flattening
yield curve and lengthened the average maturity of its debt stack as the
Federal Reserve continued to move up shorter-term interest rates. In the
process, the Company fixed interest rates on over 78% of its total debt
while increasing its line of credit availability to about $522 million
at December 31, 2017 from $220 million at December 31, 2016. These
actions culminated with the closing of our first ever private placement
of senior notes on December 20, 2017, and moved our weighted average
debt maturity to approximately 4.5 years from 2.6 years. We estimate the
weighted average interest rate on our debt will increase to 3.7% for
2018, assuming the effect of one Fed Fund rate increase in December 2017
and three anticipated Fed Fund rate increases in 2018, from a weighted
average interest rate of approximately 3.0% in 2017. As we begin 2018,
our fixed rate debt as a percentage of total debt is 78%, which is up
from a weighted average of 59% in 2017. While this balance sheet action
and anticipated Fed Fund rate increases will result in estimated
increased borrowing costs of about $7 million in 2018, it provides
better matching of longer-term, fixed cost capital characteristics with
the longer-lived office assets we now own. At the same time, this action
helps to reduce rising interest rate risk and other potential capital
market disruptions. Over the past several years, our portfolio
transition efforts have resulted in positioning a significant portion of
our office property square footage into more urban and infill locations
resulting in about 78% of our portfolio now being located within our
five core markets of Atlanta, Dallas, Denver, Houston and Minneapolis.
As of year-end 2017, the Company’s portfolio of 34 office properties
totaling approximately 9.8 million square feet was 89.7% leased, up from
88.7% leased as of the end of the third quarter 2017. FSP leased more
square footage in the last two quarters of 2017 than in any six month
period in its history.
As 2018 begins, we are continuing to see the increased leasing momentum
we experienced in the third and fourth quarters of 2017 and consequently
are optimistic about the potential for improved occupancy during the
course of the year. The energy sensitive markets of Houston and Denver
that have struggled over the last few years now appear to be
stabilizing. When combined with broader value-add opportunities at many
of our recently acquired urban-infill properties, we believe these
trends should contribute to more positive leasing outcomes in 2018 and
2019.
The transition of FSP’s property portfolio from a suburban to a
primarily urban orientation has generally resulted in higher leasing
costs per square foot in exchange for longer leases and higher rents.
With the anticipation of continued strong leasing of vacant space during
2018, we believe our net operating income, or NOI, from existing
properties will continue to increase. While we can’t be sure what our
leasing volume and leasing costs will be in 2018 and 2019, our objective
is to reach 92% to 94% stabilized “occupancy” in our property portfolio.
FSP is in a stronger financial position with more readily available
liquidity than ever before to help it reach that objective.
At this time, we are initiating our full year FFO guidance for 2018,
which is estimated to be in the range of approximately $0.96 to $1.00
per basic and diluted share. Compared to our 2017 FFO per share, we
estimate an approximately $0.07 per share reduction will be a result of
projected rising interest rates and the fourth quarter reset of our debt
stack toward a higher percentage of longer-term, fixed rate debt and an
additional approximately $0.02 per share reduction is a result of the
sale of our East Baltimore property in the fourth quarter, the proceeds
of which have not been reinvested in new property acquisitions.
We look forward to 2018 with confidence and optimism.”
Highlights
-
FFO was $26.3 million and $111.4 million or $0.25 and $1.04 per basic
and diluted share for the fourth quarter and year ended December 31,
2017, respectively. We had a Net Loss of $4.9 million and $15.9
million or $0.05 and $0.15 per basic and diluted share for the fourth
quarter and year ended December 31, 2017, respectively.
-
Adjusted Funds From Operations (AFFO) was $0.12 per and $0.62 per
basic and diluted share for the fourth quarter and year ended December
31, 2017, respectively.
-
On October 18, 2017, we recast our credit facility with Bank of
America, N.A., as administrative agent, to, among other things, (i)
increase the borrowing capacity of the revolving line of credit from
$500 million to $600 million, (ii) extend the maturity date applicable
to the revolving line of credit from October 29, 2018 to January 12,
2022 (with two optional six month extensions), (iii) extend the
maturity date applicable to the term loan from September 27, 2021 to
January 12, 2023, (iv) modify certain financial covenants, including a
reset of minimum tangible net worth, and (v) increase the accordion
feature from $350 million to $500 million. Pricing on the borrowing
spread decreased by five basis points for the revolving line of credit
and by ten basis points for the term loan. We also simultaneously
amended our term loan with Bank of Montreal, as administrative agent,
and our term loan with JPMorgan Chase Bank, N.A., as administrative
agent, to conform the financial covenants and certain other
provisions. Additional information on these transactions can be found
in a Current Report on Form 8-K that the Company filed with the U.S.
Securities and Exchange Commission (“SEC”) on October 24, 2017.
-
On October 24, 2017, we entered into a note purchase agreement
relating to a private placement of $200 million in an aggregate
principal amount of unsecured senior notes, consisting of $116 million
in aggregate principal amount of 3.99% Series A Senior Notes with a
7-year maturity and $84 million in aggregate principal amount of 4.26%
Series B Senior Notes with a 10-year maturity. On December 20, 2017,
we closed the private placement and used the proceeds to reduce the
outstanding balance on our revolving line of credit. Additional
information on this transaction can be found in a Current Report on
Form 8-K that the Company filed with the SEC on October 24, 2017.
-
On October 25, 2017, Moody’s Investors Service assigned a Baa3 rating
to our above-described $200 million unsecured senior notes and
affirmed our issuer rating at Baa3 with a stable outlook.
Leasing and Development Update
-
Our directly owned real estate portfolio of 34 properties totaling
approximately 9.8 million square feet was approximately 89.7% leased
as of December 31, 2017, which was a 1.0% increase compared to
September 30, 2017. The increase was attributable to leasing achieved
during the quarter.
-
During the year ended December 31, 2017, we leased approximately
1,471,000 square feet, of which approximately 460,000 square feet was
with new tenants.
-
Fourth quarter 2017 leasing activity was the strongest of the year to
date. We leased approximately 535,000 square feet, of which
approximately 253,000 square feet was with new tenants. In the second
half of 2017, we leased a total of 995,000 square feet.
-
Weighted average annualized GAAP rent per square foot was
approximately $28.87 as of December 31, 2017, compared to $27.92 as of
December 31, 2016, $26.93 as of December 31, 2015, and $26.04 as of
December 31, 2014. We believe that the increase is attributable to the
enhanced quality of our real estate portfolio and value creation
derived from our recent acquisitions, dispositions and leasing.
-
Our project at 801 Marquette Avenue provides a contemporary,
forward-looking experience in a vintage warehouse style office with
modern systems and market leading amenities in the heart of the
Minneapolis CBD. The redevelopment of 801 Marquette has led to
approximately 40 prospect tours representing in excess of 1.1 million
square feet across all industries. Over the past six months, we have
been negotiating with potential tenants representing approximately
270,000 square feet. We expect Marquette to be substantially leased by
year end 2018 and stabilized in the third quarter of 2019.
Acquisition and Disposition Update
-
On October 20, 2017, we sold a property located in Baltimore, Maryland
that had been previously classified as an asset held for sale, and
received approximately $31.6 million in net proceeds, which were used
to reduce the outstanding balance on our revolving line of credit.
-
We continue to selectively evaluate potential non-core property
dispositions when appropriate values/pricing are achieved.
-
We continue to evaluate new potential acquisition opportunities within
our five core markets.
Dividend Update
On January 5, 2018, the Company announced that its Board of Directors
declared a regular quarterly cash dividend for the three months ended
December 31, 2017 of $0.19 per share of common stock that was paid on
February 8, 2018 to stockholders of record on January 19, 2018.
Non-GAAP Financial Information
A reconciliation of Net income (loss) to FFO, AFFO and Sequential Same
Store NOI and our definitions of FFO, AFFO and Sequential Same Store NOI
can be found on Supplementary Schedules H and I.
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, 2017. 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.fspreit.com.
FFO Guidance
We are initiating our full year FFO guidance for 2018, which is
estimated to be in the range of approximately $0.96 to $1.00 per basic
and diluted share, and for the first quarter of 2018, which is estimated
to be in the range of approximately $0.22 to $0.24 per basic and diluted
share. We have initiated full year 2018 net income guidance in the range
of $0.02 to $0.06 per basic and diluted share, and for the first quarter
of 2018, we initiated net income (loss) guidance in the range of $(0.02)
to $0.00 per basic and 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 general and administrative 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.
A reconciliation of the guidance for net income (loss) per share to the
guidance for FFO per share is provided as follows:
|
| | |
| | |
| | |
| | |
| |
| Q1 2018 Range | |
| Full Year 2018 Range |
| | Low | | High | | Low | | High |
| Net income (loss) per share | | $ | (0.02 | ) | | $ | 0.00 | | $ | 0.02 | | $ | 0.06 |
|
GAAP loss from non-consolidated REITs
| | |
0.00
| | | |
0.00
| | |
0.00
| | |
0.00
|
|
FFO from non-consolidated REITs
| | |
0.01
| | | |
0.01
| | |
0.04
| | |
0.04
|
|
Depreciation & Amortization
| |
|
0.23
|
| |
|
0.23
| |
|
0.90
| |
|
0.90
|
| Funds From Operations per share | | $ | 0.22 |
| | $ | 0.24 | | $ | 0.96 | | $ | 1.00 |
| | | | | | | | | | | |
|
Today’s news release, along with other news about Franklin Street
Properties Corp., is available on the Internet at www.fspreit.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 14, 2018 at 10:00 a.m. (ET)
to discuss the fourth quarter and year end 2017 results. To access the
call, please dial 1-800-464-8240. Internationally, the call may be
accessed by dialing 1-412-902-6521. To access the call from Canada,
please dial 1-866-605-3852. To listen via live audio webcast, please
visit the Webcasts & Presentations section in the Investor Relations
section of the Company's website (www.fspreit.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 five
core 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.fspreit.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, such as our ability
to lease space in the future, expectations for FFO and net income (loss)
in future periods, expectations for growth and leasing activities in
future periods, prospects for long-term sustainable growth and the
timing and impact of the substantially competed 801 Marquette Avenue
property, that are based on current judgments and current knowledge of
management and 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, delays in construction schedules, 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,
2017, 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,
acquisitions, dispositions, 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
|
|
Reconciliation and Definitions of Funds From Operations (FFO) and
Adjusted
| | |
|
Funds From Operations (AFFO)
| |
H
|
|
Reconciliation and Definition of Sequential Same Store results to
Property Net
| | |
|
Operating Income (NOI) and Net Income (Loss)
| |
I
|
| |
|
|
|
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)
|
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
|
| | | | | | | | | | | |
|
|
Revenue:
| | | | | | | | | | | | |
|
Rental
| |
$
|
65,555
| | |
$
|
64,611
| | |
$
|
267,265
| | |
$
|
244,349
| |
|
Related party revenue:
| | | | | | | | | | | | |
|
Management fees and interest income from loans
| | |
1,271
| | | |
1,357
| | | |
5,285
| | | |
5,465
| |
|
Other
|
|
|
9
|
|
|
|
20
|
|
|
|
38
|
|
|
|
74
|
|
|
Total revenue
|
|
|
66,835
|
|
|
|
65,988
|
|
|
|
272,588
|
|
|
|
249,888
|
|
| | | | | | | | | | | |
|
|
Expenses:
| | | | | | | | | | | | |
|
Real estate operating expenses
| | |
18,720
| | | |
18,209
| | | |
71,212
| | | |
65,335
| |
|
Real estate taxes and insurance
| | |
9,961
| | | |
10,618
| | | |
45,841
| | | |
40,140
| |
|
Depreciation and amortization
| | |
25,659
| | | |
24,957
| | | |
101,258
| | | |
93,052
| |
|
General and administrative
| | |
3,665
| | | |
3,683
| | | |
13,471
| | | |
14,126
| |
|
Interest
|
|
|
8,657
|
|
|
|
6,931
|
|
|
|
32,387
|
|
|
|
26,548
|
|
|
Total expenses
|
|
|
66,662
|
|
|
|
64,398
|
|
|
|
264,169
|
|
|
|
239,201
|
|
| | | | | | | | | | | |
|
Income before equity in losses of non-consolidated REITs, other,
gain (loss) on sale of properties and properties held for sale,
less applicable income tax and taxes
| | |
173
| | | |
1,590
| | | |
8,419
| | | |
10,687
| |
|
Equity in losses of non-consolidated REITs
| | |
(2,885
|
)
| | |
(263
|
)
| | |
(3,604
|
)
| | |
(831
|
)
|
|
Other
| | |
(2,096
|
)
| | |
2,266
| | | |
(1,878
|
)
| | |
1,878
| |
Gain (loss) on sale of properties and properties held for sale,
less applicable income tax
|
|
|
(21
|
)
|
|
|
(1,772
|
)
|
|
|
(18,481
|
)
|
|
|
(2,938
|
)
|
| | | | | | | | | | | |
|
|
Income (loss) before taxes on income
| | |
(4,829
|
)
| | |
1,821
| | | |
(15,544
|
)
| | |
8,796
| |
|
Taxes on income
|
|
|
103
|
|
|
|
92
|
|
|
|
400
|
|
|
|
418
|
|
|
Net income (loss)
|
|
$
|
(4,932
|
)
|
|
$
|
1,729
|
|
|
$
|
(15,944
|
)
|
|
$
|
8,378
|
|
| | | | | | | | | | | |
|
|
Weighted average number of shares outstanding, basic and diluted
|
|
|
107,231
|
|
|
|
107,231
|
|
|
|
107,231
|
|
|
|
102,843
|
|
| | | | | | | | | | | |
|
|
Net income (loss) per share, basic and diluted
|
|
$
|
(0.05
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.15
|
)
|
|
$
|
0.08
|
|
| | | | | | | | | | | | | | | |
|
|
|
Franklin Street Properties Corp. Financial Results
|
Supplementary Schedule B
|
Condensed Consolidated Balance Sheets
|
(Unaudited)
|
|
| | |
| | |
| | December 31, | | December 31, |
|
(in thousands, except share and par value amounts)
|
| 2017 |
|
| 2016 |
|
|
Assets:
| | | | | | |
|
Real estate assets:
| | | | | | |
|
Land
| |
$
|
191,578
| | |
$
|
196,178
| |
|
Buildings and improvements
| | |
1,811,631
| | | |
1,822,183
| |
|
Fixtures and equipment
|
|
|
5,614
|
|
|
|
4,136
|
|
| | |
2,008,823
| | | |
2,022,497
| |
|
Less accumulated depreciation
|
|
|
376,131
|
|
|
|
337,228
|
|
|
Real estate assets, net
| | |
1,632,692
| | | |
1,685,269
| |
|
Acquired real estate leases, less accumulated amortization of
$109,771 and $112,441, respectively
| | |
86,520
| | | |
125,491
| |
|
Investment in non-consolidated REITs
| | |
70,164
| | | |
75,165
| |
|
Asset held for sale
| | |
—
| | | |
3,871
| |
|
Cash and cash equivalents
| | |
9,773
| | | |
9,335
| |
|
Restricted cash
| | |
46
| | | |
31
| |
|
Tenant rent receivables, less allowance for doubtful accounts of
$250 and $100, respectively
| | |
3,123
| | | |
3,113
| |
|
Straight-line rent receivable, less allowance for doubtful accounts
of $50 and $50, respectively
| | |
53,194
| | | |
50,930
| |
|
Prepaid expenses and other assets
| | |
8,387
| | | |
5,231
| |
|
Related party mortgage loan receivables
| | |
71,720
| | | |
81,780
| |
|
Other assets: derivative asset
| | |
13,925
| | | |
12,907
| |
|
Office computers and furniture, net of accumulated depreciation of
$1,420 and $1,277, respectively
| | |
289
| | | |
313
| |
|
Deferred leasing commissions, net of accumulated amortization of
$22,276 and $18,301, respectively
|
|
|
40,679
|
|
|
|
34,697
|
|
|
Total assets
|
|
$
|
1,990,512
|
|
|
$
|
2,088,133
|
|
| | | | | |
|
|
Liabilities and Stockholders’ Equity:
| | | | | | |
|
Liabilities:
| | | | | | |
|
Bank note payable
| |
$
|
78,000
| | |
$
|
280,000
| |
|
Term loans payable, less unamortized financing costs of $5,099 and
$4,783, respectively
| | |
764,901
| | | |
765,217
| |
|
Series A & Series B Senior Notes, less unamortized financing costs
of $1,308 | | |
198,692
| | | |
—
| |
|
Accounts payable and accrued expenses
| | |
61,039
| | | |
57,259
| |
|
Accrued compensation
| | |
3,641
| | | |
3,784
| |
|
Tenant security deposits
| | |
5,383
| | | |
5,355
| |
|
Other liabilities: derivative liabilities
| | |
1,759
| | | |
5,551
| |
|
Acquired unfavorable real estate leases, less accumulated
amortization of $7,638 and $8,422, respectively
|
|
|
5,805
|
|
|
|
8,923
|
|
|
Total liabilities
|
|
|
1,119,220
|
|
|
|
1,126,089
|
|
| | | | | |
|
|
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,
107,231,155 and 107,231,155 shares issued and outstanding,
respectively
| | |
11
| | | |
11
| |
|
Additional paid-in capital
| | |
1,356,457
| | | |
1,356,457
| |
|
Accumulated other comprehensive loss
| | |
12,166
| | | |
5,478
| |
|
Accumulated distributions in excess of accumulated earnings
|
|
|
(497,342
|
)
|
|
|
(399,902
|
)
|
|
Total stockholders’ equity
|
|
|
871,292
|
|
|
|
962,044
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
1,990,512
|
|
|
$
|
2,088,133
|
|
| | | | | | | |
|
|
|
Franklin Street Properties Corp. Financial Results
|
Supplementary Schedule C
|
Condensed Consolidated Statements of Cash Flows
|
(Unaudited)
|
|
| | |
| | |
| | For the |
| | Year Ended |
| | December 31, |
|
(in thousands)
|
| 2017 |
|
| 2016 |
|
| Cash flows from operating activities: | | | | | | |
|
Net income (loss)
| |
$
|
(15,944
|
)
| |
$
|
8,378
| |
|
Adjustments to reconcile net income or loss to net cash provided by
operating activities:
| | | | | | |
|
Depreciation and amortization expense
| | |
103,743
| | | |
95,243
| |
|
Amortization of above and below market leases
| | |
(1,031
|
)
| | |
(496
|
)
|
|
Equity in losses of non-consolidated REITs
| | |
3,604
| | | |
831
| |
|
Hedge ineffectiveness
| | |
1,878
| | | |
(1,878
|
)
|
|
(Gain) loss on sale of properties and properties held for sale, less
applicable income tax
| | |
18,481
| | | |
2,938
| |
|
Increase in allowance for doubtful accounts
| | |
150
| | | |
(30
|
)
|
|
Changes in operating assets and liabilities:
| | | | | | |
|
Restricted cash
| | |
(15
|
)
| | |
(8
|
)
|
|
Tenant rent receivables
| | |
(160
|
)
| | |
(185
|
)
|
|
Straight-line rents
| | |
(1,767
|
)
| | |
(1,977
|
)
|
|
Lease acquisition costs
| | |
(2,052
|
)
| | |
(1,095
|
)
|
|
Prepaid expenses and other assets
| | |
(403
|
)
| | |
(721
|
)
|
|
Accounts payable, accrued expenses and other items
| | |
3,870
| | | |
5,751
| |
|
Accrued compensation
| | |
(143
|
)
| | |
58
| |
|
Tenant security deposits
| | |
28
| | | |
526
| |
|
Payment of deferred leasing commissions
|
|
|
(14,309
|
)
|
|
|
(12,965
|
)
|
|
Net cash provided by operating activities
|
|
|
95,930
|
|
|
|
94,370
|
|
| Cash flows from investing activities: | | | | | | |
|
Property acquisitions
| | |
—
| | | |
(221,119
|
)
|
|
Acquired real estate leases
| | |
—
| | | |
(51,509
|
)
|
|
Property improvements, fixtures and equipment
| | |
(54,187
|
)
| | |
(37,407
|
)
|
|
Office computers and furniture
| | |
(119
|
)
| | |
(83
|
)
|
|
Distributions in excess of earnings from non-consolidated REITs
| | |
1,396
| | | |
1,023
| |
|
Repayment of related party mortgage loan receivable
| | |
10,060
| | | |
39,861
| |
|
Investment in related party mortgage loan receivable
| | |
—
| | | |
(3,000
|
)
|
|
Proceeds received on sales of real estate assets
|
|
|
37,756
|
|
|
|
27,262
|
|
|
Net cash used in investing activities
|
|
|
(5,094
|
)
|
|
|
(244,972
|
)
|
| Cash flows from financing activities: | | | | | | |
|
Distributions to stockholders
| | |
(81,496
|
)
| | |
(77,481
|
)
|
|
Proceeds from equity offering
| | |
—
| | | |
83,511
| |
|
Offering costs
| | |
—
| | | |
(609
|
)
|
|
Borrowings under bank note payable
| | |
75,000
| | | |
175,000
| |
|
Repayments of bank note payable
| | |
(277,000
|
)
| | |
(185,000
|
)
|
|
Borrowing of Series A & Series B Senior Notes
| | |
200,000
| | | |
—
| |
|
Borrowing of term loan payable
| | |
—
| | | |
150,000
| |
|
Deferred financing costs
|
|
|
(6,902
|
)
|
|
|
(3,647
|
)
|
|
Net cash provided by (used in) financing activities
|
|
|
(90,398
|
)
|
|
|
141,774
|
|
| Net increase (decrease) in cash and cash equivalents | | |
438
| | | |
(8,828
|
)
|
| Cash and cash equivalents, beginning of year
|
|
|
9,335
|
|
|
|
18,163
|
|
| Cash and cash equivalents, end of period
|
|
$
|
9,773
|
|
|
$
|
9,335
|
|
| | | | | | | |
|
|
|
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
|
|
2018
| |
1,038,265
| |
10.6%
|
|
2019
| |
1,207,011
| |
12.3%
|
|
2020
| |
871,386
| |
8.9%
|
|
2021
| |
835,063
| |
8.6%
|
|
2022
| |
1,217,165
| |
12.5%
|
|
Thereafter (2)
| |
4,593,094
|
|
47.1%
|
| |
9,761,984
|
|
100.0%
|
|
| | | | |
(1) Percentages are determined based upon total square footage.
(2)
Includes 1,006,890 square feet of current vacancies.
|
| |
| | |
| |
| |
| |
|
(dollars & square feet in 000's)
| |
As of December 31, 2017 |
| |
# of
| | | | |
% of
| |
Square
| |
% of
|
|
State
| |
Properties
| |
Investment
| |
Portfolio
| |
Feet
| |
Portfolio
|
| | | | | | | | | | |
|
| Colorado | |
6
| |
$
|
540,638
| |
33.5%
| |
2,608
| |
26.7%
|
| Texas | |
9
| | |
348,988
| |
21.7%
| |
2,417
| |
24.8%
|
|
Georgia
| |
5
| | |
324,615
| |
20.1%
| |
1,967
| |
20.2%
|
| Minnesota (a)
| |
2
| | |
94,552
| |
5.9%
| |
620
| |
6.3%
|
| Virginia | |
4
| | |
86,765
| |
5.4%
| |
685
| |
7.0%
|
| North Carolina | |
2
| | |
52,124
| |
3.2%
| |
322
| |
3.3%
|
| Missouri | |
2
| | |
49,397
| |
3.1%
| |
352
| |
3.6%
|
| Illinois | |
2
| | |
45,518
| |
2.8%
| |
373
| |
3.8%
|
| Florida | |
1
| | |
38,963
| |
2.4%
| |
213
| |
2.2%
|
| Indiana | |
1
|
|
|
30,438
|
|
1.9%
| |
205
|
|
2.1%
|
|
Total
| |
34
|
|
$
|
1,611,998
|
|
100.0%
| |
9,762
|
|
100.0%
|
| | | | | | | | | | |
|
(a) Excludes approximately $20,694, which is our investment in a
property that was redeveloped and is classified as non-operating.
|
|
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-17 | | 30-Jun-17 | | 30-Sep-17 | | 31-Dec-17 | | | 31-Dec-17 |
|
Tenant improvements
| |
$
|
6,474
| |
$
|
5,363
| |
$
|
4,474
| |
$
|
4,166
| | |
$
|
20,477
|
|
Deferred leasing costs
| | |
1,579
| | |
1,963
| | |
4,482
| | |
5,869
| | | |
13,893
|
|
Non-investment capex
| |
|
1,670
| |
|
1,685
| |
|
1,860
| |
|
3,836
| | |
|
9,051
|
| |
$
|
9,723
| |
$
|
9,011
| |
$
|
10,816
| |
$
|
13,871
| | |
$
|
43,421
|
| | | | | | | | | | | | | | | |
|
| | | | | | | | |
|
| |
For the Three Months Ended
| | |
Year Ended
|
| | 31-Mar-16 | | 30-Jun-16 | | 30-Sep-16 | | 31-Dec-16 | | | 31-Dec-16 |
|
Tenant improvements
| |
$
|
1,929
| |
$
|
1,329
| |
$
|
3,325
| |
$
|
7,885
| | |
$
|
14,468
|
|
Deferred leasing costs
| | |
1,613
| | |
4,966
| | |
2,247
| | |
3,783
| | | |
12,609
|
|
Non-investment capex
| |
|
438
| |
|
1,052
| |
|
2,211
| |
|
1,842
| | |
|
5,543
|
| |
$
|
3,980
| |
$
|
7,347
| |
$
|
7,783
| |
$
|
13,510
| | |
$
|
32,620
|
|
| |
| |
| Square foot & leased percentages | | December 31,
| | December 31,
|
| |
2017
| |
2016
|
|
Owned portfolio of commercial real estate
| | | | |
|
Number of properties (a)
| |
34
| |
36
|
|
Square feet
| |
9,761,984
| |
10,163,615
|
|
Leased percentage
| |
89.7%
| |
89.3%
|
| | | |
|
|
Investments in non-consolidated REITs
| | | | |
|
Number of properties
| |
2
| |
2
|
|
Square feet
| |
1,396,071
| |
1,396,071
|
|
Leased percentage
| |
75.3%
| |
78.1%
|
| | | |
|
|
Single Asset REITs (SARs) managed
| | | | |
|
Number of properties
| |
4
| |
5
|
|
Square feet
| |
810,278
| |
1,075,135
|
|
Leased percentage
| |
93.0%
| |
89.6%
|
| | | |
|
|
Total owned, investments & managed properties
| | | | |
|
Number of properties
| |
40
| |
43
|
|
Square feet
| |
11,968,333
| |
12,634,821
|
|
Leased percentage
| |
88.2%
| |
88.1%
|
(a) Excludes one property that was redeveloped and is classified as
non-operating.
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-17 | |
Held
|
|
FSP 303 East Wacker Drive Corp. | | Chicago | |
IL
| |
861,000
| |
73.5%
| |
43.7%
|
| FSP Grand Boulevard Corp. | | Kansas City | |
MO
| |
535,071
| |
78.0%
| |
27.0%
|
| | | | | |
1,396,071
| |
75.3%
| | |
| | | | | | | | | |
|
|
|
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-17 | | Leased (2) | | 31-Dec-17 | | Leased (2) |
| | | | | | | | | | | | | |
|
|
1
| | FOREST PARK | | Charlotte, NC | |
62,212
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
2
| | MEADOW POINT | | Chantilly, VA | |
138,537
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
3
| |
TIMBERLAKE
| | Chesterfield, MO | |
234,496
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
4
| | TIMBERLAKE EAST | | Chesterfield, MO | |
117,036
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
5
| |
NORTHWEST POINT
| | Elk Grove Village, IL | |
177,095
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
6
| |
PARK TEN
| | Houston, TX | |
157,460
| |
70.5%
| |
70.5%
| |
68.6%
| |
69.8%
|
|
7
| | PARK TEN PHASE II | | Houston, TX | |
156,746
| |
1.4%
| |
1.4%
| |
1.4%
| |
1.4%
|
|
8
| |
GREENWOOD PLAZA
| | Englewood, CO | |
196,236
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
9
| | ADDISON | | Addison, TX | |
288,794
| |
97.3%
| |
90.2%
| |
100.0%
| |
100.0%
|
|
10
| | COLLINS CROSSING
| | Richardson, TX | |
300,887
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
11
| | INNSBROOK | | Glen Allen, VA | |
298,456
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
12
| |
RIVER CROSSING
| | Indianapolis, IN | |
205,059
| |
98.6%
| |
98.6%
| |
96.2%
| |
97.0%
|
|
13
| | LIBERTY PLAZA | | Addison, TX | |
218,934
| |
91.2%
| |
91.2%
| |
91.2%
| |
91.2%
|
|
14
| |
380 INTERLOCKEN
| | Broomfield, CO | |
240,358
| |
85.9%
| |
86.1%
| |
86.2%
| |
86.2%
|
|
15
| |
390 INTERLOCKEN
| | Broomfield, CO | |
241,751
| |
98.9%
| |
98.9%
| |
98.9%
| |
98.9%
|
|
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
| |
63.4%
| |
63.1%
| |
61.1%
| |
61.9%
|
| | EAST BALTIMORE (3)
| | Baltimore, MD | |
—
| |
75.5%
| |
75.5%
| |
(3)
| |
(3)
|
|
19
| | LOUDOUN TECH
| | Dulles, VA | |
136,658
| |
95.7%
| |
95.7%
| |
95.7%
| |
95.7%
|
|
20
| |
4807 STONECROFT | | Chantilly, VA | |
111,469
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
21
| |
121 SOUTH EIGHTH ST
| | Minneapolis, MN | |
293,422
| |
81.7%
| |
78.9%
| |
81.8%
| |
81.9%
|
|
22
| |
EMPEROR BOULEVARD
| | Durham, NC | |
259,531
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
23
| |
LEGACY TENNYSON CTR
| | Plano, TX | |
202,600
| |
65.6%
| |
65.6%
| |
86.4%
| |
79.1%
|
|
24
| |
ONE LEGACY
| | Plano, TX | |
214,110
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
25
| |
909 DAVIS
| | Evanston, IL | |
196,581
| |
78.2%
| |
78.4%
| |
91.5%
| |
82.6%
|
|
26
| |
ONE RAVINIA DRIVE
| | Atlanta, GA | |
386,602
| |
90.0%
| |
90.0%
| |
92.4%
| |
90.8%
|
|
27
| |
TWO RAVINIA
| | Atlanta, GA | |
411,047
| |
77.3%
| |
76.9%
| |
75.3%
| |
75.9%
|
|
28
| |
WESTCHASE I & II
| | Houston, TX | |
629,025
| |
87.3%
| |
86.6%
| |
87.7%
| |
87.7%
|
|
29
| |
1999 BROADWAY | | Denver, CO | |
676,379
| |
80.4%
| |
78.0%
| |
80.2%
| |
81.5%
|
|
30
| |
999 PEACHTREE
| | Atlanta, GA | |
621,946
| |
99.1%
| |
99.4%
| |
95.1%
| |
94.5%
|
|
31
| |
1001 17th STREET
| | Denver, CO | |
655,413
| |
91.3%
| |
91.3%
| |
96.8%
| |
93.1%
|
|
32
| |
PLAZA SEVEN
| | Minneapolis, MN | |
326,483
| |
96.8%
| |
96.3%
| |
96.8%
| |
96.8%
|
|
33
| | PERSHING PLAZA | | Atlanta, GA | |
160,145
| |
97.4%
| |
97.4%
| |
97.4%
| |
97.4%
|
|
34
| |
600 17th STREET
| | Denver, CO | |
598,231
|
|
90.1%
|
|
89.4%
|
|
87.1%
|
|
88.4%
|
| | TOTAL WEIGHTED AVERAGE | | | | 9,761,984 |
| 88.7% |
| 88.1% |
| 89.7% |
| 89.3% |
|
|
|
| | | | | | | | | | | | |
(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 October 20,
2017.
|
|
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, 2017 |
|
| |
| |
| |
| | | | | |
% of
|
| |
Tenant
| |
Sq Ft
| |
Portfolio
|
|
1
| | Quintiles IMS Healthcare Incorporated | |
259,531
| |
2.6%
|
|
2
| | US Government | |
250,520
| |
2.5%
|
|
3
| | CITGO Petroleum Corporation | |
248,399
| |
2.5%
|
|
4
| |
Newfield Exploration Company
| |
234,495
| |
2.3%
|
|
5
| | Eversheds Sutherland (US) LLP | |
222,422
| |
2.2%
|
|
6
| | Centene Management Company, LLC | |
216,879
| |
2.2%
|
|
7
| | Burger King Corporation | |
212,619
| |
2.1%
|
|
8
| |
EOG Resources, Inc.
| |
174,215
| |
1.7%
|
|
9
| | T-Mobile South, LLC dba T-Mobile
| |
151,792
| |
1.5%
|
|
10
| | Citicorp Credit Services, Inc. | |
146,260
| |
1.5%
|
|
11
| | Petrobras America, Inc. | |
144,813
| |
1.4%
|
|
12
| | Jones Day | |
140,342
| |
1.4%
|
|
13
| | Argo Data Resource Corporation | |
140,246
| |
1.4%
|
|
14
| | Vail Corp d/b/a Vail Resorts
| |
132,229
| |
1.3%
|
|
15
| | SunTrust Bank | |
127,500
| |
1.3%
|
|
16
| |
Federal National Mortgage Association
| |
123,144
| |
1.2%
|
|
17
| | Kaiser Foundation Health Plan | |
120,979
| |
1.2%
|
|
18
| | Giesecke & Devrient America | |
112,110
| |
1.1%
|
|
19
| | Northrup Grumman Systems Corp. | |
111,469
| |
1.1%
|
|
20
| | ADS Alliance Data Systems, Inc. | |
107,698
|
|
1.1%
|
| |
Total
| |
3,377,662
|
|
33.5%
|
| | | | | |
|
Franklin Street Properties Corp. Earnings Release
Supplementary
Schedule H
Reconciliation and Definitions of Funds From Operations
(“FFO”) and
Adjusted Funds From Operations (“AFFO”)
A reconciliation of Net income (loss) to FFO and AFFO is shown below and
a definition of FFO and AFFO is provided on Supplementary Schedule I.
Management believes FFO and AFFO are used broadly throughout the real
estate investment trust (REIT) industry as measurements of performance.
The Company has included the National Association of Real Estate
Investment Trusts (NAREIT) FFO definition as of May 17, 2016 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 (Loss) to FFO and AFFO:
| |
Three Months Ended
| |
Year Ended
|
| | December 31,
| | December 31,
|
|
(In thousands, except per share amounts)
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
|
|
Net income (loss)
| |
$
|
(4,932
|
)
| |
$
|
1,729
| | |
$
|
(15,944
|
)
| |
$
|
8,378
| |
|
(Gain) loss on sale of properties and properties held for sale, less
applicable income tax
| | |
21
| | | |
1,772
| | | |
18,481
| | | |
2,938
| |
|
GAAP loss from non-consolidated REITs
| | |
2,885
| | | |
263
| | | |
3,604
| | | |
831
| |
|
FFO from non-consolidated REITs
| | |
708
| | | |
714
| | | |
3,173
| | | |
3,041
| |
|
Depreciation & amortization
| |
|
25,569
|
| |
|
24,565
|
| |
|
100,227
|
| |
|
92,556
|
|
|
NAREIT FFO
| | |
24,251
| | | |
29,043
| | | |
109,541
| | | |
107,744
| |
|
Hedge ineffectiveness
| | |
2,096
| | | |
(2,266
|
)
| | |
1,878
| | | |
(1,878
|
)
|
|
Acquisition costs of new properties
| |
|
—
|
| |
|
130
|
| |
|
18
|
| |
|
479
|
|
|
Funds From Operations (FFO)
| |
$
|
26,347
|
| |
$
|
26,907
|
| |
$
|
111,437
|
| |
$
|
106,345
|
|
| | | | | | | | | | | |
|
|
Funds From Operations (FFO)
| |
$
|
26,347
| | |
$
|
26,907
| | |
$
|
111,437
| | |
$
|
106,345
| |
|
Reverse FFO from non-consolidated REITs
| | |
(708
|
)
| | |
(714
|
)
| | |
(3,173
|
)
| | |
(3,041
|
)
|
|
Distributions from non-consolidated REITs
| | |
355
| | | |
332
| | | |
1,396
| | | |
1,023
| |
|
Amortization of deferred financing costs
| | |
667
| | | |
535
| | | |
2,485
| | | |
2,191
| |
|
Straight-line rent
| | |
254
| | | |
117
| | | |
(1,767
|
)
| | |
(1,977
|
)
|
|
Tenant improvements
| | |
(4,166
|
)
| | |
(7,885
|
)
| | |
(20,477
|
)
| | |
(14,468
|
)
|
|
Leasing commissions
| | |
(5,869
|
)
| | |
(3,783
|
)
| | |
(13,893
|
)
| | |
(12,609
|
)
|
|
Non-investment capex
| |
|
(3,836
|
)
| |
|
(1,842
|
)
| |
|
(9,051
|
)
| |
|
(5,543
|
)
|
|
Adjusted Funds From Operations (AFFO)
| |
$
|
13,044
|
| |
$
|
13,667
|
| |
$
|
66,957
|
| |
$
|
71,921
|
|
| | | | | | | | | | | |
|
|
Per Share Data
| | | | | | | | | | | | |
|
EPS
| |
$
|
(0.05
|
)
| |
$
|
0.02
| | |
$
|
(0.15
|
)
| |
$
|
0.08
| |
|
FFO
| |
$
|
0.25
| | |
$
|
0.25
| | |
$
|
1.04
| | |
$
|
1.03
| |
|
AFFO
| |
$
|
0.12
| | |
$
|
0.13
| | |
$
|
0.62
| | |
$
|
0.70
| |
| | | | | | | | | | | |
|
|
Weighted average shares (basic and diluted)
| | |
107,231
|
| | |
107,231
|
| | |
107,231
|
| | |
102,843
|
|
| | | | | | | | | | | | | | | |
|
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 or loss (computed
in accordance with GAAP), excluding gains (or losses) from sales of
property, hedge ineffectiveness 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 or loss
(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 as of May 17, 2016 in
the 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 or loss 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 AFFO. The Company defines AFFO as (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 and (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 or loss
(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 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 or loss
and cash flows from operating, investing and financing activities in the
consolidated financial statements.
Franklin Street Properties Corp. Earnings Release
Supplementary
Schedule I
Reconciliation and Definition of Sequential Same Store
results to property Net Operating Income (NOI) and
Net Income (Loss)
Net Operating Income (“NOI”)
The Company provides property performance based on Net Operating Income,
which we refer to as NOI. Management believes that investors are
interested in this information. NOI is a non-GAAP financial measure that
the Company defines as net income or loss (the most directly comparable
GAAP financial measure) plus general and administrative expenses,
depreciation and amortization, including amortization of acquired above
and below market lease intangibles and impairment charges, interest
expense, less equity in earnings of nonconsolidated REITs, interest
income, management fee income, hedge ineffectiveness, gains or losses on
the sale of assets and excludes non-property specific income and
expenses. The information presented includes footnotes and the data is
shown by region with properties owned in the periods presented, which we
call Sequential Same Store. The comparative Sequential Same Store
results include properties held for the periods presented and exclude
properties that are non-operating, being developed or redeveloped,
dispositions and significant nonrecurring income such as bankruptcy
settlements and lease termination fees. NOI, as defined by the Company,
may not be comparable to NOI reported by other REITs that define NOI
differently. NOI should not be considered an alternative to net income
or loss as an indication of our performance or to cash flows as a
measure of the Company’s liquidity or its ability to make distributions.
The calculations of NOI and Sequential Same Store are shown in the
following table:
|
| |
| | |
| | |
| | |
| | |
| | Rentable | | | | | | | | | | | | |
| | Square Feet | | Three Months Ended | | Three Months Ended | | Inc | | % | | |
| (in thousands) | | or RSF | | 31-Dec-17 | | 30-Sep-17 |
| (Dec) | | Change | |
|
Region
| | | | | | | | | | | | | | |
|
East
| |
1,007
| |
$
|
3,917
| | |
$
|
3,926
| | |
$
|
(9
|
)
| |
(0.2
|
)
|
%
|
|
MidWest
| |
1,550
| | |
4,940
| | | |
4,476
| | | |
464
| | |
10.4
| |
%
|
|
South
| |
4,597
| | |
16,168
| | | |
16,531
| | | |
(363
|
)
| |
(2.2
|
)
|
%
|
|
West
| |
2,608
| |
|
11,352
|
| |
|
11,337
|
|
|
|
15
|
| |
0.1
|
|
%
|
|
Same Store
| |
9,762
| | |
36,377
| | | |
36,270
| | | |
107
| | |
0.3
| |
%
|
| | | | | | | | | | | | | |
|
|
Acquisitions
| |
—
| |
|
—
|
| |
|
—
|
|
|
|
—
|
| |
—
|
|
%
|
|
NOI* from the continuing portfolio
| |
9,762
| | |
36,377
| | | |
36,270
| | | |
107
| | |
0.3
| |
%
|
|
Dispositions, Non-Operating, Development or Redevelopment
| |
-
| |
|
(77
|
)
| |
|
568
|
|
|
|
(645
|
)
| |
(1.8
|
)
|
%
|
|
NOI*
| |
9,762
| |
$
|
36,300
|
| |
$
|
36,838
|
|
|
$
|
(538
|
)
| |
(1.5
|
)
|
%
|
| | | | | | | | | | | | | |
|
| Sequential Same Store | | | |
$
|
36,377
| | |
$
|
36,270
| | |
$
|
107
| | |
0.3
| |
%
|
| | | | | | | | | | | | | |
|
|
Less Nonrecurring
| | | | | | | | | | | | | | |
|
Items in NOI* (a)
| | | |
|
914
|
| |
|
1,103
|
|
|
|
(189
|
)
| |
0.5
|
|
%
|
| | | | | | | | | | | | | |
|
|
Comparative
| | | | | | | | | | | | | | |
| Sequential Same Store | | | |
$
|
35,463
|
| |
$
|
35,167
|
|
|
$
|
296
|
| |
0.8
|
|
%
|
| | | | | | | | | | | | | |
|
| | | |
| | | | | | | | | | |
| | | | Three Months Ended | | Three Months Ended | | | | | | |
| Reconciliation to Net income |
|
| | 31-Dec-17 | | 30-Sep-17 | | | | | | |
|
Net income (loss)
| | | |
$
|
(4,932
|
)
| |
$
|
1,903
| | | | | | | |
|
Add (deduct):
| | | | | | | | | | | | | | |
|
(Gain) loss on sale of properties and property held for sale, less
applicable income taxes
| | | | |
21
| | | |
257
| | | | | | | |
|
Hedge ineffectiveness
| | | | |
2,096
| | | |
(67
|
)
| | | | | | |
|
Management fee income
| | | | |
(756
|
)
| | |
(791
|
)
| | | | | | |
|
Depreciation and amortization
| | | | |
25,659
| | | |
24,988
| | | | | | | |
|
Amortization of above/below market leases
| | | | |
(90
|
)
| | |
(86
|
)
| | | | | | |
|
General and administrative
| | | | |
3,665
| | | |
3,286
| | | | | | | |
|
Interest expense
| | | | |
8,657
| | | |
8,258
| | | | | | | |
|
Interest income
| | | | |
(1,133
|
)
| | |
(1,134
|
)
| | | | | | |
|
Equity in losses of non-consolidated REITs
| | | | |
2,885
| | | |
121
| | | | | | | |
|
Non-property specific items, net
| | | |
|
228
|
| |
|
103
|
| | | | | | |
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
|
|
NOI*
| | | |
$
|
36,300
|
| |
$
|
36,838
|
| | | | | | |
| | | | | | | | | | | | | | | |
|
(a) Nonrecurring Items in NOI include proceeds from bankruptcies, lease
termination fees or other significant nonrecurring income or expenses,
which may affect comparability.
*Excludes NOI from investments in and interest income from secured loans
to non-consolidated REITs.

View source version on businesswire.com: http://www.businesswire.com/news/home/20180213006573/en/
Franklin Street Properties Corp.
Georgia Touma, 877-686-9496
Source: Franklin Street Properties Corp.