dea-8k_20220428.htm
false 0001622194 DC 0001622194 2022-04-28 2022-04-28

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 or 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported):

April 28, 2022

 

Easterly Government Properties, Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Maryland

001-36834

47-2047728

(State or Other Jurisdiction

of Incorporation)

(Commission

File Number)

(IRS Employer

Identification No.)

 

 

 

2001 K Street NW, Suite 775 North, Washington, D.C.

 

20006

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (202) 595-9500

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

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

 

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

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

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

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

 

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

Title of each class

Trading

Symbol(s)

Name of each exchange on which registered

Common Stock

DEA

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company 

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

 


 

 

Item 2.02 Results of Operations and Financial Condition.

On May 3, 2022, we issued a press release announcing our results of operations for the first quarter ended March 31, 2022. A copy of this press release as well as a copy of our supplemental information package are available on our website and are attached hereto as Exhibits 99.1 and 99.2 and incorporated herein by reference. The information in this Item 2.02 as well as the attached Exhibits 99.1 and 99.2 are being furnished and shall not be deemed “filed” for any purpose, including for the purposes of Section 18 of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, and shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act regardless of any general incorporation language in such filing.

We will host a webcast and conference call at 11:00a.m. Eastern Time May 3, 2022, to review our first quarter 2022 performance, discuss recent events and conduct a question-and-answer session. The number to call is 1-877-705-6003 (domestic) and 1-201-493-6725 (international). A live webcast will be available in the Investor Relations section of our website.  A replay of the conference call will be available through May 17, 2022, by dialing 1-844-512-2921 (domestic) and 1-412-317-6671 (international) and entering the passcode 13728660. Please note that the full text of the press release and supplemental information package are available through our website at ir.easterlyreit.com. The information contained on our website is not incorporated by reference herein.

Item 8.01 Other Events.

On April 28, 2022, our Board of Directors authorized a share repurchase program whereby we may repurchase up to 4,538,994 shares of our common stock, or approximately 5% of our outstanding shares as of the authorization date. Under this authorization, we are not required to purchase shares, but may choose to do so in the open market or through privately negotiated transactions at times and amounts based on our evaluation of market conditions and other factors. A copy of the press release announcing the authorization of the share repurchase program is attached hereto as Exhibit 99.3, and is incorporated by reference and constitutes a part of this report.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits:

 

Exhibit Number

Description

99.1

Press Release dated May 3, 2022.

99.2

99.3

Easterly Government Properties, Inc. Supplemental Information Package for the quarter ended March 31, 2022.

Press Release dated May 3, 2022.

104

Cover Page Interactive Data File (embedded within the inline XBRL document.)

 


 

 

SIGNATURES

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

 

EASTERLY GOVERNMENT

PROPERTIES, INC.

 

 

By:

 

/s/ William C. Trimble, III

Name:

 

William C. Trimble, III

Title:

 

Chief Executive Officer and President

 

Date: May 3, 2022

 

 

dea-ex991_7.htm

 

Exhibit 99.1

 

 

 

EASTERLY GOVERNMENT PROPERTIES

REPORTS FIRST QUARTER 2022 RESULTS

 

 

WASHINGTON, D.C. – May 3, 2022 – Easterly Government Properties, Inc. (NYSE: DEA) (the “Company” or “Easterly”), a fully integrated real estate investment trust (“REIT”) focused primarily on the acquisition, development and management of Class A commercial properties leased to the U.S. Government, today announced its results of operations for the quarter ended March 31, 2022.  

Highlights for the Quarter Ended March 31, 2022:

 

Net income of $8.3 million, or $0.08 per share on a fully diluted basis

 

FFO of $33.1 million, or $0.33 per share on a fully diluted basis

 

FFO, as Adjusted of $32.0 million, or $0.31 per share on a fully diluted basis

 

CAD of $28.8 million

 

Issued 434,925 shares of the Company’s common stock through the Company’s $300.0 million ATM Program launched in December 2019 (the “December 2019 ATM Program”) at a net weighted average price of $21.63 per share, raising net proceeds to the Company of approximately $9.4 million. All shares issued in the quarter ended March 31, 2022 were issued in settlement of certain forward sales transactions entered into in prior quarters under the December 2019 ATM Program

 

Expects to receive, as of the date of this release, aggregate net proceeds of approximately $92.5 million from the sale of an aggregate of 4,259,000 shares of the Company's common stock that have not yet been settled, including 2,309,000 shares pursuant to the August 11, 2021 underwritten public offering (the “Offering”), and 1,950,000 shares from sales under the Company's December 2019 ATM Program, assuming these forward sales transactions are physically settled in full using a net weighted average combined initial forward sales price of $21.72 per share

 

“The Easterly portfolio is increasing in value,” said William C. Trimble, III, Easterly’s Chief Executive Officer. “We are seeing this unique asset class garnering strong support in the real estate market. The fundamentals of U.S. Government leased real estate remain intact, and given the low yields in other sectors, we are seeing a great deal of interest in U.S. leased assets in general, and our bullseye properties in particular.”

Portfolio Operations

As of March 31, 2022, the Company or its joint venture (the “JV”) owned 89 operating properties in the United States encompassing approximately 8.6 million leased square feet, including 88 operating properties that were leased primarily to U.S. Government tenant agencies and one operating property that is entirely leased to a private tenant. In addition, the Company wholly owned one property under re-development that the Company expects will encompass approximately 0.2 million rentable square feet upon completion. The re-development project, located in Atlanta, Georgia, is currently in design and, once complete, a 20-year lease with the GSA is expected to commence for the beneficial use of the U.S. Food and Drug Administration (FDA). As of March 31, 2022, the portfolio had a weighted average age of 13.9 years, based upon the date properties were built or renovated-to-suit and had a weighted average remaining lease term of 9.8 years.

1


 

 

 

 

Balance Sheet and Capital Markets Activity

As of March 31, 2022, the Company had total indebtedness of approximately $1.2 billion comprised of $35.0 million outstanding on its revolving credit facility, $100.0 million outstanding on its 2016 term loan facility, $150.0 million outstanding on its 2018 term loan facility, $700.0 million of senior unsecured notes, and $250.2 million of mortgage debt (excluding unamortized premiums and discounts and deferred financing fees). At March 31, 2022, Easterly’s outstanding debt had a weighted average maturity of 6.5 years and a weighted average interest rate of 3.5%. As of March 31, 2022, Easterly’s Net Debt to total enterprise value was 35.9% and its Adjusted Net Debt to annualized quarterly pro forma EBITDA ratio was 6.7x.

During the quarter ended March 31, 2022, the Company issued 434,925 shares of the Company's common stock through the Company's December 2019 ATM Program at a net weighted average price of $21.63 per share, raising net proceeds to the Company of approximately $9.4 million. All shares issued in the quarter ended March 31, 2022 were issued in settlement of certain forward sales transactions entered into in prior quarters under the December 2019 ATM Program.

As of the date of this release, the Company expects to receive aggregate net proceeds of approximately $92.5 million from the sale of an aggregate of 4,259,000 shares of the Company's common stock that have not yet been settled, including 2,309,000 shares pursuant to the Offering, and 1,950,000 shares from sales under the Company's December 2019 ATM Program, assuming these forward sales transactions are physically settled in full using a net weighted average combined initial forward sales price of $21.72 per share.

Dividend

On April 27, 2022, the Board of Directors of Easterly approved a cash dividend for the first quarter of 2022 in the amount of $0.265 per common share. The dividend will be payable May 25, 2022 to shareholders of record on May 13, 2022.

Subsequent Events

On April 1, 2022, as previously announced, the Company acquired, through its JV, the 77,128 leased square foot mental health clinic leased to the Department of Veterans Affairs (VA) located in Birmingham, Alabama (“VA - Birmingham”). VA - Birmingham is the fifth property to be acquired in the previously announced portfolio of 10 properties 100% leased to the VA under predominately 20-year firm term leases (the “VA Portfolio”).

On April 28, 2022, the Board of Directors of Easterly authorized a share repurchase program whereby the Company may repurchase up to 4,538,994 shares of its common stock, or approximately 5% of its outstanding shares as of the authorization date. Under this authorization, Easterly is not required to purchase shares, but may choose to do so in the open market or through privately negotiated transactions at times and amounts based on the Company’s evaluation of market conditions and other factors.

Guidance

This guidance is forward-looking and reflects management's view of current and future market conditions. The Company's actual results may differ materially from this guidance.

Outlook for the 12 Months Ending December 31, 2022

The Company is maintaining its guidance for 2022 FFO per share on a fully diluted basis in a range of $1.34 - $1.36.

 

  

Low

 

  

High

Net income (loss) per share – fully diluted basis

  

$

0.27

 

 

 

0.29

Plus: real estate depreciation and amortization

  

$

1.07

 

 

 

1.07

2


 

 

 

 

FFO per share – fully diluted basis

 

$  

1.34

 

 

 

1.36

 

This guidance assumes (i) $200.0 – $250.0 million of wholly owned acquisitions, (ii) the closing of properties in the VA Portfolio totaling approximately $145.0 million at the Company’s pro rata share, and (iii) up to $10.0 million of gross development-related investment during 2022.

 

Non-GAAP Supplemental Financial Measures

This section contains definitions of certain non-GAAP financial measures and other terms that the Company uses in this press release and, where applicable, the reasons why management believes these non-GAAP financial measures provide useful information to investors about the Company’s financial condition and results of operations and the other purposes for which management uses the measures. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP. Additional detail can be found in the Company’s most recent annual report on Form 10-K and quarterly report on Form 10-Q, as well as other documents filed with or furnished to the Securities and Exchange Commission from time to time. We present certain financial information and metrics “at Easterly’s Share,” which is calculated on an entity-by-entity basis. “At Easterly’s Share” information, which we also refer to as being “at share,” “pro rata,” or “our share” is not, and is not intended to be, a presentation in accordance with GAAP.

Cash Available for Distribution (CAD) is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined under GAAP. CAD is calculated in accordance with the current Nareit definition as FFO minus normalized recurring real estate-related expenditures and other non-cash items, nonrecurring expenditures and the unconsolidated real estate venture’s allocated share of these adjustments. CAD is presented solely as a supplemental disclosure because the Company believes it provides useful information regarding the Company’s ability to fund its dividends. Because all companies do not calculate CAD the same way, the presentation of CAD may not be comparable to similarly titled measures of other companies.

EBITDA is calculated as the sum of net income (loss) before interest expense, taxes, depreciation and amortization, (gain) loss on the sale of operating properties, and the unconsolidated real estate venture’s allocated share of these adjustments. EBITDA is not intended to represent cash flow for the period, is not presented as an alternative to operating income as an indicator of operating performance, should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP, is not indicative of operating income or cash provided by operating activities as determined under GAAP and may be presented on a pro forma basis. EBITDA is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Company’s ability to service or incur debt. Because all companies do not calculate EBITDA the same way, the presentation of EBITDA may not be comparable to similarly titled measures of other companies.

Funds From Operations (FFO) is defined, in accordance with the Nareit FFO White Paper – 2018 Restatement, as net income (loss), calculated in accordance with GAAP, excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. FFO includes the Company’s share of FFO generated by unconsolidated affiliates. FFO is a widely recognized measure of REIT performance. Although FFO is a non-GAAP financial measure, the Company believes that information regarding FFO is helpful to shareholders and potential investors.

Funds From Operations, as Adjusted (FFO, as Adjusted) adjusts FFO to present an alternative measure of our operating performance, which, when applicable, excludes the impact of acquisition costs, straight-line rent,

3


 

 

 

 

amortization of above-/below-market leases, amortization of deferred revenue (which results from landlord assets funded by tenants), non-cash interest expense, non-cash compensation, depreciation of non-real estate assets, other non-cash items, and the unconsolidated real estate venture’s allocated share of these adjustments. By excluding these income and expense items from FFO, as Adjusted, the Company believes it provides useful information as these items have no cash impact. In addition, by excluding acquisition related costs the Company believes FFO, as Adjusted provides useful information that is comparable across periods and more accurately reflects the operating performance of the Company’s properties. Certain prior year amounts have been updated to conform to the current year FFO, as Adjusted definition.

Net Debt and Adjusted Net Debt. Net Debt represents our consolidated debt and our share of unconsolidated debt adjusted to exclude our share of unamortized premiums and discounts and deferred financing fees, less our share of cash and cash equivalents and property acquisition closing escrow, net of deposit. By excluding these items, the result provides an estimate of the contractual amount of borrowed capital to be repaid, net of cash available to repay it. The Company believes this calculation constitutes a beneficial supplemental non-GAAP financial disclosure to investors in understanding its financial condition. Adjusted Net Debt is Net Debt reduced by 1) for each project under construction or in design, the lesser of i) outstanding lump-sum reimbursement amounts and ii) the cost to date, 2) 40% times the amount by which the cost to date exceeds total lump-sum reimbursement amounts for each project under construction or in design and 3) outstanding lump-sum reimbursement amounts for projects previously completed. These adjustments are made to 1) remove the estimated portion of each project under construction, in design or previously completed that has been financed with debt which may be repaid with outstanding cost reimbursement payments from the US Government and 2) remove the estimated portion of each project under construction or in design, in excess of total lump-sum reimbursements, that has been financed with debt but has not yet produced earnings. See page 21 of the Company’s Q1 2022 Supplemental Information Package for further information. The Company’s method of calculating Net Debt and Adjusted Net Debt may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

Other Definitions

Fully diluted basis assumes the exchange of all outstanding common units representing limited partnership interests in the Company’s operating partnership, or common units, the full vesting of all shares of restricted stock, and the exchange of all earned and vested LTIP units in the Company’s operating partnership for shares of common stock on a one-for-one basis, which is not the same as the meaning of “fully diluted” under GAAP.

Conference Call Information

The Company will host a webcast and conference call at 11:00 am Eastern time on May 3, 2022, to review the first quarter 2022 performance, discuss recent events and conduct a question-and-answer session. The number to call is 1-877-705-6003 (domestic) and 1-201-493-6725 (international). A live webcast will be available in the Investor Relations section of the Company’s website.  A replay of the conference call will be available through May 17, 2022, by dialing 844-512-2921 (domestic) and 1-412-317-6671 (international) and entering the passcode 13728660. Please note that the full text of the press release and supplemental information package are available through the Company’s website at ir.easterlyreit.com.

4


 

 

 

 

About Easterly Government Properties, Inc.

Easterly Government Properties, Inc. (NYSE: DEA) is based in Washington, D.C., and focuses primarily on the acquisition, development and management of Class A commercial properties that are leased to the U.S. Government. Easterly’s experienced management team brings specialized insight into the strategy and needs of mission-critical U.S. Government agencies for properties leased to such agencies either directly or through the U.S. General Services Administration (GSA). For further information on the company and its properties, please visit www.easterlyreit.com.

 

Contact:

Easterly Government Properties, Inc.

Lindsay S. Winterhalter

Supervisory Vice President, Investor Relations & Operations

202-596-3947

ir@easterlyreit.com

 

 

Forward Looking Statements

We make statements in this press release that are considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, which are usually identified by the use of words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “may,” “plans,” “projects,” “seeks,” “should,” “will,” and variations of such words or similar expressions and include our guidance with respect to Net income (loss) and FFO per share on a fully diluted basis.  We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement in this press release for purposes of complying with those safe harbor provisions. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made.  Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved.  Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation: risks associated with our dependence on the U.S. Government and its agencies for substantially all of our revenues; risks associated with ownership and development of real estate; the risk of decreased rental rates or increased vacancy rates; loss of key personnel; the continuing adverse impact of the novel coronavirus (COVID-19) on the U.S., regional and global economies and on our financial condition and results of operations; general volatility of the capital and credit markets and the market price of our common stock; the risk we may lose one or more major tenants; difficulties in completing and successfully integrating acquisitions; failure of acquisitions or development projects to occur at anticipated levels or to yield anticipated results; risks associated with our joint venture activities; risks associated with actual or threatened terrorist attacks; intense competition in the real estate market that may limit our ability to attract or retain tenants or re-lease space; insufficient amounts of insurance or exposure to events that are either uninsured or underinsured; uncertainties and risks related to adverse weather conditions, natural disasters and climate change; exposure to liability relating to environmental and health and safety matters; limited ability to dispose of assets because of the relative illiquidity of real estate investments and the nature of our assets; exposure to litigation or other claims; risks associated with breaches of our data security; risks associated with our indebtedness; and other risks and uncertainties detailed in the “Risk Factors” section of our Form 10-K for the year ended December 31, 2021, filed with the Securities and Exchange Commission (SEC) on February 28, 2022, and under the heading “Risk Factors” in our other public filings.  In addition, our anticipated qualification as a real estate investment trust

5


 

 

 

 

involves the application of highly technical and complex provisions of the Internal Revenue Code of 1986, or the Code, and depends on our ability to meet the various requirements imposed by the Code through actual operating results, distribution levels and diversity of stock ownership.  We assume no obligation to update publicly any forward looking statements, whether as a result of new information, future events or otherwise.

6


 

 

 

 

Balance Sheet

(Unaudited, in thousands, except share amounts)

 

 

 

March 31, 2022

 

 

December 31, 2021

 

Assets

 

 

 

 

 

 

 

 

Real estate properties, net

 

$

2,388,592

 

 

$

2,399,188

 

Cash and cash equivalents

 

 

7,793

 

 

 

11,132

 

Restricted cash

 

 

9,545

 

 

 

9,011

 

Tenant accounts receivable

 

 

58,643

 

 

 

58,733

 

Investment in unconsolidated real estate venture

 

 

152,374

 

 

 

131,840

 

Intangible assets, net

 

 

179,609

 

 

 

186,307

 

Interest rate swaps

 

 

1,136

 

 

 

-

 

Prepaid expenses and other assets

 

 

34,642

 

 

 

29,901

 

Total assets

 

$

2,832,334

 

 

$

2,826,112

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Revolving credit facility

 

 

35,000

 

 

 

14,500

 

Term loan facilities, net

 

 

248,679

 

 

 

248,579

 

Notes payable, net

 

 

695,703

 

 

 

695,589

 

Mortgage notes payable, net

 

 

250,945

 

 

 

252,421

 

Intangible liabilities, net

 

 

18,491

 

 

 

19,718

 

Deferred revenue

 

 

85,910

 

 

 

87,134

 

Interest rate swaps

 

 

1,330

 

 

 

5,700

 

Accounts payable, accrued expenses and other liabilities

 

 

56,931

 

 

 

60,890

 

Total liabilities

 

 

1,392,989

 

 

 

1,384,531

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Common stock, par value $0.01, 200,000,000 shares authorized,

 

 

 

 

 

 

 

 

90,779,897 and 90,147,868 shares issued and outstanding at

March 31, 2022 and December 31, 2021, respectively.

 

 

908

 

 

 

901

 

Additional paid-in capital

 

 

1,614,798

 

 

 

1,604,712

 

Retained earnings

 

 

69,364

 

 

 

62,023

 

Cumulative dividends

 

 

(403,788

)

 

 

(379,895

)

Accumulated other comprehensive loss

 

 

(172

)

 

 

(5,072

)

Total stockholders' equity

 

 

1,281,110

 

 

 

1,282,669

 

Non-controlling interest in Operating Partnership

 

 

158,235

 

 

 

158,912

 

Total equity

 

 

1,439,345

 

 

 

1,441,581

 

Total liabilities and equity

 

$

2,832,334

 

 

$

2,826,112

 

7


 

 

 

 

 

Income Statement

(Unaudited, in thousands, except share and per share amounts)

 

 

 

Three Months Ended

 

 

 

 

March 31, 2022

 

 

March 31, 2021

 

 

Revenues

 

 

 

 

 

 

 

 

 

Rental income

 

$

70,439

 

 

$

64,179

 

 

Tenant reimbursements

 

 

1,144

 

 

 

320

 

 

Asset management income

 

 

248

 

 

 

-

 

 

Other income

 

 

471

 

 

 

502

 

 

Total revenues

 

 

72,302

 

 

 

65,001

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Property operating

 

 

15,458

 

 

 

12,094

 

 

Real estate taxes

 

 

7,826

 

 

 

7,286

 

 

Depreciation and amortization

 

 

24,159

 

 

 

22,325

 

 

Acquisition costs

 

 

362

 

 

 

487

 

 

Corporate general and administrative

 

 

5,983

 

 

 

5,808

 

 

Total expenses

 

 

53,788

 

 

 

48,000

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Income from unconsolidated real estate venture

 

 

631

 

 

 

-

 

 

Interest expense, net

 

 

(10,882

)

 

 

(9,121

)

 

Net income

 

 

8,263

 

 

 

7,880

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interest in Operating Partnership

 

 

(922

)

 

 

(889

)

 

Net income available to Easterly Government

 

 

 

 

 

 

 

 

 

Properties, Inc.

 

$

7,341

 

 

$

6,991

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Easterly Government

 

 

 

 

 

 

 

 

 

Properties, Inc. per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

0.08

 

 

Diluted

 

$

0.08

 

 

$

0.08

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

 

90,150,518

 

 

 

82,120,353

 

 

Diluted

 

 

90,571,571

 

 

 

82,596,597

 

 

 

 

 

 

 

 

 

 

 

 

Net income, per share - fully diluted basis

 

$

0.08

 

 

$

0.09

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding -

 

 

 

 

 

 

 

 

 

fully diluted basis

 

 

101,538,051

 

 

 

92,649,090

 

 

8


 

 

 

 

 

EBITDA, FFO and CAD

(Unaudited, in thousands, except share and per share amounts)

 

 

 

Three Months Ended

 

 

 

 

March 31, 2022

 

 

March 31, 2021

 

 

Net income

 

$

8,263

 

 

$

7,880

 

 

Depreciation and amortization

 

 

24,159

 

 

 

22,325

 

 

Interest expense

 

 

10,882

 

 

 

9,121

 

 

Tax expense

 

 

51

 

 

 

134

 

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

928

 

 

 

-

 

 

EBITDA

 

$

44,283

 

 

$

39,460

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

8,263

 

 

$

7,880

 

 

Depreciation of real estate assets

 

 

23,912

 

 

 

22,318

 

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

878

 

 

 

-

 

 

FFO

 

$

33,053

 

 

$

30,198

 

 

Adjustments to FFO:

 

 

 

 

 

 

 

 

 

Acquisition costs

 

 

362

 

 

 

487

 

 

Straight-line rent and other non-cash adjustments

 

 

(982

)

 

 

(1,413

)

 

Amortization of above-/below-market leases

 

 

(860

)

 

 

(1,286

)

 

Amortization of deferred revenue

 

 

(1,398

)

 

 

(1,421

)

 

Non-cash interest expense

 

 

225

 

 

 

363

 

 

Non-cash compensation

 

 

1,629

 

 

 

1,334

 

 

Depreciation of non-real estate assets

 

 

247

 

 

 

7

 

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

(299

)

 

 

-

 

 

FFO, as Adjusted

 

$

31,977

 

 

$

28,269

 

 

 

 

 

 

 

 

 

 

 

 

FFO, per share - fully diluted basis

 

$

0.33

 

 

$

0.33

 

 

FFO, as Adjusted, per share - fully diluted basis

 

$

0.31

 

 

$

0.31

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as Adjusted

 

$

31,977

 

 

$

28,269

 

 

Acquisition costs

 

 

(362

)

 

 

(487

)

 

Principal amortization

 

 

(1,300

)

 

 

(940

)

 

Maintenance capital expenditures

 

 

(934

)

 

 

(1,250

)

 

Contractual tenant improvements

 

 

(617

)

 

 

(1,162

)

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

-

 

 

 

-

 

 

Cash Available for Distribution (CAD)

 

$

28,764

 

 

$

24,430

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - fully diluted basis

 

 

101,538,051

 

 

 

92,649,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9


 

 

 

 

 

Net Debt and Adjusted Net Debt

(Unaudited, in thousands)

 

 

March 31, 2022

 

 

Total Debt(1)

$

1,235,158

 

 

Less: cash and cash equivalents

 

(8,038

)

 

Less: property acquisition closing escrow, net of deposit

 

(21,603

)

 

Net Debt

$

1,205,517

 

 

Less: adjustment for development projects(2)

 

(12,254

)

 

Adjusted Net Debt

$

1,193,263

 

 

1 Excludes unamortized premiums / discounts and deferred financing fees.

2 See definition of Adjusted Net Debt on Page 4.

 

 

 

10

dea-ex992_6.htm

 Exhibit 99.2

 


Disclaimers

 

 

 

Forward-looking Statement

We make statements in this Supplemental Information Package that are considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, which are usually identified by the use of words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “may,” “plans,” “projects,” “seeks,” “should,” “will,” and variations of such words or similar expressions. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement in this Supplemental Information Package for purposes of complying with those safe harbor provisions.  These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made.  Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation: risks associated with our dependence on the U.S. Government and its agencies for substantially all of our revenues; risks associated with ownership and development of real estate; the risk of decreased rental rates or increased vacancy rates; loss of key personnel; the continuing adverse impact of the novel coronavirus (COVID-19) on the U.S., regional and global economies and the financial condition and results of operations of the Company; general volatility of the capital and credit markets and the market price of our common stock; the risk we may lose one or more major tenants; difficulties in completing and successfully integrating acquisitions; failure of acquisitions or development projects to occur at anticipated levels or to yield anticipated results; risks associated with our joint venture activities; risks associated with actual or threatened terrorist attacks; intense competition in the real estate market that may limit our ability to attract or retain tenants or re-lease space; insufficient amounts of insurance or exposure to events that are either uninsured or underinsured; uncertainties and risks related to adverse weather conditions, natural disasters and climate change; exposure to liability relating to environmental and health and safety matters; limited ability to dispose of assets because of the relative illiquidity of real estate investments and the nature of our assets; exposure to litigation or other claims; risks associated with breaches of our data security; risks associated with our indebtedness; and other risks and uncertainties detailed in the “Risk Factors” section of our Form 10-K for the year ended December 31, 2021, filed with the Securities and Exchange Commission, or the SEC, on February 28, 2022 and the factors included under the heading “Risk Factors” in our other public filings. In addition, our qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code of 1986, or the Code, and depends on our ability to meet the various requirements imposed by the Code through actual operating results, distribution levels and diversity of stock ownership. We assume no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

Ratings

Ratings are not recommendations to buy, sell or hold the Company’s securities.

The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended March 31, 2022 that will be released in our Form 10-Q to be filed with the SEC on or about May 3, 2022.

 

2


Supplemental Definitions

 

 

 

This section contains definitions of certain non-GAAP financial measures and other terms that the Company uses in this Supplemental Information Package and, where applicable, the reasons why management believes these non-GAAP financial measures provide useful information to investors about the Company’s financial condition and results of operations and the other purposes for which management uses the measures. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP. Additional detail can be found in the Company’s most recent quarterly report on Form 10-Q and the Company’s most recent annual report on Form 10-K, as well as other documents filed with or furnished to the SEC from time to time. We present certain financial information and metrics “at Easterly’s Share,” which is calculated on an entity-by-entity basis. “At Easterly’s Share” information, which we also refer to as being “at share,” “pro rata,” “our pro rata share” or “our share” is not, and is not intended to be, a presentation in accordance with GAAP.

 

Annualized lease income is defined as the annualized contractual base rent for the last month in a specified period, plus the annualized straight-line rent adjustments for the last month in such period and the annualized net expense reimbursements earned by us for the last month in such period.

Cash Available for Distribution (CAD) is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined under GAAP. CAD is calculated in accordance with the current Nareit definition as FFO minus normalized recurring real estate-related expenditures and other non-cash items, nonrecurring expenditures and the unconsolidated real estate venture’s allocated share of these adjustments. CAD is presented solely as a supplemental disclosure because the Company believes it provides useful information regarding the Company’s ability to fund its dividends. Because all companies do not calculate CAD the same way, the presentation of CAD may not be comparable to similarly titled measures of other companies.

Cash fixed charge coverage ratio is calculated as EBITDA divided by the sum of principal amortization and interest expense, excluding amortization of premiums / discounts and deferred financing fees, for the most recent quarter.

Cash interest coverage ratio is calculated as EBITDA divided by interest expense, excluding amortization of premiums / discounts and deferred financing fees, for the most recent quarter.

EBITDA is calculated as the sum of net income (loss) before interest expense, taxes, depreciation and amortization, (gain) loss on the sale of operating properties, and the unconsolidated real estate venture’s allocated share of these adjustments. EBITDA is not intended to represent cash flow for the period, is not presented as an alternative to operating income as an indicator of operating performance, should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP, is not indicative of operating income or cash provided by operating activities as determined under GAAP and may be presented on a pro forma basis. EBITDA is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Company's ability to service or incur debt. Because all companies do not calculate EBITDA the same way, the presentation of EBITDA may not be comparable to similarly titled measures of other companies.

Fully diluted basis assumes the exchange of all outstanding common units representing limited partnership interests in the Company’s operating partnership, or common units, the full vesting of all shares of restricted stock, and the exchange of all earned and vested LTIP units in the Company’s operating partnership for shares of common stock on a one-for-one basis, which is not the same as the meaning of “fully diluted” under GAAP.

Funds From Operations (FFO) is defined, in accordance with the Nareit FFO White Paper - 2018 Restatement, as net income (loss), calculated in accordance with GAAP, excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. FFO includes the Company’s share of FFO generated by unconsolidated affiliates. FFO

3


Supplemental Definitions

 

 

is a widely recognized measure of REIT performance. Although FFO is a non-GAAP financial measure, the Company believes that information regarding FFO is helpful to shareholders and potential investors.

Funds From Operations, as Adjusted (FFO, as Adjusted) adjusts FFO to present an alternative measure of our operating performance, which, when applicable, excludes the impact of acquisition costs, straight-line rent, amortization of above-/below-market leases, amortization of deferred revenue (which results from landlord assets funded by tenants), non-cash interest expense, non-cash compensation, depreciation of non-real estate assets, other non-cash items, and the unconsolidated real estate venture’s allocated share of these adjustments. By excluding these income and expense items from FFO, as Adjusted, the Company believes it provides useful information as these items have no cash impact. In addition, by excluding acquisition related costs the Company believes FFO, as Adjusted provides useful information that is comparable across periods and more accurately reflects the operating performance of the Company’s properties. Certain prior year amounts have been updated to conform to the current year FFO, as Adjusted definition.

Net Operating Income (NOI) and Cash NOI. NOI is calculated as net income adjusted to exclude depreciation and amortization, acquisition costs, corporate general and administrative costs, interest expense, gains or losses from sales of property, and the unconsolidated real estate venture’s allocated share of these adjustments. Cash NOI excludes from NOI straight-line rent, amortization of above-/below-market leases, amortization of deferred revenue (which results from landlord assets funded by tenants), and the unconsolidated real estate venture’s allocated share of these adjustments. NOI and Cash NOI presented by the Company may not be comparable to NOI and Cash NOI reported by other REITs that define NOI and Cash NOI differently. The Company believes that NOI and Cash NOI provide investors with useful measures of the operating performance of our properties. NOI and Cash NOI should not be considered an alternative to net income as an indication of our performance or to cash flows as a measure of the Company's liquidity or its ability to make distributions. Certain prior year amounts have been updated to conform to the current year Cash NOI definition.

Net Debt and Adjusted Net Debt. Net Debt represents our consolidated debt and our share of unconsolidated debt adjusted to exclude our share of unamortized premiums and discounts and deferred financing fees, less our share of cash and cash equivalents and property acquisition closing escrow, net of deposit. By excluding these items, the result provides an estimate of the contractual amount of borrowed capital to be repaid, net of cash available to repay it. The Company believes this calculation constitutes a beneficial supplemental non-GAAP financial disclosure to investors in understanding its financial condition. Adjusted Net Debt is Net Debt reduced by 1) for each project under construction or in design, the lesser of i) outstanding lump-sum reimbursement amounts and ii) the cost to date, 2) 40% times the amount by which the cost to date exceeds total lump-sum reimbursement amounts for each project under construction or in design and 3) outstanding lump-sum reimbursement amounts for projects previously completed. These adjustments are made to 1) remove the estimated portion of each project under construction, in design or previously completed that has been financed with debt which may be repaid with outstanding cost reimbursement payments from the US Government and 2) remove the estimated portion of each project under construction or in design, in excess of total lump-sum reimbursements, that has been financed with debt but has not yet produced earnings. See page 22 for further information. The Company’s method of calculating Net Debt and Adjusted Net Debt may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

 

 

 

 

 

 

4


Table of Contents

 

 

 

 

 

Overview

 

 

 

 

 

Corporate Information and Analyst Coverage

 

6

 

 

 

Executive Summary

 

7

 

 

 

Corporate Financials

 

 

 

 

 

Balance Sheets

 

8

 

 

 

Income Statements

 

9

 

 

 

Net Operating Income

 

10

 

 

 

EBITDA, FFO and CAD

 

11

 

 

 

Unconsolidated Real Estate Venture

 

12

 

 

 

Debt

 

 

 

 

 

Debt Schedules

 

13

 

 

 

Debt Maturities

 

14

 

 

 

Properties

 

 

 

 

 

Leased Operating Property Overview

 

15

 

 

 

Tenants

 

19

 

 

 

Lease Expirations

 

21

 

 

 

Summary of Re/Development Projects

 

22

 

 

 

 

 

5


Corporate Information and Analyst Coverage

 

 

 

 

Corporate Information

 

 

 

 

Corporate Headquarters

Stock Exchange Listing

Information Requests

Investor Relations

2001 K Street NW

New York Stock Exchange

Please contact ir@easterlyreit.com

Lindsay Winterhalter,

Suite 775 North

 

or 202-596-3947 to request an

Supervisory VP,

Washington, DC 20006

Ticker

Investor Relations package

Investor Relations

202-595-9500

DEA

 

& Operations

 

Executive Team

 

Board of Directors

 

William Trimble III, CEO

Darrell Crate, Chairman

William Binnie, Lead Independent Director

Emil Henry Jr.

Michael Ibe, Vice-Chairman and EVP

Meghan Baivier, CFO & COO

Darrell Crate

Michael Ibe

Mark Bauer, EVP

Ronald Kendall, EVP

Cynthia Fisher

Tara Innes

Andrew Pulliam, EVP

Allison Marino, CAO

Scott Freeman

William Trimble III

 

 

Equity Research Coverage

 

 

 

 

 

Citigroup

Raymond James & Associates

RBC Capital Markets

Michael Bilerman / Emmanuel Korchman

Bill Crow

Michael Carroll

212-816-1383 / 212-816-1382

727-567-2594

440-715-2649

 

 

 

Jefferies

Truist Securities

Compass Point Research & Trading, LLC

Jonathan Petersen / Peter Abramowitz

Michael R. Lewis

Merrill Ross

212-284-1705 / 212-336-7241

212-319-5659

202-534-1392

 

 

 

BMO Capital Markets

 

 

John P. Kim

 

 

212-885-4115

 

 

 

Any opinions, estimates, forecasts or predictions regarding Easterly Government Properties, Inc.’s performance made by these analysts are theirs alone and do not represent opinions, estimates, forecasts or predictions of Easterly Government Properties, Inc. or its management. Easterly Government Properties, Inc. does not by its reference above or distribution imply its endorsement of or concurrence with such opinions, estimates, forecasts or predictions.

 

 

6


Executive Summary

(In thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding Classes of Stock and Partnership Units - Fully Diluted Basis

 

At March 31, 2022

 

 

Earnings

 

 

Three months ended

March 31, 2022

 

 

Three months ended

March 31, 2021

 

Common shares

 

 

90,734,946

 

 

Net income available to Easterly Government Properties, Inc.

 

$

7,341

 

 

$

6,991

 

Unvested restricted shares

 

 

44,951

 

 

Net income available to Easterly Government Properties, Inc.

 

 

 

 

 

 

 

 

Common partnership and vested LTIP units

 

 

11,212,580

 

 

per share:

 

 

 

 

 

 

 

 

 

Total - fully diluted basis

 

 

101,992,477

 

 

Basic

 

 

$

0.08

 

 

$

0.08

 

 

 

 

 

 

 

Diluted

 

 

$

0.08

 

 

$

0.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization

 

At March 31, 2022

 

 

Net income

 

 

$

8,263

 

 

$

7,880

 

Price of Common Shares

 

$

21.14

 

 

Net income, per share - fully diluted basis

 

 

$

0.08

 

 

$

0.09

 

Total equity market capitalization - fully diluted basis

 

$

2,156,121

 

 

Funds From Operations (FFO)

 

 

$

33,053

 

 

$

30,198

 

Net Debt

 

 

1,205,517

 

 

FFO, per share - fully diluted basis

 

 

$

0.33

 

 

$

0.33

 

Total enterprise value

 

$

3,361,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as Adjusted

 

 

$

31,977

 

 

$

28,269

 

 

 

 

 

 

 

FFO, as Adjusted, per share - fully diluted basis

 

 

$

0.31

 

 

$

0.31

 

Ratios

 

At March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Net debt to total enterprise value

 

 

35.9

%

 

Cash Available for Distribution (CAD)

 

 

$

28,764

 

 

$

24,430

 

Net debt to annualized quarterly EBITDA

 

 

6.8

x

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Debt to annualized quarterly EBITDA

 

 

6.7

x

 

Liquidity

 

 

 

 

 

 

At March 31, 2022

 

Cash interest coverage ratio

 

 

4.2

x

 

Cash and cash equivalents

 

 

 

 

 

 

$

8,038

 

Cash fixed charge coverage ratio

 

 

3.7

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available under $450 million senior unsecured revolving credit facility(1)

 

 

$

414,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)Revolving credit facility has an accordion feature that provides additional capacity, subject to the satisfaction of customary terms and conditions, of up to $250 million, for a total revolving credit facility size of not more than $700 million.

 

7


Balance Sheets

(Unaudited, in thousands, except share amounts)

 

 

 

 

 

 

March 31, 2022

 

 

December 31, 2021

 

Assets

 

 

 

 

 

 

 

 

Real estate properties, net

 

$

2,388,592

 

 

$

2,399,188

 

Cash and cash equivalents

 

 

7,793

 

 

 

11,132

 

Restricted cash

 

 

9,545

 

 

 

9,011

 

Tenant accounts receivable

 

 

58,643

 

 

 

58,733

 

Investment in unconsolidated real estate venture

 

 

152,374

 

 

 

131,840

 

Intangible assets, net

 

 

179,609

 

 

 

186,307

 

Interest rate swaps

 

 

1,136

 

 

 

-

 

Prepaid expenses and other assets

 

 

34,642

 

 

 

29,901

 

Total assets

 

$

2,832,334

 

 

$

2,826,112

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Revolving credit facility

 

 

35,000

 

 

 

14,500

 

Term loan facilities, net

 

 

248,679

 

 

 

248,579

 

Notes payable, net

 

 

695,703

 

 

 

695,589

 

Mortgage notes payable, net

 

 

250,945

 

 

 

252,421

 

Intangible liabilities, net

 

 

18,491

 

 

 

19,718

 

Deferred revenue

 

 

85,910

 

 

 

87,134

 

Interest rate swaps

 

 

1,330

 

 

 

5,700

 

Accounts payable, accrued expenses and other liabilities

 

 

56,931

 

 

 

60,890

 

Total liabilities

 

 

1,392,989

 

 

 

1,384,531

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Common stock, par value $0.01, 200,000,000 shares authorized,

 

 

 

 

 

 

 

 

90,779,897 and 90,147,868 shares issued and outstanding at

March 31, 2022 and December 31, 2021, respectively.

 

 

908

 

 

 

901

 

Additional paid-in capital

 

 

1,614,798

 

 

 

1,604,712

 

Retained earnings

 

 

69,364

 

 

 

62,023

 

Cumulative dividends

 

 

(403,788

)

 

 

(379,895

)

Accumulated other comprehensive loss

 

 

(172

)

 

 

(5,072

)

Total stockholders' equity

 

 

1,281,110

 

 

 

1,282,669

 

Non-controlling interest in Operating Partnership

 

 

158,235

 

 

 

158,912

 

Total equity

 

 

1,439,345

 

 

 

1,441,581

 

Total liabilities and equity

 

$

2,832,334

 

 

$

2,826,112

 

 

 

8


Income Statements

(Unaudited, in thousands, except share and per share amounts)

 

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31, 2022

 

 

March 31, 2021

 

 

Revenues

 

 

 

 

 

 

 

 

 

Rental income

 

$

70,439

 

 

$

64,179

 

 

Tenant reimbursements

 

 

1,144

 

 

 

320

 

 

Asset management income

 

 

248

 

 

 

-

 

 

Other income

 

 

471

 

 

 

502

 

 

Total revenues

 

 

72,302

 

 

 

65,001

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Property operating

 

 

15,458

 

 

 

12,094

 

 

Real estate taxes

 

 

7,826

 

 

 

7,286

 

 

Depreciation and amortization

 

 

24,159

 

 

 

22,325

 

 

Acquisition costs

 

 

362

 

 

 

487

 

 

Corporate general and administrative

 

 

5,983

 

 

 

5,808

 

 

Total expenses

 

 

53,788

 

 

 

48,000

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Income from unconsolidated real estate venture

 

 

631

 

 

 

-

 

 

Interest expense, net

 

 

(10,882

)

 

 

(9,121

)

 

Net income

 

 

8,263

 

 

 

7,880

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interest in Operating Partnership

 

 

(922

)

 

 

(889

)

 

Net income available to Easterly Government

 

 

 

 

 

 

 

 

 

Properties, Inc.

 

$

7,341

 

 

$

6,991

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Easterly Government

 

 

 

 

 

 

 

 

 

Properties, Inc. per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

0.08

 

 

Diluted

 

$

0.08

 

 

$

0.08

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

 

90,150,518

 

 

 

82,120,353

 

 

Diluted

 

 

90,571,571

 

 

 

82,596,597

 

 

 

 

 

 

 

 

 

 

 

 

Net income, per share - fully diluted basis

 

$

0.08

 

 

$

0.09

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding -

 

 

 

 

 

 

 

 

 

fully diluted basis

 

 

101,538,051

 

 

 

92,649,090

 

 

 

 

 

 

 

9


Net Operating Income

(Unaudited, in thousands)

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31, 2022

 

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

8,263

 

 

$

7,880

 

 

Depreciation and amortization

 

 

24,159

 

 

 

22,325

 

 

Acquisition costs

 

 

362

 

 

 

487

 

 

Corporate general and administrative

 

 

5,983

 

 

 

5,808

 

 

Interest expense

 

 

10,882

 

 

 

9,121

 

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

917

 

 

 

-

 

 

Net Operating Income

 

 

50,566

 

 

 

45,621

 

 

Adjustments to Net Operating Income:

 

 

 

 

 

 

 

 

 

Straight-line rent and other non-cash adjustments

 

 

(1,010

)

 

 

(1,393

)

 

Amortization of above-/below-market leases

 

 

(860

)

 

 

(1,286

)

 

Amortization of deferred revenue

 

 

(1,398

)

 

 

(1,421

)

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

(338

)

 

 

-

 

 

Cash Net Operating Income

 

$

46,960

 

 

$

41,521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10


EBITDA, FFO and CAD

(Unaudited, in thousands, except share and per share amounts)

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31, 2022

 

 

March 31, 2021

 

 

Net income

 

$

8,263

 

 

$

7,880

 

 

Depreciation and amortization

 

 

24,159

 

 

 

22,325

 

 

Interest expense

 

 

10,882

 

 

 

9,121

 

 

Tax expense

 

 

51

 

 

 

134

 

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

928

 

 

 

-

 

 

EBITDA

 

$

44,283

 

 

$

39,460

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

8,263

 

 

$

7,880

 

 

Depreciation of real estate assets

 

 

23,912

 

 

 

22,318

 

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

878

 

 

 

-

 

 

FFO

 

$

33,053

 

 

$

30,198

 

 

Adjustments to FFO:

 

 

 

 

 

 

 

 

 

Acquisition costs

 

 

362

 

 

 

487

 

 

Straight-line rent and other non-cash adjustments

 

 

(982

)

 

 

(1,413

)

 

Amortization of above-/below-market leases

 

 

(860

)

 

 

(1,286

)

 

Amortization of deferred revenue

 

 

(1,398

)

 

 

(1,421

)

 

Non-cash interest expense

 

 

225

 

 

 

363

 

 

Non-cash compensation

 

 

1,629

 

 

 

1,334

 

 

Depreciation of non-real estate assets

 

 

247

 

 

 

7

 

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

(299

)

 

 

-

 

 

FFO, as Adjusted

 

$

31,977

 

 

$

28,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, per share - fully diluted basis

 

$

0.33

 

 

$

0.33

 

 

FFO, as Adjusted, per share - fully diluted basis

 

$

0.31

 

 

$

0.31

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as Adjusted

 

$

31,977

 

 

$

28,269

 

 

Acquisition costs

 

 

(362

)

 

 

(487

)

 

Principal amortization

 

 

(1,300

)

 

 

(940

)

 

Maintenance capital expenditures

 

 

(934

)

 

 

(1,250

)

 

Contractual tenant improvements

 

 

(617

)

 

 

(1,162

)

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

-

 

 

 

-

 

 

Cash Available for Distribution (CAD)

 

$

28,764

 

 

$

24,430

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - fully diluted basis

 

 

101,538,051

 

 

 

92,649,090

 

 

 

 

 

 

 

 

 

 

 

 

 

11


Unconsolidated Real Estate Venture

(Unaudited, in thousands)

 

 

 

Balance Sheet Information

Balance Sheet

 

 

Easterly's Share

 

 

March 31, 2022

 

 

March 31, 2022

 

Real estate properties - net

$

199,815

 

 

$

105,902

 

Total assets

 

293,208

 

 

 

155,400

 

Total liabilities

 

6,334

 

 

 

3,357

 

Total preferred stockholders' equity

 

83

 

 

 

44

 

Total common stockholders' equity

 

286,791

 

 

 

151,999

 

Basis difference(1)

 

-

 

 

 

375

 

Total equity

$

286,874

 

 

$

152,374

 

 

Income Statement Information

Three Months Ended

 

 

Easterly's Share

 

 

March 31, 2022

 

 

March 31, 2022

 

Revenues

 

 

 

 

 

 

 

Rental income

$

4,697

 

 

$

2,489

 

Other income

 

1

 

 

 

1

 

Total Revenues

 

4,698

 

 

 

2,490

 

Operating expenses

 

 

 

 

 

 

 

Property operating

 

711

 

 

 

377

 

Real estate taxes

 

821

 

 

 

435

 

Depreciation and amortization

 

1,688

 

 

 

895

 

Asset management fees

 

247

 

 

 

130

 

Total expenses

 

3,467

 

 

 

1,837

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

Interest expense - net

 

(41

)

 

 

(22

)

Net income

$

1,190

 

 

$

631

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,688

 

 

 

895

 

Interest expense - net

 

41

 

 

 

22

 

Tax expense

 

21

 

 

 

11

 

EBITDA

$

2,940

 

 

$

1,559

 

 

 

 

 

 

 

 

 

Net income

$

1,190

 

 

$

631

 

Depreciation of real estate assets

 

1,657

 

 

 

878

 

FFO

$

2,847

 

 

$

1,509

 

Adjustments to FFO:

 

 

 

 

 

 

 

Straight-line rent and other non-cash adjustments

$

(637

)

 

$

(338

)

Non-cash interest expense

 

41

 

 

 

22

 

Depreciation of non-real estate assets

 

31

 

 

 

17

 

FFO, as Adjusted

$

2,282

 

 

$

1,210

 

Cash Available for Distribution (CAD)

$

2,282

 

 

$

1,210

 

(1)This amount represents the aggregate difference between the Company’s historical cost basis and basis reflected at the joint venture level.

(2)We own 53.0% of the properties through the unconsolidated joint venture.

12


Debt Schedules

(Unaudited, in thousands)

 

 

 

Debt Instrument

Maturity Date

 

 

March 31, 2022

Interest Rate

 

March 31, 2022

Balance(1)

 

March 31, 2022

Percent of Total Indebtedness

 

Unsecured debt

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit facility

23-Jul-25(2)

 

 

LIBOR + 120bps

 

$

35,000

 

2.8%

 

2016 Term Loan facility

29-Mar-24

 

 

2.62%(3)

 

 

100,000

 

8.1%

 

2018 Term Loan facility

23-Jul-26

 

 

3.91%(4)

 

 

150,000

 

12.1%

 

2017 Series A Senior Notes

25-May-27

 

 

4.05%

 

 

95,000

 

7.7%

 

2017 Series B Senior Notes

25-May-29

 

 

4.15%

 

 

50,000

 

4.0%

 

2017 Series C Senior Notes

25-May-32

 

 

4.30%

 

 

30,000

 

2.4%

 

2019 Series A Senior Notes

12-Sep-29

 

 

3.73%

 

 

85,000

 

6.9%

 

2019 Series B Senior Notes

12-Sep-31

 

 

3.83%

 

 

100,000

 

8.1%

 

2019 Series C Senior Notes

12-Sep-34

 

 

3.98%

 

 

90,000

 

7.3%

 

2021 Series A Senior Notes

14-Oct-28

 

 

2.62%

 

 

50,000

 

4.0%

 

2021 Series B Senior Notes

14-Oct-30

 

 

2.89%

 

 

200,000

 

16.2%

 

Total unsecured debt

7 years

 

 

3.45%

 

$

985,000

 

79.6%

 

 

(wtd-avg maturity)

 

 

(wtd-avg rate)

 

 

 

 

 

 

 

Secured mortgage debt

 

 

 

 

 

 

 

 

 

 

 

 

 

DEA - Pleasanton

18-Oct-23

 

 

LIBOR + 150bps

 

$

15,700

 

1.3%

 

VA - Golden

1-Apr-24

 

 

5.00%

 

 

8,784

 

0.7%

 

MEPCOM - Jacksonville

14-Oct-25

 

 

4.41%

 

 

6,465

 

0.5%

 

USFS II - Albuquerque

14-Jul-26

 

 

4.46%

 

 

14,723

 

1.2%

 

ICE - Charleston

15-Jan-27

 

 

4.21%

 

 

14,484

 

1.2%

 

VA - Loma Linda

6-Jul-27

 

 

3.59%

 

 

127,500

 

10.3%

 

CBP - Savannah

10-Jul-33

 

 

3.40%

 

 

11,002

 

1.0%

 

USCIS - Kansas City

6-Aug-24

 

 

3.68%

 

 

51,500

 

4.2%

 

Total secured mortgage debt

4.5 years

 

 

3.64%

 

$

250,158

 

20.4%

 

 

(wtd-avg maturity)

 

 

(wtd-avg rate)

 

 

 

 

 

 

 

Debt Statistics

March 31, 2022

 

 

 

 

 

 

 

 

March 31, 2022

 

Variable rate debt - unhedged

$

50,700

 

 

% Variable rate debt - unhedged

 

 

4.1

%

Fixed rate debt

 

1,184,458

 

 

% Fixed rate debt

 

 

95.9

%

Total Debt(1)

$

1,235,158

 

 

 

 

 

 

 

 

 

 

 

Less: cash and cash equivalents

 

(8,038

)

 

Weighted average maturity

 

6.5 years

 

Less: property acquisition closing escrow, net of deposit

 

(21,603

)

 

Weighted average interest rate

 

 

3.5

%

Net Debt

$

1,205,517

 

 

 

 

 

 

 

 

 

 

 

Less: adjustment for development projects(5)

 

(12,254

)

 

 

 

 

 

 

 

 

 

 

Adjusted Net Debt

$

1,193,263

 

 

 

 

 

 

 

 

 

 

 

(1)Excludes unamortized premiums / discounts and deferred financing fees.

(2)Revolving credit facility has two six-month as-of-right extension options, subject to certain conditions and the payment of an extension fee.

(3)Calculated based on two interest rate swaps with an aggregate notional value of $100.0 million, which effectively fix the interest rate at 2.62% annually based on the Company’s current consolidated leverage ratio.

(4)Calculated based on four interest rate swaps with an aggregate notional value of $150.0 million, which effectively fix the interest rate at 3.91% annually based on the Company’s current consolidated leverage ratio. The four interest rate swaps mature on June 19, 2023, which is not coterminous with the maturity date of 2018 term loan facility.

(5)See definition of Adjusted Net Debt on Page 4.

13


Debt Maturities

(Unaudited, in thousands)

 

 

 

 

 

 

Secured Debt

 

 

Unsecured Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

Scheduled

Amortization

 

 

Scheduled

Maturities

 

 

Scheduled

Maturities

 

 

Total

 

 

Percentage of

Debt Maturing

 

 

Weighted Average

Interest Rate of

Scheduled Maturities

 

2022

 

 

3,997

 

 

 

-

 

 

 

-

 

 

 

3,997

 

 

 

0.3

%

 

 

-

 

2023

 

 

5,585

 

 

 

15,700

 

 

 

-

 

 

 

21,285

 

 

 

1.7

%

 

 

1.73

%

2024

 

 

5,731

 

 

 

59,895

 

 

 

100,000

 

 

 

165,626

 

 

 

13.4

%

 

 

3.09

%

2025

 

 

5,633

 

 

 

1,917

 

 

 

35,000

 

 

 

42,550

 

 

 

3.4

%

 

 

2.08

%

2026

 

 

3,686

 

 

 

6,368

 

 

 

150,000

 

 

 

160,054

 

 

 

13.0

%

 

 

3.96

%

2027

 

 

1,093

 

 

 

134,640

 

 

 

95,000

 

 

 

230,733

 

 

 

18.7

%

 

 

3.81

%

2028

 

 

983

 

 

 

-

 

 

 

50,000

 

 

 

50,983

 

 

 

4.1

%

 

 

2.62

%

2029

 

 

1,016

 

 

 

-

 

 

 

135,000

 

 

 

136,016

 

 

 

11.0

%

 

 

3.89

%

2030

 

 

1,049

 

 

 

-

 

 

 

200,000

 

 

 

201,049

 

 

 

16.3

%

 

 

2.89

%

2031

 

 

1,081

 

 

 

-

 

 

 

100,000

 

 

 

101,081

 

 

 

8.2

%

 

 

3.83

%

2032

 

 

1,116

 

 

 

-

 

 

 

30,000

 

 

 

31,116

 

 

 

2.5

%

 

 

4.30

%

2033

 

 

668

 

 

 

-

 

 

 

-

 

 

 

668

 

 

 

0.1

%

 

 

-

 

2034

 

 

-

 

 

 

-

 

 

 

90,000

 

 

 

90,000

 

 

 

7.3

%

 

 

3.98

%

Total

 

$

31,638

 

 

$

218,520

 

 

$

985,000

 

 

$

1,235,158

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

14


Leased Operating Property Overview

(As of March 31, 2022, unaudited)

 

 

 

 

 

Property Name

 

Location

 

Property Type

 

Tenant

Lease

Expiration

Year

 

Year Built /

Renovated

 

Leased

Square

Feet

 

 

Annualized

Lease

Income

 

 

Percentage

of Total

Annualized

Lease

Income

 

 

Annualized

Lease

Income per

Leased

Square Foot

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned U.S. Government Leased Properties

 

VA - Loma Linda

 

Loma Linda, CA

 

Outpatient Clinic

 

2036

 

2016

 

 

327,614

 

 

$

16,475,732

 

 

 

5.7

%

 

$

50.29

 

USCIS - Kansas City

 

Lee's Summit, MO

 

Office/Warehouse

 

2042(1)

 

1969 / 1999

 

 

489,316

 

 

 

11,562,444

 

 

 

4.0

%

 

 

23.63

 

JSC - Suffolk

 

Suffolk, VA

 

Office

 

2028(2)

 

1993 / 2004

 

 

403,737

 

 

 

8,176,525

 

 

 

2.8

%

 

 

20.25

 

Various GSA - Buffalo

 

Buffalo, NY

 

Office

 

2036

 

2004

 

 

270,809

 

 

 

7,079,104

 

 

 

2.4

%

 

 

26.14

 

IRS - Fresno

 

Fresno, CA

 

Office

 

2033

 

2003

 

 

180,481

 

 

 

7,034,675

 

 

 

2.4

%

 

 

38.98

 

FBI - Salt Lake

 

Salt Lake City, UT

 

Office

 

2032

 

2012

 

 

169,542

 

 

 

6,817,719

 

 

 

2.3

%

 

 

40.21

 

Various GSA - Chicago

 

Des Plaines, IL

 

Office

 

2023

 

1971 / 1999

 

 

202,185

 

 

 

6,812,395

 

 

 

2.3

%

 

 

33.69

 

Various GSA - Portland

 

Portland, OR

 

Office

 

2025(3)

 

2002

 

 

210,239

 

 

 

6,603,668

 

 

 

2.2

%

 

 

31.41

 

PTO - Arlington

 

Arlington, VA

 

Office

 

2035

 

2009

 

 

190,546

 

 

 

6,389,014

 

 

 

2.2

%

 

 

33.53

 

VA - San Jose

 

San Jose, CA

 

Outpatient Clinic

 

2038

 

2018

 

 

90,085

 

 

 

5,719,246

 

 

 

1.9

%

 

 

63.49

 

EPA - Lenexa

 

Lenexa, KS

 

Office

 

2027(2)

 

2007 / 2012

 

 

169,585

 

 

 

5,603,247

 

 

 

1.9

%

 

 

33.04

 

FBI - San Antonio

 

San Antonio, TX

 

Office

 

2025

 

2007

 

 

148,584

 

 

 

5,189,147

 

 

 

1.8

%

 

 

34.92

 

FDA - Alameda

 

Alameda, CA

 

Laboratory

 

2039

 

2019

 

 

69,624

 

 

 

4,667,346

 

 

 

1.6

%

 

 

67.04

 

FEMA - Tracy

 

Tracy, CA

 

Warehouse

 

2038

 

2018

 

 

210,373

 

 

 

4,644,079

 

 

 

1.6

%

 

 

22.08

 

FBI - Omaha

 

Omaha, NE

 

Office

 

2024

 

2009

 

 

112,196

 

 

 

4,391,661

 

 

 

1.5

%

 

 

39.14

 

TREAS - Parkersburg

 

Parkersburg, WV

 

Office

 

2041

 

2004 / 2006

 

 

182,500

 

 

 

4,278,888

 

 

 

1.5

%

 

 

23.45

 

EPA - Kansas City

 

Kansas City, KS

 

Laboratory

 

2042

 

2003

 

 

71,979

 

 

 

4,239,672

 

 

 

1.4

%

 

 

58.90

 

FBI / DEA - El Paso

 

El Paso, TX

 

Office/Warehouse

 

2028

 

1998 - 2005

 

 

203,683

 

 

 

4,175,129

 

 

 

1.4

%

 

 

20.50

 

ICE - Charleston

 

North Charleston, SC

 

Office

 

2022

 

1994 / 2012

 

 

86,733

 

 

 

4,044,329

 

 

 

1.4

%

 

 

46.63

 

VA - South Bend

 

Mishakawa, IN

 

Outpatient Clinic

 

2032

 

2017

 

 

86,363

 

 

 

4,020,301

 

 

 

1.4

%

 

 

46.55

 

FDA - Lenexa

 

Lenexa, KS

 

Laboratory

 

2040

 

2020

 

 

59,690

 

 

 

3,966,225

 

 

 

1.4

%

 

 

66.45

 

USCIS - Lincoln

 

Lincoln, NE

 

Office

 

2025

 

2005

 

 

137,671

 

 

 

3,809,481

 

 

 

1.3

%

 

 

27.67

 

DOI - Billings

 

Billings, MT

 

Office/Warehouse

 

2033

 

2013

 

 

149,110

 

 

 

3,768,201

 

 

 

1.3

%

 

 

25.27

 

FBI - Pittsburgh

 

Pittsburgh, PA

 

Office

 

2027

 

2001

 

 

100,054

 

 

 

3,693,747

 

 

 

1.3

%

 

 

36.92

 

FBI - Birmingham

 

Birmingham, AL

 

Office

 

2042

 

2005

 

 

96,278

 

 

 

3,683,969

 

 

 

1.3

%

 

 

38.26

 

FBI - New Orleans

 

New Orleans, LA

 

Office

 

2029(4)

 

1999 / 2006

 

 

137,679

 

 

 

3,667,889

 

 

 

1.2

%

 

 

26.64

 

DOT - Lakewood

 

Lakewood, CO

 

Office

 

2024

 

2004

 

 

122,225

 

 

 

3,579,204

 

 

 

1.2

%

 

 

29.28

 

VA - Mobile

 

Mobile, AL

 

Outpatient Clinic

 

2033

 

2018

 

 

79,212

 

 

 

3,520,213

 

 

 

1.2

%

 

 

44.44

 

FBI - Knoxville

 

Knoxville, TN

 

Office

 

2025

 

2010

 

 

99,130

 

 

 

3,504,570

 

 

 

1.2

%

 

 

35.35

 

FBI - Richmond

 

Richmond, VA

 

Office

 

2041

 

2001

 

 

96,607

 

 

 

3,252,338

 

 

 

1.1

%

 

 

33.67

 

VA - Chico

 

Chico, CA

 

Outpatient Clinic

 

2034

 

2019

 

 

51,647

 

 

 

3,243,060

 

 

 

1.1

%

 

 

62.79

 

USFS II - Albuquerque

 

Albuquerque, NM

 

Office

 

2026(2)

 

2011

 

 

98,720

 

 

 

3,141,254

 

 

 

1.1

%

 

 

31.82

 

DEA - Vista

 

Vista, CA

 

Laboratory

 

2035

 

2002

 

 

52,293

 

 

 

3,067,840

 

 

 

1.0

%

 

 

58.67

 

FDA - College Park

 

College Park, MD

 

Laboratory

 

2029

 

2004

 

 

80,677

 

 

 

3,060,351

 

 

 

1.0

%

 

 

37.93

 

USCIS - Tustin

 

Tustin, CA

 

Office

 

2034

 

1979 / 2019

 

 

66,818

 

 

 

3,059,690

 

 

 

1.0

%

 

 

45.79

 

OSHA - Sandy

 

Sandy, UT

 

Laboratory

 

2024(5)

 

2003

 

 

75,000

 

 

 

3,039,951

 

 

 

1.0

%

 

 

40.53

 

USFS I - Albuquerque

 

Albuquerque, NM

 

Office

 

2026

 

2006

 

 

92,455

 

 

 

3,000,837

 

 

 

1.0

%

 

 

32.46

 

 

15


Leased Operating Property Overview (Cont.)

(As of March 31, 2022, unaudited)

 

 

 

Property Name

 

Location

 

Property Type

 

Tenant

Lease

Expiration

Year

 

Year Built /

Renovated

 

Leased

Square

Feet

 

 

Annualized

Lease

Income

 

 

Percentage

of Total

Annualized

Lease

Income

 

 

Annualized

Lease

Income per

Leased

Square Foot

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned U.S. Government Leased Properties (Cont.)

 

VA - Orange

 

Orange, CT

 

Outpatient Clinic

 

2034

 

2019

 

 

56,330

 

 

 

2,925,702

 

 

 

1.0

%

 

 

51.94

 

VA - Midwest

 

Brownsburg, IN

 

Outpatient Clinic

 

2041

 

2021

 

 

80,000

 

 

 

2,913,917

 

 

 

1.0

%

 

 

36.42

 

JUD - Del Rio

 

Del Rio, TX

 

Courthouse/Office

 

2024

 

1992 / 2004

 

 

89,880

 

 

 

2,791,775

 

 

 

1.0

%

 

 

31.06

 

ICE - Albuquerque

 

Albuquerque, NM

 

Office

 

2027

 

2011

 

 

71,100

 

 

 

2,789,429

 

 

 

1.0

%

 

 

39.23

 

DEA - Upper Marlboro

 

Upper Marlboro, MD

 

Laboratory

 

2037

 

2002

 

 

50,978

 

 

 

2,745,468

 

 

 

0.9

%

 

 

53.86

 

DEA - Pleasanton

 

Pleasanton, CA

 

Laboratory

 

2035

 

2015

 

 

42,480

 

 

 

2,714,017

 

 

 

0.9

%

 

 

63.89

 

JUD - El Centro

 

El Centro, CA

 

Courthouse/Office

 

2034

 

2004

 

 

43,345

 

 

 

2,701,669

 

 

 

0.9

%

 

 

62.33

 

FBI - Mobile

 

Mobile, AL

 

Office

 

2029(2)

 

2001

 

 

76,112

 

 

 

2,681,926

 

 

 

0.9

%

 

 

35.24

 

SSA - Charleston

 

Charleston, WV

 

Office

 

2024(2)

 

1959 / 2000

 

 

110,000

 

 

 

2,648,946

 

 

 

0.9

%

 

 

24.08

 

FBI - Albany

 

Albany, NY

 

Office

 

2036

 

1998

 

 

69,476

 

 

 

2,611,361

 

 

 

0.9

%

 

 

37.59

 

DEA - Sterling

 

Sterling, VA

 

Laboratory

 

2037

 

2001

 

 

49,692

 

 

 

2,589,287

 

 

 

0.9

%

 

 

52.11

 

USAO - Louisville

 

Louisville, KY

 

Office

 

2031

 

2011

 

 

60,000

 

 

 

2,506,169

 

 

 

0.9

%

 

 

41.77

 

TREAS - Birmingham

 

Birmingham, AL

 

Office

 

2029

 

2014

 

 

83,676

 

 

 

2,489,513

 

 

 

0.8

%

 

 

29.75

 

DEA - Dallas Lab

 

Dallas, TX

 

Laboratory

 

2022

 

2001

 

 

49,723

 

 

 

2,356,701

 

 

 

0.8

%

 

 

47.40

 

JUD - Charleston

 

Charleston, SC

 

Courthouse/Office

 

2040

 

1999

 

 

52,339

 

 

 

2,333,282

 

 

 

0.8

%

 

 

44.58

 

DHA - Aurora

 

Aurora, CO

 

Office

 

2034

 

1998 / 2018

 

 

101,285

 

 

 

2,328,334

 

 

 

0.8

%

 

 

22.99

 

FBI - Little Rock

 

Little Rock, AR

 

Office

 

2022

 

2001

 

 

102,377

 

 

 

2,316,507

 

 

 

0.8

%

 

 

22.63

 

DEA - Dallas

 

Dallas, TX

 

Office

 

2041

 

2001

 

 

71,827

 

 

 

2,256,089

 

 

 

0.8

%

 

 

31.41

 

Various GSA - Cleveland

 

Brooklyn Heights, OH

 

Office

 

2031

 

1981 / 2021

 

 

61,384

 

 

 

2,229,291

 

 

 

0.8

%

 

 

36.32

 

MEPCOM - Jacksonville

 

Jacksonville, FL

 

Office

 

2025

 

2010

 

 

30,000

 

 

 

2,215,072

 

 

 

0.8

%

 

 

73.84

 

CBP - Savannah

 

Savannah, GA

 

Laboratory

 

2033

 

2013

 

 

35,000

 

 

 

2,191,933

 

 

 

0.7

%

 

 

62.63

 

DOE - Lakewood

 

Lakewood, CO

 

Office

 

2029

 

1999

 

 

115,650

 

 

 

2,126,332

 

 

 

0.7

%

 

 

18.39

 

NWS - Kansas City

 

Kansas City, MO

 

Office

 

2033(2)

 

1998 / 2020

 

 

94,378

 

 

 

2,114,806

 

 

 

0.7

%

 

 

22.41

 

JUD - Jackson

 

Jackson, TN

 

Courthouse/Office

 

2023(2)

 

1998

 

 

73,397

 

 

 

2,071,774

 

 

 

0.7

%

 

 

28.23

 

DEA - Santa Ana

 

Santa Ana, CA

 

Office

 

2024

 

2004

 

 

39,905

 

 

 

1,900,432

 

 

 

0.6

%

 

 

47.62

 

DEA - North Highlands

 

Sacramento, CA

 

Office

 

2033

 

2002

 

 

37,975

 

 

 

1,864,151

 

 

 

0.6

%

 

 

49.09

 

ICE - Otay

 

San Diego, CA

 

Office

 

2022

 

2001

 

 

49,457

 

 

 

1,813,841

 

 

 

0.6

%

 

 

36.68

 

NPS - Omaha

 

Omaha, NE

 

Office

 

2024

 

2004

 

 

62,772

 

 

 

1,788,348

 

 

 

0.6

%

 

 

28.49

 

VA - Golden

 

Golden, CO

 

Office/Warehouse

 

2026

 

1996 / 2011

 

 

56,753

 

 

 

1,735,882

 

 

 

0.6

%

 

 

30.59

 

CBP - Sunburst

 

Sunburst, MT

 

Office

 

2028

 

2008

 

 

33,000

 

 

 

1,649,287

 

 

 

0.6

%

 

 

49.98

 

USCG - Martinsburg

 

Martinsburg, WV

 

Office

 

2027

 

2007

 

 

59,547

 

 

 

1,640,946

 

 

 

0.6

%

 

 

27.56

 

JUD - Aberdeen

 

Aberdeen, MS

 

Courthouse/Office

 

2025

 

2005

 

 

46,979

 

 

 

1,522,812

 

 

 

0.5

%

 

 

32.41

 

GSA - Clarksburg

 

Clarksburg, WV

 

Office

 

2024(2)

 

1999

 

 

63,750

 

 

 

1,498,199

 

 

 

0.5

%

 

 

23.50

 

VA - Charleston

 

North Charleston, SC

 

Warehouse

 

2040

 

2020

 

 

97,718

 

 

 

1,434,707

 

 

 

0.5

%

 

 

14.68

 

DEA - Birmingham

 

Birmingham, AL

 

Office

 

2023

 

2005

 

 

35,616

 

 

 

1,392,673

 

 

 

0.5

%

 

 

39.10

 

DEA - Albany

 

Albany, NY

 

Office

 

2025

 

2004

 

 

31,976

 

 

 

1,379,851

 

 

 

0.5

%

 

 

43.15

 

USAO - Springfield

 

Springfield, IL

 

Office

 

2038

 

2002

 

 

43,600

 

 

 

1,357,401

 

 

 

0.5

%

 

 

31.13

 

 

16


Leased Operating Property Overview (Cont.)

(As of March 31, 2022, unaudited)

 

 

 

Property Name

 

Location

 

Property Type

 

Tenant

Lease

Expiration

Year

 

Year Built /

Renovated

 

Leased

Square

Feet

 

 

Annualized

Lease

Income

 

 

Percentage

of Total

Annualized

Lease

Income

 

 

Annualized

Lease

Income per

Leased

Square Foot

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned U.S. Government Leased Properties (Cont.)

 

DEA - Riverside

 

Riverside, CA

 

Office

 

2032

 

1997

 

 

34,354

 

 

 

1,283,654

 

 

 

0.4

%

 

 

37.37

 

SSA - Dallas

 

Dallas, TX

 

Office

 

2035

 

2005

 

 

27,200

 

 

 

1,036,871

 

 

 

0.4

%

 

 

38.12

 

HRSA - Baton Rouge

 

Baton Rouge, LA

 

Office

 

2040

 

1981 / 2020

 

 

27,569

 

 

 

945,283

 

 

 

0.3

%

 

 

34.29

 

VA - Baton Rouge

 

Baton Rouge, LA

 

Outpatient Clinic

 

2024

 

2004

 

 

30,000

 

 

 

804,727

 

 

 

0.3

%

 

 

26.82

 

ICE - Pittsburgh

 

Pittsburgh, PA

 

Office

 

2032

 

2004

 

 

25,369

 

 

 

803,239

 

 

 

0.3

%

 

 

31.66

 

JUD - South Bend

 

South Bend, IN

 

Courthouse/Office

 

2027

 

1996 / 2011

 

 

30,119

 

 

 

789,781

 

 

 

0.3

%

 

 

26.22

 

ICE - Louisville

 

Louisville, KY

 

Office

 

2022

 

2011

 

 

17,420

 

 

 

715,988

 

 

 

0.2

%

 

 

41.10

 

DEA - San Diego

 

San Diego, CA

 

Warehouse

 

2032

 

1999

 

 

16,100

 

 

 

543,354

 

 

 

0.2

%

 

 

33.75

 

SSA - San Diego

 

San Diego, CA

 

Office

 

2032

 

2003

 

 

10,059

 

 

 

433,098

 

 

 

0.1

%

 

 

43.06

 

DEA - Bakersfield

 

Bakersfield, CA

 

Office

 

2038

 

2000

 

 

9,800

 

 

 

389,559

 

 

 

0.1

%

 

 

39.75

 

Subtotal

 

 

 

 

 

 

 

 

 

 

8,028,907

 

 

$

274,356,525

 

 

 

93.6

%

 

$

34.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Privately Leased Property

 

501 East Hunter Street - Lummus Corporation

 

Lubbock, TX

 

Warehouse/Distribution

 

2028(5)

 

2013

 

 

70,078

 

 

 

410,344

 

 

 

0.1

%

 

 

5.86

 

Subtotal

 

 

 

 

 

 

 

 

 

 

70,078

 

 

$

410,344

 

 

 

0.1

%

 

$

5.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Properties Total / Weighted Average

 

 

 

 

8,098,985

 

 

$

274,766,869

 

 

 

93.7

%

 

$

33.93

 

 


17


Leased Operating Property Overview (Cont.)

(As of March 31, 2022, unaudited)

 

 

 

Property Name

 

Location

 

Property Type

 

Tenant

Lease

Expiration

Year

 

Year Built /

Renovated

 

Leased

Square

Feet

 

 

Annualized

Lease

Income

 

 

Percentage

of Total

Annualized

Lease

Income

 

 

Annualized

Lease

Income per

Leased

Square Foot

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S Government Leased to Unconsolidated Real Estate Venture

 

VA - San Antonio(6)

 

San Antonio, TX

 

Outpatient Clinic

 

2041

 

2021

 

 

226,148

 

 

 

9,413,858

 

 

 

3.2

%

 

 

41.63

 

VA - Chattanooga(6)

 

Chattanooga, TN

 

Outpatient Clinic

 

2035

 

2020

 

 

94,566

 

 

 

4,154,710

 

 

 

1.4

%

 

 

43.93

 

VA - Lubbock(6)(7)

 

Lubbock, TX

 

Outpatient Clinic

 

2040

 

2020

 

 

120,916

 

 

 

3,961,655

 

 

 

1.3

%

 

 

32.76

 

VA - Lenexa(6)

 

Lenexa, KS

 

Outpatient Clinic

 

2041

 

2021

 

 

31,062

 

 

 

1,277,946

 

 

 

0.4

%

 

 

41.14

 

Subtotal

 

 

 

 

 

 

 

 

 

 

472,692

 

 

$

18,808,169

 

 

 

6.3

%

 

$

39.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

 

8,571,677

 

 

$

293,575,038

 

 

 

100.0

%

 

$

34.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average at Easterly's Share

 

 

 

 

 

 

8,349,511

 

 

$

284,735,198

 

 

 

 

 

 

$

34.10

 

(1)316,318 square feet leased to U.S. Citizenship and Immigration Services ("USCIS") will expire on February 19, 2042 and contains two five-year renewal options.

(2)Lease contains one five-year renewal option.

(3)37,811 square feet leased to the U.S. Army Corps of Engineers ("ACOE") will expire on February 19, 2025 and contains two five-year renewal options. 21,646 square feet leased to the Federal Bureau of Investigation ("FBI") will expire on December 31, 2024 and contains two five-year renewal options. 4,846 square feet leased to the Department of Energy ("DOE") will expire on April 14, 2023 and contains two five-year renewal options.

(4)Lease contains one ten-year renewal option.

(5)Lease contains two five-year renewal options.

(6)We own 53.0% of the property through an unconsolidated joint venture.

(7)Asset is subject to a ground lease where we are the lessee.

 

18


Tenants

(As of March 31, 2022, unaudited)

 

 

 

     

Tenant

 

Weighted

Average

Remaining

Lease Term(1)

 

 

Leased

Square Feet

 

 

Percentage

of Leased

Square Feet

 

 

Annualized

Lease Income

 

 

Percentage

of Total

Annualized

Lease

Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Department of Veteran Affairs ("VA")

 

 

15.0

 

 

 

1,539,658

 

 

 

18.1

%

 

$

64,174,167

 

 

 

21.8

%

Federal Bureau of Investigation ("FBI")

 

 

7.8

 

 

 

1,363,720

 

 

 

15.9

%

 

 

45,195,023

 

 

 

15.4

%

Drug Enforcement Administration ("DEA")

 

 

9.9

 

 

 

601,497

 

 

 

7.0

%

 

 

26,222,649

 

 

 

8.9

%

U.S. Citizenship and Immigration Services ("USCIS")

 

 

14.6

 

 

 

520,807

 

 

 

6.1

%

 

 

14,594,697

 

 

 

5.0

%

Judiciary of the U.S. ("JUD")

 

 

6.2

 

 

 

336,059

 

 

 

3.9

%

 

 

12,211,093

 

 

 

4.2

%

Food and Drug Administration ("FDA")

 

 

13.9

 

 

 

209,991

 

 

 

2.4

%

 

 

11,693,922

 

 

 

4.0

%

Immigration and Customs Enforcement ("ICE")

 

 

5.0

 

 

 

245,894

 

 

 

2.9

%

 

 

10,067,318

 

 

 

3.4

%

Environmental Protection Agency ("EPA")

 

 

9.9

 

 

 

241,564

 

 

 

2.8

%

 

 

9,842,919

 

 

 

3.4

%

Internal Revenue Service ("IRS")

 

 

11.4

 

 

 

233,387

 

 

 

2.7

%

 

 

8,397,299

 

 

 

2.9

%

U.S. Joint Staff Command ("JSC")

 

 

6.2

 

 

 

403,737

 

 

 

4.7

%

 

 

8,176,525

 

 

 

2.8

%

Bureau of the Fiscal Service ("BFS")

 

 

15.4

 

 

 

266,176

 

 

 

3.1

%

 

 

6,768,401

 

 

 

2.3

%

Federal Aviation Administration ("FAA")

 

 

1.6

 

 

 

194,540

 

 

 

2.3

%

 

 

6,547,118

 

 

 

2.2

%

Patent and Trademark Office ("PTO")

 

 

12.8

 

 

 

190,546

 

 

 

2.2

%

 

 

6,389,014

 

 

 

2.2

%

U.S. Forest Service ("USFS")

 

 

4.2

 

 

 

191,175

 

 

 

2.2

%

 

 

6,142,091

 

 

 

2.1

%

Social Security Administration ("SSA")

 

 

4.5

 

 

 

189,276

 

 

 

2.2

%

 

 

5,106,365

 

 

 

1.7

%

Federal Emergency Management Agency ("FEMA")

 

 

16.5

 

 

 

210,373

 

 

 

2.5

%

 

 

4,644,079

 

 

 

1.6

%

U.S. Attorney Office ("USAO")

 

 

11.8

 

 

 

110,008

 

 

 

1.3

%

 

 

4,014,155

 

 

 

1.4

%

Customs and Border Protection ("CBP")

 

 

9.0

 

 

 

68,000

 

 

 

0.8

%

 

 

3,841,220

 

 

 

1.3

%

Department of Transportation ("DOT")

 

 

2.4

 

 

 

129,659

 

 

 

1.5

%

 

 

3,830,604

 

 

 

1.3

%

Occupational Safety and Health Administration ("OSHA")

 

 

1.8

 

 

 

75,000

 

 

 

0.9

%

 

 

3,039,951

 

 

 

1.0

%

Defense Health Agency ("DHA")

 

 

12.1

 

 

 

101,285

 

 

 

1.2

%

 

 

2,328,334

 

 

 

0.8

%

Department of Energy ("DOE")

 

 

7.3

 

 

 

120,496

 

 

 

1.4

%

 

 

2,246,152

 

 

 

0.8

%

Military Entrance Processing Command ("MEPCOM")

 

 

3.5

 

 

 

30,000

 

 

 

0.3

%

 

 

2,215,072

 

 

 

0.8

%

U.S. Department of Agriculture ("USDA")

 

 

5.3

 

 

 

69,440

 

 

 

0.8

%

 

 

2,188,758

 

 

 

0.7

%

National Weather Service ("NWS")

 

 

11.7

 

 

 

94,378

 

 

 

1.1

%

 

 

2,114,806

 

 

 

0.7

%

Bureau of Indian Affairs ("BIA")

 

 

10.3

 

 

 

78,184

 

 

 

0.9

%

 

 

2,036,133

 

 

 

0.7

%

National Park Service ("NPS")

 

 

2.2

 

 

 

62,772

 

 

 

0.7

%

 

 

1,788,348

 

 

 

0.6

%

Bureau of Reclamation ("BOR")

 

 

11.1

 

 

 

69,518

 

 

 

0.8

%

 

 

1,756,809

 

 

 

0.6

%

General Services Administration - Other

 

 

3.5

 

 

 

54,803

 

 

 

0.6

%

 

 

1,710,797

 

 

 

0.6

%

 

 

 

 

 

 

19


Tenants (Cont.)

(As of March 31, 2022, unaudited)

 

 

 

Tenant

 

Weighted

Average

Remaining

Lease Term(1)

 

 

Leased

Square Feet

 

 

Percentage

of Leased

Square Feet

 

 

Annualized

Lease Income

 

 

Percentage

of Total

Annualized

Lease

Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government (Cont.)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Coast Guard ("USCG")

 

 

5.7

 

 

 

59,547

 

 

 

0.7

%

 

$

1,640,946

 

 

 

0.6

%

National Oceanic and Atmospheric Administration ("NOAA")

 

 

5.8

 

 

 

33,403

 

 

 

0.4

%

 

 

1,243,659

 

 

 

0.4

%

Small Business Administration ("SBA")

 

 

15.5

 

 

 

42,835

 

 

 

0.5

%

 

 

1,176,349

 

 

 

0.4

%

U.S. Army Corps of Engineers ("ACOE")

 

 

2.9

 

 

 

39,320

 

 

 

0.5

%

 

 

1,120,690

 

 

 

0.4

%

Health Resources and Services Administration ("HRSA")

 

 

18.3

 

 

 

27,569

 

 

 

0.3

%

 

 

945,283

 

 

 

0.3

%

Bureau of Alcohol, Tobacco, Firearms and Explosives ("ATF")

 

 

4.2

 

 

 

21,342

 

 

 

0.2

%

 

 

758,248

 

 

 

0.3

%

Office of the Field Solicitor ("OFC")

 

 

11.1

 

 

 

4,526

 

 

 

0.1

%

 

 

114,378

 

 

 

0.0

%

Office of the Special Trustee for American Indians ("OST")

 

 

11.1

 

 

 

3,359

 

 

 

0.0

%

 

 

84,886

 

 

 

0.0

%

U.S. Marshals Service ("USMS")

 

 

4.8

 

 

 

1,054

 

 

 

0.0

%

 

 

49,293

 

 

 

0.0

%

Department of Labor ("DOL")

 

 

1.8

 

 

 

1,004

 

 

 

0.0

%

 

 

23,592

 

 

 

0.0

%

U.S. Probation Office ("USPO")

 

 

1.8

 

 

 

452

 

 

 

0.0

%

 

 

10,630

 

 

 

0.0

%

Subtotal

 

 

10.1

 

 

 

8,236,354

 

 

 

96.0

%

 

$

286,451,773

 

 

 

97.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Private Tenants

 

 

2.9

 

 

 

79,521

 

 

 

0.9

%

 

 

1,994,860

 

 

 

0.7

%

CVS Health

 

 

3.2

 

 

 

60,324

 

 

 

0.7

%

 

 

1,324,317

 

 

 

0.5

%

ExamOne

 

 

2.2

 

 

 

50,105

 

 

 

0.6

%

 

 

999,705

 

 

 

0.3

%

St. Luke's Health System

 

 

4.8

 

 

 

32,043

 

 

 

0.4

%

 

 

926,018

 

 

 

0.3

%

We Are Sharing Hope SC

 

 

0.0

 

 

 

21,609

 

 

 

0.3

%

 

 

742,699

 

 

 

0.3

%

Providence Health & Services

 

 

3.4

 

 

 

21,643

 

 

 

0.3

%

 

 

725,322

 

 

 

0.2

%

Lummus Corporation

 

 

6.3

 

 

 

70,078

 

 

 

0.8

%

 

 

410,344

 

 

 

0.1

%

Subtotal

 

 

3.6

 

 

 

335,323

 

 

 

4.0

%

 

$

7,123,265

 

 

 

2.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

 

9.8

 

 

 

8,571,677

 

 

 

100.0

%

 

$

293,575,038

 

 

 

100.0

%

 

(1)Weighted based on leased square feet.

 

20


Lease Expirations

(As of March 31, 2022, unaudited)

 

 

 

Year of Lease Expiration

 

Number of

Leases

Expiring

 

 

Leased Square

Footage

Expiring

 

 

Percentage of

Total Leased Square

Footage

Expiring

 

 

Annualized

Lease Income

Expiring

 

 

Percentage of

Total Annualized

Lease Income

Expiring

 

 

Annualized

Lease Income

per Leased

Square Foot Expiring

 

2022

 

7

 

 

 

234,014

 

 

 

2.7

%

 

$

7,699,690

 

 

 

2.6

%

 

$

32.90

 

2023

 

12

 

 

 

375,974

 

 

 

4.4

%

 

 

12,153,264

 

 

 

4.1

%

 

 

32.32

 

2024

 

12

 

 

 

790,700

 

 

 

9.2

%

 

 

24,323,429

 

 

 

8.3

%

 

 

30.76

 

2025

 

15

 

 

 

679,124

 

 

 

7.9

%

 

 

22,827,474

 

 

 

7.8

%

 

 

33.61

 

2026

 

6

 

 

 

295,783

 

 

 

3.5

%

 

 

9,240,909

 

 

 

3.1

%

 

 

31.24

 

2027

 

7

 

 

 

502,963

 

 

 

5.9

%

 

 

18,070,180

 

 

 

6.2

%

 

 

35.93

 

2028

 

9

 

 

 

794,819

 

 

 

9.3

%

 

 

16,988,032

 

 

 

5.8

%

 

 

21.37

 

2029

 

5

 

 

 

493,794

 

 

 

5.8

%

 

 

14,026,011

 

 

 

4.8

%

 

 

28.40

 

2030

 

0

 

 

 

-

 

 

 

0.0

%

 

 

-

 

 

 

0.0

%

 

 

-

 

2031

 

2

 

 

 

100,502

 

 

 

1.2

%

 

 

4,022,326

 

 

 

1.4

%

 

 

40.02

 

Thereafter

 

49

 

 

 

4,304,004

 

 

 

50.1

%

 

 

164,223,723

 

 

 

55.9

%

 

 

38.16

 

Total / Weighted Average

 

124

 

 

 

8,571,677

 

 

 

100.0

%

 

$

293,575,038

 

 

 

100.0

%

 

$

34.25

 

 

21


Summary of Re/Development Projects

(As of March 31, 2022, unaudited, in thousands, except square feet)

 

 

 

 

Projects Under Construction(1)

 

Property Name

 

Location

 

 

Property Type

 

 

Total Leased Square Feet

 

 

Lease Term

 

 

Anticipated Total Cost

 

 

Cost to Date

 

 

Total Lump-Sum Reimbursement

 

 

Anticipated Completion Date

 

 

Anticipated Lease Commencement

 

N/A

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projects in Design(2)

 

 

 

 

 

 

 

 

 

Property Name

 

Location

 

 

Property Type

 

 

Total Estimated Leased Square Feet

 

 

Lease Term

 

 

Cost to Date

 

 

Anticipated Completion Date

 

 

Anticipated Lease Commencement

 

 

 

 

 

 

 

 

 

FDA - Atlanta

 

Atlanta, GA

 

 

Laboratory

 

 

 

162,000

 

 

20-Year

 

 

$

30,634

 

 

2Q 2024

 

 

2Q 2024

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

162,000

 

 

 

 

 

 

$

30,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projects Previously Completed with Outstanding Lump-Sum Reimbursements

 

 

 

 

 

 

 

 

 

Property Name

 

Location

 

 

Property Type

 

 

Total Leased Square Feet

 

 

Lease Term

 

 

Outstanding Lump-Sum Reimbursement(3)

 

 

Completion Date

 

 

Lease Commencement

 

 

 

 

 

 

 

 

 

N/A

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

$

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

(1)Includes properties under construction for which design is complete.

(2)Includes projects in the design phase for which project scope is not fully determined.

(3)Includes reimbursement of lump-sum tenant improvement costs and development fees.

 

22

dea-ex993_29.htm

 

Exhibit 99.3

 

 

 

EASTERLY GOVERNMENT PROPERTIES

ANNOUNCES SHARE REPURCHASE PROGRAM

 

WASHINGTON, D.C. – May 3, 2022 – Easterly Government Properties, Inc. (NYSE: DEA) (the “Company” or “Easterly”), a fully integrated real estate investment trust (“REIT”) focused primarily on the acquisition, development and management of Class A commercial properties leased to the U.S. Government, announced today that its Board of Directors has approved a share repurchase plan authorizing the Company to repurchase up to 4,538,994 shares of its common stock, or approximately 5% of its outstanding shares as of the authorization date.

Under the share repurchase program, the shares may be repurchased from time to time using a variety of methods, which may include open market transactions, privately negotiated transactions or otherwise, all in accordance with the rules of the Securities and Exchange Commission and other applicable legal requirements.

“This new share repurchase program is a tool to ensure alignment with our consistent commitment to allocating capital in a way we believe drives the greatest value for shareholders,” said Meghan G. Baivier, Easterly’s Chief Financial and Operating Officer.

This action will take place in accordance with all applicable securities laws and regulations, including Rule 10b-18 of the Securities Exchange Act of 1934, as amended. The Company’s decision to repurchase its shares, as well as the timing of such repurchases, will depend on a variety of factors that include the ongoing assessment of the Company’s capital needs, market conditions and the price of the Company’s common stock and other corporate considerations, all as determined by management. The repurchase program does not obligate the Company to acquire any particular amount of shares, and the repurchase program may be suspended or discontinued at any time at the Company's discretion.

 

About Easterly Government Properties, Inc.

Easterly Government Properties, Inc. (NYSE:DEA) is based in Washington, D.C., and focuses primarily on the acquisition, development and management of Class A commercial properties that are leased to the U.S. Government. Easterly’s experienced management team brings specialized insight into the strategy and needs of mission-critical U.S. Government agencies for properties leased to such agencies either directly or through the U.S. General Services Administration (GSA). For further information on the company and its properties, please visit www.easterlyreit.com.

 

Contact:

Easterly Government Properties, Inc.

Lindsay S. Winterhalter

Supervisory Vice President, Investor Relations & Operations

202-596-3947

ir@easterlyreit.com

 

 


 

 

 

 

 

 

Forward Looking Statements

This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as “believe,” “expect,” “intend,” “project,” “anticipate,” “position,” and other similar terms and phrases, including references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made. These risks include, but are not limited to those risks and uncertainties associated with our business described from time to time in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K filed on February 28, 2022. Although we believe the expectations reflected in such forward-looking statements are based upon reasonable assumptions, we can give no assurance that the expectations will be attained or that any deviation will not be material. All information in this release is as of the date of this release, and we undertake no obligation to update any forward-looking statement to conform the statement to actual results or changes in our expectations.