Franklin Street Properties Corp. Announces Fourth Quarter and Year End 2013 Results

Business Wire

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 $29.2 million or $0.29 per share for the fourth quarter ended December 31, 2013; and FFO of $100.8 million or $1.07 per share for the full year ended December 31, 2013. Net income was $6.6 million or $0.07 per share for the fourth quarter ended December 31, 2013 and $19.8 million or $0.21 per share for the year ended December 31, 2013. Please note the Company has updated its definition of FFO, which is described on page 12 of this press release.

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 December 31,     Year Ended December 31,
(in 000's except         Increase           Increase
per share data)

2013

2012

(Decrease)

2013

2012

(Decrease)

 
Net Income $ 6,591     $ 5,459 $ 1,132 $ 19,827     $ 7,633 $ 12,194
 
FFO $ 29,220     $ 20,690 $ 8,530 $ 100,833     $ 80,355 $ 20,478
Per Share Data:
EPS $ 0.07 $ 0.07 $ - $ 0.21 $ 0.09 $ 0.12
FFO $ 0.29 $ 0.25 $ 0.04 $ 1.07 $ 0.97 $ 0.10
 

Weighted average shares (diluted)

  100,187       82,937   17,250   93,855       82,937   10,918
 

Comparing results for the fourth quarter of 2013 to the same period in 2012, FFO increased $8.5 million or $0.04 per share to $29.2 million or $0.29 per share in 2013. The FFO increase was primarily from higher property income due to five acquisitions completed since July 2012 and improved occupancy in our portfolio, which was partially offset by decreased interest income as a result of repayment of secured real estate loans and by higher G&A. Net Income and EPS was $6.6 million or $0.07 per share for the fourth quarter of 2013 compared to a net income of $5.5 million or $0.07 per share for the fourth quarter of 2012.

Comparing results for the year ended December 31, 2013 to 2012, FFO increased $20.5 million or $0.10 per share to $100.8 million or $1.07 per share in 2013. The FFO increase was primarily from higher property income due to five acquisitions completed since July 2012 and improved occupancy in our portfolio, which was partially offset by decreased interest income as a result of repayment of secured real estate loans and by higher G&A. Net Income and EPS was $19.8 million and $0.21 per share, respectively, for the year ended December 31, 2013 compared to net income and EPS of $7.6 million and $0.09 per share, respectively, for the same period in 2012. For the year ended December 31, 2013, Net Income includes the effect of income from discontinued operations of $2.5 million, or $0.03 per share, which includes a $2.2 million gain on the sale of a property sold in October and income from the operations from the property we sold. For the year ended December 31, 2012, Net Income includes the effect of a loss from discontinued operations of $15.3 million or $0.19 per share. The loss included a $14.8 million loss on a property sold in December 2012 and $0.5 million in losses from the operations of properties we sold.

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

For the fourth quarter of 2013, FSP's profits as represented by FFO totaled approximately $29.2 million or $0.29 per share, an increase of approximately $1.6 million or $0.01 per share compared to the third quarter of 2013. Dividend distributions declared for the fourth quarter of 2013, which were paid on February 14, 2014, were approximately $19.0 million or $0.19 per share. For the full-year 2013, FSP's profits as represented by FFO totaled approximately $100.8 million or $1.07 per share, an increase of approximately $20.5 million or $0.10 per share compared to full-year 2012. Our increase in year-over-year FFO per fully-diluted share for 2013 was approximately 10.3%, one of the highest in the office REIT sector, and continues our strong FFO per share growth performance of approximately 9.0% in 2012 and 6.0% in 2011. Our total growth in FFO per fully-diluted share for the three year period of 2011, 2012 and 2013 totaled approximately 27.4% and is one of the highest aggregate three year growth rates in the office REIT sector. Our total FFO has grown 51.1% over the last three years from $66.7 million to $100.8 million. As we begin 2014, we are for the first time providing FFO guidance. We are optimistic about potential growth prospects during 2014 producing FFO meaningfully higher than 2013 by continuing our organic "same-store" growth which totaled about 2.1% in 2013, as well as through additional property acquisitions which totaled about $560 million in 2013. We have a relatively small amount of tenant lease roll-over scheduled during 2014 and our core markets rental metrics continue to meaningfully improve. We believe our balance sheet is in excellent shape with no property secured debt and no preferred stock outstanding. This gives us a lot of property portfolio flexibility, along with an approximately 5.6 times total fixed charge debt service coverage ratio, one of the highest in the office REIT sector. Over the last three years, our total market capitalization has grown 46.9% from $1.4 billion to $2.1 billion. We believe FSP is in a very strong position to continue its growth in 2014.

Our directly-owned real estate portfolio of 39 properties, totaling approximately 9,700,000 square feet, was approximately 94.1% leased as of December 31, 2013, up from approximately 93.8% leased at the end of the third quarter 2013. Our property portfolio of primarily urban in-fill office assets has relatively modest lease expirations during 2014, which we have continued to proactively reduce. As of year-end 2013, only 5.6% of our commercial square footage is scheduled to expire in 2014. As of the end of the third quarter of 2013, most of the tenant improvement expenditures and leasing costs incurred over the last three years to help reach current occupancy levels have been paid and we expect future capital expenditures to continue to moderate in relation to the level of rental revenues being achieved.

While there were no new property acquisitions made in the fourth quarter of 2013, there were two property dispositions completed. First, one of our single-asset REIT affiliates "FSP 505 Waterford Corp." sold its thirteen-story 256,000 square foot office property in Plymouth, Minnesota (a suburb of Minneapolis) for $33.0 million. FSP's first mortgage loan of $2.35 million was repaid in full. The second disposition was our Richardson, Texas (a suburb of Dallas), two-story 122,300 square foot office property known as "1410 East Renner" for $12.5 million on which we recognized a $2.2 million gain. We continuously review and evaluate our property portfolio for potentially advantageous dispositions as well as broader real estate markets for attractive additional property acquisitions. We would anticipate further disposition and acquisition activity during 2014.

As 2014 begins, FSP will focus on continuing its profit growth by increasing occupancy and rents on its portfolio of properties while pursuing the acquisition of additional real estate investments that have the potential to add to those profits.

We are very optimistic about our prospects for growth during 2014 and beyond.

Dividend Update

On January 10, 2014, the Company announced that its Board of Directors declared a regular quarterly dividend for the three months ended December, 2013 of $0.19 per share of common stock that was paid on February 14, 2014 to stockholders of record on January 24, 2014.

FFO Guidance

We are providing full year FFO guidance for 2014 in the range of $1.08 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 in the coming year. We will update guidance quarterly in our earnings releases. There can be no assurance that the Companys actual results will not differ materially from the estimates set forth above.

Real Estate Update

Supplementary schedules provide property information for the Companys owned real estate portfolio and for two non-consolidated REITs in which the Company holds preferred stock interests as of December 31, 2013. 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 Companys 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     Year Ended
December 31, December 31,
       
(In thousands, except per share amounts)

2013

2012

2013

2012

 
Net income $ 6,591 $ 5,459 $ 19,827 $ 7,633
(Gain) loss on sale of or equity interest in properties, less applicable income tax (2,158 ) 526 (2,158 ) 14,826
GAAP (income) loss from non-consolidated REITs 543 (972 ) 1,358 (2,033 )
FFO from non-consolidated REITs 346 252 2,148 4,124
Depreciation & amortization   23,886         15,239     79,090         55,518  
NAREIT FFO 29,208 20,504 100,265 80,068
Acquisition costs of new properties   12         186     568         287  
Funds From Operations (FFO) $ 29,220       $ 20,690   $ 100,833       $ 80,355  
 
Per Share Data
EPS $ 0.07 $ 0.07 $ 0.21 $ 0.09
FFO $ 0.29 $ 0.25 $ 1.07 $ 0.97
 
Weighted average shares (basic and diluted)   100,187         82,937     93,855         82,937  
 

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

Earnings Call

A conference call is scheduled for February 19, 2014 at 10:00 a.m. (ET) to discuss the 2013 results. To access the call, please dial 1-888-317-6016. Internationally, the call may be accessed by dialing 1-412-317-6016. 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) and comment on change H
FFO Comparison of new definition to old definition I
 
       

Franklin Street Properties Corp. Financial Results

Supplementary Schedule A

Condensed Consolidated Income (Loss) Statements

(Unaudited)

 
      For the

Three Months Ended

December 31,

    For the

Year Ended

December 31,

(in thousands, except per share amounts)       2013         2012         2013         2012  
       
Revenue:
Rental $ 61,307 $ 41,227 $ 206,926 $ 150,434
Related party revenue:
Management fees and interest income from loans 1,717 1,801 6,646 10,947
Other       -         87         64         199  
Total revenue       63,024         43,115         213,636         161,580  
 
Expenses:
Real estate operating expenses 15,223 10,502 51,100 37,440
Real estate taxes and insurance 8,912 5,959 31,616 22,904
Depreciation and amortization 23,976 15,019 78,839 54,051
Selling, general and administrative 2,698 2,462 11,911 9,916
Interest       7,198         4,167         21,054         16,068  
Total expenses       58,007         38,109         194,520         140,379  
 

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

5,017 5,006 19,116 21,201
Interest income 6 34 16 51
Equity in earnings of non-consolidated REITs       (543 )       972         (1,358 )       2,033  
 
Income before taxes on income 4,480 6,012 17,774 23,285
Taxes on income       128         99         480         335  
Income from continuing operations       4,352         5,913         17,294         22,950  
 
Discontinued operations:
Income (loss) from discontinued operations,
net of income tax 81 72 375 (491 )
Gain (loss) on sale, less applicable income tax       2,158         (526 )       2,158         (14,826 )
Total discontinued operations       2,239         (454 )       2,533         (15,317 )
 
Net income     $ 6,591       $ 5,459       $ 19,827       $ 7,633  
 

Weighted average number of shares outstanding, basic and diluted

      100,187         82,937         93,855         82,937  
 
Earnings (loss) per share, basic and diluted, attributable to:
Continuing operations $ 0.04 $ 0.07 $ 0.18 $ 0.28
Discontinued operations     $ 0.03         -         0.03         (0.19 )
Net income per share, basic and diluted     $ 0.07       $ 0.07       $ 0.21       $ 0.09  
 
   

Franklin Street Properties Corp. Financial Results

Supplementary Schedule B

Condensed Consolidated Balance Sheets

(Unaudited)

 
December 31,
(in thousands, except share and par value amounts)       2013         2012  
Assets:    
Real estate assets, net $ 1,568,338 $ 1,134,788

Acquired real estate leases, less accumulated amortization of $69,848 and $39,203, respectively

183,454 108,203
Investment in non-consolidated REITs 80,494 81,960
Assets held for sale - 10,575
Cash and cash equivalents 19,623 21,267
Restricted cash 643 575

Tenant rent receivables, less allowance for doubtful accounts of $50 and $1,300, respectively

5,102 1,749

Straight-line rent receivable, less allowance for doubtful accounts of $135 and $135, respectively

42,261 35,374
Prepaid expenses and other assets 10,506 13,761
Related party mortgage loan receivables 99,746 93,896
Other assets: derivative asset 5,321 -

Office computers and furniture, net of accumulated depreciation of $747 and $584, respectively

709 544

Deferred leasing commissions, net of accumulated amortization of $15,031 and $11,812, respectively

      27,837         23,376  
Total assets     $ 2,044,034       $ 1,526,068  
 
Liabilities and Stockholders’ Equity:
Liabilities:
Bank note payable $ 306,500 $ 216,750
Term loan payable 620,000 400,000
Accounts payable and accrued expenses 44,137 31,122
Accrued compensation 2,985 2,540
Tenant security deposits 4,027 2,489
Other liabilities: derivative liability 2,044 1,219

Acquired unfavorable real estate leases, less accumulated amortization of $6,926 and $4,618, respectively

      14,175         7,199  
Total liabilities       993,868         661,319  
 
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 82,937,405 shares issued and outstanding, respectively

10 8
Additional paid-in capital 1,273,556 1,042,876
Accumulated other comprehensive income (loss) 3,277 (1,219 )
Accumulated distributions in excess of accumulated earnings       (226,677 )       (176,916 )
Total stockholders’ equity       1,050,166         864,749  
Total liabilities and stockholders’ equity     $ 2,044,034       $ 1,526,068  
 
   

Franklin Street Properties Corp. Financial Results

Supplementary Schedule C

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

For the Year Ended December 31,

(in thousands)       2013         2012  
Cash flows from operating activities:    
Net income $ 19,827 $ 7,633
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense 81,267 57,500
Amortization of above market lease (365 ) 71
Gain (loss) on sale, less applicable income tax (2,158 ) 14,826
Equity in earnings of non-consolidated REITs 1,358 (2,033 )
Distributions from non-consolidated REITs - 705
Increase (decrease) in bad debt reserve (1,250 ) 65
Changes in operating assets and liabilities:
Restricted cash (68 ) (82 )
Tenant rent receivables (2,103 ) (354 )
Straight-line rents (5,782 ) (4,464 )
Lease acquisition costs (1,146 ) (2,520 )
Prepaid expenses and other assets (1,547 ) (328 )
Accounts payable, accrued expenses and other items 11,137 3,717
Accrued compensation 445 318
Tenant security deposits 1,538 481
Payment of deferred leasing commissions       (9,125 )       (5,179 )
Net cash provided by operating activities       92,028         70,356  
Cash flows from investing activities:

Purchase of real estate assets, office computers and furniture

(473,922 ) (183,868 )
Acquired real estate leases (100,143 ) (37,302 )
Investment in non-consolidated REITs 4,858 (1 )
Distributions in excess of earnings from non-consolidated REITs 108 2,105
Investment in related party mortgage loan receivable (8,200 ) (74,580 )
Repayment of related party mortgage receivable 2,350 121,200
Proceeds received on sales of real estate assets       12,301         157  
Net cash used in investing activities       (562,648 )       (172,289 )
Cash flows from financing activities:
Distributions to stockholders (69,588 ) (63,032 )
Proceeds from equity offering 241,500 -
Offering costs (10,818 ) -
Borrowings under bank note payable 160,000 294,750
Repayments of bank note payable (70,250 ) (527,000 )
Borrowing (repayment) of term loan payable 220,000 400,000
Deferred financing costs       (1,868 )       (5,331 )
Net cash provided by financing activities       468,976         99,387  
Net increase (decrease) in cash and cash equivalents (1,644 ) (2,546 )
Cash and cash equivalents, beginning of year       21,267         23,813  
Cash and cash equivalents, end of year     $ 19,623       $ 21,267  
 
 

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 543,748 5.6%
2015 918,562 9.5%
2016 918,729 9.5%
2017 1,072,134 11.1%
2018 863,568 8.9%
Thereafter (2) 5,368,544     55.4%
9,685,285     100.0%
 

(1)

Percentages are determined based upon square footage of expiring commercial leases.

(2)

Includes 570,868 square feet of current vacancies.

 
(dollars & square feet in 000's)     As of December 31, 2013
# of         % of       Square     % of

State

Properties Investment Portfolio Feet Portfolio
 
Texas 10 $ 403,639 25.7% 2,537 26.2%
Colorado 6 457,087 29.1% 2,118 21.9%
Georgia 3 226,443 14.4% 1,396 14.4%
Virginia 4 95,871 6.1% 684 7.1%
Minnesota 2 42,085 2.7% 628 6.5%
Missouri 3 64,382 4.1% 477 4.9%
North Carolina 3 65,458 4.2% 431 4.4%
Illinois 2 48,036 3.1% 372 3.8%
Maryland 1 52,713 3.4% 325 3.4%
Florida 1 44,291 2.8% 213 2.2%
Indiana 1 33,989 2.2% 205 2.1%
California 2 20,890 1.3% 182 1.9%
Washington 1     13,454     0.9% 117     1.2%
39     $ 1,568,338     100.0% 9,685     100.0%
 
           

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule E

Portfolio and Other Supplementary Information

(Unaudited & Approximated)

 
Capital Expenditures
Owned Portfolio For the Three Months Ended: Year ended
(in thousands) 31-Mar-13 30-Jun-13 30-Sep-13 31-Dec-13 31-Dec-13
 
Non-investment capex $ 1,118 $ 1,622 $ 1,552 $ 1,479 $ 5,771
Tenant improvements 1,729 5,754 4,596 2,992 15,071
Deferred leasing costs   2,813   1,087   3,821   1,536   9,257
$ 5,660 $ 8,463 $ 9,969 $ 6,007 $ 30,099
 
 
For the Three Months Ended: Year ended
31-Mar-12 30-Jun-12 30-Sep-12 31-Dec-12 31-Dec-12
 
Non-investment capex $ 746 $ 1,003 $ 711 $ 1,252 $ 3,712
Tenant improvements 3,014 2,705 2,854 4,464 13,037
Deferred leasing costs   2,196   1,343   1,104   2,784   7,427
$ 5,956 $ 5,051 $ 4,669 $ 8,500 $ 24,176
 
               
Square foot & leased percentages December 31, December 31,
2013 2012
Owned portfolio of commercial real estate (1)
Number of properties 39 37
Square feet 9,685,285 7,854,679
Leased percentage 94.1% 94.0%
 
Investments in non-consolidated REITs
Number of properties 2 2
Square feet 1,395,500 1,392,316
Leased percentage 64.1% 65.2%
 
Single Asset REITs (SARs) managed (1)
Number of properties 12 13
Square feet 3,067,199 3,323,566
Leased percentage 87.4% 87.2%
 
Total owned, investments & managed properties (1)
Number of properties 53 52
Square feet 14,147,984 12,570,561
Leased percentage 89.7% 89.0%
 

(1) Includes asset sold in 2013 as of December 31, 2012

 

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-13

Held

FSP 303 East Wacker Drive Corp. Chicago IL 860,429 54.9% 43.7%
FSP Grand Boulevard Corp. Kansas City MO 535,071     78.8% 27.0%
1,395,500     64.1%
 
                   

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-13

Leased (2)

31-Dec-13

Leased (2)

 
1 PARK SENECA Charlotte, NC 109,674 80.7% 79.6% 82.3% 81.5%
2 HILLVIEW CENTER Milpitas, CA 36,288 100.0% 100.0% 100.0% 100.0%
3 FOREST PARK Charlotte, NC 62,212 100.0% 100.0% 100.0% 100.0%
4 CENTENNIAL Colorado Springs, CO 110,405 85.4% 85.4% 85.4% 85.4%
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 WAY Federal Way, WA 117,010 51.5% 51.5% 54.4% 53.4%
8 NORTHWEST POINT Elk Grove Village, IL 176,848 100.0% 100.0% 100.0% 100.0%
9 TIMBERLAKE EAST Chesterfield, MO 116,197 94.6% 94.6% 91.0% 91.0%
10 PARK TEN Houston, TX 157,460 100.0% 100.0% 100.0% 100.0%
11 MONTAGUE San Jose, CA 145,951 100.0% 100.0% 100.0% 100.0%
12 ADDISON Addison, TX 293,787 94.3% 94.3% 94.3% 94.3%
13 COLLINS CROSSING Richardson, TX 298,766 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% 98.8% 99.1% 99.1%
16 LIBERTY PLAZA Addison, TX 218,934 86.0% 85.5% 96.0% 95.6%
17 INNSBROOK Glen Allen, VA 298,456 99.9% 99.6% 99.9% 99.9%
18 380 INTERLOCKEN Broomfield, CO 240,184 86.1% 86.1% 86.1% 86.1%
19 BLUE LAGOON Miami, FLA 212,619 100.0% 100.0% 100.0% 100.0%
20 ELDRIDGE GREEN Houston, TX 248,399 100.0% 100.0% 100.0% 100.0%
21 WILLOW BEND Plano, TX 117,050 92.3% 92.3% 100.0% 97.4%
22 ONE OVERTON PARK Atlanta, GA 387,267 98.9% 98.8% 98.3% 98.7%
23 390 INTERLOCKEN Broomfield, CO 241,516 69.4% 76.3% 69.4% 69.4%
24 EAST BALTIMORE Baltimore, MD 325,445 76.8% 76.8% 77.8% 77.5%
25 PARK TEN PHASE II Houston, 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 135,888 100.0% 100.0% 100.0% 100.0%
28 4807 STONECROFT Chantilly, VA 111,469 100.0% 100.0% 100.0% 100.0%
29 EDEN BLUFF Eden Prairie, MN 153,028 100.0% 100.0% 100.0% 100.0%
30 121 SOUTH EIGHTH ST Minneapolis, MN 474,991 90.2% 90.2% 91.0% 90.5%
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 1410 EAST RENNER * Richardson, TX 122,300 100.0% 100.0% Sold October 29, 2013
36 ONE RAVINIA DRIVE Atlanta, GA 386,603 91.0% 91.0% 90.4% 90.4%
37 WESTCHASE I & II Houston, TX 629,025 97.1% 97.1% 97.1% 97.1%
38 1999 BROADWAY Denver, CO 673,839 95.8% 95.9% 95.8% 95.5%
39 999 PEACHTREE Atlanta, GA 621,946 94.3% 94.6% 94.3% 94.3%
40 1001 17th STREET Denver, CO 655,420 88.5% 88.5% 88.5% 88.5%
                 
TOTAL WEIGHTED AVERAGE * 9,685,285 93.8% 94.1% 94.1% 94.0%

 

(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)

Total weighted averages include asset sold October 29, 2013.

 
               

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 December 31, 2013
% of

Tenant

Sq Ft

SIC Code

Portfolio

1 TCF National Bank 263,111 60 2.7%

 

2 Quintiles Transnational Corp 259,531 87 2.7%

 

3 CITGO Petroleum Corporation 248,399 29 2.6%

 

4 Sutherland Asbill Brennan LLP 243,839 81 2.5%

 

5 Newfield Exploration Company 234,495 13 2.4%

 

6 US Government (a) 229,752 92 2.4%

 

7 Burger King Corporation 212,619 58 2.2%

 

8 Denbury Onshore, LLC 202,600 13 2.1%

 

9 RGA Reinsurance Company 197,354 63 2.0%

 

10 SunTrust Bank (b) 182,888 60 1.9%

 

11 Citicorp Credit Services, Inc 176,848 61 1.8%

 

12 C.H. Robinson Worldwide, Inc 153,028 47 1.6%

 

13 T-Mobile South, LLC dba T-Mobile 151,792 48 1.6%

 

14 Houghton Mifflin Harcourt Publishing Company 150,050 27 1.5%

 

15 Petrobras America, Inc. 144,813 13 1.5%

 

16 Murphy Exploration & Production Company 144,677 13 1.5%

 

17 Argo Data Resource Corporation 138,540 57 1.4%

 

18 Giesecke & Devrient America, Inc. (c) 135,888 73 1.4%

 

19 Monsanto Company 127,778 28 1.3%

 

20 Federal National Mortgage Association 123,144 61 1.3%

 

Total 3,721,146 38.4%

 

 

         

(a)

 

Includes 183,601 and 37,813 square feet which expire in 2018 & 2014, respectively. The remaining 11,495 square feet expire between 2015 - 2020.

(b)

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

(c)

Includes 23,778 square feet which will contract effective January 1, 2014.

 

Franklin Street Properties Corp. Earnings Release
Supplementary Schedule H
Definition of Funds From Operations (“FFO”),

FFO Definition Change

As of December 31, 2013, we have changed our definition of FFO in an effort to more closely match the National Association of Real Estate Investment Trusts, or NAREIT, definition. The change is to include the FFO from our non-consolidated REITs in the calculation of FFO and to delete the distributions from those entities. We believe this change will make our results more comparable to other REITs. The impact of this change slightly decreased our growth rate in FFO per share for 2013 and 2012 and increased FFO per share for 2013, 2012 and 2011, by $0.02 per share per year.

Supplementary Schedule I on page 13 compares our FFO calculation to the previous definition.

New Definition

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. Earnings Release

Supplementary Schedule I

FFO Comparison

 
                             
Quarterly FFO Per Share
New Definition Q1 Q2 Q3 Q4

Total

2013 0.26 0.25 0.28 0.29

1.07

2012 0.24 0.24 0.24 0.25

0.97

 
Old Definition Q1 Q2 Q3 Q4

Total

2013 0.25 0.24 0.27 0.29

1.05

2012 0.24 0.23 0.24 0.25

0.95

                             
                             
New Definition prior 4 year with growth rates: For the Year Ended December 31,
(in thousands):       2013         2012         2011         2010  
Net income (loss) $ 19,827 $ 7,633 $ 43,524 $ 22,093
(Gain) loss on sale, less applicable income tax (2,158 ) 14,826 (21,939 ) -
Equity in earnings of non-consolidated REITs 1,358 (2,033 ) (4,490 ) (1,190 )
FFO from non-consolidated REITs 2,148 4,124 6,784 4,998
Depreciation and amortization       79,090         55,518         48,439         40,724  
NAREIT FFO 100,265 80,068 72,318 66,625
Acquisition costs of new properties       568         287         620         125  
 
Funds From Operations     $ 100,833       $ 80,355       $ 72,938       $ 66,750  
 
Fully Diluted Shares (Weighted Ave Shares)       93,855         82,937         81,857         79,826  
 
FFO Per Share     $ 1.07       $ 0.97       $ 0.89       $ 0.84  
 
Growth over prior year       10.3 %       9.0 %       6.0 %
                             
                             
Old Definition prior 4 year with growth rates: For the Year Ended December 31,
(in thousands):       2013         2012         2011         2010  
Net income (loss) $ 19,827 $ 7,633 $ 43,524 $ 22,093
(Gain) loss on sale, less applicable income tax (2,158 ) 14,826 (21,939 ) -
Equity in earnings of non-consolidated REITs 1,358 (2,033 ) (4,490 ) (1,190 )
Distributions from non-consolidated REITs 107 2,810 5,056 5,170
Depreciation and amortization       79,090         55,518         48,439         40,724  
NAREIT FFO 98,224 78,754 70,590 66,797
Acquisition costs of new properties       568         287         620         125  
 
Funds From Operations     $ 98,792       $ 79,041       $ 71,210       $ 66,922  
 
Fully Diluted Shares (Weighted Ave Shares)       93,855         82,937         81,857         79,826  
 
FFO Per Share     $ 1.05       $ 0.95       $ 0.87       $ 0.84  
 
Growth over prior year       10.5 %       9.2 %       3.6 %
                                         
 

Note: The difference between the calculations is to include FFO from investments in non-consolidated REITs in the FFO calculation, which replaces distributions from non-consolidated REITs that was previously included. We believe the new definition more closely matches the NAREIT definition of FFO.

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

Rates

View Comments (0)