Please wait

.2

img155105510_0.jpg

 


Disclaimers

img155105510_1.jpg

 

 

Forward-Looking Statements

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, 2025, filed with the Securities and Exchange Commission, or the SEC, on February 23, 2026 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.

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 March 31, 2026 that will be released in our Form 10-Q to be filed with the SEC on or about April 27, 2026.

 

2


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.

3


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 28 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.

4


Table of Contents

img155105510_3.jpg

 

 

 

 

Overview

 

 

 

 

 

Corporate Information and Analyst Coverage

 

6

 

 

 

Executive Summary

 

7

 

 

 

Corporate Financials

 

 

 

 

 

Balance Sheets

 

8

 

 

 

Income Statements

 

9

 

 

 

Net Operating Income

 

10

 

 

 

EBITDA

 

11

 

 

 

FFO and CAD

 

12

 

 

 

Unconsolidated Real Estate Venture

 

13

 

 

 

Debt

 

 

 

 

 

Debt Schedules

 

15

 

 

 

Debt Maturities

 

17

 

 

 

Properties

 

 

 

 

 

Leased Operating Property Overview

 

18

 

 

 

Tenants

 

23

 

 

 

Lease Expirations

 

25

 

 

 

Summary of Re/Development Projects

 

27

 

 

 

 

 

5


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

Cole Bardawill

Suite 775 North

 

or 202-987-9395 to request an

Director of Investor Relations

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, EVP GC & Secretary

Darrell Crate

Michael Ibe

Allison Marino, EVP CFO

Christopher Wang, EVP Acquisitions

Cynthia Fisher

Tara Innes

Stuart Burns, EVP Government Relations

Brian Colantuoni, SVP CAO

Scott Freeman

 

Nick Nimerala, EVP Portfolio & Asset Management

 

 

 

 

 

Equity Research Coverage

 

 

 

 

 

Citigroup

BMO Capital Markets

RBC Capital Markets

Seth Bergey & Nick Joseph

John P. Kim

Michael Carroll

212-816-2066 & 212-816-1909

212-885-4115

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

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

6


Executive Summary

(In thousands, except share and per share amounts)

img155105510_5.jpg

 

 

Outstanding Classes of Stock and Partnership Units - Fully Diluted Basis

At March 31, 2026

 

Earnings

Three months ended March 31, 2026

Three months ended March 31, 2025

Common shares

46,370,407

 

Net income available to Easterly Government Properties, Inc.

$1,365

$3,127

Unvested restricted shares

73,967

 

Net income available to Easterly Government Properties, Inc.

 

 

Common partnership and vested LTIP units

1,655,896

 

per share:

 

 

Total - fully diluted basis

48,100,270

 

Basic

$0.02

$0.07

 

 

 

Diluted

$0.02

$0.07

 

 

 

 

 

 

Market Capitalization

At March 31, 2026

 

Net income

$1,414

$3,283

Price of Common Shares

$21.43

 

Net income, per share - fully diluted basis

$0.03

$0.07

Total equity market capitalization - fully diluted basis

$1,030,789

 

Funds From Operations (FFO)

$36,650

$32,108

Net Debt

$1,716,596

 

FFO, per share - fully diluted basis

$0.76

$0.71

Total enterprise value

$2,747,385

 

 

 

 

 

 

 

Core FFO

$37,145

$33,061

 

 

 

Core FFO, per share - fully diluted basis

$0.77

$0.73

Ratios

At March 31, 2026

 

 

 

 

Net debt to total enterprise value

62.5%

 

Cash Available for Distribution (CAD)

$32,153

$31,145

Net debt to annualized quarterly EBITDA

7.5x

 

 

 

 

Adjusted Net Debt to annualized quarterly pro forma EBITDA

7.3x

 

Liquidity

At March 31, 2026

Cash interest coverage ratio

3.0x

 

Cash and cash equivalents

 

$3,964

Cash fixed charge coverage ratio

2.8x

 

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

$154,825

 

 

 

 

 

 

 

(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.

7


Balance Sheets

(Unaudited, in thousands, except share amounts)

img155105510_6.jpg

 

 

 

 

 

March 31, 2026

 

December 31, 2025

Assets

 

 

 

 

Real estate properties, net

 

$2,738,755

 

$2,714,650

Cash and cash equivalents

 

2,017

 

23,374

Restricted cash

 

10,661

 

10,257

Tenant accounts receivable

 

73,041

 

51,493

Investment in unconsolidated real estate venture

 

304,070

 

304,721

Real estate loans receivable, net and investment in sales-type lease, net

 

44,462

 

34,286

Intangible assets, net

 

189,534

 

183,911

Prepaid expenses and other assets

 

57,520

 

57,078

Total assets

 

$3,420,060

 

$3,379,770

 

 

 

 

 

Liabilities

 

 

 

 

Revolving credit facility

 

245,050

 

199,050

Term loan facilities, net

 

297,479

 

297,200

Notes payable, net

 

1,019,132

 

1,018,884

Mortgage notes payable, net

 

150,054

 

151,191

Intangible liabilities, net

 

13,598

 

11,959

Deferred revenue

 

230,031

 

219,201

Interest rate swaps

 

1,010

 

3,034

Accounts payable, accrued expenses and other liabilities

 

108,203

 

109,686

Total liabilities

 

2,064,557

 

2,010,205

 

 

 

 

 

Equity

 

 

 

 

Common stock, par value $0.01, 80,000,000 shares authorized,
  46,444,374 and 46,303,469 shares issued and outstanding at
   March 31, 2026 and December 31, 2025, respectively

 

464

 

463

Additional paid-in capital

 

1,961,587

 

1,958,412

Retained earnings

 

146,222

 

144,857

Cumulative dividends

 

(796,880)

 

(776,022)

Accumulated other comprehensive loss

 

(2,554)

 

(4,578)

Total stockholders' equity

 

1,308,839

 

1,323,132

Non-controlling interest in Operating Partnership

 

46,664

 

46,433

Total equity

 

1,355,503

 

1,369,565

Total liabilities and equity

 

$3,420,060

 

$3,379,770

 

 

 

 

 

 

8


 Income Statements

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

img155105510_7.jpg

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 2026

 

March 31, 2025

 

Revenues

 

 

 

 

 

Rental income

 

$88,593

 

$75,546

 

Tenant reimbursements

 

804

 

1,026

 

Asset management income

 

646

 

622

 

Other income

 

1,502

 

1,481

 

Total revenues

 

91,545

 

78,675

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

Property operating

 

20,536

 

17,799

 

Real estate taxes

 

8,532

 

7,957

 

Depreciation and amortization

 

33,221

 

26,797

 

Acquisition costs

 

649

 

307

 

Corporate general and administrative

 

8,495

 

6,215

 

Provision for (recovery of) credit losses

 

196

 

(238)

 

Total expenses

 

71,629

 

58,837

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

Income from unconsolidated real estate venture

 

1,664

 

1,822

 

Interest expense, net

 

(20,166)

 

(18,377)

 

Net income

 

1,414

 

3,283

 

 

 

 

 

 

 

Non-controlling interest in Operating Partnership

 

(49)

 

(156)

 

Net income available to Easterly Government

 

 

 

 

 

Properties, Inc.

 

$1,365

 

$3,127

 

 

 

 

 

 

 

Net income available to Easterly Government

 

 

 

 

 

Properties, Inc. per share:

 

 

 

 

 

Basic

 

$0.02

 

$0.07

 

Diluted

 

$0.02

 

$0.07

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

Basic

 

46,260,517

 

43,224,145

 

Diluted

 

46,453,599

 

43,372,207

 

 

 

 

 

 

 

Net income, per share - fully diluted basis

 

$0.03

 

$0.07

 

 

 

 

 

 

 

Weighted average common shares outstanding -

 

 

 

 

 

fully diluted basis

 

47,996,434

 

45,420,667

 

 

9


 Net Operating Income

 (Unaudited, in thousands)

img155105510_7.jpg

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 2026

 

March 31, 2025

 

 

 

 

 

 

 

Net income

 

$1,414

 

$3,283

 

Depreciation and amortization

 

33,221

 

26,797

 

Acquisition costs

 

649

 

307

 

Corporate general and administrative

 

8,495

 

6,215

 

Provision for (recovery of) credit losses

 

196

 

(238)

 

Interest expense

 

20,166

 

18,377

 

Unconsolidated real estate venture allocated share of above adjustments

 

2,442

 

2,380

 

Net Operating Income

 

66,583

 

57,121

 

Adjustments to Net Operating Income:

 

 

 

 

 

Straight-line rent and other non-cash adjustments

 

(1,953)

 

268

 

Amortization of above-/below-market leases

 

(435)

 

(518)

 

Amortization of deferred revenue

 

(3,704)

 

(1,762)

 

Unconsolidated real estate venture allocated share of above adjustments

 

24

 

25

 

Cash Net Operating Income

 

$60,515

 

$55,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10


 EBITDA

(Unaudited, in thousands)

img155105510_8.jpg

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 2026

 

March 31, 2025

 

 

 

 

 

 

 

Net income

 

$1,414

 

$3,283

 

Depreciation and amortization

 

33,221

 

26,797

 

Interest expense

 

20,166

 

18,377

 

Tax expense

 

111

 

163

 

Unconsolidated real estate venture allocated share of above adjustments

 

2,340

 

2,341

 

EBITDA

 

$57,252

 

$50,961

 

 

 

 

 

 

 

Pro forma adjustments(1)

 

188

 

 

 

Pro forma EBITDA

 

$57,440

 

 

 

(1) Pro forma assuming a full quarter of operations from the three operating properties acquired in the first quarter of 2026.

 

11


FFO and CAD

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

img155105510_8.jpg

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 2026

 

March 31, 2025

 

 

 

 

 

 

 

Net income

 

$1,414

 

$3,283

 

Depreciation of real estate assets

 

32,955

 

26,546

 

Unconsolidated real estate venture allocated share of above adjustments

 

2,281

 

2,279

 

FFO

 

$36,650

 

$32,108

 

Adjustments to FFO:

 

 

 

 

 

Loss on extinguishment of debt and modification costs

 

$-

 

$900

 

Provision for (recovery of) credit losses

 

196

 

(238)

 

Natural disaster event expense, net of recovery

 

15

 

23

 

Depreciation of non-real estate assets

 

267

 

251

 

Unconsolidated real estate venture allocated share of above adjustments

 

17

 

17

 

Core FFO

 

$37,145

 

$33,061

 

 

 

 

 

 

 

FFO, per share - fully diluted basis

 

$0.76

 

$0.71

 

Core FFO, per share - fully diluted basis

 

$0.77

 

$0.73

 

 

 

 

 

 

 

Core FFO

 

$37,145

 

$33,061

 

Straight-line rent and other non-cash adjustments

 

(2,007)

 

251

 

Amortization of above-/below-market leases

 

(435)

 

(518)

 

Amortization of deferred revenue

 

(3,704)

 

(1,762)

 

Non-cash interest expense

 

939

 

759

 

Non-cash compensation

 

2,097

 

1,421

 

Natural disaster event expense, net of recovery

 

(15)

 

(23)

 

Principal amortization

 

(1,190)

 

(1,127)

 

Maintenance capital expenditures

 

(657)

 

(285)

 

Contractual tenant improvements

 

(49)

 

(612)

 

Unconsolidated real estate venture allocated share of above adjustments

 

29

 

(20)

 

Cash Available for Distribution (CAD)

 

$32,153

 

$31,145

 

 

 

 

 

 

 

Weighted average common shares outstanding - fully diluted basis

 

47,996,434

 

45,420,667

 

 

12


 Unconsolidated Real Estate Venture

(Unaudited, in thousands)

img155105510_8.jpg

 

 

 

Balance Sheet Information

Balance Sheet

 

Easterly's Share(2)

 

March 31, 2026

 

March 31, 2026

 

 

 

 

Real estate properties - net

$486,725

 

$257,964

Total assets

584,537

 

309,804

Total liabilities

11,402

 

6,043

Total preferred stockholders' equity

125

 

66

Total common stockholders' equity

573,010

 

303,695

Basis difference(1)

-

 

375

Total equity

$573,135

 

$304,070

(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.

13


 Unconsolidated Real Estate Venture (Cont.)

(Unaudited, in thousands)

img155105510_8.jpg

 

 

Income Statement Information

Three Months Ended

 

Easterly's Share(1)

 

March 31, 2026

 

March 31, 2026

Revenues

 

 

 

Rental income

$12,667

 

$6,714

Other income

41

 

22

Total Revenues

12,708

 

6,736

Operating expenses

 

 

 

Property operating

2,707

 

1,435

Real estate taxes

1,689

 

895

Depreciation and amortization

4,336

 

2,298

Asset management fees

566

 

300

Corporate general and administrative

231

 

122

Total expenses

9,529

 

5,050

Other expenses

 

 

 

Interest expense

(41)

 

(22)

Net income

$3,138

 

$1,664

 

 

 

 

Depreciation and amortization

4,336

 

2,298

Interest expense

41

 

22

Tax expense

38

 

20

EBITDA

$7,553

 

$4,004

 

 

 

 

Net income

$3,138

 

$1,664

Depreciation of real estate assets

4,305

 

2,281

FFO

$7,443

 

$3,945

Adjustments to FFO:

 

 

 

Depreciation of non-real estate assets

31

 

17

Core FFO

$7,474

 

$3,962

Adjustments to Core FFO:

 

 

 

Straight-line rent and other non-cash adjustments

46

 

24

Non-cash interest expense

41

 

22

Maintenance capital expenditures

(33)

 

(17)

Cash Available for Distribution (CAD)

$7,528

 

$3,991

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

14


Debt Schedules

(Unaudited, in thousands)

img155105510_9.jpg

 

 

Debt Instrument

Maturity Date

 

March 31, 2026
Interest Rate

March 31, 2026
Balance
(1)

 

March 31, 2026
Percent of
Total Indebtedness

Unsecured debt

 

 

 

 

 

 

2024 Revolving Credit facility

3-Jun-28(2)

 

S + 145 bps(3)

 

245,050

 

14.2%

2016 Term Loan facility

28-Jan-28(4)

 

5.31%(5)

 

100,000

 

5.8%

2018 Term Loan facility

21-Aug-28(6)

 

5.09%(7)

 

200,000

 

11.6%

2017 Series A Senior Notes

25-May-27

 

4.05%

 

95,000

 

5.5%

2017 Series B Senior Notes

25-May-29

 

4.15%

 

50,000

 

2.9%

2017 Series C Senior Notes

25-May-32

 

4.30%

 

30,000

 

1.7%

2019 Series A Senior Notes

12-Sep-29

 

3.73%

 

85,000

 

4.9%

2019 Series B Senior Notes

12-Sep-31

 

3.83%

 

100,000

 

5.8%

2019 Series C Senior Notes

12-Sep-34

 

3.98%

 

90,000

 

5.2%

2021 Series A Senior Notes

14-Oct-28

 

2.62%

 

50,000

 

2.9%

2021 Series B Senior Notes

14-Oct-30

 

2.89%

 

200,000

 

11.6%

2024 Series A Senior Notes

28-May-33

 

6.56%

 

150,000

 

8.7%

2024 Series B Senior Notes

13-Aug-33

 

6.56%

 

50,000

 

2.9%

2025 Series A Senior Notes

20-Mar-30

 

6.13%

 

25,000

 

1.5%

2025 Series B Senior Notes

20-Mar-32

 

6.33%(8)

 

100,000

 

5.9%

Total unsecured debt

4.1 years(9)

 

4.70%

$

1,570,050

 

91.1%

 

(wtd-avg maturity)

 

(wtd-avg rate)

 

 

 

 

 

 

 

 

 

 

Secured mortgage debt

 

 

 

 

 

 

USFS II - Albuquerque

14-Jul-26

 

4.46%

 

6,932

 

0.4%

ICE - Charleston

15-Jan-27

 

4.21%

 

8,517

 

0.5%

VA - Loma Linda

6-Jul-27

 

3.59%

 

127,500

 

7.5%

CBP - Savannah

10-Jul-33

 

3.40%

 

7,561

 

0.5%

Total secured mortgage debt

1.5 years

 

3.66%

$

150,510

 

8.9%

 

(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) At March 31, 2026, the USD SOFR with a five day lookback ("SOFR" or "S") was 3.63%. The spread over the applicable rate for our 2024 revolving credit facility is based on the Company's current consolidated leverage ratio.

(4) 2016 term loan facility has two one-year as-of-right extension options, subject to certain conditions and the payment of an extension fee.

(5) Calculated based on three interest rate swaps with a total notional value of $100.0 million, which effectively fixes the interest rate at 5.31% 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.

(6) 2018 term loan facility has two one-year as-of-right extension options, subject to certain conditions and the payment of an extension fee.

(7) Calculated based on three interest rate swaps with an aggregate notional value of $200.0 million, which effectively fixes the interest rate at 5.09% annually based on the Company’s current consolidated leverage ratio. One of the interest rate swaps matures on April 1, 2028 and the other two interest rate swaps mature on July 1, 2028, none of which are coterminous with the maturity date of the 2018 term loan facility.

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

(9) 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 4.6 years.

15


Debt Schedules (Cont.)

(Unaudited, in thousands)

img155105510_9.jpg

 

 

Debt Statistics

March 31, 2026

 

 

 

March 31, 2026

Variable rate debt - unhedged

$245,050

 

% Variable rate debt - unhedged

14.2%

Fixed rate debt

1,475,510

 

% Fixed rate debt(3)

85.8%

Total Debt(1)

$1,720,560

 

 

 

 

Less: cash and cash equivalents

(3,964)

 

Weighted average maturity

3.9 years

Net Debt

$1,716,596

 

Weighted average interest rate

4.6%

Less: Adjustment for development(2)

(49,099)

 

 

 

 

Adjusted Net Debt

$1,667,497

 

 

 

 

 

 

 

 

 

 

(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.

 

16


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

2026

 

2,496

 

6,368

 

-

 

8,864

 

0.4%

 

4.46%

2027

 

1,093

 

134,640

 

95,000

 

230,733

 

13.4%

 

3.80%

2028

 

983

 

-

 

595,050

 

596,033

 

34.8%

 

4.92%

2029

 

1,016

 

-

 

135,000

 

136,016

 

7.9%

 

3.89%

2030

 

1,049

 

-

 

225,000

 

226,049

 

13.1%

 

3.25%

2031

 

1,081

 

-

 

100,000

 

101,081

 

5.8%

 

3.83%

2032

 

1,116

 

-

 

130,000

 

131,116

 

7.6%

 

5.86%

2033

 

668

 

-

 

200,000

 

200,668

 

11.7%

 

6.44%

2034

 

-

 

-

 

90,000

 

90,000

 

5.3%

 

3.98%

2035

 

-

 

-

 

-

 

-

 

0.0%

 

0.00%

Total

 

$9,502

 

$141,008

 

$1,570,050

 

$1,720,560

 

100.0%

 

 

 

 

img155105510_11.gif

17


Leased Operating Property Overview

(As of March 31, 2026, 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

 

 

$

16,873,821

 

 

 

4.2

%

 

$

51.51

 

USCIS - Kansas City

 

Lee's Summit, MO

 

Office

 

2027 - 2042(1)

 

1969 / 1999

 

 

417,945

 

 

 

10,396,754

 

 

 

2.5

%

 

 

24.88

 

JSC - Suffolk

 

Suffolk, VA

 

Specialized Facility

 

2028(2)

 

1993 / 2004

 

 

403,737

 

 

 

8,556,069

 

 

 

2.1

%

 

 

21.19

 

Various GSA - Chicago

 

Des Plaines, IL

 

Office

 

2026

 

1971 / 1999

 

 

188,768

 

 

 

7,925,559

 

 

 

2.0

%

 

 

41.99

 

FDA - Atlanta

 

Atlanta, GA

 

Laboratory

 

2045

 

2025

 

 

162,000

 

 

 

7,064,454

 

 

 

1.8

%

 

 

43.61

 

IRS - Fresno

 

Fresno, CA

 

Office

 

2033

 

2003

 

 

180,481

 

 

 

7,019,201

 

 

 

1.8

%

 

 

38.89

 

FBI - Salt Lake

 

Salt Lake City, UT

 

Specialized Facility

 

2032

 

2012

 

 

169,542

 

 

 

6,849,033

 

 

 

1.7

%

 

 

40.40

 

Various GSA - Portland

 

Portland, OR

 

Office

 

2027 - 2039(3)

 

2002

 

 

175,214

 

 

 

5,933,752

 

 

 

1.5

%

 

 

33.87

 

VA - San Jose

 

San Jose, CA

 

Outpatient Clinic

 

2038

 

2018

 

 

90,085

 

 

 

5,822,259

 

 

 

1.5

%

 

 

64.63

 

Various GSA - Buffalo

 

Buffalo, NY

 

Office

 

2026 - 2039

 

2004

 

 

251,236

 

 

 

5,790,098

 

 

 

1.5

%

 

 

23.05

 

EPA - Lenexa

 

Lenexa, KS

 

Office

 

2027(2)

 

2007 / 2012

 

 

169,585

 

 

 

5,777,792

 

 

 

1.5

%

 

 

34.07

 

PTO - Arlington

 

Arlington, VA

 

Specialized Facility

 

2035

 

2009

 

 

190,546

 

 

 

5,393,537

 

 

 

1.4

%

 

 

28.31

 

FBI - Tampa

 

Tampa, FL

 

Specialized Facility

 

2040

 

2005

 

 

138,000

 

 

 

5,385,768

 

 

 

1.4

%

 

 

39.03

 

FDA - Alameda

 

Alameda, CA

 

Laboratory

 

2039

 

2019

 

 

69,624

 

 

 

5,025,603

 

 

 

1.3

%

 

 

72.18

 

FBI - San Antonio

 

San Antonio, TX

 

Specialized Facility

 

2045

 

2007

 

 

148,584

 

 

 

4,865,679

 

 

 

1.2

%

 

 

32.75

 

USCIS - Lincoln

 

Lincoln, NE

 

Office

 

2026

 

2005

 

 

137,671

 

 

 

4,855,909

 

 

 

1.2

%

 

 

35.27

 

FBI / DEA - El Paso

 

El Paso, TX

 

Specialized Facility

 

2028

 

1998 - 2005

 

 

203,683

 

 

 

4,818,384

 

 

 

1.2

%

 

 

23.66

 

FEMA - Tracy

 

Tracy, CA

 

Warehouse

 

2038

 

2018

 

 

210,373

 

 

 

4,668,336

 

 

 

1.2

%

 

 

22.19

 

TREAS - Parkersburg

 

Parkersburg, WV

 

Office

 

2041

 

2004 / 2006

 

 

182,500

 

 

 

4,428,100

 

 

 

1.1

%

 

 

24.26

 

FBI - Mobile

 

Mobile, AL

 

Specialized Facility

 

2029(2)

 

2001

 

 

76,112

 

 

 

4,350,464

 

 

 

1.1

%

 

 

57.16

 

FDA - Lenexa

 

Lenexa, KS

 

Laboratory

 

2040

 

2020

 

 

59,690

 

 

 

4,286,244

 

 

 

1.1

%

 

 

71.81

 

ICE - Dallas

 

Irving, TX

 

Specialized Facility

 

2032 / 2040(4)

 

2000 / 2020

 

 

135,200

 

 

 

4,236,638

 

 

 

1.1

%

 

 

31.34

 

FBI - Pittsburgh

 

Pittsburgh, PA

 

Specialized Facility

 

2027

 

2001

 

 

100,054

 

 

 

4,214,053

 

 

 

1.1

%

 

 

42.12

 

FBI - Knoxville

 

Knoxville, TN

 

Specialized Facility

 

2028

 

2010

 

 

99,130

 

 

 

4,208,887

 

 

 

1.1

%

 

 

42.46

 

VA - South Bend

 

Mishawaka, IN

 

Outpatient Clinic

 

2032

 

2017

 

 

86,363

 

 

 

4,145,662

 

 

 

1.1

%

 

 

48.00

 

FBI - Omaha

 

Omaha, NE

 

Specialized Facility

 

2044

 

2009

 

 

112,196

 

 

 

3,981,453

 

 

 

1.0

%

 

 

35.49

 

VA - Mobile

 

Mobile, AL

 

Outpatient Clinic

 

2033

 

2018

 

 

79,212

 

 

 

3,927,189

 

 

 

1.0

%

 

 

49.58

 

FBI - New Orleans

 

New Orleans, LA

 

Specialized Facility

 

2029(5)

 

1999 / 2006

 

 

137,679

 

 

 

3,861,871

 

 

 

1.0

%

 

 

28.05

 

FBI - Albany

 

Albany, NY

 

Specialized Facility

 

2036

 

1998

 

 

69,476

 

 

 

3,597,252

 

 

 

0.9

%

 

 

51.78

 

FBI - Birmingham

 

Birmingham, AL

 

Specialized Facility

 

2042

 

2005

 

 

96,278

 

 

 

3,596,878

 

 

 

0.9

%

 

 

37.36

 

DOT - Lakewood

 

Lakewood, CO

 

Office

 

2039

 

2004

 

 

116,046

 

 

 

3,585,870

 

 

 

0.9

%

 

 

30.90

 

EPA - Kansas City

 

Kansas City, KS

 

Laboratory

 

2043

 

2003

 

 

55,833

 

 

 

3,578,199

 

 

 

0.9

%

 

 

64.09

 

USFS II - Albuquerque

 

Albuquerque, NM

 

Office

 

2031

 

2011

 

 

98,720

 

 

 

3,578,032

 

 

 

0.9

%

 

 

36.24

 

FBI - Richmond

 

Richmond, VA

 

Specialized Facility

 

2041

 

2001

 

 

96,607

 

 

 

3,383,207

 

 

 

0.9

%

 

 

35.02

 

VA - Chico

 

Chico, CA

 

Outpatient Clinic

 

2034

 

2019

 

 

51,647

 

 

 

3,370,428

 

 

 

0.9

%

 

 

65.26

 

ICE - Charleston

 

North Charleston, SC

 

Specialized Facility

 

2027

 

1994 / 2012

 

 

65,124

 

 

 

3,262,630

 

 

 

0.8

%

 

 

50.10

 

FBI - Little Rock

 

Little Rock, AR

 

Specialized Facility

 

2041

 

2001

 

 

102,377

 

 

 

3,262,033

 

 

 

0.8

%

 

 

31.86

 

 

18


Leased Operating Property Overview (Cont.)

(As of March 31, 2026, 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 - Sterling

 

Sterling, VA

 

Laboratory

 

2038

 

2001

 

 

57,692

 

 

 

3,238,115

 

 

 

0.8

%

 

 

56.13

 

JUD - Del Rio

 

Del Rio, TX

 

Federal Courthouse

 

2041

 

1992 / 2004

 

 

89,880

 

 

 

3,216,180

 

 

 

0.8

%

 

 

35.78

 

USCIS - Tustin

 

Tustin, CA

 

Office

 

2034

 

1979 / 2019

 

 

66,818

 

 

 

3,176,673

 

 

 

0.8

%

 

 

47.54

 

DEA - Vista

 

Vista, CA

 

Laboratory

 

2035

 

2002

 

 

52,293

 

 

 

3,175,630

 

 

 

0.8

%

 

 

60.73

 

VA - Orange

 

Orange, CT

 

Outpatient Clinic

 

2034

 

2019

 

 

56,330

 

 

 

2,978,003

 

 

 

0.8

%

 

 

52.87

 

VA - Indianapolis

 

Brownsburg, IN

 

Outpatient Clinic

 

2041

 

2021

 

 

80,000

 

 

 

2,973,092

 

 

 

0.8

%

 

 

37.16

 

SSA - Charleston

 

Charleston, WV

 

Office

 

2029

 

1959 / 2000

 

 

110,000

 

 

 

2,910,184

 

 

 

0.7

%

 

 

26.46

 

ICE - Albuquerque

 

Albuquerque, NM

 

Specialized Facility

 

2027

 

2011

 

 

71,100

 

 

 

2,886,242

 

 

 

0.7

%

 

 

40.59

 

JUD - El Centro

 

El Centro, CA

 

Federal Courthouse

 

2034

 

2004

 

 

43,345

 

 

 

2,843,404

 

 

 

0.7

%

 

 

65.60

 

DEA - Dallas Lab

 

Dallas, TX

 

Laboratory

 

2038

 

2001

 

 

49,723

 

 

 

2,840,436

 

 

 

0.7

%

 

 

57.13

 

DEA - Pleasanton

 

Pleasanton, CA

 

Laboratory

 

2035

 

2015

 

 

42,480

 

 

 

2,803,294

 

 

 

0.7

%

 

 

65.99

 

DEA - Upper Marlboro

 

Upper Marlboro, MD

 

Laboratory

 

2037

 

2002

 

 

50,978

 

 

 

2,777,450

 

 

 

0.7

%

 

 

54.48

 

DEA - Dallas

 

Dallas, TX

 

Specialized Facility

 

2041

 

2001

 

 

71,827

 

 

 

2,742,744

 

 

 

0.7

%

 

 

38.19

 

DHS - Burlington

 

Williston, VT

 

Specialized Facility

 

2031(2)

 

2000

 

 

74,549

 

 

 

2,738,630

 

 

 

0.7

%

 

 

36.74

 

NARA - Broomfield

 

Broomfield, CO

 

Warehouse

 

2032

 

2012

 

 

161,730

 

 

 

2,697,002

 

 

 

0.7

%

 

 

16.68

 

JUD - Jackson

 

Jackson, TN

 

Federal Courthouse

 

2043

 

1998

 

 

75,043

 

 

 

2,654,729

 

 

 

0.7

%

 

 

35.38

 

TREAS - Birmingham

 

Birmingham, AL

 

Office

 

2029

 

2014

 

 

83,676

 

 

 

2,647,284

 

 

 

0.7

%

 

 

31.64

 

DHS - Atlanta

 

Atlanta, GA

 

Specialized Facility

 

2031 - 2038(6)

 

2008 / 2023

 

 

91,185

 

 

 

2,602,112

 

 

 

0.7

%

 

 

28.54

 

USAO - Louisville

 

Louisville, KY

 

Specialized Facility

 

2031

 

2011

 

 

60,000

 

 

 

2,566,248

 

 

 

0.7

%

 

 

42.77

 

JUD - Charleston

 

Charleston, SC

 

Federal Courthouse

 

2040

 

1999

 

 

52,339

 

 

 

2,491,927

 

 

 

0.6

%

 

 

47.61

 

IRS - Ogden

 

Ogden, UT

 

Warehouse

 

2029(7)

 

1996

 

 

100,000

 

 

 

2,394,006

 

 

 

0.6

%

 

 

23.94

 

CBP - Savannah

 

Savannah, GA

 

Laboratory

 

2033

 

2013

 

 

35,000

 

 

 

2,306,216

 

 

 

0.6

%

 

 

65.89

 

Various GSA - Cleveland

 

Brooklyn Heights, OH

 

Office

 

2028 - 2040(8)

 

1981 / 2021

 

 

61,384

 

 

 

2,248,708

 

 

 

0.6

%

 

 

36.63

 

NWS - Kansas City

 

Kansas City, MO

 

Specialized Facility

 

2033(2)

 

1998 / 2020

 

 

94,378

 

 

 

2,180,188

 

 

 

0.6

%

 

 

23.10

 

DEA - Santa Ana

 

Santa Ana, CA

 

Specialized Facility

 

2029

 

2004

 

 

39,905

 

 

 

2,036,945

 

 

 

0.5

%

 

 

51.04

 

GSA - Clarksburg

 

Clarksburg, WV

 

Office

 

2039(2)

 

1999

 

 

70,495

 

 

 

1,958,510

 

 

 

0.5

%

 

 

27.78

 

DEA - North Highlands

 

Sacramento, CA

 

Specialized Facility

 

2033

 

2002

 

 

37,975

 

 

 

1,891,896

 

 

 

0.5

%

 

 

49.82

 

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

 

 

 

1,889,092

 

 

 

0.5

%

 

 

54.99

 

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

 

 

 

1,796,130

 

 

 

0.5

%

 

 

36.34

 

VA - Golden

 

Golden, CO

 

Warehouse

 

2036(2)

 

1996 / 2011

 

 

56,753

 

 

 

1,793,899

 

 

 

0.5

%

 

 

31.61

 

JUD - Newport News

 

Newport News, VA

 

Federal Courthouse

 

2033

 

2008

 

 

35,005

 

 

 

1,693,655

 

 

 

0.4

%

 

 

48.38

 

USCG - Martinsburg

 

Martinsburg, WV

 

Specialized Facility

 

2027

 

2007

 

 

59,547

 

 

 

1,646,454

 

 

 

0.4

%

 

 

27.65

 

VA - Charleston

 

North Charleston, SC

 

Warehouse

 

2040

 

2020

 

 

97,718

 

 

 

1,519,642

 

 

 

0.4

%

 

 

15.55

 

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

 

 

 

1,369,479

 

 

 

0.3

%

 

 

47.39

 

 

19


Leased Operating Property Overview (Cont.)

(As of March 31, 2026, 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 - Birmingham

 

Birmingham, AL

 

Specialized Facility

 

2038

 

2005

 

 

35,616

 

 

 

1,270,359

 

 

 

0.3

%

 

 

35.67

 

DEA - Albany

 

Albany, NY

 

Specialized Facility

 

2042

 

2004

 

 

31,976

 

 

 

1,193,758

 

 

 

0.3

%

 

 

37.33

 

HSI - Orlando

 

Orlando, FL

 

Specialized Facility

 

2036

 

2006

 

 

27,840

 

 

 

1,119,208

 

 

 

0.3

%

 

 

40.20

 

SSA - Dallas

 

Dallas, TX

 

Specialized Facility

 

2035

 

2005

 

 

27,200

 

 

 

1,073,581

 

 

 

0.3

%

 

 

39.47

 

JUD - South Bend

 

South Bend, IN

 

Federal Courthouse

 

2027

 

1996 / 2011

 

 

30,119

 

 

 

831,012

 

 

 

0.2

%

 

 

27.59

 

ICE - Louisville

 

Louisville, KY

 

Specialized Facility

 

2036

 

2011

 

 

17,420

 

 

 

772,144

 

 

 

0.2

%

 

 

44.33

 

DEA - San Diego

 

San Diego, CA

 

Warehouse

 

2032

 

1999

 

 

16,100

 

 

 

565,018

 

 

 

0.1

%

 

 

35.09

 

DEA - Bakersfield

 

Bakersfield, CA

 

Specialized Facility

 

2038

 

2000

 

 

9,800

 

 

 

497,530

 

 

 

0.1

%

 

 

50.77

 

SSA - San Diego

 

San Diego, CA

 

Specialized Facility

 

2032

 

2003

 

 

10,059

 

 

 

458,846

 

 

 

0.1

%

 

 

45.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

8,054,450

 

 

$

292,506,522

 

 

 

74.3

%

 

$

36.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned State and Local Government Leased Property

 

DC - Capitol Plaza

 

Washington, DC

 

Office

 

2026 - 2038(9)

 

2006

 

 

284,688

 

 

 

18,123,285

 

 

 

4.5

%

 

 

63.66

 

Wake County III - Cary

 

Cary, NC

 

Office

 

2027 / 2034(10)

 

1997

 

 

113,722

 

 

 

3,500,694

 

 

 

0.9

%

 

 

30.78

 

CA - Anaheim

 

Anaheim, CA

 

Office

 

2033 / 2034

 

1991 / 2020

 

 

95,273

 

 

 

3,364,379

 

 

 

0.9

%

 

 

35.31

 

SVA - Glen Allen I

 

Glen Allen, VA

 

Office

 

2034(7)

 

1999

 

 

127,500

 

 

 

3,113,404

 

 

 

0.8

%

 

 

24.42

 

Wake County II - Cary

 

Cary, NC

 

Office

 

2034(11)

 

1994

 

 

98,340

 

 

 

2,967,871

 

 

 

0.8

%

 

 

30.18

 

NM - Albuquerque

 

Albuquerque, NM

 

Office

 

2036(7)

 

2006

 

 

32,534

 

 

 

2,344,699

 

 

 

0.6

%

 

 

72.07

 

Wake County I - Cary

 

Cary, NC

 

Office

 

2034(11)

 

1991

 

 

75,401

 

 

 

2,226,569

 

 

 

0.6

%

 

 

29.53

 

SVA - Glen Allen II

 

Glen Allen, VA

 

Office

 

2036(7)

 

1999

 

 

46,147

 

 

 

1,089,563

 

 

 

0.3

%

 

 

23.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

873,605

 

 

$

36,730,464

 

 

 

9.4

%

 

$

42.04

 

 

20


Leased Operating Property Overview (Cont.)

(As of March 31, 2026, 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 Privately Leased Property

 

York Space Systems - Greenwood Village

 

Greenwood Village, CO

 

Specialized Facility

 

2031(5)

 

1982 / 2020

 

 

138,125

 

 

 

5,012,522

 

 

 

1.3

%

 

 

36.29

 

SVA - Glen Allen III

 

Glen Allen, VA

 

Office

 

2027 - 2031(12)

 

1999

 

 

124,066

 

 

 

2,774,090

 

 

 

0.7

%

 

 

22.36

 

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

 

 

 

411,207

 

 

 

0.1

%

 

 

5.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

535,651

 

 

$

13,195,366

 

 

 

3.4

%

 

$

24.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Properties Total / Weighted Average

 

 

 

 

9,463,706

 

 

$

342,432,352

 

 

 

87.1

%

 

$

36.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S Government Leased to Unconsolidated Real Estate Venture

 

VA - Phoenix(13)

 

Phoenix, AZ

 

Outpatient Clinic

 

2042

 

2022

 

 

257,294

 

 

 

10,919,455

 

 

 

2.8

%

 

 

42.44

 

VA - San Antonio(13)

 

San Antonio, TX

 

Outpatient Clinic

 

2041

 

2021

 

 

226,148

 

 

 

9,233,382

 

 

 

2.3

%

 

 

40.83

 

VA - Jacksonville(13)

 

Jacksonville, FL

 

Outpatient Clinic

 

2043

 

2023

 

 

193,100

 

 

 

7,634,166

 

 

 

1.9

%

 

 

39.53

 

VA - Chattanooga(13)

 

Chattanooga, TN

 

Outpatient Clinic

 

2035

 

2020

 

 

94,566

 

 

 

4,311,698

 

 

 

1.1

%

 

 

45.59

 

VA - Lubbock(13)(14)

 

Lubbock, TX

 

Outpatient Clinic

 

2040

 

2020

 

 

120,916

 

 

 

4,272,006

 

 

 

1.1

%

 

 

35.33

 

VA - Marietta(13)

 

Marietta, GA

 

Outpatient Clinic

 

2041

 

2021

 

 

76,882

 

 

 

3,864,206

 

 

 

1.0

%

 

 

50.26

 

VA - Birmingham(13)

 

Irondale, AL

 

Outpatient Clinic

 

2041

 

2021

 

 

77,128

 

 

 

3,212,592

 

 

 

0.8

%

 

 

41.65

 

VA - Corpus Christi(13)

 

Corpus Christi, TX

 

Outpatient Clinic

 

2042

 

2022

 

 

69,276

 

 

 

2,994,312

 

 

 

0.8

%

 

 

43.22

 

VA - Columbus(13)

 

Columbus, GA

 

Outpatient Clinic

 

2042

 

2022

 

 

67,793

 

 

 

2,954,810

 

 

 

0.8

%

 

 

43.59

 

VA - Lenexa(13)

 

Lenexa, KS

 

Outpatient Clinic

 

2041

 

2021

 

 

31,062

 

 

 

1,336,514

 

 

 

0.3

%

 

 

43.03

 

Subtotal

 

 

 

 

 

 

 

 

 

 

1,214,165

 

 

$

50,733,141

 

 

 

12.9

%

 

$

41.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

 

10,677,871

 

 

$

393,165,493

 

 

 

100.0

%

 

$

36.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average at Easterly's Share

 

 

 

 

 

 

10,107,212

 

 

$

369,320,915

 

 

 

 

 

$

36.54

 

(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. 62,165 square feet leased to three private tenants will expire between 2027-2030 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 2027-2036 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.

21


Leased Operating Property Overview (Cont.)

(As of March 31, 2026, unaudited)

img155105510_12.jpg

 

 

(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. 16,096 square feet leased to three 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) 124,066 square feet leased to three private tenants will expire between 2027-2031 and each contains renewal options.

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

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

22


Tenants

(As of March 31, 2026, 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")

 

13.2

 

2,251,131

 

21.1%

 

$96,644,400

 

24.5%

Federal Bureau of Investigation ("FBI")

 

9.9

 

1,498,607

 

14.0%

 

55,308,327

 

14.0%

Drug Enforcement Administration ("DEA")

 

9.5

 

607,290

 

5.7%

 

28,951,777

 

7.3%

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

 

12.9

 

399,825

 

3.7%

 

16,991,295

 

4.3%

Food and Drug Administration ("FDA")

 

17.1

 

291,314

 

2.7%

 

16,376,301

 

4.2%

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

 

10.8

 

520,807

 

4.9%

 

16,095,876

 

4.1%

Immigration and Customs Enforcement ("ICE")

 

7.1

 

388,386

 

3.6%

 

15,075,284

 

3.8%

Internal Revenue Service ("IRS")

 

5.8

 

359,661

 

3.4%

 

12,057,531

 

3.1%

Environmental Protection Agency ("EPA")

 

5.4

 

225,418

 

2.1%

 

9,355,991

 

2.4%

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

 

2.2

 

403,737

 

3.8%

 

8,556,069

 

2.2%

Federal Aviation Administration ("FAA")

 

0.6

 

188,768

 

1.8%

 

7,925,559

 

2.0%

Bureau of the Fiscal Service ("BFS")

 

11.4

 

266,176

 

2.5%

 

7,075,384

 

1.8%

Social Security Administration ("SSA")

 

6.8

 

192,185

 

1.8%

 

5,690,720

 

1.4%

Patent and Trademark Office ("PTO")

 

8.8

 

190,546

 

1.8%

 

5,393,537

 

1.4%

Federal Emergency Management Agency ("FEMA")

 

12.5

 

210,373

 

2.0%

 

4,668,336

 

1.2%

U.S. Attorney Office ("USAO")

 

8.7

 

110,776

 

1.0%

 

4,164,818

 

1.1%

Department of Transportation ("DOT")

 

13.2

 

116,046

 

1.1%

 

3,585,870

 

0.9%

U.S. Forest Service ("USFS")

 

5.3

 

98,720

 

0.9%

 

3,578,032

 

0.9%

Customs and Border Protection ("CBP")

 

9.4

 

64,737

 

0.6%

 

3,247,340

 

0.8%

National Archives and Records Administration ("NARA")

 

6.1

 

161,730

 

1.5%

 

2,697,002

 

0.7%

National Weather Service ("NWS")

 

7.7

 

94,378

 

0.9%

 

2,180,188

 

0.6%

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

 

1.8

 

60,257

 

0.6%

 

1,891,648

 

0.5%

National Park Service ("NPS")

 

3.2

 

62,772

 

0.6%

 

1,873,659

 

0.5%

U.S. Coast Guard ("USCG")

 

1.7

 

59,547

 

0.6%

 

1,646,454

 

0.4%

National Oceanic and Atmospheric Administration ("NOAA")

 

5.4

 

33,403

 

0.3%

 

1,415,899

 

0.4%

Transportation Security Administration ("TSA")

 

7.7

 

44,075

 

0.4%

 

1,180,378

 

0.3%

Homeland Security Investigations ("HSI")

 

10.0

 

27,840

 

0.3%

 

1,119,208

 

0.3%

Small Business Administration ("SBA")

 

13.3

 

44,969

 

0.4%

 

1,034,938

 

0.3%

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

 

3.9

 

33,407

 

0.3%

 

972,321

 

0.2%

General Services Administration - Other

 

9.5

 

33,365

 

0.3%

 

840,955

 

0.2%

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

 

6.9

 

23,775

 

0.2%

 

733,654

 

0.2%

 

23


Tenants (Cont.)

(As of March 31, 2026, 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 (Cont.)

 

 

 

 

 

 

 

 

 

 

Department of Energy ("DOE")

 

7.0

 

4,846

 

0.0%

 

277,782

 

0.1%

Federal Energy Regulatory Commission ("FERC")

 

13.4

 

6,214

 

0.1%

 

243,661

 

0.1%

U.S. Probation Office ("USPO")

 

12.8

 

6,621

 

0.1%

 

183,960

 

0.0%

U.S. Marshals Service ("USMS")

 

0.8

 

1,054

 

0.0%

 

48,789

 

0.0%

Department of Labor ("DOL")

 

12.8

 

574

 

0.0%

 

15,954

 

0.0%

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

9.9

 

9,083,330

 

85.1%

 

$339,098,897

 

86.2%

 

 

 

 

 

 

 

 

 

 

 

State and Local Government

 

 

 

 

 

 

 

 

 

 

District of Columbia Government

 

11.9

 

238,062

 

2.2%

 

15,095,874

 

3.8%

Wake County Public Schools

 

8.3

 

249,605

 

2.3%

 

7,565,595

 

1.9%

Commonwealth of Virginia

 

8.8

 

173,647

 

1.6%

 

4,202,967

 

1.1%

State of New Mexico Health Care Authority

 

10.8

 

32,534

 

0.3%

 

2,344,699

 

0.6%

State of California Employee Development Department

 

7.9

 

65,133

 

0.6%

 

2,296,631

 

0.6%

State of California Department of Industrial Relations

 

7.6

 

30,140

 

0.3%

 

1,067,748

 

0.3%

New York State Court of Claims

 

0.5

 

14,274

 

0.1%

 

377,008

 

0.1%

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

9.4

 

803,395

 

7.4%

 

$32,950,522

 

8.4%

 

 

 

 

 

 

 

 

 

 

 

Private Tenants

 

 

 

 

 

 

 

 

 

 

York Space Systems

 

5.8

 

138,125

 

1.3%

 

5,012,522

 

1.3%

Northrop Grumman Systems Corporation

 

4.7

 

203,382

 

1.9%

 

4,997,547

 

1.3%

Other Private Tenants

 

3.5

 

69,203

 

0.6%

 

2,587,320

 

0.7%

ChemTreat

 

5.8

 

94,456

 

0.9%

 

1,965,372

 

0.5%

Caremark, L.L.C

 

4.3

 

41,462

 

0.4%

 

1,371,194

 

0.3%

Jacobs Engineering Group, Inc.

 

1.8

 

37,858

 

0.4%

 

1,129,539

 

0.3%

HUB International Midwest Limited

 

6.5

 

29,074

 

0.3%

 

849,149

 

0.2%

Pate Rehabilitation Endeavors, LLC

 

5.8

 

25,603

 

0.2%

 

822,658

 

0.2%

Intercontinental Exchange

 

3.8

 

27,488

 

0.3%

 

751,587

 

0.2%

Saint Luke's Health System, Inc.

 

1.8

 

32,043

 

0.3%

 

748,780

 

0.2%

University of Central Missouri

 

6.2

 

22,374

 

0.2%

 

469,199

 

0.1%

Lummus Corporation

 

2.3

 

70,078

 

0.7%

 

411,207

 

0.1%

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

4.5

 

791,146

 

7.5%

 

$21,116,074

 

5.4%

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average

 

9.4

 

10,677,871

 

100.0%

 

$393,165,493

 

100.0%

 

(1) Weighted based on leased square feet.

 

24


Lease Expirations

(As of March 31, 2026, 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

2026

 

4

 

344,916

 

3.2%

 

13,729,244

 

3.5%

 

39.80

2027

 

12

 

572,603

 

5.4%

 

20,791,493

 

5.3%

 

36.31

2028

 

13

 

906,740

 

8.5%

 

22,256,040

 

5.7%

 

24.55

2029

 

10

 

757,363

 

7.1%

 

24,853,554

 

6.3%

 

32.82

2030

 

6

 

95,888

 

0.9%

 

2,610,150

 

0.7%

 

27.22

2031

 

8

 

533,104

 

5.0%

 

18,472,816

 

4.7%

 

34.65

2032

 

11

 

712,188

 

6.7%

 

22,295,921

 

5.7%

 

31.31

2033

 

10

 

566,197

 

5.3%

 

22,427,093

 

5.7%

 

39.61

2034

 

11

 

635,293

 

5.9%

 

24,461,298

 

6.2%

 

38.50

2035

 

7

 

440,450

 

4.1%

 

17,598,695

 

4.5%

 

39.96

Thereafter

 

56

 

5,113,129

 

47.9%

 

203,669,189

 

51.7%

 

39.83

Total / Weighted Average

 

148

 

10,677,871

 

100.0%

 

$393,165,493

 

100.0%

 

$36.82

 

(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 March 31, 2026, eight tenants occupying approximately 4.0% of our leased square feet and contributing approximately 4.3% 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 March 31, 2026, unaudited)

img155105510_14.jpg

 

 

img155105510_15.gif

26


Summary of Re/Development Projects

(As of March 31, 2026, unaudited, in thousands, except square feet)

img155105510_16.jpg

 

 

 

Projects Under Construction (1)

Property Name

 

Location

 

Property Type

 

Total Leased Square Feet

 

Lease Term

 

Cost to Date

 

Anticipated Lump-Sum Reimbursement (2)

 

Anticipated Completion Date

 

Anticipated Lease Commencement

JUD - Flagstaff

 

Flagstaff, AZ

 

Courthouse

 

50,777

 

20-Year

 

$34,723

 

$33,034

 

1Q 2027

 

1Q 2027

FL - Fort Myers

 

Fort Myers, FL

 

Laboratory

 

64,000

 

25-Year

 

$25,266

 

$-

 

4Q 2026

 

4Q 2026

JUD - Medford

 

Medford, OR

 

Courthouse

 

40,035

 

20-Year

 

$8,728

 

$20,290

 

2H 2027

 

2H 2027

Total

 

 

 

 

 

154,812

 

 

 

$68,717

 

$53,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projects in Design (3)

 

 

 

 

Property Name

 

Location

 

Property Type

 

Total Estimated Leased Square Feet

 

Lease Term

 

Anticipated Completion Date

 

Anticipated Lease Commencement

 

 

 

 

N/A

 

-

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projects Previously Completed with Outstanding Lump-Sum Reimbursements

 

 

Property Name

 

Location

 

Property Type

 

Total Leased Square Feet

 

Lease Term

 

Outstanding Lump-Sum Reimbursement (2)

 

Completion Date

 

Lease Commencement

 

 

FDA - Atlanta (4)

 

 Atlanta, GA

 

 Laboratory

 

162,000

 

20-Year

 

$2,901

 

4Q 2025

 

4Q 2025

 

 

 

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

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

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

(4) Total lump sum reimbursements received for the project as of March 31, 2026 are $150.7 million.

27