Jul 29, 2015
Executives
Scott Carter – Executive Vice President, General Counsel and Assistant Secretary John Demeritt – Chief Financial Officer and Executive Vice President George Carter – Chairman, President and Chief Executive Officer Janet Notopoulos – President-FSP Property Management Jeff Carter – Chief Investment Officer Toby Daley – Vice President and Regional Director-Houston
Analysts
John Guinee – Stiffel Dave Rogers – Baird Tom Lesnick – Capital One Securities Craig Kucera – Wunderlich Jamie Feldman – Bank of America
Operator
Good morning and welcome to the Franklin Street Properties Corporation’s Second Quarter 2015 Results Conference Call. All participants will be in a listen-only mode.
[Operator Instructions] Please note this event is being recorded. I would now like to turn the conference over to Scott Carter.
Please go ahead sir.
Scott Carter
Good morning, and welcome to the Franklin Street Properties second quarter 2015 earnings Call. With me this morning are George Carter, our Chief Executive Officer; John Demeritt, our Chief Financial Officer; Jeff Carter, our Chief Investment Officer; and Janet Notopoulos, President of FSP Property Management.
Also with me this morning are Toby Daley, Vice President and Regional Director of Houston; and Will Friend, Vice President and Regional Director of Denver. Before I turn the call over to John Demeritt, I must read the following statement.
Please note that various remarks that we may make about future expectations, plans and prospects for the company may constitute forward-looking statements for purposes of the Safe Harbor provisions under the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those indicated by these forward-looking statements as a result of various important factors, including those discussed in the Risk Factor section of our Annual Report on Form 10-K for the year ended December 31, 2014, which is on file with the SEC.
In addition, these forward-looking statements represent the company’s expectations only as of today, July 29, 2015. While the company may elect to update these forward-looking statements, it specifically disclaims any obligation to do so.
Any forward-looking statements should not be relied upon as representing the company’s estimates or views as of any date subsequent to today. At times during this call, we may refer to Funds from Operations or FFO.
A reconciliation of FFO to GAAP net income is contained in yesterday’s press release, which is available in the Investor Relations section of our website at www.franklinstreetproperties.com. Now I’ll turn the call over to John Demeritt.
John?
John Demeritt
Thank you, Scott, and good morning, everyone. Welcome to our second quarter 2015 earnings call.
On today’s call, I’ll begin with a brief overview of our second quarter results and then afterwards our CEO George Carter will discuss our performance in more detail and provide an update on our operations and overall strategies if you look ahead for the second half of 2015. Janet Notopoulos will then discuss some of our recent leasing activities and Jeff Carter will then discuss some of our investment bad disposition activities.
And after that we’ll be happy to take the questions as usual. As a reminder our comments today will refer to the earnings release and our supplemental package and also the 10-Q all of which were filed yesterday.
And as Scott mentioned it can be found in our website. We reported a decrease in funds from operations or FFO of about $1.1 million, $27.7 million for the second quarter of 2015, compared to the second quarter of 2014.
The decrease was primarily from lower property income, as a result of the property dispositions we have been talking about and also some single asset loan repayments we completed in the last 12 months. And also from lower occupancy which you can see the drop from that in some of our same-store comparisons in the supplemental.
These decreases were partially offset by property income from the acquisition of Two Ravinia, that we completed in April. We are benefited from lower interest expense.
As a result our FFO per share was $0.27 compared to $0.28 per share to the second quarter of 2014. These results were in line with our expectations.
Turning to our balance sheet, the current financial position at June 30, 2015, we had approximately $920 million of unsecured debt outstanding and our total market cap was about $2.1 billion. From a liquidity standpoint, we had a cash balance of $15.8 million and $200 million available on our $500 million unsecured line.
So we had about $260 million of liquidity at the end of June. During this past quarter we used proceeds from recent dispositions and also apart from our revolver for the acquisition in April that I mentioned earlier.
We also completed the disposition of Park Seneca, in Charlotte, North Carolina, received about $8.2 million in proceed for that and recognized the gain of about $950,000. We remain comfortable with our leverage, our debt to total market cap ratio was about 44.8% at the end of second quarter.
Our debt service coverage ratio was about 5.1 times. And for Q2, the debt to adjusted EBITDA ratio was about seven times.
We remained in an unsecured way rate to borrower with about 74% of our outstanding debt effectively fixed or not affected by changing interest rates. As we continue to execute our asset recycling program, we believe our balance sheet position enhances our ability to opportunistically sell non-core assets and reinvest those proceeds to execute our growth strategy.
Before I turn the call over to George, I’d like to provide an update on our guidance, which you probably saw in the release last night. We’re updating our full year FFO for 2015 to be the range of $1.04 to $1.08.
And as a reminder, that guidance excludes the impact of future acquisitions, dispositions and capital market transactions. With that I’ll turn the call over to George.
George?
George Carter
Thanks John and good morning everyone. Thanks for taking the time to listen the Franklin Street Properties second quarter 2015 earnings call.
My prepared remarks today will generally follow my written commentary in the yesterday’s earnings press release. After my comments and others from FSP executives, we will open the call for questions.
As John said, for the second quarter of 2015, FSP’s profits as represented by FFO totaled approximately $27.2 million, or $0.27 per share. Our directly owned real estate portfolio of 36 properties totaling approximately 9.6 million square feet was 90.6% leased as of June 30, 2015.
And again, as John said, we did update on our 2015 FFO guidance range to $1.04 to $1.08 per share and that just brings up the bottom side $0.01. I thought, I’ll just try to quickly take a step back and reiterate on this call, what we’re doing and why.
A lot of analysts and institutional investors here they said we [indiscernible]. I think we’re keeping once in a while briefly make sense for new investors, people who are trying to get to know us.
So Franklin Street Properties is very positive on U.S. economic growth and we are very positive about the office sector property to participate in U.S.
economic growth. We are bullish.
But we believe that this cycle of growth that the U.S. is in now, will be a much longer and slower growth cycle than many other traditional cycles that occurred sort of over the last generation and allowing our many things that go into our view of this that you could talk about for hours.
Delevering and some of the new rules and regs on capital and other things are certainly a part of our view of this longer, slower growth cycle, again with muted spikes and muted down parts of the cycle. And as part of that cycle or in addition to it the other change that has really sort of come front in the center of the financial crises and subsequent recession, is a realization by us and a lot of a people in the market.
But a real change in U.S. demographic set up, ageing millennials, Gen-Xs, a lot of things are changing in U.S.
demographics. When you combine it with our view of a long, slow growth cycle, we feel very strongly that urban office properties will do better over the next 10 years to 20 years than our older, traditional, suburban office properties from which we really built the company and so we have been working steadily and methodically to transform our portfolio from suburban commodity to urban infill, much more vertical, much more multi-tenant office.
At the same time, we have been working to reduce what was in our suburban portfolio, a very geographically diverse mix of properties, across the county, into a more urban office building located in one of our five poor markets. That we believe have real significant meaningful infrastructure and macroeconomic drivers that will make them power houses over the next 10 years to 20 years, those types [ph] of markets our Atlanta, Dallas, Denver, Houston and Minneapolis.
And so when you look at up FSP and its potential growth and how we execute that to the two primary ways is accessing external capital and growing with additional net assets and properties or to stay within yourself and do it organically. Now, 2015 may not be a very good time for us to access outside capital, relative to its cost and its potential investment return, but the year is a very good time for us to work on our organic growth and that is what we are doing in the two primary avenues for organic growth for us are leasing which Janet will talk about in a few minutes and recycling of our suburban properties into the urban infill properties that I’ve been talking about.
This recycling program is what is causing a step back in the growth line of our FFO over the last four years right up until 2015 we have very steady and strong FFO growth as we leased up our portfolio out of the – again financial crisis and recession and did some acquisition. But when you’re on an organic recycling mode like we are moving from suburban to urban, this step back and FFO during 2015 again was expected.
And the two big issues, there are many issues to go along with this, but the two big issues are, you’re selling suburban commodity type assets, more commodity type assets at probably a cap rate on average of 200 basis points above, what we are then purchasing our urban infill assets. We’re not really, initially deep [ph] as we take a step back.
Again, most of our urban infill assets we have, purchased most of them have a significant value added component that when we execute that added component will bring analyze on those properties to an effective acquisition, plus cost of leasing cap rate right back up to or in excess of the suburban office properties that we are disposing up. And over a 10-year to 20-year period that we are really looking at this long, slow growth cycle to be the main symbol of, we believe that our FFO growth with these properties that we’re transforming into will be much, much higher than if we would have stayed with our suburban properties.
So taking one step back and taking many steps forward is really the way we are looking at what we’re doing right now. There is also a timing aspect to all of this between dispositions and acquisitions.
If you want to acquire [indiscernible] unless you want to issue equity, which again we don’t think makes sense right now in this market for us, you have to borrow. And so you’re going out on the risk spectrum ahead of dispositions, and again risk/reward adjusted that tends not to be our model in those cases.
And so there is a timing aspect between disposing of the suburban office and losing that NOI for the period of time, until you again dispose enough of them to have the capital to acquire what normally is a far more expensive urban asset. But again we feel we’re right on track, and again we feel that and of course, the proof of we reporting [ph], but we feel that the FFO growth potential over the next 10 years to 20 years based upon our transformation of this portfolio now will really be stellar and we’re very excited about it.
And everything we look at in terms we formulated our opinion about the slow growth economy, the change in demographics of the U.S. all the things go into our thinking which really got formulated in 2008, 2009 and 2010, everything we’re seeing in the markets today lead us to believe that that thesis still holds water.
We believe in it more strongly now than we ever have. That’s a little sidebar [ph] I thought it might be worthwhile.
Continuing with my written remarks in yesterday’s press release, let’s say that during the first half of 2015 we continued to lease vacant space, totaling approximately 547,000 square feet in our property portfolio. The largest lease we completed right at the end of second quarter on June 30 at our Timberlake property in Chesterfield, Missouri for approximately 117,000 square feet to Centene Corp.
This lease brings the entire three building Timberlake complex, which includes Timberlake East to the 77.2% leased level. However, our overall portfolio leased percentage remained relatively unchanged at approximately 90.6% quarter-over-quarter or sequential quarters, primarily because of our $78 million purchase during the quarter of the 442,000 square foot Two Ravinia office property in Atlanta, Georgia, which again is a value-add opportunity we purchased approximately 80% leased.
So when you just stop a minute and again think about this recycling program and our leasing program, the two ways we are organically working this year. We are effectively selling existing full occupancy suburban properties we are buying existing vacancy and new urban properties to replace those suburbans that we are disposing off.
And then of course, we are leasing vacancy in our longer loan established existing portfolio, such as Timberlake. So selling full occupancies, buying existing vacancies and leasing the vacancies in the established portfolio is really what’s the dynamics that is going on.
And for us to be able to take overall portfolio leased rate of 90 plus percent, we think is doing very well in the scenario and we anticipate to continuing to do well during the balance of the year. Also as John said, we on May 13 did complete one more disposition this quarter of a property we call Park Seneca, 109,000 square foot suburban office building, located in Charlotte, North Carolina for $8.2 million probably about $900,000 was realized, as a result of the sale.
Park Seneca has been known by FSP, on FSP affiliate since 1997. We continue to actively pursue further potential dispositions of other suburban office assets that we believe are no longer part of our long-term strategy of acquiring larger multi-tenant, urban infill, CBD or town-center office properties.
Jeff will talk about that in a minute. And we remain very, very positive about our prospects and opportunities for the balance of the year and for 2016.
So with those remarks, I will turn it over to Janet Notopoulos, President of our property management. Janet?
Janet Notopoulos
Thank you, George. At George noted the biggest lease for the quarter was Centene management at the Timberlake property in St.
Louis for 117,618 square feet. Centene will occupy the entire second building of the project that was formally occupied by RGA Reinsurance Group.
The lease is for 91 months and is expected to commence around December 1. The rent is approximately $24.00 a square foot, which is higher than the expiring GAAP rent for RGA and higher than the Energizer deal that was announced last quarter at the Timberlake East building.
In the six months since RGA moved out of approximately 197,000 square feet, we have reached approximately 162,000 square feet of that vacant space or close to 82% of the RGA vacancy. And there are several strong prospects for the remaining vacant space, which is now primarily in the Timberlake East building.
The portfolio was the whole ended quarter at 90.6% leased and only 2.3% of the portfolio’s proceed expired during the rest of 2015. The next large scheduled lease expiration will be in January of 2016, when the TCF lease in Minneapolis expires.
As a reminder, the TCF lease includes two buildings. The first is a 17-storey tower, which we have just completed repositioning.
TCF lease is approximately 90,000 square feet out of approximately 305,000 square feet in that tower. We expect 90,000 square feet to get backspace in that tower, we’ll start leasing as soon TCF moves out similar to the leasing pattern that we saw at Timberlake and St.
Louis. TCF also leases approximately 165,000 square feet in the adjacent low-rise building that we refer to at 801 Marquette, at only $4.75 per square foot net.
Since low-rise building 801 Marquette is the one that’s being considered for redevelopment and if a redevelopment scenario is pursued during 2016, there will be no ramp from that building during the construction period and the ramp loss will be approximately 805,000 net per year. However, the potential future ranking from a new structure will obviously be much greater, because of the low [indiscernible].
I’ll answer any other questions that you have about leasing or property performance later, but I’ll now turn the call over to Jeff Carter, who will discuss the redevelopment prospects for 801 Marquette further, as well as other investments and dispositions.
Jeff Carter
Thank you, Janet. Good morning everyone.
I will review our investment activities for the second quarter and year-to-date including dispositions and acquisitions. And I will as Janet mentioned conclude with the discussion about the status of our potential development project in downtown Minneapolis at 801 Marquette Avenue.
On the asset recycling front and in an effort to continue the evolution of our property portfolios George discussed into a primarily urban and infill orientation within our top five core markets and also to capitalize on strong national real estate pricing trends, FSP continues our asset focus on asset recycling from non-core mostly legacy commodity suburban assets, when and as appropriate pricing is in fact achieved. We had indicated the potential for dispositions of non-core assets of up to $150 million to $200 million during the calendar year, and so far FSP has sold three properties for approximately $57 million.
We continue to think that our range is a reasonable estimate of our potential asset recycling during this calendar year 2015. As mentioned in our last call, asset recycling efforts will consist of sales of directly-owned properties, as well as the potential repayment certain outstanding single asset REIT loans.
We will continue to update the market as greater clarity on potential progress is achieved. As a reminder, in the first quarter of 2015, we sold 100% leased Willow Bend Office Center in Plano, Dallas, Texas on February 24 for $20,750,000 and about $1.462 million gain.
Also in the first quarter of 2015 we sold the 100% leased Eden Bluff Corporate Center at Eden Prairie on March 31 for $28 million and an approximate $9 million gain. Most recently as George mentioned, during this past second quarter of 2015, we sold our Park Seneca office building in Charlotte, North Carolina about 110,000 square feet on May 13 for about $8.2 million and approximate $950,000 gain.
This property was a smaller, suburban, non-core, Class B asset that was originally acquired in 1997. In sum, FSP has sold three nearly 100% leased properties so far in 2015 per about $57 million and recognized a total gain of about $11.5 million on those sales.
And we’ve reinvested so far in the $178 million infill property in our core Atlanta market at Two Ravinia that was approximately 80% leased to closing. Looking ahead at potential future dispositions, we have several properties either in the market or pending their price discovery efforts that has the potential in some the need would exceed our disposition guidance by year end, should acceptable pricing be achieved.
And we will continue to keep the market informed. Moving on to investments, as discussed on our last conference call, FSP intends to be a net acquirer in 2015 and has been targeting between $115 million to $300 million in total acquisitions for 2015, with obviously $178 million investment at Two Ravinia Drive in Atlanta completed so far.
We still believe this investment guidance to be a meaningful estimate of potential acquisitions for the reminder of the year. With waiting likely towards the end of the year, the potentially match won against perspective dispositions.
Importantly, aside from the Two Ravinia purchase further acquisitions are not in our current FFO guidance. FSP is actively working on several specific opportunities that we believe could contribute meaningfully to our future growth and profitability and we’ll continue to keep the market aware of any specifics.
As George discussed, we continue to see in-fill, urban and CBD office assets in the strongest most amenity-rich locations within our five core markets. We continue to favor below replacement cost assets and properties that have irreplaceable locations and a wide range of potential value creation opportunities associated with them.
These can include assets with significant vacancies in the plus or minus 50% to 75% lease range, as well as more stabilized assets, that likely to have below market trends and the ability to create value in the near, intermediate term upon lease roll. Our underwriting criteria is depended upon the nature of the investment and question with variance between larger value-add and more stabilized assets.
FSP continues to have a healthy array of potential investment opportunities that we’re now looking at and we also continue to see a number of potential off market properties that we’re considering this level. The majority of our most promising prospects and underwritings at this time are in our Atlanta and Dallas core markets, as well as in downtown Minneapolis with the potential development at 801 Marquette Avenue.
Two Ravinia was acquired as we reported on our last call during the second quarter on April 8 were $78 million and $176 a foot. Two Ravinia is the 17 storey, 442,000 approximately square foot class-A, multi-tenant office tower with an attached parking garage that was approximately 80% leased at closing.
This property was highly attractive to FSP, as we own the immediately adjacent One Rivinia Drive that we acquired in 2012 and which was brought up just from over 80% leased to over 90% leased currently. FSP has now increased our total footprint in our core Atlanta market to approximately 1.8 million square feet with over 800,000 square feet in the prime Central Perimeter Submarket.
Moving on to development activities, potential development activities continue to be vetted at 801 Marquette Avenue. We believe that 801 Marquette Avenue represents one of the premier development sites available in downtown Minneapolis and we wish to maximize the site for potential value creation.
We do not wish the settle or rush on any possible development that fall short of maximizing value at the site. With this in mind, we continue to favor a mixed used development that could contain residential, hotel, retail and office or some combination thereof.
And under this vision FSP would be the owner of and responsible for the cost of the office version only, which we still believe will be most likely in 200,000 square foot range. Initial estimates for costs are between roughly $325 and $400 a foot or $65 million to $80 million in total potential exposure to FSP.
With FSP taking on the office portion of any potential mixed-used development, we have interest in the site from a premier national residential group and are now working on finding right sponsor for hotel portion. We view the potential participation of a hotel group is significant because it would add a further potential amenity based to the whole development that could further stimulate prospective rents and demand from tenant customers.
There are no formal agreements though to report at this time. Now at this time, I would like to turn the call back over to George Carter to close.
George?
George Carter
Yes that’s all and now I call for questions.
Operator
We will now begin the question-and-answer session. [Operator Instructions] At this time we’ll pass momentarily to assemble our roster.
We have a question from John Guinee from Stiffel. Please go ahead, sir.
John Guinee
Okay, great thank you. Couple of just sort of small questions, I noticed that you had one acquisition of $78 million, one asset sale of $8 million, so net use of proceeds of $70 million, but your debt only went up by $60 million, what’s the difference?
And then the second question is it looks to me like you extended $53 million worth of loans for a couple of years. Can you walk through that rationale?
John Demeritt
Yes, John this is John Demiritt. The debt went up $60 million, because we used some of the Park Seneca proceeds to acquire that property, but also used some operating cash generated to cover that.
So that’s why the debt is not as much the asset acquisition position. On the loan expenses for the single asset we launched, we have a property at Houston that we have a loan on called Energy Tower and we extended that loan for a couple of years.
We’re working on some lease-up and then in fact we have the asset manager here who works with that if have more questions about that.
John Guinee
I guess from a strategy point of view, if I was picking totally as a shareholder fiduciary, I’d rather have that $53 million back, as opposed to having it lent to a third party at less than 6% interest. Wouldn’t that be a better use of the capital?
George Carter
John, its George. These loans are first mortgage loans secured by the property.
So they are a real estate investment [indiscernible] to a third-party per se, they’re really a real estate investment secured by the property. And from a pure cash flow point of view, when you consider cash, not necessarily NOI, you can get – if you can get 5% or 6% cash flows, so when you think about AFFO versus FFO and all of those sorts of things, these are actually wonderful, wonderful investments.
And we think they are absolutely great investments for the FSP shareholders and right where we should be. Again, we know these proprieties.
We’ve been managing these properties. We originally acquired these properties.
We’re not lenders in fact to the broad marketplace of other people’s opportunities. These are properties that we found, bought, managed and now call.
And as you know they’re slowly being disclosed of at the right times and my guess is that eventually all of these properties will be disclosed of and we will be effectively out of the lending business.
John Guinee
Okay, thank you.
George Carter
You’re welcome.
Operator
And our next question is from Dave Rogers from Baird. Please go ahead.
Dave Rogers
Yes, good morning. Maybe, Janet, I’ll start with you and I wanted to ask a little bit about lease economics in the second quarter.
It looks like lease economics definitely dipped on the leasing that you did. I was curious that if that was a function of maybe some TI [indiscernible] or if that was just a broader trend that you noted during the quarter?
Janet Notopoulos
Could you just refer me to what numbers you’re actually looking at to be asking the question about the lease economics? Are you looking at those leasing activity, spreadsheet that gives the six months?
David Rogers
I think what we’re just trying to look at it is probably the combination of all-in economics on leases for the spreads, the TIs that any free rent component. If you looked at that it’s kind of dropped in the second quarter, but I guess I’d be interested in your commentary on that.
Janet Notopoulos
In general – and we aren’t – in several markets beyond just our core markets. The rents in the markets are rising.
The leases that we’re doing are – in those good markets are above, expiring rents, they certainly app market. If you look at the leasing activity, one of the things that make the difference is what the mix is renewals versus new.
So to the extent, if you look at the six month period and try to subtract and find out what the tenant improvement leasing cost with this quarter we’re in and versus the other a lot of what drives the per square foot is what the ratio is the renewal, which obviously a low cost some new win. So we did simply with the big driver of the activity in Q2, and it’s a new lease with space that needed to be renovated, so that would obviously have a higher TIs and the renewals that we were doing in the path that San Diego where we have 100,000 square feet of lots and lots of tenants renew at one year at a time.
Is that…
David Rogers
Okay, and that’s fair. Thank you.
And then maybe on when I look at your lease expiration schedule next year Danbury and Fannie Mae both expired I think about 100,000 square feet each plus or minus, any thoughts on kind of where those discussions are today.
Janet Notopoulos
Unfortunately, don’t have, John Dunigan [ph] who is our Regional Manager for Dallas on the call this morning. He tied up on another matter.
But on Danbury, that property had two properties, two buildings, they emphasize an early termination options on one of the building and that building will completely sublet so we are in the process of talking to the sub-lessee to see if they are willing to pay what we think it’s a market rent. But we think will either renew those tenants or we will get higher rent depending upon how those negotiations go.
So that one has offer the size, Fannie Mae is still in our building for a long time, they wanted more space where we believe that and they are very densely believe that they may move out we’re not willing to make the accommodation for what we have that goes strange things have happened.
David Rogers
Okay, great, thanks. And maybe for Jeff or George, let’s talk a little bit more about the acquisition environment, what your underwriting today, how big that pipeline is and how good you feel about being able to close the more deals.
Jeff Carter
Hi, Dave this is Jeff. The acquisition environment is toughest has been there is a lot of competition out there for assets and pricing is strong in a lot of the markets that we’re working in, we have and continue to have a lot of opportunities that we’re looking at a number of which continue to be off market.
As George talked about this environment is an interesting one to operate and in terms of matching cost of capital and return on capital. We have opportunities in front of us we still feel good about our acquisition guidance.
My guess is that will be likely towards the end of the year if it materializes to try to match one against some perspective dispositions that we’re working on as well. But I feel good about the guidance that we’ve given at this point on both dispositions and acquisitions.
And I think you’re going to see us continue the favor more often properties that have leasing opportunity associated with them, they can see associated with them. Again, Dallas and Atlanta are the two that I’m seeing – continue to see the most opportunity in.
And again, some of that are just off market opportunities. But we do feel good about our pipeline and prospects and the guidance that we’ve given on disclosing acquisitions.
David Rogers
Okay, great. Last one for John, any thoughts John about trimming out debt this year just given the high-line balance or are you feeling pretty comfortable with the balance sort of?
John Donahue
[Indiscernible] balance outstanding as we go through this asset recycling program, so we’re probably not in the short-term here, but we certainly keeping our eyes open on rates and very, very much...
David Rogers
Okay, great. Thanks, guys.
Operator
And our next question comes from Tom Lesnick from Capital One Securities. Please go ahead.
Tom Lesnick
All right, good morning everyone. George, Janet, just a couple of leasing questions.
You know I only had a chance last night to do some cursory research about sensing, but it appears to be a health insurance company that caters mostly to uninsured and underinsured people. You know in the context of the changing industry dynamic, the Affordable Care Act and the consolidation we have seen among the major health insurance companies recently.
How did you underwrite that credit and how did you approach change at all to underwriting that credit?
Janet Notopoulos
Just like Tom – yes, Toby Daley.
Toby Daley
Toby Daley, and I’m Regional Director. I cover that market and our asset manager, who did that deal, actually obtained a corporate guarantee from the parent, which is Centene Corp, they are publicly traded company.
And if you look them up, you’ll see that their track record and their financials are very strong. So their credit is excellent.
And we were very pleased to have them as a new tenant at Timberlake.
Tom Lesnick
Okay, fair enough. And then turning to the Ravinia campus and the perimeter submarket in Atlanta, obviously you guys are the one and two right now.
But I believe State Farm has a pretty sizable chunk of space in another building on that campus not to mention a couple of buildings on that side of the perimeter submarket. Given that their building their own campus in the perimeter submarket kind of on the other side, how are you guys thinking long-term about State Farm potentially leaving a sizable chunk at the Ravinia campus.
Toby Daley
Again Tom, Toby Daley I will cover that one. State farm is at Three Ravinia which is right next to two buildings.
And there are no longer terms leases I understand it through 2021, I believe. So they are there for a good while.
And then the other locations I’m sure they’re going to move out to some of the spaces over the next couple of years, as their campus is delivered. But the market has gotten so tight, in terms of space and we are below 10% vacancy that we feel strongly as that space will be absorbed fairly quickly.
And our lease role is pretty minimal over the next couple of years, we are not too worry about it.
Tom Lesnick
Got it, and then lastly, on same story in Hawaii, aside from the mid west region, which obviously is impacted by the RGA move out, none of your other regions look particularly strong. This quarter, I’m just wondering when we can start to see that second derivative turn positive, in terms of trend there?
And what’s really driving that is it the revenue side, is it the expense, is that something you could potentially begin to disclose in future quarters?
Janet Notopoulos
Yes, this is Janet. I think if you are looking at the numbers in our supplemental.
If you look at the six stores, six month same-store, you see decreases which are all due to the vacancy from the fourth quarter of 2014, moving to 94% and then dropped in. RGA certainly was part of that in the mid-west but we have similar time to give that great in the fourth quarter or January 1.
So I think if you then look at a three months to the three months you can see that we’re picking up obviously the first lease energizer has kicked in, we expect our Centene lease to start December or they may start earlier. So we would hope, well we expect that the leases that we have done start kicking into NOI throughout this year and we hope that the leasing picks up in these other places where we gotten vacancy back.
It is not a result of rent, the rents are still pretty strong in all the prices that we’re talking about. And Houston may be moderating, but we should start seeing a gradually kick in as the leasing commences, as the construction finishes as the leasing goes.
Tom Lesnick
Okay, so it sounds to me it’s mostly the timing of leases coming on or off line regarding the revenue side and the expense side is still relatively turning as normal.
Janet Notopoulos
Yes, the thing that’s a little bit different about the second quarter is that there was a lot of movement on real estate tax is particularly in the Midwest and the West. We have a lot of payments and then offset by other one that had new tax assessments that we accrued the full anonymous so we get repayment.
So the sort of offsetting, so you don’t see a big screen the number, but a lot of different change of working the way through. I expect that that sort of also with about in the next quarter and then hopefully we get more repayment at the end of the year.
So that’s [indiscernible].
Tom Lesnick
Okay, great. Thank you.
Operator
And our next question comes from Craig Kucera from Wunderlich. Please go ahead.
Craig Kucera
Yes, hi, good morning. You guys several assets that have had a relatively low occupancy for sometime I think the Baltimore asset has been 80% or below for a while and one year Denver has been some of the in the Seattle asset has been kind of a 50% range.
When you look at those assets that have been relatively low occupancy, how do you balance the decision to trying to lease them up versus selling particularly for those we are maybe we only have one asset in the market.
George Carter
This is George. Now, I mean that is something we look at all the time.
And so we’re – so if you take for example to federal way off that which is had a tough occupancy or quite a while. And it’s a nice way did asset out in that market, and we definitely look at that all the time for potential disposition.
But every property is unique and for example on that particular sub-market, the better way sub-market that was so effected by warehouse. And the market starting to come back and we think the property, for example that property is sort of operating profitably break-even or profitably.
And the markets coming back headed in the right direction. There is not a reason just to dispose the disposal and we – that philosophy were sort of goes through all of our property is including the once that the few of there had low occupancy.
Again, on the whole portfolio, our occupancies are pretty good. And these isolated ones or just analyzed property-by-property, market-by-market, where the markets are growing, where we could do the best generally for best tax.
Craig Kucera
Okay. You mentioned that the Houston was moderating a bit.
Can you give us a little bit more color on what you’re seeing there? And are you seeing any space coming back sub-lease space, it’s maybe currently leased, but it’s dark.
Toby Daley
Craig, this is Toby Daley, I’m Regional Director for Houston and…
Janet Notopoulos
As well as Atlanta.
Toby Daley
You could clearly they have been a lot of new deliveries of space, and there’s also been sublease space introduce to that market. But we started with such low vacancy that the fundamentals remain fairly strong, and rents are actually holding firm.
They are relatively unchanged from last quarter and clearly vacancy, it is up but it’s still in the range of healthy, and there overall lease percentages 93% at quarter-end. And a lot of the deals that we are doing this year, the renewals and some of the new leasing, because we did the expiring leases three, five, seven years ago.
Even though rents have held flatter maybe a little bit off, we’re still getting an increase in rents of 15% to 30% on a case-by-case basis. So, yes, the sublease space available some of our tenants in pockets are attempting to sublease, but overall we are holding at 93% and we are very little roll coming up in 2016.
So we remained very bullish on Houston.
Craig Kucera
Great. And I appreciate the tightening of the guidance, and maybe I missed this but have you guys disclosed any sort of employee pick up an occupancy or expectation based in that number, and what is it?
George Carter
We have not right now. We’ve not given guidance that way.
Craig Kucera
Okay. And then finally on the Two Ravinia property, as they look like it’s – you guys going in occupancy of about 77%.
What initial yield was that purchase that and where do you think you can bring that to eventually ones it’s closure to eight, nine per occupancy.
Jeff Carter
Hi, Craig, this is Jeff Carter. We did not give specific guidance on that except to say that it was in the range, but what I was talking about where investments on the last quarter’s call.
We’re typically seeing the deals that we are underwriting be in the 5% to 6% going in range, and this property was consistent with that, bought it about 80% leased with below market rents. We see upsize in there that would be – we think meaningful.
And that’s the guidance that we gave on that one.
Craig Kucera
Okay. Thanks guys.
Jeff Carter
Okay.
Operator
And we have a follow up question from John Guinee from Stifel. Please go ahead, sir.
John Guinee
Great, yes. Just a one quick question, I noticed Richmond is now 100% occupied.
Congratulations, because I think that was a deal that was zero a while ago. Is there enough lease term on that portfolio where that asset to sell at or is that on the sell back.
George Carter
There is term, it is a potential candidate for sale along with, by the way, it’s not for sale now, it’s not listed, these potential candidates for sale. Timberlake, when we finished leasing there could be a potential candidate for sale.
All of these non-core once John that we are stabilizing and we’re in the markets are starting to come back, and you staring to get buyers on markets, some of these properties on the stabilized for while, but there is no buyers on the market. When both happen, we definitely touch the market for sale to move into more urban in that platform.
John Guinee
Great, thank you.
Operator
[Operator Instructions] Our next question is from Jamie Feldman from Bank of America. Please go ahead sir.
Jamie Feldman
Great, thanks and good morning. I was hoping you could give a little bit more color around the assumptions in your guidance.
Like in terms of year-end occupancy or what you think same-store NOI might do in the back half of the year?
George Carter
We actually don’t have that Jamie, we are really just worked on an annual basis, what we thought the range about I thought it would be, so we haven’t disclose that where we thought we would, we’re going to be.
Jamie Feldman
So, what are some of the key changes, like how you guys get to the number? What do you assume?
George Carter
Well, we bought the bottom of the range up from $1.03 to $1.04 this quarter and a range of $1.04 to $1.08. It was we look at leasing assumptions that we have during the year and what leasing we think we’re going to accomplish and factor that into it and then we look at some of the things that we think might go wrong and some of the things that might move over our way and we make some assumptions of our interest rates and things like that and come up with the range possibilities of where we think FFO is going to land and try to capture that range when we give our guidance.
We don’t generally target a particular occupied a least percentage of it at year-end where we disclose that we’ve got there may be several assumptions on that based on what spaces we have what run rates we might receive so it’s little bit hard to come up with that in other than in a range, which is not something we’re disclosed, I’m hopefully that’s helpful for you.
Jamie Feldman
Yes, so I guess it sounds like you do a bottoms up which make sense. But would you say on average like you think the occupancy would be higher or lower or the same?
When you do your bottoms up?
John Demeritt
Well, I think we would expect to have the occupancy go out, as we move during the year and I think when you look at for examples of same-store comparisons of Q2 of 2015 versus Q2 of 2014, you could see that, it’s better than the six month numbers and you know what, I think, the Centene lease we did this quarter is fairly some good news about where we are leasing. And I think the [indiscernible] space we had in our Colorado we leased some of that after KPMG.
And I think we got some good stories with that tending in right direction.
Jamie Feldman
Okay, alright that is helpful, thank you.
Operator
And this will conclude our question-and-answer session. I would like to turn the conference back over to George Carter, for any closing remarks.
George Carter
Thank you for attending the call. I look forward to talking to you on next quarter.
Thank you have great day.
Operator
The conference has now concluded. Thank you for attending today’s presentation.
You may now disconnect your lines.