EASTGROUP PROPERTIES INC (EGP)
SIC breadcrumb: Finance, Insurance, And Real Estate > Holding And Other Investment Offices > SIC 6798 Real Estate Investment Trusts
SEC company page: https://www.sec.gov/edgar/browse/?CIK=49600. Latest filing source: 0000049600-26-000010.
Informational only - descriptive public-record data, not investment advice.
Business
Read EGP's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read EGP's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 721,336,000 | USD | 2025 | 2026-02-11 |
| Net income | 257,458,000 | USD | 2025 | 2026-02-11 |
| Assets | 5,431,807,000 | USD | 2025 | 2026-02-11 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-11. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000049600.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 253,047,000 | 274,150,000 | 300,392,000 | 331,387,000 | 363,023,000 | 409,475,000 | 487,025,000 | 570,591,000 | 640,234,000 | 721,336,000 | |
| Net income | 96,094,000 | 83,589,000 | 88,636,000 | 123,340,000 | 108,391,000 | 157,638,000 | 186,274,000 | 200,548,000 | 227,807,000 | 257,458,000 | |
| Diluted EPS | 2.93 | 2.44 | 2.49 | 3.24 | 2.76 | 3.90 | 4.36 | 4.42 | 4.66 | 4.87 | |
| Operating cash flow | 138,864,000 | 155,014,000 | 164,731,000 | 195,912,000 | 196,285,000 | 256,492,000 | 316,501,000 | 338,202,000 | 416,587,000 | 480,734,000 | |
| Capital expenditures | 23,809,000 | 27,385,000 | 37,502,000 | 37,775,000 | 33,131,000 | 36,665,000 | 40,851,000 | 51,116,000 | 59,288,000 | 75,830,000 | |
| Assets | 1,825,764,000 | 1,953,221,000 | 2,131,705,000 | 2,546,078,000 | 2,720,803,000 | 3,215,336,000 | 4,035,837,000 | 4,519,213,000 | 5,077,476,000 | 5,431,807,000 | |
| Liabilities | 1,183,898,000 | 1,202,091,000 | 1,227,002,000 | 1,343,749,000 | 1,450,285,000 | 1,643,876,000 | 2,082,398,000 | 1,910,579,000 | 1,784,932,000 | 1,935,219,000 | |
| Stockholders' equity | 637,661,000 | 749,472,000 | 903,059,000 | 1,200,564,000 | 1,269,638,000 | 1,570,070,000 | 1,952,998,000 | 2,608,327,000 | 3,292,179,000 | 3,496,201,000 | |
| Cash and cash equivalents | 48,000 | 522,000 | 16,000 | 374,000 | 224,000 | 21,000 | 4,393,000 | 56,000 | 40,263,000 | 17,529,000 | |
| Free cash flow | 115,055,000 | 127,629,000 | 127,229,000 | 158,137,000 | 163,154,000 | 219,827,000 | 275,650,000 | 287,086,000 | 357,299,000 | 404,904,000 |
Ratios
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 37.97% | 30.49% | 29.51% | 37.22% | 29.86% | 38.50% | 38.25% | 35.15% | 35.58% | 35.69% | |
| Return on equity | 15.07% | 11.15% | 9.82% | 10.27% | 8.54% | 10.04% | 9.54% | 7.69% | 6.92% | 7.36% | |
| Return on assets | 5.26% | 4.28% | 4.16% | 4.84% | 3.98% | 4.90% | 4.62% | 4.44% | 4.49% | 4.74% | |
| Liabilities / equity | 1.86 | 1.60 | 1.36 | 1.12 | 1.14 | 1.05 | 1.07 | 0.73 | 0.54 | 0.55 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0000049600-26-000010; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0000049600-26-000010; concept PaymentsForCapitalImprovements; source concepts us-gaap:PaymentsForCapitalImprovements | Free cash flow: accession 0000049600-26-000010; concept NetCashProvidedByUsedInOperatingActivities - PaymentsForCapitalImprovements; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsForCapitalImprovements
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000049600-26-000010; filed 2026-02-11. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000049600-26-000010; filed 2026-02-11. Concept: ProfitLoss. Source concepts: us-gaap:ProfitLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000049600-26-000010; filed 2026-02-11. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000049600-26-000010; filed 2026-02-11. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000049600-26-000010; filed 2026-02-11. Concept: PaymentsForCapitalImprovements. Source concepts: us-gaap:PaymentsForCapitalImprovements.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000049600-26-000010; filed 2026-02-11. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000049600-26-000010; filed 2026-02-11. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000049600-26-000010; filed 2026-02-11. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2024 ended 2024-12-31; accession 0000049600-25-000019; filed 2025-02-12. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000049600-26-000010; filed 2026-02-11. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsForCapitalImprovements. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsForCapitalImprovements.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-07-22. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000049600.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q3 | 2022-09-30 | 0.87 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 1.02 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 0.97 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 146,530,000 | 48,896,000 | 1.07 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 149,149,000 | 63,455,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 154,224,000 | 58,644,000 | 1.22 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 159,090,000 | 55,287,000 | 1.14 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 162,876,000 | 55,180,000 | 1.13 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 164,044,000 | 58,640,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 174,449,000 | 59,423,000 | 1.14 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 177,286,000 | 63,299,000 | 1.20 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 182,136,000 | 66,943,000 | 1.26 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 187,465,000 | 67,737,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 190,256,000 | 94,624,000 | 1.77 | reported discrete quarter |
| 2026-Q2 | 2026-06-30 | 193,331,000 | 75,523,000 | 1.40 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000049600-26-000041; filed 2026-07-22. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000049600-26-000041; filed 2026-07-22. Concept: NetIncomeLossAvailableToCommonStockholdersBasic. Source concepts: us-gaap:NetIncomeLossAvailableToCommonStockholdersBasic.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0000049600-26-000041; filed 2026-07-22. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000049600-26-000041.
ITEM 2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of results of operations and financial condition should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this Quarterly Report on Form 10-Q.
FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q includes “forward-looking statements” (within the meaning of the federal securities laws, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) that reflect EastGroup Properties, Inc.’s (the “Company” or “EastGroup”) expectations and projections about the Company’s future results, performance, prospects, plans and opportunities. The Company has attempted to identify these forward-looking statements by the use of words such as “may,” “will,” “seek,” “expects,” “anticipates,” “believes,” “targets,” “intends,” “should,” “estimates,” “could,” “continue,” “assume,” “projects,” “goals,” “plans” or variations of such words and similar expressions or the negative of such words, although not all forward-looking statements contain such words. These forward-looking statements are based on information currently available to the Company and are subject to a number of known and unknown assumptions, risks, uncertainties and other factors that may cause the Company’s actual results, performance, plans or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. These factors include, among other things, those discussed below. The Company intends for all such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act and Section 21E of the Exchange Act, as applicable by law. The Company does not undertake to publicly update or revise any forward-looking statements, whether as a result of changes in underlying assumptions or new information, future events or otherwise, except as may be required by law.
The following are some, but not all, of the risks, uncertainties and other factors that could cause the Company’s actual results to differ materially from those presented in the Company’s forward-looking statements (the Company refers to itself as “we,” “us” or “our” in the following):
•international, national, regional and local economic conditions and conflicts;
•the competitive environment in which the Company operates;
•fluctuations of occupancy or rental rates;
•potential defaults (including bankruptcies or insolvency) on or non-renewal of leases by tenants, or our ability to lease space at current or anticipated rents, particularly in light of the ongoing uncertainty around interest rates, tariffs and general economic conditions;
•disruption in supply and delivery chains;
•increased construction and development costs, including as a result of tariffs or the recent inflationary environment;
•acquisition and development risks, including failure of such acquisitions and development projects to perform in accordance with our projections or to materialize at all;
•potential changes in the law or governmental regulations and interpretations of those laws and regulations, including changes in real estate laws, real estate investment trust (“REIT”) or corporate income tax laws, potential changes in zoning laws, or increases in real property tax rates, and any related increased cost of compliance;
•our ability to maintain our qualification as a REIT;
•natural disasters such as fires, floods, tornadoes, hurricanes, earthquakes or other extreme weather events, which may or may not be directly caused by longer-term shifts in climate patterns, could destroy buildings and damage regional economies;
•the availability of financing and capital, increases in or long-term elevated interest rates, and our ability to raise equity capital on attractive terms;
•financing risks, including the risks that our cash flows from operations may be insufficient to meet required payments of principal and interest, and we may be unable to refinance our existing debt upon maturity or obtain new financing on attractive terms or at all;
•our ability to retain our credit agency ratings;
•our ability to comply with applicable financial covenants;
•credit risk in the event of non-performance by the counterparties to our interest rate swaps;
•how and when pending forward equity sales may settle;
•lack of or insufficient amounts of insurance;
•litigation, including costs associated with prosecuting or defending claims and any adverse outcomes;
•our ability to attract and retain key personnel or lack of adequate succession planning;
-25-
•risks related to the failure, inadequacy or interruption of our data security systems and processes, including security breaches through cyber attacks;
•pandemics, epidemics or other public health emergencies, such as the coronavirus pandemic;
•potentially catastrophic events, such as acts of war, civil unrest and terrorism, including escalation or expansion of the war in the Middle East; and
•environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by us.
The risks included herein are not exhaustive, and investors should be aware that there may be other factors that could adversely affect our business and financial performance. New risk factors emerge from time to time and it is not possible for our management to predict all risk factors, nor can we assess the impact of all risk factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results.
All forward-looking statements should be read in light of the risks identified in Part I, Item 1A. Risk Factors within the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, as such factors may be updated from time to time in the Company’s periodic filings and current reports filed with the Securities and Exchange Commission.
OVERVIEW
EastGroup is a self-administered equity real estate investment trust (“REIT”) focused on maximizing shareholder value by being a leading provider in its markets of functional, flexible and quality business distribution space for location-sensitive customers (primarily in the 20,000 to 100,000 square foot range). The Company develops, acquires and operates distribution facilities, the majority of which are clustered around major transportation features in supply constrained submarkets in high-growth markets. The Company’s core markets are in the states of Texas, Florida, California, Arizona and North Carolina. The Company is organized as a Maryland corporation and has elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended. We utilize an umbrella partnership real estate investment trust (“UPREIT”) organizational structure to hold all or substantially all of our assets through EastGroup Properties, L.P., our operating partnership.
As of June 30, 2026, EastGroup owned 557 industrial properties in 12 states. As of that same date, the Company’s portfolio, including development projects and value-add properties in lease-up and under construction, included approximately 65,700,000 square feet consisting of 517 business distribution properties containing 59,800,000 square feet, 19 bulk distribution properties containing 5,100,000 square feet, and 21 business service properties containing 800,000 square feet.
During the six months ended June 30, 2026, economic uncertainty and stock market volatility continued due to a number of factors, including persistent inflation, interest rate uncertainty, concerns about tariffs, supply chain or trade disruptions and geopolitical conflict. While these factors did not have a significant adverse impact on EastGroup during the six months ended June 30, 2026, they may adversely impact the Company in the future. Most of the Company’s leases require the tenants to pay their pro rata share of operating expenses, including real estate taxes, insurance and common area maintenance, thereby reducing the Company’s exposure to increases in operating expenses resulting from inflation or other factors. Additionally, most of the Company's leases include scheduled rent increases. In the event inflation causes increases in the Company’s general and administrative expenses, or higher interest rates increase the Company’s cost of doing business, such increased costs would not be passed through to tenants and could adversely affect the Company’s results of operations. The Company continues to monitor inflation and interest rates, as well as direct and indirect impacts resulting from the uncertainty related to, or changes to, the overall regulatory and economic environment and from ongoing conflict in the Middle East.
EastGroup believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company, and the Company also believes it can issue common and/or preferred equity and obtain debt financing on currently acceptable terms.
During the six months ended June 30, 2026, EastGroup sold, and subsequently settled the issuance of, 365,620 shares of common stock directly through sales agents under its at-the-market (“ATM”) common stock offering program at a weighted average price of $191.46 per share, providing aggregate net proceeds to the Company of $69,300,000.
During the six months ended June 30, 2026, EastGroup entered into forward equity sale agreements with certain financial institutions acting as forward counterparties under its ATM common stock offering program with respect to 1,040,457 shares of
-26-
common stock with an initial weighted average forward price of $201.45 per share. The Company did not receive any proceeds from the sale of common shares by the forward counterparties at the time we entered into forward equity sale agreements.
EastGroup’s financing and equity issuances are further described in Liquidity and Capital Resources.
The Company’s primary source of revenue is rental income. During the six months ended June 30, 2026, EastGroup executed new and renewal leases on 4,887,000 square feet (representing 7.8% of the operating portfolio’s total square footage of 62,523,000). For new and renewal leases signed during the first six months of 2026, average rental rates increased by 35.2%, as compared to the former leases on the same spaces.
On a diluted per share basis, Net Income Attributable to EastGroup Properties, Inc. Common Stockholders was $3.17 for the six months ended June 30, 2026, compared to $2.35 for the same period of 2025, a 34.9% increase. See the Company’s analysis of performance trends below for further details.
Property Net Operating Income (“PNOI”), Excluding Income from Lease Terminations, from same properties (defined as operating properties owned during the entire period from January 1, 2025 through June 30, 2026), increased 6.8% for the six months ended June 30, 2026, as compared to the same period in 2025.
EastGroup’s operating portfolio was 96.8% leased and 95.6% occupied as of June 30, 2026, compared to 97.1% and 96.0%, respectively, at June 30, 2025. As of July 21, 2026, the operating portfolio was 96.9% leased and 95.6% occupied. As of June 30, 2026, leases approximating 4.5% of the operating portfolio, based on a percentage of annualized base rent, were scheduled to expire during the remainder of 2026. This percentage was reduced to 3.6% as of July 21, 2
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of results of operations and financial condition should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this Annual Report on Form 10-K.
OVERVIEW
EastGroup’s goal is to maximize shareholder value by being a leading provider in its markets of functional, flexible and quality business distribution space for location-sensitive customers (primarily in the 20,000 to 100,000 square foot range). The Company develops, acquires and operates distribution facilities, the majority of which are clustered around major transportation features in supply-constrained submarkets in high-growth regions. The Company’s core markets are in the states of Texas, Florida, California, Arizona and North Carolina.
During 2025, economic uncertainty and stock market volatility continued due to a number of factors, including persistent inflation, interest rate uncertainty, concerns about tariffs, supply chain or trade disruptions and geopolitical conflict. While these factors did not have a significant adverse impact on EastGroup’s operations during 2025, they may adversely impact the Company in the future. Most of the Company’s leases require the tenants to pay their pro rata share of operating expenses, including real estate taxes, insurance and common area maintenance, thereby reducing the Company’s exposure to increases in operating expenses resulting from inflation or other factors. Additionally, most of the Company’s leases include scheduled rent increases. In the event inflation causes increases in the Company’s general and administrative expenses, or higher interest rates increase the Company’s cost of doing business, such increased costs would not be passed through to tenants and could adversely affect the Company’s results of operations. The Company continues to monitor inflation and interest rates, as well as the uncertainty resulting from the overall regulatory and economic environment.
EastGroup believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company, and the Company also believes it can issue common and/or preferred equity and obtain debt financing on currently acceptable terms.
During 2025, EastGroup sold, and subsequently settled the issuance of, 33,120 shares of common stock directly through sales agents under its at-the-market (“ATM”) common stock offering programs at a weighted average price of $183.15 per share, providing aggregate net proceeds to the Company of $6,005,000.
During 2025, EastGroup entered into forward equity sale agreements with certain financial institutions acting as forward counterparties under its ATM programs with respect to 1,063,825 shares of common stock with an initial weighted average forward price of $181.89 per share. The Company did not receive any proceeds from the sale of common shares by the forward counterparties at the time it entered into forward equity sale agreements. Also during 2025, the Company settled outstanding forward equity sale agreements that were previously entered into by issuing 1,449,078 shares of common stock in exchange for net proceeds of approximately $258,066,000.
During 2025, EastGroup also closed $250,000,000 of unsecured debt with a weighted average effectively fixed interest rate of 4.13%. EastGroup’s financing and equity issuances are further described in Liquidity and Capital Resources.
The Company’s primary source of revenue is rental income. During 2025, EastGroup executed leases on 9,270,000 square feet of operating properties (15.1% of EastGroup’s total square footage of 61,561,000 as of December 31, 2025). For new and renewal leases signed during 2025, average rental rates increased by 40.1% as compared to the former leases on the same spaces.
On a diluted per share basis, Net Income Attributable to EastGroup Properties, Inc. Common Stockholders was $4.87 for the year ended December 31, 2025, compared to $4.66 for 2024, a 4.5% increase. See the Company’s analysis of performance trends below for further details.
Property Net Operating Income (“PNOI”) Excluding Income from Lease Terminations from same properties (defined as operating properties owned during the entire current and prior year reporting periods – January 1, 2024 through December 31, 2025), increased 7.0% for 2025 compared to 2024.
20
EastGroup’s operating portfolio was 97.0% leased at December 31, 2025 compared to 97.1% at December 31, 2024. Occupancy at the end of 2025 for the operating portfolio was 96.5% compared to 96.1% at December 31, 2024. As of February 10, 2026, the operating portfolio was 96.5% leased and 96.1% occupied. As of December 31, 2025, leases approximating 13.1% of the operating portfolio, based on a percentage of annualized base rent, were scheduled to expire in 2026. This percentage was reduced to 12.4% as of February 10, 2026.
The Company generates new sources of leasing revenue through its acquisitions and also its development and value-add program. The Company mitigates risks associated with development through a Board-approved maximum level of land held for development and by adjusting development start dates according to leasing activity.
During the year ended December 31, 2025, EastGroup purchased 300.4 acres of land in four markets for a total of $118,584,000. The Company began construction of a redevelopment project and six development projects containing 1,439,000 square feet in five markets. Also in 2025, the Company transferred 11 development and value-add projects (2,109,000 square feet) in seven markets from its development and value-add program to real estate properties, with costs of $279,082,000 at the date of transfer. As of December 31, 2025, EastGroup’s development and value-add program consisted of 17 projects (3,473,000 square feet) located in 12 markets. The projected total cost for the development and value-add projects, which were collectively 18.8% leased as of February 10, 2026, is $499,900,000, of which $161,317,000 remained to be invested as of December 31, 2025.
During the year ended December 31, 2025, EastGroup acquired 739,000 square feet of operating properties in three markets for a total of $143,099,000. There were no value-add property acquisitions during the period.
During the year ended December 31, 2025, EastGroup sold a 12,000 square foot operating property in San Francisco, generating gross sales proceeds of $3,573,000. The Company did not recognize a gain or loss on this disposition.
The Company typically funds its development and acquisition programs through its $675,000,000 unsecured bank credit facilities (as discussed below in Liquidity and Capital Resources). As market conditions permit, EastGroup issues equity and/or employs fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps, to replace short-term bank borrowings. In May 2025, Moody’s Ratings affirmed EastGroup's issuer rating of Baa2 and changed its rating outlook from stable to positive. A security rating is not a recommendation to buy, sell or hold securities and may be subject to revision or withdrawal at any time by the assigning rating agency. Each rating should be evaluated independently of any other rating. For future debt issuances, the Company intends to issue primarily unsecured fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps. The Company may also access the public debt or convertible bond markets in the future as a means to raise capital.
Investors and industry analysts following the real estate industry primarily utilize two supplemental operating performance measures in analyzing the Company's operating results: (1) funds from operations attributable to common stockholders (“FFO”), and (2) property net operating income (“PNOI”).
FFO is computed in accordance with standards established by the National Association of Real Estate Investment Trusts, Inc. (“Nareit”). Nareit’s guidance allows preparers an option as it pertains to whether gains or losses on sale, or impairment charges, on real estate assets incidental to a REIT’s business are excluded from the calculation of FFO. EastGroup has made the election to exclude activity related to such assets that are incidental to our business.
FFO is calculated as net income (loss) attributable to common stockholders computed in accordance with U.S. generally accepted accounting principles (“GAAP”), excluding gains and losses from sales of real estate property (including other assets incidental to the Company’s business) and impairment losses, adjusted for real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. FFO is not considered as an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance, nor is it a measure of the Company’s liquidity or indicative of funds available to provide for the Company’s cash needs, including its ability to make distributions. The Company’s key drivers affecting FFO are changes in PNOI (as discussed below), interest rates, the amount of leverage the Company employs and general and administrative expenses.
PNOI is defined as Income from real estate operations less Expenses from real estate operations (including market based internal management fee expense) plus the Company’s share of income and property operating expenses from its less-than-wholly-owned real estate investments.
EastGroup sometimes refers to PNOI from Same Properties as “Same PNOI”; the Company also presents Same PNOI Excluding Income from Lease Terminations. Same Properties is defined as operating properties owned during the entire
21
current period and prior year reporting period. Properties developed or acquired are excluded until held in the operating portfolio for both the current and prior year reporting periods. Properties sold during the current or prior year reporting periods are also excluded. For the year ended December 31, 2025, Same Properties includes properties which were included in the operating portfolio for the entire period from January 1, 2024 through December 31, 2025. The Company presents Same PNOI and Same PNOI Excluding Income from Lease Terminations as a property-level supplemental measure of performance used to evaluate the performance of the Company’s investments in real estate assets and its operating results on a same property basis.
FFO and PNOI are supplemental industry reporting measurements used to evaluate the performance of the Company’s investments in real estate assets and its operating results. The Company believes that the exclusion of depreciation and amortization in the calculations of PNOI and FFO provides supplemental indicators of the properties’ performance since real estate values have historically risen or fallen with market conditions. PNOI and FFO as calculated by the Company may not be comparable to similarly titled but differently calculated measures for other REITs. Investors should be aware that items excluded from or added back to FFO are significant components in understanding and assessing the Company’s financial performance. These non-GAAP figures should not be considered a substitute for, and should only be considered together with and as a supplement to, the Company’s financial information presented in accordance with GAAP.
The following table presents reconciliations of Net Income to PNOI, Same PNOI and Same PNOI Excluding Income from Lease Terminations for the three fiscal years ended December 31, 2025, 2024 and 2023.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||
| (In thousands) | ||||||||
| NET INCOME | $ | 257,458 | 227,807 | 200,548 | ||||
| Gain on sales of real estate investments | — | (8,751) | (17,965) | |||||
| Gain on sales of non-operating real estate | — | (362) | (446) | |||||
| Interest income | (900) | (1,334) | (879) | |||||
| Other revenue | (1,919) | (2,199) | (4,412) | |||||
| Indirect leasing costs | 839 | 785 | 582 | |||||
| Depreciation and amortization | 216,732 | 189,411 | 171,078 | |||||
| Company’s share of depreciation from unconsolidated investment | 124 | 125 | 124 | |||||
| Interest expense | 32,113 | 38,956 | 47,996 | |||||
| General and administrative expense | 23,960 | 20,619 | 16,757 | |||||
| Noncontrolling interest in PNOI of consolidated joint ventures | (62) | (62) | (62) | |||||
| PROPERTY NET OPERATING INCOME (“PNOI”) | 528,345 | 464,995 | 413,321 | |||||
| PNOI from 2024 and 2025 acquisitions | (31,330) | (8,152) | * | |||||
| PNOI from 2024 and 2025 development and value-add properties | (26,096) | (14,592) | * | |||||
| PNOI from 2024 and 2025 operating property dispositions | (40) | (380) | * | |||||
| Other PNOI | 1,089 | 208 | * | |||||
| SAME PNOI | 471,968 | 442,079 | * | |||||
| Lease termination fee income from same properties | (1,181) | (2,192) | * | |||||
| SAME PNOI, EXCLUDING INCOME FROM LEASE TERMINATIONS | $ | 470,787 | 439,887 | * |
* Same property metrics are not applicable to the year ended December 31, 2023, as the same property metrics for 2025 and 2024 are based on operating properties owned during the entire current and prior year reporting periods (January 1, 2024 through December 31, 2025).
22
PNOI was calculated as follows for the three fiscal years ended December 31, 2025, 2024 and 2023.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||
| (In thousands) | ||||||||
| Income from real estate operations | $ | 719,417 | 638,035 | 566,179 | ||||
| Expenses from real estate operations | (192,243) | (174,212) | (154,030) | |||||
| Noncontrolling interest in PNOI of consolidated joint ventures | (62) | (62) | (62) | |||||
| PNOI from 50% owned unconsolidated investment | 1,233 | 1,234 | 1,234 | |||||
| PROPERTY NET OPERATING INCOME (“PNOI”) | $ | 528,345 | 464,995 | 413,321 |
Income from real estate operations is comprised of rental income, expense reimbursement pass-through income and other real estate income. Expenses from real estate operations is comprised of property taxes, insurance, utilities, repair and maintenance expenses, management fees and other operating costs. Generally, the Company’s most significant operating expenses are property taxes and insurance. Tenant leases may be net leases in which the total operating expenses are recoverable, modified gross leases in which some of the operating expenses are recoverable, or gross leases in which no expenses are recoverable (gross leases represent only a small portion of the Company’s total leases). Increases in property operating expenses are fully recoverable under net leases and recoverable to a high degree under modified gross leases. Modified gross leases often include base year amounts, and expense increases over these amounts are recoverable. The Company’s exposure to property operating expenses is primarily due to vacancies and leases for occupied space that limit the amount of expenses that can be recovered.
The following table presents reconciliations of Net Income Attributable to EastGroup Properties, Inc. Common Stockholders to FFO Attributable to Common Stockholders for the three fiscal years ended December 31, 2025, 2024 and 2023.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||
| (In thousands, except per share data) | ||||||||
| NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS | $ | 257,402 | 227,751 | 200,491 | ||||
| Depreciation and amortization | 216,732 | 189,411 | 171,078 | |||||
| Company’s share of depreciation from unconsolidated investment | 124 | 125 | 124 | |||||
| Depreciation and amortization attributable to noncontrolling interest | (5) | (5) | (5) | |||||
| Gain on sales of real estate investments | — | (8,751) | (17,965) | |||||
| Gain on sales of non-operating real estate | — | (362) | (446) | |||||
| FFO ATTRIBUTABLE TO COMMON STOCKHOLDERS | 474,253 | 408,169 | 353,277 | |||||
| Gain on involuntary conversion and business interruption claims | (1,763) | (1,708) | (4,187) | |||||
| FFO ATTRIBUTABLE TO COMMON STOCKHOLDERS, EXCLUDING GAIN ON INVOLUNTARY CONVERSION AND BUSINESS INTERRUPTION CLAIMS | $ | 472,490 | 406,461 | 349,090 | ||||
| Net income attributable to common stockholders per diluted share | $ | 4.87 | 4.66 | 4.42 | ||||
| FFO attributable to common stockholders per diluted share | $ | 8.98 | 8.35 | 7.79 | ||||
| FFO attributable to common stockholders per diluted share, excluding gain on involuntary conversion and business interruption claims | $ | 8.95 | 8.31 | 7.70 | ||||
| Diluted shares for earnings per share and funds from operations | 52,814 | 48,911 | 45,331 |
The Company analyzes the following performance trends in evaluating the revenues and expenses of the Company:
•Net Income Attributable to EastGroup Properties, Inc. Common Stockholders for the year ended December 31, 2025 was $257,402,000 ($4.88 per basic and $4.87 per diluted share) compared to $227,751,000 ($4.67 per basic and $4.66 per diluted share) for 2024. See Results of Operations for further analysis.
•The change in FFO per diluted share represents the increase or decrease in FFO per diluted share from the current year compared to the prior year. For 2025, FFO was $8.98 per diluted share compared with $8.35 per diluted share for 2024, an increase of 7.5%. FFO, Excluding Gain on Involuntary Conversion and Business Interruption Claims, was $8.95 per diluted share for the year ended December 31, 2025 compared to $8.31 per diluted share for 2024, an increase of 7.7%. FFO increased during the year ended December 31, 2025, as compared to 2024, primarily due to the
23
increase in PNOI and the decrease in interest expense, partially offset by an increase in general and administrative expense.
•For the year ended December 31, 2025, PNOI increased by $63,350,000, or 13.6%, compared to 2024. PNOI increased $29,889,000 from same property operations, $23,178,000 from 2024 and 2025 acquisitions and $11,504,000 from newly developed and value-add properties.
•The change in Same PNOI represents the PNOI increase or decrease for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2024 through December 31, 2025). Same PNOI, excluding income from lease terminations, increased 7.0% for the year ended December 31, 2025, compared to 2024.
•Same property average occupancy represents the average month-end percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2024 through December 31, 2025). Same property average occupancy for the year ended December 31, 2025 was 96.5% compared to 96.8% for 2024.
•The same property average rental rate calculated in accordance with GAAP represents the average annual rental rates of leases in place for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2024 through December 31, 2025). The same property average rental rate was $8.81 per square foot for the year ended December 31, 2025, compared to $8.25 per square foot for the year ended December 31, 2024.
•Occupancy is the percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage as of the close of the reporting period. Occupancy at December 31, 2025 was 96.5%. Quarter-end occupancy ranged from 95.9% to 96.5% over the previous four quarters ended December 31, 2024 to September 30, 2025.
•Rental rate change represents the rental rate increase or decrease on new and renewal leases compared to the prior leases on the same space. Rental rate increases on new and renewal leases (15.1% of total square footage) averaged 40.1% for the year ended December 31, 2025.
FINANCIAL CONDITION
EastGroup’s Total Assets were $5,431,807,000 at December 31, 2025, an increase of $354,331,000 from December 31, 2024. Total Liabilities increased $150,287,000 to $1,935,219,000, and Total Equity increased $204,044,000 to $3,496,588,000 during the same period. The following paragraphs explain these changes in greater detail.
Assets
Real estate properties increased $486,344,000 during the year ended December 31, 2025. The increase was primarily due to: (i) the transfer of properties from Development and value-add properties to Real estate properties; (ii) the acquisition of operating properties; (iii) capital improvements at the Company’s properties; and (iv) costs incurred on development and value-add projects subsequent to transfer to Real estate properties discussed below. These increases were partially offset by the sale of an operating property.
24
During 2025, EastGroup acquired the following operating properties:
| REAL ESTATE PROPERTIES ACQUIRED IN 2025 | Location | Size | Date Acquired | Cost (1) | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Square feet) | (In thousands) | |||||||||
| Operating properties acquired | ||||||||||
| LifeScience Logistics Center | Raleigh, NC | 251,000 | 07/08/2025 | $ | 47,150 | |||||
| Lumley Logistics Center | Raleigh, NC | 67,000 | 07/15/2025 | 14,174 | ||||||
| McKinney Airport Trade Center | Dallas, TX | 320,000 | 09/19/2025 | 60,641 | ||||||
| EastGroup Point at Cheyenne | Las Vegas, NV | 101,000 | 12/09/2025 | 21,134 | ||||||
| Total operating property acquisitions (2)(3) | 739,000 | $ | 143,099 |
(1)Cost is calculated in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, Business Combinations, and represents the sum of the purchase price, closing costs and capitalized acquisition costs. Refer to Notes 1(j) and 2 in the Notes to Consolidated Financial Statements for further details.
(2)Operating properties are defined as stabilized real estate properties (land including buildings and improvements) in the Company’s operating portfolio; included in Real estate properties on the Consolidated Balance Sheets.
(3)Excludes acquired development land as discussed below.
During the year ended December 31, 2025, EastGroup sold a 12,000 square foot operating property in San Francisco, generating gross sales proceeds of $3,573,000. The Company did not recognize a gain or loss on this disposition.
During the year ended December 31, 2025, the Company made capital improvements of $75,653,000 on existing and acquired properties (included in the Real Estate Improvements table under Results of Operations). Also, the Company incurred costs of $7,125,000 on development and value-add projects subsequent to transfer to Real estate properties; the Company records these expenditures as development and value-add costs on the Consolidated Statements of Cash Flows.
Development and value-add properties at December 31, 2025 consisted of properties in lease-up and under construction of $338,583,000 and prospective development (primarily land) of $371,617,000. The Company’s total investment in Development and value-add properties at December 31, 2025 was $710,200,000 compared to $674,472,000 at December 31, 2024. Total capital invested for development and value-add properties during 2025 was $321,934,000, which primarily consisted of improvement costs of $196,225,000 on development and value-add properties, $118,584,000 for new land investments, and costs of $7,125,000 on properties subsequent to transfer to Real estate properties. The capitalized costs incurred on development and value-add projects subsequent to transfer to Real estate properties include capital improvements at the properties and do not include other capitalized costs associated with development (i.e., interest expense, property taxes and internal personnel costs).
EastGroup capitalized internal development costs of $7,451,000 during the year ended December 31, 2025, compared to $8,181,000 during 2024. The decrease was due to variations in timing and volume of development projects starting during the year ended December 31, 2025, as compared to the same period of 2024.
There were no value-add acquisitions during the year ended December 31, 2025.
Also during 2025, EastGroup purchased 300.4 acres of development land in four markets for $118,584,000. Costs associated with these acquisitions are included below in the Development and Value-Add Properties table. These increases were offset by the transfer of 11 development and value-add projects to Real estate properties with a total investment of $279,082,000 as of the date of transfer.
25
A summary of the Company’s Development and Value-Add Properties for the year ended December 31, 2025 follows:
| Actual or Estimated Building Size | Cumulative Costs Incurred as of 12/31/2025 | Projected Total Costs (1) | |||||||
|---|---|---|---|---|---|---|---|---|---|
| (Square feet) | (In thousands) | ||||||||
| Lease-up | 1,935,000 | $ | 230,578 | $ | 266,300 | ||||
| Under construction | 1,538,000 | 108,005 | 233,600 | ||||||
| Total lease-up and under construction | 3,473,000 | 338,583 | $ | 499,900 | |||||
| Prospective development (primarily land) | 11,798,000 | 371,617 | |||||||
| Total Development and value-add properties as of December 31, 2025 | 15,271,000 | $ | 710,200 | ||||||
| Total Development and value-add properties transferred to Real estate properties during the year ended December 31, 2025 | 2,109,000 | $ | 279,082 | (2) |
(1)Included in these costs are development obligations of $94,201,000 and tenant improvement obligations of $9,552,000 on properties under development.
(2)Represents cumulative costs at the date of transfer.
Accumulated depreciation on real estate, development and value-add properties increased $167,956,000 during 2025 due primarily to depreciation expense of $176,180,000 and partially offset by write-offs of fully depreciated assets.
Cash and cash equivalents decreased $16,522,000 during 2025. Refer to the Consolidated Statements of Cash Flows and Liquidity and Capital Resources for further details.
Other assets, net increased $17,178,000 during 2025. See Note 4 in the Notes to Consolidated Financial Statements for further details.
Liabilities
Unsecured bank credit facilities, net of debt issuance costs increased $19,844,000 during the year ended December 31, 2025, mainly due to borrowings of $340,344,000, partially offset by repayments of $321,499,000 and debt issuance cost activity during the period. The Company’s credit facilities are described in greater detail in Liquidity and Capital Resources.
Unsecured debt, net of debt issuance costs increased $103,869,000 during the year ended December 31, 2025, primarily due to closing $250,000,000 of unsecured debt, partially offset by repayments of $145,000,000 of unsecured debt and debt issuance costs activity during the period. The borrowings and repayments on Unsecured debt, net of debt issuance costs are described in greater detail under Liquidity and Capital Resources.
Accounts payable and accrued expenses increased $22,603,000 during 2025. See Note 7 in the Notes to Consolidated Financial Statements for further details.
Other liabilities increased $3,971,000 during 2025. See Note 8 in the Notes to Consolidated Financial Statements for further details.
Equity
Additional paid-in capital increased $273,399,000 during the year ended December 31, 2025, primarily due to the issuance of common stock under the Company’s ATM programs (as discussed in Note 9 in the Notes to Consolidated Financial Statements) and activity related to stock-based compensation (as discussed in Note 10 in the Notes to Consolidated Financial Statements).
Distributions in excess of earnings increased $55,781,000 during the year ended December 31, 2025, as a result of dividends on common stock of $313,183,000 exceeding Net Income Attributable to EastGroup Properties, Inc. Common Stockholders of $257,402,000.
Accumulated other comprehensive income decreased $13,596,000 during 2025. The decrease resulted from the change in fair value of the Company’s interest rate swaps (cash flow hedges) which are further discussed in Notes 11 and 12 in the Notes to Consolidated Financial Statements.
26
RESULTS OF OPERATIONS
2025 Compared to 2024
Net Income Attributable to EastGroup Properties, Inc. Common Stockholders for the year ended December 31, 2025 was $257,402,000 ($4.88 per basic and $4.87 per diluted share) compared to $227,751,000 ($4.67 per basic and $4.66 per diluted share) for the year ended December 31, 2024. The following paragraphs provide further details with respect to these changes:
•PNOI was $528,345,000 ($10.00 per diluted share) for the year ended December 31, 2025, compared to $464,995,000 ($9.51 per diluted share) for the year ended December 31, 2024. PNOI increased $29,889,000 from same property operations, $23,178,000 from 2024 and 2025 acquisitions and $11,504,000 from newly developed and value-add properties. Income recognized from straight-lining of rent increased by $5,777,000 for the year ended December 31, 2025, as compared to the same period of 2024.
•EastGroup did not recognize Gains on sales of real estate investments during 2025. During the year ended December 31, 2024, EastGroup recognized $8,751,000 ($0.18 per diluted share) in Gains on sales of real estate investments. The Company’s sales transactions are described in Note 2 of the Notes to Consolidated Financial Statements.
•Depreciation and amortization was $216,732,000 ($4.10 per diluted share) for the year ended December 31, 2025, compared to $189,411,000 ($3.87 per diluted share) for the year ended December 31, 2024. The increase is primarily due to the operating properties acquired by the Company in 2024 and 2025 and the properties transferred from Development and value-add properties in 2024 and 2025. These increases are partially offset by operating properties sold in 2024 and 2025.
•Interest expense recognized was $32,113,000 ($0.61 per diluted share) during 2025, compared to $38,956,000 ($0.80 per diluted share) during 2024, which was a decrease of $0.19 per share. See the table below for details.
•EastGroup recognized gains on involuntary conversion and business interruption claims of $1,763,000 ($0.03 per diluted share) during 2025, compared to $1,708,000 ($0.03 per diluted share) during 2024. Gains on involuntary conversion and business interruption claims are included in Other revenue on the Consolidated Statements of Income and Comprehensive Income.
•Weighted average shares outstanding increased by 3,903,000, on a diluted basis, during 2025 compared to 2024. The increase is primarily due to issuance of shares through common stock offerings, as discussed in Liquidity and Capital Resources.
EastGroup entered into 156 leases with certain rent concessions on 4,555,000 square feet during 2025 with total rent concessions of $10,894,000 over the terms of the leases, compared to 133 leases with rent concessions on 4,932,000 square feet with total rent concessions of $12,192,000 over the terms of the leases in 2024.
The Company’s percentage of leased square footage for the operating portfolio was 97.0% at December 31, 2025, compared to 97.1% at December 31, 2024. Occupancy at the end of 2025 for the operating portfolio was 96.5% compared to 96.1% at December 31, 2024.
27
Interest Expense decreased $6,843,000 for the year ended December 31, 2025 compared to the year ended December 31, 2024. The following table presents the components of Interest Expense for 2025 and 2024:
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Increase (Decrease) | |||||||
| (In thousands) | |||||||||
| VARIABLE RATE INTEREST EXPENSE | |||||||||
| Unsecured bank credit facilities interest — Variable rate(excluding amortization of facility fees and debt issuance costs) | $ | 1,315 | 111 | 1,204 | |||||
| Amortization of facility fees — Unsecured bank credit facilities | 960 | 1,012 | (52) | ||||||
| Amortization of debt issuance costs — Unsecured bank credit facilities | 1,058 | 1,036 | 22 | ||||||
| Total variable rate interest expense | 3,333 | 2,159 | 1,174 | ||||||
| FIXED RATE INTEREST EXPENSE | |||||||||
| Unsecured debt interest (excluding amortization of debt issuance costs) (1) | 49,703 | 55,742 | (6,039) | ||||||
| Amortization of debt issuance costs — Unsecured debt | 807 | 878 | (71) | ||||||
| Total fixed rate interest expense | 50,510 | 56,620 | (6,110) | ||||||
| Total interest | 53,843 | 58,779 | (4,936) | ||||||
| Less capitalized interest | (21,730) | (19,823) | (1,907) | ||||||
| TOTAL INTEREST EXPENSE | $ | 32,113 | 38,956 | (6,843) |
(1)Includes interest on the Company’s unsecured debt with fixed interest rates per the debt agreements or effectively fixed interest rates due to interest rate swaps, as discussed in Note 12 in the Notes to Consolidated Financial Statements.
EastGroup’s variable rate interest expense increased by $1,174,000 for 2025 as compared to 2024 primarily due to an increase in average borrowings, partially offset by a decrease in the Company’s weighted average variable interest rates on its unsecured bank credit facilities as shown in the following table:
| Years Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Increase (Decrease) | |||||
| (In thousands, except rates of interest) | |||||||
| Average borrowings on unsecured bank credit facilities — Variable rate | $ | 26,822 | 1,776 | 25,046 | |||
| Weighted average variable interest rates (excluding amortization of facility fees and debt issuance costs) | 4.90 | % | 6.25 | % |
The Company’s fixed rate interest expense decreased by $6,110,000 for 2025 as compared to 2024 primarily as a result of the unsecured debt activity described below.
The following table presents the details of unsecured debt repayments during 2024 and 2025:
| UNSECURED DEBT REPAID IN 2024 AND 2025 | Interest Rate | Date Repaid | Principal Amount | ||||
|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||
| $50 Million Senior Unsecured Term Loan | 4.08% | 08/30/2024 | $ | 50,000 | |||
| $60 Million Senior Unsecured Notes | 3.46% | 12/13/2024 | 60,000 | ||||
| $60 Million Senior Unsecured Notes | 3.48% | 12/15/2024 | 60,000 | ||||
| $50 Million Senior Unsecured Term Loan | 1.58% | 03/18/2025 | 50,000 | ||||
| $20 Million Senior Unsecured Notes | 3.80% | 08/28/2025 | 20,000 | ||||
| $25 Million Senior Unsecured Notes | 3.97% | 10/01/2025 | 25,000 | ||||
| $50 Million Senior Unsecured Notes | 3.99% | 10/07/2025 | 50,000 | ||||
| Weighted Average Effectively Fixed Interest Rate and Total Principal Amount for 2024 and 2025 | 3.41% | $ | 315,000 |
28
In January 2025, the Company refinanced a $100,000,000 senior unsecured term loan, reducing the credit spread by 30 basis points to a total effectively fixed interest rate of 4.97%. The loan, which previously had five years remaining, was modified to a three year maturity with two one-year extension options, at the Company's election.
In November 2025, the Company entered into amendments related to five senior unsecured term loans totaling $475,000,000, which reduced the credit spread by 10 basis points on each loan.
During 2024, EastGroup did not enter into or refinance any unsecured debt agreements.
The decrease in interest expense from unsecured debt was partially offset by new unsecured debt obtained during the year ended December 31, 2025:
| NEW UNSECURED DEBT IN 2025 | Margin | Effectively Fixed Interest Rate | Date Obtained | Maturity Date | Principal Amount | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||||||
| $100 Million Senior Unsecured Term Loan (1) | 0.85% | 4.11% | 11/19/2025 | 04/30/2030 | $ | 100,000 | |||||
| $150 Million Senior Unsecured Term Loan (1) | 0.85% | 4.15% | 11/19/2025 | 03/14/2031 | 150,000 | ||||||
| Weighted Average Interest Rate/Total Principal Amount for 2025 | 4.13% | $ | 250,000 |
(1)The interest rate on this unsecured term loan is comprised of Daily Secured Overnight Financing Rate (“SOFR”) plus a margin which is subject to a pricing grid for changes in the Company’s coverage ratings. The Company entered into interest rate swap agreements (further described in Note 12 in the Notes to Consolidated Financial Statements) to convert the loan’s SOFR rate to an effectively fixed interest rate. The interest rate in the table above is the effectively fixed interest rate for the loan, including the effect of the interest rate swaps, as of December 31, 2025.
EastGroup's financing and debt maturities are further described in Liquidity and Capital Resources.
Interest costs during the period of construction of real estate properties are capitalized and offset against interest expense. Capitalized interest increased by $1,907,000 for 2025 as compared to 2024, due to changes in development activity and spending.
29
Real Estate Improvements
Real estate improvements for EastGroup’s operating properties for the years ended December 31, 2025 and 2024 were as follows:
| Estimated Useful Life | Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| (In thousands) | |||||||
| Upgrade on acquisitions | 40 years | $ | 90 | 1,435 | |||
| Tenant improvements: | |||||||
| New tenants | Lease Term | 23,937 | 18,540 | ||||
| Renewal tenants | Lease Term | 4,454 | 2,964 | ||||
| Building improvements | 5 - 40 years | 16,703 | 13,006 | ||||
| Roofs | 5 - 15 years | 22,176 | 12,940 | ||||
| Parking lots | 3 - 5 years | 3,593 | 4,763 | ||||
| Other | 5 years | 4,700 | 4,480 | ||||
| Total real estate improvements (1) | $ | 75,653 | 58,128 |
(1)Reconciliation of Total real estate improvements to Real estate improvements on the Consolidated Statements of Cash Flows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| (In thousands) | ||||||
| Total real estate improvements | $ | 75,653 | 58,128 | |||
| Change in real estate property payables | (779) | (719) | ||||
| Change in construction in progress | 956 | 1,879 | ||||
| Real estate improvements on the Consolidated Statements of Cash Flows | $ | 75,830 | 59,288 |
Capitalized Leasing Costs
The Company’s leasing costs (principally third party commissions) are capitalized and included in Other assets, net. The costs are amortized over the terms of the associated leases, and the amortization is included in Depreciation and amortization expense. Capitalized leasing costs for the years ended December 31, 2025 and 2024 were as follows:
| Estimated Useful Life | Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| (In thousands) | |||||||
| Development and value-add | Lease Term | $ | 7,967 | 7,117 | |||
| New tenants | Lease Term | 11,962 | 16,478 | ||||
| Renewal tenants | Lease Term | 15,656 | 11,318 | ||||
| Total capitalized leasing costs (1) | $ | 35,585 | 34,913 | ||||
| Amortization of leasing costs | $ | 28,026 | 25,522 |
(1)Reconciliation of Total capitalized leasing costs to Leasing commissions on the Consolidated Statements of Cash Flows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| (In thousands) | ||||||
| Total capitalized leasing costs | $ | 35,585 | 34,913 | |||
| Change in leasing commissions payables | (809) | (2,759) | ||||
| Leasing commissions on the Consolidated Statements of Cash Flows | $ | 34,776 | 32,154 |
2024 Compared to 2023
A discussion of changes in the Company’s results of operations between 2024 and 2023 has been omitted from this Form 10-K and can be found in “Part II. Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the heading “2024 Compared to 2023” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on February 12, 2025.
30
LIQUIDITY AND CAPITAL RESOURCES
The Company anticipates that its current cash balance, operating cash flows, borrowings under its unsecured bank credit facilities, proceeds from new debt and/or proceeds from the issuance of equity instruments will be adequate for (i) operating and administrative expenses, (ii) normal repair and maintenance expenses at its properties, (iii) debt service obligations, (iv) maintaining compliance with its debt covenants, (v) distributions to stockholders, (vi) capital improvements, (vii) purchases of properties, (viii) development, and (ix) any other normal business activities of the Company, both in the short-term and long-term. The Company expects liquidity sources and needs in future years to be consistent in nature with those for the year ended December 31, 2025.
As market conditions permit, EastGroup issues equity and/or employs fixed-rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps, to replace the short-term bank borrowings. The Company believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company. The Company also believes it can obtain debt financing and issue common and/or preferred equity.
For future debt issuances, the Company intends to issue primarily unsecured fixed-rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps. The Company may also access the public debt or convertible bond markets in the future as a means to raise capital.
As of December 31, 2025, EastGroup had total immediate liquidity of approximately $654,574,000, comprised of $1,007,000 of cash and cash equivalents and $653,567,000 of availability on our unsecured bank credit facilities. See further details discussed below.
Net cash provided by operating activities was $480,734,000 for the year ended December 31, 2025. The primary other sources of cash were from borrowings on unsecured bank credit facilities and unsecured debt and proceeds from common stock offerings. The Company distributed $302,507,000 in common stock dividends during 2025. Other primary uses of cash were repayments on unsecured bank credit facilities and unsecured debt; the construction and development of properties; purchases of real estate properties; capital improvements at various properties; and leasing commissions.
As of December 31, 2025, the Company was contractually obligated to pay the dividend declared in December 2025, which was paid in January 2026. An amount for dividends payable of $84,725,000 was included in Accounts payable and accrued expenses at December 31, 2025, which includes dividends payable on unvested restricted stock of $2,173,000, which are subject to continued service and will be paid upon vesting in future periods.
Scheduled principal payments on long-term debt, including Unsecured debt, net of debt issuance costs (not including Unsecured bank credit facilities, net of debt issuance costs), as of December 31, 2025, are as follows:
| MATURITY DATES | Weighted Average Interest Rate (1) | Principal Payments Maturing | |||
|---|---|---|---|---|---|
| (In thousands) | |||||
| October 10, 2026 | 1.98% | $ | 100,000 | ||
| December 15, 2026 | 3.75% | 40,000 | |||
| Year 2027 | 2.64% | 175,000 | |||
| Year 2028 | 3.04% | 160,000 | |||
| Year 2029 | 3.88% | 155,000 | |||
| Year 2030 | 3.86% | 300,000 | |||
| Year 2031 and beyond | 3.63% | 685,000 | |||
| Total Unsecured Debt | 3.43% | $ | 1,615,000 |
(1)These loans have a fixed interest rate or an effectively fixed interest rate due to interest rate swaps.
The Company currently intends to repay its debt obligations, both in the short-term and long-term, through its operating cash flows, borrowings under its unsecured bank credit facilities, proceeds from new debt (primarily unsecured), and/or proceeds from the issuance of equity instruments.
31
In January 2025, EastGroup refinanced a $100,000,000 senior unsecured term loan, reducing the credit spread by 30 basis points to a total effectively fixed interest rate of 4.97%. The loan, which previously had five years remaining, was modified to a three year maturity with two one-year extension options, at the Company's election.
In March 2025, EastGroup repaid a $50,000,000 senior unsecured term loan at maturity with an effectively fixed interest rate of 1.58%.
In August 2025, EastGroup repaid senior unsecured notes at maturity. The notes had a principal balance of $20,000,000 and a fixed interest rate of 3.80%.
In October 2025, the Company repaid two maturing senior unsecured notes totaling $75,000,000. Senior unsecured notes with a principal balance of $25,000,000 had a fixed interest rate of 3.97%. The other senior unsecured notes with a principal balance of $50,000,000 had a fixed interest rate of 3.99%.
In November 2025, the Company entered into a term loan agreement, separated into two tranches. One tranche provides a $100,000,000 term loan with a term of approximately 4.5 years and an effectively fixed interest rate of 4.11% with interest-only payments. The second tranche provides a $150,000,000 term loan with a term of approximately 5.5 years and an effectively fixed interest rate of 4.15% with interest-only payments. At the Company's option, the term loans bear interest at an annual rate of the Daily Simple SOFR (as defined in the term loan agreement) plus an applicable margin (0.85% as of December 31, 2025) based on the Company’s senior unsecured long-term debt rating. The Company also entered into interest rate swap agreements to convert the loans' SOFR rate component to a fixed interest rate for the entire terms of the loans, providing effectively fixed interest rates for each loan.
Also in November 2025, the Company entered into amendments related to five senior unsecured term loans totaling $475,000,000, which reduced the credit spread by 10 basis points on each loan.
The Company has a $625,000,000 unsecured bank credit facility with a group of 10 banks, which has a maturity date of July 31, 2028. As of December 31, 2025, the interest rate was 4.451% with no outstanding balance. The Company also has a $50,000,000 unsecured bank credit facility with a maturity date of July 31, 2028. As of December 31, 2025, the Company had variable rate borrowings totaling $18,845,000 on this unsecured bank credit facility and an interest rate of 4.545%. The Company's unsecured bank credit facilities are further discussed in Note 5 in the Notes to Consolidated Financial Statements.
On December 5, 2025, we established an ATM common stock offering program pursuant to which we are able to sell from time to time shares of our common stock having an aggregate gross sales price of up to $1,000,000,000 (the “Current ATM Program”). The Current ATM Program replaced our previous $1,000,000,000 ATM program (the “Prior ATM Program”), which was established on October 25, 2024, under which we had sold shares of our common stock having an aggregate gross sales price of $479,899,000 through December 5, 2025.
In connection with the Current ATM program, we may sell shares of our common stock through sales agents or through certain financial institutions acting as forward counterparties whereby, at our discretion, the forward counterparties, or their agents or affiliates, may borrow from third parties and subsequently sell shares of our common stock. The use of a forward equity sale agreement allows us to lock in a share price on the sale of shares of our common stock but defer settling and receiving the proceeds from the sale of shares until a later date. Additionally, the forward price that we expect to receive upon settlement of an agreement will be subject to adjustment for (i) a floating interest rate factor equal to a specified daily rate less a spread, (ii) the forward purchaser’s stock borrowing costs and (iii) scheduled dividends during the term of the agreement.
During the year ended December 31, 2025, EastGroup sold, and subsequently settled the issuance of, 33,120 shares of common stock directly through sales agents under its ATM programs at a weighted average price of $183.15 per share, providing aggregate net proceeds to the Company of $6,005,000.
During the year ended December 31, 2025, EastGroup entered into forward equity sale agreements with certain financial institutions acting as forward counterparties under its ATM programs with respect to 1,063,825 shares of common stock with an initial weighted average forward price of $181.89 per share. The Company did not receive any proceeds from the sale of common shares by the forward counterparties at the time it entered into forward equity sale agreements. Also during the year ended December 31, 2025, the Company settled outstanding forward equity sale agreements that were previously entered into under its ATM programs by issuing 1,449,078 shares of common stock in exchange for net proceeds of approximately $258,066,000. As of February 11, 2026, the Company had no outstanding forward shares available for settlement.
32
As of February 11, 2026, $1,000,000,000 of common stock remains available to be sold under the Current ATM Program. Future sales, if any, will depend on a variety of factors, including among others, market conditions, the trading price of our common stock, determinations by us of the appropriate sources of funding for us and potential uses of funding available to us.
EastGroup’s other material cash requirements from known contractual and other obligations as of December 31, 2025 were as follows:
| Cash Requirements (1) | ||
|---|---|---|
| (In thousands) | ||
| Real estate property obligations (2) | $ | 17,523 |
| Development and value-add obligations (3) | 94,201 | |
| Tenant improvements obligations (4) | 22,962 | |
| Operating lease obligations - Ground leases (5) | 2,951 | |
| Total | $ | 137,637 |
(1)Cash requirement due in less than one year; there were no related long-term cash requirements (other than ground lease payments, described below).
(2)Represents commitments on real estate properties, except for tenant improvement allowance obligations.
(3)Represents commitments on properties in the Company’s development and value-add program, except for tenant improvement allowance obligations.
(4)Represents tenant improvement allowance obligations.
(5)Represents ground lease payments due within one year. The Company also estimates future minimum ground lease payments of $161,476,000, due in years 2027 and thereafter, based on the current lease terms of its ground leases. With the renewal options excluded, expiration dates range from August 2031 to December 2085.
The Company has no material off-balance sheet arrangements that have had or are reasonably likely to have a material current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Company’s management considers the following accounting policies and estimates to be critical to the reported operations of the Company.
Acquisition and Development of Real Estate Properties
The FASB Codification provides guidance on how to properly determine the allocation of the purchase price among the individual components of both the tangible and intangible assets based on their relative fair values. Factors considered by management in allocating the cost of the properties acquired include an estimate of carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. The allocation to tangible assets (land, building and improvements) is based upon management’s determination of the value of the property as if it were vacant using discounted cash flow models. Land is valued using comparable land sales specific to the applicable market, provided by a third party. The Company determines whether any financing assumed is above or below market based upon comparison to similar financing terms for similar properties. The cost of the properties acquired may be adjusted based on indebtedness assumed from the seller that is determined to be above or below market rates.
The purchase price is also allocated among the following categories of intangible assets: the above or below market component of in-place leases and the value of in-place leases at the time of the acquisition. The value allocable to the above or below market component of an acquired in-place lease is determined based upon the present value (using a discount rate reflecting the risks associated with the acquired leases) of the difference between (i) the contractual amounts to be paid pursuant to the lease over its remaining term, and (ii) management’s estimate of the amounts that would be paid using current market rents over the remaining term of the lease. The amounts allocated to above and below market lease intangibles are included in Other assets, net and Other liabilities, respectively, on the Consolidated Balance Sheets and are amortized to rental income over the remaining terms of the respective leases. In-place lease intangibles are valued based upon management’s assessment of factors such as an estimate of forgone rents and avoided leasing costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. These intangible assets are included in Other assets, net on the Consolidated Balance Sheets and are amortized over the remaining term of the existing lease.
The significance of this accounting policy will fluctuate given the transaction activity during the period.
33
For properties included in Development and value-add properties, costs associated with development (i.e., land, construction costs, interest expense, property taxes and other costs associated with development) are aggregated into the total capitalized costs of the property. Included in these costs are management’s estimates for the portions of internal costs (primarily personnel costs) deemed related to such development activities. The internal costs are allocated to specific development projects based on development activity.
RECENT ACCOUNTING PRONOUNCEMENTS
See Note 1(p) in the Notes to Consolidated Financial Statements.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000049600-25-000019.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of results of operations and financial condition should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this Annual Report on Form 10-K.
OVERVIEW
EastGroup’s goal is to maximize shareholder value by being a leading provider in its markets of functional, flexible and quality business distribution space for location-sensitive customers (primarily in the 20,000 to 100,000 square foot range). The Company develops, acquires and operates distribution facilities, the majority of which are clustered around major transportation features in supply-constrained submarkets in major Sunbelt regions. The Company’s core markets are in the states of Texas, Florida, California, Arizona and North Carolina.
During 2024, economic uncertainty and stock market volatility continued due to a number of factors, including persistent inflation, interest rate uncertainty, concerns about supply chain or trade disruptions, particularly between the United States, Mexico and Canada and geopolitical conflict. While these factors did not have a significant adverse impact on EastGroup’s operations during 2024, they may adversely impact the Company in the future. Most of the Company’s leases require the tenants to pay their pro rata share of operating expenses, including real estate taxes, insurance and common area maintenance, thereby reducing the Company’s exposure to increases in operating expenses resulting from inflation or other factors. Additionally, most of the Company’s leases include scheduled rent increases. In the event inflation causes increases in the Company’s general and administrative expenses, or higher interest rates increase the Company’s cost of doing business, such increased costs would not be passed through to tenants and could adversely affect the Company’s results of operations. The Company continues to monitor inflation and interest rates, as well as the uncertainty resulting from the overall regulatory and economic environment.
EastGroup believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company, and the Company also believes it can issue common and/or preferred equity and obtain debt financing on currently acceptable terms.
During 2024, EastGroup sold, and subsequently settled the issuance of, 1,373,459 shares of common stock directly through sales agents under its at-the-market (“ATM”) common stock offering programs at a weighted average price of $174.30 per share, providing aggregate net proceeds to the Company of $236,996,000.
During 2024, EastGroup entered into forward equity sale agreements with certain financial institutions acting as forward counterparties under its ATM programs with respect to 2,677,289 shares of common stock with an initial weighted average forward price of $178.32 per share. The Company did not receive any proceeds from the sale of common shares by the forward counterparties at the time it entered into forward equity sale agreements. Also during 2024, the Company settled outstanding forward equity sale agreements that were previously entered into under its ATM programs by issuing 2,698,077 shares of common stock in exchange for net proceeds of approximately $480,663,000.
Additionally, on June 13, 2024, the Company amended its unsecured bank credit facilities to extend the maturity date by three years to July 31, 2028. EastGroup’s financing and equity issuances are further described in Liquidity and Capital Resources.
The Company’s primary source of revenue is rental income. During 2024, EastGroup executed leases on 9,384,000 square feet of operating properties (15.9% of EastGroup’s total square footage of 58,987,000 as of December 31, 2024). For new and renewal leases signed during 2024, average rental rates increased by 53.0% as compared to the former leases on the same spaces.
On a diluted per share basis, Net Income Attributable to EastGroup Properties, Inc. Common Stockholders was $4.66 for the year ended December 31, 2024, compared to $4.42 for 2023, a 5.4% increase. See the Company’s analysis of performance trends below for further details.
Property Net Operating Income (“PNOI”) Excluding Income from Lease Terminations from same properties (defined as operating properties owned during the entire current and prior year reporting periods – January 1, 2023 through December 31, 2024), increased 4.8% for 2024 compared to 2023.
21
EastGroup’s operating portfolio was 97.1% leased at December 31, 2024 compared to 98.7% at December 31, 2023. Occupancy at the end of 2024 for the operating portfolio was 96.1% compared to 98.2% at December 31, 2023. As of February 11, 2025, the operating portfolio was 96.5% leased and 95.7% occupied. As of December 31, 2024, leases approximating 10.1% of the operating portfolio, based on a percentage of annualized based rent, were scheduled to expire in 2025. This percentage was reduced to 8.2% as of February 11, 2025.
The Company generates new sources of leasing revenue through its acquisitions and also its development and value-add program. The Company mitigates risks associated with development through a Board-approved maximum level of land held for development and by adjusting development start dates according to leasing activity.
During the year ended December 31, 2024, EastGroup purchased 61.1 acres of land in two markets for a total of $13,762,000. The Company began construction of 10 development projects containing 1,585,000 square feet in seven markets. Also in 2024, the Company transferred seven development and value-add projects (1,519,000 square feet) in six markets from its development and value-add program to real estate properties, with costs of $199,971,000 at the date of transfer. As of December 31, 2024, EastGroup’s development and value-add program consisted of 21 projects (4,143,000 square feet) located in 14 markets. The projected total cost for the development and value-add projects, which were collectively 22.5% leased as of February 11, 2025, is $608,700,000, of which $184,632,000 remained to be invested as of December 31, 2024.
During the year ended December 31, 2024, EastGroup acquired 2,474,000 square feet of operating properties in six markets for a total of $390,011,000. There were no value-add property acquisitions during the period.
During the year ended December 31, 2024, EastGroup sold a group of operating properties in the Jackson, Mississippi market, containing 159,000 square feet and disposed of 5.4 acres of land in two markets, generating gross sales proceeds of $18,311,000. The Company recognized $8,751,000 in Gain on sales of real estate investments and $362,000 in gains on sales of non-operating real estate (included in Other on the Consolidated Statements of Income and Comprehensive Income) during the year ended December 31, 2024.
In the near term, the Company funds its development and acquisition programs through its $675,000,000 unsecured bank credit facilities (as discussed below in Liquidity and Capital Resources). As market conditions permit, EastGroup issues equity and/or employs fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps, to replace short-term bank borrowings. Moody’s Investors Service has assigned the Company’s issuer rating of Baa2 with a stable outlook. A security rating is not a recommendation to buy, sell or hold securities and may be subject to revision or withdrawal at any time by the assigning rating agency. Each rating should be evaluated independently of any other rating. For future debt issuances, the Company intends to issue primarily unsecured fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps. The Company may also access the public debt market in the future as a means to raise capital.
Investors and industry analysts following the real estate industry primarily utilize two supplemental operating performance measures in analyzing the Company's operating results: (1) funds from operations attributable to common stockholders (“FFO”), and (2) property net operating income (“PNOI”).
FFO is computed in accordance with standards established by the National Association of Real Estate Investment Trusts, Inc. (“Nareit”). Nareit’s guidance allows preparers an option as it pertains to whether gains or losses on sale, or impairment charges, on real estate assets incidental to a REIT’s business are excluded from the calculation of FFO. EastGroup has made the election to exclude activity related to such assets that are incidental to our business.
FFO is calculated as net income (loss) attributable to common stockholders computed in accordance with U.S. generally accepted accounting principles (“GAAP”), excluding gains and losses from sales of real estate property (including other assets incidental to the Company’s business) and impairment losses, adjusted for real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. FFO is not considered as an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance, nor is it a measure of the Company’s liquidity or indicative of funds available to provide for the Company’s cash needs, including its ability to make distributions. The Company’s key drivers affecting FFO are changes in PNOI (as discussed below), interest rates, the amount of leverage the Company employs and general and administrative expenses.
PNOI is defined as Income from real estate operations less Expenses from real estate operations (including market based internal management fee expense) plus the Company’s share of income and property operating expenses from its less-than-wholly-owned real estate investments.
22
EastGroup sometimes refers to PNOI from Same Properties as “Same PNOI”; the Company also presents Same PNOI Excluding Income from Lease Terminations. Same Properties is defined as operating properties owned during the entire current period and prior year reporting period. Properties developed or acquired are excluded until held in the operating portfolio for both the current and prior year reporting periods. Properties sold during the current or prior year reporting periods are also excluded. For the year ended December 31, 2024, Same Properties includes properties which were included in the operating portfolio for the entire period from January 1, 2023 through December 31, 2024. The Company presents Same PNOI and Same PNOI Excluding Income from Lease Terminations as a property-level supplemental measure of performance used to evaluate the performance of the Company’s investments in real estate assets and its operating results on a same property basis.
FFO and PNOI are supplemental industry reporting measurements used to evaluate the performance of the Company’s investments in real estate assets and its operating results. The Company believes that the exclusion of depreciation and amortization in the calculations of PNOI and FFO provides supplemental indicators of the properties’ performance since real estate values have historically risen or fallen with market conditions. PNOI and FFO as calculated by the Company may not be comparable to similarly titled but differently calculated measures for other REITs. Investors should be aware that items excluded from or added back to FFO are significant components in understanding and assessing the Company’s financial performance. These non-GAAP figures should not be considered a substitute for, and should only be considered together with and as a supplement to, the Company’s financial information presented in accordance with GAAP.
The following table presents reconciliations of Net Income to PNOI, Same PNOI and Same PNOI Excluding Income from Lease Terminations for the three fiscal years ended December 31, 2024, 2023 and 2022.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||
| (In thousands) | ||||||||
| NET INCOME | $ | 227,807 | 200,548 | 186,274 | ||||
| Gain on sales of real estate investments | (8,751) | (17,965) | (40,999) | |||||
| Gain on sales of non-operating real estate | (362) | (446) | — | |||||
| Interest income | (1,334) | (879) | (100) | |||||
| Other revenue | (2,199) | (4,412) | (208) | |||||
| Indirect leasing costs | 785 | 582 | 546 | |||||
| Depreciation and amortization | 189,411 | 171,078 | 153,638 | |||||
| Company’s share of depreciation from unconsolidated investment | 125 | 124 | 124 | |||||
| Interest expense | 38,956 | 47,996 | 38,499 | |||||
| General and administrative expense | 20,619 | 16,757 | 16,362 | |||||
| Noncontrolling interest in PNOI of consolidated joint ventures | (62) | (62) | (105) | |||||
| PROPERTY NET OPERATING INCOME (“PNOI”) | 464,995 | 413,321 | 354,031 | |||||
| PNOI from 2023 and 2024 acquisitions | (19,249) | (3,334) | * | |||||
| PNOI from 2023 and 2024 development and value-add properties | (31,544) | (13,190) | * | |||||
| PNOI from 2023 and 2024 operating property dispositions | (177) | (2,819) | * | |||||
| Other PNOI | 208 | 166 | * | |||||
| SAME PNOI | 414,233 | 394,144 | * | |||||
| Lease termination fee income from same properties | (2,192) | (1,020) | * | |||||
| SAME PNOI EXCLUDING INCOME FROM LEASE TERMINATIONS | $ | 412,041 | 393,124 | * |
* Same property metrics are not applicable to the year ended December 31, 2022, as the same property metrics for 2024 and 2023 are based on operating properties owned during the entire current and prior year reporting periods (January 1, 2023 through December 31, 2024).
23
PNOI was calculated as follows for the three fiscal years ended December 31, 2024, 2023 and 2022.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||
| (In thousands) | ||||||||
| Income from real estate operations | $ | 638,035 | 566,179 | 486,817 | ||||
| Expenses from real estate operations | (174,212) | (154,030) | (133,915) | |||||
| Noncontrolling interest in PNOI of consolidated joint ventures | (62) | (62) | (105) | |||||
| PNOI from 50% owned unconsolidated investment | 1,234 | 1,234 | 1,234 | |||||
| PROPERTY NET OPERATING INCOME (“PNOI”) | $ | 464,995 | 413,321 | 354,031 |
Income from real estate operations is comprised of rental income, expense reimbursement pass-through income and other real estate income. Expenses from real estate operations is comprised of property taxes, insurance, utilities, repair and maintenance expenses, management fees and other operating costs. Generally, the Company’s most significant operating expenses are property taxes and insurance. Tenant leases may be net leases in which the total operating expenses are recoverable, modified gross leases in which some of the operating expenses are recoverable, or gross leases in which no expenses are recoverable (gross leases represent only a small portion of the Company’s total leases). Increases in property operating expenses are fully recoverable under net leases and recoverable to a high degree under modified gross leases. Modified gross leases often include base year amounts, and expense increases over these amounts are recoverable. The Company’s exposure to property operating expenses is primarily due to vacancies and leases for occupied space that limit the amount of expenses that can be recovered.
The following table presents reconciliations of Net Income Attributable to EastGroup Properties, Inc. Common Stockholders to FFO Attributable to Common Stockholders for the three fiscal years ended December 31, 2024, 2023 and 2022.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||
| (In thousands, except per share data) | ||||||||
| NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS | $ | 227,751 | 200,491 | 186,182 | ||||
| Depreciation and amortization | 189,411 | 171,078 | 153,638 | |||||
| Company’s share of depreciation from unconsolidated investment | 125 | 124 | 124 | |||||
| Depreciation and amortization attributable to noncontrolling interest | (5) | (5) | (17) | |||||
| Gain on sales of real estate investments | (8,751) | (17,965) | (40,999) | |||||
| Gain on sales of non-operating real estate | (362) | (446) | — | |||||
| FFO ATTRIBUTABLE TO COMMON STOCKHOLDERS | 408,169 | 353,277 | 298,928 | |||||
| Gain on involuntary conversion and business interruption claims | (1,708) | (4,187) | — | |||||
| FFO ATTRIBUTABLE TO COMMON STOCKHOLDERS — EXCLUDING GAIN ON INVOLUNTARY CONVERSION AND BUSINESS INTERRUPTION CLAIMS | $ | 406,461 | 349,090 | 298,928 | ||||
| Net income attributable to common stockholders per diluted share | $ | 4.66 | 4.42 | 4.36 | ||||
| FFO attributable to common stockholders per diluted share | $ | 8.35 | 7.79 | 7.00 | ||||
| FFO attributable to common stockholders per diluted share — excluding gain on involuntary conversion and business interruption claims | $ | 8.31 | 7.70 | 7.00 | ||||
| Diluted shares for earnings per share and funds from operations | 48,911 | 45,331 | 42,712 |
The Company analyzes the following performance trends in evaluating the revenues and expenses of the Company:
•Net Income Attributable to EastGroup Properties, Inc. Common Stockholders for the year ended December 31, 2024 was $227,751,000 ($4.67 per basic and $4.66 per diluted share) compared to $200,491,000 ($4.43 per basic and $4.42 per diluted share) for 2023. See Results of Operations for further analysis.
•The change in FFO per diluted share represents the increase or decrease in FFO per diluted share from the current year compared to the prior year. For 2024, FFO was $8.35 per diluted share compared with $7.79 per diluted share for 2023, an increase of 7.2%. FFO Excluding Gain on Involuntary Conversion and Business Interruption Claims was $8.31 per diluted share for the year ended December 31, 2024 compared to $7.70 per diluted share for 2023, an increase of 7.9%. FFO increased during the year ended December 31, 2024, as compared to 2023, primarily due to the
24
increase in PNOI and the decrease in interest expense, partially offset by an increase in general and administrative expense.
•For the year ended December 31, 2024, PNOI increased by $51,674,000, or 12.5%, compared to 2023. PNOI increased $20,089,000 from same property operations, $18,354,000 from newly developed and value-add properties and $15,915,000 from 2023 and 2024 acquisitions; PNOI decreased $2,642,000 from operating properties sold in 2023 and 2024.
•The change in Same PNOI represents the PNOI increase or decrease for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2023 through December 31, 2024). Same PNOI, excluding income from lease terminations, increased 4.8% for the year ended December 31, 2024, compared to 2023.
•Same property average occupancy represents the average month-end percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2023 through December 31, 2024). Same property average occupancy for the year ended December 31, 2024 was 96.7% compared to 98.2% for 2023.
•The same property average rental rate calculated in accordance with GAAP represents the average annual rental rates of leases in place for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2023 through December 31, 2024). The same property average rental rate was $8.22 per square foot for the year ended December 31, 2024, compared to $7.76 per square foot for the year ended December 31, 2023.
•Occupancy is the percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage as of the close of the reporting period. Occupancy at December 31, 2024 was 96.1%. Quarter-end occupancy ranged from 96.5% to 98.2% over the previous four quarters ended December 31, 2023 to September 30, 2024.
•Rental rate change represents the rental rate increase or decrease on new and renewal leases compared to the prior leases on the same space. Rental rate increases on new and renewal leases (15.9% of total square footage) averaged 53.0% for the year ended December 31, 2024.
FINANCIAL CONDITION
EastGroup’s Total Assets were $5,077,476,000 at December 31, 2024, an increase of $558,263,000 from December 31, 2023. Total Liabilities decreased $125,647,000 to $1,784,932,000, and Total Equity increased $683,910,000 to $3,292,544,000 during the same period. The following paragraphs explain these changes in greater detail.
Assets
Real Estate Properties
Real estate properties increased $649,896,000 during the year ended December 31, 2024. The increase was primarily due to: (i) the acquisition of operating properties; (ii) the transfer of properties from Development and value-add properties to Real estate properties; (iii) capital improvements at the Company’s properties; (iv) right of use assets for the Company’s ground leases; and (v) costs incurred on development and value-add projects subsequent to transfer to Real estate properties discussed below. These increases were partially offset by the sale of operating properties.
25
During 2024, EastGroup acquired the following operating properties:
| REAL ESTATE PROPERTIES ACQUIRED IN 2024 | Location | Size | Date Acquired | Cost (1) | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Square feet) | (In thousands) | |||||||||
| Operating properties acquired (2)(3) | ||||||||||
| Spanish Ridge Industrial Park | Las Vegas, NV | 231,000 | 01/23/2024 | $ | 54,859 | |||||
| 147 Exchange | Raleigh, NC | 274,000 | 05/03/2024 | 52,945 | ||||||
| Hays Commerce Center 3 & 4 | Austin, TX | 179,000 | 08/19/2024 | 35,781 | ||||||
| Riverpoint Industrial Park | Atlanta, GA | 779,000 | 11/12/2024 | 87,576 | ||||||
| DFW Global Logistics Centre 5-8 (4) | Dallas, TX | 492,000 | 11/21/2024 | 75,852 | ||||||
| Akimel Gateway (4) | Phoenix, AZ | 519,000 | 12/26/2024 | 82,998 | ||||||
| Total operating property acquisitions | 2,474,000 | $ | 390,011 |
(1)Cost is calculated in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, Business Combinations, and represents the sum of the purchase price, closing costs and capitalized acquisition costs. Refer to Notes 1(j) and 2 in the Notes to Consolidated Financial Statements for further details.
(2)Operating properties are defined as stabilized real estate properties (land including buildings and improvements) in the Company’s operating portfolio; included in Real estate properties on the Consolidated Balance Sheets.
(3)Excludes acquired development land as discussed below.
(4)This operating property is located on land subject to a ground lease. See Note 2 of the Consolidated Financial Statements for further details.
During the year ended December 31, 2024, the Company made capital improvements of $58,128,000 on existing and acquired properties (included in the Real Estate Improvements table under Results of Operations). Also, the Company incurred costs of $3,784,000 on development and value-add projects subsequent to transfer to Real estate properties; the Company records these expenditures as development and value-add costs on the Consolidated Statements of Cash Flows.
Also, during the year ended December 31, 2024, EastGroup sold a group of operating properties in the Jackson, Mississippi market containing 159,000 square feet, generating gross sales proceeds of $14,050,000. The Company recognized $8,751,000 in Gain on sales of real estate investments during the year ended December 31, 2024.
Development and Value-Add Properties
EastGroup’s investment in Development and value-add properties at December 31, 2024 consisted of properties in lease-up and under construction of $424,068,000 and prospective development (primarily land) of $250,404,000. The Company’s total investment in Development and value-add properties at December 31, 2024 was $674,472,000 compared to $639,647,000 at December 31, 2023. Total capital invested for development and value-add properties during 2024 was $245,033,000, which primarily consisted of improvement costs of $227,487,000 on development and value-add properties, $13,762,000 for new land investments, and costs of $3,784,000 on properties subsequent to transfer to Real estate properties. The capitalized costs incurred on development and value-add projects subsequent to transfer to Real estate properties include capital improvements at the properties and do not include other capitalized costs associated with development (i.e., interest expense, property taxes and internal personnel costs).
EastGroup capitalized internal development costs of $8,181,000 during the year ended December 31, 2024, compared to $10,472,000 during 2023. The decrease was due to variations in timing and volume of development projects starting during the year ended December 31, 2024, as compared to the same period of 2023.
There were no value-add acquisitions during the year ended December 31, 2024.
Also during 2024, EastGroup purchased 61.1 acres of development land in two markets for $13,762,000. Costs associated with these acquisitions are included below in the Development and Value-Add Properties table. These increases were offset by the transfer of seven development and value-add projects to Real estate properties with a total investment of $199,971,000 as of the date of transfer.
During the year ended December 31, 2024, EastGroup sold 5.4 acres of land in two markets, generating gross sales proceeds of $4,261,000. The Company recognized $362,000 in gains on sales of non-operating real estate (included in Other on the Consolidated Statements of Income and Comprehensive Income) during the year ended December 31, 2024.
26
A summary of the Company’s Development and Value-Add Properties for the year ended December 31, 2024 follows:
| Actual or Estimated Building Size | Cumulative Costs Incurred as of 12/31/2024 | Projected Total Costs | |||||||
|---|---|---|---|---|---|---|---|---|---|
| (Square feet) | (In thousands) | ||||||||
| Lease-up | 1,721,000 | $ | 223,889 | $ | 239,400 | ||||
| Under construction | 2,422,000 | 200,179 | 369,300 | ||||||
| Total lease-up and under construction | 4,143,000 | 424,068 | $ | 608,700 | |||||
| Prospective development (primarily land) | 9,919,000 | 250,404 | |||||||
| Total Development and value-add properties as of December 31, 2024 | 14,062,000 | $ | 674,472 | ||||||
| Total Development and value-add properties transferred to Real estate properties during the year ended December 31, 2024 | 1,519,000 | $ | 199,971 | (1) |
(1) Represents cumulative costs at the date of transfer.
Accumulated Depreciation
Accumulated depreciation on real estate, development and value-add properties increased $141,853,000 during 2024 due primarily to depreciation expense of $155,240,000, which increased due to operating properties acquired in 2023 and 2024 and properties transferred to Real estate properties. This increase was partially offset by the sale of operating properties.
Other Assets
Other assets increased $38,220,000 during 2024. See Note 4 in the Notes to Consolidated Financial Statements for further details.
Liabilities
Unsecured bank credit facilities, net of debt issuance costs decreased $2,075,000 during the year ended December 31, 2024, mainly due to repayments of $64,968,000 and new debt issuance costs incurred during the year, offset by borrowings of $64,968,000 and the amortization of debt issuance costs during the year. The Company’s credit facilities are described in greater detail in Liquidity and Capital Resources.
Unsecured debt, net of debt issuance costs decreased $169,190,000 during the year ended December 31, 2024, primarily due to the repayment of a $50,000,000 term loan in August and $120,000,000 in principal repayments on the Company's senior unsecured notes in December. The borrowings and repayments on Unsecured debt, net of debt issuance costs are described in greater detail under Liquidity and Capital Resources.
Accounts payable and accrued expenses increased $1,005,000 during 2024. See Note 7 in the Notes to Consolidated Financial Statements for further details.
Other liabilities increased $44,613,000 during 2024. See Note 8 in the Notes to Consolidated Financial Statements for further details.
Equity
Additional paid-in capital increased $723,486,000 during the year ended December 31, 2024 primarily due to the issuance of common stock under the Company’s ATM programs (as discussed in Note 9 in the Notes to Consolidated Financial Statements) and activity related to stock-based compensation (as discussed in Note 10 in the Notes to Consolidated Financial Statements).
During the year ended December 31, 2024, Distributions in excess of earnings increased $36,699,000 as a result of dividends on common stock of $264,450,000 exceeding Net Income Attributable to EastGroup Properties, Inc. Common Stockholders of $227,751,000.
Accumulated other comprehensive income decreased $2,935,000 during 2024. The decrease resulted from the change in fair value of the Company’s interest rate swaps (cash flow hedges) which are further discussed in Notes 11 and 12 in the Notes to Consolidated Financial Statements.
27
RESULTS OF OPERATIONS
2024 Compared to 2023
Net Income Attributable to EastGroup Properties, Inc. Common Stockholders for the year ended December 31, 2024 was $227,751,000 ($4.67 per basic and $4.66 per diluted share) compared to $200,491,000 ($4.43 per basic and $4.42 per diluted share) for the year ended December 31, 2023. The following paragraphs provide further details with respect to these changes:
•PNOI was $464,995,000 ($9.51 per diluted share) for the year ended December 31, 2024, compared to $413,321,000 ($9.12 per diluted share) for the year ended December 31, 2023. PNOI increased $20,089,000 from same property operations, $18,354,000 from newly developed and value-add properties and $15,915,000 from 2023 and 2024 acquisitions; PNOI decreased $2,642,000 from operating properties sold in 2023 and 2024. Straight-lining of rent increased Income from real estate operations by $11,450,000 and $11,289,000 in 2024 and 2023, respectively.
•EastGroup recognized Gains on sales of real estate investments of $8,751,000 ($0.18 per diluted share) during 2024, compared to $17,965,000 ($0.40 per diluted share) during 2023. The Company’s sales transactions are described in Note 2 of the Notes to Consolidated Financial Statements.
•Depreciation and amortization was $189,411,000 ($3.87 per diluted share) for the year ended December 31, 2024, compared to $171,078,000 ($3.77 per diluted share) for the year ended December 31, 2023. The increase is primarily due to the operating properties acquired by the Company in 2023 and 2024 and the properties transferred from Development and value-add properties in 2023 and 2024. These increases are partially offset by operating properties sold in 2023 and 2024.
•Interest expense recognized was $38,956,000 ($0.80 per diluted share) during 2024, compared to $47,996,000 ($1.06 per diluted share) during 2023. See the table below for details.
•EastGroup recognized gains on involuntary conversion and business interruption claims of $1,708,000 ($0.03 per diluted share) during 2024, compared to $4,187,000 ($0.09 per diluted share) during 2023. Gains on involuntary conversion and business interruption claims are included in Other revenue on the Consolidated Statements of Income and Comprehensive Income.
•Weighted average shares outstanding increased by 3,580,000, on a diluted basis, during 2024 compared to 2023. The increase is primarily due to issuance of shares through the Company's offering programs, as discussed in Liquidity and Capital Resources.
EastGroup entered into 136 leases with certain rent concessions on 5,201,000 square feet during 2024 with total rent concessions of $13,135,000 over the terms of the leases, compared to 91 leases with rent concessions on 3,282,000 square feet with total rent concessions of $7,543,000 over the terms of the leases in 2023.
The Company’s percentage of leased square footage for the operating portfolio was 97.1% at December 31, 2024, compared to 98.7% at December 31, 2023. Occupancy at the end of 2024 for the operating portfolio was 96.1% compared to 98.2% at December 31, 2023.
28
Interest Expense decreased $9,040,000 for the year ended December 31, 2024 compared to the year ended December 31, 2023. The following table presents the components of Interest Expense for 2024 and 2023:
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| VARIABLE RATE INTEREST EXPENSE | 2024 | 2023 | Increase (Decrease) | ||||||
| (In thousands) | |||||||||
| Unsecured bank credit facilities interest — variable rate(excluding amortization of facility fees and debt issuance costs) | $ | 111 | 2,804 | (2,693) | |||||
| Amortization of facility fees — unsecured bank credit facilities | 1,012 | 1,005 | 7 | ||||||
| Amortization of debt issuance costs — unsecured bank credit facilities | 1,036 | 1,003 | 33 | ||||||
| Total variable rate interest expense | 2,159 | 4,812 | (2,653) | ||||||
| FIXED RATE INTEREST EXPENSE | |||||||||
| Unsecured debt interest (excluding amortization of debt issuance costs) (1) | 55,742 | 58,428 | (2,686) | ||||||
| Secured debt interest (excluding amortization of debt issuance costs) | — | 51 | (51) | ||||||
| Amortization of debt issuance costs — unsecured debt | 878 | 909 | (31) | ||||||
| Amortization of debt issuance costs — secured debt | — | 31 | (31) | ||||||
| Total fixed rate interest expense | 56,620 | 59,419 | (2,799) | ||||||
| Total interest | 58,779 | 64,231 | (5,452) | ||||||
| Less capitalized interest | (19,823) | (16,235) | (3,588) | ||||||
| TOTAL INTEREST EXPENSE | $ | 38,956 | 47,996 | (9,040) |
(1) Includes interest on the Company’s unsecured debt with fixed interest rates per the debt agreements or effectively fixed interest rates due to interest rate swaps, as discussed in Note 12 in the Notes to Consolidated Financial Statements.
EastGroup’s variable rate interest expense decreased by $2,653,000 for 2024 as compared to 2023 primarily due to a decrease in average borrowings, partially offset by an increase in the Company’s weighted average variable interest rates on its unsecured bank credit facilities as shown in the following table:
| Years Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Increase (Decrease) | |||||
| (In thousands, except rates of interest) | |||||||
| Average borrowings on unsecured bank credit facilities — variable rate | $ | 1,776 | 49,384 | (47,608) | |||
| Weighted average variable interest rates (excluding amortization of facility fees and debt issuance costs) | 6.25% | 5.68% |
The Company’s fixed rate interest expense decreased by $2,799,000 for 2024 as compared to 2023 primarily as a result of the unsecured debt activity described below.
The following table presents the details of unsecured debt repayments during 2023 and 2024:
| UNSECURED DEBT REPAID IN 2023 AND 2024 | Interest Rate | Date Repaid | Payoff Amount | ||||
|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||
| $65 Million Senior Unsecured Term Loan | 2.31% | 03/31/2023 | $ | 65,000 | |||
| $50 Million Senior Unsecured Notes | 3.80% | 08/28/2023 | 50,000 | ||||
| $50 Million Senior Unsecured Term Loan | 4.08% | 08/30/2024 | 50,000 | ||||
| $60 Million Senior Unsecured Notes | 3.46% | 12/13/2024 | 60,000 | ||||
| $60 Million Senior Unsecured Notes | 3.48% | 12/15/2024 | 60,000 | ||||
| Weighted Average Effectively Fixed Interest Rate and Total Payoff Amount for 2023 and 2024 | 3.37% | $ | 285,000 |
29
In September 2023, the Company refinanced a $100,000,000 senior unsecured term loan, reducing the effectively fixed interest rate by approximately 45 basis points.
The decrease in interest expense from unsecured debt was partially offset by new unsecured debt obtained during the year ended December 31, 2023:
| NEW UNSECURED DEBT IN 2023 | Margin | Effectively Fixed Interest Rate | Date Obtained | Maturity Date | Amount | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||||||
| $100 Million Senior Unsecured Term Loan (1) | 1.35% | 5.27% | 01/13/2023 | 01/13/2030 | $ | 100,000 |
(1) The interest rate on this unsecured term loan is comprised of Term Secured Overnight Financing Rate (“SOFR”) plus a margin which is subject to a pricing grid for changes in the Company’s coverage ratings. The Company entered into an interest rate swap agreement (further described in Note 12 in the Notes to Consolidated Financial Statements) to convert the loan’s Term SOFR rate to an effectively fixed interest rate. The interest rate in the table above is the effectively fixed interest rate for the loan, including the effect of the interest rate swap, as of December 31, 2024.
During 2024, EastGroup did not enter into or refinance any unsecured debt agreements.
EastGroup's financing and debt maturities are further described in Liquidity and Capital Resources.
Interest costs during the period of construction of real estate properties are capitalized and offset against interest expense. Capitalized interest increased by $3,588,000 for 2024 as compared to 2023, due to changes in development activity and spending.
Real Estate Improvements
Real estate improvements for EastGroup’s operating properties for the years ended December 31, 2024 and 2023 were as follows:
| Estimated Useful Life | Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||
| (In thousands) | |||||||
| Upgrade on acquisitions | 40 years | $ | 1,435 | 1,892 | |||
| Tenant improvements: | |||||||
| New tenants | Lease Term | 18,540 | 16,352 | ||||
| Renewal tenants | Lease Term | 2,964 | 3,503 | ||||
| Other: | |||||||
| Building improvements | 5 - 40 years | 13,006 | 8,085 | ||||
| Roofs | 5 - 15 years | 12,940 | 17,386 | ||||
| Parking lots | 3 - 5 years | 4,763 | 4,824 | ||||
| Other | 5 years | 4,480 | 1,508 | ||||
| Total real estate improvements (1) | $ | 58,128 | 53,550 |
(1) Reconciliation of Total real estate improvements to Real estate improvements on the Consolidated Statements of Cash Flows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| (In thousands) | ||||||
| Total real estate improvements | $ | 58,128 | 53,550 | |||
| Change in real estate property payables | (719) | (527) | ||||
| Change in construction in progress | 1,879 | (1,907) | ||||
| Real estate improvements on the Consolidated Statements of Cash Flows | $ | 59,288 | 51,116 |
30
Capitalized Leasing Costs
The Company’s leasing costs (principally commissions) are capitalized and included in Other assets. The costs are amortized over the terms of the associated leases, and the amortization is included in Depreciation and amortization expense. Capitalized leasing costs for the years ended December 31, 2024 and 2023 were as follows:
| Estimated Useful Life | Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||
| (In thousands) | |||||||
| Development and value-add | Lease Term | $ | 7,117 | 9,597 | |||
| New tenants | Lease Term | 16,478 | 9,379 | ||||
| Renewal tenants | Lease Term | 11,318 | 12,696 | ||||
| Total capitalized leasing costs (1) | $ | 34,913 | 31,672 | ||||
| Amortization of leasing costs | $ | 25,522 | 22,133 |
(1) Reconciliation of Total capitalized leasing costs to Leasing commissions on the Consolidated Statements of Cash Flows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| (In thousands) | ||||||
| Total capitalized leasing costs | $ | 34,913 | 31,672 | |||
| Change in leasing commissions payables | (2,759) | 332 | ||||
| Leasing commissions on the Consolidated Statements of Cash Flows | $ | 32,154 | 32,004 |
2023 Compared to 2022
A discussion of changes in the Company’s results of operations between 2023 and 2022 has been omitted from this Form 10-K and can be found in “Part II. Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the heading “2023 Compared to 2022” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 14, 2024, and is incorporated herein by reference.
LIQUIDITY AND CAPITAL RESOURCES
The Company anticipates that its current cash balance, operating cash flows, borrowings under its unsecured bank credit facilities, proceeds from new debt and/or proceeds from the issuance of equity instruments will be adequate for (i) operating and administrative expenses, (ii) normal repair and maintenance expenses at its properties, (iii) debt service obligations, (iv) maintaining compliance with its debt covenants, (v) distributions to stockholders, (vi) capital improvements, (vii) purchases of properties, (viii) development, and (ix) any other normal business activities of the Company, both in the short-term and long-term. The Company expects liquidity sources and needs in future years to be consistent in nature with those for the year ended December 31, 2024.
As market conditions permit, EastGroup issues equity and/or employs fixed-rate debt, including variable-rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps, to replace the short-term bank borrowings. The Company believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company. The Company also believes it can obtain debt financing and issue common and/or preferred equity.
For future debt issuances, the Company intends to issue primarily unsecured fixed-rate debt, including variable-rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps. The Company may also access the public debt or convertible bond markets in the future as a means to raise capital.
As of December 31, 2024, EastGroup had total immediate liquidity of approximately $757,320,000, comprised of $17,529,000 of cash and cash equivalents, $672,345,000 of availability on our unsecured bank credit facilities, and approximately $67,446,000 of gross proceeds available on its outstanding forward equity sale agreements. See further details discussed below.
Net cash provided by operating activities was $416,587,000 for the year ended December 31, 2024. The primary other sources of cash were from proceeds from common stock offerings; borrowings on unsecured bank credit facilities; and net proceeds from sales of real estate investments. The Company distributed $252,794,000 in common stock dividends during 2024. The Company also paid $390,011,000 related to the purchase of real estate property. Other primary uses of cash were for the
31
construction and development of properties; repayments on unsecured bank credit facilities and unsecured debt; capital improvements at various properties; and leasing commissions.
As of December 31, 2024, the Company was contractually obligated to pay the dividend declared in December 2024, which was paid in January 2025. An amount for dividends payable of $74,049,000 was included in Accounts payable and accrued expenses at December 31, 2024, which includes dividends payable on unvested restricted stock of $1,617,000, which are subject to continued service and will be paid upon vesting in future periods.
Scheduled principal payments on long-term debt, including Unsecured debt, net of debt issuance costs (not including Unsecured bank credit facilities, net of debt issuance costs), as of December 31, 2024, are as follows:
| MATURITY DATES | Weighted Average Interest Rate (1) | Principal Payments Maturing | |||
|---|---|---|---|---|---|
| (In thousands) | |||||
| March 18, 2025 | 1.58% | $ | 50,000 | ||
| August 28, 2025 | 3.80% | 20,000 | |||
| October 1, 2025 | 3.97% | 25,000 | |||
| October 7, 2025 | 3.99% | 50,000 | |||
| Year 2026 | 2.56% | 140,000 | |||
| Year 2027 | 2.74% | 175,000 | |||
| Year 2028 | 3.10% | 160,000 | |||
| Year 2029 | 3.88% | 155,000 | |||
| Year 2030 and beyond | 3.61% | 735,000 | |||
| Total Unsecured Debt | 3.34% | $ | 1,510,000 |
(1) These loans have a fixed interest rate or an effectively fixed interest rate due to interest rate swaps.
In August 2024, EastGroup repaid a $50,000,000 senior unsecured term loan at maturity with an effectively fixed interest rate of 4.08%.
In December 2024, the Company made principal repayments of two senior unsecured notes totaling $120,000,000. Senior unsecured notes with a principal balance of $60,000,000 had a fixed interest rate of 3.46%. The other senior unsecured notes with a principal balance of $60,000,000 had a fixed interest rate of 3.48%. Both payments were made at maturity.
Subsequent to year end, EastGroup refinanced a $100,000,000 senior unsecured term loan, reducing the credit spread by 30 basis points to a total effectively fixed interest rate of 4.97%. The loan, which previously had five years remaining, now has a three-year maturity with two, one-year extension options, at the Company's election.
On June 13, 2024, EastGroup entered into amended and restated credit agreements related to its $625,000,000 and $50,000,000 unsecured bank credit facilities, to extend the maturity dates from July 30, 2025 to July 31, 2028. There were no other material changes to the credit facilities, which are outlined below.
The Company has a $625,000,000 unsecured bank credit facility with a group of 10 banks, which has a maturity date of July 31, 2028. The credit facility contains options for two six-month extensions (at the Company’s election) and an additional $625,000,000 accordion (with agreement by all parties). The interest rate on each tranche is reset on a monthly basis and as of December 31, 2024, was Term SOFR plus 76.5 basis points with an annual facility fee of 15 basis points. As of December 31, 2024, the Company had no variable rate borrowings on this unsecured bank credit facility and an interest rate of 5.222%. The Company has two standby letters of credit totaling $2,655,000 pledged on this facility, which reduces borrowing capacity under the credit facility.
The Company has a $50,000,000 unsecured bank credit facility with a maturity date of July 31, 2028, or such later date as designated by the bank; the Company also has two six-month extensions available if the extension options in the $625,000,000 facility are exercised. The interest rate is reset on a daily basis and as of December 31, 2024, was SOFR plus 77.5 basis points with an annual facility fee of 15 basis points. As of December 31, 2024, the interest rate was 5.335% with no outstanding balance.
32
For both facilities, the margin and facility fee are subject to changes in the Company’s credit ratings. Although the Company’s current credit rating is Baa2, given the strength of the Company’s key credit metrics, initial pricing for the credit facilities is based on the BBB+/Baa1 credit ratings level. This favorable pricing level will be retained provided that the Company’s consolidated leverage ratio, as defined in the applicable agreements, remains less than 32.5%.
The $625,000,000 facility is also subject to a sustainability-linked pricing component, pursuant to which the applicable interest rate margin is adjusted if the Company meets a certain sustainability performance target. This sustainability metric is evaluated annually and was achieved for the years ended December 31, 2024, 2023 and 2022, which allowed for the interest rate reduction in each of the years subsequent to achieving the metric. The margin was effectively reduced on this unsecured bank credit facility for the years ended December 31, 2024 and 2023, by one basis point, from 77.5 to 76.5 basis points.
The Company’s unsecured bank credit facilities have certain restrictive covenants, such as maintaining minimum debt service coverage and leverage ratios and maintaining insurance coverage, and the Company was in compliance with all of its financial debt covenants at December 31, 2024.
On October 25, 2024, we established an ATM common stock offering program pursuant to which we are able to sell from time to time shares of our common stock having an aggregate gross sales price of up to $1,000,000,000 (the “Current ATM Program”). The Current ATM Program replaced our previous $750,000,000 ATM program (the “Prior ATM Program”), which was established on October 25, 2023, under which we had sold shares of our common stock having an aggregate gross sales price of $746,153,000 through October 25, 2024.
In connection with the Current ATM program, we may sell shares of our common stock through sales agents or through certain financial institutions acting as forward purchasers whereby, at our discretion, the forward counterparties may borrow from third parties and subsequently sell shares of our common stock. The use of a forward equity sale agreement allows us to lock in a share price on the sale of shares of our common stock but defer settling and receiving the proceeds from the sale of shares until a later date. Additionally, the forward price that we expect to receive upon settlement of an agreement will be subject to adjustment for (i) a floating interest rate factor equal to a specified daily rate less a spread, (ii) the forward purchaser’s stock borrowing costs and (iii) scheduled dividends during the term of the agreement.
During the year ended December 31, 2024, EastGroup sold, and subsequently settled the issuance of, 1,373,459 shares of common stock directly through sales agents under its ATM programs at a weighted average price of $174.30 per share, providing aggregate net proceeds to the Company of $236,996,000.
During the year ended December 31, 2024, EastGroup entered into forward equity sale agreements with certain financial institutions acting as forward counterparties under its ATM programs with respect to 2,677,289 shares of common stock with an initial weighted average forward price of $178.32 per share. The Company did not receive any proceeds from the sale of common shares by the forward counterparties at the time it entered into forward equity sale agreements. Also during the year ended December 31, 2024, the Company settled outstanding forward equity sale agreements that were previously entered into under its ATM programs by issuing 2,698,077 shares of common stock in exchange for net proceeds of approximately $480,663,000.
Subsequent to December 31, 2024, EastGroup settled outstanding forward equity sale agreements that were previously entered into under the Current ATM Program by issuing 214,138 shares of common stock in exchange for net proceeds of approximately $37,005,000. As of February 12, 2025, the date of this Annual Report on Form 10-K, the Company had 171,115 shares of common stock, or approximately $29,688,000 of net proceeds, based on a weighted average forward price of $173.50 per share, available for settlement before the applicable settlement period expires in November 2025.
As of February 12, 2025, approximately $719,665,000 of common stock remains available to be sold under the Current ATM Program. Future sales, if any, will depend on a variety of factors, including among others, market conditions, the trading price of our common stock, determinations by us of the appropriate sources of funding for us and potential uses of funding available to us.
33
EastGroup’s other material cash requirements from known contractual and other obligations as of December 31, 2024 were as follows:
| Cash Requirements (1) | ||
|---|---|---|
| (In thousands) | ||
| Real estate property obligations (2) | $ | 19,195 |
| Development and value-add obligations (3) | 111,196 | |
| Tenant improvements obligations (4) | 28,229 | |
| Operating lease obligations - Ground leases (5) | 2,821 | |
| Total | $ | 161,441 |
(1)Cash requirement due in less than one year; there were no related long-term cash requirements (other than ground lease payments, described below).
(2)Represents commitments on real estate properties, except for tenant improvement allowance obligations.
(3)Represents commitments on properties in the Company’s development and value-add program, except for tenant improvement allowance obligations.
(4)Represents tenant improvement allowance obligations.
(5)Represents ground lease payments due within one year. The Company also estimates future minimum ground lease payments of $148,849,000, due within the current lease terms of its ground leases. With the renewal options excluded, expiration dates range from August 2031 to December 2085.
The Company has no material off-balance sheet arrangements that have had or are reasonably likely to have a material current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Company’s management considers the following accounting policies and estimates to be critical to the reported operations of the Company.
Acquisition and Development of Real Estate Properties
The FASB Codification provides guidance on how to properly determine the allocation of the purchase price among the individual components of both the tangible and intangible assets based on their relative fair values. Factors considered by management in allocating the cost of the properties acquired include an estimate of carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. The allocation to tangible assets (land, building and improvements) is based upon management’s determination of the value of the property as if it were vacant using discounted cash flow models. Land is valued using comparable land sales specific to the applicable market, provided by a third party. The Company determines whether any financing assumed is above or below market based upon comparison to similar financing terms for similar properties. The cost of the properties acquired may be adjusted based on indebtedness assumed from the seller that is determined to be above or below market rates.
The purchase price is also allocated among the following categories of intangible assets: the above or below market component of in-place leases and the value of in-place leases at the time of the acquisition. The value allocable to the above or below market component of an acquired in-place lease is determined based upon the present value (using a discount rate reflecting the risks associated with the acquired leases) of the difference between (i) the contractual amounts to be paid pursuant to the lease over its remaining term, and (ii) management’s estimate of the amounts that would be paid using current market rents over the remaining term of the lease. The amounts allocated to above and below market lease intangibles are included in Other assets and Other liabilities, respectively, on the Consolidated Balance Sheets and are amortized to rental income over the remaining terms of the respective leases. In-place lease intangibles are valued based upon management’s assessment of factors such as an estimate of foregone rents and avoided leasing costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. These intangible assets are included in Other assets on the Consolidated Balance Sheets and are amortized over the remaining term of the existing lease.
The significance of this accounting policy will fluctuate given the transaction activity during the period.
For properties included in Development and value-add properties, costs associated with development (i.e., land, construction costs, interest expense, property taxes and other costs associated with development) are aggregated into the total capitalized costs of the property. Included in these costs are management’s estimates for the portions of internal costs (primarily personnel
34
costs) deemed related to such development activities. The internal costs are allocated to specific development projects based on development activity.
RECENT ACCOUNTING PRONOUNCEMENTS
See Note 1(p) in the Notes to Consolidated Financial Statements.
FY 2023 10-K MD&A
SEC filing source: 0000049600-24-000021.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of results of operations and financial condition should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this Annual Report on Form 10-K.
OVERVIEW
EastGroup’s goal is to maximize shareholder value by being a leading provider in its markets of functional, flexible and quality business distribution space for location-sensitive customers (primarily in the 20,000 to 100,000 square foot range). The Company develops, acquires and operates distribution facilities, the majority of which are clustered around major transportation features in supply-constrained submarkets in major Sunbelt regions. The Company’s core markets are in the states of Florida, Texas, Arizona, California and North Carolina.
During 2023, economic uncertainty and stock market volatility increased due to a number of factors, including rising inflation, increasing interest rates and supply chain disruptions. While these factors have not had a significant adverse impact on EastGroup’s operations to date, they may adversely impact the Company in the future. Most of the Company’s leases require the tenants to pay their pro rata share of operating expenses, including real estate taxes, insurance and common area maintenance, thereby reducing the Company’s exposure to increases in operating expenses resulting from inflation or other factors. Additionally, most of the Company’s leases include scheduled rent increases. In the event inflation causes increases in the Company’s general and administrative expenses, or higher interest rates increase the Company’s cost of doing business, such increased costs would not be passed through to tenants and could adversely affect the Company’s results of operations. The Company continues to monitor these supply chain, inflation and interest rate factors, as well as the uncertainty resulting from the overall economic environment.
The Company believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company, and the Company also believes it can issue common and/or preferred equity and obtain debt financing on currently acceptable terms. During 2023, EastGroup issued 4,094,896 shares of common stock through its ATM programs, providing net proceeds to the Company of $691,478,000. During 2023, the Company closed $100,000,000 of unsecured debt with an effectively fixed interest rate of 5.27%. Additionally, the Company amended its unsecured bank credit facilities, effective January 2023, to expand the total capacity on its unsecured bank credit facilities from $475,000,000 to $675,000,000. EastGroup’s financing and equity issuances are further described in Liquidity and Capital Resources below.
The Company’s primary source of revenue is rental income. During 2023, EastGroup executed leases on 8,129,000 square feet of operating properties (14.7% of EastGroup’s total square footage of 55,153,000 as of December 31, 2023). For new and renewal leases signed during 2023, average rental rates increased by 55.0% as compared to the former leases on the same spaces.
On a diluted per share basis, Net Income Attributable to EastGroup Properties, Inc. Common Stockholders was $4.42 for the year ended December 31, 2023, compared to $4.36 for 2022, a 1.4% increase. See the Company’s analysis of performance trends below for further details.
Property Net Operating Income (“PNOI”) Excluding Income from Lease Terminations from same properties (defined as operating properties owned during the entire current and prior year reporting periods – January 1, 2022 through December 31, 2023), increased 6.6% for 2023 compared to 2022.
EastGroup’s operating portfolio was 98.7% leased at both December 31, 2023 and 2022. Occupancy at the end of 2023 for the operating portfolio was 98.2% compared to 98.3% at December 31, 2022. As of February 13, 2024, the operating portfolio was 97.8% leased and 97.6% occupied. As of December 31, 2023, leases approximating 10.5% of the operating portfolio, based on a percentage of annualized based rent, were scheduled to expire in 2024. This percentage was reduced to 9.1% as of February 13, 2024.
The Company generates new sources of leasing revenue through its acquisitions and also its development and value-add program. The Company mitigates risks associated with development through a Board-approved maximum level of land held for development and by adjusting development start dates according to leasing activity.
During the year ended December 31, 2023, EastGroup purchased 328.3 acres of land in seven markets for a total of $70,664,000. The Company began construction of 11 development projects containing 2,435,000 square feet in eight markets. Also in 2023, the Company transferred 13 development and value-add projects (2,341,000 square feet) in 10 markets from its
21
development and value-add program to real estate properties, with costs of $271,568,000 at the date of transfer. As of December 31, 2023, EastGroup’s development and value-add program consisted of 18 projects (4,077,000 square feet) located in 12 markets. The projected total cost for the development and value-add projects, which were collectively 24% leased as of February 13, 2024, is $575,700,000, of which $200,776,000 remained to be invested as of December 31, 2023.
During the year ended December 31, 2023, EastGroup acquired 987,000 square feet of operating properties in Dallas, Las Vegas, Nashville and Greenville for a total of $165,116,000. There were no value-add property acquisitions during the period.
During 2023, EastGroup sold 231,000 square feet of operating properties and 11.9 acres of land, generating gross sales proceeds of $43,150,000. The Company recognized $17,965,000 in Gain on sales of real estate investments and $446,000 in gains on sales of non-operating real estate (included in Other on the Consolidated Statements of Income and Comprehensive Income) during 2023.
The Company typically initially funds its development and acquisition programs through its $675,000,000 unsecured bank credit facilities (as discussed below in Liquidity and Capital Resources). As market conditions permit, EastGroup issues equity and/or employs fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps, to replace short-term bank borrowings. Moody’s Investors Service has assigned the Company’s issuer rating of Baa2 with a stable outlook. A security rating is not a recommendation to buy, sell or hold securities and may be subject to revision or withdrawal at any time by the assigning rating agency. Each rating should be evaluated independently of any other rating. For future debt issuances, the Company intends to issue primarily unsecured fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps. The Company may also access the public debt market in the future as a means to raise capital.
EastGroup has one reportable segment – industrial properties, consistent with the Company’s manner of internal reporting, measurement of operating results and allocation of the Company’s resources. The Company’s chief decision makers use two primary measures of operating results in making decisions: (1) funds from operations attributable to common stockholders (“FFO”), and (2) property net operating income (“PNOI”).
FFO is computed in accordance with standards established by the National Association of Real Estate Investment Trusts, Inc. (“Nareit”). Nareit’s guidance allows preparers an option as it pertains to whether gains or losses on sale, or impairment charges, on real estate assets incidental to a real estate investment trust's (“REIT’s”) business are excluded from the calculation of FFO. EastGroup has made the election to exclude activity related to such assets that are incidental to our business.
FFO is calculated as net income (loss) attributable to common stockholders computed in accordance with U.S. generally accepted accounting principles (“GAAP”), excluding gains and losses from sales of real estate property (including other assets incidental to the Company’s business) and impairment losses, adjusted for real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. FFO is not considered as an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance, nor is it a measure of the Company’s liquidity or indicative of funds available to provide for the Company’s cash needs, including its ability to make distributions. The Company’s key drivers affecting FFO are changes in PNOI (as discussed below), interest rates, the amount of leverage the Company employs and general and administrative expenses.
PNOI is defined as Income from real estate operations less Expenses from real estate operations (including market-based internal management fee expense) plus the Company’s share of income and property operating expenses from its less-than-wholly-owned real estate investments.
EastGroup sometimes refers to PNOI from Same Properties as “Same PNOI”; the Company also presents Same PNOI Excluding Income from Lease Terminations. Same Properties is defined as operating properties owned during the entire current period and prior year reporting period. Properties developed or acquired are excluded until held in the operating portfolio for both the current and prior year reporting periods. Properties sold during the current or prior year reporting periods are also excluded. For the year ended December 31, 2023, Same Properties includes properties which were included in the operating portfolio for the entire period from January 1, 2022 through December 31, 2023. The Company presents Same PNOI and Same PNOI Excluding Income from Lease Terminations as a property-level supplemental measure of performance used to evaluate the performance of the Company’s investments in real estate assets and its operating results on a same property basis.
FFO and PNOI are supplemental industry reporting measurements used to evaluate the performance of the Company’s investments in real estate assets and its operating results. The Company believes that the exclusion of depreciation and amortization in the calculations of PNOI and FFO provides supplemental indicators of the properties’ performance since real estate values have historically risen or fallen with market conditions. PNOI and FFO as calculated by the Company may not be
22
comparable to similarly titled but differently calculated measures for other REITs. Investors should be aware that items excluded from or added back to FFO are significant components in understanding and assessing the Company’s financial performance. These non-GAAP figures should not be considered a substitute for, and should only be considered together with and as a supplement to, the Company’s financial information presented in accordance with GAAP.
The following table presents reconciliations of Net Income to PNOI, Same PNOI and Same PNOI Excluding Income from Lease Terminations for the three fiscal years ended December 31, 2023, 2022 and 2021.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||
| (In thousands) | ||||||||
| NET INCOME | $ | 200,548 | 186,274 | 157,638 | ||||
| Gain on sales of real estate investments | (17,965) | (40,999) | (38,859) | |||||
| Gain on sales of non-operating real estate | (446) | — | — | |||||
| Interest income | (879) | (100) | (6) | |||||
| Other revenue | (4,412) | (208) | (63) | |||||
| Indirect leasing costs | 582 | 546 | 700 | |||||
| Depreciation and amortization | 171,078 | 153,638 | 127,099 | |||||
| Company’s share of depreciation from unconsolidated investment | 124 | 124 | 136 | |||||
| Interest expense | 47,996 | 38,499 | 32,945 | |||||
| General and administrative expense | 16,757 | 16,362 | 15,704 | |||||
| Noncontrolling interest in PNOI of consolidated joint ventures | (62) | (105) | (61) | |||||
| PROPERTY NET OPERATING INCOME (“PNOI”) | 413,321 | 354,031 | 295,233 | |||||
| PNOI from 2022 and 2023 acquisitions | (19,165) | (9,471) | * | |||||
| PNOI from 2022 and 2023 development and value-add properties | (47,739) | (17,918) | * | |||||
| PNOI from 2022 and 2023 operating property dispositions | (1,813) | (1,753) | * | |||||
| Other PNOI | 166 | 324 | * | |||||
| SAME PNOI | 344,770 | 325,213 | * | |||||
| Net lease termination fee income from same properties | (907) | (2,708) | * | |||||
| SAME PNOI EXCLUDING INCOME FROM LEASE TERMINATIONS | $ | 343,863 | 322,505 | * |
* Same property metrics are not applicable to the year ended December 31, 2021, as the same property metrics for 2023 and 2022 are based on operating properties owned during the entire current and prior year reporting periods (January 1, 2022 through December 31, 2023).
PNOI was calculated as follows for the three fiscal years ended December 31, 2023, 2022 and 2021.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||
| (In thousands) | ||||||||
| Income from real estate operations | $ | 566,179 | 486,817 | 409,412 | ||||
| Expenses from real estate operations | (154,030) | (133,915) | (115,078) | |||||
| Noncontrolling interest in PNOI of consolidated joint ventures | (62) | (105) | (61) | |||||
| PNOI from 50% owned unconsolidated investment | 1,234 | 1,234 | 960 | |||||
| PROPERTY NET OPERATING INCOME (“PNOI”) | $ | 413,321 | 354,031 | 295,233 |
Income from real estate operations is comprised of rental income, net of reserves for uncollectible rent, expense reimbursement pass-through income and other real estate income including lease termination fees. Expenses from real estate operations is comprised of property taxes, insurance, utilities, repair and maintenance expenses, management fees and other operating costs. Generally, the Company’s most significant operating expenses are property taxes and insurance. Tenant leases may be net leases in which the total operating expenses are recoverable, modified gross leases in which some of the operating expenses are recoverable, or gross leases in which no expenses are recoverable (gross leases represent only a small portion of the Company’s total leases). Increases in property operating expenses are fully recoverable under net leases and recoverable to a
23
high degree under modified gross leases. Modified gross leases often include base year amounts, and expense increases over these amounts are recoverable. The Company’s exposure to property operating expenses is primarily due to vacancies and leases for occupied space that limit the amount of expenses that can be recovered.
The following table presents reconciliations of Net Income Attributable to EastGroup Properties, Inc. Common Stockholders to FFO Attributable to Common Stockholders for the three fiscal years ended December 31, 2023, 2022 and 2021.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||
| (In thousands, except per share data) | ||||||||
| NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS | $ | 200,491 | 186,182 | 157,557 | ||||
| Depreciation and amortization | 171,078 | 153,638 | 127,099 | |||||
| Company’s share of depreciation from unconsolidated investment | 124 | 124 | 136 | |||||
| Depreciation and amortization from noncontrolling interest | (5) | (17) | — | |||||
| Gain on sales of real estate investments | (17,965) | (40,999) | (38,859) | |||||
| Gain on sales of non-operating real estate | (446) | — | — | |||||
| FUNDS FROM OPERATIONS (“FFO”) ATTRIBUTABLE TO COMMON STOCKHOLDERS | 353,277 | 298,928 | 245,933 | |||||
| Gain on involuntary conversion and business interruption claims | (4,187) | — | — | |||||
| FFO ATTRIBUTABLE TO COMMON STOCKHOLDERS — EXCLUDING GAIN ON INVOLUNTARY CONVERSION AND BUSINESS INTERRUPTION CLAIMS | $ | 349,090 | 298,928 | 245,933 | ||||
| Net income attributable to common stockholders per diluted share | $ | 4.42 | 4.36 | 3.90 | ||||
| FFO attributable to common stockholders per diluted share | $ | 7.79 | 7.00 | 6.09 | ||||
| FFO attributable to common stockholders - excluding gain on involuntary conversion and business interruption claims per diluted share | $ | 7.70 | 7.00 | 6.09 | ||||
| Diluted shares for earnings per share and funds from operations | 45,331 | 42,712 | 40,377 |
The Company analyzes the following performance trends in evaluating the revenues and expenses of the Company:
•Net Income Attributable to EastGroup Properties, Inc. Common Stockholders for the year ended December 31, 2023 was $200,491,000 ($4.43 per basic and $4.42 per diluted share) compared to $186,182,000 ($4.37 per basic and $4.36 per diluted share) for 2022. See Results of Operations for further analysis.
•The change in FFO per diluted share represents the increase or decrease in FFO per diluted share from the current year compared to the prior year. For 2023, FFO was $7.79 per diluted share compared with $7.00 per diluted share for 2022, an increase of 11.3%. FFO Excluding Gain on Involuntary Conversion and Business Interruption Claims was $7.70 per diluted share for the year ended December 31, 2023 compared to $7.00 per diluted share for 2022, an increase of 10.0%. FFO increased during the year ended December 31, 2023, as compared to 2022, primarily due to the increase in PNOI and other revenue, partially offset by the increase in interest expense.
•For the year ended December 31, 2023, PNOI increased by $59,290,000, or 16.7%, compared to 2022. PNOI increased $29,821,000 from newly developed and value-add properties, $19,557,000 from same property operations and $9,694,000 from 2022 and 2023 acquisitions.
•The change in Same PNOI represents the PNOI increase or decrease for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2022 through December 31, 2023). Same PNOI, excluding income from lease terminations, increased 6.6% for the year ended December 31, 2023, compared to 2022.
•Same property average occupancy represents the average month-end percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2022 through December 31, 2023). Same property average occupancy for the year ended December 31, 2023 was 98.4% compared to 98.3% for 2022.
•The same property average rental rate calculated in accordance with GAAP represents the average annual rental rates of leases in place for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2022 through December 31, 2023). The same property average rental rate was $7.58 per square foot for the year ended December 31, 2023, compared to $7.08 per square foot for the year ended December 31, 2022.
24
•Occupancy is the percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage as of the close of the reporting period. Occupancy at December 31, 2023 was 98.2%. Quarter-end occupancy ranged from 97.7% to 98.3% over the previous four quarters ended December 31, 2022 to September 30, 2023.
•Rental rate change represents the rental rate increase or decrease on new and renewal leases compared to the prior leases on the same space. For the year 2023, rental rate increases on new and renewal leases (14.7% of total square footage) averaged 55.0%.
•Lease termination fee income is included in Income from real estate operations. For the year 2023, lease termination fee income was $1,020,000 compared to $2,708,000 for 2022.
•The Company records reserves for uncollectible rent as reductions to Income from real estate operations; recoveries for uncollectible rent are recorded as additions to Income from real estate operations. The Company recorded net reserves for uncollectible rent of $1,516,000 in 2023 compared to $138,000 in 2022. We evaluate the collectability of rents and other receivables for individual leases at each reporting period based on factors including, among others, tenant’s payment history, the financial condition of the tenant, business conditions and trends in the industry in which the tenant operates and economic conditions in the geographic area where the property is located. If evaluation of these factors or others indicates it is not probable we will collect substantially all rent, we recognize an adjustment to rental revenue. If our judgment or estimation regarding probability of collection changes, we may adjust or record additional rental revenue in the period such conclusion is reached. The Company followed its normal process for recording reserves for uncollectible rent during the year ended December 31, 2023.
FINANCIAL CONDITION
EastGroup’s Total Assets were $4,519,213,000 at December 31, 2023, an increase of $483,376,000 from December 31, 2022. Total Liabilities decreased $171,819,000 to $1,910,579,000, and Total Equity increased $655,195,000 to $2,608,634,000 during the same period. The following paragraphs explain these changes in greater detail.
Assets
Real Estate Properties
Real estate properties increased $457,576,000 during the year ended December 31, 2023. The increase was primarily due to: (i) the transfer of 13 properties from Development and value-add properties to Real estate properties (as detailed under Development and Value-Add Properties below); (ii) the acquisition of five operating properties; (iii) capital improvements at the Company’s properties; and (iv) costs incurred on development and value-add projects subsequent to transfer to Real estate properties discussed below. These increases were partially offset by the sale of three operating properties and the transfer of one property from Real estate properties to Development and value-add properties.
During 2023, EastGroup acquired the following operating properties:
| REAL ESTATE PROPERTIES ACQUIRED IN 2023 | Location | Size | Date Acquired | Cost (1) | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Square feet) | (In thousands) | |||||||||
| Craig Corporate Center | Las Vegas, NV | 156,000 | 04/18/2023 | $ | 34,365 | |||||
| Blue Diamond Business Park | Las Vegas, NV | 254,000 | 09/05/2023 | 52,973 | ||||||
| McKinney Logistics Center | Dallas, TX | 193,000 | 10/02/2023 | 25,739 | ||||||
| Park at Myatt | Nashville, TN | 171,000 | 11/03/2023 | 30,793 | ||||||
| Pelzer Point Commerce Center 1 | Greenville, SC | 213,000 | 12/21/2023 | 21,246 | ||||||
| Total operating property acquisitions (2) | 987,000 | $ | 165,116 |
(1)Cost is calculated in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, Business Combinations, and represents the sum of the purchase price, closing costs and capitalized acquisition costs. Refer to Notes 1(j) and 2 in the Notes to Consolidated Financial Statements.
(2)Operating properties are defined as stabilized real estate properties (land including buildings and improvements) in the Company’s operating portfolio; included in Real estate properties on the Consolidated Balance Sheets.
25
During the year ended December 31, 2023, the Company made capital improvements of $53,550,000 on existing and acquired properties (included in the Capital Expenditures table under Results of Operations). Also, the Company incurred costs of $15,953,000 on development and value-add projects subsequent to transfer to Real estate properties; the Company records these expenditures as development and value-add costs on the Consolidated Statements of Cash Flows.
Also, during the year ended December 31, 2023, EastGroup sold 231,000 square feet of operating properties, generating gross sales proceeds of $38,400,000. The Company recognized $17,965,000 in Gain on sales of real estate investments during the year ended December 31, 2023.
Development and Value-Add Properties
EastGroup’s investment in Development and value-add properties at December 31, 2023 consisted of properties in lease-up and under construction of $374,924,000 and prospective development (primarily land) of $264,723,000. The Company’s total investment in Development and value-add properties at December 31, 2023 was $639,647,000 compared to $538,449,000 at December 31, 2022. Total capital invested for development and value-add properties during 2023 was $388,213,000, which primarily consisted of improvement costs of $301,596,000 on development and value-add properties, $70,664,000 for new land investments, and costs of $15,953,000 on properties subsequent to transfer to Real estate properties. The capitalized costs incurred on development and value-add projects subsequent to transfer to Real estate properties include capital improvements at the properties and do not include other capitalized costs associated with development (i.e., interest expense, property taxes and internal personnel costs).
EastGroup capitalized internal development costs of $10,472,000 during the year ended December 31, 2023, compared to $9,985,000 during 2022.
There were no value-add acquisitions during the year ended December 31, 2023.
Also during 2023, EastGroup purchased 328.3 acres of development land in seven markets for $70,664,000. Costs associated with these acquisitions are included in the Development and Value-Add Properties table. These increases were offset by the transfer of 13 development and value-add projects to Real estate properties with a total investment of $271,568,000 as of the date of transfer. The Company also transferred one operating property to Development and value-add properties with a total investment of $4,553,000 as of the date of transfer.
During the year ended December 31, 2023, EastGroup sold 11.9 acres of land, generating gross sales proceeds of $4,750,000. The Company recognized $446,000 in gains on sales of non-operating real estate (included in Other on the Consolidated Statements of Income and Comprehensive Income) during the year ended December 31, 2023.
A summary of the Company’s Development and Value-Add Properties for the year ended December 31, 2023 follows:
| Actual or Estimated Building Size | Cumulative Costs Incurred as of 12/31/2023 | Projected Total Costs | |||||||
|---|---|---|---|---|---|---|---|---|---|
| (Square feet) | (In thousands) | ||||||||
| Lease-up | 1,352,000 | $ | 162,356 | $ | 180,600 | ||||
| Under construction | 2,725,000 | 212,568 | 395,100 | ||||||
| Total lease-up and under construction | 4,077,000 | 374,924 | $ | 575,700 | |||||
| Prospective development (primarily land) | 10,792,000 | 264,723 | |||||||
| Total Development and value-add properties as of December 31, 2023 | 14,869,000 | $ | 639,647 | ||||||
| Total Development and value-add properties transferred to Real estate properties during the year ended December 31, 2023 | 2,341,000 | $ | 271,568 | (1) |
(1) Represents cumulative costs at the date of transfer.
Accumulated Depreciation
Accumulated depreciation on real estate, development and value-add properties increased $122,909,000 during 2023 due primarily to depreciation expense of $141,003,000, partially offset by the sale of three operating properties totaling 231,000 square feet during 2023.
26
Other Assets
Other assets increased $6,995,000 during 2023. See Note 4 in the Notes to Consolidated Financial Statements for further details.
Liabilities
Unsecured bank credit facilities, net of debt issuance costs decreased $169,974,000 during the year ended December 31, 2023, mainly due to repayments of $641,624,000 and new debt issuance costs incurred during the year, partially offset by borrowings of $471,624,000 and the amortization of debt issuance costs during the year. The Company’s credit facilities are described in greater detail below under Liquidity and Capital Resources.
Unsecured debt, net of debt issuance costs decreased $14,912,000 during the year ended December 31, 2023, primarily due to the repayment of a $65,000,000 term loan in March, the $50,000,000 principal repayment on its senior unsecured notes in August and new debt issuance costs incurred during the period. These decreases were partially offset by the closing of a $100,000,000 senior unsecured term loan in January and the amortization of debt issuance costs. These changes are described in greater detail below under Liquidity and Capital Resources.
Accounts payable and accrued expenses increased $9,349,000 during 2023. See Note 7 in the Notes to Consolidated Financial Statements for further details.
Other liabilities increased $5,749,000 during 2023. See Note 8 in the Notes to Consolidated Financial Statements for further details.
Equity
Additional paid-in capital increased $698,386,000 during the year ended December 31, 2023 primarily due to: (i) the issuance of common stock under the Company’s continuous common equity offering program (as discussed below under Liquidity and Capital Resources) and (ii) activity related to stock-based compensation (as discussed in Note 10 in the Notes to Consolidated Financial Statements). During the year ended December 31, 2023, EastGroup issued 4,094,896 shares of common stock under its continuous common equity offering program at a weighted average price of $170.77 per share, providing aggregate net proceeds to the Company of $691,478,000.
During the year ended December 31, 2023, Distributions in excess of earnings increased $31,575,000 as a result of dividends on common stock of $232,066,000 exceeding Net Income Attributable to EastGroup Properties, Inc. Common Stockholders of $200,491,000.
Accumulated other comprehensive income decreased $11,483,000 during 2023. The decrease resulted from the change in fair value of the Company’s interest rate swaps (cash flow hedges) which are further discussed in Notes 11 and 12 in the Notes to Consolidated Financial Statements.
27
RESULTS OF OPERATIONS
2023 Compared to 2022
Net Income Attributable to EastGroup Properties, Inc. Common Stockholders for the year ended December 31, 2023 was $200,491,000 ($4.43 per basic and $4.42 per diluted share) compared to $186,182,000 ($4.37 per basic and $4.36 per diluted share) for the year ended December 31, 2022. The following paragraphs provide further details with respect to these changes:
•PNOI increased by $59,290,000 ($1.31 per diluted share) for 2023 as compared to 2022. PNOI increased $29,821,000 from newly developed and value-add properties, $19,557,000 from same property operations and $9,694,000 from 2022 and 2023 acquisitions. For the year 2023, lease termination fee income was $1,020,000 compared to $2,708,000 for 2022. The Company recorded net reserves for uncollectible rent of $1,516,000 in 2023 compared to $138,000 in 2022. Straight-lining of rent increased PNOI by $11,898,000 and $9,991,000 in 2023 and 2022, respectively.
•EastGroup recognized Gains on sales of real estate investments of $17,965,000 ($0.40 per diluted share) during 2023 compared to $40,999,000 ($0.96 per diluted share) during 2022. The Company’s sales transactions are described in Note 2 of the Notes to Consolidated Financial Statements.
•Depreciation and amortization expense increased by $17,440,000 ($0.38 per diluted share) during 2023 compared to 2022. The increase is primarily due to the operating properties acquired by the Company in 2022 and 2023 and the properties transferred from Development and value-add properties in 2022 and 2023, partially offset by operating properties sold in 2022 and 2023.
•Interest expense increased by $9,497,000 ($0.21 per diluted share) during 2023 compared to 2022. See the table below for details.
•During 2023, EastGroup recognized gains on involuntary conversion and business interruption claims of $4,187,000 ($0.09 per diluted share). There were no gains on involuntary conversion and business interruption claims during 2022.
EastGroup entered into 91 leases with certain rent concessions on 3,282,000 square feet during 2023 with total rent concessions of $7,543,000 over the terms of the leases, compared to 114 leases with rent concessions on 4,798,000 square feet with total rent concessions of $7,378,000 over the terms of the leases in 2022.
The Company’s percentage of leased square footage for the operating portfolio was 98.7% at both December 31, 2023 and 2022. Occupancy at the end of 2023 for the operating portfolio was 98.2% compared to 98.3% at December 31, 2022.
28
Interest Expense increased $9,497,000 for the year ended December 31, 2023 compared to the year ended December 31, 2022. The following table presents the components of Interest Expense for 2023 and 2022:
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Increase (Decrease) | ||||||
| (In thousands) | ||||||||
| VARIABLE RATE INTEREST EXPENSE | ||||||||
| Unsecured bank credit facilities interest — variable rate(excluding amortization of facility fees and debt issuance costs) | $ | 2,804 | 4,241 | (1,437) | ||||
| Amortization of facility fees — unsecured bank credit facilities | 1,005 | 713 | 292 | |||||
| Amortization of debt issuance costs — unsecured bank credit facilities | 1,003 | 650 | 353 | |||||
| Total variable rate interest expense | 4,812 | 5,604 | (792) | |||||
| FIXED RATE INTEREST EXPENSE | ||||||||
| Unsecured debt interest (1) (excluding amortization of debt issuance costs) | 58,428 | 44,492 | 13,936 | |||||
| Secured debt interest (excluding amortization of debt issuance costs) | 51 | 89 | (38) | |||||
| Amortization of debt issuance costs — unsecured debt | 909 | 704 | 205 | |||||
| Amortization of debt issuance costs — secured debt | 31 | 3 | 28 | |||||
| Total fixed rate interest expense | 59,419 | 45,288 | 14,131 | |||||
| Total interest | 64,231 | 50,892 | 13,339 | |||||
| Less capitalized interest | (16,235) | (12,393) | (3,842) | |||||
| TOTAL INTEREST EXPENSE | $ | 47,996 | 38,499 | 9,497 |
(1) Includes interest on the Company’s unsecured debt with fixed interest rates per the debt agreements or effectively fixed interest rates due to interest rate swaps, as discussed in Note 12 in the Notes to Consolidated Financial Statements.
EastGroup’s variable rate interest expense decreased by $792,000 for 2023 as compared to 2022 primarily due to a decrease in average borrowings, partially offset by an increase in the Company’s weighted average variable interest rates on its unsecured bank credit facilities as shown in the following table:
| Years Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Increase (Decrease) | |||||
| (In thousands, except rates of interest) | |||||||
| Average borrowings on unsecured bank credit facilities - variable rate | $ | 49,384 | 182,478 | (133,094) | |||
| Weighted average variable interest rates (excluding amortization of facility fees and debt issuance costs) | 5.68% | 2.32% |
29
The Company’s fixed rate interest expense increased by $14,131,000 for 2023 as compared to 2022 primarily as a result of the unsecured debt activity described below. The details of the unsecured debt obtained in 2022 and 2023 are shown in the following table:
| NEW UNSECURED DEBT IN 2022 AND 2023 | Margin | Effectively Fixed Interest Rate | Date Obtained | Maturity Date | Amount | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||||||
| $100 Million Senior Unsecured Term Loan (1)(2) | 0.95% | 2.61% | 03/31/2022 | 09/29/2028 | $ | 100,000 | |||||
| $150 Million Senior Unsecured Notes | Not applicable | 3.03% | 04/20/2022 | 04/20/2032 | 150,000 | ||||||
| $50 Million Senior Unsecured Term Loan (1) | 0.95% | 4.09% | 08/31/2022 | 08/30/2024 | 50,000 | ||||||
| $75 Million Senior Unsecured Term Loan (1) | 0.95% | 4.00% | 08/31/2022 | 08/31/2027 | 75,000 | ||||||
| $75 Million Senior Unsecured Notes | Not applicable | 4.90% | 10/12/2022 | 10/12/2033 | 75,000 | ||||||
| $75 Million Senior Unsecured Notes | Not applicable | 4.95% | 10/12/2022 | 10/12/2034 | 75,000 | ||||||
| $100 Million Senior Unsecured Term Loan (1) | 1.35% | 5.27% | 01/13/2023 | 01/13/2030 | 100,000 | ||||||
| Weighted Average Effectively Fixed Interest Rate and Total Amount for 2022 and 2023 | 3.98% | $ | 625,000 |
(1) The interest rates on these unsecured term loans are comprised of Term Secured Overnight Financing Rate (“SOFR”) plus a margin which is subject to a pricing grid for changes in the Company’s coverage ratings. The Company entered into interest rate swap agreements (further described in Note 12) to convert the loans’ Term SOFR rates to effectively fixed interest rates. The interest rates in the table above are the effectively fixed interest rates for the loans, including the effects of the interest rate swaps, as of December 31, 2023.
(2) This term loan was amended and refinanced effective September 29, 2023, as detailed below.
The increase in interest expense from the new unsecured debt was partially offset by the repayment of unsecured debt and the refinance of senior unsecured term loans during 2022 and 2023. In September 2023, the Company refinanced a $100,000,000 senior unsecured term loan, reducing the effectively fixed interest rate by approximately 45 basis points. In March 2022, the Company refinanced another $100,000,000 senior unsecured term loan, reducing the effectively fixed interest rate by approximately 60 basis points. The repayments on unsecured debt are shown in the following table:
| UNSECURED DEBT REPAID IN 2022 AND 2023 | Interest Rate | Date Repaid | Payoff Amount | ||||
|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||
| $75 Million Senior Unsecured Term Loan | 3.03% | 02/28/2022 | $ | 75,000 | |||
| $65 Million Senior Unsecured Term Loan | 2.31% | 03/31/2023 | 65,000 | ||||
| $50 Million Senior Unsecured Notes | 3.80% | 08/28/2023 | 50,000 | ||||
| Weighted Average Effectively Fixed Interest Rate and Total Payoff Amount for 2022 and 2023 | 2.99% | $ | 190,000 |
Interest costs during the period of construction of real estate properties are capitalized and offset against interest expense. Capitalized interest increased by $3,842,000 for 2023 as compared to 2022, due to increased borrowing rates and changes in development spending.
30
Real Estate Improvements
Real estate improvements for EastGroup’s operating properties for the years ended December 31, 2023 and 2022 were as follows:
| Estimated Useful Life | Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| (In thousands) | |||||||
| Upgrade on acquisitions | 40 yrs | $ | 1,892 | 618 | |||
| Tenant improvements: | |||||||
| New tenants | Lease Life | 16,352 | 13,224 | ||||
| Renewal tenants | Lease Life | 3,503 | 3,687 | ||||
| Other: | |||||||
| Building improvements | 5-40 yrs | 8,085 | 9,853 | ||||
| Roofs | 5-15 yrs | 17,386 | 6,611 | ||||
| Parking lots | 3-5 yrs | 4,824 | 3,482 | ||||
| Other | 5 yrs | 1,508 | 1,969 | ||||
| Total real estate improvements (1) | $ | 53,550 | 39,444 |
(1) Reconciliation of Total real estate improvements to Real estate improvements on the Consolidated Statements of Cash Flows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (In thousands) | ||||||
| Total real estate improvements | $ | 53,550 | 39,444 | |||
| Change in real estate property payables | (527) | 197 | ||||
| Change in construction in progress | (1,907) | 1,210 | ||||
| Real estate improvements on the Consolidated Statements of Cash Flows | $ | 51,116 | 40,851 |
Capitalized Leasing Costs
The Company’s leasing costs (principally commissions) are capitalized and included in Other assets. The costs are amortized over the terms of the associated leases, and the amortization is included in Depreciation and amortization expense. Capitalized leasing costs for the years ended December 31, 2023 and 2022 were as follows:
| Estimated Useful Life | Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| (In thousands) | |||||||
| Development and value-add | Lease Life | $ | 9,597 | 14,366 | |||
| New tenants | Lease Life | 9,379 | 10,392 | ||||
| Renewal tenants | Lease Life | 12,696 | 12,095 | ||||
| Total capitalized leasing costs (1) | $ | 31,672 | 36,853 | ||||
| Amortization of leasing costs | $ | 22,133 | 18,950 |
(1) Reconciliation of Total capitalized leasing costs to Leasing commissions on the Consolidated Statements of Cash Flows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (In thousands) | ||||||
| Total capitalized leasing costs | $ | 31,672 | 36,853 | |||
| Change in leasing commissions payables | 332 | 419 | ||||
| Leasing commissions on the Consolidated Statements of Cash Flows | $ | 32,004 | 37,272 |
2022 Compared to 2021
A discussion of changes in the Company’s results of operations between 2022 and 2021 has been omitted from this Form 10-K and can be found in “Part II. Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations”
31
under the heading “2022 Compared to 2021” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on February 15, 2023, and is incorporated herein by reference.
LIQUIDITY AND CAPITAL RESOURCES
Net cash provided by operating activities was $338,202,000 for the year ended December 31, 2023. The primary other sources of cash were from proceeds from common stock offerings; borrowings on unsecured bank credit facilities; proceeds from unsecured debt; and net proceeds from sales of real estate investments. The Company distributed $225,625,000 in common stock dividends during 2023. Other primary uses of cash were for repayments on unsecured bank credit facilities and unsecured debt; the construction and development of properties; purchases of real estate; capital improvements at various properties; and leasing commissions.
The Company anticipates that its current cash balance, operating cash flows, borrowings under its unsecured bank credit facilities, proceeds from new debt and/or proceeds from the issuance of equity instruments will be adequate for (i) operating and administrative expenses, (ii) normal repair and maintenance expenses at its properties, (iii) debt service obligations, (iv) maintaining compliance with its debt covenants, (v) distributions to stockholders, (vi) capital improvements, (vii) purchases of properties, (viii) development, and (ix) any other normal business activities of the Company, both in the short-term and long-term. The Company expects liquidity sources and needs in future years to be consistent in nature with those for the year ended December 31, 2023.
As of December 31, 2023, the Company was contractually obligated to pay the dividend declared in December 2023, which was paid in January 2024. An amount for dividends payable of $62,393,000 was included in Accounts payable and accrued expenses at December 31, 2023, which includes dividends payable on unvested restricted stock of $1,921,000, which are subject to continued service and will be paid upon vesting in future periods.
The following table summarizes certain information with respect to our indebtedness outstanding as of December 31, 2023:
| UNSECURED DEBT (FIXED RATE) (1) | Weighted Average Interest Rate | Principal Payments Maturing | |||
|---|---|---|---|---|---|
| (In thousands) | |||||
| August 30, 2024 | 4.09% | $ | 50,000 | ||
| December 13, 2024 | 3.46% | 60,000 | |||
| December 15, 2024 | 3.48% | 60,000 | |||
| Year 2025 | 3.13% | 145,000 | |||
| Year 2026 | 2.57% | 140,000 | |||
| Year 2027 | 2.74% | 175,000 | |||
| Year 2028 | 3.10% | 160,000 | |||
| Year 2029 and beyond | 3.66% | 890,000 | |||
| Total Unsecured Debt (Fixed Rate) (1) | 3.37% | $ | 1,680,000 |
(1) These loans have a fixed interest rate or an effectively fixed interest rate due to interest rate swaps.
The Company’s $625,000,000 unsecured bank credit facility, which was increased in January 2023 by $200,000,000 from $425,000,000, is with a group of 11 banks and has a maturity date of July 30, 2025. The credit facility contains options for two six-month extensions (at the Company’s election) and an additional $125,000,000 accordion (with agreement by all parties). The interest rate on each tranche is reset on a monthly basis and as of December 31, 2023, was SOFR plus 76.5 basis points with an annual facility fee of 15 basis points. As of December 31, 2023, the Company had no variable rate borrowings on this unsecured bank credit facility and an interest rate of 6.130%. The Company has two standby letters of credit totaling $2,655,000 pledged on this facility, which reduces borrowing capacity under the credit facility.
The Company's $50,000,000 unsecured bank credit facility has a maturity date of July 30, 2025, or such later date as designated by the bank; the Company also has two six-month extensions available if the extension options in the $625,000,000 facility are exercised. The interest rate is reset on a daily basis and as of December 31, 2023, was SOFR plus 77.5 basis points with an annual facility fee of 15 basis points. As of December 31, 2023, the interest rate was 6.255% with no outstanding balance.
32
For both facilities, the margin and facility fee are subject to changes in the Company’s credit ratings. Although the Company’s current credit rating is Baa2, given the strength of the Company’s key credit metrics, initial pricing for the credit facilities is based on the BBB+/Baa1 credit ratings level. This favorable pricing level will be retained provided that the Company’s consolidated leverage ratio, as defined in the applicable agreements, remains less than 32.5%. The $625,000,000 facility also includes a sustainability-linked pricing component pursuant to which the applicable interest rate margin is reduced by one basis point if the Company meets a certain sustainability performance target. This sustainability metric is evaluated annually and was achieved for the years ended December 31, 2023 and 2022, which allowed for the interest rate reduction in each of the years subsequent to achieving the metric. The margin was effectively reduced on this unsecured bank credit facility by one basis point, from 77.5 to 76.5 basis points.
The Company’s unsecured bank credit facilities have certain restrictive covenants, such as maintaining minimum debt service coverage and leverage ratios and maintaining insurance coverage, and the Company was in compliance with all of its financial debt covenants at December 31, 2023.
As market conditions permit, EastGroup issues equity and/or employs fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps, to replace the short-term bank borrowings. The Company believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company. The Company also believes it can obtain debt financing and issue common and/or preferred equity.
For future debt issuances, the Company intends to issue primarily unsecured fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps. The Company may also access the public debt market in the future as a means to raise capital.
In January 2023, the Company closed a $100,000,000 senior unsecured term loan with a seven-year term and interest only payments, which bears interest at the annual rate of SOFR plus an applicable margin (1.35% as of December 31, 2023) based on the Company’s senior unsecured long-term debt rating. The Company also entered into an interest rate swap agreement to convert the loan’s SOFR rate component to a fixed interest rate for the entire term of the loan providing a total effectively fixed interest rate of 5.27%.
On March 31, 2023, EastGroup repaid a $65,000,000 senior unsecured term loan with a total effectively fixed interest rate of 2.31%. The loan, which was scheduled to mature on April 1, 2023, was repaid with no penalty.
In August 2023, the Company made a $50,000,000 principal repayment on senior unsecured notes with a fixed interest rate of 3.80%.
In September 2023, EastGroup repaid a mortgage loan with a balance of $1,905,000, an interest rate of 3.85% and an original maturity date of November 30, 2026. The Company had no remaining secured debt as of December 31, 2023.
Also in September 2023, the Company closed on the refinance of a $100,000,000 senior unsecured term loan with five years remaining. The amended term loan provides for interest only payments currently at an interest rate of SOFR plus 95 basis points, based on the Company’s current credit ratings and consolidated leverage ratio, which is a 45 basis point reduction in the credit spread compared to the original term loan. The Company has an interest rate swap agreement which converts the loan’s SOFR rate component to a fixed interest rate for the entire term of the loan, providing a total effectively fixed interest rate of 2.61%.
As of December 31, 2023, EastGroup had total immediate liquidity of approximately $712,608,000, comprised of $40,263,000 of cash and cash equivalents and $672,345,000 of immediate availability on our unsecured credit facilities.
On October 25, 2023, we established an at-the-market common stock offering program pursuant to which we are able to sell from time to time shares of our common stock having an aggregate gross sales price of up to $750,000,000, (the “Current 2023 ATM Program”). The Current 2023 ATM Program replaced our previous $750,000,000 ATM program (the “Prior ATM Program”), which was established on December 16, 2022, under which we had sold shares of our common stock having an aggregate gross sales price of $464,305,000 through October 25, 2023.
In connection with the Current 2023 ATM program, we may sell shares of our common stock through sales agents or through certain financial institutions acting as forward purchasers whereby, at our discretion, the forward counterparties may borrow from third parties and subsequently sell shares of our common stock. The use of a forward equity sale agreement allows us to lock in a share price on the sale of shares of our common stock but defer settling and receiving the proceeds from the sale of shares until a later date. Additionally, the forward price that we expect to receive upon settlement of an agreement will be
33
subject to adjustment for (i) a floating interest rate factor equal to a specified daily rate less a spread, (ii) the forward purchaser’s stock borrowing costs and (iii) scheduled dividends during the term of the agreement.
During the year ended December 31, 2023, we sold a total of 4,094,896 shares of our common stock under our ATM programs at a weighted average price of $170.77 per share, for gross proceeds of $699,304,000, and net proceeds of $691,478,000, after deducting offering-related costs.
During the year ended December 31, 2023, we entered into forward equity sale agreements with certain financial institutions acting as forward purchasers under our Current 2023 ATM program with respect to 406,041 shares of common stock at a weighted average initial forward price of $183.92 per share. We did not receive any proceeds from the sale of common shares by the forward purchasers at the time we entered into forward equity sale agreements. As of December 31, 2023, we had not settled any of the outstanding forward equity sale agreements by issuing shares of our common stock.
Subsequent to December 31, 2023, the Company partially settled the aforementioned outstanding forward equity sale agreements by issuing 272,342 shares of our common stock in exchange for net proceeds of $49,364,000, based on a weighted average forward price of $181.26 per share at settlement. As of February 14, 2024, the date of this Annual Report on Form 10-K, the remaining 133,699 shares of common stock, or approximately $24,333,000 of net proceeds, based on a forward price of $182.00 per share, are available for settlement prior to December 2024.
As of February 14, 2024, approximately $440,322,000 of common stock remains available to be sold under the Current 2023 ATM Program. Future sales, if any, will depend on a variety of factors, including among others, market conditions, the trading price of our common stock, determinations by us of the appropriate sources of funding for us and potential uses of funding available to us.
EastGroup’s other material cash requirements from known contractual and other obligations as of December 31, 2023 were as follows:
| Cash Requirements (1) | ||
|---|---|---|
| (In thousands) | ||
| Real estate property obligations (2) | $ | 18,347 |
| Development and value-add obligations (3) | 131,213 | |
| Tenant improvements obligations (4) | 22,128 | |
| Total | $ | 171,688 |
(1)Cash requirement due in less than one year; there were no related long-term cash requirements.
(2)Represents commitments on real estate properties, except for tenant improvement allowance obligations.
(3)Represents commitments on properties in the Company’s development and value-add program, except for tenant improvement allowance obligations.
(4)Represents tenant improvement allowance obligations.
The Company has no material off-balance sheet arrangements that have had or are reasonably likely to have a material current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
34
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Company’s management considers the following accounting policies and estimates to be critical to the reported operations of the Company.
Acquisition and Development of Real Estate Properties
The FASB Codification provides guidance on how to properly determine the allocation of the purchase price among the individual components of both the tangible and intangible assets based on their relative fair values. Factors considered by management in allocating the cost of the properties acquired include an estimate of carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. The allocation to tangible assets (land, building and improvements) is based upon management’s determination of the value of the property as if it were vacant using discounted cash flow models. Land is valued using comparable land sales specific to the applicable market, provided by a third party. The Company determines whether any financing assumed is above or below market based upon comparison to similar financing terms for similar properties. The cost of the properties acquired may be adjusted based on indebtedness assumed from the seller that is determined to be above or below market rates.
The purchase price is also allocated among the following categories of intangible assets: the above or below market component of in-place leases and the value of in-place leases at the time of the acquisition. The value allocable to the above or below market component of an acquired in-place lease is determined based upon the present value (using a discount rate reflecting the risks associated with the acquired leases) of the difference between (i) the contractual amounts to be paid pursuant to the lease over its remaining term, and (ii) management’s estimate of the amounts that would be paid using current market rents over the remaining term of the lease. The amounts allocated to above and below market lease intangibles are included in Other assets and Other liabilities, respectively, on the Consolidated Balance Sheets and are amortized to rental income over the remaining terms of the respective leases. In-place lease intangibles are valued based upon management’s assessment of factors such as an estimate of foregone rents and avoided leasing costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. These intangible assets are included in Other assets on the Consolidated Balance Sheets and are amortized over the remaining term of the existing lease.
The significance of this accounting policy will fluctuate given the transaction activity during the period.
For properties under development and value-add properties acquired in the development stage, costs associated with development (i.e., land, construction costs, interest expense, property taxes and other costs associated with development) are aggregated into the total capitalized costs of the property. Included in these costs are management’s estimates for the portions of internal costs (primarily personnel costs) deemed related to such development activities. The internal costs are allocated to specific development projects based on development activity.
RECENT ACCOUNTING PRONOUNCEMENTS
See Note 1(p) in the Notes to Consolidated Financial Statements.
FY 2022 10-K MD&A
SEC filing source: 0000049600-23-000021.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of results of operations and financial condition should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this Annual Report on Form 10-K.
OVERVIEW
EastGroup’s goal is to maximize shareholder value by being a leading provider in its markets of functional, flexible and quality business distribution space for location-sensitive customers (primarily in the 20,000 to 100,000 square foot range). The Company develops, acquires and operates distribution facilities, the majority of which are clustered around major transportation features in supply-constrained submarkets in major Sunbelt regions. The Company’s core markets are in the states of Florida, Texas, Arizona, California and North Carolina.
During 2022, economic uncertainty and stock market volatility increased due to a number of factors, including the ongoing COVID-19 pandemic, lingering supply chain disruptions, rising inflation, and increasing interest rates. While these factors have not had a significant adverse impact on EastGroup's operations to date, they may adversely impact the Company in the future. Most of the Company’s leases require the tenants to pay their pro rata share of operating expenses, including real estate taxes, insurance and common area maintenance, thereby reducing the Company’s exposure to increases in operating expenses resulting from inflation or other factors. Additionally, most of the Company's leases include scheduled rent increases. In the event inflation causes increases in the Company’s general and administrative expenses, or higher interest rates increase the Company’s cost of doing business, such increased costs would not be passed through to tenants and could adversely affect the Company’s results of operations. The Company continues to monitor these supply chain, inflation and interest rate factors, as well as the uncertainty resulting from the overall economic environment.
The Company believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company, and the Company also believes it can issue common and/or preferred equity and obtain debt financing on currently acceptable terms. During 2022, EastGroup issued 393,406 shares of common stock through its continuous common equity offering program, providing net proceeds to the Company of $75,375,000. Also during 2022, the Company closed $525,000,000 of unsecured debt with a weighted average effectively fixed interest rate of 3.82% in four separate transactions. EastGroup’s financing and equity issuances are further described in Liquidity and Capital Resources below.
The Company’s primary revenue is rental income. During 2022, EastGroup executed leases on 9,220,000 square feet of operating properties (17.7% of EastGroup’s total square footage of 52,003,000 as of December 31, 2022). For new and renewal leases signed during 2022, average rental rates increased by 39.0% as compared to the former leases on the same spaces.
On a diluted per share basis, Net Income Attributable to EastGroup Properties, Inc. Common Stockholders was $4.36 for the twelve months ended December 31, 2022, compared to $3.90 for the same period of 2021, an 11.8% increase.
Property Net Operating Income (“PNOI”) Excluding Income from Lease Terminations from same properties (defined as operating properties owned during the entire current and prior year reporting periods – January 1, 2021 through December 31, 2022), increased 7.2% for 2022 compared to 2021.
EastGroup’s operating portfolio was 98.7% leased at December 31, 2022 and 2021. Occupancy at the end of 2022 for the operating portfolio was 98.3% compared to 97.4% at December 31, 2021. As of February 14, 2023, the operating portfolio was 98.4% leased and 98.0% occupied. As of December 31, 2022, leases scheduled to expire in 2023 were 10.3% of the operating portfolio as a percentage of total base rent of leases expiring during the year 2023, and this percentage was reduced to 8.5% as of February 14, 2023.
The Company generates new sources of leasing revenue through its acquisitions and also its development and value-add program. The Company mitigates risks associated with development through a Board-approved maximum level of land held for development and by adjusting development start dates according to leasing activity.
During the year ended December 31, 2022, EastGroup closed the acquisition of Tulloch Corporation, the owner of an industrial real estate portfolio that included 14 operating properties located in Sacramento and San Francisco containing 1,706,000 square feet. The portfolio also included two land parcels located in Sacramento and San Francisco totaling 10.5 acres. As consideration in connection with the acquisition, EastGroup assumed a loan with an outstanding principal balance of $60,000,000, which the Company immediately repaid with no penalty in June 2022, and issued 1,868,809 shares of the
20
Company’s common stock. In connection with the acquisition, the Company recorded real estate properties and development land totaling $365,731,000.
During 2022, EastGroup also acquired 1,044,000 square feet of value-add properties in Houston, Phoenix, San Francisco and Greenville for $122,921,000. In addition to the two land parcels obtained in the acquisition of Tulloch Corporation, the Company also purchased 445.8 acres of land in eight cities for a total of $117,116,000. The Company began construction of 14 development projects containing 2,668,000 square feet in 10 cities. Also in 2022, the Company transferred 19 development and value-add properties (3,638,000 square feet) in 14 cities from its development and value-add program to real estate properties with costs of $461,329,000 at the date of transfer. As of December 31, 2022, EastGroup’s development and value-add program consisted of 20 projects (3,981,000 square feet) located in 12 cities. The projected total cost for the development and value-add projects, which were collectively 38% leased as of February 14, 2023, is $494,100,000, of which $169,269,000 remained to be invested as of December 31, 2022.
During 2022, EastGroup sold 287,000 square feet of operating properties, generating gross sales proceeds of $52,410,000. The Company recognized $40,999,000 in Gain on sales of real estate investments during 2022.
The Company typically initially funds its development and acquisition programs through its unsecured bank credit facilities; the total capacity of which was increased in January 2023 by $200,000,000, from $475,000,000 to $675,000,000 (as discussed below in Liquidity and Capital Resources). As market conditions permit, EastGroup issues equity and/or employs fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps, to replace short-term bank borrowings. Moody's Investors Service has assigned the Company’s issuer rating of Baa2 with a stable outlook. A security rating is not a recommendation to buy, sell or hold securities and may be subject to revision or withdrawal at any time by the assigning rating agency. Each rating should be evaluated independently of any other rating. For future debt issuances, the Company intends to issue primarily unsecured fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps. The Company may also access the public debt market in the future as a means to raise capital.
EastGroup has one reportable segment – industrial properties, consistent with the Company’s manner of internal reporting, measurement of operating results and allocation of the Company’s resources. The Company’s chief decision makers use two primary measures of operating results in making decisions: (1) funds from operations attributable to common stockholders (“FFO”), and (2) property net operating income (“PNOI”).
FFO is computed in accordance with standards established by the National Association of Real Estate Investment Trusts, Inc. (“Nareit”). Nareit’s guidance allows preparers an option as it pertains to whether gains or losses on sale, or impairment charges, on real estate assets incidental to a REIT’s business are excluded from the calculation of FFO. EastGroup has made the election to exclude activity related to such assets that are incidental to our business.
FFO is calculated as net income (loss) attributable to common stockholders computed in accordance with U.S. generally accepted accounting principles (“GAAP”), excluding gains and losses from sales of real estate property (including other assets incidental to the Company’s business) and impairment losses, adjusted for real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. FFO is not considered as an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance, nor is it a measure of the Company’s liquidity or indicative of funds available to provide for the Company’s cash needs, including its ability to make distributions. The Company’s key drivers affecting FFO are changes in PNOI (as discussed below), interest rates, the amount of leverage the Company employs and general and administrative expenses.
PNOI is defined as Income from real estate operations less Expenses from real estate operations (including market-based internal management fee expense) plus the Company’s share of income and property operating expenses from its less-than-wholly-owned real estate investments.
EastGroup sometimes refers to PNOI from Same Properties as “Same PNOI”; the Company also presents Same PNOI Excluding Income from Lease Terminations. Same Properties is defined as operating properties owned during the entire current period and prior year reporting period. Properties developed or acquired are excluded until held in the operating portfolio for both the current and prior year reporting periods. Properties sold during the current or prior year reporting periods are also excluded. For the year ended December 31, 2022, Same Properties includes properties which were included in the operating portfolio for the entire period from January 1, 2021 through December 31, 2022. The Company presents Same PNOI and Same PNOI Excluding Income from Lease Terminations as a property-level supplemental measure of performance used to evaluate the performance of the Company’s investments in real estate assets and its operating results on a same property basis.
21
FFO and PNOI are supplemental industry reporting measurements used to evaluate the performance of the Company’s investments in real estate assets and its operating results. The Company believes that the exclusion of depreciation and amortization in the calculations of PNOI and FFO provides supplemental indicators of the properties’ performance since real estate values have historically risen or fallen with market conditions. PNOI and FFO as calculated by the Company may not be comparable to similarly titled but differently calculated measures for other real estate investment trusts (“REITs”). Investors should be aware that items excluded from or added back to FFO are significant components in understanding and assessing the Company’s financial performance. These non-GAAP figures should not be considered a substitute for, and should only be considered together with and as a supplement to, the Company’s financial information presented in accordance with GAAP.
The following table presents reconciliations of Net Income to PNOI, Same PNOI and Same PNOI Excluding Income from Lease Terminations for the three fiscal years ended December 31, 2022, 2021 and 2020.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||
| (In thousands) | ||||||||
| NET INCOME | $ | 186,274 | 157,638 | 108,391 | ||||
| Gain on sales of real estate investments | (40,999) | (38,859) | (13,145) | |||||
| Interest income | (100) | (6) | (101) | |||||
| Other revenue | (208) | (63) | (354) | |||||
| Indirect leasing costs | 546 | 700 | 661 | |||||
| Depreciation and amortization | 153,638 | 127,099 | 116,359 | |||||
| Company’s share of depreciation from unconsolidated investment | 124 | 136 | 137 | |||||
| Interest expense | 38,499 | 32,945 | 33,927 | |||||
| General and administrative expense | 16,362 | 15,704 | 14,404 | |||||
| Noncontrolling interest in PNOI of consolidated joint ventures | (105) | (61) | (171) | |||||
| PROPERTY NET OPERATING INCOME (“PNOI”) | 354,031 | 295,233 | 260,108 | |||||
| PNOI from 2021 and 2022 acquisitions | (17,146) | (2,252) | * | |||||
| PNOI from 2021 and 2022 development and value-add properties | (37,329) | (9,937) | * | |||||
| PNOI from 2021 and 2022 operating property dispositions | (237) | (3,263) | * | |||||
| Other PNOI | 323 | (223) | * | |||||
| SAME PNOI | 299,642 | 279,558 | * | |||||
| Net lease termination fee income from same properties | (1,426) | (1,411) | * | |||||
| SAME PNOI EXCLUDING INCOME FROM LEASE TERMINATIONS | $ | 298,216 | 278,147 | * |
* Same property metrics are not applicable to the year ended December 31, 2020, as the same property metrics for 2022 and 2021 are based on operating properties owned during the entire current and prior year reporting periods (January 1, 2021 through December 31, 2022).
PNOI was calculated as follows for the three fiscal years ended December 31, 2022, 2021 and 2020.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||
| (In thousands) | ||||||||
| Income from real estate operations | $ | 486,817 | 409,412 | 362,669 | ||||
| Expenses from real estate operations | (133,915) | (115,078) | (103,368) | |||||
| Noncontrolling interest in PNOI of consolidated joint ventures | (105) | (61) | (171) | |||||
| PNOI from 50% owned unconsolidated investment | 1,234 | 960 | 978 | |||||
| PROPERTY NET OPERATING INCOME (“PNOI”) | $ | 354,031 | 295,233 | 260,108 |
Income from real estate operations is comprised of rental income, net of reserves for uncollectible rent, expense reimbursement pass-through income and other real estate income including lease termination fees. Expenses from real estate operations is comprised of property taxes, insurance, utilities, repair and maintenance expenses, management fees and other operating costs. Generally, the Company’s most significant operating expenses are property taxes and insurance. Tenant leases may be net leases in which the total operating expenses are recoverable, modified gross leases in which some of the operating expenses are recoverable, or gross leases in which no expenses are recoverable (gross leases represent only a small portion of the
22
Company’s total leases). Increases in property operating expenses are fully recoverable under net leases and recoverable to a high degree under modified gross leases. Modified gross leases often include base year amounts, and expense increases over these amounts are recoverable. The Company’s exposure to property operating expenses is primarily due to vacancies and leases for occupied space that limit the amount of expenses that can be recovered.
The following table presents reconciliations of Net Income Attributable to EastGroup Properties, Inc. Common Stockholders to FFO Attributable to Common Stockholders for the three fiscal years ended December 31, 2022, 2021 and 2020.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||
| (In thousands, except per share data) | ||||||||
| NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS | $ | 186,182 | 157,557 | 108,363 | ||||
| Depreciation and amortization | 153,638 | 127,099 | 116,359 | |||||
| Company’s share of depreciation from unconsolidated investment | 124 | 136 | 137 | |||||
| Depreciation and amortization from noncontrolling interest | (17) | — | (142) | |||||
| Gain on sales of real estate investments | (40,999) | (38,859) | (13,145) | |||||
| FUNDS FROM OPERATIONS (“FFO”) ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 298,928 | 245,933 | 211,572 | ||||
| Net income attributable to common stockholders per diluted share | $ | 4.36 | 3.90 | 2.76 | ||||
| Funds from operations (“FFO”) attributable to common stockholders per diluted share | $ | 7.00 | 6.09 | 5.38 | ||||
| Diluted shares for earnings per share and funds from operations | 42,712 | 40,377 | 39,296 |
The Company analyzes the following performance trends in evaluating the revenues and expenses of the Company:
•On a diluted per share basis, Net Income Attributable to EastGroup Properties, Inc. Common Stockholders was $4.36 for the twelve months ended December 31, 2022, compared to $3.90 for the same period of 2021, an 11.8% increase.
•The change in FFO per share represents the increase or decrease in FFO per share from the current year compared to the prior year. For 2022, FFO was $7.00 per share compared with $6.09 per share for 2021, an increase of 14.9%.
•For the year ended December 31, 2022, PNOI increased by $58,798,000, or 19.9%, compared to 2021. PNOI increased $27,392,000 from newly developed and value-add properties, $20,084,000 from same property operations and $14,894,000 from 2021 and 2022 acquisitions; PNOI decreased $3,026,000 from operating properties sold in 2021 and 2022.
•The change in Same PNOI represents the PNOI increase or decrease for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2021 through December 31, 2022). Same PNOI, excluding income from lease terminations, increased 7.2% for the year ended December 31, 2022, compared to 2021.
•Same property average occupancy represents the average month-end percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2021 through December 31, 2022). Same property average occupancy for the year ended December 31, 2022 was 98.2% compared to 97.5% for 2021.
•Occupancy is the percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage as of the close of the reporting period. Occupancy at December 31, 2022 was 98.3%. Quarter-end occupancy ranged from 97.4% to 98.5% over the previous four quarters ended December 31, 2021 to September 30, 2022.
•Rental rate change represents the rental rate increase or decrease on new and renewal leases compared to the prior leases on the same space. For the year 2022, rental rate increases on new and renewal leases (17.7% of total square footage) averaged 39.0%.
•Lease termination fee income is included in Income from real estate operations. For the year 2022, lease termination fee income was $2,708,000 compared to $1,411,000 for 2021.
23
•The Company records reserves for uncollectible rent as reductions to Income from real estate operations; recoveries for uncollectible rent are recorded as additions to Income from real estate operations. The Company recorded net reserves for uncollectible rent of $138,000 in 2022 compared to net recoveries for uncollectible rent of $475,000 in 2021. We evaluate the collectability of rents and other receivables for individual leases at each reporting period based on factors including, among others, tenant’s payment history, the financial condition of the tenant, business conditions and trends in the industry in which the tenant operates and economic conditions in the geographic area where the property is located. If evaluation of these factors or others indicates it is not probable we will collect substantially all rent, we recognize an adjustment to rental revenue. If our judgment or estimation regarding probability of collection changes, we may adjust or record additional rental revenue in the period such conclusion is reached. The Company followed its normal process for recording reserves for uncollectible rent during the year ended December 31, 2022.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Company’s management considers the following accounting policies and estimates to be critical to the reported operations of the Company.
Acquisition and Development of Real Estate Properties
The Financial Accounting Standards Board (“FASB”) Codification provides guidance on how to properly determine the allocation of the purchase price among the individual components of both the tangible and intangible assets based on their respective fair values. Factors considered by management in allocating the cost of the properties acquired include an estimate of carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. The allocation to tangible assets (land, building and improvements) is based upon management’s determination of the value of the property as if it were vacant using discounted cash flow models. Land is valued using comparable land sales specific to the applicable market, provided by a third party. The Company determines whether any financing assumed is above or below market based upon comparison to similar financing terms for similar properties. The cost of the properties acquired may be adjusted based on indebtedness assumed from the seller that is determined to be above or below market rates.
The purchase price is also allocated among the following categories of intangible assets: the above or below market component of in-place leases, the value of in-place leases and the value of customer relationships. The value allocable to the above or below market component of an acquired in-place lease is determined based upon the present value (using a discount rate reflecting the risks associated with the acquired leases) of the difference between (i) the contractual amounts to be paid pursuant to the lease over its remaining term, and (ii) management’s estimate of the amounts that would be paid using current market rents over the remaining term of the lease. The amounts allocated to above and below market lease intangibles are included in Other assets and Other liabilities, respectively, on the Consolidated Balance Sheets and are amortized to rental income over the remaining terms of the respective leases. The total amount of intangible assets is further allocated to in-place lease values and customer relationship values based upon management’s assessment of their respective values. These intangible assets are included in Other assets on the Consolidated Balance Sheets and are amortized over the remaining term of the existing lease, or the anticipated life of the customer relationship, as applicable.
The significance of this accounting policy will fluctuate given the transaction activity during the period.
For properties under development and value-add properties acquired in the development stage, costs associated with development (i.e., land, construction costs, interest expense, property taxes and other costs associated with development) are aggregated into the total capitalized costs of the property. Included in these costs are management’s estimates for the portions of internal costs (primarily personnel costs) deemed related to such development activities. The internal costs are allocated to specific development projects based on development activity.
FINANCIAL CONDITION
EastGroup’s Total Assets were $4,035,837,000 at December 31, 2022, an increase of $820,501,000 from December 31, 2021. Total Liabilities increased $438,522,000 to $2,082,398,000, and Total Equity increased $381,979,000 to $1,953,439,000 during the same period. The following paragraphs explain these changes in greater detail.
24
Assets
Real Estate Properties
Real estate properties increased $849,261,000 during the year ended December 31, 2022. The increase was primarily due to: (i) the transfer of 19 properties from Development and value-add properties to Real estate properties (as detailed under Development and Value-Add Properties below); (ii) the acquisition of 14 operating properties; (iii) capital improvements at the Company’s properties; and (iv) costs incurred on development and value-add projects subsequent to transfer to Real estate properties discussed below. These increases were partially offset by the operating property sales discussed below.
During 2022, EastGroup acquired the following operating properties:
| OPERATING PROPERTIES ACQUIRED IN 2022 | Location | Size | Date Acquired | Cost (1) | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Square feet) | (In thousands) | |||||||||
| Cebrian Distribution Center and Reed Distribution Center (2) | Sacramento, CA | 329,000 | 06/01/2022 | $ | 49,726 | |||||
| 6th Street Business Center, Benicia DistributionCenter 1-5, Ettie Business Center, Laura Alice Business Center, Preston Distribution Center, Sinclair Distribution Center, Transit Distribution Center and Whipple Business Center (2) | San Francisco, CA | 1,377,000 | 06/01/2022 | 309,404 | ||||||
| Total operating property acquisitions | 1,706,000 | $ | 359,130 |
(1)Cost is calculated in accordance with FASB Accounting Standards Codification (“ASC”) 805, Business Combinations, and represents the sum of the purchase price, closing costs and capitalized acquisition costs. Refer to Note 1(j) and 2 in the Notes to Consolidated Financial Statements.
(2)The Company acquired these operating properties along with two land parcels, also in Sacramento, CA and San Francisco, CA, in connection with its acquisition of Tulloch Corporation in June 2022. Size and cost are presented on an aggregate basis for the properties located in Sacramento, CA and San Francisco, CA, respectively. In consideration for this acquisition, the Company assumed a $60,000,000 loan and issued 1,868,809 shares of the Company’s common stock.
During the year ended December 31, 2022, the Company made capital improvements of $39,444,000 on existing and acquired properties (included in the Capital Expenditures table under Results of Operations). Also, the Company incurred costs of $10,989,000 on development and value-add projects subsequent to transfer to Real estate properties; the Company records these expenditures as development and value-add costs on the Consolidated Statements of Cash Flows.
Also, during the year ended December 31, 2022, EastGroup sold 287,000 square feet of operating properties, generating gross sales proceeds of $52,410,000. The Company recognized $40,999,000 in Gain on sales of real estate investments during the year ended December 31, 2022.
Development and Value-Add Properties
EastGroup’s investment in Development and value-add properties at December 31, 2022 consisted of properties in lease-up and under construction of $324,831,000 and prospective development (primarily land) of $213,618,000. The Company’s total investment in Development and value-add properties at December 31, 2022 was $538,449,000 compared to $504,614,000 at December 31, 2021. Total capital invested for development and value-add properties during 2022 was $494,073,000, which primarily consisted of costs of $384,541,000 as detailed in the Development and Value-Add Properties Activity table below, $110,623,000 as detailed in the Development and Value-Add Properties Transferred to the Real Estate Properties Portfolio During 2022 table below and costs of $10,989,000 on projects subsequent to transfer to Real estate properties. These costs were partially offset by development spending prepaid in prior periods. Additionally, the Company acquired development land in the acquisition of Tulloch Corporation through the issuance of shares of the Company's common stock and the assumption of certain indebtedness, which was immediately repaid. The capitalized costs incurred on development and value-add projects subsequent to transfer to Real estate properties include capital improvements at the properties and do not include other capitalized costs associated with development (i.e., interest expense, property taxes and internal personnel costs).
EastGroup capitalized internal development costs of $9,985,000 during the year ended December 31, 2022, compared to $7,713,000 during 2021.
25
During 2022, EastGroup acquired the following value-add properties:
| VALUE-ADD PROPERTIES ACQUIRED IN 2022 | Location | Size | Date Acquired | Cost (1) | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Square feet) | (In thousands) | |||||||||
| Cypress Preserve 1 & 2 | Houston, TX | 516,000 | 03/28/2022 | $ | 54,462 | |||||
| Zephyr Distribution Center | San Francisco, CA | 82,000 | 04/08/2022 | 29,017 | ||||||
| Mesa Gateway Commerce Center | Phoenix, AZ | 147,000 | 04/15/2022 | 18,315 | ||||||
| Access Point 3 | Greenville, SC | 299,000 | 07/12/2022 | 21,127 | ||||||
| Total value-add property acquisitions | 1,044,000 | $ | 122,921 |
(1)Cost is calculated in accordance with FASB ASC 805, Business Combinations, and represents the sum of the purchase price, closing costs and capitalized acquisition costs. Refer to Note 1(j) and 2 in the Notes to Consolidated Financial Statements.
Also during 2022, EastGroup purchased 456.3 acres of development land in 10 cities for $123,717,000. Costs associated with these acquisitions are included in the Development and Value-Add Properties Activity table. These increases were offset by the transfer of 19 development projects to Real estate properties during 2022 with a total investment of $461,329,000 as of the date of transfer.
26
The activity of the Company's Development and Value-Add Properties for the year ended December 31, 2022 follows:
| DEVELOPMENT AND VALUE-ADD PROPERTIES ACTIVITY | Costs Incurred | Anticipated Building Conversion Date | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CostsTransferred in 2022 (1) | For theYear Ended12/31/22 | Cumulativeas of12/31/22 | ProjectedTotal Costs (2) | |||||||||||||||
| (In thousands) | ||||||||||||||||||
| LEASE-UP | Building Size (Square feet) | |||||||||||||||||
| Cypress Preserve 1 & 2, Houston, TX (3) | 516,000 | $ | — | 54,081 | 54,081 | 57,800 | 03/23 | |||||||||||
| Grand West Crossing 1, Houston, TX | 121,000 | — | 4,168 | 13,037 | 15,700 | 04/23 | ||||||||||||
| Zephyr, San Francisco, CA (3) | 82,000 | — | 29,028 | 29,028 | 29,800 | 04/23 | ||||||||||||
| Access Point 3, Greenville, SC (3) | 299,000 | — | 22,632 | 22,632 | 25,400 | 07/23 | ||||||||||||
| McKinney 3 & 4, Dallas, TX | 212,000 | — | 13,714 | 24,152 | 27,000 | 07/23 | ||||||||||||
| Grand Oaks 75 4, Tampa, FL | 185,000 | — | 9,637 | 16,015 | 17,900 | 09/23 | ||||||||||||
| Total Lease-Up | 1,415,000 | — | 133,260 | 158,945 | 173,600 | |||||||||||||
| UNDER CONSTRUCTION | ||||||||||||||||||
| SunCoast 11, Fort Myers, FL | 79,000 | 1,524 | 7,651 | 9,175 | 9,900 | 04/23 | ||||||||||||
| Arlington Tech 3, Fort Worth, TX | 77,000 | 1,980 | 6,420 | 8,400 | 10,300 | 02/24 | ||||||||||||
| Gateway 2, Miami, FL | 133,000 | 8,049 | 10,139 | 18,188 | 23,700 | 02/24 | ||||||||||||
| Hillside 1, Greenville, SC | 122,000 | 632 | 8,846 | 9,478 | 11,600 | 02/24 | ||||||||||||
| I-20 West Business Center, Atlanta, GA | 155,000 | — | 10,175 | 13,139 | 15,500 | 02/24 | ||||||||||||
| LakePort 4 & 5, Dallas, TX | 177,000 | — | 10,767 | 18,705 | 24,000 | 02/24 | ||||||||||||
| Horizon West 1, Orlando, FL | 97,000 | 3,730 | 5,839 | 9,569 | 13,200 | 03/24 | ||||||||||||
| Steele Creek 11 & 12, Charlotte, NC | 241,000 | 2,857 | 13,923 | 16,780 | 25,900 | 04/24 | ||||||||||||
| Springwood 1 & 2, Houston, TX | 292,000 | 6,741 | 16,232 | 22,973 | 33,300 | 05/24 | ||||||||||||
| Stonefield 35 1-3, Austin, TX | 274,000 | 10,279 | 6,040 | 16,319 | 35,300 | 06/24 | ||||||||||||
| SunCoast 10, Fort Myers, FL | 100,000 | 1,624 | 1,344 | 2,968 | 13,600 | 06/24 | ||||||||||||
| Basswood 3-5, Fort Worth, TX | 351,000 | 7,476 | 886 | 8,362 | 45,000 | 08/24 | ||||||||||||
| McKinney 1 & 2, Dallas, TX | 172,000 | 4,261 | 2,240 | 6,501 | 27,300 | 08/24 | ||||||||||||
| Cass White 1 & 2, Atlanta, GA | 296,000 | 3,534 | 1,795 | 5,329 | 31,900 | 10/24 | ||||||||||||
| Total Under Construction | 2,566,000 | 52,687 | 102,297 | 165,886 | 320,500 | |||||||||||||
| Total Lease-Up and Under Construction | 3,981,000 | 52,687 | 235,557 | 324,831 | 494,100 | |||||||||||||
| PROSPECTIVE DEVELOPMENT (PRIMARILY LAND) | Estimated Building Size (Square feet) | |||||||||||||||||
| Phoenix, AZ | 655,000 | — | 15,395 | 15,395 | ||||||||||||||
| Sacramento, CA | 82,000 | — | 3,130 | 3,130 | ||||||||||||||
| San Francisco, CA | 65,000 | — | 3,561 | 3,561 | ||||||||||||||
| Fort Myers, FL | 364,000 | (3,148) | 2,693 | 7,843 | ||||||||||||||
| Miami, FL | 510,000 | (8,049) | 18,035 | 24,317 | ||||||||||||||
| Orlando, FL | 1,053,000 | (9,906) | 8,338 | 24,670 | ||||||||||||||
| Tampa, FL | 32,000 | — | — | 825 | ||||||||||||||
| Atlanta, GA | 1,490,000 | (3,534) | 13,189 | 14,713 | ||||||||||||||
| Jackson, MS | 28,000 | — | — | 706 | ||||||||||||||
| Charlotte, NC | 1,146,000 | (2,857) | 1,475 | 13,722 | ||||||||||||||
| Greenville, SC | 476,000 | (632) | 5,353 | 6,457 | ||||||||||||||
| Austin, TX | 1,557,000 | (10,279) | 50,699 | 46,851 | ||||||||||||||
| Dallas, TX | — | (4,261) | 457 | 4,594 | ||||||||||||||
| Fort Worth, TX | 313,000 | (9,456) | 1,376 | 7,247 | ||||||||||||||
| Houston, TX | 1,536,000 | (11,247) | 17,110 | 30,696 | ||||||||||||||
| San Antonio, TX | 423,000 | — | 8,173 | 8,891 | ||||||||||||||
| Total Prospective Development | 9,730,000 | (63,369) | 148,984 | 213,618 | ||||||||||||||
| Total Development and Value-Add Properties | 13,711,000 | $ | (10,682) | 384,541 | 538,449 | |||||||||||||
| The Development and Value-Add Properties table is continued on the following page. |
27
| DEVELOPMENT AND VALUE-ADD PROPERTIES TRANSFERRED TO THE REAL ESTATE PROPERTIES PORTFOLIO DURING 2022 | Costs Incurred | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CostsTransferred in 2022 (1) | For theYear Ended12/31/22 | Cumulativeas of12/31/22 (4) | |||||||||||||||
| Building Size (Square feet) | (In thousands) | Building Conversion Date | |||||||||||||||
| Access Point 1, Greenville, SC (3) | 156,000 | $ | — | 7 | 12,529 | 01/22 | |||||||||||
| Speed Distribution Center, San Diego, CA | 519,000 | — | 2,884 | 70,702 | 03/22 | ||||||||||||
| Access Point 2, Greenville, SC (3) | 159,000 | — | 601 | 12,232 | 05/22 | ||||||||||||
| Grand Oaks 75 3, Tampa, FL | 136,000 | — | 1,205 | 11,397 | 06/22 | ||||||||||||
| Siempre Viva 3-6, San Diego, CA (3) | 547,000 | — | 595 | 133,283 | 06/22 | ||||||||||||
| Steele Creek 8, Charlotte, NC | 72,000 | — | 5,142 | 7,870 | 07/22 | ||||||||||||
| CreekView 9 & 10, Dallas, TX | 145,000 | — | 4,210 | 15,546 | 08/22 | ||||||||||||
| Gateway 3, Miami, FL | 133,000 | — | 4,903 | 18,069 | 08/22 | ||||||||||||
| Ridgeview 3, San Antonio, TX | 88,000 | — | 3,513 | 9,317 | 08/22 | ||||||||||||
| Americas Ten 2, El Paso, TX | 169,000 | — | 5,254 | 14,354 | 09/22 | ||||||||||||
| Horizon West 2 & 3, Orlando, FL | 210,000 | — | 1,597 | 18,787 | 09/22 | ||||||||||||
| Mesa Gateway, Phoenix, AZ (3) | 147,000 | — | 18,696 | 18,696 | 11/22 | ||||||||||||
| World Houston 47, Houston, TX | 139,000 | 4,506 | 12,517 | 17,023 | 11/22 | ||||||||||||
| 45 Crossing, Austin, TX | 177,000 | — | 7,998 | 25,058 | 12/22 | ||||||||||||
| Basswood 1 & 2, Fort Worth, TX | 237,000 | — | 7,237 | 22,466 | 12/22 | ||||||||||||
| Horizon West 4, Orlando, FL | 295,000 | 6,176 | 18,201 | 24,377 | 12/22 | ||||||||||||
| SunCoast 12, Fort Myers, FL | 79,000 | — | 3,928 | 8,106 | 12/22 | ||||||||||||
| Tri-County Crossing 5, San Antonio, TX | 106,000 | — | 5,544 | 11,144 | 12/22 | ||||||||||||
| Tri-County Crossing 6, San Antonio, TX | 124,000 | — | 6,591 | 10,373 | 12/22 | ||||||||||||
| Total Transferred to Real Estate Properties | 3,638,000 | $ | 10,682 | 110,623 | 461,329 |
(1)Represents costs transferred from Prospective Development (primarily land) to Under Construction during the period. Negative amounts represent land inventory costs transferred to Under Construction.
(2)Included in these costs are development obligations of $134.8 million and tenant improvement obligations of $15.0 million on properties under development.
(3)Represents value-add acquisitions.
(4)Represents cumulative costs at the date of transfer.
Accumulated Depreciation
Accumulated depreciation on real estate, development and value-add properties increased $115,197,000 during 2022 due primarily to depreciation expense of $125,199,000, offset by the sale of three operating properties totaling 287,000 square feet during 2022.
Real Estate Assets Held for Sale
Real estate assets held for sale decreased $5,695,000 during 2022. As of December 31, 2021, the Company owned one operating property, Metro Business Park, that was classified as held for sale on the December 31, 2021 Consolidated Balance Sheet. The property was sold, and a gain on the sale was recorded in the three months ended March 31, 2022. The Company did not classify any properties as held for sale as of December 31, 2022.
28
Other Assets
Other assets increased $62,724,000 during 2022. A summary of Other assets follows:
| December 31, | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| (In thousands) | |||||
| Leasing costs (principally commissions) | $ | 140,273 | 116,772 | ||
| Accumulated amortization of leasing costs | (48,249) | (42,193) | |||
| Leasing costs (principally commissions), net of accumulated amortization | 92,024 | 74,579 | |||
| Acquired in-place lease intangibles | 37,181 | 31,561 | |||
| Accumulated amortization of acquired in-place lease intangibles | (16,276) | (13,038) | |||
| Acquired in-place lease intangibles, net of accumulated amortization | 20,905 | 18,523 | |||
| Acquired above market lease intangibles | 496 | 885 | |||
| Accumulated amortization of acquired above market lease intangibles | (251) | (508) | |||
| Acquired above market lease intangibles, net of accumulated amortization | 245 | 377 | |||
| Straight-line rents receivable | 61,452 | 51,970 | |||
| Accounts receivable | 9,568 | 7,133 | |||
| Interest rate swap assets | 38,352 | 2,237 | |||
| Right of use assets – Office leases (operating) | 2,050 | 1,984 | |||
| Escrow deposits and prepaid costs for pending transactions | 2,522 | 3,864 | |||
| Goodwill | 990 | 990 | |||
| Prepaid insurance | 2,681 | 7,793 | |||
| Receivable for tenant improvement cost reimbursements | 364 | 7,680 | |||
| Prepaid expenses and other assets | 13,791 | 5,090 | |||
| Total Other assets | $ | 244,944 | 182,220 |
Liabilities
Unsecured bank credit facilities, net of debt issuance costs decreased $38,612,000 during the year ended December 31, 2022, mainly due to repayments of $981,383,000 and new debt issuance costs incurred during the year, partially offset by borrowings of $942,173,000 and the amortization of debt issuance costs during the year. The Company’s credit facilities are described in greater detail below under Liquidity and Capital Resources.
Unsecured debt, net of debt issuance costs increased $448,689,000 during the year ended December 31, 2022, primarily due to closing $525,000,000 of unsecured debt and the amortization of debt issuance costs, partially offset by the repayment of a $75,000,000 term loan in February and new debt issuance costs incurred during the period. The borrowings and repayments on Unsecured debt, net of debt issuance costs are described in greater detail under Liquidity and Capital Resources.
Secured debt, net of debt issuance costs decreased $111,000 during the year ended December 31, 2022. The decrease resulted from regularly scheduled principal payments of $96,000 and amortization of premiums on Secured debt, partially offset by the amortization of debt issuance costs during the year. Also during the year ended December 31, 2022, the Company assumed a $60,000,000 loan in the acquisition of operating properties and development land, which was repaid with no penalty during the same period.
29
Accounts payable and accrued expenses increased $27,228,000 during 2022. A summary of the Company’s Accounts payable and accrued expenses follows:
| December 31, | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| (In thousands) | |||||
| Property taxes payable | $ | 6,823 | 4,494 | ||
| Development costs payable | 21,305 | 17,529 | |||
| Retainage payable | 11,011 | 10,576 | |||
| Real estate improvements and capitalized leasing costs payable | 5,182 | 5,798 | |||
| Interest payable | 9,597 | 6,547 | |||
| Dividends payable | 55,952 | 46,864 | |||
| Book overdraft (1) | 13,370 | 4,845 | |||
| Other payables and accrued expenses | 13,748 | 13,107 | |||
| Total Accounts payable and accrued expenses | $ | 136,988 | 109,760 |
(1) Represents checks written before the end of the period which have not cleared the bank; therefore, the bank has not yet advanced cash to the Company. When the checks clear the bank, they will be funded through the Company’s working cash line of credit, which is included in the Company’s Unsecured bank credit facilities. See Note 1(p) in the Notes to Consolidated Financial Statements.
Other liabilities increased $1,328,000 during 2022. A summary of the Company’s Other liabilities follows:
| December 31, | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| (In thousands) | |||||
| Security deposits | $ | 34,272 | 28,343 | ||
| Prepaid rent and other deferred income | 17,004 | 16,401 | |||
| Operating lease liabilities — Ground leases | 19,906 | 22,898 | |||
| Operating lease liabilities — Office leases | 2,139 | 2,032 | |||
| Acquired below market lease intangibles | 10,735 | 8,124 | |||
| Accumulated amortization of acquired below-market lease intangibles | (3,957) | (2,707) | |||
| Acquired below market lease intangibles, net of accumulated amortization | 6,778 | 5,417 | |||
| Interest rate swap liabilities | 1,981 | 935 | |||
| Tenant improvement cost liabilities | 1,570 | 2,796 | |||
| Other liabilities | 16 | 3,516 | |||
| Total Other liabilities | $ | 83,666 | 82,338 |
Equity
Additional paid-in capital increased $364,701,000 during the year ended December 31, 2022 primarily due to: (i) the issuance of 1,868,809 shares of common stock in connection with the acquisition of Tulloch Corporation, the owner of an industrial real estate portfolio comprised of 14 operating properties and two parcels of land, in the net amount of $303,682,000 (see Note 2 in the Notes to Consolidated Financial Statements for details); (ii) the issuance of common stock under the Company’s continuous common equity offering program (as discussed in Liquidity and Capital Resources); and (iii) activity related to stock-based compensation (as discussed in Note 10 in the Notes to Consolidated Financial Statements). EastGroup issued 393,406 shares of common stock under its continuous common equity offering program with net proceeds to the Company of $75,375,000.
During 2022, Distributions in excess of earnings increased $16,842,000 as a result of dividends on common stock of $203,024,000 exceeding Net Income Attributable to EastGroup Properties, Inc. Common Stockholders of $186,182,000.
30
Accumulated other comprehensive income increased $35,069,000 during 2022. The increase resulted from the change in fair value of the Company’s interest rate swaps (cash flow hedges) which are further discussed in Notes 11 and 12 in the Notes to Consolidated Financial Statements.
31
RESULTS OF OPERATIONS
2022 Compared to 2021
Net Income Attributable to EastGroup Properties, Inc. Common Stockholders for the year ended December 31, 2022 was $186,182,000 ($4.37 per basic and $4.36 per diluted share) compared to $157,557,000 ($3.91 per basic and $3.90 per diluted share) for the year ended December 31, 2021. The following paragraphs explain the change:
•PNOI increased by $58,798,000 ($1.38 per diluted share) for 2022 as compared to 2021. PNOI increased $27,392,000 from newly developed and value-add properties, $20,084,000 from same property operations and $14,894,000 from 2021 and 2022 acquisitions; PNOI decreased $3,026,000 from operating properties sold in 2021 and 2022. For the year 2022, lease termination fee income was $2,708,000 compared to $1,411,000 for 2021. The Company recorded net reserves for uncollectible rent of $138,000 in 2022 and net recoveries for uncollectible rent of $475,000 in 2021. Straight-lining of rent increased PNOI by $9,991,000 and $8,698,000 in 2022 and 2021, respectively.
•EastGroup recognized gains on sales of real estate investments of $40,999,000 ($0.96 per diluted share) during 2022 compared to $38,859,000 ($0.96 per diluted share) during 2021.
•Depreciation and amortization expense increased by $26,539,000 ($0.62 per diluted share) during 2022 compared to 2021.
EastGroup entered into 114 leases with certain rent concessions on 4,798,000 square feet during 2022 with total rent concessions of $7,378,000 over the lives of the leases, compared to 174 leases with rent concessions on 5,677,000 square feet with total rent concessions of $11,007,000 over the lives of the leases in 2021.
The Company’s percentage of leased square footage for the operating portfolio was 98.7% at both December 31, 2022 and 2021. Occupancy at the end of 2022 for the operating portfolio was 98.3% compared to 97.4% at December 31, 2021.
Same property average occupancy represents the average month-end percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2021 through December 31, 2022). Same property average occupancy for the year ended December 31, 2022, was 98.2% compared to 97.5% for the year ended December 31, 2021.
The same property average rental rate calculated in accordance with GAAP represents the average annual rental rates of leases in place for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2021 through December 31, 2022). The same property average rental rate was $7.06 per square foot for the year ended December 31, 2022, compared to $6.64 per square foot for the year ended December 31, 2021.
32
Interest Expense increased $5,554,000 for the year ended December 31, 2022 compared to the year ended December 31, 2021. The following table presents the components of Interest Expense for 2022 and 2021:
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Increase (Decrease) | ||||||
| (In thousands) | ||||||||
| VARIABLE RATE INTEREST EXPENSE | ||||||||
| Unsecured bank credit facilities interest - variable rate(excluding amortization of facility fees and debt issuance costs) | $ | 4,241 | 962 | 3,279 | ||||
| Amortization of facility fees - unsecured bank credit facilities | 713 | 751 | (38) | |||||
| Amortization of debt issuance costs - unsecured bank credit facilities | 650 | 606 | 44 | |||||
| Total variable rate interest expense | 5,604 | 2,319 | 3,285 | |||||
| FIXED RATE INTEREST EXPENSE | ||||||||
| Unsecured debt interest (1) (excluding amortization of debt issuance costs) | 44,492 | 37,443 | 7,049 | |||||
| Secured debt interest (excluding amortization of debt issuance costs) | 89 | 1,521 | (1,432) | |||||
| Amortization of debt issuance costs - unsecured debt | 704 | 589 | 115 | |||||
| Amortization of debt issuance costs - secured debt | 3 | 101 | (98) | |||||
| Total fixed rate interest expense | 45,288 | 39,654 | 5,634 | |||||
| Total interest | 50,892 | 41,973 | 8,919 | |||||
| Less capitalized interest | (12,393) | (9,028) | (3,365) | |||||
| TOTAL INTEREST EXPENSE | $ | 38,499 | 32,945 | 5,554 |
(1) Includes interest on the Company’s unsecured debt with fixed interest rates per the debt agreements or effectively fixed interest rates due to interest rate swaps, as discussed in Note 12 in the Notes to Consolidated Financial Statements.
EastGroup’s variable rate interest expense increased by $3,285,000 for 2022 as compared to 2021 primarily due to increases in the Company’s average borrowings and weighted average variable interest rates on its unsecured bank credit facilities as shown in the following table:
| Years Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Increase (Decrease) | |||||
| (In thousands, except rates of interest) | |||||||
| Average borrowings on unsecured bank credit facilities - variable rate | $ | 182,478 | 95,629 | 86,849 | |||
| Weighted average variable interest rates (excluding amortization of facility fees and debt issuance costs) | 2.32 | % | 1.01 | % |
The Company’s fixed rate interest expense increased by $5,634,000 for 2022 as compared to 2021 as a result of the unsecured debt and secured debt described below.
33
Interest expense from fixed rate unsecured debt increased by $7,049,000 during 2022 as compared to 2021 as a result of the Company’s unsecured debt activity described below. The details of the unsecured debt obtained in 2021 and 2022 are shown in the following table:
| NEW UNSECURED DEBT IN 2021 and 2022 | Effectively Fixed Interest Rate | Date Obtained | Maturity Date | Amount | |||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||||
| $50 Million Senior Unsecured Term Loan (1) | 1.58% | 03/18/2021 | 03/18/2025 | $ | 50,000 | ||||
| $125 Million Senior Unsecured Notes | 2.74% | 06/10/2021 | 06/10/2031 | 125,000 | |||||
| $100 Million Senior Unsecured Term Loan (2) | 3.06% | 03/31/2022 | 09/29/2028 | 100,000 | |||||
| $150 Million Senior Unsecured Notes | 3.03% | 04/20/2022 | 04/20/2032 | 150,000 | |||||
| $50 Million Senior Unsecured Term Loan (3) | 4.09% | 08/31/2022 | 08/30/2024 | 50,000 | |||||
| $75 Million Senior Unsecured Term Loan (4) | 4.00% | 08/31/2022 | 08/31/2027 | 75,000 | |||||
| $75 Million Senior Unsecured Notes | 4.90% | 10/12/2022 | 10/12/2033 | 75,000 | |||||
| $75 Million Senior Unsecured Notes | 4.95% | 10/12/2022 | 10/12/2034 | 75,000 | |||||
| Weighted Average/Total Amount for 2021 and 2022 | 3.46% | $ | 700,000 |
(1) The interest rate on this unsecured term loan is comprised of Term SOFR plus 110 basis points subject to a pricing grid for changes in the Company’s coverage ratings. The Company entered into an interest rate swap to convert the loan’s Term SOFR rate to a fixed interest rate, providing the Company a weighted average effectively fixed interest rate on the term loan of 1.58% as of December 31, 2022. See Note 12 in the Notes to Consolidated Financial Statements for additional information on the interest rate swaps.
(2) The interest rate on this unsecured term loan is comprised of Term SOFR plus 140 basis points subject to a pricing grid for changes in the Company’s coverage ratings. The Company entered into an interest rate swap to convert the loan’s Term SOFR rate to a fixed interest rate, providing the Company an effectively fixed interest rate on the term loan of 3.06% as of December 31, 2022. See
Note 12 in the Notes to Consolidated Financial Statements for additional information on the interest rate swaps.
(3) The interest rate on this unsecured term loan is comprised of Term SOFR plus 95 basis points subject to a pricing grid for changes in the Company’s coverage ratings. The Company entered into an interest rate swap to convert the loan’s Term SOFR rate to a fixed interest rate, providing the Company an effectively fixed interest rate on the term loan of 4.09% as of December 31, 2022. See
Note 12 in the Notes to Consolidated Financial Statements for additional information on the interest rate swaps.
(4) The interest rate on this unsecured term loan is comprised of Term SOFR plus 95 basis points subject to a pricing grid for changes in the Company’s coverage ratings. The Company entered into an interest rate swap to convert the loan’s Term SOFR rate to a fixed interest rate, providing the Company an effectively fixed interest rate on the term loan of 4.00% as of December 31, 2022. See Note 12 in the Notes to Consolidated Financial Statements for additional information on the interest rate swaps.
The increase in interest expense from the new unsecured debt was partially offset by the repayment of the following unsecured loans during 2021 and 2022:
| UNSECURED DEBT REPAID IN 2021 AND 2022 | Interest Rate | Date Repaid | Payoff Amount | ||||
|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||
| $40 Million Senior Unsecured Term Loan | 2.34% | 07/30/2021 | $ | 40,000 | |||
| $75 Million Senior Unsecured Term Loan | 3.03% | 02/28/2022 | 75,000 | ||||
| Weighted Average/Total Amount for 2021 and 2022 | 2.79% | $ | 115,000 |
EastGroup also closed on the refinance of a $100,000,000 senior unsecured term loan in March 2022 reducing the effectively fixed interest rate by approximately 60 basis points. This refinance partially offset the increase in interest expense from fixed rate unsecured debt.
The increase in interest expense from unsecured debt was partially offset by a decrease in secured debt interest expense, which decreased by $1,432,000 in 2022 as compared to 2021 as a result of regularly scheduled principal payments and the payoffs described in the table below. Regularly scheduled principal payments on secured debt were $96,000 during 2022 and $2,989,000 in 2021. During 2022, the Company assumed a $60,000,000 loan in partial consideration of the acquisition of operating properties and development land, which was repaid with no penalty during the same period. There was no other secured debt obtained or repaid in 2022.
34
The details of the secured debt repaid in 2021 are shown in the following table:
| SECURED DEBT REPAID IN 2021 | Interest Rate | Date Repaid | Payoff Amount | ||||
|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||
| Colorado Crossing Distribution Center, Interstate Warehouse 1-3, Rojas Commerce Park, Steele Creek Commerce Park 1 & 2, Venture Warehouses and World Houston Int’l Business Ctr 3, 4 & 6-9 | 4.75% | 03/08/2021 | $ | 40,841 | |||
| Arion Business Park 18, Beltway Crossing Business Park 6 & 7, Commerce Park Center 2 & 3, Concord Distribution Center, Interstate Warehouse 5-7, Lakeview Business Center, Ridge Creek Distribution Center 2, Southridge Commerce Park 4 & 5 and World Houston Int’l Business Ctr 32 | 4.09% | 10/07/2021 | 33,090 | ||||
| Weighted Average/Total Amount for 2021 | 4.45% | $ | 73,931 |
EastGroup did not obtain any new secured debt during 2021.
Interest costs during the period of construction of real estate properties are capitalized and offset against interest expense. Capitalized interest increased by $3,365,000 for 2022 as compared to 2021, due to increased borrowing rates and changes in development spending.
Depreciation and amortization expense increased $26,539,000 for 2022 compared to 2021 primarily due to the operating properties acquired by the Company during 2021 and 2022 and the properties transferred from Development and value-add properties in 2021 and 2022, partially offset by operating properties sold in 2021 and 2022.
Gain on sales of real estate investments, which includes gains on the sales of operating properties, increased $2,140,000 for 2022 as compared to 2021. The Company’s 2021 and 2022 sales transactions are described below in Real Estate Sold and Held for Sale.
Real Estate Improvements
Real estate improvements for EastGroup’s operating properties for the years ended December 31, 2022 and 2021 were as follows:
| Estimated Useful Life | Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| (In thousands) | |||||||
| Upgrade on Acquisitions | 40 yrs | $ | 618 | 1,337 | |||
| Tenant Improvements: | |||||||
| New Tenants | Lease Life | 13,224 | 13,603 | ||||
| Renewal Tenants | Lease Life | 3,687 | 3,935 | ||||
| Other: | |||||||
| Building Improvements | 5-40 yrs | 9,853 | 8,044 | ||||
| Roofs | 5-15 yrs | 6,611 | 8,007 | ||||
| Parking Lots | 3-5 yrs | 3,482 | 1,570 | ||||
| Other | 5 yrs | 1,969 | 1,399 | ||||
| Total Real Estate Improvements (1) | $ | 39,444 | 37,895 |
(1) Reconciliation of Total Real Estate Improvements to Real Estate Improvements on the Consolidated Statements of Cash Flows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| (In thousands) | ||||||
| Total Real Estate Improvements | $ | 39,444 | 37,895 | |||
| Change in Real Estate Property Payables | 197 | (26) | ||||
| Change in Construction in Progress | 1,210 | (1,204) | ||||
| Real Estate Improvements on the Consolidated Statements of Cash Flows | $ | 40,851 | 36,665 |
35
Capitalized Leasing Costs
The Company’s leasing costs (principally commissions) are capitalized and included in Other assets. The costs are amortized over the terms of the associated leases, and the amortization is included in Depreciation and amortization expense. Capitalized leasing costs for the years ended December 31, 2022 and 2021 were as follows:
| Estimated Useful Life | Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| (In thousands) | |||||||
| Development and Value-Add | Lease Life | $ | 14,366 | 12,280 | |||
| New Tenants | Lease Life | 10,392 | 10,990 | ||||
| Renewal Tenants | Lease Life | 12,095 | 10,111 | ||||
| Total Capitalized Leasing Costs (1) | $ | 36,853 | 33,381 | ||||
| Amortization of Leasing Costs | $ | 18,950 | 16,209 |
(1) Reconciliation of Total Capitalized Leasing Costs to Leasing commissions on the Consolidated Statements of Cash Flows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| (In thousands) | ||||||
| Total Capitalized Leasing Costs | $ | 36,853 | 33,381 | |||
| Change in Leasing Commissions Payables | 419 | (80) | ||||
| Leasing Commissions on the Consolidated Statements of Cash Flows | $ | 37,272 | 33,301 |
Real Estate Sold and Held for Sale
The Company considers a real estate property to be held for sale when it meets the criteria established under ASC 360, Property, Plant and Equipment, including when it is probable that the property will be sold within a year. Real estate properties held for sale are reported at the lower of the carrying amount or fair value less estimated costs to sell and are not depreciated while they are held for sale. The Company did not classify any properties as held for sale as of December 31, 2022. As of December 31, 2021, the Company owned one operating property, Metro Business Park, that was classified as held for sale on the December 31, 2021 Consolidated Balance Sheet. The property was sold in the first quarter of 2022, and the Company recorded a gain on the sale in the three months ended March 31, 2022.
In accordance with ASC 360 and ASC 205, the Company would report a disposal of a component of an entity or a group of components of an entity in discontinued operations if the disposal represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial results when the component or group of components meets the criteria to be classified as held for sale or when the component or group of components is disposed of by sale or other than by sale. In addition, the Company would provide additional disclosures about both discontinued operations and the disposal of an individually significant component of an entity that does not qualify for discontinued operations presentation in the financial statements. EastGroup performs an analysis of properties sold to determine whether the sales qualify for discontinued operations presentation.
The Company does not consider its sales in 2021 and 2022, or the property classified as held for sale as of December 31, 2021, to be disposals of a component of an entity or a group of components of an entity representing a strategic shift that has (or will have) a major effect on the entity’s operations and financial results.
36
A summary of Gain on sales of real estate investments for the years ended December 31, 2022 and 2021 follows:
| REAL ESTATE PROPERTIES SOLD | Location | Size | Date Sold | Net Sales Price | Basis | Recognized Gain | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In square feet) | (In thousands) | |||||||||||||||
| 2022 | ||||||||||||||||
| Metro Business Park | Phoenix, AZ | 189,000 | 01/06/2022 | $ | 32,851 | 5,880 | 26,971 | |||||||||
| Cypress Creek Business Park (1) | Fort Lauderdale, FL | 56,000 | 03/31/2022 | 5,282 | 1,901 | 3,381 | ||||||||||
| World Houston 15 East | Houston, TX | 42,000 | 05/11/2022 | 12,873 | 2,226 | 10,647 | ||||||||||
| Total for 2022 | 287,000 | $ | 51,006 | 10,007 | 40,999 | |||||||||||
| 2021 | ||||||||||||||||
| Jetport Commerce Park | Tampa, FL | 284,000 | 11/09/2021 | $ | 44,260 | 5,401 | 38,859 |
(1) Cypress Creek Business Park is located on a ground lease. In conjunction with the sale of the property, the Company fully amortized the associated right-of-use asset and liability of $1,745,000.
The Company did not sell any land during the years ended December 31, 2022 and 2021.
Gains and losses on the sales of operating properties are included in Gain on sales of real estate investments on the Consolidated Statements of Income and Comprehensive Income. See Notes 1(f) and 2 in the Notes to Consolidated Financial Statements for more information related to discontinued operations and gains and losses on sales of real estate investments.
2021 Compared to 2020
A discussion of changes in the Company’s results of operations between 2021 and 2020 has been omitted from this Form 10-K and can be found in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “2021 Compared to 2020” of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, and is incorporated herein by reference.
RECENT ACCOUNTING PRONOUNCEMENTS
EastGroup has evaluated all FASB Accounting Standards Updates (“ASU”) recently released by the FASB through the date the financial statements were issued and determined that the following ASUs apply to the Company.
ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, applies to the Company. Also, in December 2022, the FASB issued ASU 2022-06, Deferral of the Sunset Date of Topic 848 (“ASU 2022-06”) which was issued to defer the sunset date of Topic 848 to December 31, 2024. ASU 2022-06 is effective immediately for all companies. ASU 2022-06 had no impact on the Company’s consolidated financial statements for the year ended December 31, 2022. See Note 12 in the Consolidated Financial Statements for further evaluation of these ASUs.
LIQUIDITY AND CAPITAL RESOURCES
Net cash provided by operating activities was $316,501,000 for the year ended December 31, 2022. The primary other sources of cash were from borrowings on unsecured bank credit facilities; proceeds from unsecured debt; proceeds from common stock offerings; and net proceeds from sales of real estate investments. The Company distributed $193,936,000 in common stock dividends during 2022. Other primary uses of cash were for repayments on unsecured bank credit facilities, unsecured debt and secured debt; the construction and development of properties; purchases of real estate; capital improvements at various properties; and leasing commissions.
The Company anticipates that its current cash balance, operating cash flows, borrowings under its unsecured bank credit facilities, proceeds from new debt and/or proceeds from the issuance of equity instruments will be adequate for (i) operating and administrative expenses, (ii) normal repair and maintenance expenses at its properties, (iii) debt service obligations, (iv) maintaining compliance with its debt covenants, (v) distributions to stockholders, (vi) capital improvements, (vii) purchases of properties, (viii) development, and (ix) any other normal business activities of the Company, both in the short-term and long-term. The Company expects liquidity sources and needs in future years to be consistent in nature with those for the year ended December 31, 2022.
37
As of December 31, 2022, the Company was contractually obligated to pay the dividend declared in December 2022, which was paid in January 2023. An amount for dividends payable of $55,952,000 was included in Accounts payable and accrued expenses at December 31, 2022, which includes dividends payable on unvested restricted stock of $1,610,000, which are subject to continued service and will be paid upon vesting in future periods.
Total debt at December 31, 2022 and 2021 is detailed below. The Company’s unsecured bank credit facilities and unsecured debt instruments have certain restrictive covenants, such as maintaining debt service coverage and leverage ratios and maintaining insurance coverage, and the Company was in compliance with all of its debt covenants at December 31, 2022 and 2021.
| December 31, | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| (In thousands) | |||||
| Unsecured bank credit facilities - variable rate, carrying amount (1) | $ | 170,000 | 209,210 | ||
| Unamortized debt issuance costs | (1,546) | (2,144) | |||
| Unsecured bank credit facilities, net of debt issuance costs | 168,454 | 207,066 | |||
| Unsecured debt - fixed rate, carrying amount (2) (3) | 1,695,000 | 1,245,000 | |||
| Unamortized debt issuance costs | (3,741) | (2,430) | |||
| Unsecured debt, net of debt issuance costs | 1,691,259 | 1,242,570 | |||
| Secured debt - fixed rate, carrying amount (2) (4) | 2,041 | 2,156 | |||
| Unamortized debt issuance costs | (10) | (14) | |||
| Secured debt, net of debt issuance costs | 2,031 | 2,142 | |||
| Total debt, net of debt issuance costs | $ | 1,861,744 | 1,451,778 |
(1) The Company’s balances under its unsecured bank credit facilities change depending on the Company’s cash needs and, as such, both the principal amounts and the interest rates are subject to variability.
(2) These loans have a fixed interest rate or an effectively fixed interest rate due to interest rate swaps.
(3) As of December 31, 2022, obligations due in less than one year include maturing principal balances of $115,000,000 and interest of $53,414,000; remaining principal balances maturing in greater than one year include $1,580,000,000 and interest of $284,744,000.
(4) As of December 31, 2022, obligations due in less than one year include principal amortization of $119,000 and interest of $76,000; remaining principal maturing in greater than one year includes $1,922,000 and interest of $203,000.
Until June 29, 2021, EastGroup had $350,000,000 and $45,000,000 unsecured bank credit facilities with margins over LIBOR of 100 basis points, facility fees of 20 basis points and maturity dates of July 30, 2022. The Company amended and restated these credit facilities on June 29, 2021, expanding their capacities to $425,000,000 and $50,000,000, respectively, as detailed below.
The Company’s $425,000,000 unsecured bank credit facility is with a group of nine banks and has a maturity date of July 30, 2025. The credit facility contains options for two six-month extensions (at the Company’s election) and a $325,000,000 accordion (with agreement by all parties). The interest rate on each tranche is reset on a monthly basis and as of December 31, 2022, was LIBOR plus 77.5 basis points with an annual facility fee of 15 basis points. As of December 31, 2022, the Company had $170,000,000 of variable rate borrowings on this unsecured bank credit facility with a weighted average interest rate of 5.146%. The Company has a standby letter of credit of $67,000 pledged on this facility.
The Company’s $50,000,000 unsecured bank credit facility has a maturity date of July 30, 2025, or such later date as designated by the bank; the Company also has two six-month extensions available if the extension options in the $425,000,000 facility are exercised. The interest rate is reset on a daily basis and as of December 31, 2022, was LIBOR plus 77.5 basis points with an annual facility fee of 15 basis points. As of December 31, 2022, the interest rate was 5.167% with no outstanding balance.
During the twelve months ended December 31, 2022, EastGroup amended its unsecured bank credit facilities, effective January 2023, to expand the total capacity on its unsecured bank credit facilities from $475,000,000 to $675,000,000 and to replace LIBOR with SOFR as the benchmark interest rate. The maturity date remains July 30, 2025.
38
For both facilities, the margin and facility fee are subject to changes in the Company’s credit ratings. Although the Company’s current credit rating is Baa2, given the strength of the Company’s key credit metrics, initial pricing for the credit facilities is based on the BBB+/Baa1 credit ratings level. This favorable pricing level will be retained provided that the Company’s consolidated leverage ratio, as defined in the applicable agreements, remains less than 32.5%. The facilities also include a sustainability-linked pricing component pursuant to which the applicable interest margin will be reduced by one basis point if the Company meets certain sustainability performance targets.
As market conditions permit, EastGroup issues equity and/or employs fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps, to replace the short-term bank borrowings. The Company believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company. The Company also believes it can obtain debt financing and issue common and/or preferred equity.
For future debt issuances, the Company intends to issue primarily unsecured fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps. The Company may also access the public debt market in the future as a means to raise capital.
In January 2022, the Company and a group of lenders agreed to terms on the private placement of $150,000,000 of senior unsecured notes with a fixed interest rate of 3.03% and a 10-year term. The notes were issued and sold on April 20, 2022 and require interest-only payments. The notes will not be and have not been registered under the Securities Act, and may not be offered or sold in the United States absent registration or an applicable exemption from the registration requirements.
In February 2022, EastGroup repaid a $75,000,000 unsecured term loan at maturity with an effectively fixed interest rate of 3.03%.
In March 2022, the Company closed a $100,000,000 senior unsecured term loan with a 6.5-year term and interest only payments, which bears interest at the annual rate of SOFR plus an applicable margin (1.40% as of December 31, 2022) based on the Company’s senior unsecured long-term debt rating. The Company also entered into an interest rate swap agreement to convert the loan’s SOFR rate component to a fixed interest rate for the entire term of the loan providing a total effectively fixed interest rate of 3.06%.
Also during March 2022, the Company closed on the refinance of a $100,000,000 senior unsecured term loan with five years remaining. The amended term loan provides for interest only payments currently at an interest rate of SOFR plus 95 basis points, based on the Company’s current credit ratings and consolidated leverage ratio, which is a 60 basis point reduction in the credit spread compared to the original term loan. The Company has an interest rate swap agreement which converts the loan’s SOFR rate component to a fixed interest rate for the entire term of the loan, providing a total effectively fixed interest rate of 1.80%.
In June 2022, the Company assumed a $60,000,000 loan in connection with the acquisition of Tulloch Corporation, the owner of an industrial real estate portfolio comprised of 14 operating properties and two parcels of land, which was immediately repaid with no penalty during June 2022.
In August 2022, the Company closed a $125,000,000 senior unsecured term loan with interest only payments, bearing interest at the annual rate of SOFR plus an applicable margin based on the Company’s senior unsecured long-term debt rating and consolidated leverage ratio. The loan has a $75,000,000 tranche with a five-year term and a $50,000,000 tranche with a two-year term. The Company also entered into interest rate swap agreements to convert the loans’ SOFR rate components to fixed interest rates for the entire term of the loans, providing total effectively fixed interest rates of 4.00% and 4.09% on the $75,000,000 and $50,000,000 tranches, respectively. These term loans also include a sustainability-linked pricing component pursuant to which, if the Company meets certain sustainability performance targets, the applicable interest margin will be reduced by one basis point.
In July 2022, the Company and a group of lenders agreed to terms on the private placement of two senior unsecured notes totaling $150,000,000. One note for $75,000,000 has an 11-year term and a fixed interest rate of 4.90% with semi-annual interest-only payments. The other $75,000,000 note has a 12-year term and a fixed interest rate of 4.95% with semi-annual interest-only payments. The notes, dated August 16, 2022, were issued and sold on October 12, 2022. The notes will not be and have not been registered under the Securities Act, and may not be offered or sold in the United States absent registration or an applicable exemption from the registration requirements.
During the year ended December 31, 2022, the Company agreed to terms on a $100,000,000 senior unsecured term loan with interest only payments, bearing interest at the annual rate of SOFR plus an applicable margin based on the Company’s senior
39
unsecured long-term debt rating. The loan closed and funded in January 2023, subsequent to year end, and has a seven-year term. The Company also entered into an interest rate swap agreement to convert the loan’s SOFR rate component to a fixed interest rate for the entire term of the loan, providing a total effectively fixed interest rate of 5.27%.
In July 2017, the Financial Conduct Authority announced it intended to stop compelling banks to submit rates for the calculation of LIBOR after 2021. In March 2021, the ICE Benchmark Administration, the administrator of LIBOR, announced its intention to cease publication of certain LIBOR settings after 2021, while continuing to publish overnight and one-, three-, six-, and twelve-month U.S. dollar LIBOR rates through June 30, 2023. While this announcement extended the transition period to June 2023, the United States Federal Reserve Board and other regulatory bodies concurrently issued guidance encouraging banks and other financial market participants to cease entering into new contracts that use U.S. dollar LIBOR as a reference rate as soon as practicable and in any event no later than December 31, 2021. In the U.S., the AARC, which was convened by the Federal Reserve Board and the Federal Reserve Bank of New York, has recommended that SOFR plus a recommended spread adjustment as its preferred alternative to LIBOR. There are significant differences between LIBOR and SOFR, such as LIBOR being an unsecured lending rate while SOFR is a secured rate, and SOFR is an overnight rate while LIBOR reflects term rates at different maturities.
We expect that all LIBOR settings relevant to us will cease to be published or will no longer be representative after June 30, 2023. As a result, all of the Company’s LIBOR-based borrowings and hedges that extend beyond such date have been amended to modify the index from LIBOR to SOFR. Concurrently, the related swaps were amended to reference SOFR rather than LIBOR. The transition did not have a material impact on our consolidated financial statements. While we expect LIBOR to be available in substantially its current form until June 30, 2023, it is possible that LIBOR will become unavailable prior to that point. This could result, for example, if sufficient banks decline to make submissions to the LIBOR administrator. In that case, the risks associated with the transition to an alternative reference rate will be accelerated and may be magnified.
On December 20, 2019, EastGroup entered into sales agreements (the “December 2019 Sales Agreements”) with each of BNY Mellon Capital Markets, LLC; BofA Securities, Inc.; BTIG, LLC; Jefferies LLC; Raymond James & Associates, Inc.; Regions Securities LLC; and Wells Fargo Securities, LLC in connection with the establishment of a new continuous common equity offering program pursuant to which the Company may sell shares of its common stock with an aggregate gross sales price of up to $750,000,000 from time to time (the “Prior Program”). On July 28, 2021, the Company entered into a sales agreement (together with the December 2019 Sales Agreements, the “Prior Sales Agreements”) with TD Securities (USA) LLC, which is substantially similar to the December 2019 Sales Agreements, and entered into corresponding amendments to the December 2019 Sales Agreements to include TD Securities (USA) LLC as a participating sales agent. Pursuant to these Prior Sales Agreements, the shares could be offered and sold in transactions that are deemed to be “at the market” offerings as defined in Rule 415 of the Securities Act of 1933, as amended. Since its establishment in 2019, the Company sold an aggregate of 2,654,511 shares of common stock under the Prior Program with gross proceeds of $444,533,000.
During the year ended December 31, 2022, EastGroup issued and sold 393,406 shares of common stock under its Prior Program at an average price of $194.17 per share with gross proceeds to the Company of $76,386,000. The Company incurred offering-related costs of $1,011,000 during the year, resulting in net proceeds to the Company of $75,375,000.
On December 16, 2022, EastGroup entered into a sales agreement (the “2022 Sales Agreement”) with each of Robert W. Baird & Co. Incorporated; BNY Mellon Capital Markets, LLC; BofA Securities, Inc.; BTIG, LLC; Jefferies LLC; Raymond James & Associates, Inc.; Regions Securities LLC; Samuel A. Ramirez & Company, Inc.; TD Securities (USA) LLC; and Wells Fargo Securities, LLC in connection with the establishment of a new continuous common equity offering program pursuant to which the Company may sell shares of its common stock with an aggregate gross sales price of up to $750,000,000 from time to time (the “Current Program”). Upon entry into the 2022 Sales Agreement, EastGroup terminated the Prior Program pursuant to the Prior Sales Agreements, and the Current Program replaced the Prior Program. As of February 15, 2023, the Company has not sold any shares of common stock under the Current Program; therefore, under the Current Program, EastGroup may in the future offer and sell shares of its common stock having an aggregate offering price of up to $750,000,000 through the sales agents.
During the year ended December 31, 2022, the Company issued 1,868,809 shares of common stock in the acquisition of operating properties and development land in the gross amount of $303,756,000. The Company incurred issuance-related costs of $74,000.
40
EastGroup’s other material cash requirements from known contractual and other obligations as of December 31, 2022 were as follows:
| Cash Requirements (1) | ||
|---|---|---|
| (In thousands) | ||
| Real estate property obligations (2) | $ | 16,097 |
| Development and value-add obligations (3) | 134,844 | |
| Tenant improvements obligations (4) | 36,580 | |
| Total | $ | 187,521 |
(1)Cash requirement due in less than one year; there were no related long-term cash requirements.
(2)Represents commitments on real estate properties, except for tenant improvement allowance obligations.
(3)Represents commitments on properties in the Company’s development and value-add program, except for tenant improvement allowance obligations.
(4)Represents tenant improvement allowance obligations.
The Company has no material off-balance sheet arrangements that have had or are reasonably likely to have a material current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
41
FY 2021 10-K MD&A
SEC filing source: 0000049600-22-000027.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of results of operations and financial condition should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this Annual Report on Form 10-K.
OVERVIEW
EastGroup’s goal is to maximize shareholder value by being a leading provider in its markets of functional, flexible and quality business distribution space for location-sensitive customers (primarily in the 15,000 to 70,000 square foot range). The Company develops, acquires and operates distribution facilities, the majority of which are clustered around major transportation features in supply-constrained submarkets in major Sunbelt regions. The Company’s core markets are in the states of Florida, Texas, Arizona, California and North Carolina.
The COVID-19 pandemic has not had a materially disruptive effect on EastGroup’s operations, occupancy or rent collections to date. However, EastGroup cannot predict the severity and duration of the economic uncertainty related to the pandemic, and the pandemic’s effect on EastGroup’s customers and on the Company’s business, future financial condition and operating results cannot be predicted with certainty at this time. We have received a limited number of, and may in the future receive additional, rent relief requests from our tenants. As of December 31, 2021, we do not believe that these rent relief requests will have a material impact on our rental revenues. The discussions below, including without limitation with respect to liquidity, are subject to the future effects of the COVID-19 pandemic and the related actions to curb its spread, which continue to evolve.
The Company believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company, and the Company also believes it can issue common and/or preferred equity and obtain debt financing on currently acceptable terms. During 2021, EastGroup issued 1,551,181 shares of common stock through its continuous common equity offering program, providing net proceeds to the Company of $271.2 million. Also during 2021, the Company closed a $50 million senior unsecured term loan with an effective fixed interest rate of 1.55% and the private placement of $125 million of senior unsecured notes with a fixed interest rate of 2.74%. The Company amended and restated its two unsecured bank credit facilities on June 29, 2021, expanding the capacity from $350 million and $45 million to $425 million and $50 million, respectively, and extending the maturity dates from July 30, 2022 to July 30, 2025. EastGroup’s financing and equity issuances are further described in Liquidity and Capital Resources below.
The Company’s primary revenue is rental income. During 2021, EastGroup executed leases on 9,789,000 square feet of operating properties (20.8% of EastGroup’s total square footage of 47,019,000 as of December 31, 2021). For new and renewal leases signed during 2021, average rental rates increased by 31.2% as compared to the former leases on the same spaces.
Property Net Operating Income (“PNOI”) Excluding Income from Lease Terminations from same properties (defined as operating properties owned during the entire current and prior year reporting periods – January 1, 2020 through December 31, 2021), increased 6.8% for 2021 compared to 2020.
EastGroup’s operating portfolio was 98.7% leased at December 31, 2021 compared to 98.0% at December 31, 2020. As of February 15, 2022, the operating portfolio was 98.1% leased and 97.1% occupied. Leases scheduled to expire in 2022 were 13.1% of the operating portfolio on a square foot basis at December 31, 2021, and this percentage was reduced to 10.7% as of February 15, 2022.
The Company generates new sources of leasing revenue through its development and acquisition programs. The Company mitigates risks associated with development through a Board-approved maximum level of land held for development and by adjusting development start dates according to leasing activity.
During 2021, EastGroup acquired 1,806,000 square feet of operating and value-add properties in Dallas, Austin, Phoenix, San Diego, Greenville and Atlanta and 365.8 acres of land in Austin, Houston, Charlotte, Greenville and Atlanta for a total of $320.3 million. The Company began construction of 17 development projects containing 2,806,000 square feet in 12 cities. Also in 2021, the Company transferred 17 development and value-add properties (2,688,000 square feet) in 10 cities from its development and value-add program to real estate properties with costs of $272.3 million at the date of transfer. As of December 31, 2021, EastGroup’s development and value-add program consisted of 21 projects (3,905,000 square feet) located in 14 cities. The projected total cost for the development and value-add projects, which were collectively 49% leased as of February 15, 2022, is $524.7 million, of which $148.1 million remained to be invested as of December 31, 2021.
18
During 2021, EastGroup sold an operating property containing 284,000 square feet, generating gross sales proceeds of $45.1 million. The Company recognized $38.9 million in Gain on sales of real estate investments during 2021.
The Company typically initially funds its development and acquisition programs through its unsecured bank credit facilities, the total capacity of which was increased in June 2021 to $475 million (as discussed below in Liquidity and Capital Resources). As market conditions permit, EastGroup issues equity and/or employs fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps, to replace short-term bank borrowings. Moody's Investors Service has assigned the Company’s issuer rating of Baa2 with a stable outlook. A security rating is not a recommendation to buy, sell or hold securities and may be subject to revision or withdrawal at any time by the assigning rating agency. Each rating should be evaluated independently of any other rating. For future debt issuances, the Company intends to issue primarily unsecured fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps. The Company may also access the public debt market in the future as a means to raise capital.
EastGroup has one reportable segment – industrial properties, consistent with the Company’s manner of internal reporting, measurement of operating results and allocation of the Company’s resources. The Company’s chief decision makers use two primary measures of operating results in making decisions: (1) funds from operations attributable to common stockholders (“FFO”), and (2) property net operating income (“PNOI”).
FFO is computed in accordance with standards established by the National Association of Real Estate Investment Trusts, Inc. (“Nareit”). Nareit’s guidance allows preparers an option as it pertains to whether gains or losses on sale, or impairment charges, on real estate assets incidental to a REIT’s business are excluded from the calculation of FFO. EastGroup has made the election to exclude activity related to such assets that are incidental to our business.
FFO is calculated as net income (loss) attributable to common stockholders computed in accordance with U.S. generally accepted accounting principles (“GAAP”), excluding gains and losses from sales of real estate property (including other assets incidental to the Company’s business) and impairment losses, adjusted for real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. FFO is not considered as an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance, nor is it a measure of the Company’s liquidity or indicative of funds available to provide for the Company’s cash needs, including its ability to make distributions. The Company’s key drivers affecting FFO are changes in PNOI (as discussed below), interest rates, the amount of leverage the Company employs and general and administrative expenses.
PNOI is defined as Income from real estate operations less Expenses from real estate operations (including market-based internal management fee expense) plus the Company’s share of income and property operating expenses from its less-than-wholly-owned real estate investments.
EastGroup sometimes refers to PNOI from Same Properties as “Same PNOI”; the Company also presents Same PNOI Excluding Income from Lease Terminations. Same Properties is defined as operating properties owned during the entire current period and prior year reporting period. Properties developed or acquired are excluded until held in the operating portfolio for both the current and prior year reporting periods. Properties sold during the current or prior year reporting periods are also excluded. For the year ended December 31, 2021, Same Properties includes properties which were included in the operating portfolio for the entire period from January 1, 2020 through December 31, 2021. The Company presents Same PNOI and Same PNOI Excluding Income from Lease Terminations as a property-level supplemental measure of performance used to evaluate the performance of the Company’s investments in real estate assets and its operating results on a same property basis.
FFO and PNOI are supplemental industry reporting measurements used to evaluate the performance of the Company’s investments in real estate assets and its operating results. The Company believes that the exclusion of depreciation and amortization in the calculations of PNOI and FFO provides supplemental indicators of the properties’ performance since real estate values have historically risen or fallen with market conditions. PNOI and FFO as calculated by the Company may not be comparable to similarly titled but differently calculated measures for other real estate investment trusts (“REITs”). Investors should be aware that items excluded from or added back to FFO are significant components in understanding and assessing the Company’s financial performance. These non-GAAP figures should not be considered a substitute for, and should only be considered together with and as a supplement to, the Company’s financial information presented in accordance with GAAP.
19
The following table presents reconciliations of Net Income to PNOI, Same PNOI and Same PNOI Excluding Income from Lease Terminations for the three fiscal years ended December 31, 2021, 2020 and 2019.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||
| (In thousands) | ||||||||
| NET INCOME | $ | 157,638 | 108,391 | 123,340 | ||||
| Gain on sales of real estate investments | (38,859) | (13,145) | (41,068) | |||||
| Gain on sales of non-operating real estate | — | — | (83) | |||||
| Net loss on other | — | — | 884 | |||||
| Interest income | (6) | (101) | (129) | |||||
| Other revenue | (63) | (354) | (574) | |||||
| Indirect leasing costs | 700 | 661 | 411 | |||||
| Depreciation and amortization | 127,099 | 116,359 | 104,724 | |||||
| Company’s share of depreciation from unconsolidated investment | 136 | 137 | 141 | |||||
| Interest expense | 32,945 | 33,927 | 34,463 | |||||
| General and administrative expense | 15,704 | 14,404 | 16,406 | |||||
| Noncontrolling interest in PNOI of consolidated joint ventures | (61) | (171) | (199) | |||||
| PROPERTY NET OPERATING INCOME (“PNOI”) | 295,233 | 260,108 | 238,316 | |||||
| PNOI from 2020 and 2021 acquisitions | (5,111) | (492) | * | |||||
| PNOI from 2020 and 2021 development and value-add properties | (26,970) | (12,552) | * | |||||
| PNOI from 2020 and 2021 operating property dispositions | (1,518) | (2,691) | * | |||||
| Other PNOI | 233 | 256 | * | |||||
| SAME PNOI | 261,867 | 244,629 | * | |||||
| Net lease termination fee income from same properties | (1,411) | (709) | * | |||||
| SAME PNOI EXCLUDING INCOME FROM LEASE TERMINATIONS | $ | 260,456 | 243,920 | * |
* Same property metrics are not applicable to the year ended December 31, 2019, as the same property metrics for 2021 and 2020 are based on operating properties owned during the entire current and prior year reporting periods (January 1, 2020 through December 31, 2021).
PNOI was calculated as follows for the three fiscal years ended December 31, 2021, 2020 and 2019.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||
| (In thousands) | ||||||||
| Income from real estate operations | $ | 409,412 | 362,669 | 330,813 | ||||
| Expenses from real estate operations | (115,078) | (103,368) | (93,274) | |||||
| Noncontrolling interest in PNOI of consolidated joint ventures | (61) | (171) | (199) | |||||
| PNOI from 50% owned unconsolidated investment | 960 | 978 | 976 | |||||
| PROPERTY NET OPERATING INCOME (“PNOI”) | $ | 295,233 | 260,108 | 238,316 |
Income from real estate operations is comprised of rental income, net of reserves for uncollectible rent, expense reimbursement pass-through income and other real estate income including lease termination fees. Expenses from real estate operations is comprised of property taxes, insurance, utilities, repair and maintenance expenses, management fees and other operating costs. Generally, the Company’s most significant operating expenses are property taxes and insurance. Tenant leases may be net leases in which the total operating expenses are recoverable, modified gross leases in which some of the operating expenses are recoverable, or gross leases in which no expenses are recoverable (gross leases represent only a small portion of the Company’s total leases). Increases in property operating expenses are fully recoverable under net leases and recoverable to a high degree under modified gross leases. Modified gross leases often include base year amounts, and expense increases over these amounts are recoverable. The Company’s exposure to property operating expenses is primarily due to vacancies and leases for occupied space that limit the amount of expenses that can be recovered.
20
The following table presents reconciliations of Net Income Attributable to EastGroup Properties, Inc. Common Stockholders to FFO Attributable to Common Stockholders for the three fiscal years ended December 31, 2021, 2020 and 2019.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||
| (In thousands, except per share data) | ||||||||
| NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS | $ | 157,557 | 108,363 | 121,662 | ||||
| Depreciation and amortization | 127,099 | 116,359 | 104,724 | |||||
| Company’s share of depreciation from unconsolidated investment | 136 | 137 | 141 | |||||
| Depreciation and amortization from noncontrolling interest | — | (142) | (186) | |||||
| Gain on sales of real estate investments | (38,859) | (13,145) | (41,068) | |||||
| Gain on sales of non-operating real estate | — | — | (83) | |||||
| Noncontrolling interest in gain on sales of real estate investments of consolidated joint ventures | — | — | 1,671 | |||||
| FUNDS FROM OPERATIONS (“FFO”) ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 245,933 | 211,572 | 186,861 | ||||
| Net income attributable to common stockholders per diluted share | $ | 3.90 | 2.76 | 3.24 | ||||
| Funds from operations (“FFO”) attributable to common stockholders per diluted share | $ | 6.09 | 5.38 | 4.98 | ||||
| Diluted shares for earnings per share and funds from operations | 40,377 | 39,296 | 37,527 |
The Company analyzes the following performance trends in evaluating the revenues and expenses of the Company:
•The change in FFO per share represents the increase or decrease in FFO per share from the current year compared to the prior year. For 2021, FFO was $6.09 per share compared with $5.38 per share for 2020, an increase of 13.2%.
•For the year ended December 31, 2021, PNOI increased by $35,125,000, or 13.5%, compared to 2020. PNOI increased $17,238,000 from same property operations, $14,418,000 from newly developed and value-add properties and $4,619,000 from 2020 and 2021 acquisitions; PNOI decreased $1,173,000 from operating properties sold in 2020 and 2021.
•The change in Same PNOI represents the PNOI increase or decrease for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2020 through December 31, 2021). Same PNOI, excluding income from lease terminations, increased 6.8% for the year ended December 31, 2021, compared to 2020.
•Same property average occupancy represents the average month-end percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2020 through December 31, 2021). Same property average occupancy for the year ended December 31, 2021 was 97.6% compared to 97.0% for 2020.
•Occupancy is the percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage as of the close of the reporting period. Occupancy at December 31, 2021 was 97.4%. Quarter-end occupancy ranged from 96.8% to 97.6% over the previous four quarters ended December 31, 2020 to September 30, 2021.
•Rental rate change represents the rental rate increase or decrease on new and renewal leases compared to the prior leases on the same space. For the year 2021, rental rate increases on new and renewal leases (20.8% of total square footage) averaged 31.2%.
•Lease termination fee income is included in Income from real estate operations. For the year 2021, lease termination fee income was $1,411,000 compared to $709,000 for 2020.
•The Company records reserves for uncollectible rent as reductions to Income from real estate operations; recoveries for uncollectible rent are recorded as additions to Income from real estate operations. The Company recorded net recoveries for uncollectible rent of $475,000 in 2021 compared to net reserves for uncollectible rent of $2,763,000 in 2020. We evaluate the collectability of rents and other receivables for individual leases at each reporting period based on factors including, among others, tenant’s payment history, the financial condition of the tenant, business conditions
21
and trends in the industry in which the tenant operates and economic conditions in the geographic area where the property is located. If evaluation of these factors or others indicates it is not probable we will collect substantially all rent, we recognize an adjustment to rental revenue. If our judgment or estimation regarding probability of collection changes, we may adjust or record additional rental revenue in the period such conclusion is reached. The Company followed its normal process for recording reserves for uncollectible rent during the year ended December 31, 2021 and also evaluated all deferred rent related to the COVID-19 pandemic for collectability.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The Company’s management considers the following accounting policies and estimates to be critical to the reported operations of the Company.
Acquisition and Development of Real Estate Properties
The Financial Accounting Standards Board (“FASB”) Codification provides guidance on how to properly determine the allocation of the purchase price among the individual components of both the tangible and intangible assets based on their respective fair values. Factors considered by management in allocating the cost of the properties acquired include an estimate of carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. The allocation to tangible assets (land, building and improvements) is based upon management’s determination of the value of the property as if it were vacant using discounted cash flow models. Land is valued using comparable land sales specific to the applicable market, provided by a third party. The Company determines whether any financing assumed is above or below market based upon comparison to similar financing terms for similar properties. The cost of the properties acquired may be adjusted based on indebtedness assumed from the seller that is determined to be above or below market rates.
The purchase price is also allocated among the following categories of intangible assets: the above or below market component of in-place leases, the value of in-place leases and the value of customer relationships. The value allocable to the above or below market component of an acquired in-place lease is determined based upon the present value (using a discount rate reflecting the risks associated with the acquired leases) of the difference between (i) the contractual amounts to be paid pursuant to the lease over its remaining term, and (ii) management’s estimate of the amounts that would be paid using current market rents over the remaining term of the lease. The amounts allocated to above and below market lease intangibles are included in Other assets and Other liabilities, respectively, on the Consolidated Balance Sheets and are amortized to rental income over the remaining terms of the respective leases. The total amount of intangible assets is further allocated to in-place lease values and customer relationship values based upon management’s assessment of their respective values. These intangible assets are included in Other assets on the Consolidated Balance Sheets and are amortized over the remaining term of the existing lease, or the anticipated life of the customer relationship, as applicable.
The significance of this accounting policy will fluctuate given the transaction activity during the period.
For properties under development and value-add properties acquired in the development stage, costs associated with development (i.e., land, construction costs, interest expense, property taxes and other costs associated with development) are aggregated into the total capitalized costs of the property. Included in these costs are management’s estimates for the portions of internal costs (primarily personnel costs) deemed related to such development activities. The internal costs are allocated to specific development projects based on development activity.
FINANCIAL CONDITION
EastGroup’s Total Assets were $3,215,336,000 at December 31, 2021, an increase of $494,533,000 from December 31, 2020. Total Liabilities increased $193,591,000 to $1,643,876,000, and Total Equity increased $300,942,000 to $1,571,460,000 during the same period. The following paragraphs explain these changes in greater detail.
Assets
Real Estate Properties
Real estate properties increased $387,214,000 during the year ended December 31, 2021. The increase was primarily due to: (i) the transfer of 17 properties from Development and value-add properties to Real estate properties (as detailed under Development and Value-Add Properties below); (ii) operating property acquisitions; (iii) capital improvements at the Company’s properties; (iv) costs incurred on development and value-add projects subsequent to transfer to Real estate properties discussed below; and (v) right of use assets for the Company’s ground leases. These increases were partially offset
22
by the transfer of costs from Real estate properties to Development and value-add properties and Real estate assets held for sale and an operating property sale discussed below.
During 2021, EastGroup acquired the following operating properties:
| REAL ESTATE PROPERTIES ACQUIRED IN 2021 | Location | Size | Date Acquired | Cost | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Square feet) | (In thousands) | |||||||||
| Southpark Distribution Center 2 | Phoenix, AZ | 79,000 | 06/10/2021 | $ | 9,177 | |||||
| DFW Global Logistics Centre | Dallas, TX | 611,000 | 08/26/2021 | 89,829 | ||||||
| Progress Center 3 | Atlanta, GA | 50,000 | 09/23/2021 | 5,000 | ||||||
| Texas Avenue | Austin, TX | 20,000 | 10/15/2021 | 4,143 | ||||||
| Total operating property acquisitions | 760,000 | $ | 108,149 |
During the year ended December 31, 2021, the Company made capital improvements of $37,895,000 on existing and acquired properties (included in the Capital Expenditures table under Results of Operations). Also, the Company incurred costs of $13,236,000 on development and value-add projects subsequent to transfer to Real estate properties; the Company records these expenditures as development and value-add costs on the Consolidated Statements of Cash Flows.
Also, during the year ended December 31, 2021, EastGroup sold Jetport Commerce Park, an operating property in Tampa totaling 284,000 square feet. The property was sold for $45.1 million and the Company recognized a gain on the sale of $38.9 million.
Development and Value-Add Properties
EastGroup’s investment in Development and value-add properties at December 31, 2021 consisted of properties in lease-up and under construction of $376,611,000 and prospective development (primarily land) of $128,003,000. The Company’s total investment in Development and value-add properties at December 31, 2021 was $504,614,000 compared to $359,588,000 at December 31, 2020. Total capital invested for development and value-add properties during 2021 was $418,855,000, which primarily consisted of costs of $348,478,000 as detailed in the Development and Value-Add Properties Activity table below, $51,082,000 as detailed in the Development and Value-Add Properties Transferred to the Real Estate Properties Portfolio During 2021 table below and costs of $13,236,000 on projects subsequent to transfer to Real estate properties. The capitalized costs incurred on development and value-add projects subsequent to transfer to Real estate properties include capital improvements at the properties and do not include other capitalized costs associated with development (i.e., interest expense, property taxes and internal personnel costs).
EastGroup capitalized internal development costs of $7,713,000 during the year ended December 31, 2021, compared to $6,689,000 during 2020.
During 2021, EastGroup acquired the following value-add properties:
| VALUE-ADD PROPERTIES ACQUIRED IN 2021 | Location | Size | Date Acquired | Cost | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Square feet) | (In thousands) | |||||||||
| Access Point 1 | Greenville, SC | 156,000 | 01/15/2021 | $ | 10,501 | |||||
| Northpoint 200 | Atlanta, GA | 79,000 | 01/21/2021 | 6,516 | ||||||
| Access Point 2 | Greenville, SC | 159,000 | 05/19/2021 | 10,743 | ||||||
| Cherokee 75 Business Center 2 | Atlanta, GA | 105,000 | 06/17/2021 | 8,837 | ||||||
| Siempre Viva Distribution Center 3-6 | San Diego, CA | 547,000 | 12/01/2021 | 134,479 | ||||||
| Total operating property acquisitions | 1,046,000 | $ | 171,076 |
Also during 2021, EastGroup purchased 365.8 acres of development land in Austin, Houston, Charlotte, Greenville and Atlanta for $41,065,000. Costs associated with these acquisitions are included in the Development and Value-Add Properties Activity table. These increases were offset by the transfer of 17 development projects to Real estate properties during 2021 with a total investment of $272,292,000 as of the date of transfer.
23
| DEVELOPMENT AND VALUE-ADD PROPERTIES ACTIVITY | Costs Incurred | Actual or Anticipated Building Conversion Date | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CostsTransferred in 2021 (1) | For theYear Ended12/31/21 | Cumulativeas of12/31/21 | ProjectedTotal Costs (2) | |||||||||||||||
| (In thousands) | ||||||||||||||||||
| LEASE-UP | Building Size (Square feet) | |||||||||||||||||
| Access Point 1, Greenville, SC (3) | 156,000 | $ | — | 12,522 | 12,522 | 13,300 | 01/22 | |||||||||||
| Access Point 2, Greenville, SC (3) | 159,000 | — | 11,631 | 11,631 | 13,100 | 05/22 | ||||||||||||
| Grand Oaks 75 3, Tampa, FL | 136,000 | 2,198 | 7,994 | 10,192 | 12,400 | 07/22 | ||||||||||||
| Horizon West 2 & 3, Orlando, FL | 210,000 | 5,505 | 11,685 | 17,190 | 19,200 | 09/22 | ||||||||||||
| Siempre Viva 3-6, San Diego, CA (3) | 547,000 | — | 132,688 | 132,688 | 135,600 | 12/22 | ||||||||||||
| Total Lease-Up | 1,208,000 | 7,703 | 176,520 | 184,223 | 193,600 | |||||||||||||
| UNDER CONSTRUCTION | ||||||||||||||||||
| Speed Distribution Center, San Diego, CA | 519,000 | 17,758 | (4) | 50,060 | 67,818 | 88,600 | 03/22 | |||||||||||
| SunCoast 12, Fort Myers, FL | 79,000 | 960 | 3,218 | 4,178 | 8,000 | 06/22 | ||||||||||||
| CreekView 9 & 10, Dallas, TX | 145,000 | 4,350 | 6,986 | 11,336 | 17,200 | 07/22 | ||||||||||||
| Steele Creek 8, Charlotte, NC | 72,000 | 1,869 | 859 | 2,728 | 8,400 | 08/22 | ||||||||||||
| Basswood 1 & 2, Fort Worth, TX | 237,000 | — | 10,475 | 15,229 | 22,100 | 02/23 | ||||||||||||
| Gateway 3, Miami, FL | 133,000 | 6,791 | 6,375 | 13,166 | 19,100 | 04/23 | ||||||||||||
| Grand Oaks 75 4, Tampa, FL | 185,000 | 3,313 | 3,065 | 6,378 | 17,900 | 04/23 | ||||||||||||
| Tri-County Crossing 5, San Antonio, TX | 105,000 | 1,328 | 4,272 | 5,600 | 10,300 | 04/23 | ||||||||||||
| Americas Ten 2, El Paso, TX | 168,000 | 2,885 | 6,215 | 9,100 | 14,100 | 05/23 | ||||||||||||
| Grand West Crossing 1, Houston, TX | 121,000 | 3,492 | 5,377 | 8,869 | 15,700 | 05/23 | ||||||||||||
| 45 Crossing, Austin, TX | 177,000 | — | 17,060 | 17,060 | 26,200 | 06/23 | ||||||||||||
| McKinney 3 & 4, Dallas, TX | 212,000 | 5,120 | 5,318 | 10,438 | 26,300 | 06/23 | ||||||||||||
| Ridgeview 3, San Antonio, TX | 88,000 | 1,443 | 4,361 | 5,804 | 10,700 | 06/23 | ||||||||||||
| Tri-County Crossing 6, San Antonio, TX | 124,000 | 1,576 | 2,206 | 3,782 | 9,900 | 06/23 | ||||||||||||
| LakePort 4 & 5, Dallas, TX | 177,000 | 6,668 | 1,270 | 7,938 | 22,400 | 08/23 | ||||||||||||
| I-20 West Business Center, Atlanta, GA | 155,000 | 1,803 | 1,161 | 2,964 | 14,200 | 10/23 | ||||||||||||
| Total Under Construction | 2,697,000 | 59,356 | 128,278 | 192,388 | 331,100 | |||||||||||||
| PROSPECTIVE DEVELOPMENT (PRIMARILY LAND) | Estimated Building Size (Square feet) | |||||||||||||||||
| Ft. Myers, FL | 543,000 | (960) | 1,392 | 8,298 | ||||||||||||||
| Miami, FL | 243,000 | (6,791) | 826 | 14,331 | ||||||||||||||
| Orlando, FL | 1,278,000 | (5,505) | 4,065 | 26,238 | ||||||||||||||
| Tampa, FL | 32,000 | (5,511) | 613 | 825 | ||||||||||||||
| Atlanta, GA | 580,000 | (1,803) | 5,469 | 5,058 | ||||||||||||||
| Jackson, MS | 28,000 | — | — | 706 | ||||||||||||||
| Charlotte, NC | 1,387,000 | (1,869) | 12,648 | 15,104 | ||||||||||||||
| Greenville, SC | 400,000 | — | 1,736 | 1,736 | ||||||||||||||
| Austin, TX | 274,000 | — | 6,431 | 6,431 | ||||||||||||||
| Dallas, TX | 172,000 | (16,138) | 1,658 | 8,398 | ||||||||||||||
| El Paso, TX | — | (2,885) | 298 | — | ||||||||||||||
| Ft. Worth, TX | 652,000 | — | 777 | 15,327 | ||||||||||||||
| Houston, TX | 1,293,000 | (3,492) | 7,567 | 24,833 | ||||||||||||||
| San Antonio, TX | 55,000 | (4,347) | 200 | 718 | ||||||||||||||
| Total Prospective Development | 6,937,000 | (49,301) | 43,680 | 128,003 | ||||||||||||||
| Total Development and Value-Add Properties | 10,842,000 | $ | 17,758 | 348,478 | 504,614 | |||||||||||||
| The Development and Value-Add Properties Activity table is continued on the following page. |
24
| DEVELOPMENT AND VALUE-ADD PROPERTIES TRANSFERRED TO THE REAL ESTATE PROPERTIES PORTFOLIO DURING 2021 | Costs Incurred | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CostsTransferred in 2021 (1) | For theYear Ended12/31/21 | Cumulativeas of12/31/21 | |||||||||||||||
| Building Size (Square feet) | (In thousands) | Building Conversion Date | |||||||||||||||
| Gilbert Crossroads A & B, Phoenix, AZ | 140,000 | $ | — | — | 16,768 | 01/21 | |||||||||||
| CreekView 7 & 8, Dallas, TX | 137,000 | — | 1,099 | 17,658 | 03/21 | ||||||||||||
| Hurricane Shoals 3, Atlanta, GA | 101,000 | — | 124 | 8,935 | 03/21 | ||||||||||||
| Northpoint 200, Atlanta, GA (3) | 79,000 | — | 6,861 | 6,861 | 03/21 | ||||||||||||
| Rancho Distribution Center, Los Angeles, CA (3) | 162,000 | — | — | 27,325 | 03/21 | ||||||||||||
| World Houston 44, Houston, TX | 134,000 | — | 399 | 8,525 | 05/21 | ||||||||||||
| Gateway 4, Miami, FL | 197,000 | — | 641 | 22,688 | 06/21 | ||||||||||||
| Interstate Commons 2, Phoenix, AZ (3) | 142,000 | — | 50 | 12,291 | 06/21 | ||||||||||||
| Settlers Crossing 3 & 4, Austin, TX | 173,000 | — | 2,477 | 19,981 | 06/21 | ||||||||||||
| SunCoast 7, Fort Myers, FL | 77,000 | — | 276 | 7,649 | 06/21 | ||||||||||||
| Tri-County Crossing 3 & 4, San Antonio, TX | 203,000 | — | 1,000 | 15,409 | 06/21 | ||||||||||||
| Cherokee 75 Business Center 2, Atlanta, GA (3) | 105,000 | — | 9,052 | 9,052 | 07/21 | ||||||||||||
| Northwest Crossing 1-3, Houston, TX | 278,000 | — | 1,497 | 23,819 | 09/21 | ||||||||||||
| Ridgeview 1 & 2, San Antonio, TX | 226,000 | — | 2,021 | 19,114 | 10/21 | ||||||||||||
| Gilbert Crossroads C & D, Phoenix, AZ | 178,000 | — | 14,955 | 21,572 | 12/21 | ||||||||||||
| LakePort 1-3, Dallas, TX | 194,000 | — | 3,983 | 23,764 | 12/21 | ||||||||||||
| Steele Creek 10, Charlotte, NC | 162,000 | — | 6,647 | 10,881 | 12/21 | ||||||||||||
| Total Transferred to Real Estate Properties | 2,688,000 | $ | — | 51,082 | 272,292 | (5) |
(1)Represents costs transferred from Prospective Development (primarily land) to Under Construction during the period. Negative amounts represent land inventory costs transferred to Under Construction.
(2)Included in these costs are development obligations of $88.7 million and tenant improvement obligations of $10.3 million on properties under development.
(3)Represents value-add properties acquired by EastGroup.
(4)Represents costs transferred from Real estate properties during the year.
(5)Represents cumulative costs at the date of transfer.
Accumulated Depreciation
Accumulated depreciation on real estate, development and value-add properties increased $80,289,000 during 2021 due primarily to depreciation expense of $104,910,000, offset by the reclassification of one operating property to Real estate assets held for sale and the sale of one operating property totaling 284,000 square feet during 2021.
Real Estate Assets Held for Sale
Real estate assets held for sale increased $5,695,000 during 2021. As of December 31, 2021, the Company owned one operating property, Metro Business Park, that was classified as held for sale on the December 31, 2021 Consolidated Balance Sheet. The property was sold in the first quarter of 2022, and the Company expects to record a gain on the sale in the three months ended March 31, 2022. The Company did not classify any properties as held for sale as of December 31, 2020.
25
Other Assets
Other assets increased $32,641,000 during 2021. A summary of Other assets follows:
| December 31, | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| (In thousands) | |||||
| Leasing costs (principally commissions) | $ | 116,772 | 95,914 | ||
| Accumulated amortization of leasing costs | (42,193) | (38,371) | |||
| Leasing costs (principally commissions), net of accumulated amortization | 74,579 | 57,543 | |||
| Acquired in-place lease intangibles | 31,561 | 28,107 | |||
| Accumulated amortization of acquired in-place lease intangibles | (13,038) | (13,554) | |||
| Acquired in-place lease intangibles, net of accumulated amortization | 18,523 | 14,553 | |||
| Acquired above market lease intangibles | 885 | 1,825 | |||
| Accumulated amortization of acquired above market lease intangibles | (508) | (1,231) | |||
| Acquired above market lease intangibles, net of accumulated amortization | 377 | 594 | |||
| Straight-line rents receivable | 51,970 | 43,079 | |||
| Accounts receivable | 7,133 | 6,064 | |||
| Interest rate swap assets | 2,237 | — | |||
| Right of use assets – Office leases (operating) | 1,984 | 2,131 | |||
| Receivable for common stock offerings | — | 1,942 | |||
| Goodwill | 990 | 990 | |||
| Receivable for tenant improvement cost reimbursements | 7,680 | 192 | |||
| Prepaid expenses and other assets | 16,747 | 22,491 | |||
| Total Other assets | $ | 182,220 | 149,579 |
Liabilities
Unsecured bank credit facilities, net of debt issuance costs increased $82,872,000 during the year ended December 31, 2021, mainly due to borrowings of $625,520,000 and the amortization of debt issuance costs during the period, partially offset by repayments of $541,310,000 and new debt issuance costs incurred during the year. The Company’s credit facilities are described in greater detail below under Liquidity and Capital Resources.
Unsecured debt, net of debt issuance costs increased $134,862,000 during the year ended December 31, 2021, primarily due to the closing of a $50 million senior unsecured term loan in March, closing the private placement of $125 million of senior unsecured notes in June and the amortization of debt issuance costs, partially offset by the repayment of a $40 million term loan in July and new debt issuance costs incurred during the year. The borrowings and repayments on Unsecured debt, net of debt issuance costs are described in greater detail under Liquidity and Capital Resources.
Secured debt, net of debt issuance costs decreased $76,851,000 during the year ended December 31, 2021. The decrease resulted from the repayments of two mortgage loans with principal balances of $40,841,000 and $33,090,000, respectively, regularly scheduled principal payments of $2,989,000 and amortization of premiums on Secured debt, partially offset by the amortization of debt issuance costs during the year.
26
Accounts payable and accrued expenses increased $40,187,000 during 2021. A summary of the Company’s Accounts payable and accrued expenses follows:
| December 31, | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| (In thousands) | |||||
| Property taxes payable | $ | 4,494 | 3,524 | ||
| Development costs payable | 17,529 | 4,004 | |||
| Retainage payable | 10,576 | 2,423 | |||
| Real estate improvements and capitalized leasing costs payable | 5,798 | 5,692 | |||
| Interest payable | 6,547 | 6,537 | |||
| Dividends payable | 46,864 | 32,677 | |||
| Book overdraft (1) | 4,845 | 5,176 | |||
| Other payables and accrued expenses | 13,107 | 9,540 | |||
| Total Accounts payable and accrued expenses | $ | 109,760 | 69,573 |
(1) Represents checks written before the end of the period which have not cleared the bank; therefore, the bank has not yet advanced cash to the Company. When the checks clear the bank, they will be funded through the Company’s working cash line of credit, which is included in the Company’s Unsecured bank credit facilities. See Note 1(p) in the Notes to Consolidated Financial Statements.
Other liabilities increased $12,521,000 during 2021. A summary of the Company’s Other liabilities follows:
| December 31, | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| (In thousands) | |||||
| Security deposits | $ | 28,343 | 22,140 | ||
| Prepaid rent and other deferred income | 16,401 | 14,694 | |||
| Operating lease liabilities — Ground leases | 22,898 | 11,199 | |||
| Operating lease liabilities — Office leases | 2,032 | 2,167 | |||
| Acquired below market lease intangibles | 8,124 | 6,472 | |||
| Accumulated amortization of acquired below-market lease intangibles | (2,707) | (3,621) | |||
| Acquired below market lease intangibles, net of accumulated amortization | 5,417 | 2,851 | |||
| Interest rate swap liabilities | 935 | 10,752 | |||
| Tenant improvement cost liabilities | 2,796 | 364 | |||
| Other liabilities | 3,516 | 5,650 | |||
| Total Other liabilities | $ | 82,338 | 69,817 |
Equity
Additional paid-in capital increased $276,767,000 during the year ended December 31, 2021 primarily due to the issuance of common stock under the Company’s continuous common equity offering program (as discussed below under Liquidity and Capital Resources) and stock-based compensation (as discussed in Note 10 in the Notes to Consolidated Financial Statements). EastGroup issued 1,551,181 shares of common stock under its continuous common equity offering program with net proceeds to the Company of $271,155,000.
During 2021, Distributions in excess of earnings decreased $11,611,000 as a result of Net Income Attributable to EastGroup Properties, Inc. Common Stockholders of $157,557,000 exceeding dividends on common stock of $145,946,000.
Accumulated other comprehensive income (loss) increased $12,054,000 during 2021. The increase resulted from the change in fair value of the Company’s interest rate swaps (cash flow hedges) which are further discussed in Notes 11 and 12 in the Notes to Consolidated Financial Statements.
27
RESULTS OF OPERATIONS
2021 Compared to 2020
Net Income Attributable to EastGroup Properties, Inc. Common Stockholders for the year ended December 31, 2021 was $157,557,000 ($3.91 per basic and $3.90 per diluted share) compared to $108,363,000 ($2.77 per basic and $2.76 per diluted share) for the year ended December 31, 2020. The following paragraphs explain the change:
•PNOI increased by $35,125,000 ($0.87 per diluted share) for 2021 as compared to 2020. PNOI increased $17,238,000 from same property operations, $14,418,000 from newly developed and value-add properties and $4,619,000 from 2020 and 2021 acquisitions; PNOI decreased $1,173,000 from operating properties sold in 2020 and 2021. For the year 2021, lease termination fee income was $1,411,000 compared to $709,000 for 2020. The Company recorded net recoveries for uncollectible rent of $475,000 in 2021 and net reserves for uncollectible rent of $2,763,000 in 2020. Straight-lining of rent increased PNOI by $8,698,000 and $4,888,000 in 2021 and 2020, respectively.
•EastGroup recognized gains on sales of real estate investments of $38,859,000 ($0.96 per diluted share) during 2021 compared to $13,145,000 ($0.33 per diluted share) during 2020.
•Depreciation and amortization expense increased by $10,740,000 ($0.27 per diluted share) during 2021 compared to 2020.
EastGroup entered into 174 leases with certain rent concessions on 5,677,000 square feet during 2021 with total rent concessions of $11,007,000 over the lives of the leases, compared to 179 leases with rent concessions on 4,965,000 square feet with total rent concessions of $7,548,000 over the lives of the leases in 2020.
The Company’s percentage of leased square footage for the operating portfolio was 98.7% at December 31, 2021, compared to 98.0% at December 31, 2020. Occupancy at the end of 2021 for the operating portfolio was 97.4% compared to 97.3% at December 31, 2020.
Same property average occupancy represents the average month-end percentage of leased square footage for which the lease term has commenced as compared to the total leasable square footage for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2020 through December 31, 2021). Same property average occupancy for the year ended December 31, 2021, was 97.6% compared to 97.0% for the year ended December 31, 2020.
The same property average rental rate calculated in accordance with GAAP represents the average annual rental rates of leases in place for the same operating properties owned during the entire current and prior year reporting periods (January 1, 2020 through December 31, 2021). The same property average rental rate was $6.55 per square foot for the year ended December 31, 2021, compared to $6.17 per square foot for the year ended December 31, 2020.
28
Interest Expense decreased $982,000 for the year ended December 31, 2021 compared to the year ended December 31, 2020. The following table presents the components of Interest Expense for 2021 and 2020:
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Increase (Decrease) | ||||||
| (In thousands) | ||||||||
| VARIABLE RATE INTEREST EXPENSE | ||||||||
| Unsecured bank credit facilities interest - variable rate(excluding amortization of facility fees and debt issuance costs) | $ | 962 | 1,620 | (658) | ||||
| Amortization of facility fees - unsecured bank credit facilities | 751 | 790 | (39) | |||||
| Amortization of debt issuance costs - unsecured bank credit facilities | 606 | 561 | 45 | |||||
| Total variable rate interest expense | 2,319 | 2,971 | (652) | |||||
| FIXED RATE INTEREST EXPENSE | ||||||||
| Unsecured debt interest (1) (excluding amortization of debt issuance costs) | 37,443 | 34,536 | 2,907 | |||||
| Secured debt interest (excluding amortization of debt issuance costs) | 1,521 | 5,214 | (3,693) | |||||
| Amortization of debt issuance costs - unsecured debt | 589 | 624 | (35) | |||||
| Amortization of debt issuance costs - secured debt | 101 | 233 | (132) | |||||
| Total fixed rate interest expense | 39,654 | 40,607 | (953) | |||||
| Total interest | 41,973 | 43,578 | (1,605) | |||||
| Less capitalized interest | (9,028) | (9,651) | 623 | |||||
| TOTAL INTEREST EXPENSE | $ | 32,945 | 33,927 | (982) |
(1) Includes interest on the Company’s unsecured debt with fixed interest rates per the debt agreements or effectively fixed interest rates due to interest rate swaps, as discussed in Note 12 in the Notes to Consolidated Financial Statements.
EastGroup’s variable rate interest expense decreased by $652,000 for 2021 as compared to 2020 primarily due to a decrease in the Company’s weighted average variable interest rate on its unsecured bank credit facilities as shown in the following table:
| Years Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | Increase (Decrease) | |||||
| (In thousands, except rates of interest) | |||||||
| Average borrowings on unsecured bank credit facilities - variable rate | $ | 95,629 | 87,095 | 8,534 | |||
| Weighted average variable interest rates (excluding amortization of facility fees and debt issuance costs) | 1.01 | % | 1.86 | % |
The Company’s fixed rate interest expense decreased by $953,000 for 2021 as compared to 2020 as a result of the unsecured debt and secured debt described below.
29
Interest expense from fixed rate unsecured debt increased by $2,907,000 during 2021 as compared to 2020 as a result of the Company’s unsecured debt activity described below. The details of the unsecured debt obtained in 2020 and 2021 are shown in the following table:
| NEW UNSECURED DEBT IN 2020 and 2021 | Effective Interest Rate | Date Obtained | Maturity Date | Amount | |||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||||
| $100 Million Senior Unsecured Term Loan (1) | 2.39% | 03/25/2020 | 03/25/2027 | $ | 100,000 | ||||
| $100 Million Senior Unsecured Notes | 2.61% | 10/14/2020 | 10/14/2030 | 100,000 | |||||
| $75 Million Senior Unsecured Notes | 2.71% | 10/14/2020 | 10/14/2032 | 75,000 | |||||
| $50 Million Senior Unsecured Term Loan (2) | 1.55% | 03/18/2021 | 03/18/2025 | 50,000 | |||||
| $125 Million Senior Unsecured Notes | 2.74% | 06/10/2021 | 06/10/2031 | 125,000 | |||||
| Weighted Average/Total Amount for 2020 and 2021 | 2.50% | $ | 450,000 |
(1) The interest rate on this unsecured term loan is comprised of LIBOR plus 145 basis points subject to a pricing grid for changes in the Company’s coverage ratings. The Company entered into an interest rate swap to convert the loan’s LIBOR rate to a fixed interest rate, providing the Company a weighted average effective interest rate on the term loan of 2.39% as of December 31, 2021. See Note 12 in the Notes to Consolidated Financial Statements for additional information on the interest rate swaps.
(2) The interest rate on this unsecured term loan is comprised of LIBOR plus 100 basis points subject to a pricing grid for changes in the Company’s coverage ratings. The Company entered into an interest rate swap to convert the loan’s LIBOR rate to a fixed interest rate, providing the Company a weighted average effective interest rate on the term loan of 1.55% as of December 31, 2021. See Note 12 in the Notes to Consolidated Financial Statements for additional information on the interest rate swaps.
The increase in interest expense from the new unsecured debt was partially offset by the repayment of the following unsecured loans during 2020 and 2021:
| UNSECURED DEBT REPAID IN 2020 AND 2021 | Interest Rate | Date Repaid | Payoff Amount | ||||
|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||
| $30 Million Senior Unsecured Notes | 3.80% | 08/28/2020 | $ | 30,000 | |||
| $75 Million Senior Unsecured Term Loan | 3.45% | 12/21/2020 | 75,000 | ||||
| $40 Million Senior Unsecured Term Loan | 2.34% | 07/30/2021 | 40,000 | ||||
| Weighted Average/Total Amount for 2020 and 2021 | 3.22% | $ | 145,000 |
The increase in interest expense from unsecured debt was offset by a decrease in secured debt interest expense, which decreased by $3,693,000 in 2021 as compared to 2020 as a result of regularly scheduled principal payments and the payoffs described in the table below. Regularly scheduled principal payments on secured debt were $2,989,000 during 2021 and $8,436,000 in 2020. The details of the secured debt repaid in 2020 and 2021 are shown in the following table:
| SECURED DEBT REPAID IN 2020 AND 2021 | Interest Rate | Date Repaid | Payoff Amount | ||||
|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||
| 40th Avenue Distribution Center, Beltway Crossing Business Park 5, Centennial Park, Executive Airport Distribution Ctr, Interchange Park 1, Ocean View Corporate Center, Wetmore Business Center 5-8 and World Houston Int’l Business Ctr 26, 28, 29 & 30 | 4.39% | 10/07/2020 | $ | 45,871 | |||
| Colorado Crossing Distribution Center, Interstate Warehouse 1-3, Rojas Commerce Park, Steele Creek Commerce Park 1 & 2, Venture Warehouses and World Houston Int’l Business Ctr 3, 4 & 6-9 | 4.75% | 03/08/2021 | 40,841 | ||||
| Arion Business Park 18, Beltway Crossing Business Park 6 & 7, Commerce Park Center 2 & 3, Concord Distribution Center, Interstate Warehouse 5-7, Lakeview Business Center, Ridge Creek Distribution Center 2, Southridge Commerce Park 4 & 5 and World Houston Int’l Business Ctr 32 | 4.09% | 10/07/2021 | 33,090 | ||||
| Weighted Average/Total Amount for 2020 and 2021 | 4.43% | $ | 119,802 |
EastGroup did not obtain any new secured debt during 2020 or 2021.
Interest costs during the period of construction of real estate properties are capitalized and offset against interest expense. Capitalized interest decreased by $623,000 for 2021 as compared to 2020. The decrease is due to changes in development spending and borrowing rates.
30
Depreciation and amortization expense increased $10,740,000 for 2021 compared to 2020 primarily due to the operating properties acquired by the Company during 2020 and 2021 and the properties transferred from Development and value-add properties in 2020 and 2021, partially offset by operating properties sold in 2020 and 2021.
Gain on sales of real estate investments, which includes gains on the sales of operating properties, increased $25,714,000 for 2021 as compared to 2020. The Company’s 2020 and 2021 sales transactions are described below in Real Estate Sold and Held for Sale.
Real Estate Improvements
Real estate improvements for EastGroup’s operating properties for the years ended December 31, 2021 and 2020 were as follows:
| Estimated Useful Life | Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| (In thousands) | |||||||
| Upgrade on Acquisitions | 40 yrs | $ | 1,337 | 298 | |||
| Tenant Improvements: | |||||||
| New Tenants | Lease Life | 13,603 | 11,811 | ||||
| Renewal Tenants | Lease Life | 3,935 | 3,284 | ||||
| Other: | |||||||
| Building Improvements | 5-40 yrs | 8,044 | 4,962 | ||||
| Roofs | 5-15 yrs | 8,007 | 8,529 | ||||
| Parking Lots | 3-5 yrs | 1,570 | 568 | ||||
| Other | 5 yrs | 1,399 | 803 | ||||
| Total Real Estate Improvements (1) | $ | 37,895 | 30,255 |
(1) Reconciliation of Total Real Estate Improvements to Real Estate Improvements on the Consolidated Statements of Cash Flows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| (In thousands) | ||||||
| Total Real Estate Improvements | $ | 37,895 | 30,255 | |||
| Change in Real Estate Property Payables | (26) | (373) | ||||
| Change in Construction in Progress | (1,204) | 3,249 | ||||
| Real Estate Improvements on the Consolidated Statements of Cash Flows | $ | 36,665 | 33,131 |
31
Capitalized Leasing Costs
The Company’s leasing costs (principally commissions) are capitalized and included in Other assets. The costs are amortized over the terms of the associated leases, and the amortization is included in Depreciation and amortization expense. Capitalized leasing costs for the years ended December 31, 2021 and 2020 were as follows:
| Estimated Useful Life | Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| (In thousands) | |||||||
| Development and Value-Add | Lease Life | $ | 12,280 | 5,223 | |||
| New Tenants | Lease Life | 10,990 | 5,732 | ||||
| Renewal Tenants | Lease Life | 10,111 | 7,244 | ||||
| Total Capitalized Leasing Costs (1) | $ | 33,381 | 18,199 | ||||
| Amortization of Leasing Costs | $ | 16,209 | 14,449 |
(1) Reconciliation of Total Capitalized Leasing Costs to Leasing commissions on the Consolidated Statements of Cash Flows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| (In thousands) | ||||||
| Total Capitalized Leasing Costs | $ | 33,381 | 18,199 | |||
| Change in Leasing Commissions Payables | (80) | (683) | ||||
| Leasing Commissions on the Consolidated Statements of Cash Flows | $ | 33,301 | 17,516 |
Real Estate Sold and Held for Sale
The Company considers a real estate property to be held for sale when it meets the criteria established under Accounting Standards Codification (“ASC”) 360, Property, Plant and Equipment, including when it is probable that the property will be sold within a year. Real estate properties held for sale are reported at the lower of the carrying amount or fair value less estimated costs to sell and are not depreciated while they are held for sale. As of December 31, 2021, the Company owned one operating property, Metro Business Park, that was classified as held for sale on the December 31, 2021 Consolidated Balance Sheet. The property was sold in the first quarter of 2022, and the Company expects to record a gain on the sale in the three months ended March 31, 2022. The Company did not classify any properties as held for sale as of December 31, 2020.
In accordance with FASB Accounting Standards Update (“ASU”) 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360), Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, the Company would report a disposal of a component of an entity or a group of components of an entity in discontinued operations if the disposal represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial results when the component or group of components meets the criteria to be classified as held for sale or when the component or group of components is disposed of by sale or other than by sale. In addition, the Company would provide additional disclosures about both discontinued operations and the disposal of an individually significant component of an entity that does not qualify for discontinued operations presentation in the financial statements. EastGroup performs an analysis of properties sold to determine whether the sales qualify for discontinued operations presentation.
The Company does not consider its sales in 2020 and 2021, or the property classified as held for sale as of December 31, 2021, to be disposals of a component of an entity or a group of components of an entity representing a strategic shift that has (or will have) a major effect on the entity’s operations and financial results.
In 2021, EastGroup sold Jetport Commerce Park, an operating property in Tampa with 284,000 square feet. The property was sold for $45.1 million and the Company recognized a gain on the sale of $38.9 million.
In 2020, EastGroup sold the following operating properties: University Business Center 120 in Santa Barbara and Central Green in Houston. The properties (126,000 square feet combined) were sold for $21.0 million and the Company recognized gains on the sales of $13.1 million.
The Company did not sell any land during the years ended December 31, 2021 and 2020.
32
Gains and losses on the sales of operating properties are included in Gain on sales of real estate investments on the Consolidated Statements of Income and Comprehensive Income. See Notes 1(f) and 2 in the Notes to Consolidated Financial Statements for more information related to discontinued operations and gains and losses on sales of real estate investments.
2020 Compared to 2019
A discussion of changes in the Company’s results of operations between 2020 and 2019 has been omitted from this Form 10-K and can be found in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “2020 Compared to 2019” of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
RECENT ACCOUNTING PRONOUNCEMENTS
EastGroup has evaluated all ASUs recently released by the FASB through the date the financial statements were issued and determined that the following ASU applies to the Company.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. During 2020, the Company elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
LIQUIDITY AND CAPITAL RESOURCES
Net cash provided by operating activities was $256,492,000 for the year ended December 31, 2021. The primary other sources of cash were from borrowings on unsecured bank credit facilities; proceeds from unsecured debt; proceeds from common stock offerings; and net proceeds from sales of real estate investments. The Company distributed $131,759,000 in common stock dividends during 2021. Other primary uses of cash were for repayments on unsecured bank credit facilities, unsecured debt and secured debt; the construction and development of properties; purchases of real estate; capital improvements at various properties; and leasing commissions.
The Company anticipates that its current cash balance, operating cash flows, borrowings under its unsecured bank credit facilities, proceeds from new debt and/or proceeds from the issuance of equity instruments will be adequate for (i) operating and administrative expenses, (ii) normal repair and maintenance expenses at its properties, (iii) debt service obligations, (iv) maintaining compliance with its debt covenants, (v) distributions to stockholders, (vi) capital improvements, (vii) purchases of properties, (viii) development, and (ix) any other normal business activities of the Company, both in the short-term and long-term, including after taking into account the effects of the COVID-19 pandemic. The Company expects liquidity sources and needs in future years to be consistent in nature with those for the year ended December 31, 2021.
As of December 31, 2021, the Company was contractually obligated to pay the dividend declared in December 2021, which was paid in January 2022. An amount for dividends payable of $46,864,000 was included in Accounts payable and accrued expenses at December 31, 2021, which includes dividends payable on unvested restricted stock of $1,585,000, which are subject to continued service and will be paid upon vesting in future periods.
33
Total debt at December 31, 2021 and 2020 is detailed below. The Company’s unsecured bank credit facilities and unsecured debt instruments have certain restrictive covenants, such as maintaining debt service coverage and leverage ratios and maintaining insurance coverage, and the Company was in compliance with all of its debt covenants at December 31, 2021 and 2020.
| December 31, | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| (In thousands) | |||||
| Unsecured bank credit facilities - variable rate, carrying amount (1) | $ | 209,210 | 125,000 | ||
| Unamortized debt issuance costs | (2,144) | (806) | |||
| Unsecured bank credit facilities, net of debt issuance costs | 207,066 | 124,194 | |||
| Unsecured debt - fixed rate, carrying amount (2) (3) | 1,245,000 | 1,110,000 | |||
| Unamortized debt issuance costs | (2,430) | (2,292) | |||
| Unsecured debt, net of debt issuance costs | 1,242,570 | 1,107,708 | |||
| Secured debt - fixed rate, carrying amount (2) (4) | 2,156 | 79,096 | |||
| Unamortized debt issuance costs | (14) | (103) | |||
| Secured debt, net of debt issuance costs | 2,142 | 78,993 | |||
| Total debt, net of debt issuance costs | $ | 1,451,778 | 1,310,895 |
(1) The Company’s balances under its unsecured bank credit facilities change depending on the Company’s cash needs and, as such, both the principal amounts and the interest rates are subject to variability.
(2) These loans have a fixed interest rate or an effectively fixed interest rate due to interest rate swaps.
(3) As of December 31, 2021, obligations due in less than one year include maturing principal balances of $75,000,000 and interest of $36,776,000; remaining principal balances maturing in greater than one year include $1,170,000,000 and interest of $179,019,000.
(4) As of December 31, 2021, obligations due in less than one year include principal amortization of $115,000 and interest of $81,000; remaining principal maturing in greater than one year includes $2,041,000 and interest of $278,000.
Until June 29, 2021, EastGroup had $350 million and $45 million unsecured bank credit facilities with margins over LIBOR of 100 basis points, facility fees of 20 basis points and maturity dates of July 30, 2022. The Company amended and restated these credit facilities on June 29, 2021, expanding their capacities to $425 million and $50 million, respectively, as detailed below.
The Company’s $425 million unsecured bank credit facility is with a group of nine banks and has a maturity date of July 30, 2025. The credit facility contains options for two six-month extensions (at the Company’s election) and a $325 million accordion (with agreement by all parties). The interest rate on each tranche is usually reset on a monthly basis and as of December 31, 2021, was LIBOR plus 77.5 basis points with an annual facility fee of 15 basis points. As of December 31, 2021, the Company had $183,000,000 of variable rate borrowings on this unsecured bank credit facility with a weighted average interest rate of 0.875%. The Company has a standby letter of credit of $674,000 pledged on this facility.
The Company’s $50 million unsecured bank credit facility has a maturity date of July 30, 2025, or such later date as designated by the bank; the Company also has two six-month extensions available if the extension options in the $425 million facility are exercised. The interest rate is reset on a daily basis and as of December 31, 2021, was LIBOR plus 77.5 basis points with an annual facility fee of 15 basis points. As of December 31, 2021, the interest rate was 0.876% on a balance of $26,210,000.
For both facilities, the margin and facility fee are subject to changes in the Company’s credit ratings. Although the Company’s current credit rating is Baa2, given the strength of the Company’s key credit metrics, initial pricing for the credit facilities is based on the BBB+/Baa1 credit ratings level. This favorable pricing level will be retained provided that the Company’s consolidated leverage ratio, as defined in the applicable agreements, remains less than 32.5%. The facilities also include a sustainability-linked pricing component pursuant to which the applicable interest margin will be reduced by one basis point if the Company meets certain sustainability performance targets.
As market conditions permit, EastGroup issues equity and/or employs fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps, to replace the short-term bank borrowings. The Company believes its current operating cash flow and unsecured bank credit facilities provide the capacity to fund the operations of the Company. The Company also believes it can obtain debt financing and issue common and/or preferred equity.
34
For future debt issuances, the Company intends to issue primarily unsecured fixed rate debt, including variable rate debt that has been swapped to an effectively fixed rate through the use of interest rate swaps. The Company may also access the public debt market in the future as a means to raise capital.
In March 2021, the Company closed a $50 million senior unsecured term loan with a four-year term and interest only payments, which bears interest at the annual rate of LIBOR plus an applicable margin (1.00% as of each of December 31, 2021 and February 15, 2022) based on the Company’s senior unsecured long-term debt rating. The Company also entered into an interest rate swap agreement to convert the loan’s LIBOR rate component to a fixed interest rate for the entire term of the loan providing a total effective fixed interest rate of 1.55%.
Also in March 2021, EastGroup repaid (with no penalty) a mortgage loan with a balance of $40.8 million, an interest rate of 4.75% and an original maturity date of June 5, 2021.
In June 2021, the Company closed on the private placement of $125 million of senior unsecured notes with a fixed interest rate of 2.74% and a 10-year term. The notes, dated April 8, 2021, were issued and sold on June 10, 2021 and require interest-only payments. The notes will not be and have not been registered under the Securities Act of 1933, as amended, and may not be offered or sold in the United States absent registration or an applicable exemption from the registration requirements.
In July 2021, the Company repaid a maturing $40 million senior unsecured term loan with an effective interest rate of 2.34%.
In September 2021, the Company closed on the refinance of a $100 million senior unsecured term loan with five years remaining. The amended term loan provides for interest only payments currently at an interest rate of LIBOR plus 85 basis points, based on the Company’s current credit ratings and consolidated leverage ratio, which is a 65 basis point reduction in the credit spread compared to the original term loan. The Company has an interest rate swap agreement which converts the loan’s LIBOR rate component to a fixed interest rate for the entire term of the loan, providing a total effective fixed interest rate of 2.10%. The term loan also includes a sustainability-linked pricing component pursuant to which, if the Company meets certain sustainability performance targets, the applicable interest margin will be reduced by one basis point.
In October 2021, the Company repaid (with no penalty) a mortgage loan with a balance of $33.1 million, an interest rate of 4.09% and an original maturity date of January 5, 2022.
In July 2017, the Financial Conduct Authority (“FCA”) announced it intended to stop compelling banks to submit rates for the calculation of LIBOR after 2021. In March 2021, the ICE Benchmark Administration, the administrator of LIBOR, announced its intention to cease publication of certain LIBOR settings after 2021, while continuing to publish overnight and one-, three-, six-, and twelve-month U.S. dollar LIBOR rates through June 30, 2023. While this announcement extended the transition period to June 2023, the United States Federal Reserve Board and other regulatory bodies concurrently issued guidance encouraging banks and other financial market participants to cease entering into new contracts that use U.S. dollar LIBOR as a reference rate as soon as practicable and in any event no later than December 31, 2021. In the U.S., the AARC, which was convened by the Federal Reserve Board and the Federal Reserve Bank of New York, has recommended that SOFR plus a recommended spread adjustment as its preferred alternative to USD-LIBOR. There are significant differences between LIBOR and SOFR, such as LIBOR being an unsecured lending rate while SOFR is a secured rate, and SOFR is an overnight rate while LIBOR reflects term rates at different maturities.
We expect that all LIBOR settings relevant to us will cease to be published or will no longer be representative after June 30, 2023. As a result, any of our LIBOR-based borrowings that extend beyond such date will need to be converted to a replacement rate. Certain risks may arise in connection with transitioning contracts to SOFR or any other alternative variable rate, including any resulting value transfer that may occur. The value of loans, securities, or derivative instruments tied to LIBOR could also be impacted. The Company’s unsecured bank credit facilities, senior unsecured term loans and interest rate swap contracts are indexed to LIBOR and include provisions for a replacement rate which we believe will be substantially equivalent to the all-in LIBOR-based interest rate in effect prior to its replacement. Therefore, the Company believes the transition will not have a material impact on our consolidated financial statements. The Company is continuously monitoring and evaluating the related risks, which include interest on loans and amounts received and paid on derivative instruments. These risks arise in connection with transitioning contracts to a new alternative rate, including any resulting value transfer that may occur. The value of loans or derivative instruments tied to LIBOR could also be impacted if LIBOR is limited or discontinued as interest rates may be adversely affected. While we expect LIBOR to be available in substantially its current form until June 30, 2023, it is possible that LIBOR will become unavailable prior to that point. This could result, for example, if sufficient banks decline to make submissions to the LIBOR administrator. In that case, the risks associated with the transition to an alternative reference rate will be accelerated and magnified.
35
On December 20, 2019, EastGroup entered into sales agreements (the “December 2019 Sales Agreements”) with each of BNY Mellon Capital Markets, LLC; BofA Securities, Inc.; BTIG, LLC; Jefferies LLC; Raymond James & Associates, Inc.; Regions Securities LLC; and Wells Fargo Securities, LLC in connection with the establishment of a new continuous common equity offering program pursuant to which the Company may sell shares of its common stock with an aggregate gross sales price of up to $750,000,000 from time to time. On July 28, 2021, the Company entered into a sales agreement (together with the December 2019 Sales Agreements, the “Sales Agreements”) with TD Securities (USA) LLC, which is substantially similar to the December 2019 Sales Agreements, and entered into corresponding amendments to the December 2019 Sales Agreements to include TD Securities (USA) LLC as a participating sales agent. Pursuant to the Sales Agreements, the shares may be offered and sold in transactions that are deemed to be “at the market” offerings as defined in Rule 415 of the Securities Act of 1933, as amended. As of February 16, 2022, the Company has sold an aggregate of 2,261,105 shares of common stock with gross proceeds of $368,147,000 under the Sales Agreements, and EastGroup may offer and sell additional shares of its common stock with an aggregate gross sales price of up to $381,853,000 through the sales agents.
During the year ended December 31, 2021, EastGroup issued and sold 1,551,181 shares of common stock under its continuous common equity offering program at an average price of $176.77 per share with gross proceeds to the Company of $274,209,000. The Company incurred offering-related costs of $3,054,000 during the year, resulting in net proceeds to the Company of $271,155,000.
EastGroup’s other material cash requirements from known contractual and other obligations as of December 31, 2021 were as follows:
| Cash Requirements (1) | ||
|---|---|---|
| Real estate property obligations (2) | $ | 10,520 |
| Development and value-add obligations (3) | 88,686 | |
| Tenant improvements (4) | 27,880 | |
| Total | $ | 127,086 |
(1)Cash requirement due in less than one year; there were no related long-term cash requirements.
(2)Represents commitments on real estate properties, except for tenant improvement allowance obligations.
(3)Represents commitments on properties in the Company’s development and value-add program, except for tenant improvement allowance obligations.
(4)Represents tenant improvement allowance obligations.
The Company has no material off-balance sheet arrangements that have had or are reasonably likely to have a material current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
36