EX-99.1 2 fsp-20191029ex9911ee53c.htm EX-99.1

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

Third Quarter 2019 Results

Wakefield, MA—October 29, 2019—Franklin Street Properties Corp. (the “Company”, “FSP”, “we” or “our”) (NYSE American: FSP), a real estate investment trust (REIT), announced its results for the third quarter ended September 30, 2019.

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

“Leasing activity during the third quarter of 2019 continued at a strong pace within our property portfolio of 32 operating and three redevelopment properties. We believe that we are adding value to our portfolio as we continue to work through a large, approximately three-year lease roll bulge, that began in 2018 and continues through 2020. Much of our recent leasing activity has been focused on renewing or backfilling existing tenant lease rollover space, but net new absorption is beginning to take place as well. We also continue to see generally rising rents and longer lease terms at our properties as we work through this period. Prospective new tenant activity at our three redevelopment properties located in Miami, Minneapolis and Charlotte continued to be solid during the quarter and we expect to make more progress with these assets during the remainder of 2019 and into 2020. With over $600 million of available liquidity as of September 30, 2019, we are confident that we have the financial resources needed for flexibility on our balance sheet and to maximize our leasing and redevelopment value-add opportunities.”

Highlights

| · |  | Net income was $2.4 million or $0.02 per basic and diluted share for the third quarter ended September 30, 2019. Funds From Operations (FFO) was $24.9 million or $0.23 per basic and diluted share for the third quarter ended September 30, 2019.

| · |  | Adjusted Funds From Operations (AFFO) was $0.10 per basic and diluted share for the third quarter ended September 30, 2019.

| · |  | We are raising our full year FFO guidance for 2019, which is now estimated to be in the range of $0.87 to $0.89 per basic and diluted share, from our previously estimated range of $0.84 to $0.88 per basic and diluted share. Lease termination fee income was approximately $4.2 million for the nine months ended September 30, 2019, compared to approximately $4.4 million for the same period in 2018. Our full year FFO guidance for 2019 includes estimated lease termination fee income of approximately $8.4 million, compared to approximately $6.1 million during the year ended 2018.

Leasing Update

| · |  | Our directly owned real estate portfolio of 32 operating properties (excluding 3 redevelopment properties) totaling approximately 9.5 million square feet was approximately 89.7% leased as of September 30, 2019 compared to approximately 88.1% leased as of June 30, 2019.

| · |  | During the quarter ended September 30, 2019, we leased approximately 304,000 square feet, of which approximately 226,000 square feet was with new tenants. During the nine months ended September 30, 2019, we leased approximately 1,139,000 square feet, of which approximately 444,000 square feet was with new tenants.

| · |  | The weighted average GAAP base rent per square foot achieved on leasing activity during the first nine months of 2019 was $32.73 compared to $31.02 in 2018 and the average lease term on leases in 2019 lengthened to 8.6 years compared to 7.2 years in 2018. Overall the portfolio weighted average rent per occupied square foot increased from $29.01 as of December 31, 2018 to $29.81 as of September 30, 2019.

-2-

| · |  | On September 13, 2019, we entered into a lease agreement with Lennar Homes, LLC for its new corporate headquarters. Lennar will occupy approximately 156,000 square feet of our property in Miami, Florida that we call Blue Lagoon. The lease has an initial term of 16 years.

Dividend Update

On October 11, 2019, the Company announced that its Board of Directors declared a regular quarterly cash dividend for the three months ended September 30, 2019 of $0.09 per share of common stock that will be paid on November 14, 2019 to stockholders of record on October 25, 2019.

Non-GAAP Financial Information

A reconciliation of Net income to FFO, 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.

Real Estate Update

Supplementary schedules provide property information for the Company’s owned and managed real estate portfolio as of September 30, 2019. 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.

Net Income and FFO Guidance

We are raising our full year net income guidance for 2019, which is estimated to be in the range of approximately $0.03 to $0.05 per basic and diluted share, and are introducing net income guidance for the fourth quarter of 2019, which is estimated to be in the range of approximately $0.00 to $0.02 per basic and diluted share. We are raising our full year FFO guidance for 2019, which is estimated to be in the range of approximately $0.87 to $0.89 per basic and diluted share, and are introducing FFO guidance for the fourth quarter of 2019, which is estimated to be in the range of approximately $0.21 to $0.23 per basic and diluted share. This guidance (a) excludes the impact of future acquisitions, developments, dispositions, debt financings or repayments or other capital market transactions; (b) reflects estimates from our ongoing portfolio of properties, other real estate investments and general and administrative expenses; and (c) reflects our current expectations of economic conditions. We will update guidance quarterly in our earnings releases. There can be no assurance that the Company’s actual results will not differ materially from the estimates set forth above.

A reconciliation of the guidance for net income per share to the guidance for FFO per share is provided as follows:

|  |  | Q4 2019 Range |  |  | Full Year 2019 Range
|  | Low |  | High |  | Low |  | High
Net income per share |  | $ | 0.00 |  | $ | 0.02 |  | $ | 0.03 |  | $ | 0.05
Depreciation & Amortization |  |  | 0.21 |  |  | 0.21 |  |  | 0.84 |  |  | 0.84
Funds From Operations per share |  | $ | 0.21 |  | $ | 0.23 |  | $ | 0.87 |  | $ | 0.89

-3-

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

Earnings Call

A conference call is scheduled for October 30, 2019 at 11:00 a.m. (ET) to discuss the third quarter 2019 results. To access the call, please dial 1-800-464-8240. Internationally, the call may be accessed by dialing 1-412-902-6521. To access the call from Canada, please dial 1-866-605-3852. To listen via live audio webcast, please visit the Webcasts & Presentations section in the Investor Relations section of the Company's website (www.fspreit.com) at least ten minutes prior to the start of the call and follow the posted directions. The webcast will also be available via replay from the above location starting one hour after the call is finished.

About Franklin Street Properties Corp.

Franklin Street Properties Corp., based in Wakefield, Massachusetts, is focused on infill and central business district (CBD) office properties in the U.S. Sunbelt and Mountain West, as well as select opportunistic markets. FSP seeks value-oriented investments with an eye towards long-term growth and appreciation, as well as current income. FSP is a Maryland corporation that operates in a manner intended to qualify as a real estate investment trust (REIT) for federal income tax purposes. To learn more about FSP please visit our website at www.fspreit.com.

Forward-Looking Statements

Statements made in this press release that state FSP’s or management’s intentions, beliefs, expectations, or predictions for the future may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. This press release may also contain forward-looking statements, such as our ability to lease space in the future, expectations for FFO and net income in future periods, expectations for lease termination fees in future periods, expectations for operating performance, value creation/enhancement in future periods, expectations for growth and leasing activities in future periods, expectations regarding the timing, leasing and economic results of our redevelopment properties that are based on current judgments and current knowledge of management and are subject to certain risks, trends and uncertainties that could cause actual results to differ materially from those indicated in such forward-looking statements. Accordingly, readers are cautioned not to place undue reliance on forward-looking statements. Investors are cautioned that our forward-looking statements involve risks and uncertainty, including without limitation, economic conditions in the United States, including the level of 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, changes in government regulations and regulatory uncertainty, uncertainty about governmental fiscal policy, geopolitical events and expenditures that cannot be anticipated such as utility rate and usage increases, delays in construction schedules, unanticipated repairs, additional staffing, insurance increases and real estate tax valuation reassessments. See the “Risk Factors” set forth in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2018, as the same may be updated from time to time in subsequent filings with the United States Securities and Exchange Commission. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, acquisitions, dispositions, performance or achievements. We will not update any of the forward-looking statements after the date of this press release to conform them to actual results or to changes in our expectations that occur after such date, other than as required by law.

-4-

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 Income (Loss) | I

-5-

Franklin Street Properties Corp. Financial Results

Supplementary Schedule A

Condensed Consolidated Income (Loss) Statements

(Unaudited)

|  | For the |  | For the |
|  | Three Months Ended |  | Nine Months Ended |
|  | September 30, |  | September 30, |
(in thousands, except per share amounts) |  | 2019 |  | 2018 |  | 2019 |  | 2018 |
Revenue: |  |  |  |  |  |  |  |  |  |  |  |  |
Rental |  | $ | 68,108 |  | $ | 67,436 |  | $ | 196,952 |  | $ | 198,473 |
Related party revenue: |  |  |  |  |  |  |  |  |  |  |  |  |
Management fees and interest income from loans |  |  | 426 |  |  | 1,261 |  |  | 3,100 |  |  | 3,793 |
Other |  |  | 5 |  |  | 8 |  |  | 16 |  |  | 26 |
Total revenue |  |  | 68,539 |  |  | 68,705 |  |  | 200,068 |  |  | 202,292 |
Expenses: |  |  |  |  |  |  |  |  |  |  |  |  |
Real estate operating expenses |  |  | 18,041 |  |  | 17,946 |  |  | 52,883 |  |  | 52,051 |
Real estate taxes and insurance |  |  | 12,505 |  |  | 11,651 |  |  | 37,408 |  |  | 35,120 |
Depreciation and amortization |  |  | 22,559 |  |  | 23,277 |  |  | 67,913 |  |  | 70,903 |
General and administrative |  |  | 3,886 |  |  | 3,394 |  |  | 11,097 |  |  | 9,908 |
Interest |  |  | 9,036 |  |  | 9,935 |  |  | 27,775 |  |  | 29,174 |
Total expenses |  |  | 66,027 |  |  | 66,203 |  |  | 197,076 |  |  | 197,156 |
Income before taxes on income and equity in income of non-consolidated REITs |  |  | 2,512 |  |  | 2,502 |  |  | 2,992 |  |  | 5,136 |
Tax expense on income |  |  | 113 |  |  | 74 |  |  | 165 |  |  | 231 |
Equity in income of non-consolidated REITs |  |  | — |  |  | 7,180 |  |  | — |  |  | 6,793 |
Net income |  | $ | 2,399 |  | $ | 9,608 |  | $ | 2,827 |  | $ | 11,698 |
Weighted average number of shares outstanding, basic and diluted |  |  | 107,231 |  |  | 107,231 |  |  | 107,231 |  |  | 107,231 |
Net income per share, basic and diluted |  | $ | 0.02 |  | $ | 0.09 |  | $ | 0.03 |  | $ | 0.11 |

-6-

Franklin Street Properties Corp. Financial Results

Supplementary Schedule B

Condensed Consolidated Balance Sheets

(Unaudited)

|  | September 30, |  | December 31, |
(in thousands, except share and par value amounts) |  | 2019 |  | 2018 |
Assets: |  |  |  |  |  |  |
Real estate assets: |  |  |  |  |  |  |
Land |  | $ | 191,578 |  | $ | 191,578 |
Buildings and improvements |  |  | 1,900,131 |  |  | 1,857,935 |
Fixtures and equipment |  |  | 11,099 |  |  | 8,839 |
|  |  | 2,102,808 |  |  | 2,058,352 |
Less accumulated depreciation |  |  | 476,298 |  |  | 432,579 |
Real estate assets, net |  |  | 1,626,510 |  |  | 1,625,773 |
Acquired real estate leases, less accumulated amortization of $68,542 and $101,897, respectively |  |  | 45,066 |  |  | 59,595 |
Cash, cash equivalents and restricted cash |  |  | 20,159 |  |  | 11,177 |
Tenant rent receivables |  |  | 4,410 |  |  | 3,938 |
Straight-line rent receivable |  |  | 64,111 |  |  | 54,006 |
Prepaid expenses and other assets |  |  | 8,868 |  |  | 10,400 |
Related party mortgage loan receivables |  |  | 21,265 |  |  | 70,660 |
Other assets: derivative asset |  |  | 2,844 |  |  | 14,765 |
Office computers and furniture, net of accumulated depreciation of $1,355 and $1,512, respectively |  |  | 136 |  |  | 197 |
Deferred leasing commissions, net of accumulated amortization of $27,433 and $24,318, respectively |  |  | 49,781 |  |  | 47,591 |
Total assets |  | $ | 1,843,150 |  | $ | 1,898,102 |
Liabilities and Stockholders’ Equity: |  |  |  |  |  |  |
Liabilities: |  |  |  |  |  |  |
Bank note payable |  | $ | — |  | $ | 25,000 |
Term loans payable, less unamortized financing costs of $4,631 and $5,722, respectively |  |  | 765,369 |  |  | 764,278 |
Series A & Series B Senior Notes, less unamortized financing costs of $1,026 and $1,150, respectively |  |  | 198,974 |  |  | 198,850 |
Accounts payable and accrued expenses |  |  | 61,657 |  |  | 59,183 |
Accrued compensation |  |  | 3,769 |  |  | 3,043 |
Tenant security deposits |  |  | 9,008 |  |  | 6,319 |
Lease liability |  |  | 1,976 |  |  | — |
Other liabilities: derivative liabilities |  |  | 9,934 |  |  | — |
Acquired unfavorable real estate leases, less accumulated amortization of $4,907 and $6,605, respectively |  |  | 2,810 |  |  | 3,795 |
Total liabilities |  |  | 1,053,497 |  |  | 1,060,468 |
Commitments and contingencies |  |  |  |  |  |  |
Stockholders’ Equity: |  |  |  |  |  |  |
Preferred stock, $.0001 par value, 20,000,000 shares authorized, none issued or outstanding |  |  | — |  |  | — |
Common stock, $.0001 par value, 180,000,000 shares authorized, 107,231,155 and 107,231,155 shares issued and outstanding, respectively |  |  | 11 |  |  | 11 |
Additional paid-in capital |  |  | 1,356,457 |  |  | 1,356,457 |
Accumulated other comprehensive income (loss) |  |  | (7,090) |  |  | 14,765 |
Accumulated distributions in excess of accumulated earnings |  |  | (559,725) |  |  | (533,599) |
Total stockholders’ equity |  |  | 789,653 |  |  | 837,634 |
Total liabilities and stockholders’ equity |  | $ | 1,843,150 |  | $ | 1,898,102 |

-7-

Franklin Street Properties Corp. Financial Results

Supplementary Schedule C

Condensed Consolidated Statements of Cash Flows

(Unaudited)

|  | For the |
|  | Nine Months Ended |
|  | September 30, |
(in thousands) |  | 2019 |  | 2018 |
Cash flows from operating activities: |  |  |  |  |  |  |
Net income |  | $ | 2,827 |  | $ | 11,698 |
Adjustments to reconcile net income to net cash provided by operating activities: |  |  |  |  |  |  |
Depreciation and amortization expense |  |  | 70,072 |  |  | 73,127 |
Amortization of above and below market leases |  |  | (305) |  |  | (405) |
Equity in loss of non-consolidated REITs |  |  | — |  |  | (6,793) |
Decrease in allowance for doubtful accounts and write-off of accounts receivable |  |  | (69) |  |  | (25) |
Changes in operating assets and liabilities: |  |  |  |  |  |  |
Tenant rent receivables |  |  | (403) |  |  | (58) |
Straight-line rents |  |  | (6,950) |  |  | 821 |
Lease acquisition costs |  |  | (3,155) |  |  | (683) |
Prepaid expenses and other assets |  |  | 1,261 |  |  | (487) |
Accounts payable and accrued expenses |  |  | 2,849 |  |  | (2,665) |
Accrued compensation |  |  | 726 |  |  | (797) |
Tenant security deposits |  |  | 2,689 |  |  | 236 |
Payment of deferred leasing commissions |  |  | (9,485) |  |  | (11,051) |
Net cash provided by operating activities |  |  | 60,057 |  |  | 62,918 |
Cash flows from investing activities: |  |  |  |  |  |  |
Property improvements, fixtures and equipment |  |  | (47,905) |  |  | (35,901) |
Investment in non-consolidated REITs |  |  | — |  |  | 74,931 |
Distributions in excess of earnings from non-consolidated REITs |  |  | — |  |  | 710 |
Repayment of related party mortgage loan receivable |  |  | (2,400) |  |  | — |
Investment in related party mortgage loan receivable |  |  | 51,795 |  |  | 795 |
Proceeds received from liquidating trust |  |  | 1,470 |  |  | — |
Net cash provided by investing activities |  |  | 2,960 |  |  | 40,535 |
Cash flows from financing activities: |  |  |  |  |  |  |
Distributions to stockholders |  |  | (28,953) |  |  | (39,676) |
Borrowings under bank note payable |  |  | 45,000 |  |  | 30,000 |
Repayments of bank note payable |  |  | (70,000) |  |  | (91,000) |
Deferred financing costs |  |  | (82) |  |  | (2,162) |
Net cash used in financing activities |  |  | (54,035) |  |  | (102,838) |
Net increase in cash, cash equivalents and restricted cash |  |  | 8,982 |  |  | 615 |
Cash, cash equivalents and restricted cash, beginning of year |  |  | 11,177 |  |  | 9,819 |
Cash, cash equivalents and restricted cash, end of period |  | $ | 20,159 |  | $ | 10,434 |

-8-

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 |
2019 |  | 314,602 |  | 3.2% |
2020 |  | 960,806 |  | 9.7% |
2021 |  | 672,530 |  | 6.8% |
2022 |  | 1,228,668 |  | 12.4% |
2023 |  | 651,756 |  | 6.6% |
Thereafter (2) |  | 6,080,817 |  | 61.3% |
|  | 9,909,179 |  | 100.0% |

| (1) |  | Percentages are determined based upon total square footage.

| (2) |  | Includes 975,128 square feet of vacancies at our operating properties and 201,388 square feet of vacancies at our redevelopment properties as of September 30, 2019. We define redevelopment properties as properties being developed, redeveloped or where development/redevelopment is complete but that are not yet stabilized.

(dollars & square feet in 000's) |  | As of September 30, 2019 (a) |
|  | # of |  |  |  |  | % of |  | Square |  | % of |
State |  | Properties |  | Investment |  | Portfolio |  | Feet |  | Portfolio |
Colorado |  | 6 |  | $ | 547,250 |  | 33.6% |  | 2,620 |  | 26.4% |
Texas |  | 9 |  |  | 343,531 |  | 21.1% |  | 2,420 |  | 24.4% |
Georgia |  | 5 |  |  | 319,850 |  | 19.7% |  | 1,967 |  | 19.9% |
Minnesota |  | 3 |  |  | 119,702 |  | 7.4% |  | 754 |  | 7.6% |
Virginia |  | 4 |  |  | 80,437 |  | 4.9% |  | 685 |  | 6.9% |
North Carolina |  | 2 |  |  | 50,947 |  | 3.1% |  | 322 |  | 3.2% |
Missouri |  | 2 |  |  | 45,794 |  | 2.8% |  | 351 |  | 3.5% |
Illinois |  | 2 |  |  | 47,971 |  | 3.0% |  | 372 |  | 3.8% |
Florida |  | 1 |  |  | 42,131 |  | 2.6% |  | 213 |  | 2.2% |
Indiana |  | 1 |  |  | 28,897 |  | 1.8% |  | 205 |  | 2.1% |
Total |  | 35 |  | $ | 1,626,510 |  | 100.0% |  | 9,909 |  | 100.0% |

| (a) |  | Includes investment in our redevelopment properties. We define redevelopment properties as properties being developed, redeveloped or where complete, but that are not yet stabilized.

-9-

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule E

Portfolio and Other Supplementary Information

(Unaudited & Approximated)

Recurring Capital Expenditures

|  |  |  |  | Nine Months |
(in thousands) |  | For the Three Months Ended |  | Ended |
|  | 31-Mar-19 |  | 30-Jun-19 |  | 30-Sep-19 |  | 30-Sep-19 |
Tenant improvements |  | $ | 8,318 |  | $ | 10,169 |  | $ | 7,890 |  | $ | 26,377 |
Deferred leasing costs |  |  | 4,239 |  |  | 3,666 |  |  | 1,286 |  |  | 9,191 |
Non-investment capex |  |  | 2,413 |  |  | 4,049 |  |  | 3,968 |  |  | 10,430 |
|  | $ | 14,970 |  | $ | 17,884 |  | $ | 13,144 |  | $ | 45,998 |

|  |  |  | Nine Months |
|  | For the Three Months Ended |  | Ended |
|  | 31-Mar-18 |  | 30-Jun-18 |  | 30-Sep-18 |  | 30-Sep-18 |
Tenant improvements |  | $ | 6,777 |  | $ | 8,212 |  | $ | 7,084 |  | $ | 22,073 |
Deferred leasing costs |  |  | 1,021 |  |  | 5,314 |  |  | 4,394 |  |  | 10,729 |
Non-investment capex |  |  | 1,858 |  |  | 2,558 |  |  | 2,328 |  |  | 6,744 |
|  | $ | 9,656 |  | $ | 16,084 |  | $ | 13,806 |  | $ | 39,546 |

Square foot & leased percentages |  | September 30, |  | December 31, |
|  | 2019 |  | 2018 |
Operating Properties (a): |  |  |  |  |
Number of properties |  | 32 |  | 32 |
Square feet |  | 9,503,964 |  | 9,486,650 |
Leased percentage |  | 89.7% |  | 89.0% |
Redevelopment Properties: |  |  |  |  |
Number of properties |  | 3 |  | 3 |
Square feet |  | 405,215 |  | 404,652 |
Leased percentage |  | 50.3% |  | 27.2% |
Managed Properties - Single Asset REITs (SARs): |  |  |  |  |
Number of properties |  | 2 |  | 3 |
Square feet |  | 348,545 |  | 674,342 |
Total Operating, Redevelopment and Managed Properties: |  |  |  |  |
Number of properties |  | 37 |  | 38 |
Square feet |  | 10,257,724 |  | 10,565,644 |

| (a) |  | Excludes investment in our redevelopment properties. We define redevelopment properties as properties being developed, redeveloped or where development/redevelopment is complete but that are not yet stabilized.

-10-

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule F

Percentage of Leased Space

(Unaudited & Estimated)

|  |  |  |  |  |  |  |  |  | Second |  |  |  | Third |
|  |  |  |  |  |  |  | % Leased (1) |  | Quarter |  | % Leased (1) |  | Quarter |
|  |  |  |  |  |  |  | as of |  | Average % |  | as of |  | Average % |
|  | Property Name |  | Location |  | Square Feet |  | 30-Jun-19 |  | Leased (2) |  | 30-Sep-19 |  | Leased (2) |
1 |  | MEADOW POINT |  | Chantilly, VA |  | 138,537 |  | 100.0% |  | 100.0% |  | 100.0% |  | 100.0% |
2 |  | TIMBERLAKE |  | Chesterfield, MO |  | 234,496 |  | 95.7% |  | 97.1% |  | 95.7% |  | 95.7% |
3 |  | TIMBERLAKE EAST |  | Chesterfield, MO |  | 117,036 |  | 100.0% |  | 100.0% |  | 100.0% |  | 100.0% |
4 |  | NORTHWEST POINT |  | Elk Grove Village, IL |  | 177,095 |  | 100.0% |  | 100.0% |  | 100.0% |  | 100.0% |
5 |  | PARK TEN |  | Houston, TX |  | 157,460 |  | 96.4% |  | 96.4% |  | 96.4% |  | 96.4% |
6 |  | PARK TEN PHASE II |  | Houston, TX |  | 156,746 |  | 66.9% |  | 66.4% |  | 88.8% |  | 87.3% |
7 |  | GREENWOOD PLAZA |  | Englewood, CO |  | 196,236 |  | 100.0% |  | 100.0% |  | 100.0% |  | 100.0% |
8 |  | ADDISON |  | Addison, TX |  | 289,302 |  | 82.4% |  | 82.4% |  | 82.4% |  | 82.4% |
9 |  | COLLINS CROSSING |  | Richardson, TX |  | 300,887 |  | 99.4% |  | 99.4% |  | 99.4% |  | 99.4% |
10 |  | INNSBROOK |  | Glen Allen, VA |  | 298,183 |  | 57.3% |  | 57.3% |  | 57.2% |  | 57.3% |
11 |  | RIVER CROSSING |  | Indianapolis, IN |  | 205,059 |  | 95.0% |  | 95.0% |  | 95.0% |  | 95.0% |
12 |  | LIBERTY PLAZA |  | Addison, TX |  | 216,834 |  | 71.5% |  | 69.1% |  | 73.4% |  | 72.1% |
13 |  | 380 INTERLOCKEN |  | Broomfield, CO |  | 240,359 |  | 97.1% |  | 97.1% |  | 97.1% |  | 97.1% |
14 |  | 390 INTERLOCKEN |  | Broomfield, CO |  | 241,512 |  | 98.2% |  | 98.2% |  | 98.2% |  | 98.2% |
15 |  | ELDRIDGE GREEN |  | Houston, TX |  | 248,399 |  | 100.0% |  | 100.0% |  | 100.0% |  | 100.0% |
16 |  | ONE OVERTON PARK |  | Atlanta, GA |  | 387,267 |  | 80.6% |  | 80.3% |  | 81.2% |  | 81.1% |
17 |  | LOUDOUN TECH |  | Dulles, VA |  | 136,658 |  | 98.9% |  | 98.9% |  | 98.9% |  | 98.9% |
18 |  | 4807 STONECROFT |  | Chantilly, VA |  | 111,469 |  | 100.0% |  | 100.0% |  | 100.0% |  | 100.0% |
19 |  | 121 SOUTH EIGHTH ST |  | Minneapolis, MN |  | 297,209 |  | 86.9% |  | 82.9% |  | 90.1% |  | 88.7% |
20 |  | EMPEROR BOULEVARD |  | Durham, NC |  | 259,531 |  | 100.0% |  | 100.0% |  | 100.0% |  | 100.0% |
21 |  | LEGACY TENNYSON CTR |  | Plano, TX |  | 207,049 |  | 91.6% |  | 91.6% |  | 91.8% |  | 91.8% |
22 |  | ONE LEGACY |  | Plano, TX |  | 214,110 |  | 100.0% |  | 100.0% |  | 100.0% |  | 100.0% |
23 |  | 909 DAVIS |  | Evanston, IL |  | 195,098 |  | 93.3% |  | 91.9% |  | 93.3% |  | 93.3% |
24 |  | ONE RAVINIA DRIVE |  | Atlanta, GA |  | 386,602 |  | 85.7% |  | 87.0% |  | 86.8% |  | 86.5% |
25 |  | TWO RAVINIA |  | Atlanta, GA |  | 411,047 |  | 69.3% |  | 72.8% |  | 68.2% |  | 68.2% |
26 |  | WESTCHASE I & II |  | Houston, TX |  | 629,025 |  | 77.3% |  | 79.2% |  | 77.3% |  | 77.3% |
27 |  | 1999 BROADWAY |  | Denver, CO |  | 677,378 |  | 78.7% |  | 78.3% |  | 87.1% |  | 85.6% |
28 |  | 999 PEACHTREE |  | Atlanta, GA |  | 621,946 |  | 90.9% |  | 90.8% |  | 95.8% |  | 94.2% |
29 |  | 1001 17th STREET |  | Denver, CO |  | 655,420 |  | 98.5% |  | 98.5% |  | 98.5% |  | 98.5% |
30 |  | PLAZA SEVEN |  | Minneapolis, MN |  | 326,757 |  | 88.6% |  | 87.8% |  | 88.6% |  | 88.6% |
31 |  | PERSHING PLAZA |  | Atlanta, GA |  | 160,145 |  | 97.4% |  | 97.4% |  | 98.9% |  | 97.9% |
32 |  | 600 17th STREET |  | Denver, CO |  | 609,112 |  | 86.9% |  | 86.7% |  | 89.8% |  | 88.5% |
|  | OPERATING TOTAL |  |  |  | 9,503,964 |  | 88.1% |  | 88.1% |  | 89.7% |  | 89.3% |
33 |  | FOREST PARK |  | Charlotte, NC |  | 62,212 |  | 0.0% |  | 0.0% |  | 0.0% |  | 0.0% |
34 |  | BLUE LAGOON |  | Miami, FL |  | 213,182 |  | 0.0% |  | 0.0% |  | 73.1% |  | 24.4% |
35 |  | 801 MARQUETTE AVE |  | Minneapolis, MN |  | 129,821 |  | 37.0% |  | 37.0% |  | 37.0% |  | 37.0% |
|  | REDEVELOPMENT TOTAL |  |  |  | 405,215 |  | 11.9% |  | 11.9% |  | 50.3% |  | 24.7% |
|  | OWNED PORTFOLIO TOTAL |  |  |  | 9,909,179 |  |  |  |  |  |  |  |  |

| (1) |  | % Leased as of month's end includes all leases that expire on the last day of the quarter.

| (2) |  | Average quarterly percentage is the average of the end of the month leased percentage for each of the 3 months during the quarter.

-11-

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule G

Largest 20 Tenants – FSP Owned Portfolio

(Unaudited & Estimated)

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

As of September 30, 2019

|  |  |  |  |  | % of |
|  | Tenant |  | Sq Ft |  | Portfolio |
1 |  | IQVIA Holdings Inc. |  | 259,531 |  | 2.6% |
2 |  | US Government |  | 259,141 |  | 2.6% |
3 |  | CITGO Petroleum Corporation |  | 248,399 |  | 2.5% |
4 |  | Newfield Exploration Company |  | 234,495 |  | 2.4% |
5 |  | Centene Management Company, LLC |  | 216,879 |  | 2.2% |
6 |  | Eversheds Sutherland (US) LLP |  | 179,868 |  | 1.8% |
7 |  | EOG Resources, Inc. |  | 169,167 |  | 1.7% |
8 |  | The Vail Corporation |  | 164,636 |  | 1.7% |
9 |  | Lennar Homes, LLC |  | 155,808 |  | 1.6% |
10 |  | T-Mobile South, LLC dba T-Mobile |  | 151,792 |  | 1.5% |
11 |  | Citicorp Credit Services, Inc. |  | 146,260 |  | 1.5% |
12 |  | Petrobras America, Inc. |  | 144,813 |  | 1.5% |
13 |  | Jones Day |  | 140,342 |  | 1.4% |
14 |  | Argo Data Resource Corporation |  | 140,246 |  | 1.4% |
15 |  | Worldventures Holdings, LLC |  | 129,998 |  | 1.3% |
16 |  | Kaiser Foundation Health Plan |  | 120,979 |  | 1.2% |
17 |  | VMWare, Inc. |  | 119,558 |  | 1.2% |
18 |  | Giesecke & Devrient America |  | 112,110 |  | 1.1% |
19 |  | Northrop Grumman Systems Corp. |  | 111,469 |  | 1.1% |
20 |  | Randstad General Partner (US) |  | 109,638 |  | 1.1% |
|  | Total |  | 3,315,129 |  | 33.4% |

-12-

Franklin Street Properties Corp. Earnings Release

Supplementary Schedule H

Reconciliation and Definitions of Funds From Operations (“FFO”) and

Adjusted Funds From Operations (“AFFO”)

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

Reconciliation of Net Income to FFO and AFFO: |  | Three Months Ended |  | Nine Months Ended |
|  | September 30, |  | September 30, |
(In thousands, except per share amounts) |  | 2019 |  | 2018 |  | 2019 |  | 2018 |
Net income |  | $ | 2,399 |  | $ | 9,608 |  | $ | 2,827 |  | $ | 11,698 |
Equity in loss from non-consolidated REITs |  |  | — |  |  | (7,180) |  |  | — |  |  | (6,793) |
FFO from non-consolidated REITs |  |  | — |  |  | 649 |  |  | — |  |  | 2,511 |
Depreciation & amortization |  |  | 22,448 |  |  | 23,081 |  |  | 67,609 |  |  | 70,499 |
NAREIT FFO |  |  | 24,847 |  |  | 26,158 |  |  | 70,436 |  |  | 77,915 |
Lease Acquisition costs |  |  | 61 |  |  | — |  |  | 351 |  |  | — |
Funds From Operations (FFO) |  | $ | 24,908 |  | $ | 26,158 |  | $ | 70,787 |  | $ | 77,915 |
Funds From Operations (FFO) |  | $ | 24,908 |  | $ | 26,158 |  | $ | 70,787 |  | $ | 77,915 |
Reverse FFO from non-consolidated REITs |  |  | — |  |  | (649) |  |  | — |  |  | (2,511) |
Distributions from non-consolidated REITs |  |  | — |  |  | — |  |  | — |  |  | 710 |
Amortization of deferred financing costs |  |  | 720 |  |  | 799 |  |  | 2,157 |  |  | 2,223 |
Straight-line rent |  |  | (2,120) |  |  | 522 |  |  | (6,949) |  |  | 821 |
Tenant improvements |  |  | (7,890) |  |  | (7,084) |  |  | (26,377) |  |  | (22,073) |
Leasing commissions |  |  | (1,286) |  |  | (4,394) |  |  | (9,191) |  |  | (10,729) |
Non-investment capex |  |  | (3,968) |  |  | (2,328) |  |  | (10,430) |  |  | (6,744) |
Adjusted Funds From Operations (AFFO) |  | $ | 10,364 |  | $ | 13,024 |  | $ | 19,997 |  | $ | 39,612 |
Per Share Data |  |  |  |  |  |  |  |  |  |  |  |  |
EPS |  | $ | 0.02 |  | $ | 0.09 |  | $ | 0.03 |  | $ | 0.11 |
FFO |  | $ | 0.23 |  | $ | 0.24 |  | $ | 0.66 |  | $ | 0.73 |
AFFO |  | $ | 0.10 |  | $ | 0.12 |  | $ | 0.19 |  | $ | 0.37 |
Weighted average shares (basic and diluted) |  |  | 107,231 |  |  | 107,231 |  |  | 107,231 |  |  | 107,231 |

-13-

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 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 our proportionate share of FFO and including distributions received, from non-consolidated REITs, (3) excluding the effect of straight-line rent, (4) plus the amortization of deferred financing costs and (5) less recurring capital expenditures that are generally for maintenance of properties, which we call non-investment capex or are second generation capital expenditures. Second generation costs include re-tenanting space after a tenant vacates, which include tenant improvements and leasing commissions.

We exclude development/redevelopment activities, capital expenditures planned at acquisition and costs to reposition a property. We also exclude first generation leasing costs, which are generally to fill vacant space in properties we acquire or were planned for at acquisition.

AFFO should not be considered as an alternative to net income 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.

-14-

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 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 the periods presented and exclude properties that are redevelopment properties, which include properties being developed, redeveloped or where redevelopment is complete but are in lease-up and are not stabilized, dispositions and significant nonrecurring income such as bankruptcy settlements and lease termination fees. NOI, as defined by the Company, may not be comparable to NOI reported by other REITs that define NOI differently. NOI should not be considered an alternative to net income or loss as an indication of our performance or to cash flows as a measure of the Company’s liquidity or its ability to make distributions. The calculations of NOI and Sequential Same Store are shown in the following table:

|  | Rentable |  |  |  |  |  |  |  |  |  |  |  |
|  | Square Feet |  | Three Months Ended |  | Three Months Ended |  | Inc |  | % |
(in thousands) |  | or RSF |  | 30-Sep-19 |  | 30-Jun-19 |  | (Dec) |  | Change |
Region |  |  |  |  |  |  |  |  |  |  |  |  |  |
East |  | 944 |  | $ | 3,001 |  | $ | 3,301 |  | $ | (300) |  | (9.1) | %
MidWest |  | 1,553 |  |  | 5,297 |  |  | 5,174 |  |  | 123 |  | 2.4 | %
South |  | 4,387 |  |  | 17,456 |  |  | 15,196 |  |  | 2,260 |  | 14.9 | %
West |  | 2,620 |  |  | 11,134 |  |  | 11,240 |  |  | (106) |  | (0.9) | %
Property NOI* from Operating Properties |  | 9,504 |  |  | 36,888 |  |  | 34,911 |  |  | 1,977 |  | 5.7 | %
Dispositions and Redevelopment Properties |  | 405 |  |  | (21) |  |  | (215) |  |  | 194 |  | 0.6 | %
NOI* |  | 9,909 |  | $ | 36,867 |  | $ | 34,696 |  | $ | 2,171 |  | 6.3 | %
Sequential Same Store |  |  |  | $ | 36,888 |  | $ | 34,911 |  | $ | 1,977 |  | 5.7 | %
Less Nonrecurring |  |  |  |  |  |  |  |  |  |  |  |  |  |
Items in NOI* (a) |  |  |  |  | 3,434 |  |  | 706 |  |  | 2,728 |  | (7.9) | %
Comparative |  |  |  |  |  |  |  |  |  |  |  |  |  |
Sequential Same Store |  |  |  | $ | 33,454 |  | $ | 34,205 |  | $ | (751) |  | (2.2) | %

-15-

|  |  |  | Three Months Ended |  | Three Months Ended |  |  |  |  |  |
Reconciliation to Net income |  |  |  | 30-Sep-19 |  | 30-Jun-19 |  |  |  |  |  |
Net income |  |  |  | $ | 2,399 |  | $ | 1,633 |  |  |  |  |  |
Add (deduct): |  |  |  |  |  |  |  |  |  |  |  |  |  |
Management fee income |  |  |  |  | (634) |  |  | (645) |  |  |  |  |  |
Depreciation and amortization |  |  |  |  | 22,559 |  |  | 22,109 |  |  |  |  |  |
Amortization of above/below market leases |  |  |  |  | (112) |  |  | (81) |  |  |  |  |  |
General and administrative |  |  |  |  | 3,886 |  |  | 3,703 |  |  |  |  |  |
Interest expense |  |  |  |  | 9,036 |  |  | 9,371 |  |  |  |  |  |
Interest income |  |  |  |  | (395) |  |  | (1,259) |  |  |  |  |  |
Non-property specific items, net |  |  |  |  | 128 |  |  | (135) |  |  |  |  |  |
NOI* |  |  |  | $ | 36,867 |  | $ | 34,696 |  |  |  |  |  |

| (a) |  | 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.