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):
May 11, 2015
Easterly Government Properties, Inc.
(Exact Name of Registrant as Specified in Charter)
Maryland | 001-36834 | 47-2047728 | ||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) | ||
2101 L Street NW, Suite 750, Washington, D.C. | 20037 | |
(Address of Principal Executive offices) | (Zip Code) |
Registrants telephone number, including area code: (202) 595-9500
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.):
¨ | 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)) |
Item 2.02 Results of Operations and Financial Condition.
On May 11, 2015, we issued a press release which sets forth disclosure regarding our results of operations for the first quarter ended March 31, 2015. A copy of this press release as well as a copy of the supplemental information referred to in the press release are made 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 Results of Operations and Financial Condition is being furnished. Such information, including Exhibits 99.1 and 99.2 hereto, 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. The information in this Item 2.02, including Exhibits 99.1 and 99.2, 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 11:00 a.m. Eastern Standard Time on May 11, 2015, to review the first quarter 2015 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 25, 2015, by dialing 1-877-870-5176 (domestic) and 1-858-384-5517 (international) and entering the passcode 13608039. Please note that the full text of the press release and supplemental schedules are available through our website at ir.easterlyreit.com. The information contained on our website is not incorporated by reference herein.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits:
Exhibit Number |
Description | |
99.1 | Press release dated May 11, 2015 | |
99.2 | Easterly Government Properties Inc. Supplemental Information Package for the quarter ended March 31, 2015. |
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 11, 2015
EXHIBIT 99.1
EASTERLY GOVERNMENT PROPERTIES REPORTS FIRST
QUARTER 2015 RESULTS
WASHINGTON, D.C. May 11, 2015 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 U.S. Government agencies, today announced its results for the quarter ended March 31, 2015. The Company commenced its operations on February 11, 2015 upon completion of its initial public offering (IPO) and related formation transactions. The financial results for the first quarter of 2015 represent the Companys financial results for the 49-day period from February 11, 2015 to March 31, 2015.
Highlights for Period Ended March 31, 2015:
| Executed purchase and sale agreement to acquire the Department of Energy (DOE) building in Lakewood, Colorado for $20.3 million, which subsequently closed on April 1, 2015 |
| Delivered Funds From Operations of $5.7 million or $0.14 per share for the period from February 11 to March 31, 2015, or $0.26 per share on a pro forma basis for a full calendar quarter |
| First quarters Cash Available for Distribution was $4.8 million, or $0.12 per share, or $0.22 per share on a pro forma basis for a full calendar quarter |
| Raised $297.1 million in net proceeds in the IPO and concurrent private placement |
| Repaid $269.8 million in principal amount of property-level debt at the time of the IPO and transformed to a largely unsecured debt profile by entering into a $400 million unsecured revolving credit facility with a $250 million accordion feature |
| Portfolio occupancy remained 100% |
We are very pleased with Easterlys results for the quarter, and our inaugural quarterly results highlight the stability of our business model, said William C. Trimble III, President and Chief Executive Officer. With occupancy at 100%, long-term leases with a weighted average term of 7.4 years and with a significant unsecured debt capacity, we believe that Easterly is well positioned for growth as we evaluate opportunities in our acquisition and development pipeline.
Financial Results for the Period from February 11, 2015 to March 31, 2015
Net income was $0.8 million, or $0.02 per diluted share, for the period from February 11, 2015 to March 31, 2015.
Funds From Operations (FFO) were $5.7 million, or $0.14 per diluted share, for the period from February 11, 2015 to March 31, 2015.
Cash Available for Distribution (CAD) was $4.8 million, or $0.12 per diluted share, for the period from February 11 to March 31, 2015.
Given that the first quarter results referenced above do not reflect a full quarter of operations for Easterly, results for subsequent periods are expected to provide more meaningful insight into the financial and operational activities of the Company. The results in the quarter also reflect significant expenses related to the IPO and related formation transactions as well as the repayment of debt that are non-recurring.
Darrell Crate, Chairman of the Board commented, Easterly is the only internally managed public REIT that focuses primarily on U.S. Government leased real estate. Approximately 96% of our income comes directly from U.S. Government tenants. We are pleased with both our portfolio performance and our pipeline of acquisition opportunities.
Portfolio Operations
As of March 31, 2015, the Company wholly owned 29 properties in the United States encompassing approximately 2.1 million square feet in the aggregate, including 26 properties that were leased primarily to U.S. Government tenant agencies and three properties that were entirely leased to private tenants. The portfolio has an average age of 10.4 years, is 100% occupied and had a weighted average lease term of 7.4 years at March 31, 2015. With just seven percent of the leases, by annualized lease income, rolling through the end of 2017, Easterly expects to continue to provide a highly visible and stable cash-flow stream.
Acquisitions
As previously announced, Easterly acquired the DOE building in Colorado on April 1, 2015 for $20.3 million, its first acquisition since its IPO. The 115,650-square foot building serves as the headquarters for the DOEs Western Area Power Administration (WAPA) and represents the Companys second asset in Lakewood, Colorado, a major federal agency center in the Rocky Mountain region. Built in 1999, the Lakewood building is a Class A facility leased to the General Services Administration (GSA) on behalf of the DOE until 2029. The building is 100% occupied by WAPA and provides engineering, accounting, human resources, legal and training support to four regional offices that operate and maintain the DOEs Western Transmission System which covers a 1.3 million square mile service area.
Following the acquisition, the Companys portfolio occupancy continued to be 100% leased and the weighted average lease term was increased to 7.7 years. This acquisition is demonstrative of Easterlys core strategy of investing in mission critical properties occupied by essential functions of the U.S. Government.
Capital Markets Activities
Easterly completed its IPO on February 11, 2015 by issuing 13.8 million shares of its common stock, including the full underwriters overallotment option, at an initial public offering price of $15.00 per share raising gross proceeds of $207.0 million and net proceeds of $191.6 million after deducting underwriting fees and offering expenses. Concurrently with the IPO, Easterly received net proceeds of $105.5 million in a private placement.
In conjunction with the offering, the Company completed the following formation transactions:
| Acquired 29 properties from its predecessor entity and Western Devcon |
| Retired $269.8 million of property-level debt associated with the 29 acquired properties |
| Entered into a $400 million unsecured revolving credit facility with a $250 million accordion feature |
| As of March 31, 2015, the credit facility had available capacity of $369.1 million |
Balance Sheet
Easterly has ample balance sheet capacity to pursue and fund its growth plan. As of March 31, 2015, the Company had total indebtedness of $100.3 million comprised of $30.9 million on its credit facility and $69.4 million of mortgage debt (excluding unamortized premiums and discounts). At March 31, 2015, Easterly had a net debt to total enterprise value of 12.2% and a net debt to
2
EBITDA ratio of 1.9x. Easterlys outstanding debt has a weighted average maturity of 11.4 years and a weighted average interest rate of 3.3%. After consideration for the recent acquisition of the DOE building for $20.3 million, which was financed on Easterlys revolving line of credit, the Company maintains roughly $369.1 million of remaining capacity on its revolver before consideration for its $250 million accordion feature.
Dividend
On May 6, 2015, the Board of Directors of Easterly declared a dividend for the first quarter of 2015 in the amount of $0.11 per common share and per common unit of Easterly Government Properties LP, our operating partnership, outstanding to stockholders and common unit holders of record as of the close of business on May 18, 2015. Such dividends are to be paid on June 3, 2015. This dividend has been prorated to reflect the 49 days that the Company was public during the first quarter.
Outlook for 2015
Based on managements expectations, the Company is introducing its financial guidance based on the period from February 11, 2015 to December 31, 2015 as follows:
High | Low | |||||||
Earnings per diluted share allocated to common shareholders |
$ | 0.14 | $ | 0.10 | ||||
Plus: real estate depreciation and amortization |
$ | 0.81 | $ | 0.81 | ||||
FFO per diluted share |
$ | 0.95 | $ | 0.91 |
The guidance provided does not contemplate dispositions, acquisitions or additional capital markets activities but reflects the recently completed acquisition of the DOE building. This guidance is forward-looking and reflect managements view of current and future market conditions. The Companys actual results may differ materially from this guidance.
Non-GAAP Supplemental Financial Measures
FFO is a supplemental measure of our performance. We present FFO calculated in accordance with the current National Association of Real Estate Investment Trusts (NAREIT) definition. FFO is a supplemental performance measure that is commonly used in the real estate industry to assist investors and analysts in comparing results of REITs. FFO is generally defined by NAREIT as net income (loss), calculated in accordance with GAAP, excluding gains or losses from sales of property, and adding back real estate depreciation. We present FFO because we consider it an important supplemental measure of our operating performance, and we believe it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting results.
CAD is a supplemental measure that is not intended as an alternative to cash flow from operating activities as determined under GAAP. We calculate CAD in accordance with the current NAREIT definition as FFO minus normalized recurring real estate-related expenditures and other non-cash items and nonrecurring expenditures. We present CAD with respect to liquidity because we believe it provides useful information regarding our ability to generate cash and to distribute dividends to our stockholders. We believe it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present CAD when reporting results.
FFO and CAD are presented as supplemental financial measures and do not fully represent our operating performance. Other REITs may use different methodologies for calculating FFO and CAD or use other definitions of FFO CAD and, accordingly, our presentation of these measures may not be comparable to other REITs. Neither FFO nor CAD is intended to be a measure of cash flow or liquidity. Please refer to our financial statements, prepared in accordance with GAAP, for purposes of evaluating our financial condition, results of operations and cash flows.
Conference Call Information
The Company will host a webcast and conference call at 11:00 a.m. Eastern Standard Time on May 11, 2015 to review the first quarter 2015 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 Companys website. A replay of the conference call will be available through May 25, 2015 by dialing 1-877-870-5176 (domestic) and 1-858-384-5517 (international) and entering the passcode 13608039. Please note that the full text of the press release and supplemental schedules are available through the Companys website at ir.easterlyreit.com.
3
About Easterly Government Properties, Inc.
Based in Washington, D.C., Easterly Government Properties, Inc. (NYSE:DEA) focuses primarily on the acquisition, development and management of Class A commercial properties that are leased to the U.S. Government. Easterly Government Properties experienced management team brings specialized insight into the strategy and needs of mission-critical U.S. Government agencies for properties leased through the U.S. General Services Administration (GSA). For further information on the company and its properties, please visit www.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 FFO. 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 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; decreased rental rates or increased vacancy rates; loss of key personnel; 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; failure of acquisitions or development projects to yield anticipated results; 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, 2014 filed with
4
the Securities and Exchange Commission. In addition, our anticipated 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.
Contact:
Evelyn Infurna
203-682-8265
ir@easterlyreit.com
5
Balance Sheet
(unaudited, in thousands)
March 31, 2015 | ||||
Assets |
||||
Real estate properties, net |
$ | 627,608 | ||
Cash and cash equivalents |
11,922 | |||
Restricted cash |
1,585 | |||
Deposits on acquisitions |
20,167 | |||
Rents receivable |
5,337 | |||
Accounts receivable |
3,228 | |||
Deferred financing, net |
3,281 | |||
Intangible assets, net |
105,856 | |||
Prepaid expenses and other assets |
1,148 | |||
|
|
|||
Total assets |
$ | 780,132 | ||
|
|
|||
Liabilities |
||||
Revolving credit facility |
30,917 | |||
Mortgage notes payable |
69,981 | |||
Intangible liabilities, net |
35,841 | |||
Accounts payable and accrued liabilities |
5,979 | |||
|
|
|||
Total Liabilities |
142,718 | |||
|
|
|||
Equity |
||||
Common stock, par value $0.01, 200,000 shares authorized, 24,168,379 shares issued and outstanding |
241 | |||
Additional paid-in capital |
390,786 | |||
Retained (deficit) |
(2,885 | ) | ||
Non-controlling interest in operating partnership |
249,272 | |||
|
|
|||
Total equity |
637,414 | |||
|
|
|||
Total liabilities and equity |
$ | 780,132 | ||
|
|
6
Income Statement
(unaudited, in thousands)
Three months ended 3/31/15 |
Less: Predecessor 1/1/15 - 2/10/15 |
Less: One time charges related to offering |
Easterly Government Properties Inc. 2/11/15 - 3/31/15 |
Pro Forma Full Quarter |
||||||||||||||||
Revenue |
||||||||||||||||||||
Rental income |
9,304 | $ | | $ | | $ | 9,304 | $ | 17,090 | |||||||||||
Tenant reimbursements |
776 | | | 776 | 1,426 | |||||||||||||||
Other income |
11 | | | 11 | 20 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total revenues |
$ | 10,091 | $ | | $ | | $ | 10,091 | $ | 18,536 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating Expenses |
||||||||||||||||||||
Property operating |
1,730 | | | 1,730 | 3,178 | |||||||||||||||
Real estate taxes |
959 | | | 959 | 1,762 | |||||||||||||||
Depreciation and amortization |
4,900 | | | 4,900 | 9,001 | |||||||||||||||
Acquisition costs |
1,440 | | 1,387 | 53 | 98 | |||||||||||||||
Formation expenses |
1,594 | | 1,594 | | | |||||||||||||||
Corporate general and administrative |
1,572 | 384 | 233 | 955 | 1,754 | |||||||||||||||
Fund general and administrative |
75 | 75 | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total expenses |
12,270 | 459 | 3,214 | 8,597 | 15,793 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating (loss) income |
(2,179 | ) | (459 | ) | (3,214 | ) | 1,494 | 2,743 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other expenses |
||||||||||||||||||||
Interest expense |
(700 | ) | | | (700 | ) | (1,287 | ) | ||||||||||||
Net unrealized (loss) on investments |
(5,122 | ) | (5,122 | ) | | | | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net (loss) income |
(8,001 | ) | (5,581 | ) | (3,214 | ) | 794 | 1,456 | ||||||||||||
Non-controlling interest in operating partnership |
(5,116 | ) | (4,169 | ) | (1,258 | ) | 311 | 570 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net (loss) income available to common stockholders |
$ | (2,885 | ) | $ | (1,412 | ) | $ | (1,956 | ) | $ | 483 | $ | 886 | |||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net (loss) per share available to common stockholders, basic and diluted |
$ | (0.22 | ) | |||||||||||||||||
|
|
|||||||||||||||||||
Weighted-average shares outstanding, basic and diluted |
13,144,277 | |||||||||||||||||||
|
|
|||||||||||||||||||
Net Income per share: |
||||||||||||||||||||
Fully diluted shares |
$ | 0.02 | $ | 0.04 | ||||||||||||||||
|
|
|
|
|||||||||||||||||
Weighted-average common shares outstanding |
||||||||||||||||||||
Basic common shares |
24,141,712 | 24,141,712 | ||||||||||||||||||
|
|
|
|
|||||||||||||||||
Weighted-average shares outstanding |
||||||||||||||||||||
Fully diluted shares |
39,699,318 | 39,699,318 | ||||||||||||||||||
|
|
|
|
Note: Initial Public Offering closing date was February 11, 2015.
7
Earnings
(unaudited, in thousands, except share and per share data)
Three months ended 3/31/15 |
Less: Predecessor 1/1/15 - 2/10/15 |
Less: One time charges related to offering |
Easterly Government Properties Inc. 2/11/15 - 3/31/15 |
Pro Forma Full Quarter |
||||||||||||||||
Net (loss) income |
$ | (8,001 | ) | $ | (5,581 | ) | $ | (3,214 | ) | $ | 794 | $ | 1,456 | |||||||
Depreciation and amortization |
4,900 | | | 4,900 | 9,001 | |||||||||||||||
Interest Expense |
700 | | | 700 | 1,287 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
EBITDA |
(2,401 | ) | (5,581 | ) | (3,214 | ) | 6,394 | 11,744 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net (loss) income |
$ | (8,001 | ) | $ | (5,581 | ) | $ | (3,214 | ) | $ | 794 | $ | 1,456 | |||||||
Depreciation and amortization |
4,900 | | | 4,900 | 9,001 | |||||||||||||||
Net unrealized (loss) on investments |
5,122 | 5,122 | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Funds From Operations |
$ | 2,021 | $ | (459 | ) | $ | (3,214 | ) | $ | 5,694 | $ | 10,457 | ||||||||
FFO, per share - fully diluted |
$ | 0.14 | $ | 0.26 | ||||||||||||||||
|
|
|
|
|||||||||||||||||
Funds from Operations |
$ | 2,021 | $ | (459 | ) | (3,214 | ) | 5,694 | 10,457 | |||||||||||
Formation expenses |
1,594 | | 1,594 | | | |||||||||||||||
Straight-line rent |
(36 | ) | | | (36 | ) | (66 | ) | ||||||||||||
Above-/below-market leases |
(676 | ) | | | (676 | ) | (1,241 | ) | ||||||||||||
Non-cash interest expense (1) |
104 | | | 104 | 190 | |||||||||||||||
Non-cash compensation |
55 | | | 55 | 101 | |||||||||||||||
Principal amortization |
(334 | ) | | | (334 | ) | (614 | ) | ||||||||||||
Maintenance CapEx |
(33 | ) | | | (33 | ) | (61 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash available for distribution (CAD) |
$ | 2,695 | $ | (459 | ) | $ | (1,620 | ) | $ | 4,774 | $ | 8,766 | ||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
CAD per share - fully diluted |
$ | 0.12 | $ | 0.22 | ||||||||||||||||
|
|
|
|
(1) | Includes the amortization of deferred financing fees and premiums / discounts on mortgage debt. |
8
Supplemental Information Package
First Quarter 2015
EXHIBIT 99.2 |
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 and include our guidance with respect to FFO. 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 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; decreased rental rates or increased vacancy rates;
loss of key personnel; 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; failure of acquisitions or
development projects to yield anticipated results; 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, 2014 filed with the Securities and Exchange Commission. In
addition, our anticipated 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 Companys
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, 2015 that will be released on Form 10-Q
to be filed on or about May 12, 2015.
|
3
Supplemental Definitions
Annualized lease income
annualized straight line rent adjustments for the last month in such period and the annualized expense
reimbursements earned by us for the last month in such period. Fully diluted basis
operating partnership, or common units, the full vesting of all restricted stock units and the
exchange of all outstanding LTIP units in our 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)
as net income (loss) (computed in accordance with GAAP), excluding gains (or losses)
from debt restructuring, sales of properties and real estate related impairment charges, plus
real estate depreciation and amortization and after adjustments for unconsolidated partnerships
and joint ventures.
Pro Forma Full Quarter
is defined as the annualized contractual base rent for the last month in a specified period, plus
the assumes the exchange of all outstanding common units representing limited partnership
interests in our defined
under
the
White
Paper
approved
by
the
Board
of
Governors
of
NAREIT,
as
amended,
represents
a
pro
forma
full
quarters
operations
based
on
the
financial
results
of
the
49
days
of
operations.
is |
4
Table of Contents
Overview
Corporate Information and Analyst Coverage
5
Executive Summary
6
Highlights
7
Corporate Financials
Income Statement
11
Balance Sheet
12
Cash NOI
13
EBITDA, FFO and CAD
14
Debt
Debt Schedules
15
Debt Maturities
16
Properties
Property Overview
17
Tenants
18
Lease Expirations
19 |
5
Corporate Information and Analyst Coverage
(Q1 2015)
Corporate Information
Corporate Headquarters
Stock Exchange
Listing
Investor Relations
2101 L Street NW
New York Stock
Exchange
Evelyn Infurna
Suite 750
ICR,
Inc.
Washington, DC 20037
Ticker
202-595-9500
NYSE:DEA
Equity Research Coverage
Citigroup
Michael Bilerman / Emmanuel
Korchman
212-816-1383 /
212-816-1382
Any
opinions,
estimates,
forecasts
or
predictions
regarding
Easterly
Government
Properties
performance
made
by
these
analysts
are
theirs
alone
and
do
not
represent
opinions,
estimates,
forecasts
or
predictions
of
Easterly
Government
Properties
or
its
management.
Easterly
Government
Properties
does
not
by
its
reference above or distribution imply its endorsement of or concurrence with such opinions, estimates,
forecasts or predictions. Note: Definitions for commonly used terms in this Supplemental
Information Package are on page 3 Supplemental Definitions. Executive Team
William Trimble III, CEO
Michael Ibe, EVP
Darrell Crate, Executive Chairman
F. Joseph Moravec, EVP
Alison Bernard, CFO
Ronald Kendall, SVP
Board of Directors
William Binnie
Michael Ibe
Darrell Crate
James Mead
Cynthia Fisher
William Trimble III
Emil Henry Jr.
Information
Requests
Please contact ir@easterlyreit.com
or 202-971-9867 to request an
Investor Relations package
Raymond James & Associates
Bill Crow / Paul Puryear
RBC Capital Markets
Michael Carroll
440-715-2649
727-567-2594
/
727-567-2253 |
6
Executive Summary
(Q1 2015)
(1) Based on performance of Easterly Government Properties from IPO on February 11, 2015 to March 31,
2015. Earnings
(1)
Q1 2015
$
794
per diluted share
$
0.02
Funds from Operations
$
5,694
per diluted share
$
0.14
Cash Available for Distribution
$
4,774
per diluted share
$
0.12
Liquidity
Cash and cash equivalents
11,922
Total cash and cash equivalents
$
11,922
Revolving credit facilities
Gross potential available under current credit facilities
400,000
less: Outstanding balance
(30,917)
Net potential available under current credit facilities
$
369,083
Market Capitalization
3/31/15
High closing price of common shares during period
$
16.50
Low closing price of common shares during period
$
15.46
End of period closing market price
$
16.05
Total equity market capitalization (end of period)
Basic common shares
24,141,712
Unvested restricted shares
26,667
Other partnership units outstanding
15,530,939
Fully diluted common shares (end of period)
39,699,318
Value of common stock (fully diluted, end of period)
Total equity market capitalization (fully diluted, end of period)
Consolidated debt (excluding unamortized premiums & discounts)
100,284
Cash on hand
Enterprise Value
Net debt to Enterprise Value
12.2%
Net debt to total equity market capitalization (fully diluted, end of period)
13.9%
Ratio of net debt to annualized quarterly EBITDA
1.9x
Weighted average interest rate
3.3%
Weighted average maturity
11.4 years
Interest coverage ratio
10.7x
Fixed charge coverage ratio
6.9x
$
$
$
(11,922)
637,174
637,174
725,537
Net income |
7
Highlights
(Unaudited Q1 2015)
EASTERLY GOVERNMENT PROPERTIES REPORTS FIRST
QUARTER 2015 RESULTS
WASHINGTON,
D.C.
May
11,
2015
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 U.S. Government agencies, today
announced its results for the quarter ended March 31, 2015. The
Company commenced its operations on February 11, 2015 upon
completion of its initial public offering (IPO) and related formation
transactions. The financial results for the first quarter of 2015
represent the Companys financial results for the 49-day period
from February 11, 2015 to March 31, 2015.
Highlights for Period Ended March 31, 2015:
Executed purchase and sale agreement to acquire the
Department of Energy (DOE) building in Lakewood, Colorado
for $20.3 million, which subsequently closed on April 1, 2015
Delivered Funds From Operations of $5.7 million or $0.14 per
share for the period from February 11 to March 31, 2015, or
$0.26 per share on a pro forma basis for a full calendar quarter
First quarters Cash Available for Distribution was $4.8 million,
or
$0.12
per
share,
or
$0.22
per
share
on
a
pro
forma
basis
for
a full calendar quarter
Raised $297.1 million in net proceeds in the IPO and
concurrent private placement
Repaid $269.8 million in principal amount of property-level debt
at the time of the IPO and transformed to a largely unsecured
debt profile by entering into a $400 million unsecured revolving
credit facility with a $250 million accordion feature
Portfolio occupancy remained 100%
"We are very pleased with Easterlys results for the quarter, and
our inaugural quarterly results highlight the stability of our business
model,
said William C. Trimble III, President and Chief Executive
Officer. With occupancy at 100%, long-term leases with a
weighted average term of 7.4 years and with a significant
unsecured debt capacity, we believe that Easterly is well
positioned for growth as we evaluate opportunities in our
acquisition and development pipeline.
Financial Results for the Period from February 11, 2015 to
March 31, 2015
Net income was $0.8 million, or $0.02 per diluted share, for the
period from February 11, 2015 to March 31, 2015.
Funds From Operations (FFO) were $5.7 million, or $0.14 per
diluted share, for the period from February 11, 2015 to March 31,
2015.
Cash Available for Distribution (CAD) was $4.8 million, or $0.12
per diluted share, for the period from February 11 to March 31,
2015.
Given that the first quarter results referenced above do not reflect
a full quarter of operations for Easterly, results for subsequent
periods
are
expected
to
provide
more
meaningful
insight
into
the
financial
and
operational
activities
of
the
Company.
The
results
in
the
quarter
also
reflect
significant
expenses
related
to
the
IPO
and
related formation transactions as well as the repayment of debt
that are non-recurring.
Darrell Crate, Chairman of the Board commented, Easterly is the |
8
only internally managed public REIT that focuses primarily on U.S.
Government leased real estate. Approximately 96% of our income
comes directly from U.S. Government tenants. We are pleased
with both our portfolio performance and our pipeline of acquisition
opportunities.
Portfolio Operations
As of March 31, 2015, the Company wholly owned 29 properties in
the United States encompassing approximately 2.1 million square
feet in the aggregate, including 26 properties that were leased
primarily to U.S. Government tenant agencies and three properties
that were entirely leased to private tenants. The portfolio has an
average age of 10.4 years, is 100% occupied and had a weighted
average lease term of 7.4 years at March 31, 2015. With just
seven percent of the leases, by annualized lease income, rolling
through the end of 2017, Easterly expects to continue to provide
a
highly visible and stable cash-flow stream.
Acquisitions
As previously announced, Easterly acquired the DOE building in
Colorado on April 1, 2015 for $20.3 million, its first acquisition
since its IPO. The 115,650-square foot building serves as the
headquarters for the DOEs Western Area Power Administration
(WAPA) and represents the Companys second asset in
Lakewood, Colorado, a major federal agency center in the Rocky
Mountain region. Built in 1999, the Lakewood building is a Class A
facility leased to the General Services Administration (GSA) on
behalf of the DOE until 2029. The building is 100% occupied by
WAPA and provides engineering, accounting, human resources,
legal
and
training
support
to
four
regional
offices
that
operate
and
maintain the DOEs Western Transmission System which covers a
1.3 million square mile service area.
Following the acquisition, the Companys portfolio occupancy
continued to be 100% leased and the weighted average lease term
was increased to 7.7 years. This acquisition is demonstrative of
Easterlys core strategy of investing in mission critical properties
occupied by essential functions of the U.S. Government.
Capital Markets Activities
Easterly completed its IPO on February 11, 2015 by issuing 13.8
million shares of its common stock, including the full underwriters
overallotment option, at an initial public offering price of $15.00 per
share raising gross proceeds of $207.0 million and net proceeds of
$191.6 million after deducting underwriting fees and offering
expenses. Concurrently with the IPO, Easterly received net
proceeds of $105.5 million in a private placement.
In conjunction with the offering, the Company completed the
following formation transactions:
Acquired 29 properties from its predecessor entity and Western
Devcon
Retired $269.8 million of property-level debt associated with the
29 acquired properties
Entered into a $400 million unsecured revolving credit facility
with a $250 million accordion feature
As of March 31, 2015, the credit facility had available capacity
of $369.1 million
Balance Sheet
Easterly has ample balance sheet capacity to pursue and fund its
growth plan. As of March 31, 2015, the Company had total
Highlights
(Unaudited Q1 2015) |
9
indebtedness of $100.3 million comprised of $30.9 million on its
credit facility and $69.4 million of mortgage debt (excluding
unamortized premiums and discounts). At March 31, 2015,
Easterly
had
a
net
debt
to
total
enterprise
value
of
12.2%
and
a
net
debt to EBITDA ratio of 1.9x. Easterlys outstanding debt has a
weighted average maturity of 11.4 years and a weighted average
interest rate of 3.3%. After consideration for the recent acquisition
of the DOE building for $20.3 million, which was financed on
Easterlys revolving line of credit, the Company maintains roughly
$369.1 million of remaining capacity on its revolver before
consideration for its $250 million accordion feature.
Dividend
On May 6, 2015, the Board of Directors of Easterly declared a
dividend for the first quarter of 2015 in the amount of $0.11 per
common share and per common unit of Easterly Government
Properties LP, our operating partnership, outstanding to
stockholders and common unit holders of record as of the close of
business on May 18, 2015. Such dividends are to be paid on June
3, 2015. This dividend has been prorated to reflect the 49 days that
the Company was public during the first quarter.
Outlook for 2015
Based on management's expectations, the Company is introducing
its financial guidance based on the period from February 11, 2015
to December 31, 2015 as follows:
High
Low
Earnings per diluted share
allocated to common shareholders
$0.14
$0.10
Plus: real estate depreciation and
Amortization
$0.81
$0.81
FFO per diluted share
$0.95
$0.91
The guidance provided does not contemplate dispositions,
acquisitions or additional capital markets activities but reflects the
recently completed acquisition of the DOE building. This guidance
is forward-looking and reflect management's view of current and
future market conditions. The Company's actual results may differ
materially from this guidance.
Non-GAAP Supplemental Financial Measures
Highlights
(Unaudited Q1 2015)
FFO is a supplemental measure of our performance. We present
FFO calculated in accordance with the current NAREIT definition.
In addition, we present FFO, as Adjusted for certain other
adjustments that we believe enhance the comparability of our
FFO across periods and to the FFO reported by other publicly
traded REITs. FFO is a supplemental performance measure that
is commonly used in the real estate industry to assist investors
and analysts in comparing results of REITs.
FFO is generally defined by NAREIT as net income (loss),
calculated in accordance with GAAP, excluding gains or losses
from sales of property, and adding back real estate depreciation.
We present FFO because we consider it an important supplemental |
10
Highlights
(Unaudited Q1 2015)
Conference Call Information
The Company will host a webcast and conference call at 11:00
a.m. Eastern Standard Time on May 11, 2015 to review the first quarter
2015 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 Companys website. A replay of the
conference call will be available through May 25, 2015 by dialing 1-877-
870-5176 (domestic) and 1-858-384-5517 (international) and entering the
passcode 13608039. Please note that the full text of the press release
and supplemental schedules are available through the Companys
website at ir.easterlyreit.com.
About Easterly Government Properties, Inc.
Based in Washington, D.C., Easterly Government Properties, Inc.
(NYSE:DEA) focuses primarily on the acquisition, development and
management of Class A commercial properties that are leased to the U.S.
Government. Easterly Government Properties
experienced management
team brings specialized insight into the strategy and needs of mission-
critical U.S. Government agencies for properties leased through the U.S.
General Services Administration (GSA). For further information on the
company and its properties, please visit www.easterlyreit.com.
We adjust FFO to present FFO, as Adjusted as an alternative measure of our
operating performance, which, excludes acquisition costs, formation
expenses, the impact of straight-line rent, above-/below-market leases, non-
cash interest expenses and non-cash compensation. In future periods,
we
may
also
exclude
other
items
from FFO, as Adjusted that we believe may
help investors compare our results.
CAD is a supplemental measure that is not intended as an alternative
to
cash
flow
from
operating
activities
as
determined
under
GAAP.
We
calculate CAD in accordance with the current NAREIT definition as FFO
minus normalized recurring real estate-related expenditures and other
non-
cash
items
and
nonrecurring
expenditures.
We
present
CAD with respect to
liquidity because we believe it provides useful information regarding our ability
to generate cash and to distribute dividends to our stockholders.
We believe it
is frequently used by securities analysts, investors and other interested
parties in the evaluation of REITs, many of which present CAD when reporting
results.
Cash NOI is a supplemental measure which excludes from NOI straight line
rent adjustments, depreciation and amortization and above and below market
leases. We present Cash NOI because we believe it provides a useful
measure of the operating performance of our assets as it excludes certain
items that are not associated with management of the properties.
Additionally,
we believe that Cash NOI is a widely accepted measure of comparative
operating performance in the evaluation of REITs.
FFO, FFO, as Adjusted, CAD and Cash NOI are presented as supplemental
financial measures and do not fully represent our operating performance.
Other REITs may use different methodologies for calculating FFO,
FFO,
as
Adjusted,
CAD
and
Cash
NOI
or
use
other
definitions
of
FFO,
FFO, as Adjusted, CAD and Cash NOI and, accordingly, our presentation of
these measures may not be comparable to other REITs. None of FFO, FFO,
as Adjusted, CAD or Cash NOI is intended to be a measure of cash
flow or
liquidity. Please refer to our financial statements, prepared in
accordance with
GAAP, for purposes of evaluating our financial condition, results of operations
and cash flows. Please refer to our financial statements, prepared in
accordance with GAAP, for purposes of evaluating our financial condition,
results of operations and cash flows.
measure of our operating performance, and we believe it is frequently used
by securities analysts, investors and other interested parties in the
evaluation of REITs, many of which present FFO when reporting results. |
11
Income Statement
(Unaudited, in thousands, except share and per share data)
Note: Initial Public Offering closing date was February 11, 2015.
Three months
ended 3/31/15
Less:
Predecessor
1/1/15 -
2/10/15
Less: One time
charges related to
offering
Easterly
Government
Properties Inc.
2/11/15 -
3/31/15
Pro Forma
Full
Quarter
Revenue
Rental income
9,304
-
$
-
$
9,304
$
17,090
$
Tenant reimbursements
776
-
-
776
1,426
Other income
11
-
-
11
20
Total revenues
10,091
$
-
$
-
$
10,091
$
18,536
$
Operating Expenses
Property operating
1,730
-
-
1,730
3,178
Real estate taxes
959
-
-
959
1,762
Depreciation and amortization
4,900
-
-
4,900
9,001
Acquistion costs
1,440
-
1,387
53
98
Formation expenses
1,594
-
1,594
-
-
Corporate general and administrative
1,572
384
233
955
1,754
Fund general and administrative
75
75
-
-
-
Total expenses
12,270
459
3,214
8,597
15,793
Operating (loss) income
(2,179)
(459)
(3,214)
1,494
2,743
Other expenses
Interest expense
(700)
-
-
(700)
(1,287)
Net unrealized (loss) on investments
(5,122)
(5,122)
-
-
-
Net (loss) income
(8,001)
(5,581)
(3,214)
794
1,456
Non-controlling interest in operating partnership
(5,116)
(4,169)
(1,258)
311
570
Net (loss) income available to common stockholders
(2,885)
$
(1,412)
$
(1,956)
$
483
$
886
$
Net Income per share:
Fully diluted shares
0.02
$
0.04
$
Weighted-
average common shares outstanding
Basic common shares
24,141,712
24,141,712
Weighted-
average shares outstanding
Fully diluted shares
39,699,318
39,699,318
Weighted-average shares outstanding, basic and diluted
Net (loss) per share availabe to common stockholders, basic and
diluted
(0.22)
$
13,144,277
$
|
12
Balance Sheet
(Unaudited, in thousands)
March 31, 2015
Assets
Real estate properties, net
$
627,608 Cash and
cash equivalents 11,922
Restricted cash
1,585
Deposits on acquisitions
20,167
Rents receivable
5,337
Accounts receivable
3,228
Deferred financing, net
3,281
Intangible assets, net
105,856
Prepaid expenses and other assets
1,148
Total assets
$
780,132
Liabilities
Revolving credit facility
30,917
Mortgage notes payable
69,981
Intangible liabilities, net
35,841
Accounts payable and accrued liabilities
5,979
Total Liabilities
142,718
Equity
Common stock, par value $0.01, 200,000 shares authorized,
24,168,379 shares issued and outstanding
241
Additional paid-in capital
390,786
Retained (deficit)
(2,885)
Non-controlling interest in operating partnership
249,272
Total
equity
637,414
Total liabilities and equity
$
780,132 |
13
Cash Net Operating Income
(Unaudited, in thousands)
2/11/15 -
3/31/15
Full Quarter
Revenue
Rental income
9,304
$
17,090
$
Tenant reimbursements
776
1,426
Other income
11
20
Total revenues
10,091
$
18,536
$
Operating Expenses
Property operating
1,730
3,178
Real estate taxes
959
1,762
Depreciation and amortization
4,900
9,001
Total expenses
7,589
13,941
Net Operating Income
2,502
4,595
Adjustments to Net Operating Income:
Depreciation and amortization
4,900
9,001
Straight-line rent
(36)
(66)
Above-/below-market leases
(676)
(1,241)
Cash Net Operating Income
6,690
$
12,289
$
Pro Forma |
14
EBITDA, FFO and CAD
(Unaudited, in thousands, except share and per share data)
Three months
ended 3/31/15
Less:
Predecessor
1/1/15
2/10/15
Less: One time
charges related to
offering
Easterly
Government
Properties Inc.
2/11/15
3/31/15
Pro Forma
Full Quarter
Net (loss) income
$
(8,001)
$
(5,581)
$
(3,214)
$
794
$ 1,456
Depreciation and amortization
4,900
-
-
4,900
9,001
Interest Expense
700
-
-
700
1,287
EBITDA
(2,401)
(5,581)
(3,214)
6,394
11,744
Net (loss) income
$
(8,001)
$
(5,581)
$
(3,214)
$
794
$ 1,456
Depreciation and amortization
4,900
-
-
4,900
9,001
Net unrealized (loss) on investments
5,122
5,122
-
-
-
Funds From Operations
$
2,021
$
(459)
$
(3,214)
$
5,694
$ 10,457
Adjustments to FFO:
Acquisition costs
1,440
-
1,387
53
98
Formation expenses
1,594
-
1,594
-
-
Straight-line rent
(36)
-
-
(36)
(66)
Above-/below-market leases
(676)
-
-
(676)
(1,241)
Non-cash interest expense (1)
104
-
-
104
190
Non-cash compensation
55
-
-
55
101
Funds from Operations, as Adjusted
$
4,502
$
(459)
$
(233)
$
5,194
$ 9,538
FFO, per share -
fully diluted
$
0.14
$
0.26 FFO, as Adjusted per share -
fully diluted
$
0.13
$
0.24 Funds from Operations, as Adjusted
$
4,502
$
(459)
$
(233)
$
5,194
$ 9,538
Acquisition costs
(1,440)
-
(1,387)
(53)
(98)
Principal amortization
(334)
-
-
(334)
(614)
Maintenance CapEx
(33)
-
-
(33)
(61)
Cash available for distribution (CAD)
$
2,695
$
(459)
$
(1,620)
$
4,774
$ 8,766
CAD per share -
fully diluted
$
0.12
$
0.22 (1) Includes the amortization of deferred financing fees and premiums /
discounts on mortgage debt. |
15
Debt Schedules
(unaudited, in thousands)
(1) Credit facility has available capacity of $369,083.
Debt Instrutment
Maturity Date
Stated Rate
3/31/15
Balance
3/31/15 Percent of
Total Indebtedness
Unsecured revolving credit facility
Unsecured revolving credit Facility*
11-Feb-19
LIBOR + 1.40%
30,917
30.8%
Total unsecured revolving credit facility
3.9
30,917
30.8%
(wtd-avg maturity)
Secured mortgage debt
CBP -
Savannah
10-Jul-33
3.40%
16,070
16.0%
USFS II -
Albuquerque
14-Jul-26
4.46%
17,500
17.5%
ICE -
Charleston
15-Jan-27
4.21%
22,767
22.7%
MEPCOM -
Jacksonville
14-Oct-25
4.41%
13,030
13.0%
Total secured mortgage debt
12.7
4.12%
69,367
69.2%
(wtd-avg maturity)
(wtd-avg rate)
Debt Statistics
3/31/15
Fixed Rate Debt
69,367
Variable rate debt -
unhedged
30,917
Total debt (excluding unamortized premiums & discounts)
100,284
% Fixed rate debt
69.2%
% Variable rate debt -
unhedged
30.8%
Total debt (excluding premiums & discounts)
100.0% |
16
Debt Maturities
(unaudited, in thousands)
$0
$5,000
$10,000
$15,000
$20,000
$25,000
$30,000
$35,000
$40,000
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
Scheduled Amortization
Balloon Payments
Credit Facility
Unsecured Debt
Maturity Schedule
by Year
Scheduled
Amortization
Balloon Payments
Credit Facility
Total
Percent of Debt
Maturing
Weighted Average Interest
Rate of Maturing Debt
2015
1,828
-
-
1,828
1.8%
4.1%
2016
2,857
-
-
2,857
2.8%
4.1%
2017
2,977
-
-
2,977
3.0%
4.1%
2018
3,100
-
-
3,100
3.1%
4.1%
2019
3,229
-
30,917
34,146
34.0%
1.8%
2020
3,395
-
-
3,395
3.4%
4.1%
2021
4,054
-
-
4,054
4.0%
4.2%
2022
5,109
-
-
5,109
5.1%
4.2%
2023
5,388
-
-
5,388
5.4%
4.2%
2024
5,679
-
-
5,679
5.7%
4.2%
2025
5,633
1,917
-
7,550
7.6%
4.3%
2026
3,687
6,368
-
10,055
10.0%
4.3%
2027
1,093
7,140
-
8,233
8.2%
4.1%
2028
983
-
-
983
1.0%
3.4%
2029
1,016
-
-
1,016
1.0%
3.4%
2030
1,049
-
-
1,049
1.0%
3.4%
2031
1,081
-
-
1,081
1.1%
3.4%
2032
1,116
-
-
1,116
1.1%
3.4%
2033
668
-
-
668
0.7%
3.4%
Total
53,942
15,425
30,917
100,284
100.0%
Secured Debt |
17
Property Overview
Property Name
Location
Property Type
Tenant Lease
Expiration Year
Year Built /
Renovated
Rentable
Square Feet
Annualized
Lease
Income
Percentage
of Total
Annualized
Lease Income
Annualized
Lease Income
per Leased
Square Foot
U.S Government Leased
IRS -
Fresno
Fresno, CA
Office
2018
2003
180,481
$7,302,256
10.7%
$40.46
PTO -
Arlington
Arlington, VA
Office
2019 / 2020
2009
189,871
6,459,956
9.4%
34.02
FBI -
San Antonio
San Antonio, TX
Office
2021
2007
148,584
4,916,736
7.2%
33.09
FBI -
Omaha
Omaha, NE
Office
2024
2009
112,196
4,713,631
6.9%
42.01
ICE -
Charleston
North Charleston, SC
Office
2019 / 2027
1994 / 2012
86,733
3,533,254
5.2%
40.74
DOT -
Lakewood
Lakewood, CO
Office
2024
2004
122,225
3,408,317
5.0%
27.89
AOC -
El Centro
El Centro, CA
Courthouse/Office
2019
2004
46,813
3,037,113
4.4%
64.88
DEA -
Vista
Vista, CA
Laboratory
2020
2002
54,119
2,752,688
4.0%
50.86
USFS II -
Albuquerque
Albuquerque, NM
Office
2026
2011
98,720
2,683,241
3.9%
27.18
USFS I -
Albuquerque
Albuquerque, NM
Office
2021
2006
92,455
2,585,443
3.8%
27.96
AOC -
Del Rio
Del Rio, TX
Courthouse/Office
2024
1992 / 2004
89,880
2,548,061
3.7%
28.35
MEPCOM -
Jacksonville
Jacksonville, FL
Office
2025
2010
30,000
2,174,241
3.2%
72.47
FBI -
Little Rock
Little Rock, AR
Office
2021
2001
101,977
2,135,642
3.1%
20.94
CBP -
Savannah
Savannah, GA
Laboratory
2033
2013
35,000
2,108,796
3.1%
60.25
DEA -
Santa Ana
Santa Ana, CA
Office
2024
2004
39,905
2,095,058
3.0%
52.50
DEA -
Dallas
Dallas, TX
Office
2021
2001
71,827
1,776,508
2.6%
24.73
CBP -
Chula Vista
Chula Vista,CA
Office
2018
1998
59,397
1,776,501
2.6%
29.91
DEA -
North Highlands
Sacramento, CA
Office
2017
2002
37,975
1,710,652
2.5%
45.05
CBP -
Sunburst
Sunburst, MT
Office
2028
2008
33,000
1,568,287
2.3%
47.52
USCG -
Martinsburg
Martinsburg, WV
Office
2027
2007
59,547
1,565,333
2.3%
26.29
DEA -
Albany
Albany, NY
Office
2025
2004
31,976
1,353,477
2.0%
42.33
DEA -
Riverside
Riverside, CA
Office
2017
1997
34,354
1,273,436
1.8%
37.07
DEA -
Otay
San Diego, CA
Office
2017
1997
32,560
1,264,313
1.8%
38.83
SSA -
Mission Viejo
Mission Viejo, CA
Office
2020
2005
11,590
529,257
0.8%
45.66
SSA -
San Diego
San Diego, CA
Office
2015
2003
11,743
441,348
0.6%
37.58
DEA -
San Diego
San Diego, CA
Warehouse
2016
1999
16,100
394,240
0.6%
24.49
Subtotal
1,829,028
$66,107,785
96.5%
$36.14
Privately Leased
2650 SW 145th Avenue -
Parbel of Fl
Miramar, FL
Warehouse/Distribution
2022
2007
81,721
1,473,430
2.1%
18.03
5998 Osceola Court -
United Technol
Midland, GA
Manufacturing/Warehouse
2023
2014
105,641
545,015
0.8%
5.16
501 East Hunter Street -
Lummus Co
Lubbock, TX
Warehouse/Distribution
2028
2013
70,078
400,380
0.6%
5.71
Subtotal
257,440
$2,418,825
3.5%
$9.40
Total / Weighted Average
2,086,468
$68,526,610
100.0%
$32.84 |
18
Tenants
Tenant
U.S. Government Tenants
Drug Enforcement Agency
8
8
5.3
313,003
15.0%
$12,394,651
18.1%
Federal Bureau of Investigation
3
3
7.3
362,757
17.4%
11,766,009
17.2%
Internal Revenue Service
1
1
3.7
180,481
8.6%
7,302,256
10.6%
U.S. Patent and Trademark Office
1
2
4.1
189,871
9.1%
6,459,956
9.4%
Administrative Office of the United States Courts
2
2
7.4
136,693
6.5%
5,585,173
8.1%
Bureau of Customs and Border Protection
3
3
10.0
127,397
6.1%
5,453,584
8.0%
United States Forest Service
2
2
8.9
191,175
9.2%
5,268,685
7.7%
Department of Transportation
1
1
9.2
122,225
5.9%
3,408,318
5.0%
U.S. Immigration and Customs Enforcement
1
1
11.1
70,937
3.4%
3,303,769
4.8%
United States Military Entrance Processing Command
1
1
10.5
30,000
1.4%
2,174,241
3.2%
United States Coast Guard
1
1
12.7
59,547
2.9%
1,565,333
2.3%
Social Security Administration
2
2
3.2
23,333
1.1%
970,605
1.4%
Subtotal
26
27
7.1
1,807,419
86.6%
$65,652,580
95.8%
Private Tenants
Parbel of Florida
1
1
7.7
81,721
3.9%
$1,473,430
2.1%
United Tech / P&W - Midland
1
1
8.8
105,641
5.1%
$545,015
0.8%
LifePoint
0
1
4.5
21,609
1.0%
$455,205
0.7%
Lummus Corporation
1
1
13.3
70,078
3.4%
$400,380
0.6%
Subtotal
3
4
9.3
279,049
13.4%
$2,874,030
4.2%
Total / Weighted Average
29
31
7.4
2,086,468
100%
$68,526,610
100.0%
Number of
Properties
Number
of Leases
Weighted
Average
Remaining
Lease Term
Leased
Square Feet
Percentage
of Leased
Square Feet
Annualized
Lease Income
Percentage
of Total
Annualized
Lease Income |
19
Lease Expirations
Year of Lease
Expiration
Number
of
Leases
Expiring
Square
Footage of
Leases
Expiring
Percent of
Portfolio
Square
Footage of
Leases Expiring
Annualized
Lease Income
Percentage
of Total
Annualized
Lease
Income
Annualized
Lease Income
per Leased
Square Foot
Annualized
Lease Income
per Leased
Square Foot at
Expiration
Available
0
N/A
N/A
N/A
N/A
N/A
N/A
Signed leases not commenced
0
N/A
N/A
N/A
N/A
N/A
N/A
2015
1
11,743
0.6%
441,348
0.7%
37.58
37.58
2016
1
16,100
0.8%
394,239
0.6%
24.49
24.49
2017
3
104,889
5.0%
4,248,401
6.2%
40.50
40.50
2018
2
239,878
11.5%
9,078,757
13.2%
37.85
37.85
2019
3
236,890
11.3%
9,192,589
13.4%
38.81
38.81
2020
3
87,112
4.2%
4,041,630
5.9%
46.40
45.07
2021
4
414,843
19.9%
11,414,330
16.7%
27.51
28.22
2022
1
81,721
3.9%
1,473,430
2.2%
18.03
20.20
2023
1
105,641
5.0%
545,015
0.8%
5.16
5.26
2024
4
364,206
17.5%
12,765,066
18.6%
35.05
34.08
2025
2
61,976
3.0%
3,527,718
5.1%
56.92
36.44
Thereafter
6
361,469
17.3%
11,404,087
16.6%
31.55
36.44
Total / Weighted Average
31
2,086,468
100.0%
$68,526,610
100.0%
$32.84
$33.09 |