• 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 Third Quarter 2024 Results

    10/29/24 4:33:00 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 third quarter ended September 30, 2024.

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

    "As the fourth quarter of 2024 begins, we continue to believe that the current price of our common stock does not accurately reflect the value of our underlying real estate assets. We will seek to increase shareholder value by continuing to (1) pursue the sale of select properties when we believe that short to intermediate term valuation potential has been reached and (2) strive to increase occupancy through leasing of vacant space. We intend to use proceeds from property dispositions primarily for debt reductions.

    During the third quarter of 2024, we leased a total of approximately 92,000 square feet of office space within our approximately 5.0 million square foot directly–owned property portfolio.

    During the third quarter of 2024, we completed the sale of our last property in the Commonwealth of Virginia on July 8, 2024. The property, located in Glen Allen and known as Innsbrook, sold for a gross selling price of $31 million. On July 10, 2024, we repaid approximately $25.3 million of our debt with a portion of the net proceeds of the Innsbrook disposition.

    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, 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.

    We look forward to the remainder of 2024 and beyond with anticipation and optimism."

    Financial Highlights

    • GAAP net loss was $15.6 million and $44.2 million, or $0.15 and $0.43 per basic and diluted share for the three and nine months ended September 30, 2024, respectively.
    • Funds From Operations (FFO) was $2.7 million and $10.6 million, or $0.03 and $0.10 per basic and diluted share, for the three and nine months ended September 30, 2024, respectively.

    Leasing Highlights

    • During the nine months ended September 30, 2024, we leased approximately 364,000 square feet, including 122,000 square feet of new leases.
    • Our directly-owned real estate portfolio of 15 owned properties, totaling approximately 5.0 million square feet, was approximately 70.4% leased as of September 30, 2024, compared to approximately 74.0% leased as of December 31, 2023. The decrease in the leased percentage is primarily a result of two property dispositions and lease expirations during the nine months ended September 30, 2024, which were partially offset by leasing completed during the nine months ended September 30, 2024 .
    • The weighted average GAAP base rent per square foot achieved on leasing activity during the nine months ended September 30, 2024, was $29.94, or 10.9% higher than average rents in the respective properties for the year ended December 31, 2023. The average lease term on leases signed during the nine months ended September 30, 2024, was 5.4 years compared to 6.8 years during the year ended December 31, 2023. Overall, the portfolio weighted average rent per occupied square foot was $31.92 as of September 30, 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

    • To reduce indebtedness, since December of 2020, FSP has selectively sold office properties when values and circumstances have warranted.
    • Since December of 2020, our dispositions have resulted in aggregate gross proceeds of approximately $1,077,000,000 and reflect an average sales price per square foot of approximately $211.
    • On July 8, 2024, we sold our last property in the Commonwealth of Virginia. The property was a low-rise office property located in Glen Allen (Greater Richmond) and known as Innsbrook. The property sold for a gross selling price of $31 million. On July 10, 2024, we used approximately $25.3 million of the net proceeds from the disposition to repay debt.
    • 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 October 4, 2024, we announced that our Board of Directors declared a quarterly cash dividend for the three months ended September 30, 2024, of $0.01 per share of common stock that will be paid on November 7, 2024, to stockholders of record on October 18, 2024.

    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 1, "Organization, Properties, Basis of Presentation, Financial Instruments, and Recent Accounting Standards – Variable Interest Entities (VIEs)" and Note 2, "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 Quarterly Report on Form 10-Q for the three and nine months ended September 30, 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 September 30, 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 October 30, 2024, at 11:00 a.m. (ET) to discuss the third quarter 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, 2023, 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

     

    Nine Months Ended

     

     

     

    September 30,

     

    September 30,

     

    (in thousands, except per share amounts)

     

    2024

     

     

    2023

     

     

    2024

     

     

    2023

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Revenue:

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

    $

    29,662

     

     

    $

    36,903

     

     

    $

    91,705

     

     

    $

    110,927

     

     

    Other

     

     

    20

     

     

     

    —

     

     

     

    32

     

     

     

    9

     

     

    Total revenue

     

     

    29,682

     

     

     

    36,903

     

     

     

    91,737

     

     

     

    110,936

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Expenses:

     

     

     

     

     

     

     

     

     

     

     

     

     

    Real estate operating expenses

     

     

    11,574

     

     

     

    12,797

     

     

     

    33,620

     

     

     

    37,627

     

     

    Real estate taxes and insurance

     

     

    5,512

     

     

     

    7,115

     

     

     

    17,175

     

     

     

    21,257

     

     

    Depreciation and amortization

     

     

    10,911

     

     

     

    13,408

     

     

     

    34,018

     

     

     

    42,780

     

     

    General and administrative

     

     

    3,275

     

     

     

    3,265

     

     

     

    11,069

     

     

     

    10,849

     

     

    Interest

     

     

    6,585

     

     

     

    6,209

     

     

     

    20,513

     

     

     

    18,099

     

     

    Total expenses

     

     

    37,857

     

     

     

    42,794

     

     

     

    116,395

     

     

     

    130,612

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss on extinguishment of debt

     

     

    (477

    )

     

     

    (39

    )

     

     

    (614

    )

     

     

    (106

    )

     

    Gain on consolidation of Sponsored REIT

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    394

     

     

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

     

     

    (7,254

    )

     

     

    (39,671

    )

     

     

    (20,459

    )

     

     

    (32,085

    )

     

    Interest income

     

     

    340

     

     

     

    —

     

     

     

    1,696

     

     

     

    —

     

     

    Loss before taxes

     

     

    (15,566

    )

     

     

    (45,601

    )

     

     

    (44,035

    )

     

     

    (51,473

    )

     

    Tax expense

     

     

    56

     

     

     

    70

     

     

     

    162

     

     

     

    212

     

     

    Net loss

     

    $

    (15,622

    )

     

    $

    (45,671

    )

     

    $

    (44,197

    )

     

    $

    (51,685

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Weighted average number of shares outstanding, basic and diluted

     

     

    103,567

     

     

     

    103,430

     

     

     

    103,492

     

     

     

    103,333

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net loss per share, basic and diluted

     

    $

    (0.15

    )

     

    $

    (0.44

    )

     

    $

    (0.43

    )

     

    $

    (0.50

    )

     

     

    Franklin Street Properties Corp. Financial Results

    Supplementary Schedule B

    Condensed Consolidated Balance Sheets

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

    September 30,

     

    December 31,

     

    (in thousands, except share and par value amounts)

     

    2024

     

     

    2023

     

     

    Assets:

     

     

     

     

     

     

     

    Real estate assets:

     

     

     

     

     

     

     

    Land

     

    $

    105,298

     

     

    $

    110,298

     

     

    Buildings and improvements

     

     

    1,090,551

     

     

     

    1,133,971

     

     

    Fixtures and equipment

     

     

    10,776

     

     

     

    12,904

     

     

     

     

     

    1,206,625

     

     

     

    1,257,173

     

     

    Less accumulated depreciation

     

     

    369,276

     

     

     

    366,349

     

     

    Real estate assets, net

     

     

    837,349

     

     

     

    890,824

     

     

    Acquired real estate leases, less accumulated amortization of $16,465 and $20,413, respectively

     

     

    4,695

     

     

     

    6,694

     

     

    Assets held for sale

     

     

    32,926

     

     

     

    73,318

     

     

    Cash, cash equivalents and restricted cash

     

     

    42,375

     

     

     

    127,880

     

     

    Tenant rent receivables

     

     

    1,349

     

     

     

    2,191

     

     

    Straight-line rent receivable

     

     

    38,432

     

     

     

    40,397

     

     

    Prepaid expenses and other assets

     

     

    3,243

     

     

     

    4,239

     

     

    Office computers and furniture, net of accumulated depreciation of $1,063 and $1,020, respectively

     

     

    80

     

     

     

    123

     

     

    Deferred leasing commissions, net of accumulated amortization of $14,724 and $16,008, respectively

     

     

    21,064

     

     

     

    23,664

     

     

    Total assets

     

    $

    981,513

     

     

    $

    1,169,330

     

     

     

     

     

     

     

     

     

     

    Liabilities and Stockholders' Equity:

     

     

     

     

     

     

     

    Liabilities:

     

     

     

     

     

     

     

    Bank note payable

     

    $

    —

     

     

    $

    90,000

     

     

    Term loans payable, less unamortized financing costs of $2,956 and $293, respectively

     

     

    137,601

     

     

     

    114,707

     

     

    Series A & Series B Senior Notes, less unamortized financing costs of $1,585 and $329, respectively

     

     

    135,545

     

     

     

    199,670

     

     

    Accounts payable and accrued expenses

     

     

    32,821

     

     

     

    41,879

     

     

    Accrued compensation

     

     

    3,193

     

     

     

    3,644

     

     

    Tenant security deposits

     

     

    6,120

     

     

     

    6,204

     

     

    Lease liability

     

     

    763

     

     

     

    334

     

     

    Acquired unfavorable real estate leases, less accumulated amortization of $310 and $396, respectively

     

     

    51

     

     

     

    87

     

     

    Total liabilities

     

     

    316,094

     

     

     

    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

     

     

    (669,952

    )

     

     

    (622,651

    )

     

    Total stockholders' equity

     

     

    665,419

     

     

     

    712,805

     

     

    Total liabilities and stockholders' equity

     

    $

    981,513

     

     

    $

    1,169,330

     

     

     

    Franklin Street Properties Corp. Financial Results

    Supplementary Schedule C

    Condensed Consolidated Statements of Cash Flows

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

    For the

     

     

     

    Nine Months Ended

     

     

     

    September 30,

     

    (in thousands)

     

    2024

     

     

    2023

     

     

    Cash flows from operating activities:

     

     

     

     

     

     

     

    Net loss

     

    $

    (44,197

    )

     

    $

    (51,685

    )

     

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

     

     

     

     

     

     

     

    Depreciation and amortization expense

     

     

    36,284

     

     

     

    44,705

     

     

    Amortization of above and below market leases

     

     

    (17

    )

     

     

    (39

    )

     

    Amortization of other comprehensive income into interest expense

     

     

    (355

    )

     

     

    (2,789

    )

     

    Shares issued as compensation

     

     

    270

     

     

     

    315

     

     

    Loss on extinguishment of debt

     

     

    614

     

     

     

    106

     

     

    Gain on consolidation of Sponsored REIT

     

     

    —

     

     

     

    (394

    )

     

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

     

     

    20,459

     

     

     

    32,085

     

     

    Changes in operating assets and liabilities:

     

     

     

     

     

     

     

    Tenant rent receivables

     

     

    842

     

     

     

    (653

    )

     

    Straight-line rents

     

     

    1,249

     

     

     

    427

     

     

    Lease acquisition costs

     

     

    (660

    )

     

     

    (903

    )

     

    Prepaid expenses and other assets

     

     

    314

     

     

     

    (644

    )

     

    Accounts payable and accrued expenses

     

     

    (4,364

    )

     

     

    (2,516

    )

     

    Accrued compensation

     

     

    (451

    )

     

     

    (465

    )

     

    Tenant security deposits

     

     

    (84

    )

     

     

    (79

    )

     

    Payment of deferred leasing commissions

     

     

    (3,168

    )

     

     

    (5,926

    )

     

    Net cash provided by operating activities

     

     

    6,736

     

     

     

    11,545

     

     

    Cash flows from investing activities:

     

     

     

     

     

     

     

    Property improvements, fixtures and equipment

     

     

    (19,074

    )

     

     

    (26,024

    )

     

    Consolidation of Sponsored REIT

     

     

    —

     

     

     

    3,048

     

     

    Proceeds received from sales of properties

     

     

    62,909

     

     

     

    37,062

     

     

    Net cash provided by investing activities

     

     

    43,835

     

     

     

    14,086

     

     

    Cash flows from financing activities:

     

     

     

     

     

     

     

    Distributions to stockholders

     

     

    (3,104

    )

     

     

    (3,099

    )

     

    Proceeds received from termination of interest rate swap

     

     

    —

     

     

     

    4,206

     

     

    Borrowings under Bank note payable

     

     

    —

     

     

     

    67,000

     

     

    Repayments of Bank note payable

     

     

    (22,667

    )

     

     

    (35,000

    )

     

    Repayments of Term loans payable

     

     

    (41,775

    )

     

     

    (50,000

    )

     

    Repayments of Series A&B Senior Notes

     

     

    (62,870

    )

     

     

    —

     

     

    Deferred financing costs

     

     

    (5,660

    )

     

     

    (2,327

    )

     

    Net cash used in financing activities

     

     

    (136,076

    )

     

     

    (19,220

    )

     

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

     

     

    (85,505

    )

     

     

    6,411

     

     

    Cash, cash equivalents and restricted cash, beginning of year

     

     

    127,880

     

     

     

    6,632

     

     

    Cash, cash equivalents and restricted cash, end of period

    $

    42,375

    $

    13,043

    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

     

    2024

     

    76,685

     

    1.5

    %

     

    2025

     

    437,680

     

    8.4

    %

     

    2026

     

    597,396

     

    11.5

    %

     

    2027

     

    301,032

     

    5.8

    %

     

    2028

     

    252,285

     

    4.9

    %

     

    Thereafter (2)

     

    3,515,080

     

    67.9

    %

     

     

     

    5,180,158

     

    100.0

    %

     

    _______________________
    (1)

    Percentages are determined based upon total square footage.

    (2)

    Includes 1,674,459 square feet of vacancies at our owned and consolidated properties as of September 30, 2024.

     

     

     

     

     

     

     

     

     

     

     

     

    (dollars & square feet in 000's)

     

    As of September 30, 2024

     

     

     

     

     

     

     

     

    % of

     

    Square

     

    % of

     

    State

     

    Properties

     

    Investment

     

    Portfolio

     

    Feet

     

    Portfolio

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Colorado

     

    4

     

    $

    443,251

     

    52.9

    %

     

    2,140

     

    41.3

    %

     

    Texas

     

    7

     

     

    260,627

     

    31.1

    %

     

    1,909

     

    36.9

    %

     

    Georgia (a)

     

    1

     

     

    -

     

    0.0

    %

     

    160

     

    3.1

    %

     

    Minnesota

     

    3

     

     

    114,373

     

    13.7

    %

     

    757

     

    14.6

    %

     

    Indiana

     

    1

     

     

    19,098

     

    2.3

    %

     

    214

     

    4.1

    %

     

    Total

     

    16

     

    $

    837,349

     

    100.0

    %

     

    5,180

     

    100.0

    %

     

    _______________________
    (a)

    Includes one property that was classified as an asset held for sale as of September 30, 2024.

     

     

    Franklin Street Properties Corp. Earnings Release

    Supplementary Schedule E

    Portfolio and Other Supplementary Information

    (Unaudited & Approximated)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Recurring Capital Expenditures

     

     

     

    For the Nine

     

    (in thousands)

     

    For the Three Months Ended

     

    Months Ended

     

     

     

    31-Mar-24

     

    30-Jun-24

     

    30-Sep-24

     

    30-Sep-24

     

    Tenant improvements

     

    $

    2,619

     

    $

    2,558

     

    $

    4,444

     

    $

    9,621

     

    Deferred leasing costs

     

     

    2,237

     

     

    511

     

     

    421

     

     

    3,169

     

    Non-investment capex

     

     

    1,019

     

     

    1,480

     

     

    1,658

     

     

    4,157

     

     

     

    $

    5,875

     

    $

    4,549

     

    $

    6,523

     

    $

    16,947

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (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

     

    September 30,

     

    December 31,

     

     

     

    2024

     

    2023

     

    Owned Properties:

     

     

     

     

     

    Number of properties (a)

     

    15

     

    17

     

    Square feet

     

    4,966,398

     

    5,565,782

     

    Leased percentage

     

    70.4%

     

    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

     

    16

     

    18

     

    Square feet

     

    5,180,158

     

    5,779,542

     

    Leased percentage

     

    67.7%

     

    71.5%

     

    (a)

    Includes one property that was classified as an asset held for sale as of September 30, 2024 and 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)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Second

     

     

     

    Third

     

     

     

     

     

     

     

     

     

    % Leased (1)

     

    Quarter

     

    % Leased (1)

     

    Quarter

     

     

     

     

     

     

     

     

     

    as of

     

    Average %

     

    as of

     

    Average %

     

     

     

    Property Name

     

    Location

     

    Square Feet

     

    30-Jun-24

     

    Leased (2)

     

    30-Sep-24

     

    Leased (2)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    1

     

    PARK TEN

     

    Houston, TX

     

    157,609

     

    82.1

    %

     

    84.0

    %

     

    82.1

    %

     

    82.1

    %

     

    2

     

    PARK TEN PHASE II

     

    Houston, TX

     

    156,746

     

    66.9

    %

     

    85.6

    %

     

    66.9

    %

     

    66.9

    %

     

    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

    %

     

    79.4

    %

     

    79.4

    %

     

     

     

    INNSBROOK (3)

     

    Glen Allen, VA

     

    —

     

    89.6

    %

     

    89.9

    %

     

    (3

    )

     

    (3

    )

     

    5

     

    LIBERTY PLAZA

     

    Addison, TX

     

    217,841

     

    75.9

    %

     

    75.9

    %

     

    75.9

    %

     

    75.9

    %

     

    6

     

    ELDRIDGE GREEN

     

    Houston, TX

     

    248,399

     

    100.0

    %

     

    100.0

    %

     

    100.0

    %

     

    100.0

    %

     

    7

     

    121 SOUTH EIGHTH ST

     

    Minneapolis, MN

     

    297,541

     

    77.6

    %

     

    77.6

    %

     

    72.4

    %

     

    75.6

    %

     

    8

     

    801 MARQUETTE AVE

     

    Minneapolis, MN

     

    129,691

     

    91.8

    %

     

    91.8

    %

     

    91.8

    %

     

    91.8

    %

     

    9

     

    LEGACY TENNYSON CTR

     

    Plano, TX

     

    209,562

     

    53.1

    %

     

    53.1

    %

     

    51.0

    %

     

    52.4

    %

     

    10

     

    WESTCHASE I & II

     

    Houston, TX

     

    629,025

     

    66.5

    %

     

    65.7

    %

     

    68.8

    %

     

    67.6

    %

     

    11

     

    1999 BROADWAY

     

    Denver, CO

     

    682,639

     

    50.7

    %

     

    51.0

    %

     

    50.7

    %

     

    50.7

    %

     

    12

     

    1001 17TH STREET

     

    Denver, CO

     

    649,400

     

    76.5

    %

     

    76.5

    %

     

    76.5

    %

     

    76.5

    %

     

    13

     

    PLAZA SEVEN

     

    Minneapolis, MN

     

    330,096

     

    61.6

    %

     

    61.6

    %

     

    53.8

    %

     

    55.0

    %

     

    14

     

    PERSHING PLAZA (4)

     

    Atlanta, GA

     

    160,145

     

    79.8

    %

     

    79.8

    %

     

    79.8

    %

     

    79.8

    %

     

    15

     

    600 17TH STREET

     

    Denver, CO

     

    612,135

     

    78.8

    %

     

    78.8

    %

     

    76.7

    %

     

    77.1

    %

     

     

     

    OWNED PORTFOLIO

     

     

     

    4,966,398

     

    72.3

    %

     

    72.9

    %

     

    70.4

    %

     

    70.6

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    16

     

    MONUMENT CIRCLE (5)

     

    Indianapolis, IN

     

    213,760

     

    4.1

    %

     

    4.1

    %

     

    4.1

    %

     

    4.1

    %

     

     

     

    OWNED & CONSOLIDATED PORTFOLIO

     

     

     

    5,180,158

     

    69.7

    %

     

    70.2

    %

     

    67.7

    %

     

    67.9

    %

     

    _______________________

    (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 July 8, 2024.

    (4)

     

    Property was classified as an asset held for sale as of September 30, 2024.

    (5)

     

    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 September 30, 2024

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    % of

     

     

     

    Tenant

     

    Sq Ft

     

    Portfolio

     

    1

     

    CITGO Petroleum Corporation

     

    248,399

     

    4.8%

     

    2

     

    EOG Resources, Inc.

     

    169,167

     

    3.3%

     

    3

     

    US Government

     

    168,573

     

    3.2%

     

    4

     

    Kaiser Foundation Health Plan, Inc.

     

    120,979

     

    2.3%

     

    5

     

    Swift, Currie, McGhee & Hiers, LLP

     

    101,296

     

    2.0%

     

    6

     

    Deluxe Corporation

     

    98,922

     

    1.9%

     

    7

     

    Ping Identity Corp.

     

    89,856

     

    1.7%

     

    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

     

    1.1%

     

    12

     

    PwC US Group

     

    54,334

     

    1.1%

     

    13

     

    Olin Corporation

     

    54,080

     

    1.0%

     

    14

     

    Coresite, LLC

     

    49,518

     

    1.0%

     

    15

     

    Schwegman, Lundberg & Woessner, P.A.

     

    46,269

     

    0.9%

     

    16

     

    Invenergy, LLC.

     

    42,505

     

    0.8%

     

    17

     

    Ark-La-Tex Financial Services, LLC.

     

    41,011

     

    0.8%

     

    18

     

    Chevron U.S.A., Inc.

     

    35,088

     

    0.7%

     

    19

     

    Caerus Operating, LLC.

     

    34,063

     

    0.7%

     

    20

     

    CarOffer, LLC.

     

    30,913

     

    0.6%

     

     

     

    Total

     

    1,640,102

     

    31.7%

     

    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 Loss to FFO and AFFO:

     

    Three Months Ended

     

    Nine Months Ended

     

     

    September 30,

     

    September 30,

    (In thousands, except per share amounts)

     

    2024

     

     

    2023

     

     

    2024

     

     

    2023

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net loss

     

    $

    (15,622

    )

     

    $

    (45,671

    )

     

    $

    (44,197

    )

     

    $

    (51,685

    )

    Gain on consolidation of Sponsored REIT

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (394

    )

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

     

     

    7,254

     

     

     

    39,671

     

     

     

    20,459

     

     

     

    32,085

     

    Depreciation & amortization

     

     

    10,907

     

     

     

    13,400

     

     

     

    34,002

     

     

     

    42,742

     

    NAREIT FFO

     

     

    2,539

     

     

     

    7,400

     

     

     

    10,264

     

     

     

    22,748

     

    Lease Acquisition costs

     

     

    126

     

     

     

    109

     

     

     

    315

     

     

     

    278

     

    Funds From Operations (FFO)

     

    $

    2,665

     

     

    $

    7,509

     

     

    $

    10,579

     

     

    $

    23,026

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Funds From Operations (FFO)

     

    $

    2,665

     

     

    $

    7,509

     

     

    $

    10,579

     

     

    $

    23,026

     

    Loss on extinguishment of debt

     

     

    477

     

     

     

    39

     

     

     

    614

     

     

     

    106

     

    Amortization of deferred financing costs

     

     

    767

     

     

     

    665

     

     

     

    2,265

     

     

     

    1,926

     

    Shares issued as compensation

     

     

    —

     

     

     

    —

     

     

     

    270

     

     

     

    315

     

    Straight-line rent

     

     

    785

     

     

     

    106

     

     

     

    1,249

     

     

     

    428

     

    Tenant improvements

     

     

    (4,444

    )

     

     

    (3,653

    )

     

     

    (9,621

    )

     

     

    (11,081

    )

    Leasing commissions

     

     

    (421

    )

     

     

    (1,114

    )

     

     

    (3,169

    )

     

     

    (5,252

    )

    Non-investment capex

     

     

    (1,658

    )

     

     

    (1,775

    )

     

     

    (4,157

    )

     

     

    (6,784

    )

    Adjusted Funds From Operations (AFFO)

     

    $

    (1,829

    )

     

    $

    1,777

     

     

    $

    (1,970

    )

     

    $

    2,684

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Per Share Data

     

     

     

     

     

     

     

     

     

     

     

     

    EPS

     

    $

    (0.15

    )

     

    $

    (0.44

    )

     

    $

    (0.43

    )

     

    $

    (0.50

    )

    FFO

     

    $

    0.03

     

     

    $

    0.07

     

     

    $

    0.10

     

     

    $

    0.22

     

    AFFO

     

    $

    (0.02

    )

     

    $

    0.02

     

     

    $

    (0.02

    )

     

    $

    0.03

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Weighted average shares (basic and diluted)

     

     

    103,567

     

     

     

    103,430

     

     

     

    103,492

     

     

     

    103,333

     

    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:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rentable

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Square Feet

     

    Three Months Ended

     

    Three Months Ended

     

    Inc

     

    %

     

    (in thousands)

     

    or RSF

     

    30-Sep-24

     

    30-Jun-24

     

    (Dec)

     

    Change

     

    Region

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    MidWest

     

    757

     

     

    1,278

     

     

    1,665

     

     

    (387)

     

    (23.2)

    %

    South

     

    2,069

     

     

    5,087

     

     

    5,241

     

     

    (154)

     

    (2.9)

    %

    West

     

    2,140

     

     

    6,037

     

     

    6,224

     

     

    (187)

     

    (3.0)

    %

    Property NOI* from Owned Properties

     

    4,966

     

     

    12,402

     

     

    13,130

     

     

    (728)

     

    (5.5)

    %

    Disposition and Acquisition Properties (a)

     

    214

     

     

    (19)

     

     

    618

     

     

    (637)

     

    (4.4)

    %

    NOI*

     

    5,180

     

    $

    12,383

     

    $

    13,748

     

    $

    (1,365)

     

    (9.9)

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Sequential Same Store

     

     

     

    $

    12,402

     

    $

    13,130

     

    $

    (728)

     

    (5.5)

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Less Nonrecurring

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Items in NOI* (b)

     

     

     

     

    78

     

     

    255

     

     

    (177)

     

    1.2

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Comparative

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Sequential Same Store

     

     

     

    $

    12,324

     

    $

    12,875

     

    $

    (551)

     

    (4.3)

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Reconciliation to

     

     

     

    Three Months Ended

     

    Three Months Ended

     

     

     

     

     

     

    Net loss

     

     

     

    30-Sep-24

     

    30-Jun-24

     

     

     

     

     

     

    Net loss

     

     

     

    $

    (15,622)

     

    $

    (21,023)

     

     

     

     

     

     

    Add (deduct):

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss on extinguishment of debt

     

     

     

     

    477

     

     

    —

     

     

     

     

     

     

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

     

     

     

     

    7,254

     

     

    13,200

     

     

     

     

     

     

    Management fee income

     

     

     

     

    (422)

     

     

    (443)

     

     

     

     

     

     

    Depreciation and amortization

     

     

     

     

    10,911

     

     

    11,482

     

     

     

     

     

     

    Amortization of above/below market leases

     

     

     

     

    (5)

     

     

    (6)

     

     

     

     

     

     

    General and administrative

     

     

     

     

    3,275

     

     

    3,635

     

     

     

     

     

     

    Interest expense

     

     

     

     

    6,585

     

     

    7,082

     

     

     

     

     

     

    Interest income

     

     

     

     

    (340)

     

     

    (348)

     

     

     

     

     

     

    Non-property specific items, net

     

     

     

     

    270

     

     

    169

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    NOI*

     

     

     

    $

    12,383

     

    $

    13,748

     

     

     

     

     

     

    (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/20241029766764/en/

    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