Franklin Street Properties Corp. Financial Ratios — FSP

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	3.29	0.52	1.11	0.66	1.82	0.42	-0.78	0.67	0.35	1.79	5.87	0.08	-3.99	-4.98	-4.89
Return on Capital (%)	11.63	3.86	7.07	6.1	10.23	5.51	- -	9.88	9.76	18.21	91.13	-17.41	- -	- -	- -
Return on Invested Capital (%)	1.86	2.23	2.26	2.1	2.06	1.84	- -	2.28	2.33	1.55	0.87	0.03	- -	- -	- -
Gross Margin (%)	60.02	62.65	61.28	60.39	58.77	57.79	57.06	56.65	55.33	53.09	51.31	47.2	46.51	43.59	43.78
EBITDA Margin (%)	57.08	58.7	56.67	56.25	54.17	53.01	53.03	52.67	50.87	48.09	44.89	39.89	38.58	34.48	34.72
Operating Margin (%)	20.71	23.07	18.8	16.78	15.86	14.9	14.97	16.74	16.17	10.97	6.2	0.29	-0.68	-5.25	-7.58
Incremental Operating Margin (%)	20.88	36.9	5.57	4.79	55.52	-23.78	15.73	-113.07	-773.85	71.23	38.34	28.56	- -	- -	- -
Pretax Margin (%)	14.22	14.41	8.32	5.47	14.54	3.52	-4.38	2.47	2.51	13.37	44.39	0.78	-32.83	-43.72	-41.78
Profit Margin (%)	31.53	4.72	9.28	5.27	14.36	3.35	-5.85	4.86	2.41	13.27	44.29	0.66	-33.02	-43.89	-41.96
Net Income to Common Margin (%)	31.53	4.72	9.28	5.27	14.36	3.35	-5.85	4.86	2.41	13.27	44.29	0.66	-33.02	-43.89	-41.96
Effective Tax Rate (%)	1.36	1.44	2.7	3.65	1.22	4.75	- -	5.42	3.99	0.76	0.69	15.72	- -	- -	- -
Dvd Payout Ratio (%)	321.21	274.65	402.38	579.11	217.46	924.81	-511.14	377.43	596.19	118.44	41.51	4,934.92	-8.59	-7.85	-9.22
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	898	617	926	888	908	1,045	1,042	988	967	922	475	413	405	248	249
ST Debt	449	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	449	617	926	888	908	1,045	1,042	988	967	922	475	413	405	248	249
Total Debt/EBITDA	11.4	6.5	7.65	6.32	6.87	7.89	7.21	6.98	7.06	7.79	5.05	6.25	7.2	5.98	6.68
Net Debt/EBITDA	11.09	6.28	7.49	6.27	6.73	7.82	7.14	6.9	6.98	7.76	4.67	6.18	4.96	4.97	5.85
Total Debt/EBIT	31.42	16.55	23.06	21.2	23.47	28.07	25.53	21.95	22.22	34.18	36.6	856.88	-411.29	-39.27	-30.59
Net Debt/EBIT	30.58	15.98	22.58	21.02	23	27.82	25.29	21.71	21.95	34.02	33.86	847.55	-283.38	-32.64	-26.79
EBITDA to Interest Expense	6.22	5.9	5.75	5.12	5.19	4.99	4.46	3.69	3.72	3.28	2.91	2.9	2.31	1.57	1.51
EBITDA-CapEx/Interest Expense	1.31	-7.86	-21.52	4.44	1.32	-6.69	2.79	2.36	1.8	1.12	0.81	0.49	1.01	0.61	0.84
EBIT to Interest Expense	2.26	2.32	1.91	1.53	1.52	1.4	1.26	1.17	1.18	0.75	0.4	0.02	-0.04	-0.24	-0.33
Interest Expense	13	16	21	27	25	27	32	38	37	36	32	23	24	26	25
Common Equity/Total Assets	-8.63	-11.59	-11.09	-14.96	-17.24	-19.15	-24.99	-28.11	-30.7	-31.88	-40.37	-45.94	-53.25	-71.76	-81.6
Long-Term Debt/Equity (%)	48.73	71.32	88.22	90.64	97.01	108.65	119.55	117.97	122.92	119.98	60.62	53.73	56.78	37.76	40.95
Long-Term Debt/Capital (%)	57.82	140.22	132.39	148.41	157.34	161.97	191.38	217.39	241.1	263.44	-624.74	-262.43	-185.71	-57.34	-51.78
Long-Term Debt/Total Assets (%)	31.87	40.41	45.33	45.86	47.3	50.06	52.33	52.06	52.46	51.39	34.8	33.26	34.61	26.15	27.84
Total Debt/Equity (%)	97.46	71.32	88.22	90.64	97.01	108.65	119.55	117.97	122.92	119.98	60.62	53.73	56.78	37.76	40.95
Total Debt/Capital (%)	115.65	140.22	132.39	148.41	157.34	161.97	191.38	217.39	241.1	263.44	-624.74	-262.43	-185.71	-57.34	-51.78
Total Debt/Total Assets (%)	63.75	40.41	45.33	45.86	47.3	50.06	52.33	52.06	52.46	51.39	34.8	33.26	34.61	26.15	27.84
Net Debt to Equity	94.88	68.86	86.36	89.88	95.07	107.68	118.42	116.63	121.43	119.43	56.09	53.14	39.12	31.38	35.86
Net Debt/Capital (%)	116.14	142.26	133.32	149.03	159.21	162.88	193.05	220.35	244.15	264.25	-398.28	-253.55	-81.19	-43.51	-42.63
EBITDA	79	95	121	140	132	132	145	142	137	118	94	66	56	41	37
EBITDA-CapEx	17	-126	-453	122	33	-178	90	91	66	40	26	11	25	16	21
Operating Income (Loss)	29	37	40	42	39	37	41	45	44	27	13	- -	-1	-6	-8

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.9	0.68	0.44	0.18	0.37	0.16	0.16	0.19	0.15	0.04	0.38	0.07	3	1.21	1.06
Current Ratio	7.99	5.69	4.03	3.85	3.91	2.69	2.4	2.54	1.63	1.48	1.29	1.61	5.82	2.4	2.43
Quick Ratio	7.35	4.89	3.78	3.59	3.8	2.54	2.26	2.36	1.52	1.38	1.22	1.56	4.01	2.35	2.43
CFO/Avg Current Liab	4.61	2.44	2.45	2.38	2.24	1.77	1.62	1.33	1.3	0.99	0.45	0.22	0.39	0.24	0.12
Common Equity/Total Assets	-8.63	-11.59	-11.09	-14.96	-17.24	-19.15	-24.99	-28.11	-30.7	-31.88	-40.37	-45.94	-53.25	-71.76	-81.6
Long-Term Debt/Equity (%)	48.73	71.32	88.22	90.64	97.01	108.65	119.55	117.97	122.92	119.98	60.62	53.73	56.78	37.76	40.95
Long-Term Debt/Capital (%)	57.82	140.22	132.39	148.41	157.34	161.97	191.38	217.39	241.1	263.44	-624.74	-262.43	-185.71	-57.34	-51.78
Long-Term Debt/Total Assets (%)	31.87	40.41	45.33	45.86	47.3	50.06	52.33	52.06	52.46	51.39	34.8	33.26	34.61	26.15	27.84
Total Debt/Equity (%)	97.46	71.32	88.22	90.64	97.01	108.65	119.55	117.97	122.92	119.98	60.62	53.73	56.78	37.76	40.95
Total Debt/Capital (%)	115.65	140.22	132.39	148.41	157.34	161.97	191.38	217.39	241.1	263.44	-624.74	-262.43	-185.71	-57.34	-51.78
Total Debt/Total Assets (%)	63.75	40.41	45.33	45.86	47.3	50.06	52.33	52.06	52.46	51.39	34.8	33.26	34.61	26.15	27.84
CFO/Total Liabilities	12.51	10.64	9.26	10.78	10.46	8.38	8.57	7.56	7.76	6.68	6.26	3.22	3.91	3.09	1.31
CFO/CapEx	0.98	0.32	0.16	5.56	1.04	0.3	1.77	1.57	1.16	0.88	0.54	0.28	0.56	0.36	0.23
Altman's Z-Score	1.22	1.08	0.78	0.84	0.68	0.67	0.52	0.26	0.34	0.04	0.3	-0.12	-0.07	-0.45	-0.79

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	9.21	4.82	5.06	5.04	4.73	4.74	4.94	4.71	4.18	3.36	3.31	3.13	2.99	2.94	2.74
Days Sales Outstanding	39.61	75.77	72.17	72.45	77.2	77.01	73.89	77.56	87.28	108.51	110.2	116.72	122.16	123.98	133.22
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	39.61	75.77	72.17	72.45	77.2	77.01	73.89	77.56	87.28	108.51	110.2	116.72	122.16	123.98	133.22
Inventory to Cash Days	39.61	75.77	72.17	72.45	77.2	77.01	73.89	77.56	87.28	108.51	110.2	116.72	122.16	123.98	133.22
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	814	1,021	1,122	1,229	1,037	1,333	1,152	668	918	469	635	282	265	189	98
- Cash & Cash Equivalents	24	21	20	8	18	9	10	11	10	3	34	4	126	41	31
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	898	617	926	888	908	1,045	1,042	988	967	922	475	413	405	248	249
Enterprise Value	1,689	1,616	2,028	2,110	1,926	2,369	2,183	1,645	1,875	1,388	1,075	691	544	396	316
Total Capital	776	440	700	598	577	645	544	455	401	350	-76	-157	-218	-432	-480
Total Debt/Capital (%)	115.65	140.22	132.39	148.41	157.34	161.97	191.38	217.39	241.1	263.44	-624.74	-262.43	-185.71	-57.34	-51.78
Total Debt / EV	0.53	0.38	0.46	0.42	0.47	0.44	0.48	0.6	0.52	0.66	0.44	0.6	0.74	0.63	0.79
EV/Sales	12.23	10	9.49	8.45	7.9	9.48	8.01	6.12	6.97	5.64	5.14	4.17	3.73	3.3	2.95
EV/EBITDA	21.43	17.04	16.75	15.02	14.58	17.88	15.11	11.62	13.7	11.74	11.44	10.47	9.67	9.56	8.49
EV/EBIT	59.08	43.37	50.5	50.36	49.82	63.62	53.51	36.55	43.1	51.47	82.87	1,434.42	- -	- -	- -
EV/Cash Flow to Firm	22.99	18.75	18.03	16.28	15.05	19.79	16.87	14.12	16	13.32	15.72	20.07	12.85	11.15	11.06
EV/Free Cash Flow to Firm	12.45	5.26	2.95	14.24	8.5	5.51	11.88	9.82	9.97	7.62	7.89	7.74	7.35	6.52	7.02
Diluted Market Cap	814	1,021	1,122	1,229	1,037	1,333	1,152	668	918	469	635	282	265	189	98
Diluted Enterprise Value	1,689	1,616	2,028	2,110	1,926	2,369	2,183	1,645	1,875	1,388	1,075	691	544	396	316
EV per Share	20.63	19.49	21.61	21.06	19.23	23.03	20.36	15.34	17.48	12.93	10.08	6.69	5.26	3.83	3.05
TTM Sales	138	162	214	250	244	250	273	269	269	246	209	166	146	120	107
TTM EBITDA	79	95	121	140	132	132	145	142	137	118	94	66	56	41	37
TTM Operating Income	29	37	40	42	39	37	41	45	44	27	13	- -	-1	-6	-8
TTM Cash Flow to Firm	73	86	113	130	128	120	129	116	117	104	68	34	42	36	29
TTM Free Cash Flow to Firm	136	307	687	148	227	430	184	168	188	182	136	89	74	61	45

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	6.61	3.5	1.68	10.1	5.15	3.3	7.66	5.09	6.01	3.2	6.09	4.02	5.35	5.54	4.86
EV/EBIT	59.08	43.37	50.5	50.36	49.82	63.62	53.51	36.55	43.1	51.47	82.87	1,434.42	- -	- -	- -
Enterprise Value	1,689	1,616	2,028	2,110	1,926	2,369	2,183	1,645	1,875	1,388	1,075	691	544	396	316
Low Price	9.9	9.43	11.55	11.04	9.45	8.67	9.59	5.87	6.08	3.34	4	2.34	1.13	1.47	0.85
EV/Sales	12.23	10	9.49	8.45	7.9	9.48	8.01	6.12	6.97	5.64	5.14	4.17	3.73	3.3	2.95
EV/EBITDA	21.43	17.04	16.75	15.02	14.58	17.88	15.11	11.62	13.7	11.74	11.44	10.47	9.67	9.56	8.49
Price/Earnings	18.71	133.76	56.57	93.5	29.61	159.09	- -	51.12	141.76	14.38	6.85	257.87	- -	- -	- -
Price/Earnings Average	24.18	116.36	63.14	92.7	33.2	140.29	-75.28	67.55	129.34	17.62	5.99	391.72	-4.2	-3.8	-3.64
Price/Earnings High	29.4	139.95	72.28	100.43	38.91	161.79	-89.25	88.86	148.55	28.46	7.65	593.2	-6.85	-5.34	-4.82
Price/Earnings Low	18.62	102.46	54.67	84.12	27.04	106.43	-64.5	48.16	100.69	10.99	4.6	221.03	-2.43	-2.89	-1.95
Price/Book Value	-6.7	-5.77	-4.95	-4.24	-3.13	-3.33	-2.32	-1.25	-1.62	-0.82	-1.15	-0.49	-0.42	-0.28	-0.13
Price/Book Value Average	-8.66	-5.02	-5.52	-4.21	-3.51	-2.94	-2.41	-1.65	-1.48	-1.01	-1.01	-0.75	-0.32	-0.29	-0.22
Price/Book Value High	-10.53	-6.04	-6.32	-4.56	-4.12	-3.39	-2.86	-2.18	-1.7	-1.62	-1.29	-1.14	-0.53	-0.41	-0.3
Price/Book Value Low	-6.67	-4.42	-4.78	-3.82	-2.86	-2.23	-2.07	-1.18	-1.15	-0.63	-0.77	-0.42	-0.19	-0.22	-0.12
Price/Tangible Book Value	0.98	1.35	1.29	1.46	1.25	1.59	1.47	0.86	1.23	0.61	0.81	0.37	0.37	0.29	0.16
Price/Tangible Book Value Average	1.27	1.17	1.44	1.45	1.4	1.4	1.53	1.13	1.12	0.75	0.71	0.56	0.28	0.31	0.27
Price/Tangible Book Value High	1.54	1.41	1.65	1.57	1.65	1.62	1.81	1.49	1.29	1.21	0.91	0.84	0.46	0.43	0.36
Price/Tangible Book Value Low	0.98	1.03	1.25	1.32	1.14	1.07	1.31	0.81	0.87	0.47	0.54	0.31	0.16	0.23	0.14
Price/Sales	5.9	6.32	5.25	4.92	4.25	5.33	4.22	2.48	3.41	1.91	3.03	1.7	1.82	1.58	0.91
Price/Sales Average	7.62	5.5	5.86	4.88	4.77	4.7	4.4	3.28	3.11	2.34	2.65	2.59	1.39	1.67	1.53
Price/Sales High	9.27	6.61	6.71	5.29	5.59	5.42	5.22	4.32	3.57	3.78	3.39	3.92	2.26	2.34	2.02
Price/Sales Low	5.87	4.84	5.07	4.43	3.88	3.57	3.77	2.34	2.42	1.46	2.04	1.46	0.8	1.27	0.82
Price/Cash Flow	13.36	14.51	12.19	11.92	10.08	14.12	12	8.33	11.21	6.85	17.45	18.52	14.81	21.08	26.12
Price/Cash Flow Average	17.27	12.62	13.6	11.81	11.3	12.45	12.51	11.01	10.22	8.39	15.27	28.13	11.32	22.27	43.55
Price/Cash Flow High	20.99	15.18	15.57	12.8	13.24	14.36	14.83	14.48	11.74	13.56	19.51	42.6	18.45	31.33	57.72
Price/Cash Flow Low	13.29	11.12	11.78	10.72	9.2	9.45	10.72	7.85	7.96	5.24	11.73	15.87	6.54	16.93	23.35
Price/Free Cash Flow Average	8.54	3.05	1.88	10.01	5.77	2.91	7.99	6.73	5.49	3.93	5.33	6.11	4.08	5.85	8.1
Price/Free Cash Flow High	10.39	3.66	2.15	10.85	6.76	3.35	9.47	8.85	6.3	6.34	6.81	9.25	6.66	8.23	10.74
Price/Free Cash Flow Low	6.58	2.68	1.63	9.09	4.7	2.2	6.84	4.8	4.27	2.45	4.09	3.45	2.36	4.45	4.35
EV/Sales Average	13.96	9.18	10.1	8.41	8.41	8.85	8.19	6.92	6.67	6.07	4.76	5.06	3.3	3.39	3.56
EV/Sales High	15.6	10.3	10.95	8.81	9.23	9.57	9.01	7.95	7.13	7.51	5.49	6.39	4.18	4.06	4.06
EV/Sales Low	12.2	8.53	9.32	7.96	7.53	7.71	7.56	5.97	5.98	5.2	4.14	3.93	2.72	2.99	2.85
EV/EBITDA Average	24.45	15.64	17.83	14.95	15.53	16.69	15.44	13.13	13.11	12.63	10.59	12.68	8.56	9.82	10.25
EV/EBITDA High	27.33	17.54	19.33	15.67	17.05	18.05	16.98	15.1	14.02	15.62	12.23	16.02	10.83	11.78	11.68
EV/EBITDA Low	21.38	14.53	16.44	14.14	13.9	14.55	14.25	11.34	11.75	10.8	9.23	9.86	7.04	8.66	8.21
EV/EBIT Average	67.41	39.81	53.74	50.11	53.07	59.39	54.7	41.32	41.25	55.39	76.75	1,738.21	-489.22	-64.5	-46.94
EV/EBIT High	75.35	44.64	58.25	52.53	58.24	64.22	60.16	47.51	44.11	68.5	88.62	2,195.52	-618.79	-77.41	-53.49
EV/EBIT Low	58.94	36.96	49.56	47.42	47.49	51.77	50.49	35.69	36.98	47.37	66.84	1,350.8	-402.41	-56.89	-37.62
Last Price	9.95	12.31	11.95	12.27	10.35	12.96	10.74	6.23	8.56	4.37	5.95	2.73	2.56	1.83	0.95
High Price	15.63	12.88	15.27	13.18	13.6	13.18	13.27	10.83	8.97	8.65	6.65	6.28	3.19	2.72	2.09
Enterprise Value Average	1,927	1,484	2,159	2,099	2,052	2,211	2,232	1,860	1,794	1,494	996	838	481	407	381
Enterprise Value High	2,154	1,664	2,340	2,201	2,252	2,391	2,455	2,138	1,919	1,847	1,150	1,058	609	488	435
Enterprise Value Low	1,685	1,378	1,991	1,987	1,836	1,928	2,060	1,606	1,609	1,277	867	651	396	359	306

Shares Outstanding	83	83	100	100	100	107	107	107	107	107	104	103	103	104	104
Diluted Weighted Avg Shares	82	83	94	100	100	103	107	107	107	107	107	103	103	104	104
Basic Weighted Avg Shares	82	83	94	100	100	103	107	107	107	107	107	103	103	104	104
Revenue per Share	1.69	1.95	2.28	2.49	2.43	2.43	2.54	2.51	2.51	2.29	1.96	1.6	1.41	1.16	1.03
EBITDA per Share	0.96	1.14	1.29	1.4	1.32	1.29	1.35	1.32	1.28	1.1	0.88	0.64	0.54	0.4	0.36
Operating Income per Share	0.35	0.45	0.43	0.42	0.39	0.36	0.38	0.42	0.41	0.25	0.12	- -	-0.01	-0.06	-0.08
Basic EPS, GAAP	0.53	0.09	0.21	0.13	0.35	0.08	-0.15	0.12	0.06	0.3	0.87	0.01	-0.47	-0.51	-0.43
Basic EPS from Cont Ops	0.24	0.28	0.18	0.13	0.35	0.08	-0.15	0.12	0.06	0.3	0.87	0.01	-0.47	-0.51	-0.43
Diluted EPS, GAAP	0.53	0.09	0.21	0.13	0.35	0.08	-0.15	0.12	0.06	0.3	0.87	0.01	-0.47	-0.51	-0.43
Diluted EPS from Cont Ops	0.24	0.28	0.18	0.13	0.35	0.08	-0.15	0.12	0.06	0.3	0.87	0.01	-0.47	-0.51	-0.43
Dividend per Share	0.76	0.76	0.74	0.76	0.76	0.75	0.76	0.46	0.36	0.36	0.36	0.52	0.04	0.04	0.04
Cash Flow per Share	0.74	0.85	0.98	1.03	1.03	0.92	0.89	0.75	0.76	0.64	0.34	0.15	0.17	0.09	0.04
Free Cash Flow per Basic Share	-0.02	-1.82	-5.14	0.84	0.04	-2.1	0.39	0.27	0.1	-0.09	-0.3	-0.38	-0.13	-0.16	-0.12
Cash & Equivalents per Share	0.29	0.26	0.21	0.08	0.18	0.09	0.09	0.1	0.09	0.02	0.32	0.04	1.21	0.4	0.29
Book Value per Share	-1.48	-2.13	-2.42	-2.89	-3.3	-3.89	-4.64	-4.98	-5.28	-5.33	-5.16	-5.52	-6.02	-6.56	-7.03
Tangible Book Value per Share	10.14	9.12	9.23	8.39	8.26	8.13	7.32	7.26	6.95	7.16	7.34	7.44	6.9	6.34	5.86

Franklin Street Properties Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)