WASHINGTON–(BUSINESS WIRE)–Easterly Government Properties, Inc. (NYSE: DEA) (the “Company” or
“Easterly”), a fully integrated real estate investment trust (“REIT”)
focused primarily on the acquisition, development and management of
Class A commercial properties leased to the U.S. Government, today
announced its results of operations for the quarter ended March 31, 2019.
Highlights for the Quarter Ended March 31, 2019:
- Net loss of $0.5 million, or $0.01 per share on a fully diluted basis
- FFO of $22.0 million, or $0.31 per share on a fully diluted basis
-
FFO, as Adjusted of $20.8 million, or $0.29 per share on a fully
diluted basis - CAD of $18.5 million
-
Completed the acquisition of the final three of the 14 properties in
the Company’s previously announced portfolio acquisition. The three
properties represent an aggregate of 355,426 square feet and were
acquired for a combined purchase price of $152.5 million -
Issued 6.7 million shares of common stock in exchange for
approximately $119.2 million in gross proceeds, settling a portion of
the forward sales agreements entered into in connection with the June
2018 underwritten public offering of 20.7 million shares of the
Company’s common stock -
Launched a new ATM program pursuant to which the Company may issue and
sell shares of common stock having an aggregate offering price of up
to $200.0 million including through the sale of shares on a forward
basis (“2019 ATM Program”) - Maintained portfolio occupancy at 100%
“Easterly is a company built on secure, recurring cash flows backed by
the full faith and credit of our largest tenant, the U.S. Government,”
said William C. Trimble, III, Easterly’s Chief Executive Officer. “We
believe the underlying credit quality of our 100% leased portfolio
provides for superior risk adjusted returns.”
Financial Results for the Quarter Ended March 31, 2019:
Net loss of $0.5 million, or $0.01 per share on a fully diluted basis
FFO of $22.0 million, or $0.31 per share on a fully diluted basis
FFO, as Adjusted of $20.8 million, or $0.29 per share on a fully diluted
basis
CAD of $18.5 million
Portfolio Operations
As of March 31, 2019, the Company wholly owned 65 operating properties
in the United States, encompassing approximately 5.6 million square feet
in the aggregate, 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. As of March 31,
2019, the portfolio had a weighted average age of 13.0 years, based upon
the date the property was built or renovated-to-suit, was 100% occupied,
and had a weighted average remaining lease term of 7.3 years.
Acquisitions and Development Activities
On January 31, 2019, the Company completed the acquisition of the final
three of the 14 properties in the Company’s previously announced
portfolio acquisition. The three properties represent an aggregate of
355,426 square feet and were acquired for a combined purchase price of
$152.5 million. The three properties include:
-
DEA – Sterling, VA
DEA – Sterling serves as a
special testing and research laboratory to assist the Drug Enforcement
Administration (DEA) in performing mission critical forensic analyses.
The 49,692-square foot facility was built-to-suit in 2001 and includes
evidence rooms, computer labs, cryptography and various other
specialized laboratories. The facility is 100% leased through 2020. -
FDA – College Park, MD
FDA – College Park houses a
laboratory for the Food and Drug Administration’s (FDA) Center for
Food Safety and Applied Nutrition (CFSAN), one of the FDA’s seven
product-oriented centers. The 80,677-square foot office and laboratory
was built-to-suit in 2004 and is 100% leased through 2029. The
facility is part of the University of Maryland’s Research Park and is
located two blocks from CFSAN headquarters in the Harvey W. Wiley
Building, forming a campus which links university researchers,
students and staff with federal laboratories and private sector
companies. -
Various GSA – Portland, OR
Various GSA – Portland, a
Class A trophy multi-tenanted asset, was built in 2002 and is
strategically located within Portland’s Central City Plan District
along the MAX light rail system. The 225,057-square foot facility is
occupied by tenants such as the U.S. Department of Agriculture (USDA),
U.S. Army Corp of Engineers (ACOE), Federal Bureau of Investigation
(FBI) and the Bureau of Alcohol, Tobacco, Firearms and Explosives
(ATF).
Balance Sheet and Capital Markets Activity
As of March 31, 2019, the Company had total indebtedness of $819.8
million comprised of $184.5 million outstanding on its revolving credit
facility, $150.0 million outstanding on its 2018 term loan facility,
$100.0 million outstanding on its 2016 term loan facility, $175.0
million of senior unsecured notes, and $210.3 million of mortgage debt
(excluding unamortized premiums and discounts and deferred financing
fees). At March 31, 2019, Easterly’s outstanding debt had a weighted
average maturity of 6.2 years and a weighted average interest rate of
3.7%. As of March 31, 2019, Easterly’s Net Debt to total enterprise
value was 36.6% and its Net Debt to annualized quarterly EBITDA and
Adjusted Net Debt to annualized quarterly pro-forma EBITDA ratios were
6.7x and 6.1x, respectively.
On March 4, 2019, the Company launched its 2019 ATM Program, pursuant to
which the Company may issue and sell shares of common stock having an
aggregate offering price of up to $200.0 million from time to time in
negotiated transactions or transactions that are deemed to be
“at-the-market” offerings through the applicable sales agents. Under the
2019 ATM Program, the Company may also enter into one or more forward
transactions under separate master forward sale confirmations and
related supplemental confirmations with certain sales agents or their
affiliates for the sale of shares of common stock on a forward basis.
During the quarter ended March 31, 2019, the Company issued 366,455
shares of the Company’s common stock at a weighted average price of
$17.93 per share through the Company’s previously existing ATM program,
raising gross proceeds of approximately $6.6 million to maintain balance
sheet strength.
Dividend
On May 2, 2019, the Board of Directors of Easterly approved a cash
dividend for the first quarter of 2019 in the amount of $0.26 per common
share. The dividend will be payable June 27, 2019 to shareholders of
record on June 10, 2019.
Outlook for the 12 Months Ending December 31,
2019
The Company is reiterating its guidance for 2019 FFO per share on a
fully diluted basis in a range of $1.16 – $1.20.
| Low | High | ||||||||||||
| Net income (loss) per share – fully diluted basis | $ | 0.04 | 0.08 | ||||||||||
| Plus: real estate depreciation and amortization | $ | 1.12 | 1.12 | ||||||||||
| FFO per share – fully diluted basis | $ | 1.16 | 1.20 | ||||||||||
This guidance assumes $200 million of acquisitions, not including the Q1
2019 closings of the final three properties in the 14-property
portfolio, and $75 – $100 million of gross development-related
investment during 2019.
The Company’s guidance for 2019 FFO per share on a fully diluted basis
represents expected FFO, as Adjusted per share on a fully diluted basis
growth of approximately 6% to 11%.
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.
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 SEC 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, income 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 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, 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.
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) the lesser of i) anticipated lump-sum
reimbursement amounts and ii) the cost to date for each project under
construction and 2) 40% times the amount by which the cost to date
exceeds anticipated lump-sum reimbursement amounts for each project
under construction. These adjustments are made to 1) remove the
estimated portion of each project under construction that has been
financed with debt which may be repaid with anticipated cost
reimbursement payments from the US Government and 2) remove the
estimated portion of each project under construction, in excess of
anticipated lump-sum reimbursements, that has been financed with debt
but has not yet produced earnings. See page 19 of the Company’s Q1 2019
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 10:00 a.m.
Eastern Standard time on May 7, 2019 to review the first quarter 2019
performance, discuss recent events and conduct a question-and-answer
session. The number to call is 1-877-705-6003 (domestic) and
1-201-493-6725 (international). A live webcast will be available in the
Investor Relations section of the Company’s website. A replay of the
conference call will be available through May 21, 2019 by dialing
844-512-2921 (domestic) and 1-412-317-6671 (international) and entering
the passcode 13689856. 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; 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 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, 2018, filed with the
Securities and Exchange Commission on February 28, 2019 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) |
|||||||||||
| 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, |
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 | |||||||
|
Income Statement |
|||||||||||
|
(Unaudited, in thousands, except share and per share amounts) |
|||||||||||
| Three Months Ended | |||||||||||
| March 31, 2019 | March 31, 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, |
$ | (416 | ) | $ | 1,519 | ||||||
|
Net income (loss) available to Easterly Government Properties, |
|||||||||||
| 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 | |||||||||
| Net income (loss), per share – fully diluted basis | $ | (0.01 | ) | $ | 0.03 | ||||||
| Weighted average common shares outstanding – | |||||||||||
|
fully diluted basis |
70,831,727 | 53,813,881 | |||||||||
|
EBITDA, FFO and CAD |
|||||||||||
|
(Unaudited, in thousands, except share and per share amounts) |
|||||||||||
| Three Months Ended | |||||||||||
| March 31, 2019 | March 31, 2018 | ||||||||||
| Net income (loss) | $ | (481 | ) | $ | 1,815 | ||||||
| Depreciation and amortization | 22,451 | 14,634 | |||||||||
| Interest expense | 8,132 | 5,582 | |||||||||
| EBITDA | $ | 30,102 | $ | 22,031 | |||||||
| Pro forma adjustments(1) | 793 | ||||||||||
| Pro forma EBITDA | $ | 30,895 | |||||||||
| Net income (loss) | $ | (481 | ) | $ | 1,815 | ||||||
| Depreciation and amortization | 22,451 | 14,634 | |||||||||
| Funds From Operations (FFO) | $ | 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 | |||||||||
| Funds From Operations, as Adjusted | $ | 20,793 | $ | 13,728 | |||||||
| FFO, per share – fully diluted basis | $ | 0.31 | $ | 0.31 | |||||||
| FFO, as Adjusted, per share – fully diluted basis | $ | 0.29 | $ | 0.26 | |||||||
| Funds From Operations, as Adjusted | $ | 20,793 | $ | 13,728 | |||||||
| Acquisition costs | (470 | ) | (224 | ) | |||||||
| Principal amortization | (836 | ) | (763 | ) | |||||||
| Maintenance capital expenditures | (902 | ) | (466 | ) | |||||||
| Contractual tenant improvements | (38 | ) | (95 | ) | |||||||
| Cash Available for Distribution (CAD) | $ | 18,547 | $ | 12,180 | |||||||
| Weighted average common shares outstanding – | |||||||||||
| fully diluted basis | 70,831,727 | 53,813,881 | |||||||||
|
1 Pro-forma assuming a full quarter of operations from the three properties acquired in the first quarter of 2019. |
| March 31, 2019 | ||||||
| Total Debt(1) | $ | 819,810 | ||||
| Less: Cash and cash equivalents | (8,663 | ) | ||||
| Net Debt | $ | 811,147 | ||||
| Less: Adjustment for projects under construction(2) | (59,949 | ) | ||||
| Adjusted Net Debt | $ | 751,198 | ||||
|
1 Excludes unamortized premiums / discounts and deferred financing fees. |
| 2 See definition of Adjusted Net Debt on Page 4. |
Contacts
Easterly Government Properties, Inc.
Lindsay S. Winterhalter
Vice
President, Investor Relations & Operations
202-596-3947
[email protected]
