Fourth Quarter 2024 Highlights
- Net Income Attributable to Common Stockholders of
$1.16 Per Diluted Share for Fourth
Quarter 2024 Compared to $1.35 Per
Diluted Share for Fourth Quarter 2023 (Gains on Sales of Real
Estate Investments Were $13 Million,
or $0.28 Per Diluted Share, in Fourth
Quarter 2023; There Were No Sales in Fourth Quarter 2024)
- Funds from Operations ("FFO") Excluding Gain on Involuntary
Conversion and Business Interruption Claims of $2.15 Per Diluted Share for Fourth Quarter 2024
Compared to $2.03 Per Diluted Share
for Fourth Quarter 2023, an Increase of 5.9%
- Same Property Net Operating Income for the Same Property
Pool Excluding Income From Lease Terminations Increased 3.6% on a
Straight-Line Basis and 3.4% on a Cash Basis for Fourth Quarter
2024 Compared to the Same Period in 2023
- Operating Portfolio was 97.1% Leased and 96.1% Occupied as
of December 31, 2024; Average
Occupancy of Operating Portfolio was 95.8% for Fourth Quarter 2024
as Compared to 98.1% for Fourth Quarter 2023
- Rental Rates on New and Renewal Leases Increased an Average
of 46.6% on a Straight-Line Basis
- Acquired Three Operating Properties Containing 1,790,000
Square Feet and 26.8 Acres of Development Land for Approximately
$257 Million
- Started Construction of Five Development Projects Totaling
802,000 Square Feet with Projected Total Costs of Approximately
$125 Million
- Transferred One Development Project Containing 357,000
Square Feet to the Operating Portfolio
Full Year 2024 Highlights
- Net Income Attributable to Common Stockholders of
$4.66 Per Diluted Share for 2024
Compared to $4.42 Per Diluted Share
for 2023 (Gains on Sales of Real Estate Investments Were
$9 Million, or $0.18 Per Diluted Share, in 2024 Compared to
$18 Million, or $0.40 Per Diluted Share, in 2023)
- FFO Excluding Gain on Involuntary Conversion and Business
Interruption Claims of $8.31 Per
Diluted Share for 2024 Compared to $7.70 Per Diluted Share for 2023, an Increase of
7.9%
- Same Property Net Operating Income for the Same Property
Pool Excluding Income From Lease Terminations Increased 4.8% on a
Straight-Line Basis and 5.6% on a Cash Basis for 2024 Compared to
2023
- Average Occupancy of Operating Portfolio was 96.8% for 2024
as Compared to 98.0% for 2023
- Rental Rates on New and Renewal Leases Increased an Average
of 53.0% on a Straight-Line Basis
- Acquired Six Operating Properties Containing 2,474,000
Square Feet and 61.1 Acres of Development Land for Approximately
$404 Million
- Started Construction of 10 Development Projects Totaling
1,585,000 Square Feet with Projected Total Costs of Approximately
$230 Million
- Transferred Seven Development Projects Containing 1,519,000
Square Feet to the Operating Portfolio
JACKSON,
Miss., Feb. 6, 2025 /PRNewswire/ -- EastGroup
Properties, Inc. (NYSE: EGP) (the "Company", "we", "us" or
"EastGroup") announced today the results of its operations for the
three and twelve months ended December 31,
2024.
![EastGroup Properties, Inc. logo. (PRNewsfoto/EastGroup Properties, Inc.) EastGroup Properties, Inc. logo. (PRNewsfoto/EastGroup Properties, Inc.)](https://mma.prnewswire.com/media/2045746/EastGroup_Properties_v4_Logo.jpg)
Commenting on EastGroup's performance, Marshall Loeb, CEO, stated, "Our consistent,
positive performance continues as evidenced by FFO per share
excluding gain on involuntary conversion and business interruption
claims rising 5.9% for the quarter and 7.9% for the year. The
industrial market remains resilient as supported by our Company's
record amount of square footage leased last quarter. Further, the
operating landscape is improving with a materially shrinking
industrial supply pipeline, while customer demand is showing early
signs of recovery. In addition to our operational progress, we made
strides to strengthen our balance sheet during the year. Long term,
I remain bullish on the continuing external secular trends which
benefit our shallow bay, last mile Sunbelt market portfolio."
EARNINGS PER SHARE
Three Months Ended December 31,
2024
On a diluted per share basis, earnings per
common share ("EPS") were $1.16 for
the three months ended December 31, 2024, compared to
$1.35 for the same period of 2023.
The decrease in EPS was primarily due to the following:
- EastGroup recognized gains on sales of real estate investments
of $13,156,000 ($0.28 per share) during the three months ended
December 31, 2023. There were no
sales during the three months ended December
31, 2024.
- Depreciation and amortization expense was $49,662,000 ($0.99
per diluted share) for the three months ended December 31, 2024, as compared to $45,248,000 ($0.96
per diluted share) for the same period of 2023.
- Weighted average shares increased by 3,359,000 on a diluted
basis during the three months ended December
31, 2024, as compared to the same period of 2023.
The decrease in EPS was partially offset by the following:
- The Company's property net operating income ("PNOI") was
$120,867,000 ($2.40 per diluted share) for the three months
ended December 31, 2024, as compared
to $109,952,000 ($2.34 per diluted share) for the same period of
2023.
- Interest expense was $9,192,000
($0.18 per diluted share) for the
three months ended December 31, 2024,
as compared to $11,108,000
($0.24 per diluted share) for the
same period of 2023.
Twelve Months Ended December 31,
2024
Diluted EPS for the twelve months ended
December 31, 2024 was $4.66
compared to $4.42 for the same period
of 2023. The increase in EPS was primarily due to the
following:
- PNOI was $464,995,000
($9.51 per diluted share) for the
twelve months ended December 31,
2024, as compared to $413,321,000 ($9.12
per diluted share) for the same period of 2023.
- Interest expense was $38,956,000
($0.80 per diluted share) for the
twelve months ended December 31,
2024, as compared to to $47,996,000 ($1.06
per diluted share) for the same period of 2023.
The increase in EPS was partially offset by the following:
- Depreciation and amortization expense was $189,411,000 ($3.87
per diluted share) for the twelve months ended December 31, 2024, as compared to $171,078,000 ($3.77
per diluted share) for the same period of 2023.
- EastGroup recognized gains on sales of real estate investments
of $8,751,000 ($0.18 per share) during the twelve months ended
December 31, 2024, compared to
$17,965,000 ($0.40 per share) during the twelve months ended
December 31, 2023.
- Weighted average shares increased by 3,580,000 on a diluted
basis during the twelve months ended December 31, 2024, as compared to the same period
of 2023.
FUNDS FROM OPERATIONS AND PROPERTY NET OPERATING
INCOME
Three Months Ended December 31,
2024
For the three months ended December 31,
2024, funds from operations attributable to common stockholders
("FFO") were $2.15 per diluted share
compared to $2.03 per diluted share
during the same period of 2023, an increase of 5.9%.
PNOI increased by $10,915,000, or
9.9%, during the three months ended December 31, 2024,
compared to the same period of 2023. PNOI increased $4,816,000 from 2023 and 2024 acquisitions,
$3,555,000 from newly developed and
value-add properties, and $3,396,000
from same property operations (based on the same property pool),
and decreased $686,000 from operating
properties sold in 2023 and 2024.
Same PNOI Excluding Income from Lease Terminations increased
3.6% on a straight-line basis for the three months ended
December 31, 2024, compared to the same period of 2023; on a
cash basis (excluding straight-line rent adjustments and
amortization of above/below market rent intangibles), Same PNOI
increased 3.4%.
On a straight-line basis, rental rates on new and renewal leases
(representing 4.7% of our total square footage) increased an
average of 46.6% during the three months ended December 31,
2024.
Twelve Months Ended December 31,
2024
FFO for the twelve months ended
December 31, 2024, was $8.35 per
diluted share compared to $7.79 per
diluted share during the same period of 2023, an increase of
7.2%.
FFO Excluding Gain on Involuntary Conversion and Business
Interruption Claims was $8.31 per
diluted share for the twelve months ended December 31, 2024,
compared to $7.70 per diluted share
for the same period of 2023, an increase of 7.9%.
PNOI increased by $51,674,000, or
12.5%, during the twelve months ended December 31, 2024,
compared to the same period of 2023. PNOI increased $20,089,000 from same property operations (based
on the same property pool), $18,354,000 from newly developed and value-add
properties, and $15,915,000 from 2023
and 2024 acquisitions, and decreased $2,642,000 from operating properties sold in 2023
and 2024.
Same PNOI Excluding Income from Lease Terminations increased
4.8% on a straight-line basis for the twelve months ended
December 31, 2024, compared to the same period of 2023; on a
cash basis (excluding straight-line rent adjustments and
amortization of above/below market rent intangibles), Same PNOI
increased 5.6%.
On a straight-line basis, rental rates on new and renewal leases
(representing 15.9% of our total square footage) increased an
average of 53.0% during the twelve months ended December 31,
2024.
The same property pool for the three and twelve months ended
December 31, 2024 includes properties which were included in
the operating portfolio for the entire period from January 1, 2023 through December 31, 2024;
this pool is comprised of properties containing 51,668,000 square
feet.
FFO, FFO Excluding Gain on Involuntary Conversion and Business
Interruption Claims, PNOI and Same PNOI are non-GAAP financial
measures, which are defined
under Definitions later in this
release. Reconciliations of Net Income to PNOI and Same
PNOI, and Net Income Attributable to EastGroup Properties, Inc.
Common Stockholders to FFO and FFO Excluding Gain on Involuntary
Conversion and Business Interruption Claims are presented in the
attached schedule "Reconciliations of GAAP to Non-GAAP
Measures."
ACQUISITIONS AND DISPOSITIONS
As previously announced, during the three months ended
December 31, 2024, EastGroup acquired
three operating properties containing 1,790,000 square feet for
approximately $246,426,000.
In November, the Company acquired three business distribution
buildings, known as Riverpoint Industrial Park, totaling 779,000
square feet, in Atlanta for
approximately $87,576,000. This
property, which was developed in 2020, is 100% leased to six
tenants, and increased the Company's ownership in Atlanta to approximately 2,246,000 square
feet.
Also in November, EastGroup acquired DFW Global Logistics Centre
5-8, four multi-tenant business distribution buildings totaling
492,000 square feet, for approximately $75,852,000. These buildings are located near the
Dallas-Fort Worth Airport and are currently 100% leased to 13
tenants.
In December, the Company acquired Akimel Gateway, which contains
four business distribution buildings totaling 519,000 square feet
in Southeast Phoenix, for
approximately $82,998,000. This
property was developed in 2022 and is 100% leased to four
tenants.
EastGroup also acquired 26.8 acres of development land in the
Nashville market for approximately
$10,460,000 during the fourth
quarter. The site, known as Station 24 Commerce Center Land, is
expected to accommodate the future development of four buildings
totaling approximately 350,000 square feet.
In aggregate, during the twelve months ended December 31, 2024, EastGroup acquired 2,474,000
square feet of operating properties for $390,011,000 and 61.1 acres of development land
for $13,762,000.
For the twelve months ended December 31, 2024, the Company
sold a portfolio of properties in the Jackson, MS market totaling 159,000 square
feet, for $14,050,000. The sale
generated a gain of $8,751,000, which
is included in Gain on sales of real estate
investments; the gain is excluded from FFO. During the twelve
months ended December 31, 2024,
EastGroup also sold two land parcels, containing 5.4 acres, for
$4,261,000. The land sales generated
gains of $362,000, which are not
included in FFO.
DEVELOPMENT AND VALUE-ADD PROPERTIES
During the fourth quarter of 2024, EastGroup began construction
of five new development projects in four markets, which are
expected to contain a total of 802,000 square feet and have
projected total costs of $124,700,000.
The development projects started during 2024 are detailed in the
table below:
|
Development Projects
Started in 2024
|
|
Location
|
|
Size
|
|
Anticipated
Conversion
Date
|
|
Projected Total
Costs
|
|
|
|
|
|
(Square
feet)
|
|
|
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Horizon West
5
|
|
Orlando, FL
|
|
85,000
|
|
|
12/2025
|
|
$
|
12,800
|
|
|
Northeast Trade Center
1
|
|
San Antonio,
TX
|
|
264,000
|
|
|
04/2025
|
|
32,100
|
|
Crossroads 1
|
|
Tampa, FL
|
|
124,000
|
|
|
06/2025
|
|
20,000
|
|
Texas Avenue 1 &
2
|
|
Austin, TX
|
|
129,000
|
|
|
05/2026
|
|
22,500
|
|
World Houston
46
|
|
Houston, TX
|
|
181,000
|
|
|
06/2026
|
|
17,900
|
|
Crossroads 2
|
|
Tampa, FL
|
|
203,000
|
|
|
07/2026
|
|
32,300
|
|
Grand West Crossing
2
|
|
Houston, TX
|
|
97,000
|
|
|
08/2026
|
|
12,900
|
|
Hillside 2
|
|
Greenville,
SC
|
|
141,000
|
|
|
10/2026
|
|
15,300
|
|
Gateway Interchange A
& B
|
|
Phoenix, AZ
|
|
137,000
|
|
|
01/2027
|
|
26,200
|
|
Gateway Interchange F
& G
|
|
Phoenix, AZ
|
|
224,000
|
|
|
01/2027
|
|
38,000
|
|
Total
Development Projects Started
|
|
|
|
1,585,000
|
|
|
|
|
$
|
230,000
|
|
|
At December 31, 2024, EastGroup's development and value-add
program consisted of 21 projects (4,143,000 square feet) in 14
markets. The projects, which were collectively 22% leased as of
February 5, 2025, have a projected total cost of $608,700,000, of which $184,632,000 remained to be funded as of
December 31, 2024.
During the fourth quarter of 2024, EastGroup transferred one
project, known as Horizon West 10, to the operating portfolio. The
Company transfers projects to the portfolio at the earlier of 90%
occupancy or one year after completion. The project, which is
located in Orlando, contains
357,000 square feet and is 100% leased as of February 5,
2025.
The development projects transferred to the operating portfolio
during 2024 are detailed in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development and
Value-Add Properties
Transferred to the Operating Portfolio in 2024
|
|
Location
|
|
Size
|
|
Conversion
Date
|
|
Cumulative Cost
as
of 12/31/24
|
|
Percent Leased
as of 2/5/25
|
|
|
|
|
(Square
feet)
|
|
|
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gateway 2
|
|
Miami, FL
|
|
133,000
|
|
02/2024
|
|
$
|
22,426
|
|
100 %
|
Hillside 1
|
|
Greenville,
SC
|
|
122,000
|
|
04/2024
|
|
13,184
|
|
100 %
|
McKinney 1 &
2
|
|
Dallas, TX
|
|
172,000
|
|
06/2024
|
|
27,522
|
|
100 %
|
MCO Logistics
Center
|
|
Orlando, FL
|
|
167,000
|
|
07/2024
|
|
24,712
|
|
100 %
|
Stonefield 35
1-3
|
|
Austin, TX
|
|
276,000
|
|
08/2024
|
|
36,997
|
|
56 %
|
Springwood 1 &
2
|
|
Houston, TX
|
|
292,000
|
|
09/2024
|
|
34,837
|
|
93 %
|
Horizon West
10
|
|
Orlando, FL
|
|
357,000
|
|
10/2024
|
|
42,370
|
|
100 %
|
Total
Projects Transferred
|
|
|
|
1,519,000
|
|
|
|
$
|
202,048
|
|
91 %
|
|
|
|
|
|
|
|
|
|
|
|
Projected Stabilized
Yield(1)
|
|
7.8 %
|
|
|
|
|
|
|
|
|
|
(1)
Weighted average yield based on projected stabilized annual
property net operating income on a straight-line basis at 100%
occupancy divided by projected total costs.
|
DIVIDENDS
EastGroup declared a cash dividend of
$1.40 per share of common stock in
the fourth quarter of 2024. The fourth quarter dividend, which was
paid on January 15, 2025, was the
Company's 180th consecutive quarterly cash distribution to
shareholders. The Company has increased or maintained its dividend
for 32 consecutive years and has increased it 29 years over that
period, including increases in each of the last 13 years. The
annualized dividend rate of $5.60 per
share represents a dividend yield of 3.3% based on the closing
stock price of $172.00 on
February 5, 2025.
FINANCIAL STRENGTH AND FLEXIBILITY
EastGroup continues to maintain a strong and flexible balance
sheet. Debt-to-total market capitalization was 15.4% at
December 31, 2024. The Company's interest and fixed
charge coverage ratio was 12.77x and 11.48x for the three and
twelve months ended December 31, 2024, respectively. The
Company's ratio of debt to earnings before interest, taxes,
depreciation and amortization for real estate ("EBITDAre") was
3.20x and 3.36x for the three and twelve months ended
December 31, 2024, respectively. EBITDAre and the Company's
interest and fixed charge coverage ratio are non-GAAP financial
measures defined under Definitions later in this
release. Refer to the schedule "Reconciliations of GAAP to Non-GAAP
Measures" attached for the calculation of the Company's interest
and fixed charge coverage ratio, the debt to EBITDAre ratio, and
the reconciliation of Net Income to EBITDAre.
In December, EastGroup repaid two senior unsecured notes
totaling $120,000,000 at maturity
with a weighted average fixed interest rate of 3.47%. For the
twelve months ended December 31, 2024, the Company repaid
maturing debt totaling $170,000,000
with a weighted average effectively fixed interest rate of
3.65%.
The Company did not enter into any new secured or unsecured debt
agreements during the three and twelve months ended
December 31, 2024. The Company also had minimal draws on its
unsecured credit facilities, with a weighted average balance of
$715,000 and $1,776,000 for the three and twelve months ended
December 31, 2024, and no borrowings
on the facilities as of December 31,
2024.
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.
During the fourth quarter, EastGroup sold 914,780 shares of
common stock directly through its sales agents under its continuous
common equity offering program at a weighted average price of
$174.23 per share, providing
aggregate net proceeds to the Company of approximately $157,787,000. During the twelve months ended
December 31, 2024, the Company sold 1,373,459 shares of common
stock directly through its sales agents under its continuous common
equity offering program at a weighted average price of $174.30 per share, providing aggregate net
proceeds to the Company of approximately $236,996,000.
During the fourth quarter, EastGroup settled outstanding forward
equity sale agreements that were previously entered into under its
continuous common equity offering program by issuing 1,704,863
shares of common stock in exchange for net proceeds of
approximately $305,517,000.
Subsequent to quarter-end, the Company settled additional
outstanding forward equity sale agreements by issuing 214,138
shares of common stock in exchange for approximate net proceeds of
$37,005,000.
During the three months ended December 31, 2024, the
Company entered into forward equity sale agreements with respect to
690,953 shares of common stock with an initial weighted average
forward price of $175.05 per share
and approximate gross sales proceeds of $120,954,000 based on the initial forward price.
The Company did not receive any proceeds from the sale of common
shares by the forward purchasers at the time it entered into
forward equity sale agreements. As of February 5, 2025,
EastGroup had 171,115 shares of common stock available for
settlement prior to the expiration of the applicable settlement
period in November 2025, for
approximate net proceeds of $29,688,000, based on a weighted average forward
price of $173.50 per share.
OUTLOOK FOR 2025
We estimate EPS for 2025 to be in the range of $4.71 to $4.91 and
FFO per share attributable to common stockholders for 2025 to be in
the range of $8.80 to $9.00. The table below reconciles projected net
income attributable to common stockholders to projected FFO. The
Company is providing a projection of estimated net income
attributable to common stockholders solely to satisfy the
disclosure requirements of the U.S. Securities and Exchange
Commission.
EastGroup's projections are based on management's current
beliefs and assumptions about our business, the industry and the
markets in which we operate; there are known and unknown risks and
uncertainties associated with these projections. We assume no
obligation to update publicly any forward-looking statements,
including our Outlook for 2025, whether as a result of new
information, future events or otherwise. Please refer to the
"Forward-Looking Statements" disclosures included in this earnings
release and "Risk Factors" disclosed in our annual and quarterly
reports filed with the Securities and Exchange Commission for more
information.
The following table presents the guidance range for
2025:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Low
Range
|
|
High
Range
|
|
|
Q1
2025
|
|
Y/E
2025
|
|
Q1
2025
|
|
Y/E
2025
|
|
|
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
Net income attributable
to common stockholders
|
|
$
|
55,378
|
|
|
248,094
|
|
|
59,544
|
|
|
258,632
|
|
Depreciation and
amortization
|
|
51,353
|
|
|
215,768
|
|
|
51,353
|
|
|
215,768
|
|
Funds from operations
attributable to common stockholders*
|
|
$
|
106,731
|
|
|
463,862
|
|
|
110,897
|
|
|
474,400
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding - Diluted
|
|
52,070
|
|
|
52,686
|
|
|
52,070
|
|
|
52,686
|
|
Per share data
(diluted):
|
|
|
|
|
|
|
|
|
Net
income attributable to common stockholders
|
|
$
|
1.06
|
|
|
4.71
|
|
|
1.14
|
|
|
4.91
|
|
Funds
from operations attributable to common stockholders
|
|
2.05
|
|
|
8.80
|
|
|
2.13
|
|
|
9.00
|
|
|
*This is a non-GAAP
financial measure. Please refer to Definitions.
|
The following assumptions were used for the
mid-point:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Metrics
|
|
|
|
Initial Guidance
for
Year 2025
|
|
Actual for Year
2024
|
FFO per
share
|
|
|
|
$8.80 -
$9.00
|
|
$8.35
|
FFO per share increase
over prior year
|
|
|
|
6.6 %
|
|
7.2 %
|
FFO per share increase
over prior year excluding gain on
involuntary conversion and business
interruption claims
|
|
|
|
7.1 %
|
|
7.9 %
|
Same PNOI growth: cash
basis (1)
|
|
|
|
5.4% -
6.4% (2)
|
|
5.6 %
|
Average month-end
occupancy - operating portfolio
|
|
|
|
95.5% -
96.5%
|
|
96.8 %
|
Development
starts:
|
|
|
|
|
|
|
Square feet
|
|
|
|
2.5 million
|
|
1.6 million
|
Projected total
investment
|
|
|
|
$300 million
|
|
$230 million
|
Operating property
acquisitions
|
|
|
|
$150 million
|
|
$390 million
|
Operating property
dispositions
(Potential
gains on dispositions are not included in the
projections)
|
|
|
|
$15 million
|
|
$14 million
|
Capital
proceeds
|
|
|
|
$450 million
|
|
$724 million
|
General and
administrative expense (3)
|
|
|
|
$21.1
million
|
|
$20.6
million
|
|
(1) Excludes straight-line
rent adjustments, amortization of market rent intangibles for
acquired leases, and income from lease terminations.
|
(2) Includes properties which
have been in the operating portfolio since 1/1/24 and are projected
to be in the operating portfolio through 12/31/25; includes
54,633,000 square feet.
|
(3) Approximately 37% of the
estimated annual general and administrative expense is expected to
be incurred in the first quarter of 2025, primarily due to
accelerated expense for employees who are retirement-eligible under
our equity incentive plans.
|
DEFINITIONS
The Company's chief decision maker uses Net
income as the primary measure of operating results in
making decisions. Investor and industry analysts primarily utilize
two supplemental operating performance measures in analyzing
operating results, which include: (1) funds from operations
attributable to common stockholders ("FFO"), including FFO as
adjusted as described below, and (2) property net operating income
("PNOI"), as defined below.
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 Excluding Gain on Involuntary Conversion and Business
Interruption Claims is calculated as FFO (as defined above),
adjusted to exclude gains on involuntary conversion and business
interruption claims. The Company believes that this exclusion
presents a more meaningful comparison of operating performance
across periods.
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" in this press release and the accompanying reconciliation;
the Company also presents Same PNOI Excluding Income from Lease
Terminations. 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. The Company
believes it is useful to evaluate Same PNOI Excluding Income from
Lease Terminations on both a straight-line and cash basis. The
straight-line basis is calculated by averaging the customers' rent
payments over the lives of the leases; GAAP requires the
recognition of rental income on a straight-line basis. The cash
basis excludes adjustments for straight-line rent and amortization
of market rent intangibles for acquired leases; cash basis is an
indicator of the rents charged to customers by the Company during
the periods presented and is useful in analyzing the embedded rent
growth in the Company's portfolio. "Same Properties" is defined as
operating properties owned during the entire current period and
prior year reporting period. Operating properties are stabilized
real estate properties (land including building and improvements)
that make up the Company's operating portfolio. Properties
developed or acquired are excluded from the same property pool
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.
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
industry's 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.
Earnings Before Interest, Taxes, Depreciation and Amortization
for Real Estate ("EBITDAre") is also a key performance measure.
EBITDAre is computed in accordance with standards established by
Nareit and defined as Net Income, adjusted for gains and losses
from sales of real estate investments, non-operating real estate
and other assets incidental to the Company's business, interest
expense, income tax expense, depreciation and amortization.
EBITDAre is a non-GAAP financial measure used to measure the
Company's operating performance and its ability to meet interest
payment obligations and pay quarterly stock dividends on an
unleveraged basis.
Debt-to-EBITDAre ratio is a non-GAAP financial measure
calculated by dividing the Company's debt by its EBITDAre, and is
used in analyzing the financial condition and operating performance
of the Company relative to its leverage.
The Company's interest and fixed charge coverage ratio is a
non-GAAP financial measure calculated by dividing the Company's
EBITDAre by its interest expense. We believe this ratio is useful
to investors because it provides a basis for analysis of the
Company's leverage, operating performance and its ability to
service the interest payments due on its debt.
CONFERENCE CALL
EastGroup will host a conference call and webcast to discuss the
results of its fourth quarter, review the Company's current
operations, and present its earnings outlook for 2025 on
Friday, February 7, 2025, at
11:00 a.m. Eastern Time. A
live broadcast of the conference call is available by dialing
1-800-836-8184 (conference ID: EastGroup) or by webcast through a
link on the Company's website at www.eastgroup.net. If
you are unable to listen to the live conference call, a telephone
and webcast replay will be available through Friday, February 14, 2025. The
telephone replay can be accessed by dialing 1-888-660-6345 (access
code 93780#), and the webcast replay can be accessed through a link
on the Company's website at www.eastgroup.net.
SUPPLEMENTAL INFORMATION
Supplemental financial information is available under Quarterly
Results in the Investor Relations section of the Company's website
at www.eastgroup.net or upon request by calling the Company at
601-354-3555.
COMPANY INFORMATION
EastGroup Properties, Inc. (NYSE: EGP), a member of the S&P
Mid-Cap 400 and Russell 2000 Indexes, is a self-administered equity
real estate investment trust focused on the development,
acquisition and operation of industrial properties in major Sunbelt
markets throughout the United
States with an emphasis in the states of Texas, Florida, California, Arizona and North Carolina. The
Company'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's strategy for growth is based on
ownership of premier distribution facilities generally clustered
near major transportation features in supply-constrained
submarkets. The Company's portfolio, including
development projects and value-add acquisitions in lease-up and
under construction, currently includes approximately 63.1 million
square feet. EastGroup Properties, Inc. press releases
are available on the Company's website at www.eastgroup.net.
The Company announces information about the Company and its
business to investors and the public using the Company's website
(eastgroup.net), including the investor relations website
(investor.eastgroup.net), filings with the Securities and Exchange
Commission, press releases, public conference calls, and webcasts.
The Company also uses social media to communicate with its
investors and the public. While not all the information that the
Company posts to the Company's website or on the Company's social
media channels is of a material nature, some information could be
deemed to be material. Therefore, the Company encourages investors,
the media, and others interested in the Company to review the
information that it posts on the social media channels, including
Facebook (facebook.com/eastgroupproperties), LinkedIn
(linkedin.com/company/eastgroup-properties-inc), and X
(X.com/eastgroupprop). The list of social media channels that the
company uses may be updated on its investor relations website from
time to time. The information contained on, or that may be accessed
through, our website or any of our social media channels is not
incorporated by reference into, and is not a part of, this
document.
FORWARD-LOOKING STATEMENTS
The statements and certain other information contained in this
press release, which can be identified by the use of
forward-looking terminology 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, constitute
"forward-looking statements" within the meaning of Section 27A of
the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended, and are subject to the
safe harbors created thereby. These forward-looking statements
reflect the Company's current views about its plans, intentions,
expectations, strategies and prospects, which are based on the
information currently available to the Company and on assumptions
it has made. For instance, the amount, timing and frequency of
future dividends is subject to authorization by the Company's Board
of Directors and will be based upon a variety of factors. Although
the Company believes that its plans, intentions, expectations,
strategies and prospects as reflected in or suggested by those
forward-looking statements are reasonable, the Company can give no
assurance that such plans, intentions, expectations or strategies
will be attained or achieved. Furthermore, these forward-looking
statements should be considered as subject to the many risks and
uncertainties that exist in the Company's operations and business
environment. Such risks and uncertainties could cause actual
results to differ materially from those projected. These
uncertainties include, but are not limited to:
- international, national, regional and local economic
conditions;
- 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 ongoing
interest rate uncertainty;
- disruption in supply and delivery chains;
- increased construction and development costs, including as a
result of 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, 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 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;
- 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; 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.
All forward-looking statements should be read in light of the
risks identified in Part I, Item 1A. Risk Factors within the
Company's most recent Annual Report on Form 10-K, as such factors
may be updated from time to time in the Company's periodic filings
and current reports filed with the SEC.
The Company assumes no obligation to update publicly any
forward-looking statements, including its Outlook for 2025, whether
as a result of new information, future events or otherwise.
CONTACT
Investor@eastgroup.net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EASTGROUP
PROPERTIES, INC. AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
(IN THOUSANDS,
EXCEPT PER SHARE DATA)
|
(UNAUDITED)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
December
31,
|
|
December
31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
REVENUES
|
|
|
|
|
|
|
|
|
Income from real estate
operations
|
|
$
|
163,767
|
|
|
149,026
|
|
|
638,035
|
|
|
566,179
|
|
Other
revenue
|
|
277
|
|
|
123
|
|
|
2,199
|
|
|
4,412
|
|
|
|
164,044
|
|
|
149,149
|
|
|
640,234
|
|
|
570,591
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
Expenses from real
estate operations
|
|
43,195
|
|
|
39,368
|
|
|
174,212
|
|
|
154,030
|
|
Depreciation and
amortization
|
|
49,662
|
|
|
45,248
|
|
|
189,411
|
|
|
171,078
|
|
General and
administrative
|
|
4,043
|
|
|
3,740
|
|
|
20,619
|
|
|
16,757
|
|
Indirect leasing
costs
|
|
229
|
|
|
146
|
|
|
785
|
|
|
582
|
|
|
|
97,129
|
|
|
88,502
|
|
|
385,027
|
|
|
342,447
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
(9,192)
|
|
|
(11,108)
|
|
|
(38,956)
|
|
|
(47,996)
|
|
Gain on sales of real
estate investments
|
|
—
|
|
|
13,156
|
|
|
8,751
|
|
|
17,965
|
|
Other
|
|
931
|
|
|
774
|
|
|
2,805
|
|
|
2,435
|
|
NET INCOME
|
|
58,654
|
|
|
63,469
|
|
|
227,807
|
|
|
200,548
|
|
Net income attributable
to noncontrolling interest in joint ventures
|
|
(14)
|
|
|
(14)
|
|
|
(56)
|
|
|
(57)
|
|
NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC.
COMMON STOCKHOLDERS
|
|
58,640
|
|
|
63,455
|
|
|
227,751
|
|
|
200,491
|
|
Other comprehensive
income (loss) — interest rate swaps
|
|
8,013
|
|
|
(17,200)
|
|
|
(2,935)
|
|
|
(11,483)
|
|
TOTAL COMPREHENSIVE INCOME
|
|
$
|
66,653
|
|
|
46,255
|
|
|
224,816
|
|
|
189,008
|
|
|
|
|
|
|
|
|
|
|
BASIC PER COMMON SHARE DATA FOR NET INCOME
ATTRIBUTABLE TO EASTGROUP
PROPERTIES, INC. COMMON STOCKHOLDERS
|
|
|
|
|
|
|
|
|
Net income attributable
to common stockholders
|
|
$
|
1.17
|
|
|
1.35
|
|
|
4.67
|
|
|
4.43
|
|
Weighted average shares
outstanding — Basic
|
|
50,241
|
|
|
46,831
|
|
|
48,803
|
|
|
45,224
|
|
DILUTED PER COMMON SHARE DATA FOR NET INCOME
ATTRIBUTABLE TO EASTGROUP
PROPERTIES, INC. COMMON STOCKHOLDERS
|
|
|
|
|
|
|
|
|
Net income attributable
to common stockholders
|
|
$
|
1.16
|
|
|
1.35
|
|
|
4.66
|
|
|
4.42
|
|
Weighted average shares
outstanding — Diluted
|
|
50,339
|
|
|
46,980
|
|
|
48,911
|
|
|
45,331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EASTGROUP
PROPERTIES, INC. AND SUBSIDIARIES
|
RECONCILIATIONS OF
GAAP TO NON-GAAP MEASURES
|
(IN THOUSANDS,
EXCEPT PER SHARE DATA)
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
December
31,
|
|
December
31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC.
COMMON STOCKHOLDERS
|
|
$
|
58,640
|
|
|
63,455
|
|
|
227,751
|
|
|
200,491
|
|
Depreciation and
amortization
|
|
49,662
|
|
|
45,248
|
|
|
189,411
|
|
|
171,078
|
|
Company's share of
depreciation from unconsolidated investment
|
|
31
|
|
|
31
|
|
|
125
|
|
|
124
|
|
Depreciation and
amortization attributable to noncontrolling interest
|
|
(1)
|
|
|
(1)
|
|
|
(5)
|
|
|
(5)
|
|
Gain on sales of real
estate investments
|
|
—
|
|
|
(13,156)
|
|
|
(8,751)
|
|
|
(17,965)
|
|
Gain on sales of
non-operating real estate
|
|
(140)
|
|
|
—
|
|
|
(362)
|
|
|
(446)
|
|
FUNDS FROM OPERATIONS ("FFO") ATTRIBUTABLE TO COMMON
STOCKHOLDERS*
|
|
108,192
|
|
|
95,577
|
|
|
408,169
|
|
|
353,277
|
|
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*
|
|
$
|
108,192
|
|
|
95,577
|
|
|
406,461
|
|
|
349,090
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
$
|
58,654
|
|
|
63,469
|
|
|
227,807
|
|
|
200,548
|
|
Interest
expense (1)
|
|
9,192
|
|
|
11,108
|
|
|
38,956
|
|
|
47,996
|
|
Depreciation and
amortization
|
|
49,662
|
|
|
45,248
|
|
|
189,411
|
|
|
171,078
|
|
Company's share of
depreciation from unconsolidated investment
|
|
31
|
|
|
31
|
|
|
125
|
|
|
124
|
|
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND
AMORTIZATION ("EBITDA")
|
|
117,539
|
|
|
119,856
|
|
|
456,299
|
|
|
419,746
|
|
Gain on sales of real
estate investments
|
|
—
|
|
|
(13,156)
|
|
|
(8,751)
|
|
|
(17,965)
|
|
Gain on sales of
non-operating real estate
|
|
(140)
|
|
|
—
|
|
|
(362)
|
|
|
(446)
|
|
EBITDA FOR REAL ESTATE
("EBITDAre")*
|
|
$
|
117,399
|
|
|
106,700
|
|
|
447,186
|
|
|
401,335
|
|
|
|
|
|
|
|
|
|
|
Debt
|
|
$
|
1,503,562
|
|
|
1,674,827
|
|
|
1,503,562
|
|
|
1,674,827
|
|
Debt-to-EBITDAre ratio*
|
|
3.20
|
|
|
3.92
|
|
|
3.36
|
|
|
4.17
|
|
|
|
|
|
|
|
|
|
|
EBITDAre*
|
|
$
|
117,399
|
|
|
106,700
|
|
|
447,186
|
|
|
401,335
|
|
Interest
expense (1)
|
|
9,192
|
|
|
11,108
|
|
|
38,956
|
|
|
47,996
|
|
Interest and fixed charge coverage
ratio*
|
|
12.77
|
|
|
9.61
|
|
|
11.48
|
|
|
8.36
|
|
|
|
|
|
|
|
|
|
|
DILUTED PER COMMON SHARE DATA FOR EASTGROUP
PROPERTIES, INC.
COMMON STOCKHOLDERS
|
|
|
|
|
|
|
|
|
Net income attributable
to common stockholders
|
|
$
|
1.16
|
|
|
1.35
|
|
|
4.66
|
|
|
4.42
|
|
FFO attributable to
common stockholders*
|
|
$
|
2.15
|
|
|
2.03
|
|
|
8.35
|
|
|
7.79
|
|
FFO attributable to
common stockholders - excluding gain on involuntary conversion
and
business interruption claims*
|
|
$
|
2.15
|
|
|
2.03
|
|
|
8.31
|
|
|
7.70
|
|
Weighted average shares
outstanding for EPS and FFO purposes - Diluted
|
|
50,339
|
|
|
46,980
|
|
|
48,911
|
|
|
45,331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net of capitalized interest
of $5,026 and $4,371 for the three months ended December 31,
2024 and 2023, respectively; and $19,823 and $16,235 for the twelve
months ended December 31, 2024 and 2023,
respectively.
|
*This is a non-GAAP
financial measure. Please refer to Definitions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EASTGROUP
PROPERTIES, INC. AND SUBSIDIARIES
|
RECONCILIATIONS OF
GAAP TO NON-GAAP MEASURES (Continued)
|
(IN
THOUSANDS)
|
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
December
31,
|
|
December
31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
NET
INCOME
|
|
$
|
58,654
|
|
|
63,469
|
|
|
227,807
|
|
|
200,548
|
|
Gain on sales of real
estate investments
|
|
—
|
|
|
(13,156)
|
|
|
(8,751)
|
|
|
(17,965)
|
|
Gain on sales of
non-operating real estate
|
|
(140)
|
|
|
—
|
|
|
(362)
|
|
|
(446)
|
|
Interest
income
|
|
(512)
|
|
|
(496)
|
|
|
(1,334)
|
|
|
(879)
|
|
Other
revenue
|
|
(277)
|
|
|
(123)
|
|
|
(2,199)
|
|
|
(4,412)
|
|
Indirect leasing
costs
|
|
229
|
|
|
146
|
|
|
785
|
|
|
582
|
|
Depreciation and
amortization
|
|
49,662
|
|
|
45,248
|
|
|
189,411
|
|
|
171,078
|
|
Company's share of
depreciation from unconsolidated investment
|
|
31
|
|
|
31
|
|
|
125
|
|
|
124
|
|
Interest
expense (1)
|
|
9,192
|
|
|
11,108
|
|
|
38,956
|
|
|
47,996
|
|
General and
administrative expense (2)
|
|
4,043
|
|
|
3,740
|
|
|
20,619
|
|
|
16,757
|
|
Noncontrolling interest
in PNOI of consolidated joint ventures
|
|
(15)
|
|
|
(15)
|
|
|
(62)
|
|
|
(62)
|
|
PROPERTY NET
OPERATING INCOME ("PNOI")*
|
|
120,867
|
|
|
109,952
|
|
|
464,995
|
|
|
413,321
|
|
PNOI from 2023 and 2024
acquisitions
|
|
(6,888)
|
|
|
(2,072)
|
|
|
(19,249)
|
|
|
(3,334)
|
|
PNOI from 2023 and 2024
development and value-add properties
|
|
(9,361)
|
|
|
(5,806)
|
|
|
(31,544)
|
|
|
(13,190)
|
|
PNOI from 2023 and 2024
operating property dispositions
|
|
—
|
|
|
(686)
|
|
|
(177)
|
|
|
(2,819)
|
|
Other PNOI
|
|
85
|
|
|
(81)
|
|
|
208
|
|
|
166
|
|
SAME PNOI
(Straight-Line Basis)*
|
|
104,703
|
|
|
101,307
|
|
|
414,233
|
|
|
394,144
|
|
Lease termination fee
income from same properties
|
|
(235)
|
|
|
(488)
|
|
|
(2,192)
|
|
|
(1,020)
|
|
SAME PNOI EXCLUDING
INCOME FROM LEASE TERMINATIONS (Straight-Line
Basis)*
|
|
104,468
|
|
|
100,819
|
|
|
412,041
|
|
|
393,124
|
|
Straight-line rent
adjustments for same properties
|
|
(1,521)
|
|
|
(1,152)
|
|
|
(4,560)
|
|
|
(6,429)
|
|
Acquired leases —
market rent adjustment amortization for same properties
|
|
(324)
|
|
|
(441)
|
|
|
(1,400)
|
|
|
(2,045)
|
|
SAME PNOI EXCLUDING
INCOME FROM LEASE TERMINATIONS (Cash Basis)*
|
|
$
|
102,623
|
|
|
99,226
|
|
|
406,081
|
|
|
384,650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net of
capitalized interest of $5,026 and $4,371 for the three months
ended December 31, 2024 and 2023, respectively; and $19,823
and $16,235 for the twelve months ended December 31, 2024 and
2023, respectively.
|
(2) Net of
capitalized development costs of $2,023 and $2,489 for the three
months ended December 31, 2024 and 2023, respectively; and
$8,181 and $10,472 for the twelve months ended December 31,
2024 and 2023, respectively.
|
*This is a non-GAAP
financial measure. Please refer to Definitions.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/eastgroup-properties-announces-fourth-quarter-and-full-year-2024-results-302370590.html
SOURCE EastGroup Properties