Please wait

.2

img155105510_0.jpg

 


Disclaimers

img155105510_1.jpg

 

 

Forward-looking Statement

We make statements in this Supplemental Information Package that are considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, which are usually identified by the use of words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “may,” “plans,” “projects,” “seeks,” “should,” “will,” and variations of such words or similar expressions. 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 Supplemental Information Package for purposes of complying with those safe harbor provisions. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation: risks associated with our dependence on the U.S. Government and its agencies for substantially all of our revenues, including credit risk and risk that the U.S. Government reduces its spending on real estate or that it changes its preference away from leased properties, including as a result of or in connection with any shutdown of the U.S. Government; risks associated with ownership and development of real estate; the risk of decreased rental rates or increased vacancy rates; the loss of key personnel; general volatility of the capital and credit markets and the market price of our common stock; the risk we may lose one or more major tenants; difficulties in completing and successfully integrating acquisitions; failure of acquisitions or development projects to occur at anticipated levels or yield anticipated results; risks associated with 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, including failure to refinance current or future indebtedness on favorable terms, or at all, failure to meet the restrictive covenants and requirements in our existing and new debt agreements, fluctuations in interest rates and increased costs to refinance or issue new debt; risks associated with derivatives or hedging activity; risks associated with mortgage debt or unsecured financing or the unavailability thereof, which could make it difficult to finance or refinance properties and could subject us to foreclosure; adverse impacts from any future pandemic, epidemic or outbreak of any highly infectious disease on the U.S., regional and global economies and the financial condition and results of operations of the Company; and other risks and uncertainties detailed in the “Risk Factors” section of our Form 10-K for the year ended December 31, 2024, filed with the Securities and Exchange Commission, or the SEC, on February 25, 2025 and included under the heading “Risk Factors” in our other public filings. In addition, our 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.

2


Disclaimers

img155105510_1.jpg

 

 

Ratings

Ratings are not recommendations to buy, sell or hold the Company’s securities.

The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended September 30, 2025 that will be released in our Form 10-Q to be filed with the SEC on or about October 27, 2025. Share, share price and per share data have been adjusted for all periods presented to reflect a 1-for-2.5 reverse stock split, effective April 28, 2025, and a reduction in authorized shares of common stock from 200,000,000 to 80,000,000, in proportion to the 1-for 2.5 reverse stock split, effective May 8, 2025.

 

3


Supplemental Definitions

img155105510_2.jpg

 

 

This section contains definitions of certain non-GAAP financial measures and other terms that the Company uses in this Supplemental Information Package 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 quarterly report on Form 10-Q and the Company’s most recent annual report on Form 10-K, as well as other documents filed with or furnished to the SEC from time to time. We present certain financial information and metrics “at Easterly’s Share,” which is calculated on an entity-by-entity basis. “At Easterly’s Share” information, which we also refer to as being “at share,” “pro rata,” “our pro rata share” or “our share” is not, and is not intended to be, a presentation in accordance with GAAP.

 

Annualized lease income is defined as the annualized contractual base rent for the last month in a specified period, plus the annualized straight-line rent adjustments for the last month in such period and the annualized net expense reimbursements earned by us for the last month in such period.

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, nonrecurring expenditures and the unconsolidated real estate venture’s allocated share of these adjustments. 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.

Cash fixed charge coverage ratio is calculated as EBITDA divided by the sum of principal amortization and interest expense, excluding amortization of premiums / discounts and deferred financing fees, for the most recent quarter.

Cash interest coverage ratio is calculated as EBITDA divided by interest expense, excluding amortization of premiums / discounts and deferred financing fees, for the most recent quarter.

Core Funds from Operations (Core FFO) adjusts FFO to present an alternative measure of the Company's operating performance, which, when applicable, excludes items which it believes are not representative of ongoing operating results, such as liability management related costs (including losses on extinguishment of debt and modification costs), catastrophic event charges, depreciation of non-real estate assets, provision for (recovery of) credit losses, and the unconsolidated real estate venture's allocated share of these adjustments. In future periods, the Company may also exclude other items from Core FFO that it believes may help investors compare its results. The Company believes Core FFO more accurately reflects the ongoing operational and financial performance of the Company's core business.

EBITDA is calculated as the sum of net income (loss) before interest expense, taxes, depreciation and amortization, (gain) loss on the sale of operating properties, impairment loss, and the unconsolidated real estate venture’s allocated share of these adjustments. 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.

Fully diluted basis assumes the exchange of all outstanding common units representing limited partnership interests in the Company’s operating partnership, or common units, 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.

4


Supplemental Definitions

img155105510_2.jpg

 

 

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 includes the Company’s share of FFO generated by unconsolidated affiliates. 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.

Net Debt and Adjusted Net Debt Net Debt represents the Company's consolidated debt and its share of unconsolidated debt adjusted to exclude its share of unamortized premiums and discounts and deferred financing fees, less its share of cash and cash equivalents and property acquisition closing escrow, net of deposit. 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 27 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 may be presented on a pro forma basis. Accordingly, the Company's method may not be comparable to such other REITs.

Net Operating Income (NOI) and Cash NOI NOI is calculated as net income adjusted to exclude depreciation and amortization, acquisition costs, corporate general and administrative costs, recovery of credit losses, interest expense, gains or losses from sales of property, impairment loss, and the unconsolidated real estate venture’s allocated share of these adjustments. Cash NOI excludes from NOI straight-line rent, amortization of above-/below-market leases, amortization of deferred revenue (which results from landlord assets funded by tenants), and the unconsolidated real estate venture’s allocated share of these adjustments. NOI and Cash NOI presented by the Company may not be comparable to NOI and Cash NOI reported by other REITs that define NOI and Cash NOI differently. The Company believes that NOI and Cash NOI provide investors with useful measures of the operating performance of its properties. NOI and Cash NOI should not be considered an alternative to net income as an indication of the Company's performance or to cash flows as a measure of the Company's liquidity or its ability to make distributions.

5


Table of Contents

img155105510_3.jpg

 

 

 

 

Overview

 

 

 

 

 

Corporate Information and Analyst Coverage

 

7

 

 

 

Executive Summary

 

8

 

 

 

Corporate Financials

 

 

 

 

 

Balance Sheets

 

9

 

 

 

Income Statements

 

10

 

 

 

Net Operating Income

 

11

 

 

 

EBITDA

 

12

 

 

 

FFO and CAD

 

13

 

 

 

Unconsolidated Real Estate Venture

 

14

 

 

 

Debt

 

 

 

 

 

Debt Schedules

 

16

 

 

 

Debt Maturities

 

18

 

 

 

Properties

 

 

 

 

 

Leased Operating Property Overview

 

19

 

 

 

Tenants

 

23

 

 

 

Lease Expirations

 

25

 

 

 

Summary of Re/Development Projects

 

27

 

 

 

 

 

6


Corporate Information and Analyst Coverage

img155105510_4.jpg

 

 

 

Corporate Information

 

 

 

 

Corporate Headquarters

Stock Exchange Listing

Information Requests

Investor Relations

2001 K Street NW

New York Stock Exchange

Please contact ir@easterlyreit.com

Allison Marino

Suite 775 North

 

or 202-830-3349 to request an

EVP, CFO

Washington, DC 20006

Ticker

Investor Relations package

 

202-595-9500

DEA

 

 

 

Executive Team

 

Board of Directors

 

Darrell Crate, President & CEO

Mark Bauer, EVP Development

William Binnie, Chairman

Emil Henry Jr.

Michael Ibe, Vice-Chairman & EVP

Franklin Logan, GC

Darrell Crate

Michael Ibe

Allison Marino, CFO

Andrew Pulliam, EVP Acquisitions

Cynthia Fisher

Tara Innes

Stuart Burns, EVP Government Relations

Brian Colantuoni, CAO

Scott Freeman

 

Nick Nimerala, SVP Chief Asset Officer

Christopher Wang, EVP Acquisitions

 

 

 

 

Equity Research Coverage

 

 

 

 

 

Citigroup

Raymond James & Associates

RBC Capital Markets

Seth Bergey & Nick Joseph

Jonathan Hughes

Michael Carroll

212-816-2066 & 212-816-1909

727-567-2438

440-715-2649

 

 

 

Jefferies

Truist Securities

Compass Point Research & Trading, LLC

Joe Dickstein

Michael R. Lewis

Merrill Ross

212-778-8771

212-319-5659

202-534-1392

 

 

 

BMO Capital Markets

 

 

John P. Kim

 

 

212-885-4115

 

 

 

Any opinions, estimates, forecasts or predictions regarding Easterly Government Properties, Inc.’s performance made by these analysts are theirs alone and do not represent opinions, estimates, forecasts or predictions of Easterly Government Properties, Inc. or its management. Easterly Government Properties, Inc. does not by its reference above or distribution imply its endorsement of or concurrence with such opinions, estimates, forecasts or predictions.

7


Executive Summary

(In thousands, except share and per share amounts)

img155105510_5.jpg

 

 

Outstanding Classes of Stock and Partnership Units - Fully Diluted Basis

At September 30, 2025

 

 

Earnings

Three months ended September 30, 2025

 

Three months ended September 30, 2024

 

Common shares

 

46,047,193

 

 

Net income available to Easterly Government Properties, Inc.

$

1,213

 

$

4,863

 

Unvested restricted shares

 

61,186

 

 

Net income available to Easterly Government Properties, Inc.

 

 

 

 

Common partnership and vested LTIP units

 

1,774,405

 

 

per share:

 

 

 

 

Total - fully diluted basis

 

47,882,784

 

 

Basic

$

0.02

 

$

0.11

 

 

 

 

 

Diluted

$

0.02

 

$

0.11

 

 

 

 

 

 

 

 

 

 

Market Capitalization

At September 30, 2025

 

 

Net income

$

1,247

 

$

5,115

 

Price of Common Shares

$

22.93

 

 

Net income, per share - fully diluted basis

$

0.03

 

$

0.12

 

Total equity market capitalization - fully diluted basis

$

1,097,952

 

 

Funds From Operations (FFO)

$

34,769

 

$

30,634

 

Net Debt

$

1,642,281

 

 

FFO, per share - fully diluted basis

$

0.74

 

$

0.71

 

Total enterprise value

$

2,740,233

 

 

 

 

 

 

 

 

 

 

 

Core FFO

$

35,623

 

$

32,172

 

 

 

 

 

Core FFO, per share - fully diluted basis

$

0.76

 

$

0.74

 

Ratios

At September 30, 2025

 

 

 

 

 

 

 

Net debt to total enterprise value

 

59.9

%

 

Cash Available for Distribution (CAD)

$

29,300

 

$

25,102

 

Net debt to annualized quarterly EBITDA

 

7.6

x

 

 

 

 

 

 

Adjusted Net Debt to annualized quarterly pro forma EBITDA

 

7.2

x

 

Liquidity

At September 30, 2025

 

Cash interest coverage ratio

 

3.0

x

 

Cash and cash equivalents

 

 

$

6,397

 

Cash fixed charge coverage ratio

 

2.8

x

 

Available under $400 million senior unsecured 2024 revolving credit facility(1)

 

$

228,975

 

 

 

 

 

 

 

 

 

 

 

(1) 2024 revolving credit facility has an accordion feature that provides additional capacity, subject to syndication of the increase and the satisfaction of customary terms and conditions, of up to $300 million, for a total revolving credit facility size of not more than $700 million.

8


Balance Sheets

(Unaudited, in thousands, except share amounts)

img155105510_6.jpg

 

 

 

 

 

September 30, 2025

 

 

December 31, 2024

 

Assets

 

 

 

 

 

 

Real estate properties, net

 

$

2,709,517

 

 

$

2,572,095

 

Cash and cash equivalents

 

 

4,355

 

 

 

19,353

 

Restricted cash

 

 

9,854

 

 

 

8,451

 

Tenant accounts receivable

 

 

65,784

 

 

 

71,172

 

Investment in unconsolidated real estate venture

 

 

306,526

 

 

 

316,521

 

Real estate loan receivable, net

 

 

34,792

 

 

 

34,081

 

Intangible assets, net

 

 

190,652

 

 

 

161,425

 

Interest rate swaps

 

 

-

 

 

 

717

 

Prepaid expenses and other assets

 

 

59,949

 

 

 

39,256

 

Total assets

 

$

3,381,429

 

 

$

3,223,071

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Revolving credit facility

 

 

170,900

 

 

 

274,550

 

Term loan facilities, net

 

 

296,971

 

 

 

274,009

 

Notes payable, net

 

 

1,018,640

 

 

 

894,676

 

Mortgage notes payable, net

 

 

152,316

 

 

 

155,586

 

Intangible liabilities, net

 

 

12,636

 

 

 

14,885

 

Deferred revenue

 

 

220,529

 

 

 

120,977

 

Interest rate swaps

 

 

3,046

 

 

 

-

 

Accounts payable, accrued expenses and other liabilities

 

 

121,568

 

 

 

101,271

 

Total liabilities

 

 

1,996,606

 

 

 

1,835,954

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Common stock, par value $0.01, 80,000,000 shares authorized,
  46,108,379 and 43,188,224 shares issued and outstanding at
   September 30, 2025 and December 31, 2024, respectively
(1)

 

 

461

 

 

 

432

 

Additional paid-in capital(1)

 

 

1,952,689

 

 

 

1,874,193

 

Retained earnings

 

 

140,265

 

 

 

131,854

 

Cumulative dividends

 

 

(755,273

)

 

 

(686,044

)

Accumulated other comprehensive income (loss)

 

 

(4,641

)

 

 

683

 

Total stockholders' equity

 

 

1,333,501

 

 

 

1,321,118

 

Non-controlling interest in Operating Partnership

 

 

51,322

 

 

 

65,999

 

Total equity

 

 

1,384,823

 

 

 

1,387,117

 

Total liabilities and equity

 

$

3,381,429

 

 

$

3,223,071

 

 

 

 

 

 

 

 

(1) As of December 31, 2024, the Company reclassified $0.6 million from Common Stock to Additional Paid-in-Capital due to the reduction in shares outstanding in connection with the Reverse Stock Split effective April 28, 2025.

9


 Income Statements

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

img155105510_7.jpg

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

September 30, 2025

 

 

September 30, 2024

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

82,210

 

 

$

72,536

 

 

$

238,123

 

 

$

215,465

 

Tenant reimbursements

 

 

1,700

 

 

 

663

 

 

 

4,621

 

 

 

4,494

 

Asset management income

 

 

623

 

 

 

579

 

 

 

1,867

 

 

 

1,680

 

Other income

 

 

1,618

 

 

 

1,003

 

 

 

4,449

 

 

 

2,163

 

Total revenues

 

 

86,151

 

 

 

74,781

 

 

 

249,060

 

 

 

223,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

20,715

 

 

 

16,710

 

 

 

57,724

 

 

 

51,420

 

Real estate taxes

 

 

8,814

 

 

 

8,000

 

 

 

25,257

 

 

 

24,072

 

Depreciation and amortization

 

 

28,946

 

 

 

23,795

 

 

 

84,277

 

 

 

71,681

 

Acquisition costs

 

 

293

 

 

 

600

 

 

 

962

 

 

 

1,427

 

Corporate general and administrative

 

 

5,808

 

 

 

4,667

 

 

 

18,830

 

 

 

18,032

 

Provision for (recovery of) credit losses

 

 

302

 

 

 

1,260

 

 

 

(475

)

 

 

1,478

 

Total expenses

 

 

64,878

 

 

 

55,032

 

 

 

186,575

 

 

 

168,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

Income from unconsolidated real estate venture

 

 

1,556

 

 

 

1,575

 

 

 

5,218

 

 

 

4,367

 

Interest expense, net

 

 

(19,037

)

 

 

(16,209

)

 

 

(56,374

)

 

 

(45,210

)

Impairment loss

 

 

(2,545

)

 

 

-

 

 

 

(2,545

)

 

 

-

 

Net income

 

 

1,247

 

 

 

5,115

 

 

 

8,784

 

 

 

14,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interest in Operating Partnership

 

 

(34

)

 

 

(252

)

 

 

(373

)

 

 

(749

)

Net income available to Easterly Government

 

 

 

 

 

 

 

 

 

 

 

 

Properties, Inc.

 

$

1,213

 

 

$

4,863

 

 

$

8,411

 

 

$

14,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to Easterly Government

 

 

 

 

 

 

 

 

 

 

 

 

Properties, Inc. per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.02

 

 

$

0.11

 

 

$

0.18

 

 

$

0.33

 

Diluted

 

$

0.02

 

 

$

0.11

 

 

$

0.18

 

 

$

0.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

45,337,184

 

 

 

41,406,098

 

 

 

44,532,044

 

 

 

41,068,552

 

Diluted

 

 

45,485,375

 

 

 

41,561,832

 

 

 

44,650,747

 

 

 

41,192,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, per share - fully diluted basis

 

$

0.03

 

 

$

0.12

 

 

$

0.19

 

 

$

0.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding -

 

 

 

 

 

 

 

 

 

 

 

 

fully diluted basis

 

 

47,169,281

 

 

 

43,395,442

 

 

 

46,551,029

 

 

 

43,265,186

 

 

10


 Net Operating Income

 (Unaudited, in thousands)

img155105510_7.jpg

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,247

 

 

$

5,115

 

 

$

8,784

 

 

$

14,849

 

Depreciation and amortization

 

 

28,946

 

 

 

23,795

 

 

 

84,277

 

 

 

71,681

 

Acquisition costs

 

 

293

 

 

 

600

 

 

 

962

 

 

 

1,427

 

Corporate general and administrative

 

 

5,808

 

 

 

4,667

 

 

 

18,830

 

 

 

18,032

 

Provision for (recovery of) credit losses

 

 

302

 

 

 

1,260

 

 

 

(475

)

 

 

1,478

 

Interest expense

 

 

19,037

 

 

 

16,209

 

 

 

56,374

 

 

 

45,210

 

Impairment loss

 

 

2,545

 

 

 

-

 

 

 

2,545

 

 

 

-

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

2,365

 

 

 

2,038

 

 

 

7,086

 

 

 

6,194

 

Net Operating Income

 

 

60,543

 

 

 

53,684

 

 

 

178,383

 

 

 

158,871

 

Adjustments to Net Operating Income:

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent and other non-cash adjustments

 

 

(317

)

 

 

(1,336

)

 

 

(332

)

 

 

(3,087

)

Amortization of above-/below-market leases

 

 

(421

)

 

 

(390

)

 

 

(1,427

)

 

 

(1,464

)

Amortization of deferred revenue

 

 

(1,892

)

 

 

(1,762

)

 

 

(5,517

)

 

 

(5,125

)

Unconsolidated real estate venture allocated share of above adjustments

 

 

26

 

 

 

(4

)

 

 

74

 

 

 

44

 

Cash Net Operating Income

 

$

57,939

 

 

$

50,192

 

 

$

171,181

 

 

$

149,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11


 EBITDA

(Unaudited, in thousands)

img155105510_8.jpg

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

September 30, 2025

 

 

September 30, 2024

 

Net income

 

$

1,247

 

 

$

5,115

 

 

$

8,784

 

 

$

14,849

 

Depreciation and amortization

 

 

28,946

 

 

 

23,795

 

 

 

84,277

 

 

 

71,681

 

Interest expense

 

 

19,037

 

 

 

16,209

 

 

 

56,374

 

 

 

45,210

 

Tax expense

 

 

79

 

 

 

(431

)

 

 

435

 

 

 

(458

)

Impairment loss

 

 

2,545

 

 

 

-

 

 

 

2,545

 

 

 

-

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

2,323

 

 

 

1,999

 

 

 

7,005

 

 

 

6,154

 

EBITDA

 

$

54,177

 

 

$

46,687

 

 

$

159,420

 

 

$

137,436

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma adjustments(1)

 

 

643

 

 

 

 

 

 

 

 

 

 

Pro forma EBITDA

 

$

54,820

 

 

 

 

 

 

 

 

 

 

(1) Pro forma assuming a full quarter of operations from the one operating property acquired in the third quarter of 2025 and as if the one property disposed of in the third quarter of 2025 were disposed of at the beginning of the quarter.

 

12


FFO and CAD

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

img155105510_8.jpg

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,247

 

 

$

5,115

 

 

$

8,784

 

 

$

14,849

 

Depreciation of real estate assets

 

 

28,695

 

 

 

23,543

 

 

 

83,523

 

 

 

70,926

 

Impairment loss

 

 

2,545

 

 

 

-

 

 

 

2,545

 

 

 

-

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

2,282

 

 

 

1,976

 

 

 

6,841

 

 

 

5,984

 

FFO

 

$

34,769

 

 

$

30,634

 

 

$

101,693

 

 

$

91,759

 

Adjustments to FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Loss on extinguishment of debt and modification costs

 

$

241

 

 

$

2

 

 

$

1,141

 

 

$

260

 

Provision for (recovery of) credit losses

 

 

302

 

 

 

1,260

 

 

 

(475

)

 

 

1,478

 

Natural disaster event expense, net of recovery

 

 

44

 

 

 

7

 

 

 

114

 

 

 

(1

)

Depreciation of non-real estate assets

 

 

251

 

 

 

252

 

 

 

754

 

 

 

755

 

Unconsolidated real estate venture allocated share of above adjustments

 

 

16

 

 

 

17

 

 

 

49

 

 

 

50

 

Core FFO

 

$

35,623

 

 

$

32,172

 

 

$

103,276

 

 

$

94,301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO, per share - fully diluted basis

 

$

0.74

 

 

$

0.71

 

 

$

2.18

 

 

$

2.12

 

Core FFO, per share - fully diluted basis

 

$

0.76

 

 

$

0.74

 

 

$

2.22

 

 

$

2.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO

 

$

35,623

 

 

$

32,172

 

 

$

103,276

 

 

$

94,301

 

Straight-line rent and other non-cash adjustments

 

 

(337

)

 

 

(1,349

)

 

 

(386

)

 

 

(3,123

)

Amortization of above-/below-market leases

 

 

(421

)

 

 

(390

)

 

 

(1,427

)

 

 

(1,464

)

Amortization of deferred revenue

 

 

(1,892

)

 

 

(1,762

)

 

 

(5,517

)

 

 

(5,125

)

Non-cash interest expense

 

 

855

 

 

 

662

 

 

 

2,470

 

 

 

1,358

 

Non-cash compensation

 

 

1,633

 

 

 

(180

)

 

 

4,449

 

 

 

2,209

 

Natural Disaster event expense, net of recovery

 

 

(44

)

 

 

(7

)

 

 

(114

)

 

 

1

 

Principal amortization

 

 

(1,156

)

 

 

(1,093

)

 

 

(3,420

)

 

 

(3,288

)

Maintenance capital expenditures

 

 

(2,897

)

 

 

(2,672

)

 

 

(6,902

)

 

 

(8,209

)

Contractual tenant improvements

 

 

(2,060

)

 

 

(287

)

 

 

(2,672

)

 

 

(860

)

Unconsolidated real estate venture allocated share of above adjustments

 

 

(4

)

 

 

8

 

 

 

(14

)

 

 

(7

)

Cash Available for Distribution (CAD)

 

$

29,300

 

 

$

25,102

 

 

$

89,743

 

 

$

75,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - fully diluted basis

 

 

47,169,281

 

 

 

43,395,442

 

 

 

46,551,029

 

 

 

43,265,186

 

 

13


Unconsolidated Real Estate Venture

(Unaudited, in thousands)

 

 

 

Balance Sheet Information

Balance Sheet

 

 

Easterly's Share(2)

 

 

September 30, 2025

 

 

September 30, 2025

 

Real estate properties - net

$

492,867

 

 

$

261,220

 

Total assets

 

590,250

 

 

 

312,833

 

Total liabilities

 

12,481

 

 

 

6,616

 

Total preferred stockholders' equity

 

125

 

 

 

66

 

Total common stockholders' equity

 

577,644

 

 

 

306,151

 

Basis difference(1)

 

-

 

 

 

375

 

Total equity

$

577,769

 

 

$

306,526

 

(1) This amount represents the aggregate difference between the Company’s historical cost basis and basis reflected at the joint venture level.

(2) The Company owns 53.0% of the properties through the unconsolidated joint venture.

14


 Unconsolidated Real Estate Venture (Cont.)

(Unaudited, in thousands)

img155105510_8.jpg

 

 

Income Statement Information

Three Months Ended

 

 

Easterly's Share(1)

 

 

Nine Months Ended

 

 

Easterly's Share(1)

 

 

September 30, 2025

 

 

September 30, 2025

 

 

September 30, 2025

 

 

September 30, 2025

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental income

$

12,647

 

 

$

6,702

 

 

$

37,864

 

 

$

20,067

 

Other income

 

43

 

 

 

23

 

 

 

122

 

 

 

65

 

Total Revenues

 

12,690

 

 

 

6,725

 

 

 

37,986

 

 

 

20,132

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

3,102

 

 

 

1,644

 

 

 

8,271

 

 

 

4,384

 

Real estate taxes

 

1,568

 

 

 

831

 

 

 

4,635

 

 

 

2,457

 

Depreciation and amortization

 

4,336

 

 

 

2,299

 

 

 

12,999

 

 

 

6,891

 

Acquisition costs

 

-

 

 

 

-

 

 

 

5

 

 

 

3

 

Asset management fees

 

623

 

 

 

330

 

 

 

1,866

 

 

 

989

 

Corporate general and administrative

 

80

 

 

 

43

 

 

 

235

 

 

 

124

 

Total expenses

 

9,709

 

 

 

5,147

 

 

 

28,011

 

 

 

14,848

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(41

)

 

 

(22

)

 

 

(123

)

 

 

(66

)

Net income

$

2,940

 

 

$

1,556

 

 

$

9,852

 

 

$

5,218

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4,336

 

 

 

2,299

 

 

 

12,999

 

 

 

6,891

 

Interest expense

 

41

 

 

 

22

 

 

 

123

 

 

 

66

 

Tax expense

 

2

 

 

 

1

 

 

 

89

 

 

 

47

 

EBITDA

$

7,319

 

 

$

3,878

 

 

$

23,063

 

 

$

12,222

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

2,940

 

 

$

1,556

 

 

$

9,852

 

 

$

5,218

 

Depreciation of real estate assets

 

4,306

 

 

 

2,282

 

 

 

12,907

 

 

 

6,841

 

FFO

$

7,246

 

 

$

3,838

 

 

$

22,759

 

 

$

12,059

 

Adjustments to FFO:

 

 

 

 

 

 

 

 

 

 

 

Depreciation of non-real estate assets

 

31

 

 

 

16

 

 

 

93

 

 

 

49

 

Core FFO

$

7,277

 

 

$

3,854

 

 

$

22,852

 

 

$

12,108

 

Adjustments to Core FFO:

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent and other non-cash adjustments

 

47

 

 

 

25

 

 

 

139

 

 

 

74

 

Non-cash interest expense

 

41

 

 

 

22

 

 

 

123

 

 

 

65

 

Maintenance capital expenditures

 

(96

)

 

 

(51

)

 

 

(235

)

 

 

(125

)

Contractual tenant improvements

 

-

 

 

 

-

 

 

 

(52

)

 

 

(28

)

Cash Available for Distribution (CAD)

$

7,269

 

 

$

3,850

 

 

$

22,827

 

 

$

12,094

 

(1) The Company owns 53.0% of the properties through the unconsolidated joint venture.

15


Debt Schedules

(Unaudited, in thousands)

img155105510_9.jpg

 

 

Debt Instrument

Maturity Date

 

September 30, 2025
Interest Rate

September 30, 2025
Balance
(1)

 

September 30, 2025
Percent of
Total Indebtedness

Unsecured debt

 

 

 

 

 

 

2024 Revolving Credit facility

3-Jun-28(2)

 

S + 155 bps

 

170,900

 

10.4%

2016 Term Loan facility

28-Jan-28(3)

 

5.36%(4)

 

100,000

 

6.1%

2018 Term Loan facility

21-Aug-28(5)

 

5.19%(6)

 

200,000

 

12.1%

2017 Series A Senior Notes

25-May-27

 

4.05%

 

95,000

 

5.8%

2017 Series B Senior Notes

25-May-29

 

4.15%

 

50,000

 

3.0%

2017 Series C Senior Notes

25-May-32

 

4.30%

 

30,000

 

1.8%

2019 Series A Senior Notes

12-Sep-29

 

3.73%

 

85,000

 

5.2%

2019 Series B Senior Notes

12-Sep-31

 

3.83%

 

100,000

 

6.1%

2019 Series C Senior Notes

12-Sep-34

 

3.98%

 

90,000

 

5.5%

2021 Series A Senior Notes

14-Oct-28

 

2.62%

 

50,000

 

3.0%

2021 Series B Senior Notes

14-Oct-30

 

2.89%

 

200,000

 

12.1%

2024 Series A Senior Notes

28-May-33

 

6.56%

 

150,000

 

9.1%

2024 Series B Senior Notes

13-Aug-33

 

6.56%

 

50,000

 

3.0%

2025 Series A Senior Notes

20-Mar-30

 

6.13%

 

25,000

 

1.5%

2025 Series B Senior Notes

20-Mar-32

 

6.33%(7)

 

100,000

 

6.1%

Total unsecured debt

4.7 years(8)

 

4.77%

$

1,495,900

 

90.8%

 

(wtd-avg maturity)

 

(wtd-avg rate)

 

 

 

 

 

 

 

 

 

 

Secured mortgage debt

 

 

 

 

 

 

USFS II - Albuquerque

14-Jul-26

 

4.46%

 

8,044

 

0.5%

ICE - Charleston

15-Jan-27

 

4.21%

 

9,319

 

0.6%

VA - Loma Linda

6-Jul-27

 

3.59%

 

127,500

 

7.7%

CBP - Savannah

10-Jul-33

 

3.40%

 

8,015

 

0.4%

Total secured mortgage debt

2.0 years

 

3.66%

$

152,878

 

9.2%

 

(wtd-avg maturity)

 

(wtd-avg rate)

 

 

 

(1) Excludes unamortized premiums / discounts and deferred financing fees.

(2) 2024 revolving credit facility has two six-month as-of-right extension options, subject to certain conditions and the payment of an extension fee.

(3) 2016 term loan facility has two one-year as-of-right extension options, subject to certain conditions and the payment of an extension fee.

(4) Calculated based on three interest rate swaps with a total notional value of $100.0 million, which effectively fixes the interest rate at 5.36% annually based on the Company’s current consolidated leverage ratio. The interest rate swaps mature on December 23, 2027, which is not coterminous with the maturity date of the 2016 term loan facility.

(5) 2018 term loan facility has two one-year as-of-right extension options, subject to certain conditions and the payment of an extension fee.

(6) Calculated based on three interest rate swaps with an aggregate notional value of $200.0 million, which effectively fixes the interest rate at 5.19% annually based on the Company’s current consolidated leverage ratio. The three interest rate swaps mature on April 1, 2028, July 1, 2028 and July 1, 2028, none of which are coterminous with the maturity date of the 2018 term loan facility.

(7) We entered into two $50.0 million treasury lock agreements to fix the Treasury rate of our 2025 series B senior notes.

(8) Assuming the as-of-right extension options are exercised on our 2024 revolving credit facility, 2016 term loan facility and 2018 term loan facility, the weighted-average maturity of our unsecured debt is 5.2 years.

 

 

 

16


Debt Schedules (Cont.)

(Unaudited, in thousands)

img155105510_9.jpg

 

 

 

Debt Statistics

September 30, 2025

 

 

 

 

September 30, 2025

 

Variable rate debt - unhedged

$

170,900

 

 

% Variable rate debt - unhedged

 

10.4

%

Fixed rate debt

 

1,477,878

 

 

% Fixed rate debt(3)

 

89.6

%

Total Debt(1)

$

1,648,778

 

 

 

 

 

 

Less: cash and cash equivalents

 

(6,397

)

 

Weighted average maturity

4.4 years

 

Less: property acquisition closing escrow, net of deposit

 

(100

)

 

Weighted average interest rate

 

4.7

%

Net Debt

$

1,642,281

 

 

 

 

 

 

Less: Adjustment for development(2)

 

(56,902

)

 

 

 

 

 

Adjusted Net Debt

$

1,585,379

 

 

 

 

 

 

(1) Excludes unamortized premiums / discounts and deferred financing fees.

(2) See definition of Adjusted Net Debt on Page 4.

(3) Includes the Company's secured mortgage debt and 2016 and 2018 term loan facilities, which are effectively swapped to fixed interest rates. Note the associated swaps are not coterminous with maturity dates of the respective term loan facilities. See Page 16 for further detail.

 

17


Debt Maturities

(Unaudited, in thousands)

img155105510_10.jpg

 

 

 

 

 

Secured Debt

 

 

Unsecured Debt

 

 

 

 

 

 

 

 

 

 

Year

 

Scheduled
Amortization

 

 

Scheduled
Maturities

 

 

Scheduled
Maturities

 

 

Total

 

 

Percentage of
Debt Maturing

 

 

Weighted Average
Interest Rate of
Scheduled Maturities

 

2025

 

 

1,178

 

 

 

-

 

 

 

-

 

 

 

1,178

 

 

 

0.0

%

 

 

0.00

%

2026

 

 

3,686

 

 

 

6,368

 

 

 

-

 

 

 

10,054

 

 

 

0.4

%

 

 

4.46

%

2027

 

 

1,093

 

 

 

134,640

 

 

 

95,000

 

 

 

230,733

 

 

 

14.0

%

 

 

3.80

%

2028

 

 

983

 

 

 

-

 

 

 

520,900

 

 

 

521,883

 

 

 

31.8

%

 

 

5.13

%

2029

 

 

1,016

 

 

 

-

 

 

 

135,000

 

 

 

136,016

 

 

 

8.2

%

 

 

3.89

%

2030

 

 

1,049

 

 

 

-

 

 

 

225,000

 

 

 

226,049

 

 

 

13.7

%

 

 

3.25

%

2031

 

 

1,081

 

 

 

-

 

 

 

100,000

 

 

 

101,081

 

 

 

6.1

%

 

 

3.83

%

2032

 

 

1,116

 

 

 

-

 

 

 

130,000

 

 

 

131,116

 

 

 

7.9

%

 

 

5.86

%

2033

 

 

668

 

 

 

-

 

 

 

200,000

 

 

 

200,668

 

 

 

12.3

%

 

 

6.44

%

2034

 

 

-

 

 

 

-

 

 

 

90,000

 

 

 

90,000

 

 

 

5.6

%

 

 

3.98

%

Total

 

$

11,870

 

 

$

141,008

 

 

$

1,495,900

 

 

$

1,648,778

 

 

 

100.0

%

 

 

 

 

 

img155105510_11.jpg

18


Leased Operating Property Overview

(As of September 30, 2025, unaudited)

img155105510_12.jpg

 

 

 

Property Name

 

Location

 

Property Type

 

Tenant
Lease
Expiration
Year

 

Year Built /
Renovated

 

Leased
Square
Feet

 

 

Annualized
Lease
Income

 

 

Percentage
of Total
Annualized
Lease
Income

 

 

Annualized
Lease
Income per
Leased
Square Foot

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned U.S. Government Leased Properties

 

VA - Loma Linda

 

Loma Linda, CA

 

Outpatient Clinic

 

2036

 

2016

 

 

327,614

 

 

$

16,774,664

 

 

 

4.4

%

 

$

51.20

 

USCIS - Kansas City

 

Lee's Summit, MO

 

Office

 

2028 - 2042(1)

 

1969 / 1999

 

 

417,945

 

 

 

10,502,950

 

 

 

2.8

%

 

 

25.13

 

JSC - Suffolk

 

Suffolk, VA

 

Specialized Facility

 

2028(2)

 

1993 / 2004

 

 

403,737

 

 

 

8,556,069

 

 

 

2.3

%

 

 

21.19

 

Various GSA - Chicago

 

Des Plaines, IL

 

Office

 

2026

 

1971 / 1999

 

 

188,768

 

 

 

7,801,422

 

 

 

2.1

%

 

 

41.33

 

IRS - Fresno

 

Fresno, CA

 

Office

 

2033

 

2003

 

 

180,481

 

 

 

6,966,712

 

 

 

1.9

%

 

 

38.60

 

FBI - Salt Lake

 

Salt Lake City, UT

 

Specialized Facility

 

2032

 

2012

 

 

169,542

 

 

 

6,839,099

 

 

 

1.8

%

 

 

40.34

 

Various GSA - Buffalo

 

Buffalo, NY

 

Office

 

2026 - 2039

 

2004

 

 

239,924

 

 

 

6,315,045

 

 

 

1.7

%

 

 

26.32

 

Various GSA - Portland

 

Portland, OR

 

Office

 

2025 - 2039(3)

 

2002

 

 

175,214

 

 

 

5,926,533

 

 

 

1.6

%

 

 

33.82

 

VA - San Jose

 

San Jose, CA

 

Outpatient Clinic

 

2038

 

2018

 

 

90,085

 

 

 

5,815,446

 

 

 

1.6

%

 

 

64.56

 

EPA - Lenexa

 

Lenexa, KS

 

Office

 

2027(2)

 

2007 / 2012

 

 

169,585

 

 

 

5,796,626

 

 

 

1.5

%

 

 

34.18

 

FBI - Tampa

 

Tampa, FL

 

Specialized Facility

 

2040

 

2005

 

 

138,000

 

 

 

5,314,468

 

 

 

1.4

%

 

 

38.51

 

FBI - San Antonio

 

San Antonio, TX

 

Specialized Facility

 

2025

 

2007

 

 

148,584

 

 

 

5,258,653

 

 

 

1.4

%

 

 

35.39

 

FDA - Alameda

 

Alameda, CA

 

Laboratory

 

2039

 

2019

 

 

69,624

 

 

 

5,020,369

 

 

 

1.3

%

 

 

72.11

 

FBI / DEA - El Paso

 

El Paso, TX

 

Specialized Facility

 

2028

 

1998 - 2005

 

 

203,683

 

 

 

4,920,871

 

 

 

1.3

%

 

 

24.16

 

PTO - Arlington

 

Arlington, VA

 

Specialized Facility

 

2035

 

2009

 

 

190,546

 

 

 

4,773,569

 

 

 

1.3

%

 

 

25.05

 

USCIS - Lincoln

 

Lincoln, NE

 

Office

 

2026

 

2005

 

 

137,671

 

 

 

4,663,260

 

 

 

1.2

%

 

 

33.87

 

FEMA - Tracy

 

Tracy, CA

 

Warehouse

 

2038

 

2018

 

 

210,373

 

 

 

4,652,865

 

 

 

1.2

%

 

 

22.12

 

TREAS - Parkersburg

 

Parkersburg, WV

 

Office

 

2041

 

2004 / 2006

 

 

182,500

 

 

 

4,419,018

 

 

 

1.2

%

 

 

24.21

 

FDA - Lenexa

 

Lenexa, KS

 

Laboratory

 

2040

 

2020

 

 

59,690

 

 

 

4,342,421

 

 

 

1.2

%

 

 

72.75

 

FBI - Mobile

 

Mobile, AL

 

Specialized Facility

 

2029(2)

 

2001

 

 

76,112

 

 

 

4,293,743

 

 

 

1.1

%

 

 

56.41

 

ICE - Dallas

 

Irvine, TX

 

Specialized Facility

 

2032 / 2040(4)

 

2000 / 2020

 

 

135,200

 

 

 

4,277,647

 

 

 

1.1

%

 

 

31.64

 

VA - South Bend

 

Mishakawa, IN

 

Outpatient Clinic

 

2032

 

2017

 

 

86,363

 

 

 

4,159,720

 

 

 

1.1

%

 

 

48.17

 

FBI - Pittsburgh

 

Pittsburgh, PA

 

Specialized Facility

 

2027

 

2001

 

 

100,054

 

 

 

4,153,110

 

 

 

1.1

%

 

 

41.51

 

FBI - New Orleans

 

New Orleans, LA

 

Specialized Facility

 

2029(5)

 

1999 / 2006

 

 

137,679

 

 

 

4,005,179

 

 

 

1.1

%

 

 

29.09

 

FBI - Omaha

 

Omaha, NE

 

Specialized Facility

 

2044

 

2009

 

 

112,196

 

 

 

3,981,453

 

 

 

1.1

%

 

 

35.49

 

VA - Mobile

 

Mobile, AL

 

Outpatient Clinic

 

2033

 

2018

 

 

79,212

 

 

 

3,968,533

 

 

 

1.1

%

 

 

50.10

 

FBI - Albany

 

Albany, NY

 

Specialized Facility

 

2036

 

1998

 

 

69,476

 

 

 

3,592,965

 

 

 

1.0

%

 

 

51.72

 

FBI - Birmingham

 

Birmingham, AL

 

Specialized Facility

 

2042

 

2005

 

 

96,278

 

 

 

3,592,319

 

 

 

1.0

%

 

 

37.31

 

EPA - Kansas City

 

Kansas City, KS

 

Laboratory

 

2043

 

2003

 

 

55,833

 

 

 

3,574,925

 

 

 

1.0

%

 

 

64.03

 

FBI - Knoxville

 

Knoxville, TN

 

Specialized Facility

 

2025

 

2010

 

 

99,130

 

 

 

3,516,228

 

 

 

0.9

%

 

 

35.47

 

USFS II - Albuquerque

 

Albuquerque, NM

 

Office

 

2031

 

2011

 

 

98,720

 

 

 

3,447,901

 

 

 

0.9

%

 

 

34.93

 

DOT - Lakewood

 

Lakewood, CO

 

Office

 

2039

 

2004

 

 

116,046

 

 

 

3,404,199

 

 

 

0.9

%

 

 

29.33

 

ICE - Charleston

 

North Charleston, SC

 

Specialized Facility

 

2027

 

1994 / 2012

 

 

65,124

 

 

 

3,392,940

 

 

 

0.9

%

 

 

52.10

 

FBI - Richmond

 

Richmond, VA

 

Specialized Facility

 

2041

 

2001

 

 

96,607

 

 

 

3,360,867

 

 

 

0.9

%

 

 

34.79

 

VA - Chico

 

Chico, CA

 

Outpatient Clinic

 

2034

 

2019

 

 

51,647

 

 

 

3,348,155

 

 

 

0.9

%

 

 

64.83

 

DEA - Sterling

 

Sterling, VA

 

Laboratory

 

2038

 

2001

 

 

57,692

 

 

 

3,282,887

 

 

 

0.9

%

 

 

56.90

 

FBI - Little Rock

 

Little Rock, AR

 

Specialized Facility

 

2041

 

2001

 

 

102,377

 

 

 

3,262,032

 

 

 

0.9

%

 

 

31.86

 

 

19


Leased Operating Property Overview (Cont.)

(As of September 30, 2025, unaudited)

img155105510_12.jpg

 

 

Property Name

 

Location

 

Property Type

 

Tenant
Lease
Expiration
Year

 

Year Built /
Renovated

 

Leased
Square
Feet

 

 

Annualized
Lease
Income

 

 

Percentage
of Total
Annualized
Lease
Income

 

 

Annualized
Lease
Income per
Leased
Square Foot

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned U.S. Government Leased Properties (Cont.)

 

USCIS - Tustin

 

Tustin, CA

 

Office

 

2034

 

1979 / 2019

 

 

66,818

 

 

 

3,238,830

 

 

 

0.9

%

 

 

48.47

 

JUD - Del Rio

 

Del Rio, TX

 

Federal Courthouse

 

2041

 

1992 / 2004

 

 

89,880

 

 

 

3,197,759

 

 

 

0.9

%

 

 

35.58

 

DEA - Vista

 

Vista, CA

 

Laboratory

 

2035

 

2002

 

 

52,293

 

 

 

3,147,780

 

 

 

0.8

%

 

 

60.20

 

VA - Indianapolis

 

Brownsburg, IN

 

Outpatient Clinic

 

2041

 

2021

 

 

80,000

 

 

 

2,973,092

 

 

 

0.8

%

 

 

37.16

 

VA - Orange

 

Orange, CT

 

Outpatient Clinic

 

2034

 

2019

 

 

56,330

 

 

 

2,965,921

 

 

 

0.8

%

 

 

52.65

 

ICE - Albuquerque

 

Albuquerque, NM

 

Specialized Facility

 

2027

 

2011

 

 

71,100

 

 

 

2,857,704

 

 

 

0.8

%

 

 

40.19

 

SSA - Charleston

 

Charleston, WV

 

Office

 

2029

 

1959 / 2000

 

 

110,000

 

 

 

2,838,184

 

 

 

0.8

%

 

 

25.80

 

JUD - El Centro

 

El Centro, CA

 

Federal Courthouse

 

2034

 

2004

 

 

43,345

 

 

 

2,814,240

 

 

 

0.8

%

 

 

64.93

 

DEA - Dallas Lab

 

Dallas, TX

 

Laboratory

 

2038

 

2001

 

 

49,723

 

 

 

2,805,697

 

 

 

0.7

%

 

 

56.43

 

DEA - Pleasanton

 

Pleasanton, CA

 

Laboratory

 

2035

 

2015

 

 

42,480

 

 

 

2,788,150

 

 

 

0.7

%

 

 

65.63

 

DEA - Upper Marlboro

 

Upper Marlboro, MD

 

Laboratory

 

2037

 

2002

 

 

50,978

 

 

 

2,776,446

 

 

 

0.7

%

 

 

54.46

 

DHS - Burlington

 

Williston, VT

 

Specialized Facility

 

2031(2)

 

2000

 

 

74,549

 

 

 

2,738,632

 

 

 

0.7

%

 

 

36.74

 

NARA - Broomfield

 

Broomfield, CO

 

Warehouse

 

2032

 

2012

 

 

161,730

 

 

 

2,697,002

 

 

 

0.7

%

 

 

16.68

 

TREAS - Birmingham

 

Birmingham, AL

 

Office

 

2029

 

2014

 

 

83,676

 

 

 

2,632,456

 

 

 

0.7

%

 

 

31.46

 

DHS - Atlanta

 

Atlanta, GA

 

Specialized Facility

 

2031 - 2038(6)

 

2008 / 2023

 

 

91,185

 

 

 

2,590,303

 

 

 

0.7

%

 

 

28.41

 

USAO - Louisville

 

Louisville, KY

 

Specialized Facility

 

2031

 

2011

 

 

60,000

 

 

 

2,549,994

 

 

 

0.7

%

 

 

42.50

 

JUD - Charleston

 

Charleston, SC

 

Federal Courthouse

 

2040

 

1999

 

 

52,339

 

 

 

2,536,155

 

 

 

0.7

%

 

 

48.46

 

JUD - Jackson

 

Jackson, TN

 

Federal Courthouse

 

2043

 

1998

 

 

75,043

 

 

 

2,418,461

 

 

 

0.6

%

 

 

32.23

 

IRS - Ogden

 

Ogden, UT

 

Warehouse

 

2029(7)

 

1996

 

 

100,000

 

 

 

2,373,650

 

 

 

0.6

%

 

 

23.74

 

Various GSA - Cleveland

 

Brooklyn Heights, OH

 

Office

 

2028 - 2040(8)

 

1981 / 2021

 

 

61,384

 

 

 

2,338,869

 

 

 

0.6

%

 

 

38.10

 

CBP - Savannah

 

Savannah, GA

 

Laboratory

 

2033

 

2013

 

 

35,000

 

 

 

2,306,216

 

 

 

0.6

%

 

 

65.89

 

DEA - Dallas

 

Dallas, TX

 

Specialized Facility

 

2041

 

2001

 

 

71,827

 

 

 

2,189,642

 

 

 

0.6

%

 

 

30.48

 

NWS - Kansas City

 

Kansas City, MO

 

Specialized Facility

 

2033(2)

 

1998 / 2020

 

 

94,378

 

 

 

2,163,306

 

 

 

0.6

%

 

 

22.92

 

DEA - Santa Ana

 

Santa Ana, CA

 

Specialized Facility

 

2029

 

2004

 

 

39,905

 

 

 

2,030,670

 

 

 

0.5

%

 

 

50.89

 

GSA - Clarksburg

 

Clarksburg, WV

 

Office

 

2039(2)

 

1999

 

 

70,495

 

 

 

1,934,924

 

 

 

0.5

%

 

 

27.45

 

DEA - North Highlands

 

Sacramento, CA

 

Specialized Facility

 

2033

 

2002

 

 

37,975

 

 

 

1,893,254

 

 

 

0.5

%

 

 

49.86

 

JUD - Aberdeen

 

Aberdeen, MS

 

Federal Courthouse

 

2040

 

2005

 

 

45,194

 

 

 

1,890,909

 

 

 

0.5

%

 

 

41.84

 

DEA - Riverside

 

Riverside, CA

 

Specialized Facility

 

2032

 

1997

 

 

34,354

 

 

 

1,873,897

 

 

 

0.5

%

 

 

54.55

 

NPS - Omaha

 

Omaha, NE

 

Specialized Facility

 

2029

 

2004

 

 

62,772

 

 

 

1,873,659

 

 

 

0.5

%

 

 

29.85

 

ICE - Orlando

 

Orlando, FL

 

Specialized Facility

 

2040

 

1996 / 2010

 

 

49,420

 

 

 

1,861,991

 

 

 

0.5

%

 

 

37.68

 

VA - Golden

 

Golden, CO

 

Warehouse

 

2036(2)

 

1996 / 2011

 

 

56,753

 

 

 

1,783,879

 

 

 

0.5

%

 

 

31.43

 

JUD - Newport News

 

Newport News, VA

 

Federal Courthouse

 

2033

 

2008

 

 

35,005

 

 

 

1,684,773

 

 

 

0.4

%

 

 

48.13

 

USCG - Martinsburg

 

Martinsburg, WV

 

Specialized Facility

 

2027

 

2007

 

 

59,547

 

 

 

1,634,284

 

 

 

0.4

%

 

 

27.45

 

VA - Charleston

 

North Charleston, SC

 

Warehouse

 

2040

 

2020

 

 

97,718

 

 

 

1,511,163

 

 

 

0.4

%

 

 

15.46

 

USAO - Springfield

 

Springfield, IL

 

Specialized Facility

 

2038

 

2002

 

 

43,600

 

 

 

1,399,201

 

 

 

0.4

%

 

 

32.09

 

JUD - Council Bluffs

 

Council Bluffs, IA

 

Federal Courthouse

 

2041(7)

 

2021

 

 

28,900

 

 

 

1,368,503

 

 

 

0.4

%

 

 

47.35

 

DEA - Birmingham

 

Birmingham, AL

 

Specialized Facility

 

2038

 

2005

 

 

35,616

 

 

 

1,260,657

 

 

 

0.3

%

 

 

35.40

 

 

20


Leased Operating Property Overview (Cont.)

(As of September 30, 2025, unaudited)

img155105510_12.jpg

 

 

Property Name

 

Location

 

Property Type

 

Tenant
Lease
Expiration
Year

 

Year Built /
Renovated

 

Leased
Square
Feet

 

 

Annualized
Lease
Income

 

 

Percentage
of Total
Annualized
Lease
Income

 

 

Annualized
Lease
Income per
Leased
Square Foot

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned U.S. Government Leased Properties (Cont.)

 

DEA - Albany

 

Albany, NY

 

Specialized Facility

 

2042

 

2004

 

 

31,976

 

 

 

1,185,675

 

 

 

0.3

%

 

 

37.08

 

HSI - Orlando

 

Orlando, FL

 

Specialized Facility

 

2036

 

2006

 

 

27,840

 

 

 

1,082,677

 

 

 

0.3

%

 

 

38.89

 

SSA - Dallas

 

Dallas, TX

 

Specialized Facility

 

2035

 

2005

 

 

27,200

 

 

 

1,073,940

 

 

 

0.3

%

 

 

39.48

 

JUD - South Bend

 

South Bend, IN

 

Federal Courthouse

 

2027

 

1996 / 2011

 

 

30,119

 

 

 

811,838

 

 

 

0.2

%

 

 

26.95

 

ICE - Louisville

 

Louisville, KY

 

Specialized Facility

 

2036

 

2011

 

 

17,420

 

 

 

662,835

 

 

 

0.2

%

 

 

38.05

 

DEA - San Diego

 

San Diego, CA

 

Warehouse

 

2032

 

1999

 

 

16,100

 

 

 

563,532

 

 

 

0.2

%

 

 

35.00

 

DEA - Bakersfield

 

Bakersfield, CA

 

Specialized Facility

 

2038

 

2000

 

 

9,800

 

 

 

496,834

 

 

 

0.1

%

 

 

50.70

 

SSA - San Diego

 

San Diego, CA

 

Specialized Facility

 

2032

 

2003

 

 

10,059

 

 

 

452,860

 

 

 

0.1

%

 

 

45.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

7,881,138

 

 

$

283,545,307

 

 

 

75.6

%

 

$

35.98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned State and Local Government Leased Property

 

DC - Capitol Plaza

 

Washington, DC

 

Office

 

2027 - 2038(9)

 

2006

 

 

284,688

 

 

 

18,345,138

 

 

 

4.9

%

 

 

64.44

 

Wake County III - Cary

 

Cary, NC

 

Office

 

2027 / 2034(10)

 

1997

 

 

113,722

 

 

 

3,495,663

 

 

 

0.9

%

 

 

30.74

 

CA - Anaheim

 

Anaheim, CA

 

Office

 

2033 / 2034

 

1991 / 2020

 

 

95,273

 

 

 

3,364,379

 

 

 

0.9

%

 

 

35.31

 

Wake County II - Cary

 

Cary, NC

 

Office

 

2034(11)

 

1994

 

 

98,340

 

 

 

2,840,676

 

 

 

0.8

%

 

 

28.89

 

Wake County I - Cary

 

Cary, NC

 

Office

 

2034(11)

 

1991

 

 

75,401

 

 

 

2,222,073

 

 

 

0.6

%

 

 

29.47

 

USFS I - Albuquerque

 

Albuquerque, NM

 

Office

 

2035(7)

 

2006

 

 

29,032

 

 

 

108,000

 

 

 

0.0

%

 

 

3.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

696,456

 

 

$

30,375,929

 

 

 

8.1

%

 

$

43.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Privately Leased Property

 

York Space Systems - Greenwood Village

 

Greenwood Village, CO

 

Specialized Facility

 

2031(5)

 

1982 / 2020

 

 

138,125

 

 

 

5,012,523

 

 

 

1.3

%

 

 

36.29

 

Northrop Grumman - Dayton

 

Beavercreek, OH

 

Specialized Facility

 

2029(7)

 

2012

 

 

99,246

 

 

 

2,629,161

 

 

 

0.7

%

 

 

26.49

 

Northrop Grumman - Aurora

 

Aurora, CO

 

Specialized Facility

 

2032(7)

 

2002

 

 

104,136

 

 

 

2,368,386

 

 

 

0.6

%

 

 

22.74

 

501 East Hunter Street - Lummus Corporation

 

Lubbock, TX

 

Warehouse

 

2028(7)

 

2013

 

 

70,078

 

 

 

410,390

 

 

 

0.1

%

 

 

5.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

411,585

 

 

$

10,420,460

 

 

 

2.7

%

 

$

25.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Properties Total / Weighted Average

 

 

 

 

8,989,179

 

 

$

324,341,696

 

 

 

86.4

%

 

$

36.08

 

 

21


Leased Operating Property Overview (Cont.)

(As of September 30, 2025, unaudited)

img155105510_12.jpg

 

 

 

Property Name

 

Location

 

Property Type

 

Tenant
Lease
Expiration
Year

 

Year Built /
Renovated

 

Leased
Square
Feet

 

 

Annualized
Lease
Income

 

 

Percentage
of Total
Annualized
Lease
Income

 

 

Annualized
Lease
Income per
Leased
Square Foot

 

U.S Government Leased to Unconsolidated Real Estate Venture

 

VA - Phoenix(12)

 

Phoenix, AZ

 

Outpatient Clinic

 

2042

 

2022

 

 

257,294

 

 

 

10,836,673

 

 

 

2.9

%

 

 

42.12

 

VA - San Antonio(12)

 

San Antonio, TX

 

Outpatient Clinic

 

2041

 

2021

 

 

226,148

 

 

 

9,334,456

 

 

 

2.5

%

 

 

41.28

 

VA - Jacksonville(12)

 

Jacksonville, FL

 

Outpatient Clinic

 

2043

 

2023

 

 

193,100

 

 

 

7,372,700

 

 

 

2.0

%

 

 

38.18

 

VA - Chattanooga(12)

 

Chattanooga, TN

 

Outpatient Clinic

 

2035

 

2020

 

 

94,566

 

 

 

4,371,201

 

 

 

1.2

%

 

 

46.22

 

VA - Lubbock(12)(13)

 

Lubbock, TX

 

Outpatient Clinic

 

2040

 

2020

 

 

120,916

 

 

 

4,259,993

 

 

 

1.1

%

 

 

35.23

 

VA - Marietta(12)

 

Marietta, GA

 

Outpatient Clinic

 

2041

 

2021

 

 

76,882

 

 

 

3,892,927

 

 

 

1.0

%

 

 

50.64

 

VA - Birmingham(12)

 

Irondale, AL

 

Outpatient Clinic

 

2041

 

2021

 

 

77,128

 

 

 

3,192,361

 

 

 

0.9

%

 

 

41.39

 

VA - Corpus Christi(12)

 

Corpus Christi, TX

 

Outpatient Clinic

 

2042

 

2022

 

 

69,276

 

 

 

2,974,771

 

 

 

0.8

%

 

 

42.94

 

VA - Columbus(12)

 

Columbus, GA

 

Outpatient Clinic

 

2042

 

2022

 

 

67,793

 

 

 

2,925,752

 

 

 

0.8

%

 

 

43.16

 

VA - Lenexa(12)

 

Lenexa, KS

 

Outpatient Clinic

 

2041

 

2021

 

 

31,062

 

 

 

1,355,340

 

 

 

0.4

%

 

 

43.63

 

Subtotal

 

 

 

 

 

 

 

 

 

 

1,214,165

 

 

$

50,516,174

 

 

 

13.6

%

 

$

41.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

 

10,203,344

 

 

$

374,857,870

 

 

 

100.0

%

 

$

36.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average at Easterly's Share

 

 

 

 

 

 

9,632,685

 

 

$

351,115,269

 

 

 

 

 

$

36.45

 

(1) 316,318 square feet leased to U.S. Citizenship and Immigration Services ("USCIS") will expire on February 19, 2042 and contains two five-year renewal options. 47,034 square feet leased to two private tenants will expire between 2028-2030 and each contains renewal options.

(2) Lease contains one five-year renewal option.

(3) 33,407 square feet leased to the U.S. Army Corps of Engineers ("ACOE") will expire on February 19, 2030 and contains one five-year renewal options. 21,646 square feet leased to the Federal Bureau of Investigation ("FBI") will expire on December 31, 2029 and contains one five-year renewal option. 11,061 square feet leased to five private tenants will expire between 2026-2030 and each contains renewal options. 4,846 square feet leased to the Department of Energy ("DOE") will expire on April 14, 2033 and contains one ten-year renewal option.

(4) 80,523 square feet leased to the U.S. Immigration and Customs Enforcement ("ICE") will expire on September 14, 2040. 29,074 square feet leased to a private tenant will expire on September 30, 2032 and contains one five-year renewal option. 25,603 square feet leased to a private tenant will expire on January 31, 2032 and contains one five-year renewal option.

(5) Lease contains one ten-year renewal option.

(6) 29,737 square feet leased to the U.S. Customs and Border Protection ("CBP") will expire on April 30, 2038. 17,373 square feet leased to a private tenant will expire on December 31, 2031 and contains two five-year renewal options. 49,125 square feet leased to the Transportation Security Administration ("TSA") will expire on December 14, 2038 and contains one five-year renewal option.

(7) Lease contains two five-year renewal options.

(8) 40,502 square feet leased to the U.S. Immigration and Customs Enforcement ("ICE") will expire on August 31, 2031. 11,402 square feet leased to a private tenant will expire on December 31, 2028 and contains two five-year renewal options. 9,480 square feet leased to the U.S. National Oceanic and Atmospheric Administration ("NOAA") will expire on September 13, 2040.

(9) 237,118 square feet leased to the District of Columbia Government will expire on February 28, 2038 and contains one five-year renewal option. 20,299 square feet leased to four private tenants will expire between 2027-2031 and each contains renewal options. 26,327 square feet leased to the Internal Revenue Service ("IRS") will expire on December 21, 2029.

(10) 75,864 square feet leased to Wake County Public School System will expire on June 30, 2034 and contains two eight-year renewal options. 37,858 square feet leased to a private tenant will expire on December 31, 2027 and contains one five-year renewal option.

(11) Lease contains two eight-year renewal options.

(12) The Company owns 53.0% of the property through an unconsolidated joint venture.

(13) Asset is subject to a ground lease where the unconsolidated joint venture is the lessee.

22


Tenants

(As of September 30, 2025, unaudited)

img155105510_13.jpg

 

 

 

Tenant

 

Weighted
Average
Remaining
Lease Term
(1)

 

 

Leased
Square Feet

 

 

Percentage
of Leased
Square Feet

 

 

Annualized
Lease Income

 

 

Percentage
of Total
Annualized
Lease
Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Department of Veteran Affairs ("VA")

 

 

13.7

 

 

 

2,251,131

 

 

 

22.0

%

 

$

96,418,303

 

 

 

25.6

%

Federal Bureau of Investigation ("FBI")

 

 

8.2

 

 

 

1,498,607

 

 

 

14.7

%

 

 

54,952,391

 

 

 

14.7

%

Drug Enforcement Administration ("DEA")

 

 

10.0

 

 

 

607,290

 

 

 

6.0

%

 

 

28,413,449

 

 

 

7.6

%

Judiciary of the U.S. ("JUD")

 

 

13.4

 

 

 

399,825

 

 

 

3.9

%

 

 

16,722,638

 

 

 

4.5

%

U.S. Citizenship and Immigration Services ("USCIS")

 

 

11.3

 

 

 

520,807

 

 

 

5.1

%

 

 

15,933,850

 

 

 

4.3

%

Immigration and Customs Enforcement ("ICE")

 

 

7.6

 

 

 

388,386

 

 

 

3.8

%

 

 

15,178,122

 

 

 

4.0

%

Internal Revenue Service ("IRS")

 

 

6.3

 

 

 

359,661

 

 

 

3.5

%

 

 

12,051,651

 

 

 

3.2

%

Environmental Protection Agency ("EPA")

 

 

5.9

 

 

 

225,418

 

 

 

2.2

%

 

 

9,371,551

 

 

 

2.5

%

Food and Drug Administration ("FDA")

 

 

14.4

 

 

 

129,314

 

 

 

1.3

%

 

 

9,362,790

 

 

 

2.5

%

U.S. Joint Staff Command ("JSC")

 

 

2.7

 

 

 

403,737

 

 

 

4.0

%

 

 

8,556,069

 

 

 

2.3

%

Federal Aviation Administration ("FAA")

 

 

1.1

 

 

 

188,768

 

 

 

1.9

%

 

 

7,801,422

 

 

 

2.1

%

Bureau of the Fiscal Service ("BFS")

 

 

11.9

 

 

 

266,176

 

 

 

2.6

%

 

 

7,051,474

 

 

 

1.9

%

Social Security Administration ("SSA")

 

 

7.3

 

 

 

192,185

 

 

 

1.9

%

 

 

5,598,061

 

 

 

1.5

%

Patent and Trademark Office ("PTO")

 

 

9.3

 

 

 

190,546

 

 

 

1.9

%

 

 

4,773,569

 

 

 

1.3

%

Federal Emergency Management Agency ("FEMA")

 

 

13.0

 

 

 

210,373

 

 

 

2.1

%

 

 

4,652,865

 

 

 

1.2

%

U.S. Attorney Office ("USAO")

 

 

9.2

 

 

 

110,776

 

 

 

1.1

%

 

 

4,146,163

 

 

 

1.1

%

U.S. Forest Service ("USFS")

 

 

5.8

 

 

 

98,720

 

 

 

1.0

%

 

 

3,447,901

 

 

 

0.9

%

Department of Transportation ("DOT")

 

 

13.7

 

 

 

116,046

 

 

 

1.1

%

 

 

3,404,199

 

 

 

0.9

%

Customs and Border Protection ("CBP")

 

 

9.9

 

 

 

64,737

 

 

 

0.6

%

 

 

3,247,339

 

 

 

0.9

%

National Archives and Records Administration ("NARA")

 

 

6.6

 

 

 

161,730

 

 

 

1.6

%

 

 

2,697,002

 

 

 

0.7

%

National Weather Service ("NWS")

 

 

8.2

 

 

 

94,378

 

 

 

0.9

%

 

 

2,163,306

 

 

 

0.6

%

U.S. Department of Agriculture ("USDA")

 

 

2.3

 

 

 

60,257

 

 

 

0.6

%

 

 

1,887,983

 

 

 

0.5

%

National Park Service ("NPS")

 

 

3.7

 

 

 

62,772

 

 

 

0.6

%

 

 

1,873,659

 

 

 

0.5

%

U.S. Coast Guard ("USCG")

 

 

2.2

 

 

 

59,547

 

 

 

0.6

%

 

 

1,634,284

 

 

 

0.4

%

National Oceanic and Atmospheric Administration ("NOAA")

 

 

5.9

 

 

 

33,403

 

 

 

0.3

%

 

 

1,419,050

 

 

 

0.4

%

General Services Administration - Other

 

 

10.0

 

 

 

22,053

 

 

 

0.2

%

 

 

1,277,785

 

 

 

0.3

%

Transportation Security Administration ("TSA")

 

 

8.2

 

 

 

44,075

 

 

 

0.4

%

 

 

1,168,569

 

 

 

0.3

%

Homeland Security Investigations ("HSI")

 

 

10.5

 

 

 

27,840

 

 

 

0.3

%

 

 

1,082,677

 

 

 

0.3

%

Small Business Administration ("SBA")

 

 

13.8

 

 

 

44,969

 

 

 

0.4

%

 

 

1,024,510

 

 

 

0.3

%

 

23


 

 

 

 

Tenant

 

Weighted
Average
Remaining
Lease Term
(1)

 

 

Leased
Square Feet

 

 

Percentage
of Leased
Square Feet

 

 

Annualized
Lease Income

 

 

Percentage
of Total
Annualized
Lease
Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government (Cont.)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Army Corps of Engineers ("ACOE")

 

 

4.4

 

 

 

33,407

 

 

 

0.3

%

 

 

974,264

 

 

 

0.3

%

Bureau of Alcohol, Tobacco, Firearms and Explosives ("ATF")

 

 

7.4

 

 

 

23,775

 

 

 

0.2

%

 

 

730,519

 

 

 

0.2

%

Department of Energy ("DOE")

 

 

7.5

 

 

 

4,846

 

 

 

0.0

%

 

 

277,782

 

 

 

0.1

%

Federal Energy Regulatory Commission ("FERC")

 

 

13.9

 

 

 

6,214

 

 

 

0.1

%

 

 

244,142

 

 

 

0.1

%

U.S. Probation Office ("USPO")

 

 

13.3

 

 

 

6,621

 

 

 

0.1

%

 

 

181,745

 

 

 

0.0

%

U.S. Marshals Service ("USMS")

 

 

1.3

 

 

 

1,054

 

 

 

0.0

%

 

 

50,898

 

 

 

0.0

%

Department of Labor ("DOL")

 

 

13.3

 

 

 

574

 

 

 

0.0

%

 

 

15,762

 

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

9.8

 

 

 

8,910,018

 

 

 

87.3

%

 

$

329,787,744

 

 

 

88.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and Local Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

District of Columbia Government

 

 

12.4

 

 

 

238,062

 

 

 

2.3

%

 

 

15,525,862

 

 

 

4.2

%

Wake County Public Schools

 

 

8.8

 

 

 

249,605

 

 

 

2.4

%

 

 

7,425,132

 

 

 

2.0

%

State of California Employee Development Department

 

 

8.4

 

 

 

65,133

 

 

 

0.6

%

 

 

2,296,631

 

 

 

0.6

%

State of California Department of Industrial Relations

 

 

8.1

 

 

 

30,140

 

 

 

0.3

%

 

 

1,067,748

 

 

 

0.3

%

New York State Court of Claims

 

 

1.0

 

 

 

14,274

 

 

 

0.1

%

 

 

390,934

 

 

 

0.1

%

State of New Mexico Health Care Authority

 

 

10.3

 

 

 

29,032

 

 

 

0.3

%

 

 

108,000

 

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

10.0

 

 

 

626,246

 

 

 

6.0

%

 

$

26,814,307

 

 

 

7.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

York Space Systems

 

 

6.3

 

 

 

138,125

 

 

 

1.4

%

 

 

5,012,523

 

 

 

1.3

%

Northrup Grumman Systems Corporation

 

 

5.2

 

 

 

203,382

 

 

 

2.0

%

 

 

4,997,547

 

 

 

1.3

%

Other Private Tenants

 

 

3.7

 

 

 

67,081

 

 

 

0.7

%

 

 

2,202,905

 

 

 

0.6

%

Caremark, L.L.C

 

 

4.8

 

 

 

41,462

 

 

 

0.4

%

 

 

1,320,627

 

 

 

0.4

%

Jacobs Engineering Group, Inc.

 

 

2.3

 

 

 

37,858

 

 

 

0.4

%

 

 

1,133,280

 

 

 

0.3

%

Saint Luke's Health System, Inc.

 

 

1.3

 

 

 

32,043

 

 

 

0.3

%

 

 

973,131

 

 

 

0.3

%

Pate Rehabilitation Endeavors, LLC

 

 

6.3

 

 

 

25,603

 

 

 

0.3

%

 

 

926,636

 

 

 

0.2

%

HUB International Midwest Limited

 

 

7.0

 

 

 

29,074

 

 

 

0.3

%

 

 

812,455

 

 

 

0.2

%

University of Central Missouri

 

 

6.7

 

 

 

22,374

 

 

 

0.2

%

 

 

466,325

 

 

 

0.1

%

Lummus Corporation

 

 

2.8

 

 

 

70,078

 

 

 

0.7

%

 

 

410,390

 

 

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

4.8

 

 

 

667,080

 

 

 

6.7

%

 

$

18,255,819

 

 

 

4.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

 

9.5

 

 

 

10,203,344

 

 

 

100.0

%

 

$

374,857,870

 

 

 

100.0

%

 

(1) Weighted based on leased square feet.

 

 

24


Lease Expirations

(As of September 30, 2025, unaudited)

img155105510_14.jpg

 

 

 

 

Year of Lease Expiration (1)

 

Number of
Leases
Expiring

 

Leased Square
Footage
Expiring

 

 

Percentage of
Total Leased Square
Footage
Expiring

 

 

Annualized
Lease Income
Expiring

 

 

Percentage of
Total
Annualized
Lease Income
Expiring

 

 

Annualized
Lease Income
per Leased
Square Foot Expiring

 

2025

 

3

 

 

248,912

 

 

 

2.4

%

 

 

8,814,154

 

 

 

2.4

%

 

 

35.41

 

2026

 

5

 

 

377,030

 

 

 

3.7

%

 

 

13,984,837

 

 

 

3.7

%

 

 

37.09

 

2027

 

10

 

 

538,438

 

 

 

5.3

%

 

 

20,021,541

 

 

 

5.3

%

 

 

37.18

 

2028

 

12

 

 

807,610

 

 

 

7.9

%

 

 

18,138,687

 

 

 

4.8

%

 

 

22.46

 

2029

 

10

 

 

757,363

 

 

 

7.4

%

 

 

24,903,154

 

 

 

6.6

%

 

 

32.88

 

2030

 

4

 

 

67,202

 

 

 

0.7

%

 

 

1,741,048

 

 

 

0.5

%

 

 

25.91

 

2031

 

8

 

 

442,851

 

 

 

4.3

%

 

 

16,736,280

 

 

 

4.5

%

 

 

37.79

 

2032

 

11

 

 

712,188

 

 

 

7.0

%

 

 

22,330,286

 

 

 

6.0

%

 

 

31.35

 

2033

 

10

 

 

566,197

 

 

 

5.5

%

 

 

22,379,733

 

 

 

6.0

%

 

 

39.53

 

2034

 

10

 

 

507,793

 

 

 

5.0

%

 

 

21,206,069

 

 

 

5.7

%

 

 

41.76

 

Thereafter

 

59

 

 

5,177,760

 

 

 

50.8

%

 

 

204,602,081

 

 

 

54.5

%

 

 

39.52

 

Total / Weighted Average

 

142

 

 

10,203,344

 

 

 

100.0

%

 

$

374,857,870

 

 

 

100.0

%

 

$

36.74

 

 

(1) The year of lease expiration is pursuant to current contract terms. Some tenants have the right to vacate their space during a specified period, or "soft term," before the stated terms of their leases expire. As of September 30, 2025, five tenants occupying approximately 1.8% of our leased square feet and contributing approximately 1.6% of our annualized lease income are currently operating under lease provisions that allow them to exercise their right to terminate their lease before the stated term of their respective lease expires.

25


Lease Expirations

(As of September 30, 2025, unaudited)

img155105510_14.jpg

 

 

img155105510_15.jpg

26


Summary of Re/Development Projects

(As of September 30, 2025, unaudited, in thousands, except square feet)

img155105510_16.jpg

 

 

 

Projects Under Construction(1)

Property Name

 

Location

 

 

Property Type

 

 

Total Leased Square Feet

 

 

Lease Term

 

 

Anticipated Total Cost(2)

 

 

Cost to Date

 

 

Anticipated Lump-Sum Reimbursement(3)

 

 

Anticipated Completion Date

 

Anticipated Lease Commencement

FDA - Atlanta(4)

 

Atlanta, GA

 

 

Laboratory

 

 

 

162,000

 

 

20-Year

 

 

$

247,191

 

 

$

222,460

 

 

$

151,994

 

 

4Q 2025

 

4Q 2025

JUD - Flagstaff

 

Flagstaff, AZ

 

 

Courthouse

 

 

 

50,777

 

 

20-Year

 

 

$

68,263

 

 

$

23,372

 

 

$

34,805

 

 

1Q 2027

 

1Q 2027

FL - Fort Myers

 

Fort Myers, FL

 

 

Laboratory

 

 

 

64,000

 

 

25-Year

 

 

$

49,257

 

 

$

17,759

 

 

$

-

 

 

4Q 2026

 

4Q 2026

Total

 

 

 

 

 

 

 

 

276,777

 

 

 

 

 

$

364,711

 

 

$

263,591

 

 

$

186,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projects in Design(5)

 

 

 

 

 

 

 

 

Property Name

 

Location

 

 

Property Type

 

 

Total Estimated Leased Square Feet

 

 

Lease Term

 

 

Anticipated Completion Date

 

 

Anticipated Lease Commencement

 

 

 

 

 

 

 

 

JUD - Medford

 

 Medford, OR

 

 

 Courthouse

 

 

 

40,035

 

 

20-Year

 

 

2H 2027

 

 

2H 2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projects Previously Completed with Outstanding Lump-Sum Reimbursements(3)

 

 

 

 

 

Property Name

 

Location

 

 

Property Type

 

 

Total Leased Square Feet

 

 

Lease Term

 

 

Outstanding Lump-Sum Reimbursement(3)

 

 

Completion Date

 

 

Lease Commencement

 

 

 

 

 

 N/A

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

$

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

(1) Includes properties under construction for which design is complete.

(2) Includes the total cost to construct the building, as well as projected leasing capital and interest costs as of quarter-end.

(3) Includes reimbursement of lump-sum tenant improvement costs and development fees.

(4) Total lump sum reimbursements received for the project as of September 30, 2025 are $138.1 million.

(5) Includes projects in the design phase for which project scope is not fully determined.

27