EX-99.1 6 a11-22503_1ex99d1.htm EX-99.1

 

Exhibit 99.1

 

UNAUDITED PROFORMA CONDENSED CONSOLIDATED FINANCIAL STATMENTS

 

The following unaudited pro forma condensed consolidated financial statements of Franklin Street Properties Corp. (“FSP Corp.” or the “Registrant”) gives effect to the acquisition of a property (“Emperor Boulevard”) on March 4, 2011 for approximately $75.8 million by FSP Emperor Boulevard Limited Partnership (the “Emperor Boulevard Purchaser”), a wholly-owned subsidiary of FSP Corp. and the acquisition of a property (“One Legacy Circle”) on March 24, 2011 for approximately $53.0 million by FSP One Legacy Circle, LLC (the “One Legacy Circle Purchaser”), a wholly-owned subsidiary of FSP Corp.

 

The unaudited pro forma condensed consolidated financial statements are based upon the historical consolidated financial statements of FSP Corp. presented in the Quarterly Report on Form 10-Q for the quarter ended June 30, 2011, and the financial statements of Emperor Boulevard for the period January 1, 2011 through March 3, 2011 and for the year ended December 31, 2010, and the financial statements of One Legacy Circle for the period January 1, 2011 through March 23, 2011 and for the year ended December 31, 2010, each included in the Exhibits to our Quarterly Report on Form 10-Q for the quarter ended March 31, 2011.  The financial statements of Emperor Boulevard and One Legacy Circle have been prepared pursuant to the requirements of Rule 3-14 of Regulation S-X of the Securities and Exchange Commission.  FSP Corp.’s consolidated balance sheet as of June 30, 2011 reflects the acquisition of Emperor Boulevard and One Legacy Circle; therefore, a pro forma condensed consolidated balance sheet is not presented.  The pro forma condensed consolidated statements of income for the six months ended June 30, 2011 are presented as if the acquisitions had occurred at the beginning of the period presented.

 

Certain balances in the Emperor Boulevard and One Legacy Circle financial statements have been reclassified to conform to FSP Corp.’s presentation.

 

The unaudited pro forma condensed consolidated financial statements are not necessarily indicative of the actual results of operations of FSP Corp, Emperor Boulevard or Legacy Circle for the periods indicated, nor do they purport to represent the results of operations of the entities for any future period.  We expect to fund these acquisitions initially with our revolving credit facility and may use other long term capital options determined based upon market conditions in the future.  These unaudited pro forma financial statements are provided for informational purposes only and upon completion of the planned long term financing for these acquisitions our financial position and results of operations may be significantly different than what is presented in these unaudited pro forma financial statements.

 

P-1


 

Franklin Street Properties Corp.

Pro Forma Condensed Consolidated Statements of Income

For the Six Months Ended

June 30, 2011

(Unaudited)

 

 

 

 

 

Emperor

 

One Legacy

 

 

 

 

 

 

 

Boulevard

 

Circle

 

 

 

 

 

Historical

 

Acquisition

 

Acquisition

 

 

 

(in thousands, except per share amounts)

 

FSP Corp.

 

(b)

 

(c)

 

Pro Forma

 

Revenue:

 

 

 

 

 

 

 

 

 

Rental income

 

$

64,705

 

$

1,540

 

$

1,263

 

  $

67,508

 

Related party revenue:

 

 

 

 

 

 

 

 

 

Syndication fees

 

3,490

 

-

 

-

 

3,490

 

Transaction fees

 

3,376

 

-

 

-

 

3,376

 

Management fees and interest on loans

 

1,958

 

-

 

-

 

1,958

 

Other

 

13

 

-

 

-

 

13

 

Total revenue

 

73,542

 

1,540

 

1,263

 

76,345

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Rental operating expenses

 

17,495

 

222

 

243

 

17,960

 

Real estate taxes and insurance

 

9,987

 

153

 

165

 

10,305

 

Depreciation and amortization

 

22,850

 

666

 

648

 

24,164

 

Selling, general and administrative

 

4,764

 

-

 

-

 

4,764

 

Commissions

 

1,843

 

-

 

-

 

1,843

 

Interest

 

5,986

 

276

 

251

 

6,513

 

Total expenses

 

62,925

 

1,317

 

1,307

 

65,549

 

 

 

 

 

 

 

 

 

 

 

Income before interest income, equity in earnings in non-consolidated REITs and taxes

 

10,617

 

223

 

(44)

 

10,796

 

Interest Income

 

20

 

-

 

-

 

20

 

Equity in income of non-consolidated REITs

 

2,134

 

-

 

-

 

2,134

 

Taxes on income (a)

 

118

 

-

 

5

 

123

 

Income from continuing operations

 

12,653

 

223

 

(49)

 

12,827

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, basic and diluted

 

81,437

 

 

 

 

 

81,437

 

 

 

 

 

 

 

 

 

 

 

Income per share attributable to:

 

 

 

 

 

 

 

 

 

Continuing operations, basic and diluted

 

$

0.15

 

 

 

 

 

  $

0.16

 

 

P-2


 

FRANKLIN STREET PROPERTIES CORP.

NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

BASIS OF PRESENTATION

 

The following unaudited pro forma condensed consolidated financial statements have been prepared based upon certain pro forma adjustments to the historical consolidated financial statements of FSP Corp.  The pro forma condensed consolidated statements of income are presented as if the acquisitions were completed on January 1, 2010.

 

The acquisitions of Emperor Boulevard and One Legacy Circle have been treated as business combinations.  Emperor Boulevard and One Legacy Circle’s purchase prices have been allocated to the assets acquired and liabilities assumed based upon estimates of their fair values as of the effective date of the acquisitions as determined in accordance with generally accepted accounting principles in the United States (or “GAAP”).

 

PRO FORMA ADJUSTMENTS

 

Certain assumptions regarding the operations of FSP Corp. have been made in connection with the preparation of the pro forma condensed consolidated financial statements.  These assumptions include:

 

a)    FSP Corp. elected to be, and is qualified as, a real estate investment trust for federal income tax purposes.  FSP Corp. has met the various required tests; therefore, no provision for federal or state income taxes has been reflected on real estate operations except for a margin tax related to real estate operations in Texas.

 

FSP Corp. has subsidiaries which are not in the business of real estate operations.  Those subsidiaries are taxable as real estate investment trust subsidiaries, or TRS, and are subject to income taxes at statutory tax rates.  The taxes on income shown in the pro forma condensed consolidated statements of income are the taxes on the income of the TRS.  There are no material items that would cause a deferred tax asset or a deferred tax liability.

 


 

FRANKLIN STREET PROPERTIES CORP.
NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

 

(b)      The following table presents the operations of Emperor Boulevard for the period January 1, 2011 through the acquisition date.

 

 

 

Emperor

 

Adjustments

 

 

 

(in thousands)

 

Boulevard

 

resulting from

 

Pro Forma

 

 

 

Historical

 

Acquisition

 

Adjustment

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

Rental (1)

 

  $

1,508

 

  $

32

 

  $

1,540

 

Total revenue

 

1,508

 

32

 

1,540

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

Rental operating expenses

 

222

 

-

 

222

 

Real estate taxes and insurance

 

153

 

-

 

153

 

Depreciation and amortization (2)

 

-

 

666

 

666

 

Interest (3)

 

-

 

276

 

276

 

Total expenses

 

375

 

942

 

1,317

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

1,133

 

(910)

 

223

 

Taxes on income

 

-

 

-

 

-

 

Income (loss) from continuing operations

 

  $

1,133

 

  $

(910)

 

  $

223

 

 

1)           The pro forma rental adjustment includes amounts related to the amortization of approximately $1.5 million of acquired below market leases, which are being amortized over the remaining non-cancelable weighted average term of approximately 97 months in accordance with GAAP.

 

2)           The pro forma adjustment relates to depreciation of approximately $54.0 million of acquired building and improvements using a straight-line method over an estimated life of 39 years.  In addition, the adjustment includes amortization of the value of approximately $20.9 million of acquired in place leases (exclusive of the value of  below market leases) which are being amortized over the remaining non-cancelable weighted average term of approximately 97 months in accordance with GAAP.

 

3)           The pro forma adjustment relates to the effect on interest expense related to the approximately $75.8 million of the acquisition funded with borrowings under our revolving credit facility at our then current incremental borrowing rate of 2.11% per annum.

 

P-4


 

FRANKLIN STREET PROPERTIES CORP.
NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

 

(c)       The following table presents the operations of One Legacy Circle for the period January 1, 2011 through the acquisition date.

 

 

 

One Legacy

 

Adjustments

 

 

 

(in thousands)

 

Circle

 

resulting from

 

Pro Forma

 

 

 

Historical

 

Acquisition

 

Adjustment

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

Rental (1)

 

  $

1,245

 

  $

18

 

  $

1,263

 

Total revenue

 

1,245

 

18

 

1,263

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

Rental operating expenses

 

243

 

-

 

243

 

Real estate taxes and insurance

 

165

 

-

 

165

 

Depreciation and amortization (2)

 

-

 

648

 

648

 

Interest (3)

 

-

 

251

 

251

 

Total expenses

 

408

 

899

 

1,307

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

837

 

(881)

 

(44)

 

Taxes on income (4)

 

-

 

5

 

5

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

  $

837

 

  $

(886)

 

  $

(49)

 

 

1)           The pro forma rental adjustment includes amounts related to the amortization of approximately $0.1 million of acquired above market leases with a weighted average term of approximately 69 months and approximately $0.9 million of acquired below market leases with a weighted average term of approximately 112 months which are being amortized over the remaining non-cancelable terms in accordance with GAAP.

 

2)           The pro forma adjustment relates to depreciation of approximately $36.6 million of acquired building and improvements using a straight-line method over an estimated life of 39 years.  In addition, the adjustment includes amortization of the value of approximately $14.6 million of acquired in place leases (exclusive of the value of above and/or below market leases) which are being amortized over the remaining non-cancelable weighted average term of approximately 97 months in accordance with GAAP.

 

3)           The pro forma adjustment relates to the effect on interest expense related to the approximately $50.0 million of the acquisition funded with borrowing under our revolving credit facility at our then current incremental borrowing rate of 2.20% per annum.

 

4)           The pro forma adjustment relates to the effect on income taxes of a margin tax related to real estate operations in Texas at a rate of approximately 0.7% of taxable revenues.

 

P-5