0001031316false00010313162025-02-112025-02-11

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 11, 2025

Franklin Street Properties Corp.

(Exact name of registrant as specified in its charter)

Maryland

001-32470

04-3578653

(State or other jurisdiction
of incorporation)

(Commission
File Number)

(IRS Employer
Identification No.)

401 Edgewater Place, Suite 200, Wakefield,
Massachusetts

01880

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (781) 557-1300

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

    

Trading Symbol (s)

    

Name of each exchange on which registered

Common Stock, $.0001 par value per share

FSP

NYSE American

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

1

Item 2.02.  Results of Operations and Financial Condition.

On February 11, 2025, Franklin Street Properties Corp. (the “Registrant”) announced its financial results for the three and twelve months ended December 31, 2024.  The full text of the press release issued in connection with the announcement is furnished as Exhibit 99.1 to this Current Report on Form 8-K.  The press release references certain supplemental operating and financial data that is now available on the Registrant’s website.  A copy of the supplemental operating and financial data is attached hereto as Exhibit 99.2 and is incorporated by reference herein.  

The information in this Form 8-K (including Exhibits 99.1 and 99.2) shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934 (the "Exchange Act") or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

Item 9.01.  Financial Statements and Exhibits.

(d)Exhibits

2

Exhibit No.

    

Description

99.1

Press Release issued by Franklin Street Properties Corp. on February 11, 2025.

99.2

Supplemental Operating and Financial Data for the Fourth Quarter of 2024.

104

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

3

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

FRANKLIN STREET PROPERTIES CORP.

Date: February 11, 2025

By:

/s/ George J. Carter

George J. Carter

Chief Executive Officer

4

Exhibit 99.1

PRESS RELEASE

Franklin Street Properties Corp.

401 Edgewater Place Suite 200 Wakefield, Massachusetts 01880 (781) 557-1300 www.fspreit.com

Contact: Georgia Touma (877) 686-9496

For Immediate Release

Franklin Street Properties Corp. Announces

Fourth Quarter and Full Year 2024 Results

Graphic

Wakefield, MA—February 11, 2025—Franklin Street Properties Corp. (the “Company”, “FSP”, “we” or “our”) (NYSE American:  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.  


-2-

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.    


-3-

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.


-4-

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.    


-5-

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


-6-

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)


-7-

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


-8-

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


-9-

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

 

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%



-10-

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.


-11-

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule F

Percentage of Leased Space

(Unaudited & Estimated)

Third

Fourth

% Leased (1)

Quarter

% Leased (1)

Quarter

as of

Average %

as of

Average %

    

Property Name

    

Location

    

Square Feet

    

30-Sep-24

    

Leased (2)

    

31-Dec-24

    

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.


-12-

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%


-13-

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


-14-

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.  


-15-

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

    

31-Dec-24

    

30-Sep-24

    

(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)

%


-16-

Reconciliation to 

Three Months Ended

Three Months Ended

Net loss

31-Dec-24

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.


Exhibit 99.2 

Graphic

Franklin Street Properties Corp.

Supplemental Operating & Financial Data

401 Edgewater Place ~Wakefield, MA 01880

781.557.1300.~ www.fspreit.com


Graphic

Fourth Quarter 2024
Table of Contents

Page

Page

Company Information

3

Tenant Analysis and Leasing Activity

Tenants by Industry

16

Key Financial Data

20 Largest Tenants with Annualized Rent and Remaining Term

17-18

Financial Highlights

4

Leasing Activity

19

Income Statements

5

Lease Expirations by Square Feet

20

Balance Sheets

6

Lease Expirations with Annualized Rent per Square Foot

21

Cash Flow Statements

7

Capital Expenditures

22

Property Net Operating Income (NOI)

8

Reconciliation

Disposition Activity

23

FFO & AFFO

9

EBITDA

10

Loan Portfolio of Secured Real Estate

24

Property NOI

11

Net Asset Value Components

25

Debt Summary

12

Appendix: Non-GAAP Financial Measures Definitions

Capital Analysis

13

FFO

26

EBITDA and NOI

27

Owned and Consolidated Portfolio Overview

14-15

AFFO

28

All financial information contained in this supplemental information package is unaudited.  In addition, certain statements contained in this supplemental information package may be deemed to be forward-looking statements within the meaning of the federal securities laws.  Although FSP believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved.  Factors that could cause actual results to differ materially from FSP’s current expectations include adverse changes in general economic or local market conditions, including as a result of geopolitical events, the long-term effects of the COVID-19 pandemic and 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 and expenditures that cannot be anticipated such as utility rate and usage increases, delays in construction schedules, unanticipated increases in construction costs, unanticipated repairs, additional staffing, insurance increases and real estate tax valuation reassessments.  FSP assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.

Graphic

45 South Seventh Street Minneapolis, MN

December 31, 2024| Page 2


Graphic

Company Information

Overview

Snapshot (as of December 31, 2024)

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. FSP’s real estate operations include property acquisitions and dispositions, short-term financing, leasing, development and asset management.

Corporate Headquarters

Wakefield, MA

Fiscal Year-End

31-Dec

Owned & Consolidated Properties

15

Total Square Feet

5.0 Million

Trading Symbol

FSP

Exchange

NYSE American

Common Shares Outstanding

103,566,715

Our Business

Total Market Capitalization

$0.4 Billion (1)

As of December 31, 2024, the Company owned a portfolio of real estate consisting of 14 owned  properties and one consolidated Sponsored REIT.  The Company may also pursue, on a selective basis, the sale of its properties in order to take advantage of the value creation and demand for its properties, for geographic, property specific reasons or for other general corporate purposes.

Insider Holdings

10.0%

Graphic

Management Team

George J. Carter

Jeffrey B. Carter

Chief Executive Officer and

President and Chief Investment

Chairman of the Board

Officer

John G. Demeritt

Scott H. Carter

Executive Vice President, Chief

Executive Vice President, General

Financial Officer and Treasurer

Counsel and Secretary

John F. Donahue

Eriel Anchondo

Executive Vice President

Executive Vice President and

Chief Operating Officer

1420 Peachtree Street NE Atlanta, GA

Inquiries

Inquiries should be directed to: Georgia Touma

877.686.9496 or InvestorRelations@fspreit.com

(1) Total Market Capitalization is the closing share price multiplied by the number of shares outstanding plus total debt

outstanding.

December 31, 2024| Page 3


Graphic

Summary of Financial Highlights

(in thousands except per share amounts, SF & number of properties)

31-Dec-24

    

30-Sep-24

    

30-Jun-24

    

31-Mar-24

    

31-Dec-23

Income Items:

Rental revenue

$

28,375

$

29,662

$

30,818

$

31,225

$

34,519

Total revenue

28,375

29,682

30,830

31,225

34,771

Net income (loss)

(8,526)

(15,622)

(21,023)

(7,552)

3,575

Adjusted EBITDA*

8,989

9,657

10,783

11,113

13,112

FFO*

2,707

2,665

3,721

4,193

6,938

AFFO*

(5,157)

(1,829)

518

(659)

(4,462)

Per Share Data:

Earnings (loss) per share

$

(0.08)

$

(0.15)

$

(0.20)

$

(0.07)

$

0.03

FFO*

$

0.03

$

0.03

$

0.04

$

0.04

$

0.07

AFFO*

$

(0.05)

$

(0.02)

$

0.01

$

(0.01)

$

(0.04)

Weighted Average Shares (diluted)

103,567

103,567

103,477

103,430

103,430

Closing share price

$

1.83

$

1.77

$

1.53

$

2.27

$

2.56

Dividend declared

$

0.01

$

0.01

$

0.01

$

0.01

$

0.01

Balance Sheet Items:

Real estate, net

$

834,908

$

837,349

$

840,756

$

884,733

$

890,824

Other assets, net

112,023

144,164

171,771

154,230

278,506

Total assets, net

946,931

981,513

1,012,527

1,038,963

1,169,330

Total liabilities, net

291,074

316,094

330,450

335,099

456,525

Stockholders' equity

655,857

665,419

682,077

703,864

712,805

Market Capitalization and Debt:

Total Market Capitalization (a)

$

439,859

$

461,000

$

461,457

$

537,787

$

669,782

Total debt outstanding (excluding unamortized financing costs)

$

250,332

$

277,687

$

303,000

$

303,000

$

405,000

Debt to Total Market Capitalization

56.9%

60.2%

65.7%

56.3%

60.5%

Net Debt to Adjusted EBITDA ratio*

5.8

6.1

6.3

6.0

5.3

Owned Properties Leasing Statistics (b):

Owned properties assets

14

15

16

16

17

Owned properties total SF

4,806,253

4,966,398

5,264,416

5,264,416

5,565,782

Owned properties % leased

70.3%

70.4%

72.3%

73.3%

74.0%


(a)Total Market Capitalization is the closing share price multiplied by the number of shares outstanding plus total debt outstanding on that date.
(b)Excludes one property known as Monument Circle that was consolidated in our financial statements effective January 1, 2023. Please see the note: Consolidation of Sponsored REIT on page 24 for more information.

*

See pages 9 & 10 for reconciliations of Net income or loss to FFO, AFFO and Adjusted EBITDA, respectively, and the Appendix for Non-GAAP Financial Measures Definitions beginning on page 26.

December 31, 2024| Page 4


Graphic

Condensed Consolidated Income Statements

($ in thousands, except per share amounts)

For The

For the

For the Three Months Ended

Year Ended

For the Three Months Ended

Year Ended

31-Mar-24

30-Jun-24

30-Sep-24

31-Dec-24

31-Dec-24

31-Mar-23

30-Jun-23

30-Sep-23

31-Dec-23

31-Dec-23

Revenue:

Rental

  

$

31,225

  

$

30,818

  

$

29,662

    

$

28,375

    

$

120,080

  

  

$

37,767

  

$

36,257

  

$

36,903

  

$

34,519

  

$

145,446

Other

12

20

32

9

252

261

Total revenue

31,225

30,830

29,682

28,375

120,112

37,767

36,266

36,903

34,771

145,707

Expenses:

Real estate operating expenses

11,019

11,027

11,574

11,423

45,043

12,690

12,140

12,797

13,105

50,732

Real estate taxes and insurance

5,936

5,727

5,512

5,541

22,716

6,973

7,169

7,115

5,943

27,200

Depreciation and amortization

11,625

11,482

10,911

10,756

44,774

14,727

14,645

13,408

11,958

54,738

General and administrative

4,159

3,635

3,275

2,815

13,884

3,817

3,767

3,265

3,172

14,021

Interest

6,846

7,082

6,585

5,911

26,424

5,806

6,084

6,209

6,219

24,318

Total expenses

39,585

38,953

37,857

36,446

152,841

44,013

43,805

42,794

40,397

171,009

Loss on extinguishment of debt

(137)

(477)

(428)

(1,042)

(67)

(39)

(106)

Gain on consolidation of Sponsored REIT

394

394

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

(5)

(13,200)

(7,254)

(367)

(20,826)

8,392

(806)

(39,671)

8,701

(23,384)

Interest income

1,008

348

340

394

2,090

567

567

Income (loss) before taxes on income

(7,494)

(20,975)

(15,566)

(8,472)

(52,507)

2,473

(8,345)

(45,601)

3,642

(47,831)

Tax expense on income

58

48

56

54

216

67

75

70

67

279

Net income (loss)

$

(7,552)

$

(21,023)

$

(15,622)

$

(8,526)

$

(52,723)

$

2,406

$

(8,420)

$

(45,671)

$

3,575

$

(48,110)

Weighted average number of shares outstanding, basic and diluted

103,430

103,477

103,567

103,567

103,510

103,236

103,330

103,430

103,430

103,357

Net income (loss) per share, basic and diluted

$

(0.07)

$

(0.20)

$

(0.15)

$

(0.08)

$

(0.51)

$

0.02

$

(0.08)

$

(0.44)

$

0.03

$

(0.47)

December 31, 2024| Page 5


$ in thousands, except per share amounts)

Graphic

Condensed Consolidated Balance Sheets

(in thousands)

March 31,

June 30,

September 30,

December 31,

March 31,

June 30,

September 30,

December 31,

    

2024

2024

    

2024

    

2024

  

  

2023

2023

    

2023

    

2023

 

Assets:

Real estate assets:

Land

$

110,298

$

105,298

$

105,298

$

105,298

$

130,147

$

128,588

$

114,298

$

110,298

Buildings and improvements

1,137,496

1,086,300

1,090,551

1,096,265

1,367,629

1,362,939

1,183,744

1,133,971

Fixtures and equipment

13,002

10,436

10,776

11,053

11,411

11,612

10,377

12,904

1,260,796

1,202,034

1,206,625

1,212,616

1,509,187

1,503,139

1,308,419

1,257,173

Less accumulated depreciation

376,063

361,278

369,276

377,708

413,272

421,180

386,838

366,349

Real estate assets, net

884,733

840,756

837,349

834,908

1,095,915

1,081,959

921,581

890,824

Acquired real estate leases, net

5,971

5,306

4,695

4,205

9,620

8,828

7,447

6,694

Assets held for sale

38,947

67,823

32,926

8,860

132,659

73,318

Cash, cash equivalents and restricted cash

37,779

31,495

42,375

42,683

13,110

6,697

13,043

127,880

Tenant rent receivables, net

2,200

2,349

1,349

1,283

3,306

1,938

2,854

2,191

Straight-line rent receivable, net

40,357

38,901

38,432

37,727

51,703

50,267

43,253

40,397

Prepaid expenses and other assets

4,140

4,064

3,243

3,114

6,125

5,648

5,601

4,239

Office computers and furniture, net of accumulated depreciation

106

92

80

70

145

127

109

123

Deferred leasing commissions, net

24,730

21,741

21,064

22,941

33,758

34,985

25,226

23,664

Total assets

$

1,038,963

$

1,012,527

$

981,513

$

946,931

$

1,213,682

$

1,199,309

$

1,151,773

$

1,169,330

Liabilities and Stockholders’ Equity:

Liabilities:

Bank note payable

$

$

$

$

$

75,000

$

75,000

$

80,000

$

90,000

Term loan payable, net of unamortized financing costs

149,169

149,604

137,601

124,491

124,365

124,471

114,610

114,707

Series A & Series B Senior Notes

147,340

147,611

135,545

122,430

199,547

199,588

199,629

199,670

Accounts payable and accrued expenses

30,099

23,765

32,821

34,067

37,720

32,501

36,857

41,879

Accrued compensation

1,196

2,300

3,193

3,097

1,189

2,286

3,179

3,644

Tenant security deposits

6,268

6,248

6,120

6,237

5,740

5,666

5,631

6,204

Lease liability

953

859

763

707

655

550

444

334

Acquired unfavorable real estate leases, net

74

63

51

45

171

153

97

87

Total liabilities

335,099

330,450

316,094

291,074

444,387

440,215

440,447

456,525

Commitments and contingencies

Stockholders’ Equity:

Preferred stock

Common stock

10

10

10

10

10

10

10

10

Additional paid-in capital

1,335,091

1,335,361

1,335,361

1,335,361

1,334,776

1,335,091

1,335,091

1,335,091

Accumulated other comprehensive income

3,544

2,480

1,417

355

Accumulated distributions in excess of accumulated earnings

(631,237)

(653,294)

(669,952)

(679,514)

(569,035)

(578,487)

(625,192)

(622,651)

Total stockholders’ equity

703,864

682,077

665,419

655,857

769,295

759,094

711,326

712,805

Total liabilities and stockholders’ equity

$

1,038,963

$

1,012,527

$

981,513

$

946,931

$

1,213,682

$

1,199,309

$

1,151,773

$

1,169,330

December 31, 2024| Page 6


Graphic

Condensed Consolidated Statements of Cash Flows

(in thousands)

Year Ended December 31,

2024

2023

2022

 

Cash flows from operating activities:

Net income (loss)

$

(52,723)

$

(48,110)

$

1,094

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

Depreciation and amortization expense

47,742

57,240

65,697

Amortization of above and below market leases

(17)

(44)

(118)

Amortization of other comprehensive income into interest expense

(355)

(3,851)

Shares issued as compensation

270

315

394

Loss on extinguishment of debt

1,042

106

78

Gain on consolidation of Sponsored REIT

(394)

Impairment and loan loss reserve

4,237

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

20,826

23,384

(27,939)

Changes in operating assets and liabilities:

Tenant rent receivables

908

10

(247)

Straight-line rents

1,970

625

(5,895)

Lease acquisition costs

(666)

(2,007)

(4,494)

Prepaid expenses and other assets

355

382

(1,805)

Accounts payable and accrued expenses

(3,708)

(2,709)

(5,983)

Accrued compensation

(547)

(1,060)

Tenant security deposits

33

494

(509)

Payment of deferred leasing commissions

(6,143)

(7,575)

(8,216)

Net cash provided by operating activities

8,987

17,866

15,234

Cash flows from investing activities:

Property improvements, fixtures and equipment

(25,213)

(31,637)

(54,910)

Consolidation of Sponsored REIT

3,048

Proceeds received from sales of properties

95,497

142,225

128,949

Net cash provided by investing activities

70,284

113,636

74,039

Cash flows from financing activities:

Distributions to stockholders

(4,140)

(4,133)

(53,988)

Stock repurchases

(4,843)

Proceeds received from termination of interest rate swap

4,206

Borrowings under Bank note payable

77,000

90,000

Repayments of Bank note payable

(22,667)

(35,000)

(42,000)

Repayments of Term loans payable

(55,622)

(50,000)

(110,000)

Repayments of Series A&B Senior Notes

(76,379)

Deferred financing costs

(5,660)

(2,327)

(2,561)

Net cash used in financing activities

(164,468)

(10,254)

(123,392)

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

(85,197)

121,248

(34,119)

Cash, cash equivalents and restricted cash, beginning of period

127,880

6,632

40,751

Cash, cash equivalents and restricted cash, end of period

$

42,683

$

127,880

$

6,632

December 31, 2024| Page 7


(in thousands)

Graphic

Property Net Operating Income (NOI)* with

Same Store Comparison (in thousands)

 

Rentable

Square Feet

Three Months Ended

Year Ended

Three Months Ended

Year Ended

%

 

(in thousands)

    

or RSF

   

31-Mar-24

   

30-Jun-24

   

30-Sep-24

31-Dec-24

   

31-Dec-24

   

31-Mar-23

   

30-Jun-23

   

30-Sep-23

31-Dec-23

   

31-Dec-23

   

Inc (Dec)

   

Change

 

Region

MidWest

 

757

 

1,640

 

1,665

1,278

1,170

 

5,753

 

2,239

 

1,718

1,396

1,655

 

7,008

 

(1,255)

 

(17.9)

%

South

 

1,909

 

4,621

 

4,579

4,390

4,549

 

18,139

 

4,524

 

4,693

4,703

4,826

 

18,746

 

(607)

 

(3.2)

%

West

 

2,140

 

6,204

 

6,224

6,037

5,670

 

24,135

 

6,423

 

6,412

6,505

5,995

 

25,335

 

(1,200)

 

(4.7)

%

Property NOI* from Owned Properties

 

4,806

 

12,465

 

12,468

 

11,705

 

11,389

 

48,027

 

13,186

 

12,823

 

12,604

 

12,476

 

51,089

 

(3,062)

 

(6.0)

%

Disposition and Acquisition Properties (a)

214

 

1,443

 

1,280

678

(266)

 

3,135

 

4,554

 

3,748

4,000

2,603

 

14,905

 

(11,770)

 

(16.5)

%

Property NOI*

5,020

 

$

13,908

 

$

13,748

 

$

12,383

$

11,123

 

$

51,162

 

$

17,740

 

$

16,571

 

$

16,604

$

15,079

 

$

65,994

 

$

(14,832)

 

(22.5)

%

 

Same Store

 

$

12,465

 

$

12,468

 

$

11,705

$

11,389

 

$

48,027

 

$

13,186

 

$

12,823

 

$

12,604

$

12,476

 

$

51,089

 

$

(3,062)

 

(6.0)

%

Less Nonrecurring

Items in NOI* (b)

 

246

 

255

78

185

 

764

 

1,292

 

301

485

217

 

2,295

 

(1,531)

 

2.9

%

Comparative

Same Store

 

$

12,219

 

$

12,213

 

$

11,627

$

11,204

 

$

47,263

 

$

11,894

 

$

12,522

 

$

12,119

$

12,259

 

$

48,794

 

$

(1,531)

 

(3.1)

%


(a)We define Disposition and Acquisition Properties as properties that were sold or 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.

*

See Appendix for Non-GAAP Financial Measures Definitions beginning on page 26.

December 31, 2024| Page 8


Graphic

FFO* & AFFO* Reconciliation

(in thousands, except per share amounts)

Year

Year

Three Months Ended

Ended

Three Months Ended

Ended

    

31-Mar-24

    

30-Jun-24

    

30-Sep-24

    

31-Dec-24

    

31-Dec-24

 

 

31-Mar-23

    

30-Jun-23

    

30-Sep-23

    

31-Dec-23

    

31-Dec-23

 

Net income (loss)

$

(7,552)

$

(21,023)

$

(15,622)

$

(8,526)

$

(52,723)

$

2,406

$

(8,420)

$

(45,671)

$

3,575

$

(48,110)

(Gain) on consolidation of Sponsored REIT

(394)

(394)

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

5

13,200

7,254

367

20,826

(8,392)

806

39,671

(8,701)

23,384

Depreciation & amortization

11,619

11,476

10,907

10,755

44,757

14,709

14,633

13,400

11,952

54,694

NAREIT FFO*

4,072

3,653

2,539

2,596

12,860

8,329

7,019

7,400

6,826

29,574

Lease Acquisition costs

121

68

126

111

426

78

91

109

112

390

Funds From Operations (FFO)*

$

4,193

$

3,721

$

2,665

$

2,707

$

13,286

$

8,407

$

7,110

$

7,509

$

6,938

$

29,964

Adjusted Funds From Operations (AFFO)*

Funds From Operations (FFO)*

$

4,193

$

3,721

$

2,665

$

2,707

$

13,286

$

8,407

$

7,110

$

7,509

$

6,938

$

29,964

Loss on extinguishment of debt

137

477

428

1,042

67

39

106

Amortization of deferred financing costs

680

818

767

703

2,968

589

672

665

576

2,502

Shares issued as compensation

270

270

315

315

Straight-line rent

206

258

785

720

1,969

(331)

653

106

198

626

Tenant improvements

(2,619)

(2,558)

(4,444)

(4,173)

(13,794)

(3,047)

(4,381)

(3,653)

(5,295)

(16,376)

Leasing commissions

(2,237)

(511)

(421)

(2,974)

(6,143)

(908)

(3,230)

(1,114)

(1,649)

(6,901)

Non-investment capex

(1,019)

(1,480)

(1,658)

(2,568)

(6,725)

(2,967)

(2,042)

(1,775)

(5,230)

(12,014)

Adjusted Funds From Operations (AFFO)*

$

(659)

$

518

$

(1,829)

$

(5,157)

$

(7,127)

$

1,810

$

(903)

$

1,777

$

(4,462)

$

(1,778)

Per Share Data:

Earnings (loss) per share

$

(0.07)

$

(0.20)

$

(0.15)

$

(0.08)

$

(0.51)

$

0.02

$

(0.08)

$

(0.44)

$

0.03

$

(0.47)

FFO*

0.04

0.04

0.03

0.03

0.13

0.08

0.07

0.07

0.07

0.29

AFFO*

(0.01)

0.01

(0.02)

(0.05)

(0.07)

0.02

(0.01)

0.02

(0.04)

(0.02)

Weighted Average Shares (basic and diluted)

103,430

103,477

103,567

103,567

103,510

103,236

103,330

103,430

103,430

103,357


*

See Appendix for Non-GAAP Financial Measures Definitions beginning on page 26.

December 31, 2024| Page 9


Graphic

EBITDA* & Adjusted EBITDA* Reconciliation

(in thousands, except ratio amounts)

Year

Year

Three Months Ended

Ended

Three Months Ended

Ended

    

31-Mar-24

    

30-Jun-24

    

30-Sep-24

    

31-Dec-24

    

31-Dec-24

31-Mar-23

    

30-Jun-23

    

30-Sep-23

    

31-Dec-23

    

31-Dec-23

 

 

Net income (loss)

$

(7,552)

$

(21,023)

$

(15,622)

$

(8,526)

$

(52,723)

$

2,406

$

(8,420)

$

(45,671)

$

3,575

$

(48,110)

Interest expense

6,846

7,082

6,585

5,911

26,424

5,806

6,084

6,209

6,219

24,318

Depreciation and amortization

11,619

11,476

10,907

10,755

44,757

14,709

14,633

13,400

11,952

54,694

Income taxes

58

48

56

54

216

67

75

70

67

279

EBITDA*

$

10,971

$

(2,417)

1,926

8,194

$

18,674

$

22,988

$

12,372

$

(25,992)

$

21,813

$

31,181

Loss on extinguishment of debt

137

477

428

1,042

67

39

106

Gain on consolidation of Sponsored REIT

(394)

(394)

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

5

13,200

7,254

367

20,826

(8,392)

806

39,671

(8,701)

23,384

Adjusted EBITDA*

$

11,113

$

10,783

$

9,657

$

8,989

$

40,542

$

14,269

$

13,178

$

13,718

$

13,112

$

54,277

Interest expense

$

6,846

$

7,082

$

6,585

$

5,911

$

26,424

$

5,806

$

6,084

$

6,209

$

6,219

$

24,318

Scheduled principal payments

Interest and scheduled principal payments

$

6,846

$

7,082

$

6,585

$

5,911

$

26,424

$

5,806

$

6,084

$

6,209

$

6,219

$

24,318

Interest coverage ratio

1.62

1.52

1.47

1.52

1.53

2.46

2.17

2.21

2.11

2.23

Debt service coverage ratio

1.62

1.52

1.47

1.52

1.53

2.46

2.17

2.21

2.11

2.23

Debt excluding unamortized financing costs

$

303,000

$

303,000

$

277,687

$

250,332

$

400,000

$

400,000

$

395,000

$

405,000

Cash, cash equivalents and restricted cash

37,779

31,495

42,375

42,683

13,110

6,697

13,043

127,880

Net Debt (Debt less Cash, cash equivalents and restricted cash)

$

265,221

$

271,505

$

235,312

$

207,649

$

386,890

$

393,303

$

381,957

$

277,120

Adjusted EBITDA*

$

11,113

$

10,783

$

9,657

$

8,989

$

14,269

$

13,178

$

13,718

$

13,112

Annualized

$

44,452

$

43,132

$

38,628

$

35,956

$

57,076

$

52,712

$

54,872

$

52,448

Net Debt-to-Adjusted EBITDA ratio*

6.0

6.3

6.1

5.8

6.8

7.5

7.0

5.3


*

See Appendix for Non-GAAP Financial Measures Definitions beginning on page 26.

December 31, 2024| Page 10


Graphic

Reconciliation of Net Income (Loss) to Property NOI*

(in thousands)

Year

Year

Three Months Ended

Ended

Three Months Ended

Ended

    

31-Mar-24

    

30-Jun-24

    

30-Sep-24

31-Dec-24

    

31-Dec-24

    

31-Mar-23

    

30-Jun-23

    

30-Sep-23

    

31-Dec-23

    

31-Dec-23

 

Net income (loss)

$

(7,552)

$

(21,023)

$

(15,622)

$

(8,526)

$

(52,723)

$

2,406

$

(8,420)

$

(45,671)

$

3,575

$

(48,110)

Add (deduct):

Loss on extinguishment of debt

137

477

428

1,042

67

39

106

Gain on consolidation of Sponsored REIT

(394)

(394)

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

5

13,200

7,254

367

20,826

(8,392)

806

39,671

(8,701)

23,384

Management fee income

(462)

(443)

(422)

(386)

(1,713)

(374)

(427)

(460)

(446)

(1,707)

Depreciation and amortization

11,625

11,482

10,911

10,757

44,775

14,727

14,645

13,409

11,957

54,738

Amortization of above/below market leases

(6)

(6)

(5)

(1)

(18)

(18)

(12)

(9)

(6)

(45)

General and administrative

4,159

3,635

3,275

2,815

13,884

3,817

3,768

3,265

3,171

14,021

Interest expense

6,846

7,082

6,585

5,912

26,425

5,806

6,084

6,209

6,219

24,318

Interest income

(1,008)

(348)

(340)

(395)

(2,091)

(567)

(567)

Non-property specific items, net

164

169

270

152

755

95

127

151

(123)

250

Property NOI*

$

13,908

$

13,748

$

12,383

$

11,123

$

51,162

$

17,740

$

16,571

$

16,604

$

15,079

$

65,994


*

See Appendix for Non-GAAP Financial Measures Definitions beginning on page 26.

December 31, 2024| Page 11


Graphic

Debt Summary

(in thousands)

Outstanding

Interest

Interest

Maturity

Balance at:

Rate (a)

Rate at

    

Date

    

31-Dec-24

    

Components

    

31-Dec-24

 

BofA Term Loan

1-Apr-26

$

55,629

SOFR

 + 

3.00%

8.00%

BMO Term Loan Tranche B

1-Apr-26

71,082

SOFR

 + 

3.00%

8.00%

Series A Senior Notes

1-Apr-26

71,700

8.00%

Series B Senior Notes

1-Apr-26

51,921

8.00%

$

250,332

8.00%

The table above is a summary of our debt as of December 31, 2024.  Additional information on our debt can be found in our Annual Report on Form 10-K for the year ended December 31, 2024, which may be updated in our future Quarterly Reports on Form 10-Q, on file with the U.S. Securities and Exchange Commission.  
On February 21, 2024, we entered into an amendment to the credit agreement evidencing our BMO Term Loan Tranche B.  On February 21, 2024, as part of the amendment to the credit agreement, we repaid a $29.0 million portion of the BMO Term Loan, so that $86.0 million of the principal amount remains outstanding.  The amendment, among other items, extended the maturity date from October 1, 2024 to April 1, 2026.  
On February 21, 2024, we entered into an amendment to the credit agreement evidencing our BofA Revolver.  On February 21, 2024, as part of the amendment to the revolving line of credit agreement, we repaid a $22.7 million portion of the $90 million then outstanding, so that $67.3 million of the principal amount remained outstanding.  The amendment, among other items, extended the maturity date from October 1, 2024 to April 1, 2026 and converted the revolving loan to a term loan.  
On February 21, 2024, we entered into an amendment to the note purchase agreement evidencing our $200 million of Senior Notes.  On February 21, 2024, as part of the amendment to the note purchase agreement, we repaid a $29.2 million portion of the Series A Notes, so that $86.8 million of the principal amount remained outstanding.  On February 21, 2024, as part of the amendment to the note purchase agreement, we repaid a $21.2 million portion of the Series B Notes, so that $62.8 million of the principal amount remained outstanding. The amendment, among other items, changed the maturity date applicable to the Series A Notes from December 20, 2024 to April 1, 2026, and changed the maturity date applicable to the Series B Notes from December 20, 2027 to April 1, 2026.  
On July 8, 2024, we sold a property located in Glen Allen, Virginia for a gross sales price of $31 million and on July 10, 2024, we used approximately $25.3 million of net proceeds to repay our outstanding debt pari passu based on principal amounts then outstanding, resulting in the debt that remains outstanding included in the table above.    
On October 23, 2024, we sold a property located in Atlanta, Georgia for a gross selling price of $34 million and on October 25, 2024, we used approximately $27.4 million of net proceeds to repay our outstanding debt pari passu based on principal amounts then outstanding.  
We incurred financing costs, some of which are deferred and amortized into interest expense during the terms of the loans we execute.  We estimate the future annualized amount of the amortization included in interest expense will be approximately $3.0 million.  

(a)Interest rates exclude amortization of deferred financing costs.

December 31, 2024| Page 12


Graphic

Capital Analysis

(in thousands, except per share amounts)

31-Mar-24

30-Jun-24

30-Sep-24

31-Dec-24

31-Mar-23

30-Jun-23

30-Sep-23

31-Dec-23

Market Data:

    

    

    

    

  

  

    

    

    

  

Shares Outstanding

103,430

103,567

103,567

103,567

103,236

103,430

103,430

103,430

Closing market price per share

$

2.27

$

1.53

$

1.77

$

1.83

$

1.57

$

1.45

$

1.85

$

2.56

Market capitalization

$

234,787

$

158,457

$

183,313

$

189,527

$

162,080

$

149,974

$

191,346

$

264,782

Total debt outstanding excluding unamortized financing costs

303,000

303,000

277,687

250,332

400,000

400,000

395,000

405,000

Total Market Capitalization

$

537,787

$

461,457

$

461,000

$

439,859

$

562,080

$

549,974

$

586,346

$

669,782

Dividend Data:

Total dividends declared for the quarter

$

1,034

$

1,034

$

1,036

$

1,036

$

1,033

$

1,032

$

1,034

$

1,034

Common dividend declared per share

$

0.01

$

0.01

$

0.01

$

0.01

$

0.01

$

0.01

$

0.01

$

0.01

Declared dividend as a % of Net income (loss) per share

(14)%

(5)%

(7)%

(12)%

43%

(12)%

(2)%

29%

Declared dividend as a % of AFFO* per share

(157)%

200%

(57)%

(20)%

57%

(114)%

58%

(23)%

Liquidity:

Cash, cash equivalents and restricted cash

$

37,779

$

31,495

$

42,375

$

42,683

$

13,110

$

6,697

$

13,043

$

127,880

Revolver (converted to Term Loan 2/21/24):

Gross potential available under the BofA Revolver

150,000

150,000

150,000

125,000

Less:

Outstanding balance

(75,000)

(75,000)

(80,000)

(90,000)

Total Liquidity

$

37,779

$

31,495

$

42,375

$

42,683

$

88,110

$

81,697

$

83,043

$

162,880


*See page 9 for a reconciliation of Net Income (Loss) to AFFO and the Appendix for Non-GAAP Financial Measures Definitions beginning on page 26.

December 31, 2024| Page 13


Graphic

Owned & Consolidated Portfolio Overview

As of the Quarter Ended

    

31-Dec-24

30-Sep-24

30-Jun-24

31-Mar-24

31-Dec-23

 

Total Owned Properties:

Number of properties (a)

14

15

16

16

17

Square feet

4,806,253

4,966,398

5,264,416

5,264,416

5,565,782

Leased percentage

70.3%

70.4%

72.3%

73.3%

74.0%

Consolidated Property - Single Asset REIT (SAR):

Number of properties

1

1

1

1

1

Square feet

213,760

213,760

213,760

213,760

213,760

Leased percentage

4.1%

4.1%

4.1%

4.1%

4.1%

Total Owned and Consolidated Properties:

Number of properties

15

16

17

17

18

Square feet

5,020,013

5,180,158

5,478,176

5,478,176

5,779,542

Leased percentage

67.5%

67.7%

69.7%

70.6%

71.5%

(a)Includes properties that were classified as assets held for sale.

December 31, 2024| Page 14


Graphic

Owned & Consolidated Portfolio Overview

Percent

Wtd Occupied

GAAP

Percent

Wtd Occupied

GAAP

MSA / Property Name

    

City

    

State

    

Square Feet

    

Leased

    

Percentage (a)

    

Rent (b)

    

    

MSA / Property Name

    

City

    

State

    

Square Feet

    

Leased

    

Percentage (a)

    

Rent (b)

 

South Region

Midwest Region

Dallas-Fort Worth

Minneapolis

Legacy Tennyson Center

Plano

TX

209,562

51.0%

51.8%

$

30.81

121 South 8th Street

Minneapolis

MN

297,541

78.5%

75.5%

$

25.80

Addison Circle

Addison

TX

289,333

79.9%

79.4%

35.06

801 Marquette Ave

Minneapolis

MN

129,691

91.8%

91.8%

25.90

Liberty Plaza

Addison

TX

217,841

78.4%

75.0%

26.51

Plaza Seven

Minneapolis

MN

330,096

52.8%

56.7%

30.48

Houston

Indianapolis, IN

Park Ten

Houston

TX

157,609

83.5%

76.1%

28.95

Monument Circle (c)

Indianapolis

IN

213,760

4.1%

4.1%

34.63

Eldridge Green

Houston

TX

248,399

100.0%

100.0%

27.43

Midwest Region Total

971,088

55.2%

55.6%

$

27.59

Park Ten Phase II

Houston

TX

156,746

75.5%

78.6%

29.75

Westchase I & II

Houston

TX

629,025

65.5%

61.5%

27.55

West Region

Denver

1999 Broadway

Denver

CO

682,639

50.2%

50.9%

$

35.30

Greenwood Plaza

Englewood

CO

196,236

65.0%

65.3%

31.25

1001 17th Street

Denver

CO

649,400

75.4%

71.2%

38.56

South Region Total

1,908,515

74.4%

72.3%

$

29.23

600 17th Street

Denver

CO

612,135

77.1%

77.7%

34.82

West Region Total

2,140,410

66.9%

66.0%

$

35.84

Total Owned & Consolidated Properties

5,020,013

67.5%

66.4%

$

31.77


(a)Weighted Occupied Percentage for the year ended December 31, 2024.
(b)Weighted Average GAAP Rent per Occupied Square Foot.
(c)Consolidated as of January 1, 2023, held by Single Asset REIT (SAR).

December 31, 2024| Page 15


Graphic

Tenants by Industry

(Owned and Consolidated Properties by Square Feet)

Graphic

December 31, 2024| Page 16


Graphic

20 Largest Tenants with Annualized Rent and Remaining Term

(Owned and Consolidated Properties)

Remaining

Aggregate

% of Aggregate

Tenant

Number of

Lease Term

Leased

% of Total

Annualized

Leased

    

Name

    

Leases

    

in Months

    

Square Feet

    

Square Feet

    

Rent (a)

    

Annualized Rent

 

1

CITGO Petroleum Corporation

1

99

248,399

4.9%

$

7,384,902

6.9%

2

EOG Resources, Inc.

1

24

169,167

3.4%

6,392,821

6.0%

3

US Government (b)

2

13, 73

168,573

3.4%

6,468,376

6.1%

4

Kaiser Foundation Health Plan, Inc.

1

53

120,979

2.4%

4,142,656

3.9%

5

Deluxe Corporation

1

151

98,922

2.0%

3,023,518

2.8%

6

Ping Identity Corp.

1

18

89,856

1.8%

3,628,386

3.4%

7

Olin Corporation (c)

1

123

81,480

1.6%

1,848,914

1.7%

8

Permian Resources Operating, LLC

1

82

67,856

1.3%

2,864,433

2.7%

9

Hall and Evans LLC

1

56

65,878

1.3%

2,712,080

2.5%

10

Cyxtera Management, Inc.

1

61

61,826

1.2%

2,435,326

2.3%

11

Precision Drilling (US) Corporation

1

41

59,569

1.2%

2,103,977

2.0%

12

PwC US Group

1

49

54,334

1.1%

1,908,210

1.8%

13

Coresite, LLC

1

131

49,518

1.0%

0.0%

14

Schwegman, Lundberg & Woessner, P.A.

1

37

46,269

0.9%

1,406,279

1.3%

15

Invenergy, LLC. (d)

2

1, 132

42,505

0.9%

299,647

0.3%

16

Ark-La-Tex Financial Services, LLC.

1

27

41,011

0.8%

1,525,038

1.4%

17

Chevron U.S.A., Inc.

1

32

35,088

0.7%

1,435,099

1.3%

18

QB Energy Operating, LLC. (e)

1

98

34,063

0.7%

1,399,989

1.3%

19

CarOffer, LLC.

1

61

30,913

0.6%

1,125,851

1.1%

20

WDT Acquisition Corporation

1

136

30,913

0.6%

1,150,273

1.1%

Total

1,597,119

31.8%

$

53,255,775

49.9%


Footnotes on next page

December 31, 2024| Page 17


Graphic

20 Largest Tenants with Annualized Rent and Remaining Term

(Owned and Consolidated Properties)

Footnotes:

(a) Annualized rent represents the monthly rent charged, including tenant reimbursements, for each lease in effect at December 31, 2024 multiplied by 12. Tenant reimbursements generally include payment of real estate taxes, operating expenses and common area maintenance and utility charges.

(b) Includes 43,573 square feet expiring in 2026. The remaining 125,000 square feet expire in 2031.

(c) Includes 27,400 square feet that commenced on January 1, 2025.

(d) Includes 7,417 square feet expiring in 2025; 28,013 square feet that commenced on December 20, 2024 with rent commencing on April 20, 2026; 3,146 square feet commencing on January 1, 2027 and 3,929 square feet commencing on January 1, 2028.

(e) Formerly known as Caerus Operating, LLC.

December 31, 2024| Page 18


Graphic

Leasing Activity

(Owned and Consolidated Properties)

Year

Year

Year

    

Ended

    

Ended

    

Ended

    

Leasing Activity

31-Dec-24

31-Dec-23

31-Dec-22

(in Square Feet - SF)

New leasing

171,000

228,000

275,000

Renewals and expansions

445,000

478,000

160,000

616,000

706,000

435,000

Other information per SF

(Activity on a year-to-date basis)

GAAP Rents on leasing

$

30.06

29.71

$

33.27

Weighted average lease term

6.3 Years

6.8 Years

6.4 Years

Increase over average GAAP rents in prior year (a)

8.2%

7.4%

10.6%

Average free rent

4 Months

6 Months

6 Months

Tenant Improvements

$

26.06

22.42

$

31.86

Leasing Costs

$

9.72

10.56

$

11.80

(a)  The increase or decrease percentage is calculated by comparing average GAAP rents at properties that had leasing activity in the current year to average GAAP rents at the same properties in the prior year.

December 31, 2024| Page 19


Graphic

Lease Expirations by Square Feet

(Owned and Consolidated Properties)

Graphic

December 31, 2024| Page 20


Graphic

Lease Expirations with Annualized Rent per Square Foot (SF)

(Owned and Consolidated Properties)

Rentable

Annualized

Percentage

Number of

Square

Rent

of Total

Year of

Leases

Footage

Annualized

Per Square

Annualized

Lease

Expiring

Subject to

Rent Under

Foot Under

Rent Under

Expiration

Within the

Expiring

Expiring

Expiring

Expiring

Cumulative

December 31,

    

Year (a)

    

Leases (e)

    

Leases (b)

    

Leases

    

Leases

Total

 

2025

41

(c)

321,725

$

10,682,388

$

33.20

10.0%

10.0%

2026

42

609,509

21,851,095

35.85

20.5%

30.5%

2027

30

301,642

10,532,884

34.92

9.9%

40.4%

2028

26

259,540

8,008,461

30.86

7.5%

47.9%

2029

32

486,384

15,411,441

31.69

14.4%

62.3%

2030

18

242,551

7,531,497

31.05

7.1%

69.4%

2031

10

266,031

10,234,815

38.47

9.6%

79.0%

2032

7

61,352

36,441

0.59

0.0%

79.0%

2033

8

390,287

11,546,827

29.59

10.8%

89.8%

2034

5

51,384

1,552,826

30.22

1.5%

91.3%

2035 and thereafter

22

396,632

(d)

9,330,944

23.53

8.7%

100.0%

Leased total

241

3,387,037

$

106,719,619

$

31.51

100.0%

Owned property vacant SF

1,427,931

Monument Circle vacant SF (e)

205,045

Total Portfolio Square Footage

5,020,013


(a)The number of leases approximates the number of tenants. Tenants with lease maturities in different years are included in annual totals for each lease. Tenants may have multiple leases in the same year.
(b)Annualized rent represents the monthly rent charged, including tenant reimbursements, for each lease in effect at December 31, 2024 multiplied by 12. Tenant reimbursements generally include payment of real estate taxes, operating expenses and common area maintenance and utility charges.
(c)Includes 2 leases that are month-to-month.
(d)Includes 51,088 square feet that are non-revenue producing building amenities.
(e)Includes one property known as Monument Circle that was consolidated in our financial statements effective January 1, 2023. Please see the note: Consolidation of Sponsored REIT on page 24 for more information.

December 31, 2024| Page 21


Graphic

Capital Expenditures

(Owned and Consolidated Properties)

(in thousands)

Year

For the Three Months Ended

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

Total Capital Expenditures

$

5,875

$

4,549

$

6,523

$

9,715

$

26,662

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

Total Capital Expenditures

$

6,922

$

9,653

$

6,542

$

12,174

$

35,291


First generation leasing and investment capital expenditures was $0 for the year ended December 31, 2024 and $1.5 million for the year ended December 31, 2023.

December 31, 2024| Page 22


Graphic

Disposition Activity

(in thousands except for Square Feet)

Recent Dispositions:

Gross Sale

Gain (loss)

    

City

    

State

    

Square Feet

    

Date Sold

    

Proceeds

    

on Sale

 

2024

Collins Crossing

Richardson

TX

300,887

1/26/24

$

35,000

$

(2,145)

Innsbrook

Glenn Allen

VA

298,183

7/8/2024

31,000

(13,247)

Pershing Park

Atlanta

GA

160,145

10/23/24

34,000

(27,523)

2023

Northwest Point

Elk Grove

IL

177,095

3/10/23

$

29,125

$

8,391

Forest Park

Charlotte

NC

64,198

8/9/23

9,200

(844)

Liberty Plaza (a)

Addison

TX

n/a

8/23/23

157

53

One Legacy Circle

Plano

TX

214,110

10/26/23

48,000

10,558

Blue Lagoon Drive

Miami

FL

213,182

12/6/23

68,000

(18,872)

2022

380 Interlocken

Broomfield

CO

240,359

8/31/22

$

42,000

$

5,665

390 Interlocken

Broomfield

CO

241,512

8/31/22

60,500

18,412

909 Davis

Evanston

IL

195,098

12/28/22

27,750

3,359

2021

One Ravinia

Atlanta

GA

386,602

5/27/21

$

74,879

$

29,075

Two Ravinia

Atlanta

GA

411,047

5/27/21

71,771

29

One Overton Park

Atlanta

GA

387,267

5/27/21

72,850

(6,336)

Loudoun Tech Center

Dulles

VA

136,658

6/29/21

17,250

(2,148)

River Crossing

Indianapolis

IN

205,729

8/31/21

35,050

(1,734)

Timberlake

Chesterfield

MO

234,496

9/23/21

44,667

6,184

Timberlake East

Chesterfield

MO

117,036

9/23/21

22,333

4,111

999 Peachtree

Atlanta

GA

621,946

10/22/21

223,900

86,766

Meadow Point

Chantilly

VA

138,537

11/16/21

25,500

1,878

Stonecroft

Chantilly

VA

111,469

11/16/21

14,500

(4,768)

2020

Emperor Boulevard

Durham

NC

259,531

12/23/20

$

89,700

$

41,928

(a)Conveyance of approximately 7,826 square feet of land as part of a road revitalization project.

December 31, 2024| Page 23


Graphic

Loan Portfolio of Secured Real Estate

(in thousands)

(dollars in thousands, except footnotes)

Maximum

Amount

Interest

Maturity

Amount

Outstanding

Rate at

Sponsored REIT

    

Location

    

Date

    

of Loan

    

31-Dec-24

    

31-Dec-24

 

Mortgage loan secured by property

FSP Monument Circle LLC (1)

Indianapolis, IN

30-Sep-25

$

24,000

$

24,000

7.51%

$

24,000

$

24,000


(1)Includes an origination fee of $164,000 and an exit fee of $38,000 when repaid by the borrower.

On September 27, 2024, the maturity date of this mortgage loan was extended to September 30, 2025. The mortgage loan is secured by the property and has been eliminated in consolidation, which is explained below.

Consolidation of Sponsored REIT 

As of January 1, 2023, we consolidated Monument Circle 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 of this mortgage loan was extended to September 30, 2024 and on September 27, 2024, 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. 

December 31, 2024| Page 24


Graphic

Net Asset Value Components

(in thousands except per share data)

As of

    

31-Dec-24

 

    

Assets:

    

Other information:

Total Market Capitalization Values

Straight-line rent receivable

$

37,727

Leased SF to be FFO producing

    

Shares outstanding

103,566.7

Assets held for sale

during 2025-2028 (in 000's)

76

Closing price

$

1.83

Cash, cash equivalents and restricted cash

42,683

Market capitalization

$

189,527

Tenant rent receivables

1,283

Straight-line rental revenue current quarter

$

(720)

Debt

250,332

Prepaid expenses

2,439

Total Market Capitalization

$

439,859

Office computers and furniture

70

Other assets:

Deferred financing costs, net

3,411

3 Months

Other assets - Right-to-Use Asset

675

Ended

$

88,288

NOI Components

31-Dec-24

Same Store NOI (1)

$

11,389

Acquisitions (1) (2)

Liabilities:

Property NOI (1)

11,389

Debt (excluding contra for unamortized financing costs)

$

250,332

Footnotes to the components

Full quarter adjustment (3)

Accounts payable & accrued expenses

37,164

(1) See pages 11 & 30 for definitions and reconciliations.

Stabilized portfolio

$

11,389

Tenant security deposits

6,237

Other liabilities: lease liability

707

(2) Includes NOI from acquisitions not in Same Store.

$

294,440

Financial Statement Reconciliation:

(3) Adjustment to reflect property NOI for a full quarter in the quarter acquired, if necessary.

Rental Revenue

$

28,375

Rental operating expenses

(11,423)

(4) HB3 Tax in Texas is classified as an income tax, though we treat it as a real estate tax in Property NOI.

Real estate taxes and insurance

(5,541)

NOI from dispositions & acquisition properties

266

(5) Management & other fees are eliminated in consolidation but included in Property NOI.

Taxes (4)

(54)

Management & other fees (5)

(234)

Property NOI (1)

$

11,389

December 31, 2024| Page 25


Graphic

Appendix: Non-GAAP Financial Measure Definitions

Definition of 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 definition as of May 17, 2016 in the table on page 9 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.

December 31, 2024| Page 26


Graphic

Appendix: Non-GAAP Financial Measure Definitions

Definition of Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
and Adjusted EBITDA

EBITDA is defined as net income or loss plus interest expense, income tax expense and depreciation and amortization expense. Adjusted EBITDA is defined as EBITDA excluding hedge ineffectiveness, gains or losses on extinguishment of debt, gains and losses on sales of properties or shares of equity investments or provisions for losses on assets held for sale or equity investments.  EBITDA and Adjusted EBITDA are not intended to represent cash flow for the period, are not presented as an alternative to operating income as an indicator of operating performance, should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP and are not indicative of operating income or cash provided by operating activities as determined under GAAP. EBITDA and Adjusted EBITDA are presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Company's ability to service or incur debt. Because all companies do not calculate EBITDA or Adjusted EBITDA the same way, this presentation may not be comparable to similarly titled measures of other companies. The Company believes that net income or loss is the financial measure calculated and presented in accordance with GAAP that is most directly comparable to EBITDA and Adjusted EBITDA.

Definition of Property Net Operating Income (Property 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 Same Store. The comparative Same Store results include properties held for all periods presented.  We also exclude properties that have been acquired, consolidated or 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.

December 31, 2024| Page 27


Graphic

Appendix: Non-GAAP Financial Measure Definitions

Definition of 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.  

December 31, 2024| Page 28


Graphic

Investor Relations Contact

Georgia Touma ~ 877.686.9496

InvestorRelations@fspreit.com

Franklin Street Properties Corp.

Supplemental Operating & Financial Data

401 Edgewater Place ~Wakefield, MA 01880

781.557.1300 ~ www.fspreit.com

December 31, 2024| Page 29


v3.25.0.1
Document and Entity Information
Feb. 11, 2025
Document and Entity Information [Abstract]  
Document Type 8-K
Document Period End Date Feb. 11, 2025
Entity File Number 001-32470
Entity Registrant Name Franklin Street Properties Corp.
Entity Incorporation, State or Country Code MD
Entity Tax Identification Number 04-3578653
Entity Address, Address Line One 401 Edgewater Place
Entity Address, Adress Line Two Suite 200
Entity Address, State or Province MA
Entity Address, City or Town Wakefield
Entity Address, Postal Zip Code 01880
City Area Code 781
Local Phone Number 557-1300
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Title of 12(b) Security Common Stock, $.0001 par value per share
Trading Symbol FSP
Security Exchange Name NYSEAMER
Entity Emerging Growth Company false
Entity Central Index Key 0001031316
Amendment Flag false

Grafico Azioni Franklin Street Properties (AMEX:FSP)
Storico
Da Feb 2025 a Mar 2025 Clicca qui per i Grafici di Franklin Street Properties
Grafico Azioni Franklin Street Properties (AMEX:FSP)
Storico
Da Mar 2024 a Mar 2025 Clicca qui per i Grafici di Franklin Street Properties