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 third quarter ended September 30, 2018.
George J. Carter, Chairman and Chief Executive Officer, commented as
follows:
“For the third quarter of 2018, FSP’s Funds from Operations or FFO
totaled approximately $26.2 million or $0.24 per share. Leasing activity
continued to be strong within our property portfolio during the quarter
and we are currently seeing that activity extend into the fourth quarter
of 2018. We also saw increased leasing in our energy influenced markets
of Houston and Denver and anticipate further occupancy gains in those
markets during the balance of the year as well as 2019. Dispositions
during the quarter of the properties owned by two of our single-asset
REITs in which FSP had a financial interest provided initial cash
proceeds totaling approximately $74.9 million, which was used for debt
reduction. These dispositions are projected to have the net effect of
reducing FFO for the fourth quarter and full year 2018, and are
reflected in our updated FFO guidance. A recast of two of our existing
unsecured term loans totaling $370 million during the quarter moved out
our near term debt maturities, achieved future interest cost savings and
maintained corporate liquidity for anticipated future leasing costs. We
remain optimistic about achieving meaningful value creation within our
property portfolio during 2018 and 2019, while maintaining our financial
capabilities to help achieve those results.”
Highlights
-
FFO was $26.2 million or $0.24 per basic and diluted share for the
third quarter ended September 30, 2018. We had Net Income of $9.6
million or $0.09 per basic and diluted share for the third quarter
ended September 30, 2018.
-
Adjusted Funds From Operations (AFFO) was $0.12 per basic and diluted
share for the third quarter of 2018.
-
During the third quarter we recast $370 million of our unsecured term
loans with our bank group and extended maturities of these loans, with
$205 million now maturing in November 2021, and $165 million now
maturing in January 2024. As a result, we have no scheduled debt
maturities for the next three years. The lending spreads on these
loans decreased, which we anticipate will decrease interest costs
approximately $1 million on an annualized basis while outstanding
based on our current credit rating.
-
We reduced debt $81 million during the third quarter, primarily from
application of approximately $74.9 million in cash proceeds from
dispositions of the properties owned by two of our single-asset REITs
in which we had a financial interest.
Leasing Update
-
Our directly owned real estate portfolio of 34 properties totaling
approximately 9.8 million square feet was approximately 90.5% leased
as of September 30, 2018, which was a 1.5% increase compared to June
30, 2018.
-
During the three months ended September 30, 2018, we leased
approximately 515,000 square feet, of which approximately 177,000
square feet was with new tenants. During the nine months ended
September 30, 2018, we leased approximately 1,283,000 square feet, of
which approximately 343,000 square feet was with new tenants.
-
The portfolio assets in our five core markets reached a three-year
high point of 88.0% leased occupancy as of September 30, 2018,
primarily from leasing improvements in our Denver and Houston assets.
-
Our core market of Denver’s leased percentage increased to 89.6%
as of September 30, 2018, up from 87.5% leased as of June 30, 2018.
-
Our core market of Houston’s leased percentage increased to 85.1%
as of September 30, 2018, up from 79.3% leased as of June 30, 2018.
-
FSP expects the overall trend of improving leased occupancy in our
core five markets to continue into 2019.
Acquisition and Disposition Update
-
On July 19, 2018, one of our single-asset REITs, FSP Grand Boulevard
Corp., sold the property owned by it to a third party. On August 17,
2018, we received an initial cash distribution of $5.9 million in
consideration of the financial interest we previously held.
-
On September 24, 2018, one of our single-asset REITs, FSP 303 East
Wacker Drive Corp., sold the property owned by it to a third party. On
September 27, 2018, we received an initial cash distribution of $69
million in consideration of the financial interest we previously held.
-
We anticipate potential additional disposition activity within our
managed portfolio during the remainder of 2018 and/or 2019.
Dividend Update
On October 5, 2018, the Company announced that its Board of Directors
declared a regular quarterly cash dividend for the three months ended
September 30, 2018 of $0.09 per share of common stock that will be paid
on November 8, 2018 to stockholders of record on October 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 and managed real estate portfolio as of September 30, 2018. 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 updating our full year FFO guidance for 2018, which is estimated
to be in the range of approximately $0.96 to $0.97 per basic and diluted
share, and are initiating guidance for the fourth quarter of 2018, which
is estimated to be in the range of approximately $0.23 to $0.24 per
basic and diluted share. We are updating full year 2018 net income
guidance, which is estimated to be in the range of approximately $0.11
to $0.12 per basic and diluted share, and are initiating net income
guidance for the fourth quarter of 2018, which is estimated to be in the
range of approximately $0.00 to $0.01 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:
|
| | |
| | |
| | |
| | |
| |
| Q4 2018 Range | |
| Full Year 2018 Range |
| | Low | | High | | Low | | High |
| Net income (loss) per share | | $ | - | | $ | 0.01 | | $ | 0.11 | | | $ | 0.12 | |
|
GAAP income from non-consolidated REITs
| | |
-
| | |
-
| | |
(0.06
|
)
| | |
(0.06
|
)
|
|
FFO from non-consolidated REITs
| | |
-
| | |
-
| | |
0.02
| | | |
0.02
| |
|
Depreciation & Amortization
| |
|
0.23
| |
|
0.23
| |
|
0.89
|
| |
|
0.89
|
|
| Funds From Operations per share | | $ | 0.23 | | $ | 0.24 | | $ | 0.96 |
| | $ | 0.97 |
|
| | | | | | | | | | | | | |
|
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 October 31, 2018 at 10:00 a.m. (ET)
to discuss the third quarter 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, leasing and acquisition and
disposition activities in future periods, including in the Denver and
Houston markets, and prospects for long-term sustainable growth, 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 | | Nine Months Ended |
|
|
| September 30, |
| September 30, |
|
(in thousands, except per share amounts)
|
| 2018 |
| 2017 |
| 2018 |
| 2017 |
| | | | | | | | | | | |
|
|
Revenue:
| | | | | | | | | | | | |
|
Rental
| |
$
|
67,436
| |
$
|
67,339
| | |
$
|
198,473
| |
$
|
201,710
| |
|
Related party revenue:
| | | | | | | | | | | | |
|
Management fees and interest income from loans
| | |
1,261
| | |
1,278
| | | |
3,793
| | |
4,014
| |
|
Other
|
|
|
8
|
|
|
9
|
|
|
|
26
|
|
|
29
|
|
|
Total revenue
|
|
|
68,705
|
|
|
68,626
|
|
|
|
202,292
|
|
|
205,753
|
|
| | | | | | | | | | | |
|
|
Expenses:
| | | | | | | | | | | | |
|
Real estate operating expenses
| | |
17,946
| | |
17,898
| | | |
52,051
| | |
52,492
| |
|
Real estate taxes and insurance
| | |
11,651
| | |
11,882
| | | |
35,120
| | |
35,880
| |
|
Depreciation and amortization
| | |
23,277
| | |
24,988
| | | |
70,903
| | |
75,599
| |
|
General and administrative
| | |
3,394
| | |
3,286
| | | |
9,908
| | |
9,806
| |
|
Interest
|
|
|
9,935
|
|
|
8,258
|
|
|
|
29,174
|
|
|
23,730
|
|
|
Total expenses
|
|
|
66,203
|
|
|
66,312
|
|
|
|
197,156
|
|
|
197,507
|
|
| | | | | | | | | | | |
|
|
Income before equity in income (loss) of non-consolidated REITs,
other, gain (loss) on sale of properties and properties held for
sale, less applicable income tax and taxes
| | |
2,502
| | |
2,314
| | | |
5,136
| | |
8,246
| |
|
Equity in income (loss) of non-consolidated REITs
| | |
7,180
| | |
(121
|
)
| | |
6,793
| | |
(719
|
)
|
|
Other
| | |
—
| | |
67
| | | |
—
| | |
218
| |
|
Gain (loss) on sale of properties and properties held for sale, less
applicable income tax
|
|
|
—
|
|
|
(257
|
)
|
|
|
—
|
|
|
(18,460
|
)
|
| | | | | | | | | | | |
|
|
Income (loss) before taxes on income
| | |
9,682
| | |
2,003
| | | |
11,929
| | |
(10,715
|
)
|
|
Taxes on income
|
|
|
74
|
|
|
100
|
|
|
|
231
|
|
|
297
|
|
|
Net income (loss)
|
|
$
|
9,608
|
|
$
|
1,903
|
|
|
$
|
11,698
|
|
$
|
(11,012
|
)
|
| | | | | | | | | | | |
|
|
Weighted average number of shares outstanding, basic and diluted
|
|
|
107,231
|
|
|
107,231
|
|
|
|
107,231
|
|
|
107,231
|
|
| | | | | | | | | | | |
|
|
Net income (loss) per share, basic and diluted
|
|
$
|
0.09
|
|
$
|
0.02
|
|
|
$
|
0.11
|
|
$
|
(0.10
|
)
|
| | | | | | | | | | | |
|
|
|
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)
|
| 2018 |
| 2017 |
|
Assets:
| | | | | | |
|
Real estate assets:
| | | | | | |
|
Land
| |
$
|
191,578
| | |
$
|
191,578
| |
|
Buildings and improvements
| | |
1,848,362
| | | |
1,811,631
| |
|
Fixtures and equipment
|
|
|
7,842
|
|
|
|
5,614
|
|
| | |
2,047,782
| | | |
2,008,823
| |
|
Less accumulated depreciation
|
|
|
419,746
|
|
|
|
376,131
|
|
|
Real estate assets, net
| | |
1,628,036
| | | |
1,632,692
| |
|
Acquired real estate leases, less accumulated amortization of
$98,890 and $109,771, respectively
| | |
65,687
| | | |
86,520
| |
|
Investment in non-consolidated REITs
| | |
—
| | | |
70,164
| |
|
Cash, cash equivalents and restricted cash
| | |
10,434
| | | |
9,819
| |
|
Tenant rent receivables, less allowance for doubtful accounts of
$225 and $250, respectively
| | |
3,206
| | | |
3,123
| |
|
Straight-line rent receivable, less allowance for doubtful accounts
of $50 and $50, respectively
| | |
53,056
| | | |
53,194
| |
|
Prepaid expenses and other assets
| | |
9,259
| | | |
8,387
| |
|
Related party mortgage loan receivables
| | |
70,925
| | | |
71,720
| |
|
Other assets: derivative asset
| | |
22,265
| | | |
13,925
| |
|
Office computers and furniture, net of accumulated depreciation of
$1,493 and $1,420, respectively
| | |
216
| | | |
289
| |
|
Deferred leasing commissions, net of accumulated amortization of
$24,059 and $22,276, respectively
|
|
|
45,475
|
|
|
|
40,679
|
|
|
Total assets
|
|
$
|
1,908,559
|
|
|
$
|
1,990,512
|
|
| | | | | |
|
|
Liabilities and Stockholders’ Equity:
| | | | | | |
|
Liabilities:
| | | | | | |
|
Bank note payable
| |
$
|
17,000
| | |
$
|
78,000
| |
|
Term loans payable, less unamortized financing costs of $6,086 and
$5,099, respectively
| | |
763,914
| | | |
764,901
| |
|
Series A&B Senior Notes, less unamortized financing costs of $1,191
and $1,308, respectively
| | |
198,809
| | | |
198,692
| |
|
Accounts payable and accrued expenses
| | |
62,699
| | | |
61,039
| |
|
Accrued compensation
| | |
2,844
| | | |
3,641
| |
|
Tenant security deposits
| | |
5,619
| | | |
5,383
| |
|
Other liabilities: derivative liabilities
| | |
—
| | | |
1,759
| |
|
Acquired unfavorable real estate leases, less accumulated
amortization of $7,985 and $7,638, respectively
|
|
|
4,261
|
|
|
|
5,805
|
|
|
Total liabilities
|
|
|
1,055,146
|
|
|
|
1,119,220
|
|
| | | | | |
|
|
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
| | |
22,265
| | | |
12,166
| |
|
Accumulated distributions in excess of accumulated earnings
|
|
|
(525,320
|
)
|
|
|
(497,342
|
)
|
|
Total stockholders’ equity
|
|
|
853,413
|
|
|
|
871,292
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
1,908,559
|
|
|
$
|
1,990,512
|
|
| | | | | |
|
|
|
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)
|
| 2018 |
| 2017 |
| Cash flows from operating activities: | | | | | | |
|
Net income (loss)
| |
$
|
11,698
| | |
$
|
(11,012
|
)
|
|
Adjustments to reconcile net income or loss to net cash provided by
operating activities:
| | | | | | |
|
Depreciation and amortization expense
| | |
73,127
| | | |
77,418
| |
|
Amortization of above and below market leases
| | |
(405
|
)
| | |
(941
|
)
|
|
Equity in (income) loss of non-consolidated REITs
| | |
(6,793
|
)
| | |
719
| |
|
Hedge ineffectiveness
| | |
—
| | | |
(218
|
)
|
|
Loss on sale of properties and properties held for sale, less
applicable income tax
| | |
—
| | | |
18,460
| |
|
Increase (decrease) in allowance for doubtful accounts
| | |
(25
|
)
| | |
25
| |
|
Changes in operating assets and liabilities:
| | | | | | |
|
Tenant rent receivables
| | |
(58
|
)
| | |
(902
|
)
|
|
Straight-line rents
| | |
821
| | | |
(2,021
|
)
|
|
Lease acquisition costs
| | |
(683
|
)
| | |
(876
|
)
|
|
Prepaid expenses and other assets
| | |
(487
|
)
| | |
(1,945
|
)
|
|
Accounts payable and accrued expenses
| | |
(2,665
|
)
| | |
(489
|
)
|
|
Accrued compensation
| | |
(797
|
)
| | |
(784
|
)
|
|
Tenant security deposits
| | |
236
| | | |
76
| |
|
Payment of deferred leasing commissions
|
|
|
(11,051
|
)
|
|
|
(8,178
|
)
|
|
Net cash provided by operating activities
|
|
|
62,918
|
|
|
|
69,332
|
|
| Cash flows from investing activities: | | | | | | |
|
Property improvements, fixtures and equipment
| | |
(35,901
|
)
| | |
(41,862
|
)
|
|
Investment in non-consolidated REITs
| | |
74,931
| | | |
—
| |
|
Distributions in excess of earnings from non-consolidated REITs
| | |
710
| | | |
1,041
| |
|
Repayment of related party mortgage loan receivable
| | |
795
| | | |
9,795
| |
|
Proceeds received on sales of real estate assets
|
|
|
—
|
|
|
|
6,160
|
|
|
Net cash used in investing activities
|
|
|
40,535
|
|
|
|
(24,866
|
)
|
| Cash flows from financing activities: | | | | | | |
|
Distributions to stockholders
| | |
(39,676
|
)
| | |
(61,122
|
)
|
|
Borrowings under bank note payable
| | |
30,000
| | | |
60,000
| |
|
Repayments of bank note payable
| | |
(91,000
|
)
| | |
(40,000
|
)
|
|
Deferred financing costs
|
|
|
(2,162
|
)
|
|
|
—
|
|
|
Net cash used in financing activities
|
|
|
(102,838
|
)
|
|
|
(41,122
|
)
|
| Net increase in cash, cash equivalents and restricted cash | | |
615
| | | |
3,344
| |
| Cash, cash equivalents and restricted cash, beginning of year
|
|
|
9,819
|
|
|
|
9,366
|
|
| Cash, cash equivalents and restricted cash, end of period
|
|
$
|
10,434
|
|
|
$
|
12,710
|
|
| | | | | |
|
|
|
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
| |
562,230
| |
5.8%
|
|
2019
| |
953,783
| |
9.8%
|
|
2020
| |
991,024
| |
10.2%
|
|
2021
| |
696,686
| |
7.1%
|
|
2022
| |
1,228,487
| |
12.6%
|
|
Thereafter (2)
| |
5,328,489
|
|
54.5%
|
| |
9,760,699
|
|
100.0%
|
|
| | | | |
(1) Percentages are determined based upon total square footage.
| | | | |
(2) Includes 931,200 square feet of current vacancies.
| | | | |
| | | |
|
|
| |
| | |
| |
| |
| |
|
(dollars & square feet in 000's)
| |
As of September 30, 2018 |
| |
# of
| | | | |
% of
| |
Square
| |
% of
|
|
State
| |
Properties
| |
Investment
| |
Portfolio
| |
Feet
| |
Portfolio
|
| | | | | | | | | | |
|
| Colorado | |
6
| |
$
|
538,772
| |
33.5%
| |
2,609
| |
26.7%
|
| Texas | |
9
| | |
348,576
| |
21.7%
| |
2,417
| |
24.8%
|
|
Georgia
| |
5
| | |
322,282
| |
20.0%
| |
1,967
| |
20.2%
|
| Minnesota (a)
| |
2
| | |
96,624
| |
6.0%
| |
620
| |
6.3%
|
| Virginia | |
4
| | |
83,544
| |
5.2%
| |
685
| |
7.0%
|
| North Carolina | |
2
| | |
50,975
| |
3.2%
| |
322
| |
3.3%
|
| Missouri | |
2
| | |
48,150
| |
3.0%
| |
351
| |
3.6%
|
| Illinois | |
2
| | |
49,350
| |
3.1%
| |
372
| |
3.8%
|
| Florida | |
1
| | |
37,805
| |
2.4%
| |
213
| |
2.2%
|
| Indiana | |
1
|
|
|
30,135
|
|
1.9%
| |
205
|
|
2.1%
|
|
Total
| |
34
|
|
$
|
1,606,213
|
|
100.0%
| |
9,761
|
|
100.0%
|
| | | | | | | | | | |
|
(a) Excludes approximately $21,823, 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 | | | | | | | | | | | | |
| | | | | | | | | | | |
|
| | | | |
|
|
(in thousands)
| |
For the Three Months Ended
| |
Nine Months
|
| | 31-Mar-18 | | 30-Jun-18 | | 30-Sep-18 | | 30-Sep-18 |
|
Tenant improvements
| |
$
|
6,777
| |
$
|
8,212
| |
$
|
7,084
| |
$
|
22,073
|
|
Deferred leasing costs
| | |
1,021
| | |
5,314
| | |
4,394
| | |
10,729
|
|
Non-investment capex
| |
|
1,858
| |
|
2,558
| |
|
2,328
| |
|
6,744
|
| |
$
|
9,656
| |
$
|
16,084
| |
$
|
13,806
| |
$
|
39,546
|
|
| |
| | |
| |
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
|
|
| |
| |
| Square foot & leased percentages | | September 30,
| | December 31,
|
| |
2018
| |
2017
|
|
Owned portfolio of commercial real estate
| | | | |
|
Number of properties (a)
| |
34
| |
34
|
|
Square feet
| |
9,760,699
| |
9,761,984
|
|
Leased percentage
| |
90.5%
| |
89.7%
|
| | | |
|
|
Investments in non-consolidated REITs (b)
| | | | |
|
Number of properties
| |
—
| |
2
|
|
Square feet
| |
—
| |
1,396,071
|
|
Leased percentage
| |
—
| |
75.3%
|
| | | |
|
|
Single Asset REITs (SARs) managed
| | | | |
|
Number of properties
| |
3
| |
4
|
|
Square feet
| |
674,342
| |
810,278
|
|
Leased percentage
| |
93.9%
| |
93.0%
|
| | | |
|
|
Total owned, investments & managed properties
| | | | |
|
Number of properties
| |
37
| |
40
|
|
Square feet
| |
10,435,041
| |
11,968,333
|
|
Leased percentage
| |
90.7%
| |
88.2%
|
(a) Excludes one property that was redeveloped and is classified as
non-operating.
(b) Properties were sold during the three months
ended September 30, 2018.
|
|
Franklin Street Properties Corp. Earnings Release
|
Supplementary Schedule F
|
Percentage of Leased Space
|
(Unaudited & Estimated)
|
|
| |
| |
| |
| |
| |
| |
| |
| | | | | | | | | | Second | | | | Third |
| | | | | | | | % Leased (1) | | Quarter | | % Leased (1) | | Quarter |
| | | | | | | | as of | | Average % | | as of | | Average % |
| | Property Name | | Location | | Square Feet | | 30-Jun-18 | | Leased (2) | | 30-Sep-18 | | 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
| |
89.5%
| |
84.9%
| |
89.5%
| |
89.5%
|
|
7
| | PARK TEN PHASE II | | Houston, TX | |
156,746
| |
1.4%
| |
1.4%
| |
59.7%
| |
34.6%
|
|
8
| |
GREENWOOD PLAZA
| | Englewood, CO | |
196,236
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
9
| | ADDISON | | Addison, TX | |
288,794
| |
100.0%
| |
100.0%
| |
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
| |
94.9%
| |
95.3%
| |
94.9%
| |
94.9%
|
|
13
| | LIBERTY PLAZA | | Addison, TX | |
218,934
| |
85.8%
| |
85.0%
| |
80.8%
| |
80.3%
|
|
14
| |
380 INTERLOCKEN
| | Broomfield, CO | |
240,358
| |
86.2%
| |
86.2%
| |
86.2%
| |
86.2%
|
|
15
| |
390 INTERLOCKEN
| | Broomfield, CO | |
241,512
| |
98.8%
| |
98.5%
| |
98.2%
| |
98.4%
|
|
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
| |
79.3%
| |
67.4%
| |
79.7%
| |
79.5%
|
|
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 | |
293,460
| |
78.9%
| |
78.1%
| |
80.4%
| |
79.1%
|
|
22
| |
EMPEROR BOULEVARD
| | Durham, NC | |
259,531
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
23
| |
LEGACY TENNYSON CTR
| | Plano, TX | |
202,600
| |
86.4%
| |
86.4%
| |
90.4%
| |
87.7%
|
|
24
| |
ONE LEGACY
| | Plano, TX | |
214,110
| |
100.0%
| |
100.0%
| |
100.0%
| |
100.0%
|
|
25
| |
909 DAVIS
| | Evanston, IL | |
195,098
| |
92.2%
| |
92.2%
| |
97.8%
| |
97.8%
|
|
26
| |
ONE RAVINIA DRIVE
| | Atlanta, GA | |
386,602
| |
91.3%
| |
91.7%
| |
91.3%
| |
91.3%
|
|
27
| |
TWO RAVINIA
| | Atlanta, GA | |
411,047
| |
77.4%
| |
76.7%
| |
78.2%
| |
77.7%
|
|
28
| |
WESTCHASE I & II
| | Houston, TX | |
629,025
| |
88.1%
| |
87.3%
| |
84.5%
| |
85.8%
|
|
29
| |
1999 BROADWAY | | Denver, CO | |
676,379
| |
76.6%
| |
79.3%
| |
81.3%
| |
78.2%
|
|
30
| |
999 PEACHTREE
| | Atlanta, GA | |
621,946
| |
84.8%
| |
85.4%
| |
84.6%
| |
84.7%
|
|
31
| |
1001 17th STREET
| | Denver, CO | |
655,413
| |
93.2%
| |
93.9%
| |
97.7%
| |
96.1%
|
|
32
| |
PLAZA SEVEN
| | Minneapolis, MN | |
326,483
| |
87.3%
| |
86.4%
| |
87.3%
| |
87.3%
|
|
33
| | PERSHING PLAZA | | Atlanta, GA | |
160,145
| |
97.4%
| |
97.4%
| |
97.4%
| |
97.4%
|
|
34
| |
600 17th STREET
| | Denver, CO | |
598,630
|
|
85.4%
|
|
85.1%
|
|
84.5%
|
|
85.1%
|
| | TOTAL WEIGHTED AVERAGE | | | | 9,760,699 |
| 89.0% |
| 88.6% |
| 90.5% |
| 89.7% |
|
|
|
| | | | | | | | | | | | |
(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 total square feet:
|
| | | | | |
|
As of September 30, 2018 |
| | | | | |
|
| | | | | |
% of
|
| |
Tenant
| |
Sq Ft
| |
Portfolio
|
|
1
| | Quintiles IMS Healthcare Incorporated | |
259,531
| |
2.7%
|
|
2
| | CITGO Petroleum Corporation | |
248,399
| |
2.6%
|
|
3
| |
Newfield Exploration Company
| |
234,495
| |
2.4%
|
|
4
| | US Government | |
223,641
| |
2.3%
|
|
5
| | Centene Management Company, LLC | |
216,879
| |
2.2%
|
|
6
| | Burger King Corporation | |
212,619
| |
2.2%
|
|
7
| | Eversheds Sutherland (US) LLP | |
179,868
| |
1.8%
|
|
8
| | The Vail Corporation | |
164,636
| |
1.7%
|
|
9
| |
EOG Resources, Inc.
| |
160,937
| |
1.7%
|
|
10
| | T-Mobile South, LLC dba T-Mobile
| |
151,792
| |
1.6%
|
|
11
| | Citicorp Credit Services, Inc. | |
146,260
| |
1.5%
|
|
12
| | Petrobras America, Inc. | |
144,813
| |
1.5%
|
|
13
| | Jones Day | |
140,342
| |
1.4%
|
|
14
| | Argo Data Resource Corporation | |
140,246
| |
1.4%
|
|
15
| | SunTrust Bank | |
127,500
| |
1.3%
|
|
16
| |
Federal National Mortgage Association
| |
123,144
| |
1.3%
|
|
17
| | Kaiser Foundation Health Plan | |
120,979
| |
1.2%
|
|
18
| |
Giesecke & Devrient America
| |
112,110
| |
1.1%
|
|
19
| | Northrop Grumman Systems Corp. | |
111,469
| |
1.1%
|
|
20
| | Randstad General Partner (US) | |
109,638
|
|
1.1%
|
| |
Total
| |
3,329,298
|
|
34.1%
|
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
| |
Nine Months Ended
|
| | September 30,
| | September 30,
|
|
(In thousands, except per share amounts)
| |
2018
| |
2017
| |
2018
| |
2017
|
|
Net income (loss)
| |
$
|
9,608
| | |
$
|
1,903
| | |
$
|
11,698
| | |
$
|
(11,012
|
)
|
Gain (loss) on sale of properties and properties held for sale,
less applicable income tax
| | |
—
| | | |
257
| | | |
—
| | | |
18,460
| |
|
GAAP (income) loss from non-consolidated REITs
| | |
(7,180
|
)
| | |
121
| | | |
(6,793
|
)
| | |
719
| |
|
FFO from non-consolidated REITs
| | |
649
| | | |
874
| | | |
2,511
| | | |
2,465
| |
|
Depreciation & amortization
| |
|
23,081
|
| |
|
24,903
|
| |
|
70,499
|
| |
|
74,658
|
|
|
NAREIT FFO
| | |
26,158
| | | |
28,058
| | | |
77,915
| | | |
85,290
| |
|
Hedge ineffectiveness
| | |
—
| | | |
(67
|
)
| | |
—
| | | |
(218
|
)
|
|
Acquisition costs of new properties
| |
|
—
|
| |
|
—
|
| |
|
—
|
| |
|
18
|
|
|
Funds From Operations (FFO)
| |
$
|
26,158
|
| |
$
|
27,991
|
| |
$
|
77,915
|
| |
$
|
85,090
|
|
| | | | | | | | | | | |
|
|
Funds From Operations (FFO)
| |
$
|
26,158
| | |
$
|
27,991
| | |
$
|
77,915
| | |
$
|
85,090
| |
|
Reverse FFO from non-consolidated REITs
| | |
(649
|
)
| | |
(874
|
)
| | |
(2,511
|
)
| | |
(2,465
|
)
|
|
Distributions from non-consolidated REITs
| | |
—
| | | |
350
| | | |
710
| | | |
1,041
| |
|
Amortization of deferred financing costs
| | |
799
| | | |
606
| | | |
2,223
| | | |
1,818
| |
|
Straight-line rent
| | |
522
| | | |
(147
|
)
| | |
821
| | | |
(2,021
|
)
|
|
Tenant improvements
| | |
(7,084
|
)
| | |
(4,474
|
)
| | |
(22,073
|
)
| | |
(16,311
|
)
|
|
Leasing commissions
| | |
(4,394
|
)
| | |
(4,482
|
)
| | |
(10,729
|
)
| | |
(8,024
|
)
|
|
Non-investment capex
| |
|
(2,328
|
)
| |
|
(1,860
|
)
| |
|
(6,744
|
)
| |
|
(5,215
|
)
|
|
Adjusted Funds From Operations (AFFO)
| |
$
|
13,024
|
| |
$
|
17,110
|
| |
$
|
39,612
|
| |
$
|
53,913
|
|
| | | | | | | | | | | |
|
|
Per Share Data
| | | | | | | | | | | | |
|
EPS
| |
$
|
0.09
| | |
$
|
0.02
| | |
$
|
0.11
| | |
$
|
(0.10
|
)
|
|
FFO
| |
$
|
0.24
| | |
$
|
0.26
| | |
$
|
0.73
| | |
$
|
0.79
| |
|
AFFO
| |
$
|
0.12
| | |
$
|
0.16
| | |
$
|
0.37
| | |
$
|
0.50
| |
| | | | | | | | | | | |
|
|
Weighted average shares (basic and diluted)
| | |
107,231
|
| | |
107,231
|
| | |
107,231
|
| | |
107,231
|
|
| | | | | | | | | | | | | | | |
|
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 | | 30-Sep-18 | | 30-Jun-18 |
| (Dec) | | Change | |
|
Region
| | | | | | | | | | | | | | |
|
East
| |
1,007
| |
$
|
4,032
| | |
$
|
4,123
| | |
$
|
(91
|
)
| |
(2.2
|
)
|
%
|
|
MidWest
| |
1,549
| | |
5,104
| | | |
4,955
| | | |
149
| | |
3.0
| |
%
|
|
South
| |
4,597
| | |
16,722
| | | |
15,223
| | | |
1,499
| | |
9.8
| |
%
|
|
West
| |
2,608
| |
|
11,324
|
| |
|
11,061
|
|
|
|
263
|
| |
2.4
|
|
%
|
|
Same Store
| |
9,761
| | |
37,182
| | | |
35,362
| | | |
1,820
| | |
5.1
| |
%
|
| | | | | | | | | | | | | |
|
|
Acquisitions
| |
—
| |
|
—
|
| |
|
—
|
|
|
|
—
|
| |
—
|
|
%
|
|
NOI* from the continuing portfolio
| |
9,761
| | |
37,182
| | | |
35,362
| | | |
1,820
| | |
5.1
| |
%
|
|
Dispositions, Non-Operating, Development or Redevelopment
| |
-
| |
|
(69
|
)
| |
|
(38
|
)
|
|
|
(31
|
)
| |
—
|
|
%
|
|
NOI*
| |
9,761
| |
$
|
37,113
|
| |
$
|
35,324
|
|
|
$
|
1,789
|
| |
5.1
|
|
%
|
| | | | | | | | | | | | | |
|
| Sequential Same Store | | | |
$
|
37,182
| | |
$
|
35,362
| | |
$
|
1,820
| | |
5.1
| |
%
|
| | | | | | | | | | | | | |
|
|
Less Nonrecurring
| | | | | | | | | | | | | | |
|
Items in NOI* (a)
| | | |
|
2,504
|
| |
|
1,141
|
|
|
|
1,363
|
| |
(3.8
|
)
|
%
|
| | | | | | | | | | | | | |
|
|
Comparative
| | | | | | | | | | | | | | |
| Sequential Same Store | | | |
$
|
34,678
|
| |
$
|
34,221
|
|
|
$
|
457
|
| |
1.3
|
|
%
|
| | | | | | | | | | | | | |
|
| | | |
| | | | | | | | | | |
| | | | Three Months Ended | | Three Months Ended | | | | | | |
| Reconciliation to Net income |
|
| | 30-Sep-18 | | 30-Jun-18 | | | | | | |
|
Net income
| | | |
$
|
9,608
| | |
$
|
665
| | | | | | | |
|
Add (deduct):
| | | | | | | | | | | | | | |
(Gain) loss on sale of properties and properties held for sale,
less applicable income tax
| | | | |
—
| | | |
—
| | | | | | | |
|
Hedge ineffectiveness
| | | | |
—
| | | |
—
| | | | | | | |
|
Management fee income
| | | | |
(712
|
)
| | |
(746
|
)
| | | | | | |
|
Depreciation and amortization
| | | | |
23,277
| | | |
23,591
| | | | | | | |
|
Amortization of above/below market leases
| | | | |
(196
|
)
| | |
(123
|
)
| | | | | | |
|
General and administrative
| | | | |
3,394
| | | |
3,082
| | | | | | | |
|
Interest expense
| | | | |
9,935
| | | |
9,753
| | | | | | | |
|
Interest income
| | | | |
(1,157
|
)
| | |
(1,141
|
)
| | | | | | |
|
Equity in (income) loss of non-consolidated REITs
| | | | |
(7,180
|
)
| | |
282
| | | | | | | |
|
Non-property specific items, net
| | | |
|
144
|
| |
|
(39
|
)
| | | | | | |
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
|
|
NOI*
| | | |
$
|
37,113
|
| |
$
|
35,324
|
| | | | | | |
| | | | | | | | | | | | | | | |
|
(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: https://www.businesswire.com/news/home/20181030006062/en/
Franklin Street Properties Corp.
Georgia Touma, 877-686-9496
Source: Franklin Street Properties Corp.