Franklin Street Properties Corp. (the “Company”, “FSP”, “we” or
“our”) (NYSE MKT: FSP), a real estate investment trust (REIT),
announced its results for the fourth quarter and year ended
December 31, 2016.
George J. Carter, Chairman and Chief Executive Officer,
commented as follows:
“As 2017 begins, FSP expects to see Funds From Operations (FFO)
growth for the full year, resulting in between $1.04 and $1.09 per
fully diluted share. We expect growth to be led by contributions
from increased leasing activity at our properties, full year
contribution from our 2016 acquisitions and anticipated successful
results from our redevelopment of 801 Marquette in downtown
Minneapolis. Over the past several years, the portfolio transition
efforts at FSP have resulted in positioning a significant portion
of our portfolio into more urban and infill locations. Over 75% of
our portfolio is now located within our five core markets of
Atlanta, Dallas, Denver, Houston, and Minneapolis. We are
optimistic about our prospects for long-term growth and look
forward with anticipation to 2017 and beyond.”
Highlights
- FFO was $26.9 million and $106.3
million or $0.25 and $1.03 per share for the fourth quarter and
year ended December 31, 2016, respectively. Net Income was $1.7
million and $8.4 million or $0.02 and $0.08 per share for the
fourth quarter and year ended December 31, 2016, respectively.
- We are maintaining our full year FFO
guidance for 2017 to be in the range of approximately $1.04 to
$1.09 per diluted share and, for the first quarter of 2017, we
estimate FFO to be in the range of approximately $0.25 to $0.26 per
diluted share.
- Adjusted Funds From Operations (AFFO)
was $0.13 and $0.70 per diluted share for the fourth quarter and
year ended December 31, 2016.
- Portfolio was approximately 89.3%
leased as of December 31, 2016.
- On December 1, 2016, we acquired an
approximately 613,527 square foot property known as Dominion Towers
located at 600 17th Street in Denver, Colorado for approximately
$154 million. We funded the acquisition with the proceeds of a $150
million unsecured, two-year bridge loan that closed on November 30,
2016 and existing cash on hand.
- On December 16, 2016, we sold a
property located in Federal Way, Washington and received
approximately $7.3 million in net proceeds, and on January 6, 2017,
we sold a property located in Milpitas, California and received
approximately $6.2 million in net proceeds.
Leasing and Development
Update
- Our directly owned real estate
portfolio of 36 properties totaling approximately 10.2 million
square feet was approximately 89.3% leased as of December 31,
2016.
- During the quarter, we leased
approximately 325,000 square feet, of which approximately 88,000
square feet was with new tenants. During 2016, we leased
approximately 1,194,000 square feet, which represents nearly 12% of
the total portfolio. Renewals accounted for approximately 75%, or
approximately 895,000 square feet of the total leasing during
2016.
- Executed an expansion and extension
with Alliance Data Systems, the anchor tenant at One Legacy Circle
in Plano, Texas, for approximately 107,700 square feet until June
2026.
- The 801 Marquette Avenue demolition is
complete and the building is open for tours. Delivery of the
completed project is expected by the end of the second quarter of
2017. Leasing activity and market/tenant reception have been
positive to date.
Acquisition and Disposition
Update
- On December 1, 2016, FSP expanded its
presence in downtown Denver, Colorado to nearly two million square
feet with the off market acquisition of the approximately 613,527
square foot property known as Dominion Towers located at 600 17th
Street, for approximately $154 million.
- On December 16, 2016, FSP sold its
approximately 117,000 square foot office property located in
Federal Way, Washington, which was our only property remaining in
that market for approximately $7.3 million in net proceeds.
- On January 6, 2017, FSP sold its
approximately 36,000 square foot office property in Milpitas,
California, which was our only property remaining in that market
for approximately $6.2 million in net proceeds.
- Although substantially complete, FSP
will continue to transition out of remaining non-core assets when
appropriate values/pricing are achieved.
Dividend Update
On January 6, 2017, the Company announced that its Board of
Directors declared a regular quarterly dividend for the three
months ended December 31, 2016 of $0.19 per share of common stock
that will be paid on February 9, 2017 to stockholders of record on
January 20, 2017.
Non-GAAP Financial
Information
A reconciliation of Net Income to FFO and AFFO and our
definitions of FFO and AFFO can be found on Supplementary Schedule
H.
FFO Guidance
We are maintaining our full year FFO guidance for 2017 to be in
the range of approximately $1.04 to $1.09 per diluted share and,
for the first quarter of 2017, we estimate FFO to be in the range
of approximately $0.25 to $0.26 per diluted share. This guidance
(a) excludes the impact of future acquisitions, developments,
dispositions, debt financings or repayments or other capital market
transactions; (b) reflects estimates from our ongoing portfolio of
properties, other real estate investments and 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.
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, 2016. 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.
______________________________________________________________________________________
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 15, 2017 at 10:00
a.m. (ET) to discuss the fourth quarter and year-end 2016 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 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.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
expectations for FFO in future periods and the timing and impact of
the ongoing redevelopment of the 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, 2016, 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 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)
2016 2015
2016 2015
Revenue: Rental $ 64,611 $
59,656 $ 244,349 $ 237,856 Related party revenue: Management fees
and interest income from loans 1,357 1,575 5,465 5,930 Other
20 19
74 81 Total
revenue 65,988
61,250 249,888
243,867 Expenses: Real estate operating
expenses 18,209 15,939 65,335 61,890 Real estate taxes and
insurance 10,618 9,202 40,140 38,660 Depreciation and amortization
24,957 22,569 93,052 91,359 Selling, general and administrative
3,683 3,128 14,126 13,291 Interest
6,931 6,455
26,548 25,432 Total expenses
64,398 57,293
239,201
230,632 Income before interest income, equity in losses of
non-consolidated REITs, other, gain (loss) on sale of properties
and property held for sale, less applicable income tax and taxes
1,590 3,957 10,687 13,235 Interest income — — — 1 Equity in losses
of non-consolidated REITs (263) (807) (831) (1,451) Other 2,266 —
1,878 — Gain (loss) on sale of properties and property held for
sale, less applicable income tax
(1,772) 12,251
(2,938) 23,662 Income
before taxes on income 1,821 15,401 8,796 35,447 Taxes on income
92 (11)
418 433 Net
income $ 1,729 $ 15,412
$ 8,378 $ 35,014
Weighted average number of shares outstanding, basic and diluted
107,231
100,187 102,843
100,187 Net income per share, basic and diluted
$ 0.02 $ 0.15
$ 0.08 $ 0.35 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)
2016 2015 Assets:
Real estate assets: Land $ 196,178 $ 170,021 Buildings and
improvements 1,822,183 1,637,066 Fixtures and equipment
4,136 2,528
2,022,497 1,809,615 Less accumulated depreciation
337,228 299,991 Real
estate assets, net 1,685,269 1,509,624 Acquired real estate leases,
less accumulated amortization of $112,441 and $112,844,
respectively 125,491 108,046 Investment in non-consolidated REITs
75,165 77,019 Asset held for sale 3,871 — Cash and cash equivalents
9,335 18,163 Restricted cash 31 23 Tenant rent receivables, less
allowance for doubtful accounts of $100 and $130, respectively
3,113 2,898 Straight-line rent receivable, less allowance for
doubtful accounts of $50 and $50, respectively 50,930 48,502
Prepaid expenses and other assets 5,231 5,484 Related party
mortgage loan receivables 81,780 118,641 Other assets: derivative
asset 12,907 1,132 Office computers and furniture, net of
accumulated depreciation of $1,277 and $1,333, respectively 313 484
Deferred leasing commissions, net of accumulated amortization of
$18,301 and $20,002, respectively
34,697 28,999 Total assets
$ 2,088,133 $ 1,919,015
Liabilities and Stockholders’ Equity: Liabilities: Bank note
payable $ 280,000 $ 290,000 Term loans payable, less unamortized
financing costs of $4,783 and $2,353, respectively 765,217 617,647
Accounts payable and accrued expenses 57,259 49,489 Accrued
compensation 3,784 3,726 Tenant security deposits 5,355 4,829 Other
liabilities: derivative liabilities 5,551 8,243 Acquired
unfavorable real estate leases, less accumulated amortization of
$8,422 and $9,368, respectively 8,923
9,425 Total liabilities
1,126,089 983,359
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 100,187,405 shares
issued and outstanding, respectively 11 10 Additional paid-in
capital 1,356,457 1,273,556 Accumulated other comprehensive loss
5,478 (7,111) Accumulated distributions in excess of accumulated
earnings (399,902)
(330,799) Total stockholders’ equity
962,044 935,656 Total
liabilities and stockholders’ equity $
2,088,133 $ 1,919,015 Franklin Street
Properties Corp. Financial Results Supplementary Schedule C
Condensed Consolidated Statements of Cash Flows (Unaudited)
For the Year Ended December
31, (in thousands)
2016
2015 Cash flows from operating
activities: Net income $ 8,378 $ 35,014
Adjustments to reconcile net income to net cash provided by
operating activities: Depreciation and amortization expense 95,243
93,426 Amortization of above market lease (496) (158) Equity in
losses of non-consolidated REITs 831 1,451 Hedge ineffectiveness
(1,878) — Gain (loss) on sale of properties, less applicable income
tax 2,938 (23,662) Increase (decrease) in allowance for doubtful
accounts (30) (195) Changes in operating assets and liabilities:
Restricted cash (8) 719 Tenant rent receivables (185) 2,030
Straight-line rents (1,977) (2,448) Lease acquisition costs (1,095)
(1,487) Prepaid expenses and other assets (721) 422 Accounts
payable, accrued expenses and other items 5,751 5,505 Accrued
compensation 58 (32) Tenant security deposits 526 581 Payment of
deferred leasing commissions (12,965)
(8,276) Net cash provided by operating
activities 94,370
102,890
Cash flows from investing activities:
Property acquisitions (221,119) (66,104) Acquired real estate
leases (51,509) (10,604) Property improvements, fixtures and
equipment (37,490) (21,929) Distributions in excess of earnings
from non-consolidated REITs 1,023 107 Repayment of related party
mortgage loan receivable 39,861 — Investment in related party
mortgage loan receivable (3,000) (25,000) Proceeds received on
sales of real estate assets 27,262
85,426 Net cash used in investing
activities (244,972)
(38,104)
Cash flows from financing activities:
Distributions to stockholders (77,481) (76,142) Proceeds from
equity offering 83,511 — Offering costs (609) — Borrowings under
bank note payable 175,000 110,000 Repayments of bank note payable
(185,000) (88,000) Borrowing of term loan payable 150,000 —
Deferred financing costs (3,647)
— Net cash provided by (used in) financing
activities 141,774
(54,142)
Net increase (decrease) in cash and cash
equivalents (8,828) 10,644
Cash and cash equivalents,
beginning of year 18,163
7,519
Cash and cash equivalents, end of period
$ 9,335 $ 18,163
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 2017 704,297 6.9% 2018 1,219,193 12.0% 2019
1,359,362 13.4% 2020 1,017,262 10.0% 2021 856,990 8.4% Thereafter
(2) 5,006,511 49.3% 10,163,615
100.0% (1) Percentages are determined based upon
total square footage. (2) Includes 1,086,285 square feet of current
vacancies.
(dollars &
square feet in 000's) As of December 31, 2016 # of % of Square % of
State Properties Investment Portfolio Feet Portfolio Texas 9
$ 357,151 21.3% 2,417 23.8% Colorado 6 545,708 32.5% 2,607 25.7%
Georgia 5 324,796 19.4% 1,998 19.7% Virginia 4 90,478 5.4% 685 6.7%
Minnesota (a) 2 91,645 5.5% 632 6.2% North Carolina 2 53,656 3.2%
322 3.2% Missouri 2 49,137 2.9% 352 3.4% Illinois 2 44,450 2.7% 372
3.6% Maryland 1 49,394 2.9% 325 3.2% Florida 1 40,507 2.4% 213 2.1%
Indiana 1 30,084 1.8% 205 2.0% California (b) 1 —
— 36 0.4% Total 36 $ 1,677,006 100.0%
10,164 100.0% (a) Excludes approximately $8,263,
which is our investment in a property being redeveloped. (b)
Excludes asset held for sale of $3,871, which was sold on January
6, 2017.
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-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
For the Three Months
Ended: Year ended 31-Mar-15 30-Jun-15 30-Sep-15 31-Dec-15 31-Dec-15
Tenant improvements $ 2,936 $ 3,420 $ 1,794 $ 3,788 $ 11,938
Deferred leasing costs 830 1,539 1,490 3,952 7,811 Non-investment
capex 643 1,411 1,090 1,162
4,306 $ 4,409 $ 6,370 $ 4,374 $ 8,902 $ 24,055
Square foot & leased percentages
December 31, December 31, 2016 2015 Owned portfolio of commercial
real estate Number of properties (a) 36 36 Square feet 10,163,615
9,494,953 Leased percentage 89.3% 91.6% Investments in
non-consolidated REITs Number of properties 2 2 Square feet
1,396,071 1,396,071 Leased percentage 78.1% 73.5% Single
Asset REITs (SARs) managed Number of properties 5 7 Square feet
1,075,135 1,487,026 Leased percentage 89.6% 77.0% Total
owned, investments & managed properties Number of properties 43
45 Square feet 12,634,821 12,378,050 Leased percentage 88.1% 87.8%
(a) Excludes property in redevelopment in
2016.
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-16 Held FSP
303 East Wacker Drive Corp. Chicago IL 861,000 73.5% 43.7% FSP
Grand Boulevard Corp. Kansas City MO 535,071
85.4% 27.0% 1,396,071 78.1% 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-16
Leased (2) 31-Dec-16 Leased (2) 1
HILLVIEW CENTER Milpitas, CA 36,288 100.0% 100.0% 100.0% 100.0% 2
FOREST PARK Charlotte, NC 62,212 100.0% 100.0% 100.0% 100.0% 3
MEADOW POINT Chantilly, VA 138,537 100.0% 100.0% 100.0% 100.0% 4
TIMBERLAKE Chesterfield, MO 234,496 100.0% 98.8% 100.0% 100.0%
FEDERAL WAY (3) Federal Way, WA — 61.6% 61.6%
(3) (3)
5 NORTHWEST POINT Elk Grove Village, IL 176,848 100.0% 100.0%
100.0% 100.0% 6 TIMBERLAKE EAST Chesterfield, MO 117,036 100.0%
98.7% 100.0% 100.0% 7 PARK TEN Houston, TX 157,460 65.4% 65.4%
65.4% 65.4% 8 ADDISON Addison, TX 288,667 94.0% 97.2% 97.0% 95.0% 9
COLLINS CROSSING Richardson, TX 300,887 100.0% 100.0% 100.0% 100.0%
10 GREENWOOD PLAZA Englewood, CO 196,236 100.0% 100.0% 100.0%
100.0% 11 RIVER CROSSING Indianapolis, IN 205,059 96.6% 93.4% 96.6%
96.6% 12 LIBERTY PLAZA Addison, TX 218,934 81.5% 81.8% 81.3% 80.9%
13 INNSBROOK Glen Allen, VA 298,456 100.0% 100.0% 100.0% 100.0% 14
380 INTERLOCKEN Broomfield, CO 240,185 93.2% 93.2% 82.7% 85.3% 15
BLUE LAGOON Miami, FL 212,619 100.0% 100.0% 100.0% 100.0% 16
ELDRIDGE GREEN Houston, TX 248,399 100.0% 100.0% 100.0% 100.0% 17
ONE OVERTON PARK Atlanta, GA 387,267 94.0% 92.6% 80.7% 87.2% 18 390
INTERLOCKEN Broomfield, CO 241,751 95.2% 95.2% 96.1% 95.8% 19 EAST
BALTIMORE Baltimore, MD 325,445 76.5% 81.3% 76.5% 76.5% 20 PARK TEN
PHASE II Houston, TX 156,746 100.0% 100.0% 100.0% 100.0% 21 LOUDOUN
TECH Dulles, VA 136,658 92.0% 92.0% 92.0% 92.0% 22 4807 STONECROFT
Chantilly, VA 111,469 100.0% 100.0% 100.0% 100.0% 23 121 SOUTH
EIGHTH ST Minneapolis, MN 305,990 56.0% 56.4% 61.1% 57.7% 24
EMPEROR BOULEVARD Durham, NC 259,531 100.0% 100.0% 100.0% 100.0% 25
LEGACY TENNYSON CTR Plano, TX 202,600 65.6% 77.1% 65.6% 65.6% 26
ONE LEGACY Plano, TX 214,110 100.0% 100.0% 100.0% 100.0% 27 909
DAVIS Evanston, IL 195,080 80.5% 80.5% 86.1% 86.1% 28 ONE RAVINIA
DRIVE Atlanta, GA 386,603 91.8% 92.6% 90.9% 91.2% 29 TWO RAVINIA
Atlanta, GA 442,130 78.1% 78.1% 79.0% 78.7% 30 WESTCHASE I & II
Houston, TX 629,025 84.0% 84.1% 83.4% 83.4% 31 1999 BROADWAY
Denver, CO 676,379 81.5% 81.3% 74.8% 74.3% 32 999 PEACHTREE
Atlanta, GA 621,946 95.7% 95.7% 97.5% 97.5% 33 1001 17th STREET
Denver, CO 655,413 89.0% 88.1% 89.9% 89.3% 34 PLAZA SEVEN
Minneapolis, MN 326,413 95.6% 95.6% 95.6% 95.6% 35 PERSHING PLAZA
Atlanta, GA 160,145 97.4% 97.4% 97.4% 97.4% 36 600 17th STREET (4)
Denver, CO 596,595 (4)
(4) 92.7% 92.7%
TOTAL
WEIGHTED AVERAGE 10,163,615
89.5% 89.8%
89.3% 89.0% (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) Property was sold on December 16, 2016. (4)
Property was acquired December 1, 2016. Averages are for the period
held in the fourth 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 December 31, 2016
% of Tenant Sq Ft Portfolio 1
Quintiles IMS Healthcare Incorporated 259,531 2.9% 2 US Government
255,610 2.8% 3 CITGO Petroleum Corporation 248,399 2.7% 4 Newfield
Exploration Company 234,495 2.6% 5 Sutherland Asbill & Brennan
LLP 222,422 2.5% 6 Burger King Corporation 212,619 2.3% 7 Centene
Management Company, LLC 206,262 2.3% 8 Citicorp Credit Services,
Inc. 176,848 1.9% 9 EOG Resources, Inc. 174,215 1.9% 10 SunTrust
Bank 159,671 1.8% 11 T-Mobile South, LLC dba T-Mobile 151,792 1.7%
12 Petrobras America, Inc. 144,813 1.6% 13 Murphy Exploration &
Production Company 144,677 1.6% 14 Jones Day 140,342 1.5% 15 Argo
Data Resource Corporation 140,246 1.5% 16 Vail Corp d/b/a Vail
Resorts 125,588 1.4% 17 Federal National Mortgage Association
123,144 1.4% 18 Kaiser Foundation Health Plan 120,979 1.3% 19
Giesecke & Devrient America 112,110 1.2% 20 Houghton Mifflin
Harcourt Publishing Company 111,550 1.2% Total
3,465,313 38.2% 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 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 to FFO and AFFO:
Three Months Ended Year Ended December
31, December 31, (In thousands, except per share amounts) 2016
2015 2016 2015 Net
income $ 1,729 $ 15,412 $ 8,378 $ 35,014 Gain (loss) on sale of
properties and property held for sale, less applicable income tax
1,772 (12,251) 2,938 (23,662) GAAP loss from non-consolidated REITs
263 807 831 1,451 FFO from non-consolidated REITs 714 601 3,041
2,732 Depreciation & amortization 24,565 22,507
92,556 91,201 NAREIT FFO 29,043 27,076 107,744
106,736 Hedge ineffectiveness (2,266) — (1,878) — Acquisition costs
of new properties 130 — 479 154 Funds
From Operations (FFO) $ 26,907 $ 27,076 $ 106,345 $ 106,890
Funds From Operations (FFO) $ 26,907 $ 27,076 $ 106,345 $ 106,890
Reverse FFO from non-consolidated REITs (714) (601) (3,041) (2,732)
Distributions from non-consolidated REITs 332 26 1,023 107
Amortization of deferred financing costs 535 518 2,191 2,068
Straight-line rent 117 (875) (1,977) (2,448) Tenant improvements
(7,885) (3,788) (14,468) (11,938) Leasing commissions (3,783)
(3,952) (12,609) (7,811) Non-investment capex (1,842)
(1,162) (5,543) (4,306) Adjusted Funds From
Operations (AFFO) $ 13,667 $ 17,242 $ 71,921 $ 79,830 Per
Share Data EPS $ 0.02 $ 0.15 $ 0.08 $ 0.35 FFO $ 0.25 $ 0.27 $ 1.03
$ 1.07 AFFO $ 0.13 $ 0.17 $ 0.70 $ 0.80 Weighted average
shares (basic and diluted) 107,231 100,187 102,843 100,187
During the three months ended June 30, 2016 we changed the
definition of FFO to exclude hedge ineffectiveness, which does not
affect any prior period. Our interest rate swaps effectively fix
interest rates on our term loans; however, there is no floor on the
variable interest rate of the swaps whereas the current term loans
are subject to a zero percent floor. As a result there is a
mismatch and the ineffective portion of the derivatives’ changes in
fair value are recognized directly into earnings each quarter as
hedge ineffectiveness. We believe that FFO excluding hedge
ineffectiveness is useful supplemental information regarding our
operating performance as it provides a more meaningful and
consistent comparison of our operating performance and allows
investors to more easily compare our operating results.
Funds From Operations (“FFO”)
The Company evaluates performance based on Funds From
Operations, which we refer to as FFO, as management believes that
FFO represents the most accurate measure of activity and is the
basis for distributions paid to equity holders. The Company defines
FFO as net income (computed in accordance with GAAP), excluding
gains (or losses) from sales of property, 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
(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 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
(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 and cash flows from
operating, investing and financing activities in the consolidated
financial statements.
View source
version on businesswire.com: http://www.businesswire.com/news/home/20170214006429/en/
For Franklin Street Properties Corp.Georgia Touma,
877-686-9496
Franklin Street Properties (AMEX:FSP)
Historical Stock Chart
From Mar 2024 to Apr 2024
Franklin Street Properties (AMEX:FSP)
Historical Stock Chart
From Apr 2023 to Apr 2024