Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     

EASTERLY GOVERNMENT PROPERTIES, INC.

(DEA)
  Report
Delayed Nyse  -  04:00 2022-09-26 pm EDT
15.81 USD   -5.05%
09/14Truist Securities Trims Price Target on Easterly Government Properties to $20 From $21, Reiterates Hold Rating
MT
09/07Easterly Government Properties Releases Inaugural Environmental, Social, and Governance (ESG) Report
BU
08/29RBC Capital Trims Price Target on Easterly Government Properties to $20 From $21, Maintains Sector Perform Rating
MT
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
SummaryMost relevantAll NewsAnalyst Reco.Other languagesPress ReleasesOfficial PublicationsSector news

Easterly Government Properties Reports Third Quarter 2021 Results

11/02/2021 | 05:34am EDT

Easterly Government Properties, Inc. (NYSE: DEA) (the “Company” or “Easterly”), a fully integrated real estate investment trust (“REIT”) focused primarily on the acquisition, development and management of Class A commercial properties leased to the U.S. Government, today announced its results of operations for the quarter ended September 30, 2021.

Highlights for the Quarter Ended September 30, 2021:

  • Net income of $9.0 million, or $0.09 per share on a fully diluted basis
  • FFO of $31.0 million, or $0.33 per share on a fully diluted basis
  • FFO, as Adjusted of $29.2 million, or $0.31 per share on a fully diluted basis
  • CAD of $26.1 million
  • Announced an increased quarterly cash dividend of $0.265 per share
  • Completed an underwritten public offering of an aggregate of 6,300,000 shares of the Company’s common stock (the “Underwritten Equity Offering”) offered solely on a forward basis in connection with forward sale agreements entered into with certain financial institutions, acting as forward purchasers. Upon settlement of the forward sale agreements, the offering is expected to result in approximately $136.3 million of net proceeds to the Company, assuming the forward sale agreements are physically settled in full
  • Announced an expanded and amended senior unsecured credit facility (the “Amended Credit Facility”), consisting of a $450.0 million revolving senior unsecured credit facility (the “Revolver”) and a $200.0 million delayed-draw senior unsecured term loan facility (the “Term Loan”) for a total credit facility size of $650.0 million. The Amended Credit Facility features a sustainability-linked pricing component whereby the spread will decrease by 0.01% if Easterly achieves certain sustainability targets
  • Acquired a 61,384 leased square foot multi-tenanted facility in Cleveland, Ohio (“Various GSA - Cleveland”). This 100% leased facility was substantially renovated in 2016 and 2021 and is leased to several key agencies, including U.S. Immigration and Customs Enforcement (ICE), the National Weather Service (NWS), and a private nonprofit health care organization known as VNA Health Group (VNA)
  • Completed the strategic disposition of a 105,641 leased square foot privately leased warehouse facility located in Midland, Georgia
  • Issued 2,114,408 shares of the Company’s common stock through the Company’s ATM Programs launched in 2019 (the “2019 ATM Programs”) at a net weighted average price of $23.65 per share, raising net proceeds to the Company of approximately $50.0 million. All shares issued in the quarter ended September 30, 2021 were issued in settlement of certain forward sales transactions entered into in prior quarters
  • Expects to receive, as of the date of this release, net proceeds of approximately $177.7 million from the sale of 8,185,289 shares of the Company’s common stock that have not yet been settled pursuant to the Underwritten Equity Offering and under the Company’s $300.0 million ATM Program launched in December 2019 (the “December 2019 ATM Program”), assuming these forward sales transactions are physically settled in full using a net weighted average initial forward sales price of $21.71 per share

“In the third quarter, Easterly further enhanced the quality of the portfolio while also extending the Company’s weighted average debt maturity and de-levering the balance sheet,” said William C. Trimble, III, Easterly’s Chief Executive Officer. “With increased capacity and strong visibility of our identified pipeline for years to come, Easterly is well positioned to seize future growth opportunities for the benefit of our shareholders.”

Financial Results for the Nine Months Ended September 30, 2021:

Net income of $26.2 million, or $0.28 per share on a fully diluted basis

FFO of $92.4 million, or $0.98 per share on a fully diluted basis

FFO, as Adjusted of $86.7 million, or $0.92 per share on a fully diluted basis

CAD of $73.8 million

Portfolio Operations

As of September 30, 2021, the Company wholly owned 83 operating properties in the United States encompassing approximately 7.5 million leased square feet, including 82 operating properties that were leased primarily to U.S. Government tenant agencies and one operating property that is entirely leased to a private tenant. In addition, the Company wholly owned one property under re-development that the Company expects will encompass approximately 0.2 million rentable square feet upon completion. The re-development project, located in Atlanta, Georgia, is currently in design and, once complete, a 20-year lease with the GSA is expected to commence for the beneficial use of the U.S. Food and Drug Administration (FDA). As of September 30, 2021, the portfolio had a weighted average age of 13.8 years, based upon the date properties were built or renovated-to-suit and had a weighted average remaining lease term of 8.9 years.

Acquisitions and Dispositions

On July 22, 2021, the Company acquired a 61,384 leased square foot multi-tenanted facility in Cleveland, Ohio. Various GSA – Cleveland, a three-story renovated-to-suit facility for the U.S. Department of Homeland Security, was substantially renovated in 2016 and 2021 and is leased to several key agencies within the U.S. Government. ICE occupies 66% of the building under a first generation 15-year lease that does not expire until August 2031. The NWS occupies 15% of the building under an initial 20-year term that does not expire until September 2040. Finally, the VNA, a nonprofit health care organization, occupies 19% of the building under an initial 10-year lease that does not expire until December 2028. In addition, the VNA has two five-year renewal options that, if exercised, would extend the lease term until December 2038. In total, and assuming the VNA exercises its renewal options, the facility is 100% occupied with a weighted average lease expiration of June 2034.

On September 28, 2021, the Company completed the strategic disposition of a 105,641 leased square foot privately leased warehouse facility located in Midland, Georgia.

Balance Sheet and Capital Markets Activity

As of September 30, 2021, the Company had total indebtedness of approximately $1.0 billion comprised of $112.5 million outstanding on its revolving credit facility, $100.0 million outstanding on its 2016 term loan facility, $150.0 million outstanding on its 2018 term loan facility, $450.0 million of senior unsecured notes, and $201.2 million of mortgage debt (excluding unamortized premiums and discounts and deferred financing fees). At September 30, 2021, Easterly’s outstanding debt had a weighted average maturity of 6.5 years and a weighted average interest rate of 3.5%. As of September 30, 2021, Easterly’s Net Debt to total enterprise value was 33.2% and its Adjusted Net Debt to annualized quarterly pro forma EBITDA ratio was 6.1x.

On July 23, 2021, the Company entered into an Amended Credit Facility, which increased the total borrowing capacity of the Company’s credit facility by $50.0 million, for a total credit facility size of $650.0 million. The Amended Credit Facility consists of two components: (i) a $450.0 million Revolver, and (ii) a $200.0 million Term Loan, up to $50.0 million of which will be available on a delayed draw basis for up to 364 days after the closing date.

The Revolver includes an accordion feature that provides the Company with additional capacity, subject to the satisfaction of customary terms and conditions, of up to $250.0 million. The Revolver will initially mature in July 2025, four years from the closing date, with two six-month as-of-right extension options available, which, if exercised, would extend the maturity to July 2026. The Term Loan has a five year term and will mature in July 2026. The Term Loan is prepayable without penalty for the entire term of the loan. Borrowings under the Revolver will bear interest at a rate of LIBOR plus a spread of 1.20% to 1.80%, depending on the Company's leverage ratio. The Term Loan will bear interest at a rate of LIBOR plus a spread of 1.20% to 1.70%, depending on the Company's leverage ratio. Given the Company's current leverage ratio, the initial spread to LIBOR is set at 1.25% for the Revolver and 1.20% for the Term Loan. The Amended Credit Facility also features a sustainability-linked pricing component whereby the spread will decrease by 0.01% if Easterly achieves certain sustainability targets.

On August 16, 2021, the Company completed an underwritten public offering of an aggregate of 6,300,000 shares of the Company’s common stock offered solely on a forward basis in connection with forward sale agreements entered into with certain financial institutions, acting as forward purchasers. The Company expects to physically settle the forward sale agreements and receive proceeds, subject to certain adjustments, upon one or more such physical settlements within approximately one year from the date of the closing of the offering. The Company did not initially receive any proceeds from the sale of shares by the forward purchasers. Upon settlement of the forward sale agreements, the offering is expected to result in approximately $136.3 million of net proceeds to the Company, assuming the forward sale agreements are physically settled in full.

During the quarter ended September 30, 2021, the Company issued 2,114,408 shares of the Company’s common stock through its 2019 ATM Programs at a net weighted average price of $23.65 per share, raising net proceeds to the Company of approximately $50.0 million. All shares issued in the quarter ended September 30, 2021 were issued in settlement of certain forward sales transactions entered into in prior quarters.

As of the date of this release, the Company expects to receive net proceeds of approximately $177.7 million from the sale of 8,185,289 shares of the Company’s common stock that have not yet been settled pursuant to the Underwritten Equity Offering and under the Company’s December 2019 ATM Program, assuming these forward sales transactions are physically settled in full using a net weighted average initial forward sales price of $21.71 per share

Dividend

On October 28, 2021, the Board of Directors of Easterly approved a cash dividend for the third quarter of 2021 in the amount of $0.265 per common share. The dividend will be payable November 24, 2021 to shareholders of record on November 12, 2021.

Subsequent Events

On October 13, 2021, the Company announced the formation of a joint venture (the “JV”), which will serve as the investment vehicle for the acquisition of an anticipated 1,214,165 leased square foot portfolio of 10 properties (the “VA Portfolio”) for an aggregate contractual purchase price of approximately $635.6 million. The VA Portfolio is 100% leased to the Department of Veterans Affairs (VA) with a weighted average lease term of 19.6 years. Easterly’s JV partner will retain a 47.0% stake in the JV, subject to adjustment as set forth in the applicable JV documentation. Easterly will retain a 53.0% stake in the JV. Easterly will also receive asset management fees from the JV partner and be responsible for the day-to-day management of the properties.

The 100% build-to-suit VA Portfolio is entirely comprised of state-of-the-art, Class A Green Globe® Certified facilities, either recently delivered or under construction. On October 13, 2021, the JV closed on the acquisition of two of the 10 properties in the VA Portfolio, which are currently operating. Further, and subject to the completion of customary closing conditions, the JV expects to close on the acquisition of the remaining eight properties on a rolling basis by the end of 2023, in connection with construction completion and lease commencement dates. Once delivered, these facilities will be the newest VA medical care centers in six of the 18 Veterans Integrated Services Networks (VISNs), which six VISNs offer critical healthcare services for approximately 7.2 million veterans, or approximately one third of the entire U.S. veteran population.

On October 14, 2021, Easterly Government Properties LP, the Company’s operating partnership, issued and sold an aggregate of $250.0 million (upsized from $200.0 million) fixed rate, senior unsecured notes (the “Notes”) pursuant to the previously announced note purchase agreement. The Notes were issued and sold in the following two tranches:

  • $50.0 million 2.62% Series A Senior Notes due October 14, 2028
  • $200.0 million 2.89% Series B Senior Notes due October 14, 2030

The weighted average maturity of the Notes is 8.6 years, and the weighted average interest rate is 2.84%.

On October 14, 2021, the Company acquired a 489,316 leased square foot facility primarily leased to the United States Citizenship and Immigration Services (USCIS) located in the metropolitan region of Kansas City, Missouri (“USCIS - Kansas City”). USCIS - Kansas City, a single-story facility that was substantially renovated-to-suit in 1999, is leased primarily to USCIS along with smaller private sector tenants. With the majority of the building leased to USCIS through 2042 and serving as the agency’s National Benefits Center (NBC), the total weighted average lease expiration date for the facility is February 2036. Should all in-place tenant renewal options be exercised, the weighted average lease expiration date for the facility could be as late as January 2045.

On November 1, 2021, the Company acquired an 80,000 leased square foot VA Outpatient Clinic located in the Midwest United States. This state-of-the-art, build-to-suit outpatient clinic was completed in 2021 and recently achieved a Two Green Globes® certification. This facility is leased to the VA for an initial, non-cancelable lease term of 20 years that does not expire until May 2041. The facility provides a wide range of medical and ancillary services including, but not limited to primary care, mental health, audiology, optometry, dermatology, radiology, and prosthetics.

Year to date, Easterly has acquired, either directly or through the JV, 10 properties for a total pro rata contractual purchase price of approximately $321.3 million, exceeding its increased $300 million acquisition volume target for the year. As of the date of this release, Easterly owns, directly or through the JV, 87 properties totaling approximately 8.3 million square feet.

Guidance

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

Outlook for the 12 Months Ending December 31, 2021

The Company is maintaining its guidance for 2021 FFO per share on a fully diluted basis, as increased by the Company on June 30, 2021, in a range of $1.30 - $1.32.

 

 

Low

 

 

High

Net income (loss) per share – fully diluted basis

 

$

0.30

 

 

 

0.32

Plus: real estate depreciation and amortization

 

$

1.00

 

 

 

1.00

FFO per share – fully diluted basis

 

$

1.30

 

 

 

1.32

This guidance reflects an increase in its 2021 targeted acquisition volume to $350.0 million, from $300.0 million previously (including acquisitions through the JV at the Company’s pro rata share of the contractual purchase price), and up to $25.0 million of gross development-related investment during 2021.

Outlook for the 12 Months Ending December 31, 2022

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

 

 

Low

 

 

High

Net income (loss) per share – fully diluted basis

 

$

0.27

 

 

 

0.29

Plus: real estate depreciation and amortization

 

$

1.07

 

 

 

1.07

FFO per share – fully diluted basis

 

$

1.34

 

 

 

1.36

This guidance assumes $200.0 – $300.0 million of acquisitions (including acquisitions through the JV at the Company’s pro rata share of the contractual purchase price) and up to $25.0 million of gross development-related investment during 2022.

Non-GAAP Supplemental Financial Measures

This section contains definitions of certain non-GAAP financial measures and other terms that the Company uses in this press release and, where applicable, the reasons why management believes these non-GAAP financial measures provide useful information to investors about the Company’s financial condition and results of operations and the other purposes for which management uses the measures. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP. Additional detail can be found in the Company’s most recent annual report on Form 10-K and quarterly report on Form 10-Q, as well as other documents filed with or furnished to the Securities and Exchange Commission from time to time.

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

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

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

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

Net Debt and Adjusted Net Debt. Net Debt represents consolidated debt (reported in accordance with GAAP) adjusted to exclude unamortized premiums and discounts and deferred financing fees, less cash and cash equivalents. By excluding these items, the result provides an estimate of the contractual amount of borrowed capital to be repaid, net of cash available to repay it. The Company believes this calculation constitutes a beneficial supplemental non-GAAP financial disclosure to investors in understanding its financial condition. Adjusted Net Debt is Net Debt reduced by 1) for each project under construction or in design, the lesser of i) outstanding lump-sum reimbursement amounts and ii) the cost to date, 2) 40% times the amount by which the cost to date exceeds total lump-sum reimbursement amounts for each project under construction or in design and 3) outstanding lump-sum reimbursement amounts for projects previously completed. These adjustments are made to 1) remove the estimated portion of each project under construction, in design or previously completed that has been financed with debt which may be repaid with outstanding cost reimbursement payments from the US Government and 2) remove the estimated portion of each project under construction or in design, in excess of total lump-sum reimbursements, that has been financed with debt but has not yet produced earnings. See page 20 of the Company’s Q3 2021 Supplemental Information Package for further information. The Company's method of calculating Net Debt and Adjusted Net Debt may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

Other Definitions

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

Conference Call Information

The Company will host a webcast and conference call at 11:00am Eastern time on November 2, 2021 to review the third quarter 2021 performance, discuss recent events and conduct a question-and-answer session. The number to call is 1-877-705-6003 (domestic) and 1-201-493-6725 (international). A live webcast will be available in the Investor Relations section of the Company’s website. A replay of the conference call will be available through November 16, 2021 by dialing 844-512-2921 (domestic) and 1-412-317-6671 (international) and entering the passcode 13724086. Please note that the full text of the press release and supplemental information package are available through the Company’s website at ir.easterlyreit.com.

About Easterly Government Properties, Inc.

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

Forward Looking Statements

We make statements in this press release that are considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, which are usually identified by the use of words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “may,” “plans,” “projects,” “seeks,” “should,” “will,” and variations of such words or similar expressions and include our guidance with respect to Net income (loss) and FFO per share on a fully diluted basis. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement in this press release for purposes of complying with those safe harbor provisions. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation: risks associated with our dependence on the U.S. Government and its agencies for substantially all of our revenues; risks associated with ownership and development of real estate; the risk of decreased rental rates or increased vacancy rates; loss of key personnel; the continuing adverse impact of the novel coronavirus (COVID-19) on the U.S., regional and global economies and on our financial condition and results of operations; general volatility of the capital and credit markets and the market price of our common stock; the risk we may lose one or more major tenants; difficulties in completing and successfully integrating acquisitions; failure of acquisitions or development projects to occur at anticipated levels or to yield anticipated results; risks associated with our joint venture activities; risks associated with actual or threatened terrorist attacks; intense competition in the real estate market that may limit our ability to attract or retain tenants or re-lease space; insufficient amounts of insurance or exposure to events that are either uninsured or underinsured; uncertainties and risks related to adverse weather conditions, natural disasters and climate change; exposure to liability relating to environmental and health and safety matters; limited ability to dispose of assets because of the relative illiquidity of real estate investments and the nature of our assets; exposure to litigation or other claims; risks associated with breaches of our data security; risks associated with our indebtedness; and other risks and uncertainties detailed in the “Risk Factors” section of our Form 10-K for the year ended December 31, 2020, filed with the Securities and Exchange Commission (SEC) on February 24, 2021, in the “Risk Factors” section of our Form 10-Q for the quarter ended September 30, 2021, to be filed with the SEC on or about November 2, 2021, and under the heading “Risk Factors” in our other public filings. In addition, our anticipated qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code of 1986, or the Code, and depends on our ability to meet the various requirements imposed by the Code through actual operating results, distribution levels and diversity of stock ownership. We assume no obligation to update publicly any forward looking statements, whether as a result of new information, future events or otherwise.

 

Balance Sheet

(Unaudited, in thousands, except share amounts)

 

 

 

September 30, 2021

 

 

December 31, 2020

 

Assets

 

 

 

 

 

 

 

 

Real estate properties, net

 

$

2,287,208

 

 

$

2,208,661

 

Cash and cash equivalents

 

 

16,068

 

 

 

8,465

 

Restricted cash

 

 

7,680

 

 

 

6,204

 

Tenant accounts receivable

 

 

52,789

 

 

 

45,077

 

Intangible assets, net

 

 

157,906

 

 

 

163,387

 

Prepaid expenses and other assets

 

 

34,319

 

 

 

25,746

 

Total assets

 

$

2,555,970

 

 

$

2,457,540

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Revolving credit facility

 

 

112,500

 

 

 

79,250

 

Term loan facilities, net

 

 

248,479

 

 

 

248,966

 

Notes payable, net

 

 

447,215

 

 

 

447,171

 

Mortgage notes payable, net

 

 

200,021

 

 

 

202,871

 

Intangible liabilities, net

 

 

20,686

 

 

 

25,406

 

Deferred revenue

 

 

89,077

 

 

 

92,576

 

Interest rate swaps

 

 

8,506

 

 

 

12,781

 

Accounts payable, accrued expenses and other liabilities

 

 

58,776

 

 

 

48,549

 

Total liabilities

 

 

1,185,260

 

 

 

1,157,570

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

86,116,538 and 82,106,256 shares issued and outstanding at

September 30, 2021 and December 31, 2020, respectively.

 

 

861

 

 

 

821

 

Additional paid-in capital

 

 

1,521,446

 

 

 

1,424,787

 

Retained earnings

 

 

55,134

 

 

 

31,965

 

Cumulative dividends

 

 

(357,069

)

 

 

(291,652

)

Accumulated other comprehensive loss

 

 

(7,526

)

 

 

(11,351

)

Total stockholders' equity

 

 

1,212,846

 

 

 

1,154,570

 

Non-controlling interest in Operating Partnership

 

 

157,864

 

 

 

145,400

 

Total equity

 

 

1,370,710

 

 

 

1,299,970

 

Total liabilities and equity

 

$

2,555,970

 

 

$

2,457,540

 

 

Income Statement

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

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2021

 

 

September 30, 2020

 

 

September 30, 2021

 

 

September 30, 2020

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

67,439

 

 

$

59,843

 

 

$

197,713

 

 

$

175,976

 

Tenant reimbursements

 

 

1,527

 

 

 

682

 

 

 

3,746

 

 

 

2,269

 

Other income

 

 

642

 

 

 

606

 

 

 

1,764

 

 

 

1,630

 

Total revenues

 

 

69,608

 

 

 

61,131

 

 

 

203,223

 

 

 

179,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

15,188

 

 

 

12,313

 

 

 

41,578

 

 

 

34,486

 

Real estate taxes

 

 

7,626

 

 

 

6,803

 

 

 

22,465

 

 

 

19,982

 

Depreciation and amortization

 

 

22,765

 

 

 

23,522

 

 

 

67,615

 

 

 

70,732

 

Acquisition costs

 

 

518

 

 

 

467

 

 

 

1,488

 

 

 

1,673

 

Corporate general and administrative

 

 

5,893

 

 

 

4,577

 

 

 

17,469

 

 

 

15,565

 

Total expenses

 

 

51,990

 

 

 

47,682

 

 

 

150,615

 

 

 

142,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(9,353

)

 

 

(8,628

)

 

 

(27,739

)

 

 

(26,535

)

Gain on the sale of operating property

 

 

777

 

 

 

-

 

 

 

1,307

 

 

 

-

 

Net income

 

 

9,042

 

 

 

4,821

 

 

 

26,176

 

 

 

10,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interest in Operating Partnership

 

 

(1,065

)

 

 

(557

)

 

 

(3,007

)

 

 

(1,275

)

Net income available to Easterly Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties, Inc.

 

$

7,977

 

 

$

4,264

 

 

$

23,169

 

 

$

9,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Easterly Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties, Inc. per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.09

 

 

$

0.05

 

 

$

0.27

 

 

$

0.12

 

Diluted

 

$

0.09

 

 

$

0.05

 

 

$

0.27

 

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

83,961,693

 

 

 

80,334,976

 

 

 

83,306,654

 

 

 

77,144,791

 

Diluted

 

 

84,472,257

 

 

 

80,928,844

 

 

 

83,774,752

 

 

 

77,745,370

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, per share - fully diluted basis

 

$

0.09

 

 

$

0.05

 

 

$

0.28

 

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

fully diluted basis

 

 

95,275,184

 

 

 

90,843,542

 

 

 

94,205,897

 

 

 

87,460,854

 

 

EBITDA, FFO and CAD

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

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2021

 

 

September 30, 2020

 

 

September 30, 2021

 

 

September 30, 2020

 

Net income

 

$

9,042

 

 

$

4,821

 

 

$

26,176

 

 

$

10,902

 

Depreciation and amortization

 

 

22,765

 

 

 

23,522

 

 

 

67,615

 

 

 

70,732

 

Interest expense

 

 

9,353

 

 

 

8,628

 

 

 

27,739

 

 

 

26,535

 

Tax expense

 

 

86

 

 

 

39

 

 

 

397

 

 

 

305

 

Gain on the sale of operating property

 

 

(777

)

 

 

-

 

 

 

(1,307

)

 

 

-

 

EBITDA

 

$

40,469

 

 

$

37,010

 

 

$

120,620

 

 

$

108,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma adjustments(1)

 

 

(35

)

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma EBITDA

 

$

40,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

9,042

 

 

$

4,821

 

 

$

26,176

 

 

$

10,902

 

Depreciation of real estate assets

 

 

22,741

 

 

 

23,522

 

 

 

67,561

 

 

 

70,732

 

Gain on the sale of operating property

 

 

(777

)

 

 

-

 

 

 

(1,307

)

 

 

-

 

FFO

 

$

31,006

 

 

$

28,343

 

 

$

92,430

 

 

$

81,634

 

Adjustments to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition costs

 

 

518

 

 

 

467

 

 

 

1,488

 

 

 

1,673

 

Straight-line rent and other non-cash adjustments

 

 

(1,580

)

 

 

(777

)

 

 

(4,317

)

 

 

(2,106

)

Amortization of above-/below-market leases

 

 

(1,058

)

 

 

(1,451

)

 

 

(3,569

)

 

 

(4,499

)

Amortization of deferred revenue

 

 

(1,398

)

 

 

(744

)

 

 

(4,217

)

 

 

(2,138

)

Non-cash interest expense

 

 

380

 

 

 

360

 

 

 

1,107

 

 

 

1,078

 

Non-cash compensation

 

 

1,333

 

 

 

1,035

 

 

 

3,700

 

 

 

3,056

 

Depreciation of non-real estate assets

 

 

24

 

 

 

-

 

 

 

54

 

 

 

-

 

FFO, as Adjusted

 

$

29,225

 

 

$

27,233

 

 

$

86,676

 

 

$

78,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, per share - fully diluted basis

 

$

0.33

 

 

$

0.31

 

 

$

0.98

 

 

$

0.93

 

FFO, as Adjusted, per share - fully diluted basis

 

$

0.31

 

 

$

0.30

 

 

$

0.92

 

 

$

0.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, as Adjusted

 

$

29,225

 

 

$

27,233

 

 

$

86,676

 

 

$

78,698

 

Acquisition costs

 

 

(518

)

 

 

(467

)

 

 

(1,488

)

 

 

(1,673

)

Principal amortization

 

 

(1,062

)

 

 

(887

)

 

 

(2,948

)

 

 

(2,635

)

Maintenance capital expenditures

 

 

(1,293

)

 

 

(2,361

)

 

 

(6,305

)

 

 

(4,884

)

Contractual tenant improvements

 

 

(241

)

 

 

(550

)

 

 

(2,168

)

 

 

(1,308

)

Cash Available for Distribution (CAD)

 

$

26,111

 

 

$

22,968

 

 

$

73,767

 

 

$

68,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

fully diluted basis

 

 

95,275,184

 

 

 

90,843,542

 

 

 

94,205,897

 

 

 

87,460,854

 

 

1 Pro forma assuming a full quarter of operations from one property acquired and one property disposed of in the third quarter of 2021.

 

Net Debt and Adjusted Net Debt

(Unaudited, in thousands)

 

 

September 30, 2021

 

 

Total Debt(1)

$

1,013,743

 

 

Less: cash and cash equivalents

 

(16,068

)

 

Net Debt

$

997,675

 

 

Less: adjustment for development projects(2)

 

(11,773

)

 

Adjusted Net Debt

$

985,902

 

 

 

 

 

 

 

1 Excludes unamortized premiums / discounts and deferred financing fees.

2 See definition of Adjusted Net Debt on Page 6.

 


© Business Wire 2021
All news about EASTERLY GOVERNMENT PROPERTIES, INC.
09/14Truist Securities Trims Price Target on Easterly Government Properties to $20 From $21,..
MT
09/07Easterly Government Properties Releases Inaugural Environmental, Social, and Governance..
BU
08/29RBC Capital Trims Price Target on Easterly Government Properties to $20 From $21, Maint..
MT
08/24Easterly Government Properties Buys US District Courthouse in Iowa
MT
08/24Easterly Government Properties Acquires 28,900 SF U.S. District Courthouse in Council B..
BU
08/24Easterly Government Properties Acquires 28,900 SF U.S. District Courthouse in Council B..
CI
08/03Easterly Government Properties : Investor Presentation - August 2022
PU
08/03Easterly Government Properties To Participate in NYSE Real Estate Investor Access Day
BU
08/02EASTERLY GOVERNMENT PROPERTIES, INC. Management's Discussion and Analysis of Financial..
AQ
08/02Transcript : Easterly Government Properties, Inc., Q2 2022 Earnings Call, Aug..
CI
More news
Analyst Recommendations on EASTERLY GOVERNMENT PROPERTIES, INC.
More recommendations
Financials (USD)
Sales 2022 299 M - -
Net income 2022 31,1 M - -
Net Debt 2022 1 492 M - -
P/E ratio 2022 45,8x
Yield 2022 6,72%
Capitalization 1 435 M 1 435 M -
EV / Sales 2022 9,79x
EV / Sales 2023 9,05x
Nbr of Employees 53
Free-Float 99,6%
Chart EASTERLY GOVERNMENT PROPERTIES, INC.
Duration : Period :
Easterly Government Properties, Inc. Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends EASTERLY GOVERNMENT PROPERTIES, INC.
Short TermMid-TermLong Term
TrendsBearishBearishBearish
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus OUTPERFORM
Number of Analysts 7
Last Close Price 15,81 $
Average target price 21,17 $
Spread / Average Target 33,9%
EPS Revisions
Managers and Directors
William Cattell Trimble President, Chief Executive Officer & Director
Megan G. Baivier Executive VP, Chief Financial & Operating Officer
Darrell William Crate Chairman
William Harrison Binnie Independent Director
Cynthia A. Fisher Independent Director
Sector and Competitors
1st jan.Capi. (M$)
EASTERLY GOVERNMENT PROPERTIES, INC.-31.02%1 435
EQUINIX, INC.-31.24%52 968
REALTY INCOME CORPORATION-13.66%37 610
DIGITAL REALTY TRUST, INC.-41.57%29 252
ALEXANDRIA REAL ESTATE EQUITIES, INC.-37.45%22 755
W. P. CAREY INC.-4.36%14 422