UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
September 13, 2018
Easterly Government Properties, Inc.
(Exact name of Registrant as Specified in Its Charter)
|
Maryland |
001-36834 |
47-2047728 |
|
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
|
|
|
|
2101 L Street NW, Suite 650, Washington, D.C. |
|
20037 |
|
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code: (202) 595-9500
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
|
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
On September 13, 2018, Easterly Government Properties, Inc. (the “Company”), through wholly-owned subsidiaries of its operating partnership, Easterly Government Properties LP (the “Operating Partnership”), completed the acquisition of eight of the properties in the Company’s previously announced acquisition of a portfolio of 14 properties from affiliates of Saban Real Estate LLC, an unaffiliated third party, pursuant to a purchase and sale agreement entered into on June 15, 2018 (collectively, these 14 properties are referred to herein as the “portfolio properties”). The acquisition of these eight properties was originally reported on a Current Report on Form 8-K, filed by the Company with the Securities and Exchange Commission (the “SEC”) on September 19, 2018 (the “Original Report”). This amendment to the Original Report is being filed to provide the historical financial statements required by Item 9.01(a) of Form 8-K and the pro forma financial information required by Item 9.01(b) of Form 8-K, which financial statements and information were not included in the Original Report as permitted by Item 9.01(a)(4) and Item 9.01(b)(2) of Form 8-K. This Current Report on Form 8-K/A should be read in conjunction with the Original Report.
On October 22, 2018, the Company filed a Current Report Form 8-K (the “Second Report”) disclosing the acquisition by subsidiaries of the Operating Partnership of three of the remaining six portfolio properties on October 16, 2018. The financial information required by Item 9.01(a) and (b) of Form 8-K for these three portfolio properties is not reflected in the financial information contained in Exhibits 99.1 and 99.2 but will be filed by amendment to the Second Report no later than 71 days following the date that the Second Report was required to be filed.
The Company expects to acquire the remaining three portfolio properties subject to the satisfaction of customary closing conditions. There can be no assurance that the remaining three portfolio properties will be acquired or, if they are, what the exact timing of the purchase will be.
Item 9.01 Financial Statements and Exhibits.
|
(a) |
Financial Statements of Businesses Acquired. |
|
|
The following financial statements for the Acquired Properties are attached hereto as Exhibit 99.1 and incorporated by reference herein: |
|
|
Independent Auditor's Report |
|
|
Acquired Properties – Combined Statements of Revenues and Certain Expenses for the Period Ended September 12, 2018 (unaudited) and the Year Ended December 31, 2017 |
|
|
Notes to the Combined Statements of Revenues and Certain Expenses |
|
(b) |
Pro Forma Financial Information. |
|
|
The following pro forma financial information for the Company are attached hereto as Exhibit 99.2 and incorporated by reference herein: |
|
|
Unaudited Pro Forma Consolidated Financial Statements |
|
|
Unaudited Pro Forma Consolidated Statement of Operations for the Nine Months Ended September 30, 2018 |
|
|
Unaudited Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2017 |
|
|
Notes to the Unaudited Pro Forma Consolidated Financial Statements |
|
(d) |
Exhibits. |
|
Exhibit |
|
Description |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
Unaudited Pro Forma Consolidated Financial Statements of the Company |
|
|
|
|
|
2
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
EASTERLY GOVERNMENT PROPERTIES, INC. |
||
|
|
|
|
|
By: |
|
/s/ William C. Trimble, III |
|
Name: |
|
William C. Trimble, III |
|
Title: |
|
Chief Executive Officer and President |
Date: November 29, 2018
3
CONSENT OF INDEPENDENT ACCOUNTANTS
We hereby consent to the incorporation by reference in the Registration Statements on Form S‑3 (Nos. 333-223736 and 333-210052) and Form S-8 (Nos. 333-223356 and 333-202008) of Easterly Government Properties, Inc. of our report dated November 29, 2018 relating to the combined statements of revenues and certain expenses of Acquired Properties, which appears in this Current Report on Form 8‑K/A.
/s/ PricewaterhouseCoopers LLP
Boston, Massachusetts
November 29, 2018
Exhibit 99.1
Report of Independent Auditors
To the Board of Directors of Easterly Government Properties, Inc.
We have audited the accompanying combined statements of revenues and certain expenses of Acquired Properties (which is comprised of the acquired properties described in Note 1), for the year ended December 31, 2017.
Management’s Responsibility for the Combined Statements of Revenues and Certain Expenses
Management is responsible for the preparation and fair presentation of the combined statements of revenues and certain expenses in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the combined statements of revenues and certain expenses that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on the combined statements of revenues and certain expenses based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the combined statements of revenues and certain expenses are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the combined statements of revenues and certain expenses. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the combined statements of revenues and certain expenses, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the Company’s preparation and fair presentation of the combined statements of revenues and certain expenses in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the combined statements of revenues and certain expenses. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the combined statements of revenues and certain expenses referred to above present fairly, in all material respects, the revenues and certain expenses described in Note 2 of Acquired Properties for the year ended December 31, 2017, in accordance with accounting principles generally accepted in the United States of America.
Basis of Accounting
As described in Note 2, the accompanying statements of revenues and certain expenses were prepared for the purpose of complying with the Rule 3-14 of the Securities and Exchange Commission’s Regulation S-X as described in Note 2 and are not intended to be a complete presentation of the Company’s revenues and expenses. Our opinion is not modified with respect to this matter.
Other Matter
The accompanying statements of revenue and certain expenses for the period ended September 12, 2018 was not audited, reviewed or compiled by us and, accordingly, we do not express an opinion or any of the form of assurance on it.
/s/ PricewaterhouseCoopers LLP
Boston, Massachusetts
November 29, 2018
1
COMBINED STATEMENTS OF REVENUES AND CERTAIN EXPENSES
(dollars in thousands)
|
|
|
Period Ended |
|
|
Year Ended |
|
||
|
|
|
September 12, 2018 |
|
|
December 31, 2017 |
|
||
|
|
|
(unaudited) |
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
17,821 |
|
|
$ |
25,446 |
|
|
Tenant reimbursements |
|
|
1,793 |
|
|
|
3,457 |
|
|
Other income |
|
|
403 |
|
|
|
574 |
|
|
Total revenues |
|
$ |
20,017 |
|
|
$ |
29,477 |
|
|
|
|
|
|
|
|
|
|
|
|
Certain expenses |
|
|
|
|
|
|
|
|
|
Property operating |
|
|
4,508 |
|
|
|
6,746 |
|
|
Real estate taxes |
|
|
2,594 |
|
|
|
3,806 |
|
|
Total certain expenses |
|
|
7,102 |
|
|
|
10,552 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues in excess of certain expenses |
|
$ |
12,915 |
|
|
$ |
18,925 |
|
The accompanying notes are an integral part of the statement of revenues and certain expenses.
2
ACQUIRED PROPERTIES
Notes to the Combined Statements of Revenues and Certain Expenses
(dollars in thousands)
Note 1 – Organization and Nature of Business
On September 13, 2018, Easterly Government Properties, Inc. (together with its consolidated subsidiaries, the “Company”) completed the acquisition of eight of the properties in the Company’s previously announced acquisition of a portfolio of 14 properties from affiliates of Saban Real Estate LLC, an unaffiliated third party, pursuant to a purchase and sale agreement entered into on June 15, 2018.
The eight properties (the “Acquired Properties”) were acquired in asset acquisitions and consist of the following:
Various GSA - Buffalo, NY
Various GSA - Buffalo, a 267,766-square foot multi-tenanted Class A office building completed in 2004, is primarily occupied by two federal agencies: the Department of Veterans Affairs (VA) and the Internal Revenue Service (IRS). It also houses one of the National Labor Relations Board’s 26 regional offices. The U.S. Government leases 94% of the 100% leased building.
Various GSA - Chicago, IL
Various GSA - Chicago, a multi-tenanted office building fully renovated in 1999, is strategically located next to Chicago O’Hare International Airport and serves as the Federal Aviation Administration’s (FAA) Great Lakes Regional Office, which oversees operations in eight states. The U.S. Department of Agriculture (USDA) also maintains a presence within the facility. The 239,331-square foot building is 96% leased.
TREAS - Parkersburg, WV
TREAS - Parkersburg, a 182,500-square foot build-to-suit property, was built in multiple phases in 2004 and 2006 and is 100% leased to the General Services Administration (GSA) for the beneficial use of the Bureau of Fiscal Service (BFS). This mission critical agency within the U.S. Department of Treasury has been located in Parkersburg since 1957 and currently occupies three buildings in the vicinity.
SSA - Charleston, WV
SSA - Charleston, a 110,000-square foot single tenant facility fully renovated in 2000, is occupied by the Office of Hearings Operations (OHO), a part of the Social Security Administration (SSA). The Charleston hearing office services three SSA field offices in Ohio and nine SSA field offices in West Virginia. The 100% leased facility features courtrooms, administrative offices and public service areas.
FBI - Pittsburgh, PA
FBI - Pittsburgh serves as one of 56 Federal Bureau of Investigation (FBI) field offices located throughout the country. The 100,054-square foot facility was built-to-suit for the FBI in 2001 and is 100% leased. This facility oversees operations for nine surrounding resident agencies located throughout Pennsylvania and the entirety of West Virginia.
GSA - Clarksburg, WV
GSA - Clarksburg serves as a multi-tenanted federal center for various federal tenants within the market area, including the FBI, Drug Enforcement Agency (DEA), SSA, Offices of the U.S. Attorneys, and Small Business Association (SBA). This 100% leased 63,760-square foot build-to-suit facility was constructed in 1999 and serves the five tenant agencies through a single GSA lease.
ICE - Pittsburgh, PA
ICE - Pittsburgh, a state-of-the-art, build-to-suit facility constructed in 2004, is occupied by the U.S. Immigration and Customs Enforcement (ICE), which works to promote homeland security and public safety with respect to border control, customs, trade and immigration for the surrounding Pittsburgh region. The Class A facility houses the Homeland Security Investigations (HSI) division, dedicated to combating criminal organizations illegally exploiting America’s travel, trade, financial and immigration systems. This 33,425-square foot facility is located adjacent to the FBI - Pittsburgh field office and is 76% leased.
SSA - Dallas, TX
SSA - Dallas is a 27,200-square foot build-to-suit facility 100% leased to the GSA for the beneficial use of the SSA. Built in 2005, this facility integrates state-of-the-art systems to serve as a local field office with superb access from one of Dallas’s busiest thoroughfares.
The accompanying combined statements of revenues and certain expenses (the “Statements”) relate to the combined operations of each of the Acquired Properties.
3
ACQUIRED PROPERTIES
Notes to the Combined Statements of Revenues and Certain Expenses
(dollars in thousands)
Note 2 – Summary of Significant Accounting Policies
Basis of Presentation
The Statements relate to the Acquired Properties and have been prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended, and accordingly, are not representative of the actual results of operations of the Acquired Properties for the period ended September 12, 2018 (unaudited) or for the year ended December 31, 2017, due to the exclusion of the following revenues and expenses which may not be comparable to the proposed future operations of the Acquired Properties:
|
|
• |
depreciation and amortization, |
|
|
• |
interest income and expense, |
|
|
• |
amortization of above and below market leases, and |
|
|
• |
other miscellaneous revenues and expenses not directly related to the proposed future operations of the Acquired Properties. |
Since the Acquired Properties were acquired from an unrelated third party, the Statements have been prepared for the most recent fiscal year and most recent interim period.
Principles of Combination
The Statements include selected accounts of the real estate operating assets and are presented on a combined basis as the Acquired Properties were under common control for all periods being presented.
Revenue Recognition
Rental income is recognized on the straight-line basis over the term of the related lease when collectability is reasonably assured. The straight-line rent adjustment decreased revenue for the Acquired Properties by approximately $0.2 million in the period ended September 12, 2018 (unaudited) and increased revenue by $1.4 million in the year ended December 31, 2017.
Tenant reimbursements include reimbursement for operating expenses which are determined by the base year operating expenses and are subject to reimbursement in subsequent years based on changes in the consumer price index for urban wage earners and clerical workers. This portion of rental income is recognized in the period in which it is earned. Tenant reimbursements also include amounts due from tenants for real estate taxes and other reimbursements. Real estate taxes over the base year are reimbursed by the tenant and are recognized as revenues in the period during which the revenues are earned.
Use of Estimates
Management has made a number of estimates and assumptions relating to the reporting and disclosure of revenues and certain expenses during the reporting period to prepare the accompanying Statement in conformity with accounting principles generally accepted in the United States of America. Actual results could differ from those estimates.
Unaudited Interim Combined Statement
The combined statement of revenues and certain expenses for the period ended September 12, 2018 is unaudited. In the opinion of management, this statement reflects all adjustments necessary for a fair statement of the results of the interim period in accordance with Rule 3-14 of Regulation S-X. All such adjustments are of a normal recurring nature.
4
ACQUIRED PROPERTIES
Notes to the Combined Statements of Revenues and Certain Expenses
(dollars in thousands)
The Acquired Properties are 98% leased to the U.S. Government and 2% leased to private tenants with various expiration dates extending to 2027. Minimum future rentals for non-cancelable lease terms at December 31, 2017 are as follows (unaudited):
|
|
|
Minimum |
|
|
|
Year |
|
Rent |
|
|
|
2018 |
|
$ |
24,232 |
|
|
2019 |
|
|
23,032 |
|
|
2020 |
|
|
19,341 |
|
|
2021 |
|
|
6,488 |
|
|
2022 |
|
|
4,372 |
|
|
Thereafter |
|
|
17,085 |
|
|
Total |
|
$ |
94,550 |
|
Total minimum future rentals presented above do not include amounts to be received as tenant reimbursements, straight-line rent adjustments, or other income.
Note 4 – Subsequent Events
Management has evaluated subsequent events through November 29, 2018, which is the date the financial statements were available to be issued and concluded that there are no items requiring adjustment of the financial statements or additional disclosure.
5
Exhibit 99.2
Easterly Government Properties, Inc.
Unaudited Pro Forma Consolidated Financial Statements
The unaudited pro forma consolidated financial statements (including notes thereto) of Easterly Government Properties, Inc. (the “Company”) are qualified in their entirety and should be read in conjunction with the consolidated financial statements for the fiscal year ended December 31, 2017, and related notes thereto, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 filed with the U.S. Securities and Exchange Commission (the “ SEC”) on March 1, 2018 and the consolidated financial statements for the nine months ended September 30, 2018, and related notes thereto, included in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2018 filed with the SEC on November 5, 2018.
On September 13, 2018, Easterly Government Properties, Inc. (together with its consolidated subsidiaries, the “Company”) completed the acquisition of eight of the properties in the Company’s previously announced acquisition of a portfolio of 14 properties from affiliates of Saban Real Estate LLC, an unaffiliated third party, pursuant to a purchase and sale agreement entered into on June 15, 2018.
The eight properties (the “Acquired Properties”) were acquired in asset acquisitions and consist of the following:
Various GSA - Buffalo, NY
Various GSA - Buffalo, a 267,766-square foot multi-tenanted Class A office building completed in 2004, is primarily occupied by two federal agencies: the Department of Veterans Affairs (VA) and the Internal Revenue Service (IRS). It also houses one of the National Labor Relations Board’s 26 regional offices. The U.S. Government leases 94% of the 100% leased building.
Various GSA - Chicago, IL
Various GSA - Chicago, a multi-tenanted office building fully renovated in 1999, is strategically located next to Chicago O’Hare International Airport and serves as the Federal Aviation Administration’s (FAA) Great Lakes Regional Office, which oversees operations in eight states. The U.S. Department of Agriculture (USDA) also maintains a presence within the facility. The 239,331-square foot building is 96% leased.
TREAS - Parkersburg, WV
TREAS - Parkersburg, a 182,500-square foot build-to-suit property, was built in multiple phases in 2004 and 2006 and is 100% leased to the General Services Administration (GSA) for the beneficial use of the Bureau of Fiscal Service (BFS). This mission critical agency within the U.S. Department of Treasury has been located in Parkersburg since 1957 and currently occupies three buildings in the vicinity.
SSA - Charleston, WV
SSA - Charleston, a 110,000-square foot single tenant facility fully renovated in 2000, is occupied by the Office of Hearings Operations (OHO), a part of the Social Security Administration (SSA). The Charleston hearing office services three SSA field offices in Ohio and nine SSA field offices in West Virginia. The 100% leased facility features courtrooms, administrative offices and public service areas.
FBI - Pittsburgh, PA
FBI - Pittsburgh serves as one of 56 Federal Bureau of Investigation (FBI) field offices located throughout the country. The 100,054-square foot facility was built-to-suit for the FBI in 2001 and is 100% leased. This facility oversees operations for nine surrounding resident agencies located throughout Pennsylvania and the entirety of West Virginia.
GSA - Clarksburg, WV
GSA - Clarksburg serves as a multi-tenanted federal center for various federal tenants within the market area, including the FBI, Drug Enforcement Agency (DEA), SSA, Offices of the U.S. Attorneys, and Small Business Association (SBA). This 100% leased 63,760-square foot build-to-suit facility was constructed in 1999 and serves the five tenant agencies through a single GSA lease.
ICE - Pittsburgh, PA
ICE - Pittsburgh, a state-of-the-art, build-to-suit facility constructed in 2004, is occupied by the U.S. Immigration and Customs Enforcement (ICE), which works to promote homeland security and public safety with respect to border control, customs, trade and immigration for the surrounding Pittsburgh region. The Class A facility houses the Homeland Security Investigations (HSI) division, dedicated to combating criminal organizations illegally exploiting America’s travel, trade, financial and immigration systems. This 33,425-square foot facility is located adjacent to the FBI - Pittsburgh field office and is 76% leased.
1
SSA - Dallas is a 27,200-square foot build-to-suit facility 100% leased to the GSA for the beneficial use of the SSA. Built in 2005, this facility integrates state-of-the-art systems to serve as a local field office with superb access from one of Dallas’s busiest thoroughfares.
The Acquired Properties had an aggregate purchase price of $245.4 million which was funded by the proceeds from the issuance of 7,226,756 shares of the Company’s common stock with a fair value of $139.1 million and borrowings of $106.3 million under our $150.0 million senior unsecured term loan facility.
The unaudited pro forma consolidated statements of operations for the year ended December 31, 2017 and the nine months ended September 30, 2018 are presented as if the acquisition of the Acquired Properties by the Company had occurred on January 1, 2017.
In management’s opinion, all adjustments necessary to reflect the acquisition of the Acquired Properties have been made.
The unaudited pro forma consolidated financial statements for the year ended December 31, 2017 and the nine months ended September 30, 2018 are not necessarily indicative of what the Company’s actual results of operations would have been assuming the transactions had occurred as of January 1, 2017, nor do they purport to represent our financial condition or results of operation for future periods.
2
Easterly Government Properties, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Nine Months Ended September 30, 2018
(Amounts in thousands, except share and per share amounts)
|
|
|
Easterly Government Properties, Inc. |
|
|
Acquired Properties |
|
|
Pro Forma Adjustments |
|
|
|
|
Company Pro Forma |
|
||||
|
|
|
(A) |
|
|
(B) |
|
|
|
|
|
|
|
|
(C) |
|
|||
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
99,967 |
|
|
$ |
17,821 |
|
|
$ |
37 |
|
|
(D) |
|
$ |
117,825 |
|
|
Tenant reimbursements |
|
|
11,658 |
|
|
|
1,793 |
|
|
|
— |
|
|
|
|
|
13,451 |
|
|
Other income |
|
|
758 |
|
|
|
403 |
|
|
|
— |
|
|
|
|
|
1,161 |
|
|
Total revenues |
|
|
112,383 |
|
|
|
20,017 |
|
|
|
37 |
|
|
|
|
|
132,437 |
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating |
|
|
21,563 |
|
|
|
4,508 |
|
|
|
— |
|
|
|
|
|
26,071 |
|
|
Real estate taxes |
|
|
11,773 |
|
|
|
2,594 |
|
|
|
— |
|
|
|
|
|
14,367 |
|
|
Depreciation and amortization |
|
|
45,331 |
|
|
|
— |
|
|
|
9,332 |
|
|
(E) |
|
|
54,663 |
|
|
Acquisition costs |
|
|
1,023 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
1,023 |
|
|
Corporate general and administrative |
|
|
10,696 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
10,696 |
|
|
Total expenses |
|
|
90,386 |
|
|
|
7,102 |
|
|
|
9,332 |
|
|
|
|
|
106,820 |
|
|
Operating income |
|
|
21,997 |
|
|
|
12,915 |
|
|
|
(9,295 |
) |
|
|
|
|
25,617 |
|
|
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(15,981 |
) |
|
|
— |
|
|
|
(2,455 |
) |
|
(F) |
|
|
(18,436 |
) |
|
Net income (loss) |
|
|
6,016 |
|
|
|
12,915 |
|
|
|
(11,750 |
) |
|
|
|
|
7,181 |
|
|
Non-controlling interest in Operating Partnership |
|
|
(902 |
) |
|
|
— |
|
|
|
(100 |
) |
|
(G) |
|
|
(1,002 |
) |
|
Net income (loss) available to Easterly Government Properties, Inc. |
|
$ |
5,114 |
|
|
$ |
12,915 |
|
|
$ |
(11,850 |
) |
|
|
|
$ |
6,179 |
|
|
Net income (loss) available to Easterly Government Properties, Inc. per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.10 |
|
|
Diluted |
|
$ |
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.09 |
|
|
Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
51,051,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
55,578,037 |
|
|
Diluted |
|
|
52,600,858 |
|
|
|
|
|
|
|
|
|
|
|
|
|
57,127,507 |
|
The accompanying notes are an integral part of these proforma consolidated financial statements.
3
Easterly Government Properties, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Year Ended December 31, 2017
(Amounts in thousands, except share and per share amounts)
|
|
|
Easterly Government Properties, Inc. |
|
|
Acquired Properties |
|
|
Pro Forma Adjustments |
|
|
|
|
Company Pro Forma |
|
||||
|
|
|
(A) |
|
|
(B) |
|
|
|
|
|
|
|
|
(C) |
|
|||
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
116,002 |
|
|
$ |
25,446 |
|
|
$ |
62 |
|
|
(D) |
|
$ |
141,510 |
|
|
Tenant reimbursements |
|
|
13,929 |
|
|
|
3,457 |
|
|
|
— |
|
|
|
|
|
17,386 |
|
|
Other income |
|
|
742 |
|
|
|
574 |
|
|
|
— |
|
|
|
|
|
1,316 |
|
|
Total revenues |
|
|
130,673 |
|
|
|
29,477 |
|
|
|
62 |
|
|
|
|
|
160,212 |
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating |
|
|
24,907 |
|
|
|
6,746 |
|
|
|
— |
|
|
|
|
|
31,653 |
|
|
Real estate taxes |
|
|
13,730 |
|
|
|
3,806 |
|
|
|
— |
|
|
|
|
|
17,536 |
|
|
Depreciation and amortization |
|
|
54,873 |
|
|
|
— |
|
|
|
13,851 |
|
|
(E) |
|
|
68,724 |
|
|
Acquisition costs |
|
|
1,493 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
1,493 |
|
|
Corporate general and administrative |
|
|
12,900 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
12,900 |
|
|
Total expenses |
|
|
107,903 |
|
|
|
10,552 |
|
|
|
13,851 |
|
|
|
|
|
132,306 |
|
|
Operating income |
|
|
22,770 |
|
|
|
18,925 |
|
|
|
(13,789 |
) |
|
|
|
|
27,906 |
|
|
Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(17,071 |
) |
|
|
— |
|
|
|
(3,549 |
) |
|
(F) |
|
|
(20,620 |
) |
|
Loss on the sale of operating property |
|
|
(310 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
(310 |
) |
|
Net income (loss) |
|
|
5,389 |
|
|
|
18,925 |
|
|
|
(17,338 |
) |
|
|
|
|
6,976 |
|
|
Non-controlling interest in Operating Partnership |
|
|
(941 |
) |
|
|
— |
|
|
|
(118 |
) |
|
(G) |
|
|
(1,059 |
) |
|
Net income (loss) available to Easterly Government Properties, Inc. |
|
$ |
4,448 |
|
|
$ |
18,925 |
|
|
$ |
(17,456 |
) |
|
|
|
$ |
5,917 |
|
|
Net income (loss) available to Easterly Government Properties, Inc. per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.12 |
|
|
Diluted |
|
$ |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.12 |
|
|
Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
39,607,740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
46,834,496 |
|
|
Diluted |
|
|
41,563,540 |
|
|
|
|
|
|
|
|
|
|
|
|
|
48,790,296 |
|
The accompanying notes are an integral part of these proforma consolidated financial statements.
4
Easterly Government Properties, Inc.
Notes to the Unaudited Pro Forma Consolidated Financial Statements
Adjustments to the Unaudited Pro Forma Consolidated Statements of Operations
The adjustments to the unaudited pro forma consolidated statements of operations for the nine months ended September 30, 2018 and for the year ended December 31, 2017 are as follows:
|
(A) |
Reflects the historical results of Easterly Government Properties, Inc. for the nine months ended September 30, 2018 (unaudited) and year ended December 31, 2017, respectively. |
|
(B) |
Reflects the combined statement of revenues and certain expenses of the Acquired Properties for the period ended September 12, 2018 (unaudited) and year ended December 31, 2017, respectively. |
|
(C) |
The pro forma weighted average common shares outstanding are calculated as if 7,226,756 shares of the June 2018 underwritten public offering used to purchase the Acquired Properties had occurred on January 1, 2017. |
|
(D) |
The pro forma adjustment for rental income represents straight-line rent adjustments and above/below market lease amortization assuming the Acquired Properties were acquired on January 1, 2017. |
|
(E) |
The pro forma adjustment for depreciation expense is based on the Company’s basis in the assets that would have been recorded assuming the Acquired Properties were acquired on January 1, 2017. Depreciation and amortization amounts were determined in accordance with the Company’s policies and are based on management’s evaluation of the estimated useful lives of the properties and intangibles. The amounts allocated to buildings are depreciated over 40 years. The amounts allocated to lease intangibles are amortized over the remaining life of the related leases. |
|
(F) |
Reflects the additional estimated interest expense assuming the Acquired Properties were acquired on January 1, 2017. The table below provides a summary of interest-bearing debt used to finance the Acquired Properties: |
|
|
|
Fixed/ Floating |
|
Interest Rate |
|
|
Principal Balance |
|
||
|
2018 term loan facility |
|
Floating |
|
|
3.34 |
% |
|
$ |
106,264 |
|
|
(G) |
Non-controlling interest in Operating Partnership is adjusted based on the additional pro forma earnings due to the acquisition of the Acquired Properties. |
5