• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees
    Legal
    Terms of usePrivacy policyCookie policy

    Franklin Street Properties Corp. Announces Fourth Quarter and Full Year 2024 Results

    2/11/25 4:29:00 PM ET
    $FSP
    Real Estate Investment Trusts
    Real Estate
    Get the next $FSP alert in real time by email

    Franklin Street Properties Corp. (the "Company", "FSP", "we" or "our") (NYSE:FSP), a real estate investment trust (REIT), announced its results for the fourth quarter and the year ended December 31, 2024.

    George J. Carter, Chairman and Chief Executive Officer, commented as follows:

    "During the fourth quarter of 2024, we leased a total of approximately 252,000 square feet of office space within our approximately 4.8 million square foot directly–owned property portfolio.

    As previously reported, on October 23, 2024, we completed the sale of our last property in Atlanta, Georgia. The property, known as Pershing Park Plaza, sold for a gross selling price of $34 million. On October 25, 2024, we repaid approximately $27.4 million of our debt with a portion of the net proceeds from the Pershing Park Plaza disposition. As of October 25, 2024 and December 31, 2024, our total indebtedness was approximately $250.3 million, equivalent to approximately $52 per square foot on our remaining approximately 4.8 million square foot directly-owned property portfolio."

    Financial Highlights

    • GAAP net loss was $8.5 million and $52.7 million, or $0.08 and $0.51 per basic and diluted share for the three and twelve months ended December 31, 2024, respectively.
    • Funds From Operations (FFO) was $2.7 million and $13.3 million, or $0.03 and $0.13 per basic and diluted share, for the three and twelve months ended December 31, 2024, respectively.

    Leasing Highlights

    • During the twelve months ended December 31, 2024, we leased approximately 616,000 square feet, including 171,000 square feet of new leases.
    • Our directly-owned real estate portfolio of 14 owned properties, totaling approximately 4.8 million square feet, was approximately 70.3% leased as of December 31, 2024, compared to approximately 74.0% leased as of December 31, 2023. The decrease in the leased percentage is primarily a result of three property dispositions and lease expirations during the year ended December 31, 2024, which were partially offset by leasing completed during the year ended December 31, 2024.
    • The weighted average GAAP base rent per square foot achieved on leasing activity during the year ended December 31, 2024, was $30.06, or 8.2% higher than average rents in the respective properties for the year ended December 31, 2023. The average lease term on leases signed during the year ended December 31, 2024, was 6.3 years compared to 6.8 years during the year ended December 31, 2023. Overall, the portfolio weighted average rent per occupied square foot was $31.77 as of December 31, 2024, compared to $30.72 as of December 31, 2023.
    • We believe that our continuing portfolio of real estate is well located, primarily in the Sunbelt and Mountain West geographic regions, and consists of high-quality assets with upside leasing potential.

    Investment Highlights

    • We continue to believe that the current price of our common stock does not accurately reflect the intrinsic value of our underlying real estate assets. We will continue to seek to increase shareholder value by pursuing the sale of select properties when we believe that short to intermediate term valuation potential has been reached.
    • Since December of 2020, our property dispositions have resulted in aggregate gross proceeds of approximately $1.1 billion and reflect an average sales price per square foot of approximately $211.
    • Since December of 2020, we have used net proceeds from property dispositions to reduce our total indebtedness by approximately 75%, from approximately $1.0 billion to approximately $250 million.
    • On October 23, 2024, we sold our last property in Atlanta, Georgia, known as Pershing Park Plaza. The property, an approximately 160,145 square foot office building, sold for a gross selling price of $34 million. On October 25, 2024, we used approximately $27.4 million of the net proceeds from the disposition to repay debt resulting in a reduction in total indebtedness to an aggregate of approximately $250.3 million, which reflects about $52 per square foot on the remaining approximately 4.8 million square foot directly owned portfolio.

    Dividends

    • On January 10, 2025, we announced that our Board of Directors declared a quarterly cash dividend for the three months ended December 31, 2024, of $0.01 per share of common stock that will be paid on February 13, 2025, to stockholders of record on January 24, 2025.

    Consolidation of Sponsored REIT

    As of January 1, 2023, we consolidated the operations of our Monument Circle sponsored REIT into our financial statements. On October 29, 2021, we agreed to amend and restate our existing loan to Monument Circle that is secured by a mortgage on real estate owned by Monument Circle, which we refer to as the Sponsored REIT Loan. The amended and restated Sponsored REIT Loan extended the maturity date from December 6, 2022 to June 30, 2023 (and was further extended to September 30, 2023 on June 26, 2023), increased the aggregate principal amount of the loan from $21 million to $24 million, and included certain other modifications. On September 26, 2023, the maturity date was extended to September 30, 2024 and on September 27, 2024, was further extended to September 30, 2025. In consideration of our agreement to amend and restate the Sponsored REIT Loan, we obtained from the stockholders of Monument Circle the right to vote their shares in favor of any sale of the property owned by Monument Circle any time on or after January 1, 2023. As a result of our obtaining this right to vote shares, GAAP variable interest entity (VIE) rules required us to consolidate Monument Circle as of January 1, 2023. A gain on consolidation of approximately $0.4 million was recognized in the three months ended March 31, 2023.

    Additional information about the consolidation of Monument Circle can be found in Note 2, "Significant Accounting Policies - Variable Interest Entities (VIEs)" and Note 3, "Related Party Transactions and Investments in Non-Consolidated Entities - Management fees and interest income from loans", in the Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for year ended December 31, 2024.

    Non-GAAP Financial Information

    A reconciliation of Net income (loss) to FFO, Adjusted Funds From Operations (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.

    2024 Net Income (Loss), FFO and Disposition Guidance

    At this time, due primarily to economic conditions and uncertainty surrounding the timing and amount of proceeds received from property dispositions, we are continuing suspension of Net Income (Loss), FFO and property disposition guidance.

    Real Estate Update

    Supplementary schedules provide property information for the Company's owned and consolidated properties as of December 31, 2024. 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 12, 2025, at 11:00 a.m. (ET) to discuss the fourth quarter and full year 2024 results. To access the call, please dial 888-440-4368 and use conference ID 5398803. Internationally, the call may be accessed by dialing 646-960-0856 and using conference ID 5398803. 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 infill and central business district (CBD) office properties in the U.S. Sunbelt and Mountain West, as well as select opportunistic markets. FSP is focused on 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 those relating to expectations for future potential leasing activity, expectations for future potential property dispositions, the payment of dividends and the repayment of debt in future periods, value creation/enhancement in future periods and expectations for growth and leasing activities in future periods 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, adverse changes in general economic or local market conditions, including as a result of the long-term effects of the COVID-19 pandemic, wars, terrorist attacks or other acts of violence, which may negatively affect the markets in which we and our tenants operate, inflation rates, interest rates, 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, adverse changes in energy prices, which if sustained, could negatively impact occupancy and rental rates in the markets in which we own properties, including energy-influenced markets such as Dallas, Denver and Houston, 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 increases in construction costs, increases in the level of general and administrative costs as a percentage of revenues as revenues decrease as a result of property dispositions, 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, 2024, which 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 Loss

    I

     

    Franklin Street Properties Corp. Financial Results

    Supplementary Schedule A

    Condensed Consolidated Statements of Operations

    (Unaudited)

     

     

    For the

     

    For the

     

     

    Three Months Ended

     

    Year Ended

     

     

    December 31,

     

    December 31,

    (in thousands, except per share amounts)

     

    2024

     

    2023

     

    2024

     

    2023

     

     

     

     

     

     

     

     

     

     

     

     

     

    Revenue:

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

    $

    28,375

     

     

    $

    34,519

     

     

    $

    120,080

     

     

    $

    145,446

     

    Other

     

     

    —

     

     

     

    252

     

     

     

    32

     

     

     

    261

     

    Total revenue

     

     

    28,375

     

     

     

    34,771

     

     

     

    120,112

     

     

     

    145,707

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Expenses:

     

     

     

     

     

     

     

     

     

     

     

     

    Real estate operating expenses

     

     

    11,423

     

     

     

    13,105

     

     

     

    45,043

     

     

     

    50,732

     

    Real estate taxes and insurance

     

     

    5,541

     

     

     

    5,943

     

     

     

    22,716

     

     

     

    27,200

     

    Depreciation and amortization

     

     

    10,756

     

     

     

    11,958

     

     

     

    44,774

     

     

     

    54,738

     

    General and administrative

     

     

    2,815

     

     

     

    3,172

     

     

     

    13,884

     

     

     

    14,021

     

    Interest

     

     

    5,911

     

     

     

    6,219

     

     

     

    26,424

     

     

     

    24,318

     

    Total expenses

     

     

    36,446

     

     

     

    40,397

     

     

     

    152,841

     

     

     

    171,009

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss on extinguishment of debt

     

     

    (428

    )

     

     

    —

     

     

     

    (1,042

    )

     

     

    (106

    )

    Gain on consolidation of Sponsored REIT

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    394

     

    Gain (loss) on sale of properties and impairment of assets held for sale, net

     

     

    (367

    )

     

     

    8,701

     

     

     

    (20,826

    )

     

     

    (23,384

    )

    Interest income

     

     

    394

     

     

     

    567

     

     

     

    2,090

     

     

     

    567

     

    Income (loss) before taxes

     

     

    (8,472

    )

     

     

    3,642

     

     

     

    (52,507

    )

     

     

    (47,831

    )

    Tax expense

     

     

    54

     

     

     

    67

     

     

     

    216

     

     

     

    279

     

    Net income (loss)

     

    $

    (8,526

    )

     

    $

    3,575

     

     

    $

    (52,723

    )

     

    $

    (48,110

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

    Weighted average number of shares outstanding, basic and diluted

     

     

    103,567

     

     

     

    103,430

     

     

     

    103,510

     

     

     

    103,357

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss) per share, basic and diluted

     

    $

    (0.08

    )

     

    $

    0.03

     

     

    $

    (0.51

    )

     

    $

    (0.47

    )

     

    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)

     

    2024

     

    2023

    Assets:

     

     

     

     

     

     

    Real estate assets:

     

     

     

     

     

     

    Land

     

    $

    105,298

     

     

    $

    110,298

     

    Buildings and improvements

     

     

    1,096,265

     

     

     

    1,133,971

     

    Fixtures and equipment

     

     

    11,053

     

     

     

    12,904

     

     

     

     

    1,212,616

     

     

     

    1,257,173

     

    Less accumulated depreciation

     

     

    377,708

     

     

     

    366,349

     

    Real estate assets, net

     

     

    834,908

     

     

     

    890,824

     

    Acquired real estate leases, less accumulated amortization of $13,613 and $20,413, respectively

     

     

    4,205

     

     

     

    6,694

     

    Assets held for sale

     

     

    —

     

     

     

    73,318

     

    Cash, cash equivalents and restricted cash

     

     

    42,683

     

     

     

    127,880

     

    Tenant rent receivables

     

     

    1,283

     

     

     

    2,191

     

    Straight-line rent receivable

     

     

    37,727

     

     

     

    40,397

     

    Prepaid expenses and other assets

     

     

    3,114

     

     

     

    4,239

     

    Office computers and furniture, net of accumulated depreciation of $1,073 and $1,020, respectively

     

     

    70

     

     

     

    123

     

    Deferred leasing commissions, net of accumulated amortization of $14,195 and $16,008, respectively

     

     

    22,941

     

     

     

    23,664

     

    Total assets

     

    $

    946,931

     

     

    $

    1,169,330

     

     

     

     

     

     

     

     

    Liabilities and Stockholders' Equity:

     

     

     

     

     

     

    Liabilities:

     

     

     

     

     

     

    Bank note payable

     

    $

    —

     

     

    $

    90,000

     

    Term loans payable, less unamortized financing costs of $2,220 and $293, respectively

     

     

    124,491

     

     

     

    114,707

     

    Series A & Series B Senior Notes, less unamortized financing costs of $1,191 and $329, respectively

     

     

    122,430

     

     

     

    199,670

     

    Accounts payable and accrued expenses

     

     

    34,067

     

     

     

    41,879

     

    Accrued compensation

     

     

    3,097

     

     

     

    3,644

     

    Tenant security deposits

     

     

    6,237

     

     

     

    6,204

     

    Lease liability

     

     

    707

     

     

     

    334

     

    Acquired unfavorable real estate leases, less accumulated amortization of $89 and $396, respectively

     

     

    45

     

     

     

    87

     

    Total liabilities

     

     

    291,074

     

     

     

    456,525

     

     

     

     

     

     

     

     

    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, 103,566,715 and 103,430,353 shares issued and outstanding, respectively

     

     

    10

     

     

     

    10

     

    Additional paid-in capital

     

     

    1,335,361

     

     

     

    1,335,091

     

    Accumulated other comprehensive income

     

     

    —

     

     

     

    355

     

    Accumulated distributions in excess of accumulated earnings

     

     

    (679,514

    )

     

     

    (622,651

    )

    Total stockholders' equity

     

     

    655,857

     

     

     

    712,805

     

    Total liabilities and stockholders' equity

     

    $

    946,931

     

     

    $

    1,169,330

     

     

    Franklin Street Properties Corp. Financial Results

    Supplementary Schedule C

    Condensed Consolidated Statements of Cash Flows

    (Unaudited)

     

     

     

     

     

     

     

     

     

    For the

     

     

    Year Ended

     

     

    December 31,

    (in thousands)

     

    2024

     

    2023

    Cash flows from operating activities:

     

     

     

     

     

     

    Net loss

     

    $

    (52,723

    )

     

    $

    (48,110

    )

    Adjustments to reconcile net income (loss) to net cash provided by operating activities:

     

     

     

     

     

     

    Depreciation and amortization expense

     

     

    47,742

     

     

     

    57,240

     

    Amortization of above and below market leases

     

     

    (17

    )

     

     

    (44

    )

    Amortization of other comprehensive income into interest expense

     

     

    (355

    )

     

     

    (3,851

    )

    Shares issued as compensation

     

     

    270

     

     

     

    315

     

    Loss on extinguishment of debt

     

     

    1,042

     

     

     

    106

     

    Gain on consolidation of Sponsored REIT

     

     

    —

     

     

     

    (394

    )

    Loss on sale of properties and impairment of assets held for sale, net

     

     

    20,826

     

     

     

    23,384

     

    Changes in operating assets and liabilities:

     

     

     

     

     

     

    Tenant rent receivables

     

     

    908

     

     

     

    10

     

    Straight-line rents

     

     

    1,970

     

     

     

    625

     

    Lease acquisition costs

     

     

    (666

    )

     

     

    (2,007

    )

    Prepaid expenses and other assets

     

     

    355

     

     

     

    382

     

    Accounts payable and accrued expenses

     

     

    (3,708

    )

     

     

    (2,709

    )

    Accrued compensation

     

     

    (547

    )

     

     

    —

     

    Tenant security deposits

     

     

    33

     

     

     

    494

     

    Payment of deferred leasing commissions

     

     

    (6,143

    )

     

     

    (7,575

    )

    Net cash provided by operating activities

     

     

    8,987

     

     

     

    17,866

     

    Cash flows from investing activities:

     

     

     

     

     

     

    Property improvements, fixtures and equipment

     

     

    (25,213

    )

     

     

    (31,637

    )

    Consolidation of Sponsored REIT

     

     

    —

     

     

     

    3,048

     

    Proceeds received from sales of properties

     

     

    95,497

     

     

     

    142,225

     

    Net cash provided by investing activities

     

     

    70,284

     

     

     

    113,636

     

    Cash flows from financing activities:

     

     

     

     

     

     

    Distributions to stockholders

     

     

    (4,140

    )

     

     

    (4,133

    )

    Proceeds received from termination of interest rate swap

     

     

    —

     

     

     

    4,206

     

    Borrowings under Bank note payable

     

     

    —

     

     

     

    77,000

     

    Repayments of Bank note payable

     

     

    (22,667

    )

     

     

    (35,000

    )

    Repayments of Term loans payable

     

     

    (55,622

    )

     

     

    (50,000

    )

    Repayments of Series A&B Senior Notes

     

     

    (76,379

    )

     

     

    —

     

    Deferred financing costs

     

     

    (5,660

    )

     

     

    (2,327

    )

    Net cash used in financing activities

     

     

    (164,468

    )

     

     

    (10,254

    )

    Net increase (decrease) in cash, cash equivalents and restricted cash

     

     

    (85,197

    )

     

     

    121,248

     

    Cash, cash equivalents and restricted cash, beginning of year

     

     

    127,880

     

     

     

    6,632

     

    Cash, cash equivalents and restricted cash, end of period

     

    $

    42,683

     

     

    $

    127,880

     

     

    Franklin Street Properties Corp. Earnings Release

    Supplementary Schedule D

    Real Estate Portfolio Summary Information

    (Unaudited & Approximated)

     

     

     

     

     

    Commercial portfolio lease expirations (1)

     

     

     

     

    Year

     

    Total

    Square Feet

     

    % of

    Portfolio

    2025

     

    321,725

     

    6.4

    %

    2026

     

    609,509

     

     

    12.1

    %

    2027

     

    301,642

     

     

    6.0

    %

    2028

     

    259,540

     

     

    5.2

    %

    2029

     

    486,384

     

     

    9.7

    %

    Thereafter (2)

     

    3,041,213

     

     

    60.6

    %

     

     

    5,020,013

     

     

    100.0

    %

    ____________________

    (1)

     

    Percentages are determined based upon total square footage.

    (2)

     

    Includes 1,632,976 square feet of vacancies at our owned and consolidated properties as of December 31, 2024.

    (dollars & square feet in 000's)

     

    As of December 31, 2024

     

     

     

     

     

     

     

    % of

     

    Square

     

    % of

    State

     

    Properties

     

    Investment

     

    Portfolio

     

    Feet

     

    Portfolio

     

     

     

     

     

     

     

     

     

     

     

     

    Colorado

     

    4

     

     

    $

    442,982

     

     

    53.0

    %

     

    2,140

     

     

    42.6

    %

    Texas

     

    7

     

     

    259,575

     

    31.1

    %

     

    1,909

     

    38.0

    %

    Minnesota

     

    3

     

     

     

    113,338

     

     

    13.6

    %

     

    757

     

     

    15.1

    %

    Indiana

     

    1

     

     

     

    19,013

     

     

    2.3

    %

     

    214

     

     

    4.3

    %

    Total

     

    15

     

     

    $

    834,908

     

     

    100.0

    %

     

    5,020

     

     

    100.0

    %

     

    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

     

    Year Ended

     

     

    31-Mar-24

     

    30-Jun-24

     

    30-Sep-24

     

    31-Dec-24

     

    31-Dec-24

    Tenant improvements

     

    $

    2,619

     

     

    $

    2,558

     

     

    $

    4,444

     

     

    $

    4,173

     

     

    $

    13,794

     

    Deferred leasing costs

     

     

    2,237

     

     

    511

     

     

    421

     

     

    2,974

     

     

    6,143

    Non-investment capex

     

     

    1,019

     

     

     

    1,480

     

     

     

    1,658

     

     

     

    2,568

     

     

     

    6,725

     

     

     

    $

    5,875

     

     

    $

    4,549

     

     

    $

    6,523

     

     

    $

    9,715

     

     

    $

    26,662

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (in thousands)

     

    For the Three Months Ended

     

    Year Ended

     

     

    31-Mar-23

     

    30-Jun-23

     

    30-Sep-23

     

    31-Dec-23

     

    31-Dec-23

    Tenant improvements

     

    $

    3,047

     

     

    $

    4,381

     

     

    $

    3,653

     

     

    $

    5,295

     

     

    $

    16,376

     

    Deferred leasing costs

     

     

    908

     

     

    3,230

     

     

    1,114

     

     

    1,649

     

     

    6,901

    Non-investment capex

     

     

    2,967

     

     

     

    2,042

     

     

     

    1,775

     

     

     

    5,230

     

     

     

    12,014

     

     

     

    $

    6,922

     

     

    $

    9,653

     

     

    $

    6,542

     

     

    $

    12,174

     

     

    $

    35,291

     

     

     

     

     

     

     

    Square foot & leased percentages

     

    December 31,

     

    December 31,

     

     

     

    2024

     

    2023

     

    Owned Properties:

     

     

     

     

     

    Number of properties (a)

     

    14

     

    17

     

    Square feet

     

    4,806,253

     

    5,565,782

     

    Leased percentage

     

    70.3%

     

    74.0%

     

     

     

     

     

     

     

    Consolidated Property - Single Asset REIT (SAR):

     

     

     

     

     

    Number of properties

     

    1

     

    1

     

    Square feet

     

    213,760

     

    213,760

     

    Leased percentage

     

    4.1%

     

    4.1%

     

     

     

     

     

     

     

    Total Owned and Consolidated Properties:

     

     

     

     

     

    Number of properties

     

    15

     

    18

     

    Square feet

     

    5,020,013

     

    5,779,542

     

    Leased percentage

     

    67.5%

     

    71.5%

     

     

    (a) Includes two properties that were classified as assets held for sale as of December 31, 2023.

     

    Franklin Street Properties Corp. Earnings Release

    Supplementary Schedule F

    Percentage of Leased Space

    (Unaudited & Estimated)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Property Name

     

    Location

     

    Square Feet

     

    % Leased (1)

    as of

    30-Sep-24

     

    Third

    Quarter

    Average %

    Leased (2)

     

    % Leased (1)

    as of

    31-Dec-24

     

    Fourth

    Quarter

    Average %

    Leased (2)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    1

     

    PARK TEN

     

    Houston, TX

     

    157,609

     

    82.1%

     

    82.1%

     

    83.5%

     

    83.5%

    2

     

    PARK TEN PHASE II

     

    Houston, TX

     

    156,746

     

    66.9%

     

    66.9%

     

    75.5%

     

    69.7%

    3

     

    GREENWOOD PLAZA

     

    Englewood, CO

     

    196,236

     

    65.0%

     

    65.0%

     

    65.0%

     

    65.0%

    4

     

    ADDISON

     

    Addison, TX

     

    289,333

     

    79.4%

     

    79.4%

     

    79.9%

     

    79.9%

    5

     

    LIBERTY PLAZA

     

    Addison, TX

     

    217,841

     

    75.9%

     

    75.9%

     

    78.4%

     

    76.2%

    6

     

    ELDRIDGE GREEN

     

    Houston, TX

     

    248,399

     

    100.0%

     

    100.0%

     

    100.0%

     

    100.0%

    7

     

    121 SOUTH EIGHTH ST

     

    Minneapolis, MN

     

    297,541

     

    72.4%

     

    75.6%

     

    78.5%

     

    76.4%

    8

     

    801 MARQUETTE AVE

     

    Minneapolis, MN

     

    129,691

     

    91.8%

     

    91.8%

     

    91.8%

     

    91.8%

    9

     

    LEGACY TENNYSON CTR

     

    Plano, TX

     

    209,562

     

    51.0%

     

    52.4%

     

    51.0%

     

    51.0%

    10

     

    WESTCHASE I & II

     

    Houston, TX

     

    629,025

     

    68.8%

     

    67.6%

     

    65.5%

     

    65.5%

    11

     

    1999 BROADWAY

     

    Denver, CO

     

    682,639

     

    50.7%

     

    50.7%

     

    50.2%

     

    50.4%

    12

     

    1001 17TH STREET

     

    Denver, CO

     

    649,400

     

    76.5%

     

    76.5%

     

    75.4%

     

    75.4%

    13

     

    PLAZA SEVEN

     

    Minneapolis, MN

     

    330,096

     

    53.8%

     

    55.0%

     

    52.8%

     

    52.2%

     

     

    PERSHING PLAZA (3)

     

    Atlanta, GA

     

    —

     

    79.8%

     

    79.8%

     

    (3)

     

    (3)

    14

     

    600 17TH STREET

     

    Denver, CO

     

    612,135

     

    76.7%

     

    77.1%

     

    77.1%

     

    76.8%

     

     

    OWNED PORTFOLIO

     

     

     

    4,806,253

     

    70.4%

     

    70.6%

     

    70.3%

     

    69.8%

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    15

     

    MONUMENT CIRCLE (4)

     

    Indianapolis, IN

     

    213,760

     

    4.1%

     

    4.1%

     

    4.1%

     

    4.1%

     

     

    OWNED & CONSOLIDATED PORTFOLIO

     

     

     

    5,020,013

     

    67.7%

     

    67.9%

     

    67.5%

     

    67.0%

    ____________________

    (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 three months during the quarter.

    (3)

     

    Property was sold on October 23, 2024.

    (4)

     

    Consolidated property as of January 1, 2023, which was previously a managed property.

     

    Franklin Street Properties Corp. Earnings Release

    Supplementary Schedule G

    Largest 20 Tenants – FSP Owned and Consolidated Portfolio

    (Unaudited & Estimated)

     

    The following table includes the largest 20 tenants in FSP's owned and consolidated portfolio based on total square feet:

     

    As of December 31, 2024

     

     

     

     

     

     

     

     

     

     

     

     

     

    % of

     

     

    Tenant

     

    Sq Ft

     

    Portfolio

    1

     

    CITGO Petroleum Corporation

     

    248,399

     

    4.9%

    2

     

    EOG Resources, Inc.

     

    169,167

     

    3.4%

    3

     

    US Government

     

    168,573

     

    3.4%

    4

     

    Kaiser Foundation Health Plan, Inc.

     

    120,979

     

    2.4%

    5

     

    Deluxe Corporation

     

    98,922

     

    2.0%

    6

     

    Ping Identity Corp.

     

    89,856

     

    1.8%

    7

     

    Olin Corporation

     

    81,480

     

    1.6%

    8

     

    Permian Resources Operating, LLC

     

    67,856

     

    1.3%

    9

     

    Hall and Evans LLC

     

    65,878

     

    1.3%

    10

     

    Cyxtera Management, Inc.

     

    61,826

     

    1.2%

    11

     

    Precision Drilling (US) Corporation

     

    59,569

     

    1.2%

    12

     

    PwC US Group

     

    54,334

     

    1.1%

    13

     

    Coresite, LLC

     

    49,518

     

    1.0%

    14

     

    Schwegman, Lundberg & Woessner, P.A.

     

    46,269

     

    0.9%

    15

     

    Invenergy, LLC.

     

    42,505

     

    0.9%

    16

     

    Ark-La-Tex Financial Services, LLC.

     

    41,011

     

    0.8%

    17

     

    Chevron U.S.A., Inc.

     

    35,088

     

    0.7%

    18

     

    QB Energy Operating, LLC

     

    34,063

     

    0.7%

    19

     

    CarOffer, LLC.

     

    30,913

     

    0.6%

    20

     

    WDT Acquisition Corporation

     

    30,913

     

    0.6%

     

     

    Total

     

    1,597,119

     

    31.8%

     

    Franklin Street Properties Corp. Earnings Release

    Supplementary Schedule H

    Reconciliation and Definitions of Funds From Operations ("FFO") and

    Adjusted Funds From Operations ("AFFO")

    A reconciliation of Net income (loss) to FFO and AFFO is shown below and a definition of FFO and AFFO is provided on Supplementary Schedule I. Management believes FFO and AFFO are used broadly throughout the real estate investment trust (REIT) industry as measurements of performance. The Company has included the National Association of Real Estate Investment Trusts (NAREIT) FFO definition as of May 17, 2016 in the table and notes that other REITs may not define FFO in accordance with the current NAREIT definition or may interpret the current NAREIT definition differently. The Company's computation of FFO and AFFO may not be comparable to FFO or AFFO reported by other REITs or real estate companies that define FFO or AFFO differently.

    Reconciliation of Net income (loss) to FFO and AFFO:

     

    Three Months Ended

     

    Year Ended

     

     

    December 31,

     

    December 31,

    (In thousands, except per share amounts)

     

    2024

     

    2023

     

    2024

     

    2023

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income (loss)

     

    $

    (8,526

    )

     

    $

    3,575

     

     

    $

    (52,723

    )

     

    $

    (48,110

    )

    Gain on consolidation of Sponsored REIT

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (394

    )

    Loss on sale of properties and impairment of asset held for sale, net

     

     

    367

     

     

     

    (8,701

    )

     

     

    20,826

     

     

     

    23,384

     

    Depreciation & amortization

     

     

    10,755

     

     

     

    11,952

     

     

     

    44,757

     

     

     

    54,694

     

    NAREIT FFO

     

     

    2,596

     

     

     

    6,826

     

     

     

    12,860

     

     

     

    29,574

     

    Lease Acquisition costs

     

     

    111

     

     

     

    112

     

     

     

    426

     

     

     

    390

     

    Funds From Operations (FFO)

     

    $

    2,707

     

     

    $

    6,938

     

     

    $

    13,286

     

     

    $

    29,964

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Funds From Operations (FFO)

     

    $

    2,707

     

     

    $

    6,938

     

     

    $

    13,286

     

     

    $

    29,964

     

    Loss on extinguishment of debt

     

     

    428

     

     

     

    —

     

     

     

    1,042

     

     

     

    106

     

    Amortization of deferred financing costs

     

     

    703

     

     

     

    576

     

     

     

    2,968

     

     

     

    2,502

     

    Shares issued as compensation

     

     

    —

     

     

     

    —

     

     

     

    270

     

     

     

    315

     

    Straight-line rent

     

     

    720

     

     

     

    198

     

     

     

    1,969

     

     

     

    626

     

    Tenant improvements

     

     

    (4,173

    )

     

     

    (5,295

    )

     

     

    (13,794

    )

     

     

    (16,376

    )

    Leasing commissions

     

     

    (2,974

    )

     

     

    (1,649

    )

     

     

    (6,143

    )

     

     

    (6,901

    )

    Non-investment capex

     

     

    (2,568

    )

     

     

    (5,230

    )

     

     

    (6,725

    )

     

     

    (12,014

    )

    Adjusted Funds From Operations (AFFO)

     

    $

    (5,157

    )

     

    $

    (4,462

    )

     

    $

    (7,127

    )

     

    $

    (1,778

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

    Per Share Data

     

     

     

     

     

     

     

     

     

     

     

     

    EPS

     

    $

    (0.08

    )

     

    $

    0.03

     

     

    $

    (0.51

    )

     

    $

    (0.47

    )

    FFO

     

    $

    0.03

     

     

    $

    0.07

     

     

    $

    0.13

     

     

    $

    0.29

     

    AFFO

     

    $

    (0.05

    )

     

    $

    (0.04

    )

     

    $

    (0.07

    )

     

    $

    (0.02

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

    Weighted average shares (basic and diluted)

     

     

    103,567

     

     

     

    103,430

     

     

     

    103,510

     

     

     

    103,357

     

     

    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, acquisition costs of newly acquired properties that are not capitalized and lease acquisition costs that are not capitalized plus depreciation and amortization, including amortization of acquired above and below market lease intangibles and impairment charges on mortgage loans, 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 the National Association of Real Estate Investment Trusts, or 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 loss on extinguishment of debt that is non-cash, (3) excluding our proportionate share of FFO and including distributions received, from non-consolidated REITs, (4) excluding the effect of straight-line rent, (5) plus the amortization of deferred financing costs, (6) plus the value of shares issued as compensation and (7) 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

    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 extinguishment of debt, 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 all periods presented. We exclude properties that have been placed in service, but that do not have operating activity for all periods presented, 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:

    (in thousands)

     

    Rentable Square Feet

    or RSF

     

    Three Months Ended

    31-Dec-24

     

    Three Months Ended

    30-Sep-24

     

    Inc

    (Dec)

     

    %

    Change

     

    Region

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    MidWest

     

    757

     

     

    1,170

     

     

    1,278

     

     

    (108

    )

     

    (8.5

    )

    %

    South

     

    1,909

     

     

     

    4,549

     

     

     

    4,390

     

     

     

    159

     

     

    3.6

     

    %

    West

     

    2,140

     

     

     

    5,670

     

     

     

    6,037

     

     

     

    (367

    )

     

    (6.1

    )

    %

    Property NOI* from Owned Properties

     

    4,806

     

     

     

    11,389

     

     

     

    11,705

     

     

     

    (316

    )

     

    (2.7

    )

    %

    Disposition and Acquisition Properties (a)

     

    214

     

     

     

    (266

    )

     

     

    678

     

     

     

    (944

    )

     

    (7.5

    )

    %

    NOI*

     

    5,020

     

     

    $

    11,123

     

     

    $

    12,383

     

     

    $

    (1,260

    )

     

    (10.2

    )

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Sequential Same Store

     

     

     

    $

    11,389

     

     

    $

    11,705

     

     

    $

    (316

    )

     

    (2.7

    )

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Less Nonrecurring

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Items in NOI* (b)

     

     

     

     

    185

     

     

     

    78

     

     

     

    107

     

     

    (0.9

    )

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Comparative

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Sequential Same Store

     

     

     

    $

    11,204

     

     

    $

    11,627

     

     

    $

    (423

    )

     

    (3.6

    )

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Reconciliation to

    Net loss

     

     

     

    Three Months Ended

    31-Dec-24

     

    Three Months Ended

    30-Sep-24

     

     

     

     

     

     

    Net loss

     

     

     

    $

    (8,526

    )

     

    $

    (15,622

    )

     

     

     

     

     

     

    Add (deduct):

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss on extinguishment of debt

     

     

     

     

    428

     

     

     

    477

     

     

     

     

     

     

     

    Loss on sale of properties and impairment of assets held for sale, net

     

     

     

     

    367

     

     

     

    7,254

     

     

     

     

     

     

     

    Management fee income

     

     

     

     

    (386

    )

     

     

    (422

    )

     

     

     

     

     

     

    Depreciation and amortization

     

     

     

     

    10,757

     

     

     

    10,911

     

     

     

     

     

     

     

    Amortization of above/below market leases

     

     

     

     

    (1

    )

     

     

    (5

    )

     

     

     

     

     

     

    General and administrative

     

     

     

     

    2,815

     

     

     

    3,275

     

     

     

     

     

     

     

    Interest expense

     

     

     

     

    5,912

     

     

     

    6,585

     

     

     

     

     

     

     

    Interest income

     

     

     

     

    (395

    )

     

     

    (340

    )

     

     

     

     

     

     

    Non-property specific items, net

     

     

     

     

    152

     

     

     

    270

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    NOI*

     

     

     

    $

    11,123

     

     

    $

    12,383

     

     

     

     

     

     

     

    (a)

     

    We define Disposition and Acquisition Properties as properties that were sold acquired or consolidated and do not have operating activity for all periods presented.

    (b)

     

    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/20250211364803/en/

    Georgia Touma (877) 686-9496

    Get the next $FSP alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $FSP

    DatePrice TargetRatingAnalyst
    More analyst ratings