dea-10q_20190331.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2019

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      To                     

Commission file number 001-36834

 

EASTERLY GOVERNMENT PROPERTIES, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

 

Maryland

 

47-2047728

(State of Incorporation)

 

(IRS Employer Identification No.)

 

 

 

2101 L Street NW, Suite 650, Washington, D.C.

 

20037

(Address of Principal Executive Offices)

 

(Zip Code)

(202) 595-9500

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes      No  

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large Accelerated Filer

 

 

Accelerated Filer

 

 

 

 

 

 

Non-Accelerated Filer

 

 

 

Smaller Reporting Company

 

 

 

 

 

 

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.    

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).    Yes      No  

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

           As of April 30, 2019, the registrant had 68,023,032 shares of common stock, $0.01 par value per share, outstanding.

 

 


 

INDEX TO FINANCIAL STATEMENTS

 

 

Page

Part I: Financial Information

 

 

 

   Item 1: Financial Statements:

 

Consolidated Financial Statements

 

 

 

Consolidated Balance Sheets as of March 31, 2019 and December 31, 2018 (unaudited)

1

 

 

Consolidated Statements of Operations for the Three Months Ended March 31, 2019 and 2018 (unaudited)

2

 

 

 

 

 

Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2019 and 2018 (unaudited)

3

 

 

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2019 and 2018 (unaudited)

4

 

 

Notes to the Consolidated Financial Statements

6

 

 

   Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

19

 

 

   Item 3: Quantitative and Qualitative Disclosures About Market Risk

29

 

 

   Item 4: Controls and Procedures

30

 

 

Part II: Other Information

 

 

 

   Item 1: Legal Proceedings

31

 

 

   Item 1A: Risk Factors

31

 

 

   Item 2: Unregistered Sales of Equity Securities and Use of Proceeds

31

 

 

   Item 3: Defaults Upon Senior Securities

31

 

 

   Item 4: Mine Safety Disclosures

31

 

 

   Item 5: Other Information

31

 

 

   Item 6: Exhibits

32

 

 

Signatures

 

 

 

 

 

 

 

 

 

 

 

 


Easterly Government Properties, Inc.

Consolidated Balance Sheets (unaudited)

(Amounts in thousands, except share amounts)

 

 

 

March 31, 2019

 

 

December 31, 2018

 

Assets

 

 

 

 

 

 

 

 

Real estate properties, net

 

$

1,771,788

 

 

$

1,626,617

 

Cash and cash equivalents

 

 

8,663

 

 

 

6,854

 

Restricted cash

 

 

4,662

 

 

 

4,251

 

Deposits on acquisitions

 

 

3,250

 

 

 

7,070

 

Rents receivable

 

 

23,505

 

 

 

21,140

 

Accounts receivable

 

 

13,650

 

 

 

11,690

 

Deferred financing, net

 

 

2,281

 

 

 

2,459

 

Intangible assets, net

 

 

170,157

 

 

 

165,668

 

Interest rate swaps

 

 

3,147

 

 

 

4,563

 

Prepaid expenses and other assets

 

 

15,638

 

 

 

11,238

 

Total assets

 

$

2,016,741

 

 

$

1,861,550

 

Liabilities

 

 

 

 

 

 

 

 

Revolving credit facility

 

 

184,500

 

 

 

134,750

 

Term loan facilities, net

 

 

248,329

 

 

 

248,238

 

Notes payable, net

 

 

173,804

 

 

 

173,778

 

Mortgage notes payable, net

 

 

208,780

 

 

 

209,589

 

Intangible liabilities, net

 

 

29,936

 

 

 

30,835

 

Interest rate swaps

 

 

3,398

 

 

 

1,797

 

Accounts payable and accrued liabilities

 

 

38,248

 

 

 

37,310

 

Total liabilities

 

 

886,995

 

 

 

836,297

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

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

   68,005,907 and 60,849,206 shares issued and outstanding at March 31, 2019

   and December 31, 2018, respectively

 

 

680

 

 

 

608

 

Additional paid-in capital

 

 

1,127,938

 

 

 

1,017,415

 

Retained earnings

 

 

12,381

 

 

 

12,831

 

Cumulative dividends

 

 

(154,944

)

 

 

(139,103

)

Accumulated other comprehensive income (loss)

 

 

(219

)

 

 

2,412

 

Total stockholders’ equity

 

 

985,836

 

 

 

894,163

 

Non-controlling interest in Operating Partnership

 

 

143,910

 

 

 

131,090

 

Total equity

 

 

1,129,746

 

 

 

1,025,253

 

Total liabilities and equity

 

$

2,016,741

 

 

$

1,861,550

 

 

The accompanying notes are an integral part of these consolidated financial statements.

1

 


Easterly Government Properties, Inc.

Consolidated Statements of Operations (unaudited)

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

 

 

 

For the three months ended March 31,

 

 

 

 

2019

 

 

2018

 

 

Revenues

 

 

 

 

 

 

 

 

 

Rental income

 

$

48,488

 

 

$

34,831

 

 

Tenant reimbursements

 

 

1,584

 

 

 

941

 

 

Other income

 

 

535

 

 

 

202

 

 

Total revenues

 

 

50,607

 

 

 

35,974

 

 

Expenses

 

 

 

 

 

 

 

 

 

Property operating

 

 

9,963

 

 

 

6,560

 

 

Real estate taxes

 

 

5,755

 

 

 

3,700

 

 

Depreciation and amortization

 

 

22,451

 

 

 

14,634

 

 

Acquisition costs

 

 

470

 

 

 

224

 

 

Corporate general and administrative

 

 

4,317

 

 

 

3,459

 

 

Total expenses

 

 

42,956

 

 

 

28,577

 

 

Other expenses

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(8,132

)

 

 

(5,582

)

 

Net income (loss)

 

 

(481

)

 

 

1,815

 

 

Non-controlling interest in Operating Partnership

 

 

65

 

 

 

(296

)

 

Net income (loss) available to Easterly Government

   Properties, Inc.

 

$

(416

)

 

$

1,519

 

 

Net income (loss) available to Easterly Government

   Properties, Inc. per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.01

)

 

$

0.03

 

 

Diluted

 

$

(0.01

)

 

$

0.03

 

 

Weighted-average common shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

 

61,225,926

 

 

 

45,008,062

 

 

Diluted

 

 

61,225,926

 

 

 

46,018,040

 

 

Dividends declared per common share

 

$

0.26

 

 

$

0.26

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

2

 


Easterly Government Properties, Inc.

Consolidated Statements of Comprehensive Income (unaudited)

(Amounts in thousands)

 

 

 

For the three months ended March 31,

 

 

 

2019

 

 

2018

 

Net income (loss)

 

$

(481

)

 

$

1,815

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

Unrealized gain (loss) on interest rate swaps, net

 

 

(3,017

)

 

 

1,859

 

Other comprehensive income (loss)

 

 

(3,017

)

 

 

1,859

 

Comprehensive income (loss)

 

 

(3,498

)

 

 

3,674

 

Non-controlling interest in Operating Partnership

 

 

65

 

 

 

(296

)

Other comprehensive (income) loss attributable to non-controlling interest

 

 

386

 

 

 

(373

)

Comprehensive income (loss) attributable to Easterly Government Properties, Inc.

 

$

(3,047

)

 

$

3,005

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

3

 


Easterly Government Properties, Inc.

Consolidated Statements of Cash Flows (unaudited)

(Amounts in thousands)

 

 

 

For the three months ended March 31,

 

 

 

2019

 

 

2018

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(481

)

 

$

1,815

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

22,451

 

 

 

14,634

 

Straight line rent

 

 

(974

)

 

 

(1,807

)

Amortization of above- / below-market leases

 

 

(1,729

)

 

 

(2,279

)

Amortization of unearned revenue

 

 

(67

)

 

 

(26

)

Amortization of loan premium / discount

 

 

(20

)

 

 

(21

)

Amortization of deferred financing costs

 

 

342

 

 

 

285

 

Non-cash compensation

 

 

734

 

 

 

864

 

Net change in:

 

 

 

 

 

 

 

 

Rents receivable

 

 

(1,361

)

 

 

991

 

Accounts receivable

 

 

(1,960

)

 

 

(564

)

Prepaid expenses and other assets

 

 

(4,443

)

 

 

(2,613

)

Accounts payable and accrued liabilities

 

 

1,484

 

 

 

834

 

Net cash provided by operating activities

 

 

13,976

 

 

 

12,113

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Real estate acquisitions and deposits

 

 

(148,251

)

 

 

(326

)

Additions to operating properties

 

 

(895

)

 

 

(890

)

Additions to development properties

 

 

(18,808

)

 

 

(10,410

)

Net cash (used in) investing activities

 

 

(167,954

)

 

 

(11,626

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

Issuance of common shares

 

 

131,171

 

 

 

13,669

 

Credit facility draws

 

 

178,750

 

 

 

4,000

 

Credit facility repayments

 

 

(129,000

)

 

 

(5,000

)

Repayments of mortgage notes payable

 

 

(836

)

 

 

(763

)

Dividends and distributions paid

 

 

(18,433

)

 

 

(14,424

)

Payment of offering costs

 

 

(5,454

)

 

 

(190

)

Net cash provided by (used in) financing activities

 

 

156,198

 

 

 

(2,708

)

Net increase in Cash and cash equivalents and Restricted cash

 

 

2,220

 

 

 

(2,221

)

Cash and cash equivalents and Restricted cash, beginning of period

 

 

11,105

 

 

 

16,201

 

Cash and cash equivalents and Restricted cash, end of period

 

$

13,325

 

 

$

13,980

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

4

 


Easterly Government Properties, Inc.

Consolidated Statements of Cash Flows (unaudited)

(Amounts in thousands)

 

Supplemental disclosure of cash flow information is as follows:

 

 

 

For the three months ended March 31,

 

 

 

2019

 

 

2018

 

Cash paid for interest, net of capitalized interest

 

$

6,083

 

 

$

3,497

 

Supplemental disclosure of non-cash information

 

 

 

 

 

 

 

 

Additions to operating properties accrued, not paid

 

$

505

 

 

$

183

 

Additions to development properties accrued, not paid

 

 

10,862

 

 

 

2,532

 

Offering costs accrued, not paid

 

 

2

 

 

 

17

 

Deferred asset acquisition costs accrued, not paid

 

 

70

 

 

 

8

 

Unrealized gain (loss) on interest rate swaps, net

 

 

(3,017

)

 

 

1,859

 

Exchange of Common Units for Shares of Common Stock

 

 

 

 

 

 

 

 

Non-controlling interest in Operating Partnership

 

$

(493

)

 

$

 

Common stock

 

 

 

 

 

 

Additional paid-in capital

 

 

493

 

 

 

 

Total

 

$

 

 

$

 

 

The accompanying notes are an integral part of these consolidated financial statements.

5

 


Easterly Government Properties, Inc.

Notes to the Consolidated Financial Statements (unaudited)

1. Organization and Basis of Presentation

The information contained in the following notes to the consolidated financial statements is condensed from that which would appear in the annual consolidated financial statements; accordingly, the consolidated financial statements included herein should be reviewed in conjunction with the consolidated financial statements for the fiscal year ended December 31, 2018, and related notes thereto, included in the Annual Report on Form 10-K of Easterly Government Properties, Inc. (the “Company”) for the year ended December 31, 2018 filed with the U.S. Securities and Exchange Commission (the “SEC”) on February 28, 2019.

The Company is a Maryland corporation that has elected to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”) commencing with its taxable year ended December 31, 2015. The operations of the Company are carried on primarily through Easterly Government Properties LP (the “Operating Partnership”) and the wholly owned subsidiaries of the Operating Partnership. As used herein, the “Company,” “we,” “us,” or “our” refer to Easterly Government Properties, Inc. and its consolidated subsidiaries and partnerships, including the Operating Partnership, except where context otherwise requires.

We are an internally managed REIT, focused primarily on the acquisition, development, and management of Class A commercial properties that are leased to U.S. Government agencies that serve essential functions. We generate substantially all of our revenue by leasing our properties to such agencies, either directly or through the U.S. General Services Administration (“GSA”). Our objective is to generate attractive risk-adjusted returns for our stockholders over the long term through dividends and capital appreciation.

As of March 31, 2019, we wholly owned 65 operating properties in the United States that are 100% leased, including 63 operating properties that are leased primarily to U.S. Government tenant agencies and two operating properties that are entirely leased to private tenants, encompassing approximately 5.6 million square feet in the aggregate. In addition, we wholly owned two properties under development that we expect will encompass approximately 0.1 million square feet upon completion. We focus on acquiring, developing, and managing U.S. Government leased properties that are essential to supporting the mission of the tenant agency and strive to be a partner of choice for the U.S. Government, working with the tenant agency to meet its needs and objectives.

The Operating Partnership holds substantially all of our assets and conducts substantially all of our business. The Company is the sole general partner of the Operating Partnership. The Company owned approximately 87.3% of the aggregate limited partnership interests in the Operating Partnership (“common units”) at March 31, 2019. We believe that we have operated and have been organized in conformity with the requirements for qualification and taxation as a REIT for U.S federal income tax purposes commencing with our taxable year ended December 31, 2015.

Principles of Consolidation

The accompanying consolidated financial statements are presented on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and include the accounts of the Company, Easterly Government Properties TRS, LLC, Easterly Government Services, LLC, the Operating Partnership and its other subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.

Basis of Presentation

The condensed consolidated financial statements included herein are unaudited; however, they include all adjustments (consisting only of normal recurring adjustments) which, in the opinion of management, are necessary to state fairly the consolidated financial position of the Company at March 31, 2019, and the consolidated results of operations and the consolidated cash flows for the three months ended March 31, 2019 and 2018. The year-end condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required by GAAP. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the full year.

The preparation of the consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the balance sheet and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

 

6

 


2. Summary of Significant Accounting Policies

See below for the Company’s revenue recognition policy subsequent to the adoption of Accounting Standards Update (“ASU”) 2016-02, Leases discussed below.  All other significant accounting policies used in the preparation of the Company’s condensed consolidated financial statements are disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.

Revenue Recognition

Rental income includes base rents paid by each tenant in accordance with its lease agreement conditions. We recognize rental income on a straight-line basis over the lease term of the respective leases. For acquisitions of existing buildings, we recognize rental income from leases already in place coincident with the date of property closing. Lease incentives are recorded as a deferred asset and amortized as a reduction of rental income on a straight-line basis over the respective lease term. Above- and below-market leases are amortized into Rental income over the terms of the respective leases. Further, Rental income includes certain tenant reimbursement income (real estate taxes, operating expenses, utility usage, and other reimbursements), which are accrued as variable lease payments in the same periods as the related expenses are incurred.

Tenant reimbursement income includes income from tenant construction projects. We recognize revenue from tenant construction projects using the percentage of completion method when the revenue and costs for such projects can be estimated with reasonable accuracy; when these criteria do not apply to a project, we recognize revenue from that project using the completed contract method. Under the percentage of completion method, we recognize a percentage of the total estimated revenue on a project based on the cost of services provided on the project as of a point in time relative to the total estimated costs on the project.  Fully reimbursed income was included within Tenant reimbursements and associated expenses were included in Property operating expenses.  Income on these projects was included in Other income.

Other income includes income on the associated tenant reimbursement construction projects, parking income and other miscellaneous income.

Reclassifications and New Accounting Standards

Certain prior year amounts have been reclassified to conform to the current year presentation. Amounts previously classified as tenant reimbursements which qualified for the practical expedient and were determined to be lease components have been reclassified to rental income to conform with current period presentation.

Recently Adopted Accounting Standards

In February 2016, the Financial Accounting Standards Board (the “FASB”) issued ASU No. 2016-02, Leases, along with various subsequent ASUs, which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e., lessees and lessors).  The new standard requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase of the leased asset by the lessee. This classification will determine whether the lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for in the same manner as the previous guidance for operating leases.

The Company adopted ASU 2016-02 on January 1, 2019, using the modified retrospective transition method such that we applied the standard as of the adoption date. The Company adopted the new standard using the practical expedient package which allowed the Company, as both the lessor and lessee to 1) not reassess whether any expired or existing contracts are or contain leases; 2) not reassess the lease classification for any expired or existing leases; and 3) not reassess initial direct costs for any existing leases.

Going forward, ASU 2016-02, will also require that lessees and lessors capitalize, as initial direct costs, only those costs that are incurred due to the execution of a lease.  Under ASU 2016-02, allocated payroll costs and other costs that are incurred regardless of whether the lease is obtained will no longer be capitalized as initial direct costs and instead will be expensed as incurred within Corporate general and administrative expense on the Company's Consolidated Statements of Operations.

Additionally, in July 2018, the FASB issued ASU 2018-11, Target Improvements to Topic 842 Leases.  ASU 2018-11 provides lessors a practical expedient to not separate nonlease components from the associated lease component if the timing and pattern of transfer for the lease and nonlease components are the same and if the lease component, if accounted for separately, would be classified as an operating lease.  Lease components are elements of an arrangement that provide the customer with the right to use an identified asset. Nonlease components are distinct elements of a contract that are not related to securing the use of the leased asset and

7

 


revenue is recognized in accordance with Accounting Standards Codification (“ASC”) 606. The Company assessed and concluded that the timing and pattern of transfer for nonlease components and the associated lease component are the same. The Company determined that the predominant component was the lease component and as such the Company has made a policy election to account for and present the lease component and the nonlease component as a single component in the revenue section of the Consolidated Statements of Operations.  While application of the practical expedient did not result in a material change to the recognition of rental income, nonlease components included within Tenant reimbursement prior to the adoption of Topic 842 are now included within Rental income on the Company's Consolidated Statements of Operations.  

In March 2019, the FASB issued ASU 2019-01, Leases (Topic 842):  Codification Improvements which amended the transition guidance in ASC 842 to explicitly exempt entities from the interim disclosures required by ASC 205 related to changes in accounting principles.  The provision is applicable at the time that entities adopt ASC 842, however implementation of this update did not have a material impact on our consolidated financial statements.

The adoption of this standard also resulted in a cumulative effect adjustment of less than $0.1 million recorded as a decrease to Retained earnings as of January 1, 2019 in the accompanying Consolidated Statements of Equity. The cumulative effect adjustment related to initial direct costs of leases where the Company is the lessor that, as of January 1, 2019, had not begun to amortize and therefore are no longer allowed to be capitalized under the new standard. Additionally, as of January 1, 2019, the Company recognized an operating lease right-of-use asset and related operating lease liability of approximately $1.3 million on the accompanying Consolidated Balance Sheets, related to the leases where the Company is the lessee. The lease liability associated with these leases is reflected on the Company’s Consolidated Balance Sheet within Accounts payable and accrued liabilities and the right-of-use asset is included within Prepaid expenses and other assets.  Associated lease expense will be recognized on a straight-line basis over the expected lease term based on the total lease payments and is included within Corporate general and administrative expense in the Company's Consolidated Statements of Operations.  

On January 1, 2019, the Company adopted ASU 2017-12 (Topic 815), Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities.  The purpose of this updated guidance is to better align a company’s financial reporting for hedging activities with the economic objectives of those activities.  The Company adopted this ASU using the modified retrospective method and the adoption did not have a material impact on our consolidated financial statements.

 

 

3. Real Estate and Intangibles 

During the three months ended March 31, 2019, we acquired three operating properties in asset acquisitions, consisting of the Final Closing Properties (as defined below) for an aggregate purchase price of $152.1 million. We allocated the aggregate purchase price based on the estimated fair values of the acquired assets and assumed liabilities as follows (amounts in thousands):

 

 

 

Total

 

Real estate

 

 

 

 

Land

 

$

12,396

 

Building

 

 

122,954

 

Acquired tenant improvements

 

 

2,694

 

Total real estate

 

 

138,044

 

Intangible assets

 

 

 

 

In-place leases

 

 

13,356

 

Acquired leasing commissions

 

 

1,753

 

Above-market leases

 

 

161

 

Total intangible assets

 

 

15,270

 

Intangible liabilities

 

 

 

 

Below-market leases

 

 

(1,202

)

Total intangible liabilities

 

 

(1,202

)

Purchase price

 

$

152,112

 

 

The intangible assets and liabilities of operating properties acquired during the three months ended March 31, 2019 have a weighted average amortization period of 5.22 years as of March 31, 2019. During the three months ended March 31, 2019, we included $2.2 million of revenues and $0.1 million of net income in our Consolidated Statements of Operations related to the Final Closing Properties (as defined below).

On June 15, 2018, we entered into a purchase and sale agreement to acquire a 1,479,762-square foot portfolio of 14 properties (the “Portfolio Properties”) for an aggregate purchase price of approximately $430.0 million.   On September 13, 2018, we completed the acquisition of eight of the Portfolio Properties, consisting of the following (listed by primary tenant agency, if applicable, and

8

 


location): Various GSA - Buffalo, NY, Various GSA - Chicago, IL, TREAS - Parkersburg, WV, SSA - Charleston, WV, FBI - Pittsburgh, PA, GSA - Clarksburg, WV, ICE - Pittsburgh, PA and SSA - Dallas, TX.  On October 16, 2018, we completed the acquisition of three additional Portfolio Properties consisting of the following (listed by primary tenant agency and location): JUD - Charleston, SC, VA - Baton Rouge, LA and DEA - Bakersfield, CA.  The Company completed the acquisition of the three remaining Portfolio Properties on January 31, 2019 (the “Final Closing Properties”). The Final Closing Properties include the following (listed by primary tenant agency, if applicable, and location): DEA - Sterling, VA, FDA - College Park, MD and Various GSA - Portland, OR.

During the three months ended March 31, 2019, we incurred $0.5 million of acquisition-related expenses mainly consisting of internal costs associated with property acquisitions.

Consolidated Real Estate and Intangibles

Real estate and intangibles consisted of the following as of March 31, 2019 (amounts in thousands):

 

 

 

Total

 

Real estate properties, net

 

 

 

 

Land

 

$

173,966

 

Building

 

 

1,571,965

 

Acquired tenant improvements

 

 

70,479

 

Construction in progress

 

 

73,222

 

Accumulated depreciation

 

 

(117,844

)

Total Real estate properties, net

 

 

1,771,788

 

Intangible assets, net

 

 

 

 

In-place leases

 

 

219,178

 

Acquired leasing commissions

 

 

45,559

 

Above market leases

 

 

11,054

 

Accumulated amortization

 

 

(105,634

)

Total Intangible assets, net

 

 

170,157

 

Intangible liabilities, net

 

 

 

 

Below market leases

 

 

(65,895

)

Accumulated amortization

 

 

35,959

 

Total Intangible liabilities, net

 

$

(29,936

)

 

The following table summarizes the scheduled amortization of the Company’s acquired above- and below-market lease intangibles for each of the five succeeding years as of March 31, 2019 (amounts in thousands):

 

 

 

Acquired Above-Market Lease Intangibles

 

 

Acquired Below-Market Lease Intangibles

 

2019

 

$

1,057

 

 

$

(5,632

)

2020

 

 

1,169

 

 

 

(6,855

)

2021

 

 

729

 

 

 

(4,784

)

2022

 

 

639

 

 

 

(3,175

)

2023

 

 

616

 

 

 

(2,976

)

 

Above-market lease amortization reduces Rental income on our Consolidated Statements of Operations and below-market lease amortization increases Rental income on our Consolidated Statements of Operations.

 

 

9

 


4. Debt

At March 31, 2019, our consolidated borrowings consisted of the following (amounts in thousands):

 

 

 

Principal Outstanding

 

 

Interest

 

 

Current

 

Loan

 

March 31, 2019

 

 

Rate (1)

 

 

Maturity

 

Revolving credit facility:

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (2)

 

$

184,500

 

 

L + 125bps

 

 

June 2022 (3)

 

Total revolving credit facility

 

 

184,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term loan facilities:

 

 

 

 

 

 

 

 

 

 

 

2016 term loan facility

 

 

100,000

 

 

2.62% (4)

 

 

March 2024

 

2018 term loan facility

 

 

150,000

 

 

3.91% (5)

 

 

June 2023

 

Total term loan facilities

 

 

250,000

 

 

 

 

 

 

 

 

Less: Total unamortized deferred financing fees

 

 

(1,671

)

 

 

 

 

 

 

 

Total term loan facilities, net

 

 

248,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured notes payable, series A

 

 

95,000

 

 

4.05%

 

 

May 2027

 

Senior unsecured notes payable, series B

 

 

50,000

 

 

4.15%

 

 

May 2029

 

Senior unsecured notes payable, series C

 

 

30,000

 

 

4.30%

 

 

May 2032

 

Total notes payable

 

 

175,000

 

 

 

 

 

 

 

 

Less: Total unamortized deferred financing fees

 

 

(1,196

)

 

 

 

 

 

 

 

Total notes payable, net

 

 

173,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable:

 

 

 

 

 

 

 

 

 

 

 

CBP - Savannah

 

 

13,312

 

 

3.40% (6)

 

 

July 2033

 

ICE - Charleston

 

 

18,338

 

 

4.21% (6)

 

 

January 2027

 

MEPCOM - Jacksonville

 

 

9,659

 

 

4.41% (6)

 

 

October 2025

 

USFS II - Albuquerque

 

 

16,501

 

 

4.46% (6)

 

 

July 2026

 

DEA - Pleasanton

 

 

15,700

 

 

L + 150bps (6)

 

 

October 2023

 

VA - Loma Linda

 

 

127,500

 

 

3.59% (6)

 

 

July 2027

 

VA - Golden

 

 

9,300

 

 

5.00% (6)

 

 

April 2024

 

Total mortgage notes payable

 

 

210,310

 

 

 

 

 

 

 

 

Less: Total unamortized deferred financing fees

 

 

(1,788

)

 

 

 

 

 

 

 

Less: Total unamortized premium/discount

 

 

258

 

 

 

 

 

 

 

 

Total mortgage notes payable, net

 

 

208,780

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

815,413

 

 

 

 

 

 

 

 

 

(1)

At March 31, 2019, the one-month LIBOR (“L”) was 2.49%. The current interest rate is not adjusted to include the amortization of deferred financing fees or debt issuance costs incurred in obtaining debt or any unamortized fair market value premiums. The spread over the applicable rate for our revolving credit facility and term loan facilities is based on the Company’s consolidated leverage ratio, as defined in the respective loan agreements.

 

(2)

Available capacity of $265.5 million at March 31, 2019 with an accordion feature that provides additional capacity of up to $250.0 million, subject to the satisfaction of customary terms and conditions.

 

(3)

Our revolving credit facility has two six-month as-of-right extension options subject to certain conditions and the payment of an extension fee.

 

(4)

Entered into two interest rate swaps with an effective date of March 29, 2017 with an aggregate notional value of $100.0 million to effectively fix the interest rate at 2.62% annually, based on the Company’s consolidated leverage ratio, as defined in the 2016 term loan facility agreement.

 

(5)

Entered into four interest rate swaps with an effective date of December 13, 2018 with an aggregate notional value of $150.0 million to effectively fix the interest rate at 3.91% annually, based on the Company’s consolidated leverage ratio, as defined in the 2018 term loan facility agreement.

 

(6)

Effective interest rates are as follows: CBP - Savannah 4.12%, ICE - Charleston 3.93%, MEPCOM - Jacksonville 3.89%, USFS II - Albuquerque 3.92%, DEA - Pleasanton 1.8%, VA - Loma Linda 3.78%, VA - Golden 5.03%.

10

 


Financial Covenant Considerations

The Company was in compliance with all financial and other covenants as of March 31, 2019 related to its revolving credit facility, 2016 term loan facility, 2018 term loan facility, notes payable and mortgage notes payable.

Fair Value of Debt

As of March 31, 2019, the carrying value of our revolving credit facility approximated fair value. In determining the fair value we considered the short term maturity, variable interest rate and credit spreads. We deem the fair value of our revolving credit facility as a Level 3 measurement.

As of March 31, 2019, the carrying value of our 2016 term loan facility approximated fair value. In determining the fair value we considered the variable interest rate and credit spreads. We deem the fair value of our 2016 term loan facility as a Level 3 measurement.

As of March 31, 2019, the carrying value of our 2018 term loan facility approximated fair value. In determining the fair value we considered the variable interest rate and credit spreads. We deem the fair value of our 2018 term loan facility as a Level 3 measurement.

As of March 31, 2019, the fair value of our notes payable was determined by discounting future contractual principal and interest payments using prevailing market rates. We deem the fair value measurement of our notes payable instruments as a Level 3 measurement. At March 31, 2019, the fair value of our notes payable was $177.4 million.

As of March 31, 2019, the fair value of our mortgage notes payable was determined by discounting future contractual principal and interest payments using prevailing market rates. We deem the fair value measurement of our mortgage notes payable instruments as a Level 3 measurement. At March 31, 2019, the fair value of our mortgage notes payable was $209.4 million.

 

 

5. Derivatives and Hedging Activities  

The following table sets forth the key terms and fair values of our interest rate swap derivatives, each of which was designated as a cash flow hedge as of March 31, 2019 (amounts in thousands):

 

Notional Amount

 

 

Fixed Rate

 

 

Floating Rate Index

 

Effective Date

 

Expiration Date

 

Fair Value

 

$

100,000

 

 

 

1.41

%

 

One-Month LIBOR

 

March 29, 2017

 

September 29, 2023

 

$

3,147

 

$

150,000

 

 

 

2.71

%

 

One-Month LIBOR

 

December 13, 2018

 

June 19, 2023

 

$

(3,398

)

 

The table below sets forth the fair value of our interest rate derivatives as well as their classification on our consolidated balance sheet as of March 31, 2019 (amounts in thousands):

 

Balance Sheet Line Item

 

 

 

 

Interest rate swaps - Asset

 

$

3,147

 

Interest rate swaps - Liability

 

$

(3,398

)

Cash Flow Hedges of Interest Rate Risk

The gains or losses on derivatives designated and that qualify as cash flow hedges is recorded in Accumulated other comprehensive income (loss) and will be reclassified to interest expense in the period that the hedged forecasted transactions affect earnings on the Company’s variable rate debt. 

Amounts reported in Accumulated other comprehensive income (loss) related to derivatives designated as qualifying cash flow hedges will be reclassified to interest expense as interest payments are made on the Company's variable rate debt. The Company estimates that $0.5 million will be reclassified from Accumulated other comprehensive income (loss) as a decrease to interest expense over the next 12 months.

11

 


The table below presents the effects of our interest rate derivatives on our Consolidated Statements of Operations and Comprehensive Income (amounts in thousands):

 

 

For the three months ended March 31,

 

 

 

2019

 

 

2018

 

Unrealized gain (loss) recognized in AOCI

 

$

(2,825

)

 

$

1,906

 

Gain (loss) reclassified from AOCI into interest expense

 

 

192

 

 

 

47

 

Credit-Risk-Related Contingent Features

The Company has agreements with each of its derivative counterparties that contain a provision where the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company’s default on such indebtedness.  As of March 31, 2019, the net fair value of derivatives in a liability position related to these agreements was $2.3 million. As of March 31, 2019, the Company had not breached the provisions of these agreements and has not posted any collateral related to these agreements.

 

 

6. Fair Value Measurements

Accounting standards define fair value as the exit price, or the amount that would be received upon sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  The standards also establish a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available.  Observable inputs are inputs market participants would use in valuing the asset or liability developed based on market data obtained from sources independent of us.  Unobservable inputs are inputs that reflect our assumptions about the factors market participants would use in valuing the asset or liability developed based upon the best information available in the circumstances.  The hierarchy of these inputs is broken down into three levels: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. Categorization within the valuation hierarchy is based upon the lowest level of input that is most significant to the fair value measurement.

Recurring fair value measurements

The fair values of our interest rate swaps are determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities in such interest rates.   While the Company determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Company and its counterparties.  The Company has determined that the significance of the impact of the credit valuation adjustments made to its derivative contracts, which determination was based on the fair value of each individual contract, was not significant to the overall valuation. As a result, all of the Company’s derivatives held as of March 31, 2019 were classified as Level 2 of the fair value hierarchy.  

The carrying values of cash and cash equivalents, restricted cash, accounts receivable, other assets and accounts payable and accrued expenses are reasonable estimates of fair values because of the short maturities of these instruments. For our disclosure of debt fair values in Note 4, we estimated the fair value of our 2016 term loan facility and our 2018 term loan facility based on the variable interest rate and credit spreads (categorized within Level 3 of the fair value hierarchy) and estimated the fair value of our other debt based on the discounted estimated future cash payments to be made on such debt (categorized within Level 3 of the fair value hierarchy); the discount rates used approximate current market rates for loans, or groups of loans, with similar maturities and credit quality, and the estimated future payments included scheduled principal and interest payments.  Fair value estimates are made as of a specific point in time, are subjective in nature and involve uncertainties and matters of significant judgment.  Settlement at such fair value amounts may not be possible and may not be a prudent management decision.

The table below presents the Company’s assets and liabilities measured at fair value on a recurring basis as of March 31, 2019, aggregated by the level in the fair value hierarchy within which those measurements fall (amounts in thousands):

 

 

As of March 31, 2019

 

Balance Sheet Line Item

 

Level 1

 

 

Level 2

 

 

Level 3

 

Interest rate swaps - Asset

 

$

 

 

$

3,147

 

 

$

 

Interest rate swaps - Liability

 

$

 

 

$

(3,398

)

 

$

 

12

 


 

7. Equity

The following table summarizes the changes in our stockholders’ equity for the three months ended March 31, 2019 and 2018 (amounts in thousands, except share amounts):

 

 

 

Shares

 

 

Common

Stock

Par

Value

 

 

Additional

Paid-in

Capital

 

 

Retained

Earnings

(Deficit)

 

 

Cumulative

Dividends

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

 

Non-

controlling

Interest in

Operating

Partnership

 

 

Total

Equity

 

Three months ended March 31, 2019

 

Balance at December 31, 2018

 

 

60,849,206

 

 

$

608

 

 

$

1,017,415

 

 

$

12,831

 

 

$

(139,103

)

 

$

2,412

 

 

$

131,090

 

 

$

1,025,253

 

Cumulative effect adjustment related

   to adoption of Leases (Topic 842)

 

 

 

 

 

 

 

 

 

 

 

 

(34

)

 

 

 

 

 

 

 

 

 

 

 

(34

)

Stock based compensation

 

 

 

 

 

 

 

 

 

183

 

 

 

 

 

 

 

 

 

 

 

 

551

 

 

 

734

 

Dividends and distributions paid

   ($0.26 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(15,841

)

 

 

 

 

 

(2,592

)

 

 

(18,433

)

Grant of unvested restricted stock

 

 

57,121

 

 

 

1

 

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of common units for

   shares of common stock

 

 

33,125

 

 

 

 

 

 

493

 

 

 

 

 

 

 

 

 

 

 

 

(493

)

 

 

 

Issuance of common stock

 

 

7,066,455

 

 

 

71

 

 

 

125,653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125,724

 

Unrealized loss on interest rate swaps,

   net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,631

)

 

 

(386

)

 

 

(3,017

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

(416

)

 

 

 

 

 

 

 

 

 

 

(65

)

 

 

(481

)

Allocation of non-controlling interest

   in Operating Partnership

 

 

 

 

 

 

 

 

 

(15,805

)

 

 

 

 

 

 

 

 

 

 

 

15,805

 

 

 

 

Balance at March 31, 2019

 

 

68,005,907

 

 

$

680

 

 

$

1,127,938

 

 

$

12,381

 

 

$

(154,944

)

 

$

(219

)

 

$

143,910

 

 

$

1,129,746

 

Three months ended March 31, 2018

 

Balance at December 31, 2017

 

 

44,787,040

 

 

$

448

 

 

$

740,546

 

 

$

7,127

 

 

$

(83,718

)

 

$

3,403

 

 

$

123,283

 

 

$

791,089

 

Stock based compensation

 

 

 

 

 

 

 

 

 

81

 

 

 

 

 

 

 

 

 

 

 

 

783

 

 

 

864

 

Dividends and distributions paid

   ($0.26 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,729

)

 

 

 

 

 

(2,695

)

 

 

(14,424

)

Issuance of common stock

 

 

671,666

 

 

 

7

 

 

 

13,482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,489

 

Unrealized gain on interest rate swaps,

   net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,486

 

 

 

373

 

 

 

1,859

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

1,519

 

 

 

 

 

 

 

 

 

296

 

 

 

1,815

 

Allocation of non-controlling interest

   in Operating Partnership

 

 

 

 

 

 

 

 

 

(13,020

)

 

 

 

 

 

 

 

 

 

 

 

13,020

 

 

 

 

Balance at March 31, 2018

 

 

45,458,706

 

 

$

455

 

 

$

741,089

 

 

$

8,646

 

 

$

(95,447

)

 

$

4,889

 

 

$

135,060

 

 

$

794,692

 

During the quarter ending March 31, 2019, the Company granted an aggregate of 143,538 performance-based long term incentive plan units in the Operating Partnership (“LTIP units”) to members of management pursuant to the 2015 Equity Incentive Plan, as amended (the “2015 Equity Incentive Plan”) subject to the Company achieving certain absolute and relative total shareholder returns through the performance period.  The awards consist of two separate tranches of 45,238 LTIP units and 98,300 LTIP units with performance periods ending on December 31, 2020 and December 31, 2021, respectively.  Fifty percent of the LTIP Units vest when earned following the end of the applicable performance period and 50% of the earned award is subject to an additional one year of vesting.  The Company also granted, during the quarter ending March 31, 2019, an aggregate of 54,041 shares of restricted common stock to members of management pursuant to the 2015 Equity Incentive Plan, of which an aggregate of 17,645 shares will vest on January 18, 2021 and an aggregate of 36,396 shares will vest on January 18, 2022.

On March 11, 2019, the Company issued an aggregate of 3,080 shares of restricted common stock to certain employees pursuant to the 2015 Equity Incentive Plan. The shares of restricted common stock will vest upon the second anniversary of the grant date so long as the grantee remains an employee of the Company on such date.

13

 


A summary of our shares of restricted common stock and LTIP unit awards at March 31, 2019 is as follows:

 

 

Restricted Shares

 

 

Restricted

Shares Weighted

Average Grant

Date Fair Value

Per Share

 

 

LTIP Units

 

 

LTIP Units

Weighted

Average Grant

Date Fair Value

Per Share

 

Outstanding, December 31, 2018

 

 

24,020

 

 

$

20.74

 

 

 

636,381

 

 

$

11.47

 

Granted

 

 

57,121

 

 

 

17.04

 

 

 

143,538

 

 

 

19.20

 

Vested

 

 

(2,692

)

 

 

19.79

 

 

 

(463,000

)

 

 

8.91

 

Forfeited

 

 

 

 

 

 

 

 

(32,448

)

 

 

19.15

 

Outstanding, March 31, 2019

 

 

78,449

 

 

$

18.08

 

 

 

284,471

 

 

$

18.66

 

We recognized $0.7 million in compensation expense related to our shares of restricted common stock and the LTIP unit awards for the three months ended March 31, 2019.  As of March 31, 2019, unrecognized compensation expense for both sets of awards was $5.1 million, which will be amortized over the vesting period.

A summary of dividends declared by the Company’s board of directors per share of common stock and per common unit at the date of record is as follows:

Quarter

 

Declaration Date

 

Record Date

 

Pay Date

 

Dividend (1)

 

Q1 2019

 

May 2, 2019

 

June 10, 2019

 

June 27, 2019

 

$

0.26

 

 

(1)

Prior to the end of the performance period as set forth in the applicable LTIP unit award, holders of LTIP units are entitled to receive dividends per LTIP unit equal to 10% of the dividend paid per common unit.  After the end of the performance period, the number of LTIP units, both vested and unvested, that LTIP award recipients have earned, if any, are entitled to receive dividends in an amount per LTIP unit equal to dividends, both regular and special, payable per common unit.

ATM Programs

On March 3, 2017, we entered into separate equity distribution agreements with each of Citigroup Global Markets Inc., BTIG, LLC, Jefferies LLC, Raymond James & Associates, Inc., RBC Capital Markets, LLC and SunTrust Robinson Humphrey, Inc., pursuant to which we may issue and sell shares of our common stock having an aggregate offering price of up to $100.0 million from time to time (the “2017 ATM Program”) in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act of 1933 as amended (the “Securities Act”).  

On March 4, 2019, we entered into separate equity distribution agreements with each of Citigroup Global Markets Inc., BMO Capital Markets Corp., BTIG, LLC, Capital One Securities, Inc., Jefferies LLC, Raymond James & Associates, Inc., RBC Capital Markets, LLC, SunTrust Robinson Humphrey, Inc. and Wells Fargo Securities, LLC pursuant to which we may issue and sell shares of our common stock having an aggregate offering price of up to $200.0 million from time to time (the “2019 ATM Program” and together with the 2017 ATM Program, the “ATM Programs”) in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act.  Under the 2019 ATM Program, we may also enter into one or more forward transactions under separate master forward sale confirmations and related supplemental confirmations with each of Citibank, N.A., Bank of Montreal, Jefferies LLC, Raymond James & Associates, Inc., Royal Bank of Canada and Wells Fargo Bank, National Association for the sale of shares of our common stock on a forward basis.

No sales of shares of our common stock were made under the 2019 ATM Program during the quarter ending March 31, 2019.

The following table sets forth certain information with respect to sales made under the 2017 ATM Program as of March 31, 2019 (amounts in thousands except share amounts):

 

For the Three Months Ended:

 

Number of Shares Sold

 

 

Net Proceeds

 

March 31, 2019

 

 

366,455

 

 

$

6,504

 

 

We have used the proceeds from such sales for general corporate purposes. As of March 31, 2019, we had approximately $225.8 million of gross sales of our common stock available under the ATM Programs, including approximately $25.8 million of gross sales available under the 2017 ATM Program.

 

14

 


Offering of Common Stock on a Forward Basis

On June 21, 2018, we completed an underwritten public offering of an aggregate of 20,700,000 shares of our common stock. The public offering included 13,700,000 shares sold by us directly to the underwriters (including 2,700,000 shares pursuant to the underwriters’ exercise of their option to purchase additional shares), resulting in net proceeds to us of approximately $252.9 million, after deducting underwriting discounts and commissions and our offering expenses. In connection with the public offering, we also entered into forward sale agreements with certain financial institutions, acting as forward purchasers pursuant to which the forward purchasers borrowed and the forward sellers, acting as agents for the forward purchasers, sold an aggregate of 7,000,000 shares. 

On March 27, 2019, we physically settled a portion of the forward sale agreements by issuing an aggregate of 6,700,000 shares of our common stock in exchange for approximately $119.2 million in net proceeds after deducting underwriting discounts and commissions and our offering expenses. The Company accounted for the forward sale agreements as equity. Subject to our right to elect cash or net share settlement, we expect to physically settle the remaining 300,000 shares underlying the forward sale agreements no later than June 21, 2019.

 

 

8. Earnings Per Share

Basic earnings or loss per share of common stock (“EPS”) is calculated by dividing net income attributable to common stockholders by the weighted average shares of common stock outstanding for the periods presented. Diluted EPS is computed after adjusting the basic EPS computation for the effect of dilutive common equivalent shares outstanding during the periods presented. Unvested restricted shares of common stock and unvested LTIP units are considered participating securities, which require the use of the two-class method for the computation of basic and diluted earnings per share.

The following table sets forth the computation of the Company’s basic and diluted earnings per share of common stock for the three months ended March 31, 2019 and 2018 (amounts in thousands, except per share amounts):

 

 

 

For the three months ended March 31,

 

 

 

2019

 

 

2018

 

Numerator

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(481

)

 

$

1,815

 

Less: Non-controlling interest in Operating

   Partnership

 

 

65

 

 

 

(296

)

Net income (loss) available to Easterly Government

   Properties, Inc.

 

 

(416

)

 

 

1,519

 

Less: Dividends on participating securities

 

 

(28

)

 

 

(279

)

Net income (loss) available to common stockholders

 

$

(444

)

 

$

1,240

 

Denominator for basic EPS

 

 

61,225,926

 

 

 

45,008,062

 

Dilutive effect of share-based compensation awards

 

 

 

 

 

12,803

 

Dilutive effect of LTIP units (1)

 

 

 

 

 

997,175

 

Denominator for diluted EPS

 

 

61,225,926

 

 

 

46,018,040

 

Basic EPS

 

$

(0.01

)

 

$

0.03

 

Diluted EPS

 

$

(0.01

)

 

$

0.03

 

 

(1)

During the three months ended March 31, 2019, there were approximately 284,471 unvested performance-based LTIP units, 78,449 unvested restricted shares and 300,000 unsettled forward shares that were not included in the computation of diluted earnings per share because to do so would have been antidilutive for the period.

 

 

15

 


9. Leases

Lessor

The Company leases commercial space to the U.S. Government through the GSA or other federal agencies or nongovernmental tenants. These leases may contain extension options that are predominately at the sole discretion of the tenant. Certain of our leases contain a “soft-term” period of the lease, meaning that the U.S. Government tenant agency has the right to terminate the lease prior to its stated lease end date. While certain of our leases are contractually subject to early termination, we do not believe that our tenant agencies are likely to terminate these leases early given the build-to-suit features at the properties subject to the leases, the weighted average age of these properties based on the date the property was built or renovated-to-suit, where applicable (approximately 16.0 years as of March 31, 2019), the mission-critical focus of the properties subject to the leases and the current level of operations at such properties. Certain lease agreements include variable lease payments that, in the future, will vary based on changes in inflationary measures, real estate tax rates, usage, or share of expenditures of the leased premises.

As discussed above in Note 2, the Company elected a practical expedient to not separate nonlease components from the associated lease component if the time and pattern of transfer for the lease and nonlease components are the same and if the lease component, if accounted for separately, would be classified as an operating lease.

The following table summarizes the maturity of fixed lease payments under the Company’s leases as of March 31, 2019 (amounts in thousands):

 

 

Payments due by period

 

 

 

Total

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

Thereafter

 

Fixed lease payments

 

$

1,301,581

 

 

 

121,731

 

 

 

149,508

 

 

 

125,182

 

 

 

107,914

 

 

 

98,424

 

 

 

698,822

 

Prior to the adoption of ASC 842 on January 1, 2019, the Company’s leases associated with its operating properties fell under the guidance of ASC 840. As of December 31, 2018, the future non-cancelable minimum contractual rent payments on our operating properties were as follows (amounts in thousands):

 

 

Payments due by period

 

 

 

Total

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

Thereafter

 

Operating Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum lease payments

 

$

1,251,546

 

 

 

151,152

 

 

 

139,315

 

 

 

116,827

 

 

 

99,822

 

 

 

92,392

 

 

 

652,038

 

Lessee

In October 2015, we entered into a sublease agreement for office space in Washington, D.C. with a commencement date of March 2016 and expiration date of June 2021.  We also lease office space in San Diego, CA under an operating lease that commenced February 2015 and expires in April 2022.  

Neither of the leases contain extension options, however they do include variable lease payments that, in the future, will vary based on changes in real estate tax rates, usage, or share of expenditures of the leased premises. The Company has elected not to separate lease and nonlease components for both corporate office leases.  

As of March 31, 2019, the Company recognized a right-of-use operating lease asset and operating lease liability of $1.2 million for the Company’s two office leases.  The Company used its incremental borrowing rate, which was arrived at utilizing prevailing market rates and the spread on our revolving credit facility, in order to determine the net present value of the minimum lease payments.  

The following table provides quantitative information for the Company’s operating leases as of March 31, 2019 (amounts in thousands):

 

 

As of  March 31, 2019

 

Operating leases costs

 

$

1,275

 

 

 

 

 

 

Other Information

 

 

 

 

Weighted average remaining lease terms (in years)

 

 

2.63

 

Weighted average discount rate

 

 

3.84

%

 

16

 


In addition, the maturity of fixed lease payments under the Company’s corporate office leases as of March 31, 2019 is summarized in the table below (amounts in thousands):

 

 

Payments due by period

 

 

 

Total

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

Thereafter

 

Fixed lease payments

 

$

1,275

 

 

 

362

 

 

 

496

 

 

 

352

 

 

 

65

 

 

 

 

 

 

 

Prior to the adoption of ASC 842 on January 1, 2019, the Company’s corporate office leases fell under the guidance of ASC 840.  As of December 31, 2018, the future minimum rental payments under the Company’s corporate office leases were as follows (amounts in thousands):

 

 

Payments due by period

 

 

 

Total

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

Thereafter

 

Corporate office leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum lease payments

 

$

1,392

 

 

 

479

 

 

 

496

 

 

 

352

 

 

 

65

 

 

 

 

 

 

 

 

10. Revenue

The table below sets forth revenue from tenant construction projects disaggregated by tenant agency for the three months ended March 31, 2019 and March 31, 2018 (amounts in thousands):

 

 

For the three months ended March 31,

 

Tenant

 

2019

 

 

2018

 

Federal Bureau of Investigation (“FBI”)

 

$

1,119

 

 

$

58

 

Department of Veteran Affairs (“VA”)

 

 

450

 

 

 

787

 

Drug Enforcement Administration (“DEA”)

 

 

127

 

 

 

23

 

Food and Drug Administration (“FDA”)

 

 

77

 

 

 

 

U.S. Forest Service (“USFS”)

 

 

16

 

 

 

29

 

U.S. Citizenship and Immigration Services (“USCIS”)

 

 

14

 

 

 

 

Internal Revenue Service (“IRS”)

 

 

6

 

 

 

 

The Judiciary of the U.S. Government (“JUD”)

 

 

4

 

 

 

100

 

Social Security Administration (“SSA”)

 

 

1

 

 

 

 

U.S. Coast Guard (“USCG”)

 

 

 

 

 

6

 

Immigration and Customs Enforcement (“ICE”)

 

 

 

 

 

9

 

National Park Service (“NPS”)

 

 

 

 

 

31

 

 

 

$

1,814

 

 

$

1,043

 

The balance in Accounts receivable related to tenant construction projects was $3.4 million as of March 31, 2019 and $2.4 million as of December 31, 2018.

The duration of the majority of tenant construction project reimbursement arrangements are less than a year and payment is typically due once a project is complete and work has been accepted by the tenant.  There were no projects ongoing as of March 31, 2019 with a duration of greater than one year.

During the three months ended March 31, 2019, the Company also recognized $0.2 million in parking garage income generated from the operations of parking garages situated on the Various GSA - Buffalo property acquired in third quarter of 2018 and on the Various GSA - Portland property acquired in the first quarter of 2019.  The monthly and transient daily parking revenue falls within the scope of ASC 606 and is accounted for at the point in time when control of the goods or services transfers to the customer and the Company’s performance obligation is satisfied.  No parking garage income was generated during the three months ended March 31, 2018.  The balance in Accounts receivable related to parking garage income was $0.1 million as of March 31, 2019 and less than $0.1 million as of December 31, 2018.

Additionally, the Company also earns credits on its utility bills at certain properties for the use of energy efficient building materials, which also fall within the scope of ASC 606.  The pattern of recognition for the credits is in line with the recognition of the associated utility expense.  The Company recognized less than $0.1 million in energy credit income during both the three months ended March 31, 2019 and March 31, 2018.

There were no contract assets or liabilities as of March 31, 2019 or December 31, 2018.

17

 


 

11. Concentrations Risk

Concentrations of credit risk arise for the Company when multiple tenants of the Company are engaged in similar business activities, are located in the same geographic region or have similar economic features that impact in a similar manner their ability to meet contractual obligations, including those to the Company. The Company regularly monitors its tenant base to assess potential concentrations of credit risk.

As stated in Note 1 above, the Company leases commercial space to the U.S. Government or nongovernmental tenants. At March 31, 2019, the U.S Government accounted for approximately 98.2% of rental income and non-governmental tenants accounted for the remaining approximately 1.8%.

Seventeen of our 65 operating properties are located in California, accounting for approximately 22.3% of our total rentable square feet and approximately 28.2% of our total annualized lease income as of March 31, 2019. In addition, we owned one property under development located in California. To the extent that weak economic or real estate conditions or natural disasters affect California more severely than other areas of the country, our business, financial condition and results of operations could be significantly impacted.

 

12. Subsequent Events

For its consolidated financial statements as of March 31, 2019, the Company evaluated subsequent events and noted no significant events.     

18

 


Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We caution investors that forward-looking statements are based on management’s beliefs and on assumptions made by, and information currently available to, management. When used, the words “anticipate”, “believe”, “estimate”, “expect”, “intend”, “may”, “might”, “plan”, “project”, “result”, “should”, “will”, and similar expressions, which do not relate solely to historical matters are intended to identify forward-looking statements. These statements are subject to risks, uncertainties, and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties, and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, or projected. We expressly disclaim any responsibility to update our forward-looking statements, whether as a result of new information, future events, or otherwise. Accordingly, investors should use caution in relying on forward-looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.

Some of the risks and uncertainties that may cause our actual results, performance, or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:

 

the factors included under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 and the factors included under the heading “Risk Factors” in the Company’s other public filings;

 

risks associated with our dependence on the U.S. Government and its agencies for substantially all of our revenues, including credit risk and risk that the U.S. Government reduces its spending on real estate or that it changes its preference away from leased properties;

 

risks associated with ownership and development of real estate;

 

the risk of 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;

 

difficulties in completing and successfully integrating acquisitions;

 

failure of acquisitions or development projects to occur at anticipated levels or 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, including failure to refinance current or future indebtedness on favorable terms, or at all; failure to meet the restrictive covenants and requirements in our existing and new debt agreements; fluctuations in interest rates and increased costs to refinance or issue new debt;

 

risks associated with derivatives or hedging activity; and

 

risks associated with mortgage debt or unsecured financing or the unavailability thereof, which could make it difficult to finance or refinance properties and could subject us to foreclosure.

For a further discussion of these and other factors, see the section entitled “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2018.

19

 


Overview

References to “we,” “our,” “us” and “the Company” refer to Easterly Government Properties, Inc., a Maryland corporation, together with our consolidated subsidiaries including Easterly Government Properties LP, a Delaware limited partnership, which we refer to herein as our operating partnership.

We are an internally managed real estate investment trust, or REIT, focused primarily on the acquisition, development and management of Class A commercial properties that are leased to U.S. Government agencies that serve essential functions. We generate substantially all of our revenue by leasing our properties to such agencies, either directly or through the U.S. General Services Administration, or GSA. Our objective is to generate attractive risk-adjusted returns for our stockholders over the long term through dividends and capital appreciation.

As of March 31, 2019, we wholly owned 65 operating properties in the United States, including 63 operating properties that were leased primarily to U.S. Government tenant agencies and two operating properties that were entirely leased to private tenants, encompassing approximately 5.6 million square feet in the aggregate. In addition, we wholly owned two properties under development that we expect will encompass approximately 0.1 million square feet upon completion. We focus on acquiring, developing and managing U.S. Government leased properties that are essential to supporting the mission of the tenant agency and strive to be a partner of choice for the U.S. Government, working with the tenant agency to meet its needs and objectives.

Our operating partnership holds substantially all of our assets and conducts substantially all of our business. As of March 31, 2019, we owned approximately 87.3% of the aggregate limited partnership interests in our operating partnership, or common units. We have elected to be taxed as a REIT and we believe that we have operated and have been organized in conformity with the requirements for qualification and taxation as a REIT for U.S federal income tax purposes commencing with our taxable year ended December 31, 2015.

Recent Acquisitions

On January 31, 2019, the Company completed the acquisition of the three remaining properties (the “Final Closing Properties”) in a 1,479,762-square foot portfolio of 14 properties acquired pursuant to a purchase and sale agreement entered into on June 15, 2018.  On September 13, 2018, the Company completed the acquisition of eight of the portfolio properties, consisting of the following properties (listed by primary tenant agency, if applicable, and location): Various GSA - Buffalo, NY, Various GSA - Chicago, IL, TREAS - Parkersburg, WV, SSA - Charleston, WV, FBI - Pittsburgh, PA, GSA - Clarksburg, WV, ICE - Pittsburgh, PA and SSA - Dallas, TX.  On October 16, 2018, the Company completed the acquisition of three additional portfolio properties consisting of the following (listed by primary tenant agency and location): JUD - Charleston, SC, VA - Baton Rouge, LA and DEA - Bakersfield, CA.  The Final Closing Properties include the following (listed by primary tenant agency, if applicable, and location): DEA - Sterling, VA, FDA - College Park, MD, and Various GSA - Portland, OR.

Operating Properties

As of March 31, 2019, our 65 operating properties were 100% leased with a weighted average annualized lease income per leased square foot of $34.14 and a weighted average age of approximately 13.0 years. We calculate annualized lease income as 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 expense reimbursements earned by us for the last month in such period.

20

 


Information about our operating properties as of March 31, 2019 is set forth in the table below:

 

Property Name

 

Location

 

Property

Type (1)

 

Tenant Lease

Expiration

Year (2)

 

Rentable

Square

Feet

 

 

Annualized

Lease

Income

 

 

Percentage

of Total

Annualized

Lease

Income

 

 

Annualized

Lease

Income per

Leased

Square

Foot

 

U.S. Government Leased

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VA - Loma Linda

 

Loma Linda, CA

 

OC

 

 

2036

 

 

 

 

327,614

 

 

$

16,111,542

 

 

 

8.4

%

 

$

49.18

 

Various GSA - Buffalo (3)

 

Buffalo, NY

 

O

 

2019 - 2025

 

 

 

 

267,766

 

 

 

8,355,541

 

 

 

4.5

%

 

 

31.20

 

FBI - Salt Lake

 

Salt Lake City, UT

 

O

 

 

2032

 

 

 

 

169,542

 

 

 

6,826,753

 

 

 

3.7

%

 

 

40.27

 

Various GSA - Portland (4)

 

Portland, OR

 

O

 

2019 - 2025

 

 

 

 

223,261

 

 

 

6,805,188

 

 

 

3.6

%

 

 

31.00

 

IRS - Fresno

 

Fresno, CA

 

O

 

 

2033

 

 

 

 

180,481

 

 

 

6,735,703

 

 

 

3.5

%

 

 

37.32

 

PTO - Arlington

 

Arlington, VA

 

O

 

 

2035

 

 

 

 

190,546

 

 

 

6,582,573

 

 

 

3.4

%

 

 

34.55

 

Various GSA - Chicago (5)

 

Des Plaines, IL

 

O

 

2020 / 2022

 

 

 

 

232,759

 

 

 

6,413,880

 

 

 

3.4

%

 

 

28.61

 

VA - San Jose

 

San Jose, CA

 

OC

 

 

2038

 

 

 

 

90,085

 

 

 

5,782,190

 

 

 

3.0

%

 

 

64.19

 

FBI - San Antonio

 

San Antonio, TX

 

O

 

 

2021

 

 

 

 

148,584

 

 

 

5,159,501

 

 

 

2.7

%

 

 

34.72

 

FEMA - Tracy

 

Tracy, CA

 

W

 

 

2038

 

 

 

 

210,373

 

 

 

4,639,964

 

 

 

2.4

%

 

 

22.06

 

FBI - Omaha

 

Omaha, NE

 

O

 

 

2024

 

 

 

 

112,196

 

 

 

4,484,605

 

 

 

2.3

%

 

 

39.97

 

TREAS - Parkersburg

 

Parkersburg, WV

 

O

 

 

2021

 

 

 

 

182,500

 

 

 

4,421,565

 

 

 

2.3

%

 

 

24.23

 

EPA - Kansas City

 

Kansas City, KS

 

L

 

 

2023

 

 

 

 

71,979

 

 

 

4,203,862

 

 

 

2.2

%

 

 

58.40

 

VA - South Bend

 

Mishakawa, IN

 

OC

 

 

2032

 

 

 

 

86,363

 

 

 

3,983,881

 

 

 

2.1

%

 

 

46.13

 

ICE - Charleston (6)

 

North Charleston, SC

 

O

 

2021 / 2027

 

 

 

 

86,733

 

 

 

3,808,521

 

 

 

2.0

%

 

 

43.91

 

DOT - Lakewood

 

Lakewood, CO

 

O

 

 

2024

 

 

 

 

122,225

 

 

 

3,490,218

 

 

 

1.8

%

 

 

28.56

 

FBI - Pittsburgh

 

Pittsburgh, PA

 

O

 

 

2027

 

 

 

 

100,054

 

 

 

3,392,718

 

 

 

1.8

%

 

 

33.91

 

USCIS - Lincoln

 

Lincoln, NE

 

O

 

 

2020

 

 

 

 

137,671

 

 

 

3,381,053

 

 

 

1.8

%

 

 

24.56

 

JUD - El Centro

 

El Centro, CA

 

C/O

 

 

2019

 

 

 

 

43,345

 

 

 

3,117,769

 

 

 

1.6

%

 

 

71.93

 

FBI - Birmingham

 

Birmingham, AL

 

O

 

 

2020

 

 

 

 

96,278

 

 

 

3,089,244

 

 

 

1.6

%

 

 

32.09

 

OSHA - Sandy

 

Sandy, UT

 

L

 

 

2024

 

 

 

 

75,000

 

 

 

2,988,944

 

 

 

1.6

%

 

 

39.85

 

FDA - College Park

 

College Park, MD

 

L

 

 

2029

 

 

 

 

80,677

 

 

 

2,957,789

 

 

 

1.5

%

 

 

36.66

 

USFS II - Albuquerque

 

Albuquerque, NM

 

O

 

2026

 

 

 

 

98,720

 

 

 

2,946,150

 

 

 

1.5

%

 

 

29.84

 

USFS I - Albuquerque

 

Albuquerque, NM

 

O

 

2021

 

 

 

 

92,455

 

 

 

2,817,700

 

 

 

1.5

%

 

 

30.48

 

DEA - Vista

 

Vista, CA

 

L

 

 

2020

 

 

 

 

54,119

 

 

 

2,798,970

 

 

 

1.5

%

 

 

51.72

 

DEA - Pleasanton

 

Pleasanton, CA

 

L

 

 

2035

 

 

 

 

42,480

 

 

 

2,785,682

 

 

 

1.5

%

 

 

65.58

 

ICE - Albuquerque

 

Albuquerque, NM

 

O

 

 

2027

 

 

 

 

71,100

 

 

 

2,757,943

 

 

 

1.4

%

 

 

38.79

 

FBI - Richmond

 

Richmond, VA

 

O

 

 

2021

 

 

 

 

96,607

 

 

 

2,752,977

 

 

 

1.4

%

 

 

28.50

 

JUD - Del Rio

 

Del Rio, TX

 

C/O

 

 

2024

 

 

 

 

89,880

 

 

 

2,697,741

 

 

 

1.4

%

 

 

30.01

 

DEA - Dallas Lab

 

Dallas, TX

 

L

 

2021

 

 

 

 

49,723

 

 

 

2,424,579

 

 

 

1.3

%

 

 

48.76

 

DEA - Sterling

 

Sterling, VA

 

L

 

 

2020

 

 

 

 

49,692

 

 

 

2,402,778

 

 

 

1.3

%

 

 

48.35

 

TREAS - Birmingham

 

Birmingham, AL

 

O

 

 

2029

 

 

 

 

83,676

 

 

 

2,368,390

 

 

 

1.2

%

 

 

28.30

 

SSA - Charleston

 

Charleston, WV

 

O

 

 

2019

 

 

 

 

110,000

 

 

 

2,333,525

 

 

 

1.2

%

 

 

21.21

 

DEA - Upper Marlboro

 

Upper Marlboro, MD

 

L

 

 

2022

 

 

 

 

50,978

 

 

 

2,287,506

 

 

 

1.2

%

 

 

44.87

 

FBI - Little Rock

 

Little Rock, AR

 

O

 

 

2021

 

 

 

 

101,977

 

 

 

2,246,496

 

 

 

1.2

%

 

 

22.03

 

MEPCOM - Jacksonville

 

Jacksonville, FL

 

O

 

 

2025

 

 

 

 

30,000

 

 

 

2,189,904

 

 

 

1.1

%

 

 

73.00

 

CBP - Savannah

 

Savannah, GA

 

L

 

 

2033

 

 

 

 

35,000

 

 

 

2,137,168

 

 

 

1.1

%

 

 

61.06

 

FBI - Albany

 

Albany, NY

 

O

 

 

2019

 

 

 

 

98,184

 

 

 

2,097,634

 

 

 

1.1

%

 

 

21.36

 

DEA - Santa Ana

 

Santa Ana, CA

 

O

 

 

2024

 

 

 

 

39,905

 

 

 

2,090,935

 

 

 

1.1

%

 

 

52.40

 

CBP - Chula Vista

 

Chula Vista, CA

 

O

 

 

2028

 

 

 

 

59,322

 

 

 

2,080,409

 

 

 

1.1

%

 

 

35.07

 

DOE - Lakewood

 

Lakewood, CO

 

O

 

 

2029

 

 

 

 

115,650

 

 

 

2,064,224

 

 

 

1.1

%

 

 

17.85

 

JUD - Charleston

 

Charleston, SC

 

C/O

 

 

2019

 

 

 

 

50,888

 

 

 

1,810,980

 

 

 

0.9

%

 

 

35.59

 

NPS - Omaha

 

Omaha, NE

 

O

 

 

2024

 

 

 

 

62,772

 

 

 

1,763,028

 

 

 

0.9

%

 

 

28.09

 

ICE - Otay

 

San Diego, CA

 

O

 

2022 / 2026

 

 

 

 

52,881

 

 

 

1,748,238

 

 

 

0.9

%

 

 

35.35

 

VA - Golden

 

Golden, CO

 

O/W

 

 

2026

 

 

 

 

56,753

 

 

 

1,730,118

 

 

 

0.9

%

 

 

30.49

 

DEA - Dallas

 

Dallas, TX

 

O

 

 

2021

 

 

 

 

71,827

 

 

 

1,691,527

 

 

 

0.9

%

 

 

23.55

 

CBP - Sunburst

 

Sunburst, MT

 

O

 

 

2028

 

 

 

 

33,000

 

 

 

1,602,127

 

 

 

0.8

%

 

 

48.55

 

USCG - Martinsburg

 

Martinsburg, WV

 

O

 

 

2027

 

 

 

 

59,547

 

 

 

1,593,519

 

 

 

0.8

%

 

 

26.76

 

DEA - Otay (7)

 

San Diego, CA

 

O

 

 

2019

 

 

 

 

32,560

 

 

 

1,573,889

 

 

 

0.8

%

 

 

48.34

 

JUD - Aberdeen

 

Aberdeen, MS

 

C/O

 

 

2025

 

 

 

 

46,979

 

 

 

1,476,514

 

 

 

0.8

%

 

 

31.43

 

DEA - Birmingham (8)

 

Birmingham, AL

 

O

 

 

2020

 

 

 

 

35,616

 

 

 

1,466,342

 

 

 

0.8

%

 

 

41.17

 

DEA - North Highlands

 

Sacramento, CA

 

O

 

 

2033

 

 

 

 

37,975

 

 

 

1,435,217

 

 

 

0.8

%

 

 

37.79

 

GSA - Clarksburg

 

Clarksburg, WV

 

O

 

 

2024

 

 

 

 

63,750

 

 

 

1,431,148

 

 

 

0.7

%

 

 

22.45

 

DEA - Albany

 

Albany, NY

 

O

 

 

2025

 

 

 

 

31,976

 

 

 

1,349,109

 

 

 

0.7

%

 

 

42.19

 

DEA - Riverside

 

Riverside, CA

 

O

 

 

2032

 

 

 

 

34,354

 

 

 

1,237,933

 

 

 

0.6

%

 

 

36.03

 

SSA - Dallas

 

Dallas, TX

 

O

 

 

2020

 

 

 

 

27,200

 

 

 

1,073,215

 

 

 

0.6

%

 

 

39.46

 

ICE - Pittsburgh (9)

 

Pittsburgh, PA

 

O

 

2022 / 2023

 

 

 

 

33,425

 

 

 

789,833

 

 

 

0.4

%

 

 

31.29

 

JUD - South Bend

 

South Bend, IN

 

C/O

 

 

2027

 

 

 

 

30,119

 

 

 

774,616

 

 

 

0.4

%

 

 

25.72

 

VA - Baton Rouge

 

Baton Rouge, LA

 

OC

 

 

2019

 

 

 

 

30,000

 

 

 

772,128

 

 

 

0.4

%

 

 

25.74

 

21

 


 

Property Name

 

Location

 

Property

Type (1)

 

Tenant Lease

Expiration

Year (2)

 

Rentable

Square

Feet

 

 

Annualized

Lease

Income

 

 

Percentage

of Total

Annualized

Lease

Income

 

 

Annualized

Lease

Income per

Leased

Square

Foot

 

U.S. Government Leased (Cont.)

 

DEA - San Diego

 

San Diego, CA

 

W

 

 

2032

 

 

 

 

16,100

 

 

 

557,113

 

 

 

0.3

%

 

 

34.60

 

SSA - Mission Viejo

 

Mission Viejo, CA

 

O

 

 

2020

 

 

 

 

11,590

 

 

 

534,495

 

 

 

0.3

%

 

 

46.12

 

DEA - Bakersfield

 

Bakersfield, CA

 

O

 

 

2021

 

 

 

 

9,800

 

 

 

355,708

 

 

 

0.2

%

 

 

36.30

 

SSA - San Diego

 

San Diego, CA

 

O

 

 

2032

 

 

 

 

10,856

 

 

 

334,747

 

 

 

0.2

%

 

 

33.28

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

5,445,468

 

 

$

190,115,259

 

 

 

99.5

%

 

$

35.07

 

Privately Leased

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5998 Osceola Court -

   United Technologies

 

Midland, GA

 

W/M

 

 

2023

 

 

 

 

105,641

 

 

 

542,600

 

 

 

0.3

%

 

 

5.14

 

501 East Hunter Street -

   Lummus Corporation

 

Lubbock, TX

 

W/D

 

 

2028

 

 

 

 

70,078

 

 

 

409,366

 

 

 

0.2

%

 

 

5.84

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

175,719

 

 

$

951,966

 

 

 

0.5

%

 

$

5.42

 

Total / Weighted Average

 

 

 

 

 

 

 

 

 

 

 

5,621,187

 

 

$

191,067,225

 

 

 

100.0

%

 

$

34.14

 

 

(1)

OC=Outpatient Clinic; O=Office; C=Courthouse; L=Laboratory; W=Warehouse; D=Distribution; M=Manufacturing.

 

(2)

The year of lease expiration does not include renewal options.

 

(3)

Private tenants occupy 15,374 rentable square feet.

 

(4)

Private tenants occupy 50,222 rentable square feet.

 

(5)

Private tenants occupy 2,987 rentable square feet.

 

(6)

A private tenant occupies 21,609 rentable square feet.

 

(7)

ICE occupies 5,813 rentable square feet.

 

(8)

The ATF occupies 8,680 rentable square feet.

 

(9)

A private tenant occupies 3,854 rentable square feet.

Certain of our leases are currently in the “soft-term” period of the lease, meaning that the U.S. Government tenant agency has the right to terminate the lease prior to its stated lease end date. We believe that, from the U.S. Government’s perspective, leases with such provisions are helpful for budgetary purposes. While some of our leases are contractually subject to early termination, we do not believe that our tenant agencies are likely to terminate these leases early given the build-to-suit features at the properties subject to the leases, the weighted average age of these properties based on the date the property was built or renovated-to-suit, where applicable (approximately 16.0 years as of March 31, 2019), the mission-critical focus of the properties subject to the leases and the current level of operations at such properties.

The following table sets forth a schedule of lease expirations for leases in place as of March 31, 2019.

Year of Lease Expiration (1)

 

Number of

Leases

Expiring

 

 

Square

Footage

Expiring

 

 

Percentage of

Portfolio Square

Footage Expiring

 

 

Annualized

Lease Income

Expiring

 

 

Percentage

of Total

Annualized

Lease Income

Expiring

 

 

Annualized

Lease Income

per Leased

Square Foot

Expiring

 

2019

 

 

7

 

 

 

334,887

 

 

 

6.0

%

 

 

8,899,939

 

 

 

4.7

%

 

 

26.58

 

2020

 

 

19

 

 

 

735,679

 

 

 

13.1

%

 

 

24,330,463

 

 

 

12.7

%

 

 

33.07

 

2021

 

 

13

 

 

 

940,098

 

 

 

16.8

%

 

 

27,723,814

 

 

 

14.5

%

 

 

29.49

 

2022

 

 

6

 

 

 

123,321

 

 

 

2.2

%

 

 

4,730,268

 

 

 

2.5

%

 

 

38.36

 

2023

 

 

9

 

 

 

287,778

 

 

 

5.1

%

 

 

7,974,659

 

 

 

4.2

%

 

 

27.71

 

2024

 

 

8

 

 

 

587,374

 

 

 

10.5

%

 

 

19,545,286

 

 

 

10.2

%

 

 

33.28

 

2025

 

 

6

 

 

 

187,680

 

 

 

3.4

%

 

 

7,671,997

 

 

 

4.0

%

 

 

40.88

 

2026

 

 

3

 

 

 

157,011

 

 

 

2.8

%

 

 

4,732,913

 

 

 

2.5

%

 

 

30.14

 

2027

 

 

5

 

 

 

325,944

 

 

 

5.8

%

 

 

11,707,346

 

 

 

6.1

%

 

 

35.92

 

2028

 

 

3

 

 

 

162,400

 

 

 

2.9

%

 

 

4,091,902

 

 

 

2.1

%

 

 

25.20

 

Thereafter

 

 

17

 

 

 

1,754,320

 

 

 

31.4

%

 

 

69,658,638

 

 

 

36.5

%

 

 

39.71

 

Total / Weighted Average

 

 

96

 

 

 

5,596,492

 

 

 

100.0

%

 

$

191,067,225

 

 

 

100.0

%

 

$

34.14

 

 

 

(1)

The year of lease expirations is pursuant to current contract terms. Some tenants have the right to vacate their space during a specified period, or “soft term,” before the stated terms of their leases expire. As of March 31, 2019, fifteen tenants occupying approximately 5.6% of our rentable square feet and contributing approximately 4.2% of our annualized lease income have exercisable rights to terminate their leases before the stated term of their lease expires.

22

 


Results of Operations

Comparison of Results of Operations for the three months ended March 31, 2019 and 2018

The financial information presented below summarizes the results of operations of the Company for the three months ended March 31, 2019 and 2018 (amounts in thousands). Certain prior year amounts have been reclassified to conform with the current year presentation as a result of the adoption of ASC 842, effective January 1, 2019.

 

 

 

For the three months ended March 31,

 

 

 

2019

 

 

2018

 

 

Change

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

48,488

 

 

$

34,831

 

 

$

13,657

 

Tenant reimbursements

 

 

1,584

 

 

 

941

 

 

 

643

 

Other income

 

 

535

 

 

 

202

 

 

 

333

 

Total revenues

 

 

50,607

 

 

 

35,974

 

 

 

14,633

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

9,963

 

 

 

6,560

 

 

 

3,403

 

Real estate taxes

 

 

5,755

 

 

 

3,700

 

 

 

2,055

 

Depreciation and amortization

 

 

22,451

 

 

 

14,634

 

 

 

7,817

 

Acquisition costs

 

 

470

 

 

 

224

 

 

 

246

 

Corporate general and administrative

 

 

4,317

 

 

 

3,459

 

 

 

858

 

Total expenses

 

 

42,956

 

 

 

28,577

 

 

 

14,379

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(8,132

)

 

 

(5,582

)

 

 

(2,550

)

Net income (loss)

 

$

(481

)

 

$

1,815

 

 

$

(2,296

)

Revenues

Total revenue consists primarily of rental income from our properties, tenant reimbursements for real estate taxes and certain other expenses, and project management income.

Total revenue increased by $14.6 million to $50.6 million for the three months ended March 31, 2019 compared to $36.0 million for the three months ended March 31, 2018. The increase is primarily attributable to an additional $14.3 million of revenue from the eighteen operating properties acquired and one development property placed in service since March 31, 2018 and a $0.7 million increase in tenant project reimbursements and the associated project management income, offset by a $0.6 million decrease in the timing of intangible asset amortization.

Expenses

Total expenses increased by $14.4 million to $43.0 million for the three months ended March 31, 2019 compared to $28.6 million for the three months ended March 31, 2018. The increase is primarily attributable to $13.3 million in property operating expenses, real estate taxes, and depreciation and amortization associated with the eighteen operating properties acquired and one development property placed in service since March 31, 2018 and a $0.6 million increase in expenses associated with projects fully reimbursed by the tenants, partially offset by a $1.3 million decrease in depreciation related to the timing of intangible asset amortization. Additionally, corporate general and administrative costs increased by $0.9 million primarily due to an increase in employee costs.

Interest Expense

Interest expense increased by $2.6 million to $8.1 million for the three months ended March 31, 2019 compared to $5.6 million for the three months ended March 31, 2018. The increase is primarily due to a $1.3 million increase in interest on our 2016 term loan facility and our 2018 term loan facility, which were amended and entered into, respectively, subsequent to March 31, 2018 and a $1.4 million increase in interest on our revolving credit facility due to an increase in the weighted average interest rate from 3.10% during the three months ended March 31, 2018 to 3.75% during the three months ended March 31, 2019.  This increase was partially offset by a $0.3 million decrease in interest due to an increase in capitalized interest associated with properties under development.  

23

 


Liquidity and Capital Resources

We anticipate that our cash flows from the sources listed below will provide adequate capital for the next 12 months for all anticipated uses, including all scheduled principal and interest payments on our outstanding indebtedness, current and anticipated tenant improvements, stockholder distributions to maintain our qualification as a REIT and other capital obligations associated with conducting our business. At March 31, 2019, we had $8.7 million available in cash and cash equivalents and there was $265.5 million available under our revolving credit facility (as defined below).

Our primary expected sources of capital are as follows:

 

cash and cash equivalents;

 

operating cash flow;

 

available borrowings under our revolving credit facility;

 

issuance of long-term debt;

 

issuance of equity, including under our ATM Programs (as described below); and

 

asset sales.

Our short-term liquidity requirements consist primarily of funds to pay for the following:

 

development and redevelopment activities, including major redevelopment, renovation or expansion programs at individual properties;

 

property acquisitions under contract;

 

tenant improvements allowances and leasing costs;

 

recurring maintenance and capital expenditures;

 

debt repayment requirements;

 

corporate and administrative costs;

 

interest payments on our outstanding indebtedness;

 

interest swap payments; and

 

distribution payments.

Our long-term liquidity needs, in addition to recurring short-term liquidity needs as discussed above, consist primarily of funds necessary to pay for acquisitions, non-recurring capital expenditures, and scheduled debt maturities. Although we may be able to anticipate and plan for certain of our liquidity needs, unexpected increases in uses of cash that are beyond our control and which affect our financial condition and results of operations may arise, or our sources of liquidity may be fewer than, and the funds available from such sources may be less than, anticipated or required. As of the date of this filing, there were no known commitments or events that would have a material impact on our liquidity.

Equity

ATM Program

On March 3, 2017, we entered into separate equity distribution agreements with each of Citigroup Global Markets Inc., BTIG, LLC, Jefferies LLC, Raymond James & Associates, Inc., RBC Capital Markets, LLC and SunTrust Robinson Humphrey, Inc., pursuant to which we may issue and sell shares of our common stock having an aggregate offering price of up to $100.0 million from time to time (the “2017 ATM Program”) in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act.

On March 4, 2019, we entered into separate equity distribution agreements with each of Citigroup Global Markets Inc., BMO Capital Markets Corp., BTIG, LLC, Capital One Securities, Inc., Jefferies LLC, Raymond James & Associates, Inc., RBC Capital Markets, LLC, SunTrust Robinson Humphrey, Inc. and Wells Fargo Securities, LLC pursuant to which we may issue and sell shares of our common stock having an aggregate offering price of up to $200.0 million from time to time (the “2019 ATM Program” and together with the 2017 ATM Program, the “ATM Programs”) in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act.  Under the 2019 ATM Program, we may also enter into one or more forward transactions under separate master forward sale confirmations and related supplemental confirmations with each of Citibank, N.A., Bank of Montreal, Jefferies LLC, Raymond James & Associates, Inc., Royal Bank of Canada and Wells Fargo Bank, National Association for the sale of shares of our common stock on a forward basis.

24

 


No sales of shares of our common stock were made under the 2019 ATM Program during the quarter ending March 31, 2019.  

The following table sets forth certain information with respect to sales made under the 2017 ATM Program as of March 31, 2019 (amounts in thousands, except share amounts):

For the Three Months Ended:

 

Number of Shares Sold

 

 

Net Proceeds

 

March 31, 2019

 

 

366,455

 

 

$

6,504

 

We have used the proceeds from such sales for general corporate purposes. As of March 31, 2019, we had approximately $225.8 million of gross sales of our common stock available under the ATM Programs, including approximately $25.8 million of gross sales available under the 2017 ATM Program.

Offering of Common Stock on a Forward Basis

On June 21, 2018, we completed an underwritten public offering of an aggregate of 20,700,000 shares of our common stock. The public offering included 13,700,000 shares sold by us directly to the underwriters (including 2,700,000 shares pursuant to the underwriters’ exercise of their option to purchase additional shares), resulting in net proceeds to us of approximately $252.9 million, after deducting underwriting discounts and commissions and our offering expenses. In connection with the public offering, we also entered into forward sale agreements with certain financial institutions, acting as forward purchasers pursuant to which the forward purchasers borrowed and the forward sellers, acting as agents for the forward purchasers, sold an aggregate of 7,000,000 shares.

On March 27, 2019, we physically settled a portion of the forward sale agreements by issuing an aggregate of 6,700,000 shares of our common stock in exchange for approximately $119.2 million in net proceeds after deducting underwriting discounts and commissions and our offering expenses. Subject to our right to elect cash or net share settlement, we expect to physically settle the remaining 300,000 shares underlying the forward sale agreements no later than June 21, 2019.

 

25

 


Debt

The following table sets forth certain information with respect to our outstanding indebtedness as of March 31, 2019 (amounts in thousands):

 

 

 

Principal Outstanding

 

 

Interest

 

 

Current

 

Loan

 

March 31, 2019

 

 

Rate (1)

 

 

Maturity

 

Revolving credit facility:

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (2)

 

$

184,500

 

 

L + 125bps

 

 

June 2022 (3)

 

Total revolving credit facility

 

 

184,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term loan facilities:

 

 

 

 

 

 

 

 

 

 

 

2016 term loan facility

 

 

100,000

 

 

2.62% (4)

 

 

March 2024

 

2018 term loan facility

 

 

150,000

 

 

3.91% (5)

 

 

June 2023

 

Total term loan facilities

 

 

250,000

 

 

 

 

 

 

 

 

Less: Total unamortized deferred financing fees

 

 

(1,671

)

 

 

 

 

 

 

 

Total term loan facilities, net

 

 

248,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured notes payable, series A

 

 

95,000

 

 

4.05%

 

 

May 2027

 

Senior unsecured notes payable, series B

 

 

50,000

 

 

4.15%

 

 

May 2029

 

Senior unsecured notes payable, series C

 

 

30,000

 

 

4.30%

 

 

May 2032

 

Total notes payable

 

 

175,000

 

 

 

 

 

 

 

 

Less: Total unamortized deferred financing fees

 

 

(1,196

)

 

 

 

 

 

 

 

Total notes payable, net

 

 

173,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable:

 

 

 

 

 

 

 

 

 

 

 

CBP - Savannah

 

 

13,312

 

 

3.40% (6)

 

 

July 2033

 

ICE - Charleston

 

 

18,338

 

 

4.21% (6)

 

 

January 2027

 

MEPCOM - Jacksonville

 

 

9,659

 

 

4.41% (6)

 

 

October 2025

 

USFS II - Albuquerque

 

 

16,501

 

 

4.46% (6)

 

 

July 2026

 

DEA - Pleasanton

 

 

15,700

 

 

L + 150bps (6)

 

 

October 2023

 

VA - Loma Linda

 

 

127,500

 

 

3.59% (6)

 

 

July 2027

 

VA - Golden

 

 

9,300

 

 

5.00% (6)

 

 

April 2024

 

Total mortgage notes payable

 

 

210,310

 

 

 

 

 

 

 

 

Less: Total unamortized deferred financing fees

 

 

(1,788

)

 

 

 

 

 

 

 

Less: Total unamortized premium/discount

 

 

258

 

 

 

 

 

 

 

 

Total mortgage notes payable, net

 

 

208,780

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

815,413

 

 

 

 

 

 

 

 

 

(1)

At March 31, 2019, the one-month LIBOR (“L”) was 2.49%. The current interest rate is not adjusted to include the amortization of deferred financing fees or debt issuance costs incurred in obtaining debt or any unamortized fair market value premiums. The spread over the applicable rate for the revolving credit facility and the term loan facilities is based on the Company’s consolidated leverage ratio, as defined in the respective loan agreements.

 

(2)

Available capacity of $265.5 million at March 31, 2019 with an accordion feature that provides additional capacity of up to $250.0 million, subject to the satisfaction of customary terms and conditions.

 

(3)

Our revolving credit facility has two six-month as-of-right extension options subject to certain conditions and the payment of an extension fee.

 

(4)

Entered into two interest rate swaps with an effective date of March 29, 2017 with an aggregate notional value of $100.0 million to effectively fix the interest rate at 2.62% annually, based on the Company’s consolidated leverage ratio, as defined in the 2016 term loan facility agreement.

 

(5)

Entered into four interest rate swaps with an effective date of December 13, 2018 with an aggregate notional value of $150.0 million to effectively fix the interest rate at 3.91% annually, based on the Company’s consolidated leverage ratio, as defined in the 2018 term loan facility.

 

(6)

Effective interest rates are as follows: CBP - Savannah 4.12%, ICE - Charleston 3.93%, MEPCOM - Jacksonville 3.89%, USFS II - Albuquerque 3.92%, DEA - Pleasanton 1.8%, VA - Loma Linda 3.78%, VA - Golden 5.03%.

26

 


Our revolving credit facility, term loan facilities, unsecured notes, and mortgage notes payable are subject to ongoing compliance with a number of financial and other covenants. As of March 31, 2019, we were in compliance with all applicable financial covenants.

The chart below details our debt capital structure as of March 31, 2019 (dollar amounts in thousands):

Debt Capital Structure

 

March 31, 2019

 

Total principal outstanding

 

$

819,810

 

Weighted average maturity

 

6.2 years

 

Weighted average interest rate

 

 

3.7

%

% Variable debt

 

 

24.4

%

% Fixed debt (1)

 

 

75.6

%

% Secured debt

 

 

25.6

%

 

(1)

Our 2016 term loan facility and 2018 term loan facility are swapped to be fixed and as such are included as fixed rate debt in the table above.

Dividend Policy

In order to qualify as a REIT, we are required to distribute to our stockholders, on an annual basis, at least 90% of our REIT taxable income, determined without regard to the deduction for dividends paid and excluding net capital gains. We anticipate distributing all of our taxable income. We expect to make quarterly distributions to our stockholders in a manner intended to satisfy this requirement. Prior to making any distributions for U.S. federal tax purposes or otherwise, we must first satisfy our operating and debt service obligations. It is possible that it would be necessary to utilize cash reserves, liquidate assets at unfavorable prices or incur additional indebtedness in order to make required distributions. It is also possible that our board of directors could decide to make required distributions in part by using shares of our common stock.

A summary of dividends declared by the board of directors per share of common stock and per common unit of our operating partnership at the date of record is as follows:

Quarter

 

Declaration Date

 

Record Date

 

Pay Date

 

Dividend (1)

 

Q1 2019

 

May 2, 2019

 

June 10, 2019

 

June 27, 2019

 

$

0.26

 

 

(1)

Prior to the end of the performance period as set forth in the applicable award for long term incentive plan units in our Operating Partnership (“LTIP units”), holders of LTIP units are entitled to receive dividends per LTIP unit equal to 10% of the dividend paid per common unit.  After the end of the performance period, the number of LTIP units, both vested and unvested, that LTIP award recipients have earned, if any, are entitled to receive dividends in an amount per LTIP unit equal to dividends, both regular and special, payable per common unit.

Off-balance Sheet Arrangements

We had no material off-balance sheet arrangements as of March 31, 2019.

Inflation

Substantially all of our leases provide for operating expense escalations. We believe inflationary increases in expenses may be at least partially offset by the operating expenses that are passed through to our tenants and by contractual rent increases. We do not believe inflation has had a material impact on our historical financial position or results of operations.

27

 


Cash Flows

The following table sets forth a summary of cash flows for the three months ended March 31, 2019 and 2018 (amounts in thousands):

 

 

 

For the three months ended March 31,

 

 

 

2019

 

 

2018

 

Net cash (used in) provided by:

 

 

 

 

 

 

 

 

Operating activities

 

$

13,976

 

 

$

12,113

 

Investing activities

 

 

(167,954

)

 

 

(11,626

)

Financing activities

 

 

156,198

 

 

 

(2,708

)

 

Operating Activities

The Company generated $14.0 million and $12.1 million of cash from operating activities during the three months ended March 31, 2019 and 2018, respectively. Net cash provided by operating activities for the three months ended March 31, 2019 includes $20.3 million in net cash from rental activities net of expenses offset by $6.3 million related to the change in rents receivable, accounts receivable, prepaid and other assets, and accounts payable and accrued liabilities. Net cash provided by operating activities for the three months ended March 31, 2018 includes a $13.5 million increase in net cash from rental activities net of expenses offset by $1.4 million related to the change in rents receivable, accounts receivable, prepaid and other assets, and accounts payable and accrued liabilities.

Investing Activities

The Company used $168.0 million and $11.6 million in cash for investing activities during the three months ended March 31, 2019 and 2018, respectively. Net cash used in investing activities for the three months ended March 31, 2019 includes $152.1 million in real estate acquisitions related to the purchase of the Final Closing Properties, $18.8 million in additions to development properties and $0.9 million in additions to operating properties, offset by a $3.8 million decrease in deposits on acquisitions. Net cash used in investing activities for the three months ended March 31, 2018 includes $10.4 million in additions to development properties, $0.9 million in additions to operating properties and $0.3 million increase in deposits on acquisitions.

Financing Activities

The Company generated $156.2 million and used $2.7 million in cash from financing activities during the three months ended March 31, 2019 and 2018, respectively. Net cash generated by financing activities for the three months ended March 31, 2019 includes $131.2 million in gross proceeds from issuance of shares of our common stock and $178.8 million in draws under our revolving credit facility, offset by $129.0 million in net pay downs under our revolving credit facility, $18.4 million in dividend payments, $5.5 million in payment of offering costs and $0.8 million in mortgage notes payable repayment. Net cash used by financing activities for the three months ended March 31, 2018 includes $14.4 million in dividend payments, $1.0 million in net pay downs under our revolving credit facility and $0.8 million in mortgage debt repayment, offset by $13.5 million in net proceeds from issuance of shares of our common stock.

Non-GAAP Financial Measures

We use and present funds from operations, or FFO, and FFO, as Adjusted as supplemental measures of our performance. The summary below describes our use of FFO and FFO, as Adjusted, provides information regarding why we believe these measures are meaningful supplemental measures of our performance and reconciles these measures from net income (loss), presented in accordance with GAAP.

Funds From Operations and Funds From Operations, as Adjusted

Funds From Operations, or FFO, is a supplemental measure of our performance. We present FFO calculated in accordance with the current National Association of Real Estate Investment Trusts, or Nareit, definition as defined in the Nareit FFO White Paper – Restatement 2018. 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.

28

 


FFO is defined by Nareit as net income, (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.

 

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.

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.

We adjust FFO to present FFO, as Adjusted as an alternative measure of our operating performance, which, when applicable, excludes the impact of acquisition costs, straight-line rent, above-/below-market leases, non-cash interest expense, non-cash compensation and other non-cash items. By excluding these income and expense items from FFO, as Adjusted, we believe we provide useful information as these items have no cash impact.  In addition, by excluding acquisition related costs we believe FFO, as Adjusted provides useful information that is comparable across periods and more accurately reflects the operating performance of our properties.  

FFO and FFO, as Adjusted are presented as supplemental financial measures and do not fully represent our operating performance. Other REITs may use different methodologies for calculating FFO and FFO, as Adjusted or use other definitions of FFO and FFO, as Adjusted and, accordingly, our presentation of these measures may not be comparable to other REITs. Neither FFO nor FFO, as Adjusted 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.

The following table sets forth a reconciliation of our net income to FFO and FFO, as Adjusted for the three months ended March 31, 2019 and 2018 (amounts in thousands):

 

 

 

For the three months ended March 31,

 

 

 

2019

 

 

2018

 

Net income (loss)

 

$

(481

)

 

$

1,815

 

Depreciation and amortization

 

 

22,451

 

 

 

14,634

 

Funds From Operations

 

 

21,970

 

 

 

16,449

 

Adjustments to FFO:

 

 

 

 

 

 

 

 

Acquisition costs

 

 

470

 

 

 

224

 

Straight-line rent and other non-cash adjustments

 

 

(974

)

 

 

(1,794

)

Above-/below-market leases

 

 

(1,729

)

 

 

(2,279

)

Non-cash interest expense

 

 

322

 

 

 

264

 

Non-cash compensation

 

 

734

 

 

 

864

 

FFO, as Adjusted

 

$

20,793

 

 

$

13,728

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

Market risk is the risk of loss from adverse changes in market prices and interest rates. Our future earnings, cash flows and fair values relevant to financial instruments are dependent upon prevailing market interest rates. Our primary market risk results from our indebtedness, which bears interest at both fixed and variable rates. We manage and may continue to manage our market risk on variable rate debt by entering into swap arrangements to, in effect, fix the rate on all or a portion of the debt for varying periods up to maturity. This in turn, reduces the risks of variability of cash flows created by variable rate debt and mitigates the risk of increases in interest rates. Our objective when undertaking such arrangements is to reduce our floating rate exposure and we do not intend to enter into hedging arrangements for speculative purposes.

As of March 31, 2019, $619.6 million, or 75.6% of our debt, excluding unamortized premiums and discounts, had fixed interest rates and $200.2 million, or 24.4% had variable interest rates. If market rates of interest on our variable rate debt fluctuate by 25 basis points, interest expense would increase or decrease, depending on rate movement, future earnings and cash flows, by $0.5 million annually.

 

 

29

 


Item 4.

Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We carried out an evaluation required by the Exchange Act, under the supervision and with the participation of our principal executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rule 13a -15(e) and Rule 15d-15 of the Exchange Act, as of March 31, 2019. Based on this evaluation, our principal executive officer and principal financial officer concluded that, as of March 31, 2019, our disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and to provide reasonable assurance that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosures.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting during the quarter ended March 31, 2019 that have materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

30

 


Part II

Item 1.

Legal Proceedings

We are not currently involved in any material litigation nor, to our knowledge, is any material litigation currently threatened against us.

Item 1A.

Risk Factors

There have been no material changes to the risk factors included in our Annual Report on Form 10-K for the year ended December 31, 2018.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

None

Item 3.

Defaults Upon Senior Securities

Not applicable

Item 4.

Mine Safety Disclosures

Not applicable

Item 5.

Other Information

None


31

 


Item 6.

Exhibits

The following exhibits are included, or incorporated by reference, in this Quarterly Report on Form 10-Q:

 

Exhibit 

 

Exhibit Description 

 

 

 

    3.1

 

Amended and Restated Articles of Amendment and Restatement of Easterly Government Properties, Inc. (previously filed as Exhibit 3.1 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 on January 30, 2015 and incorporated herein by reference)

 

 

 

    3.2

 

Amended and Restated Bylaws of Easterly Government Properties, Inc. (previously filed as Exhibit 3.2 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 on January 30, 2015 and incorporated herein by reference)

 

 

 

    3.3

 

First Amendment to Amended and Restated Bylaws of Easterly Government Properties, Inc. (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K on February 27, 2019 and incorporated herein by reference)

 

 

 

    4.1

 

Specimen Certificate of Common Stock of Easterly Government Properties, Inc. (previously filed as Exhibit 4.1 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 on January 30, 2015 and incorporated herein by reference)

 

 

 

  31.1*

 

Certification of Chief Executive Officer Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended

 

 

 

  31.2*

 

Certification of Chief Financial Officer Required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended

 

 

 

  32.1**

 

Certification of Chief Executive Officer and Chief Financial Officer Required by Rule 13a-14(b) of the Securities Exchange Act of 1934, as amended

 

 

 

 101*

 

The following materials from Easterly Government Properties, Inc.’s Quarterly Report on Form 10-Q for three months ended March 31, 2019 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Equity, (iv) the Consolidated Statements of Cash Flows and (v) the related notes to these consolidated financial statements

 

*

Filed herewith

**

Furnished herewith

 

 

 

32

 


SIGNATURE

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

 

Easterly Government Properties, Inc.

 

 

 

 

 

Date: May 7, 2019

 

/s/ William C. Trimble, III 

 

 

William C. Trimble, III

 

 

Chief Executive Officer and President

(Principal Executive Officer)

 

 

 

Date: May 7, 2019

 

/s/ Meghan G. Baivier 

 

 

Meghan G. Baivier

 

 

Executive Vice President, Chief Financial Officer and Chief Operating Officer

(Principal Financial Officer)

 

 

dea-ex311_9.htm

Exhibit 31.1

Certification of Chief Executive Officer

Pursuant to Rule 13a-14(a) and Rule 15d-14(a)

I, William C. Trimble, III, certify that:

1.

I have reviewed this Quarterly Report on Form 10-Q of Easterly Government Properties, Inc.;

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.

The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 7, 2019

 

/s/ William C. Trimble, III

William C. Trimble, III

Chief Executive Officer and President

(Principal Executive Officer)

 

dea-ex312_6.htm

 

Exhibit 31.2

Certification of Chief Financial Officer

Pursuant to Rule 13a-14(a) and Rule 15d-14(a)

I, Meghan G. Baivier, certify that:

1.

I have reviewed this Quarterly Report on Form 10-Q of Easterly Government Properties, Inc.;

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.

The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: May 7, 2019

 

/s/ Meghan G. Baivier

Meghan G. Baivier

Executive Vice President, Chief Financial Officer and Chief Operating Officer

(Principal Financial Officer)

 

 

dea-ex321_8.htm

Exhibit 32.1

Certification

Pursuant to 18 U.S.C. Section 1350

The undersigned officers, who are the Chief Executive Officer and Chief Financial Officer of Easterly Government Properties, Inc. (the “Company”), each hereby certifies to the best of his or her knowledge, that the Company’s Quarterly Report on Form 10-Q to which this certification is attached (the “Report”), as filed with the Securities and Exchange Commission on the date hereof, fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended, and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

 

 

 

/s/ William C. Trimble, III

 

/s/ Meghan G. Baivier

William C. Trimble, III

 

Meghan G. Baivier

Chief Executive Officer and President

 

Executive Vice President, Chief Financial Officer and Chief Operating Officer

 

 

 

May 7, 2019

 

May 7, 2019