Categories: Wire Stories

LXP Industrial Trust Reports Fourth Quarter 2021 Results

NEW YORK, Feb. 24, 2022 (GLOBE NEWSWIRE) — LXP Industrial Trust (�LXP”) (NYSE:LXP), a real estate investment trust focused on single-tenant warehouse/distribution real estate investments, today announced results for the fourth quarter and year ended December 31, 2021.

Fourth Quarter 2021 Highlights

  • Recorded Net Income attributable to common shareholders of $260.5 million, or $0.90 per diluted common share.
  • Generated Adjusted Company Funds From Operations available to all equityholders and unitholders – diluted (“Adjusted Company FFO”) of $53.8 million, or $0.18 per diluted common share.
  • Recapitalized 22 special purpose industrial assets with a gross valuation of $550 million to a newly-formed joint venture and acquired a 20% interest in the joint venture for $30.8 million.
  • Fully leased an aggregate of 1.7 million square feet of speculative development warehouse/distribution product in the Atlanta, Georgia and Greenville-Spartanburg, South Carolina markets.
  • Completed additional 1.5 million square feet of new leases and lease extensions, raising industrial Base and Cash Base Rents by 12.8% and 5.3%, respectively.
  • Acquired eight warehouse/distribution facilities for an aggregate cost of approximately $365.9 million.
  • Acquired an aggregate of 490 acres of developable land in the Phoenix, Arizona and Indianapolis, Indiana markets for an aggregate investment of $98.9 million.
  • Completed the 468,000 square foot build-to-suit warehouse/distribution facility in the Phoenix, Arizona market.
  • Commenced development of a 1.1 million square foot warehouse/distribution facility in the Columbus, Ohio market.
  • Invested an aggregate of approximately $46.7 million in five ongoing development projects.
  • Disposed of five additional properties for an aggregate gross disposition price of $57.9 million.
  • Increased warehouse/distribution portfolio to 98.1% of gross real estate assets, excluding held for sale assets.

Full Year 2021 Highlights

  • Recorded Net Income attributable to common shareholders of $375.8 million, or $1.34 per diluted common share.
  • Generated Adjusted Company FFO of $223.2 million, or $0.78 per diluted common share.
  • Completed 8.5 million square feet of new leases and lease extensions, raising industrial Base and Cash Base Rents by 10.9% and 6.7%, respectively.
  • Acquired/completed 26 warehouse/distribution facilities for an aggregate cost of $885.6 million.
  • Invested an aggregate of $111.5 million in five ongoing development projects.
  • Disposed of 37 properties for an aggregate gross disposition price of $824.0 million.
  • Issued $400.0 million aggregate principal amount of 2.375% Senior Notes due 2031 and redeemed all $188.8 million aggregate principal amount of 4.25% Senior Notes due 2023.
  • Satisfied $42.3 million of secured debt with a weighted-average interest rate of 5.6%.

Subsequent Events

  • Acquired two warehouse/distribution facilities for an aggregate cost of approximately $71.8 million.

Adjusted Company FFO is a non-GAAP financial measure. It and certain other non-GAAP financial measures are defined and reconciled later in this press release.

T. Wilson Eglin, Chairman, Chief Executive Officer and President of LXP, commented “Several years ago we began executing on a long-term strategic plan to reposition LXP as a leading, pure-play industrial REIT, and in 2021 we substantially completed our transformation and delivered outstanding financial and operational results. Our warehouse and distribution portfolio was 99.8% leased at year-end, demonstrating strong tenant demand and positioning us to continue benefiting from strong underlying market rent growth. We continued to build on our momentum in the fourth quarter, executing 1.7 million square feet of full building leases on two development projects and advancing five development projects totaling 6.3 million square feet. With a significantly more valuable portfolio, a strong tenant base, attractive lease escalations and a deep pipeline of development projects, we entered 2022 in a strong position. We are pleased with LXP’s tremendous progress and strong results, and look forward to pursuing the best path to unlock the full value of our company following our ongoing review of strategic alternatives.”

FINANCIAL RESULTS

Revenues

For the quarter ended December 31, 2021, total gross revenues were $86.5 million, compared with total gross revenues of $83.3 million for the quarter ended December 31, 2020. The increase was primarily attributable to an increase in rental revenue due to property acquisitions and an increase in tenant reimbursements, partially offset by a decrease in rental revenue due to property sales.

Net Income Attributable to Common Shareholders

For the quarter ended December 31, 2021, net income attributable to common shareholders was $260.5 million, or $0.90 per diluted share, compared with net income attributable to common shareholders for the quarter ended December 31, 2020 of $102.7 million, or $0.37 per diluted share.

Adjusted Company FFO

For the quarter ended December 31, 2021, LXP generated Adjusted Company FFO of $53.8 million, or $0.18 per diluted share, compared to Adjusted Company FFO for the quarter ended December 31, 2020 of $55.0 million, or $0.19 per diluted share.

Dividends/Distributions

As previously announced, during the fourth quarter of 2021, LXP declared its quarterly common share/unit dividend/distribution for the quarter ended December 31, 2021 of $0.12 per common share/unit, which was paid on January 18, 2022 to common shareholders/unitholders of record as of December 31, 2021. LXP previously declared a dividend of $0.8125 per share on its Series C Cumulative Convertible Preferred Stock (“Series C Preferred”) for the quarter ended December 31, 2021, which was paid February 15, 2022 to Series C Preferred shareholders of record as of January 31, 2022.

TRANSACTION ACTIVITY

ACQUISITIONS AND COMPLETED DEVELOPMENT TRANSACTIONS    
Property Type   Market   Sq. Ft.   Initial Basis
($000)
  Primary Tenant Approximate
Lease Term
(Yrs)
  % Leased
as of
12/31/2021
Warehouse/distribution   Indianapolis, IN   179,530   $ 16,315   5.2   100 %
Warehouse/distribution   Indianapolis, IN   530,400     44,479   9.5   100 %
Warehouse/distribution   Indianapolis, IN   168,480     15,644   5.2   100 %
Warehouse/distribution(1)(2)   Atlanta, GA   907,675     47,568   7.0   100 %
Warehouse/distribution(1)   Phoenix, AZ   468,182     61,490   15.1   100 %
Warehouse/distribution   Phoenix, AZ   487,500     83,517   10.0   33 %
Warehouse/distribution   Indianapolis, IN   1,016,244     93,899   9.9   100 %
Warehouse/distribution   Atlanta, GA   328,000     37,625   9.6   100 %
Warehouse/distribution   Atlanta, GA   396,000     47,618   9.8   100 %
Warehouse/distribution   Atlanta, GA   225,211     26,838   3.8   45 %
        4,707,222   $ 474,993        

1. Completed development project.
2. Initial basis excludes certain remaining costs, including developer partner promote.

The above properties were acquired/completed at aggregate weighted-average GAAP and Cash stabilized capitalization rates of 4.8% and 4.4%, respectively. Total 2021 acquisition activity, including development projects placed into service, was approximately $885.6 million at aggregate weighted-average GAAP and Cash estimated stabilized capitalization rates of 4.9% and 4.6%, respectively.

DEVELOPMENT PROJECTS        
                                 
Project (% owned)   # of Buildings   Market   Estimated
Sq. Ft.
  Estimated Project
Cost
($000)
  GAAP Investment Balance
as of
12/31/21
($000)
  LXP Amount Funded
as of
12/31/21
($000)(4)
  Estimated Building Completion Date   % Leased as of 12/31/21
Consolidated:                                
The Cubes at Etna East (95%)(1)(2)   1   Columbus, OH   1,074,840   $ 72,100   $ 33,002   $ 22,471   2Q 2022   — %
Mt. Comfort (80%)(1)   1   Indianapolis, IN   1,053,360     60,300     30,012     21,977   3Q 2022   — %
Cotton 303 (93%)(1)   2   Phoenix, AZ   880,678     84,200     30,263     24,475   3Q 2022   — %
Ocala (80%)(1)   1   Central Florida   1,085,280     80,900     32,186     21,186   3Q 2022   — %
Smith Farms(90%)(1)(3)   3   Greenville-Spartanburg, SC   2,194,820     162,100     35,702     21,433   4Q 2022 – 2Q 2023   36 %
                $ 459,600   $ 161,165   $ 111,542        

LAND HELD FOR DEVELOPMENT

Project (% owned)   Market   Approx. Developable Acres   GAAP Investment Balance
as of
12/31/21
($000)
  LXP Amount Funded
as of
12/31/21
($000)(4)
Consolidated:                
Reems & Olive (95.5%)   Phoenix, AZ   420   $         100,875           $         96,336        
Mt. Comfort Phase II (80%)   Indianapolis, IN   70             3,285                     2,610        
        490   $         104,160           $         98,946        

Project (% owned)   Market   Approx. Developable Acres   GAAP Investment Balance
as of
12/31/21
($000)
  LXP Amount Funded
as of
12/31/21
($000)(4)
Non-consolidated:                
ETNA Park 70 (90%)   Columbus, OH   66   $         12,875           $         13,362        
ETNA Park 70 East (90%)   Columbus, OH   21             2,797                     2,064        
        87   $         15,672           $         15,426        

1. Estimated project cost includes estimated tenant improvements and leasing costs and excludes potential developer partner promote.
2. Land parcel distributed from ETNA Park 70 East during the fourth quarter of 2021.
3. Preleased one 797,936 square foot facility subject to a 12-year lease commencing upon substantial completion of the facility.
4. Excludes noncontrolling interests’ share.

PROPERTY DISPOSITIONS
  Location   Property Type   Gross Disposition
Price
($000)
  Annualized Net Income(1) ($000)   Annualized
NOI(1)
($000)
  Month of Disposition   % Leased
  Durham, NH   Industrial   $ 21,024   $ (431 )   $ (336 )   October   9 %
  Baton Rouge, LA   Office     4,471     103       304     October   36 %
  Arlington, TX (2 properties)   Office/Industrial     29,250     2,992       3,056     November   96 %
  Florence, SC   Office     3,200     408       611     December   100 %
  Various(2)   Industrial     547,226     20,894       39,515     December   100 %
          $ 605,171   $ 23,966     $ 43,150          

1. Generally, quarterly period prior to sale, annualized.
2. Recapitalized 22 special purpose industrial assets into a newly-formed joint venture. Joint venture received $2.8 million in credits. LXP acquired a 20% interest in the joint venture for $30.8 million.

As of December 31, 2021, total consolidated 2021 property disposition volume was $824.0 million at aggregate weighted-average GAAP and Cash capitalization rates of 7.5% and 7.3%, respectively.

LEASING

During the fourth quarter of 2021, LXP executed the following extensions and new leases:

    NEW LEASES – FIRST GENERATION(1)        
               
    Location   Lease
Expiration Date
  Sq. Ft.
    Industrial        
1   Fairburn GA   10/2028             907,675  
2   Greer(2) SC   03/2035             797,936  
2   TOTAL NEW LEASES – FIRST GENERATION              1,705,611  

    LEASE EXTENSIONS – SECOND GENERATION        
                   
    Location   Prior
Term
  Lease
Expiration Date
  Sq. Ft.
    Industrial            
1   Rockford IL   12/2021   12/2024   93,000  
2   Olive Branch MS   08/2024   06/2029   1,170,218  
3   Duncan SC   08/2022   08/2027   221,833  
3   Total industrial lease extensions             1,485,051  
                     
    Other                
1   Tucson AZ   07/2022   09/2027   28,591  
1   Total other lease extensions             28,591  
                   
4   Total lease extensions – second generation           1,513,642  
                     

    NEW LEASES – SECOND GENERATION        
               
    Location   Lease Expiration Date   Sq. Ft.
    Other        
1   Kalamazoo MI   MTM                3,880  
2   Kalamazoo MI   10/2024               29,686  
                 
2   Total other new leases – second generation                   33,566  
                 
6   TOTAL NEW AND EXTENDED LEASES – SECOND GENERATION              1,547,208  

1. Leased first generation space that was developed or acquired vacant.
2. Property included in the Smith Farms development. The lease expiration date is estimated.

As of December 31, 2021, LXP’s Stabilized Portfolio was 99.4% leased. A total of 8.4 million square feet of new and extended industrial leases were entered into during 2021. Base and Cash Base Rents increased by 12.4% and 5.8%, respectively, for extended industrial leases and by 8.3% each for new industrial leases (as compared to the prior tenants’ rent, if any).

BALANCE SHEET/CAPITAL MARKETS

In the fourth quarter of 2021, LXP satisfied an aggregate of $29.9 million of non-recourse debt with a weighted-average interest rate of 5.4%. LXP’s total debt was $1.5 billion at quarter end with a weighted-average term to maturity of 7.5 years and a fixed rate of 2.8%.

In the fourth quarter of 2021, LXP issued 1.1 million shares previously sold on a forward basis under its At-the-Market offering program for net proceeds of $11.6 million. As of December 31, 2021, LXP had an aggregate of $226.1 million under unsettled forward common share contracts, which are subject to adjustment in accordance with the forward sales contracts.

LXP ended 2021 at 5.5x Net Debt to Adjusted EBITDA. LXP’s $600.0 million unsecured revolving credit facility remains fully available.

REVIEW STRATEGIC ALTERNATIVES TO MAXIMIZE SHAREHOLDER VALUE

As previously announced on February 8, 2022, the LXP Board of Trustees has initiated a review of strategic alternatives. With the support of its independent financial advisors, the Board is considering a wide range of options including, among other things, a sale, merger and other business combinations.

LXP has not set a timetable for the review process, nor has it made any decisions related to any potential strategic alternatives at this time. There can be no assurance that the review process will result in a transaction or other strategic change or outcome. LXP does not intend to disclose or comment on developments related to this review unless or until it determines that further disclosure is appropriate or required by law.

BofA Securities, Evercore and Wells Fargo Securities are serving as LXP’s financial advisors and Paul Hastings LLP is serving as legal counsel.

2022 EARNINGS GUIDANCE

LXP is delaying the issuance of its estimates of net income attributable to common shareholders per diluted common share for the year ending December 31, 2022 and its estimate of Adjusted Company FFO for the year ending December 31, 2022 pending the completion of the previously announced review of strategic alternatives being conducted by its Board of Trustees.

FOURTH QUARTER 2021 CONFERENCE CALL

LXP will host a conference call today February 24, 2022, at 8:30 a.m. Eastern Time, to discuss its results for the quarter ended December 31, 2021. Interested parties may participate in this conference call by dialing 1-844-200-6205 (U.S.) or 1-929-526-1599 (All other locations). Access code is 323564. A replay of the call will be available through March 24, 2022, at 1-866-813-9403 (U.S.) or +44-204-525-0658 (All other locations); pin code for all replay numbers is 075603. A link to a live webcast of the conference call is available at www.lxp.com within the Investors section.

LXP Industrial Trust (NYSE: LXP) is a publicly traded real estate investment trust (REIT) focused on single-tenant industrial real estate investments across the United States. LXP seeks to expand its industrial portfolio through acquisitions, build-to-suit transactions, sale-leaseback transactions, development projects and other transactions. For more information, including LXP’s Quarterly Supplemental Information package, or to follow LXP on social media, visit www.lxp.com.

Contact:
Investor or Media Inquiries for LXP Industrial Trust:
Heather Gentry, Senior Vice President of Investor Relations
LXP Industrial Trust
Phone: (212) 692-7200 E-mail: hgentry@lxp.com

This release contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under LXP’s control which may cause actual results, performance or achievements of LXP to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in LXP’s periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the potential adverse impact on LXP or its tenants from the novel coronavirus (COVID-19), (2) the authorization by LXP’s Board of Trustees of future dividend declarations, (3) the successful consummation of any lease, acquisition, build-to-suit, development project, disposition, financing or other transaction, (4) the failure to continue to qualify as a real estate investment trust, (5) changes in general business and economic conditions, including the impact of any legislation, (6) competition, (7) increases in real estate construction costs, (8) changes in interest rates, (9) changes in accessibility of debt and equity capital markets, and (10) future impairment charges. Copies of the periodic reports LXP files with the Securities and Exchange Commission are available on LXP’s web site at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe LXP’s future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects”, “may,” “plans,” “predicts,” “will,” “will likely result,” “is optimistic,” “goal,” “objective” or similar expressions. Except as required by law, LXP undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that LXP’s expectations will be realized.

References to LXP refer to LXP Industrial Trust and its consolidated subsidiaries. All interests in properties and loans are held, and all property operating activities are conducted, through special purpose entities, which are separate and distinct legal entities that maintain separate books and records, but in some instances are consolidated for financial statement purposes and/or disregarded for income tax purposes. The assets and credit of each special purpose entity with a property subject to a mortgage loan are not available to creditors to satisfy the debt and other obligations of any other person, including any other special purpose entity or affiliate. Consolidated entities that are not property owner subsidiaries do not directly own any of the assets of a property owner subsidiary (or the general partner, member of managing member of such property owner subsidiary), but merely hold partnership, membership or beneficial interests therein which interests are subordinate to the claims of the property owner subsidiary’s (or its general partner’s, member’s or managing member’s) creditors.

Non-GAAP Financial Measures – Definitions

LXP has used non-GAAP financial measures as defined by the Securities and Exchange Commission Regulation G in this Quarterly Earnings Release and in other public disclosures.

LXP believes that the measures defined below are helpful to investors in measuring our performance or that of an individual investment. Since these measures exclude certain items which are included in their respective most comparable measures under generally accepted accounting principles (“GAAP”), reliance on the measures has limitations; management compensates for these limitations by using the measures simply as supplemental measures that are weighed in balance with other GAAP measures. These measures are not necessarily indications of our cash flow available to fund cash needs. Additionally, they should not be used as an alternative to the respective most comparable GAAP measures when evaluating LXP’s financial performance or cash flow from operating, investing or financing activities or liquidity.

Adjusted EBITDA: Adjusted EBITDA represents EBITDA (earnings before interest, taxes, depreciation and amortization) modified to include other adjustments to GAAP net income for gains on sales of properties, impairment charges, debt satisfaction gains (losses), net, non-cash charges, net, straight-line adjustments, non-recurring charges and adjustments for pro-rata share of non-wholly owned entities. LXP’s calculation of Adjusted EBITDA may not be comparable to similarly titled measures used by other companies. LXP believes that net income is the most directly comparable GAAP measure to Adjusted EBITDA.

Base Rent: Base Rent is calculated by making adjustments to GAAP rental revenue to exclude billed tenant reimbursements and lease termination income and to include ancillary income. Base Rent excludes reserves/write-offs of deferred rent receivable, as applicable. LXP believes Base Rent provides a meaningful measure due to the net lease structure of leases in the portfolio.

Cash Base Rent: Cash Base Rent is calculated by making adjustments to GAAP rental revenue to remove the impact of GAAP required adjustments to rental income such as adjustments for straight-line rents related to free rent periods and contractual rent increases. Cash Base Rent excludes billed tenant reimbursements and lease termination income and includes ancillary income. LXP believes Cash Base Rent provides a meaningful indication of an investments ability to fund cash needs.

Company Funds Available for Distribution (“FAD”): FAD is calculated by making adjustments to Adjusted Company FFO (see below) for (1) straight-line adjustments, (2) lease incentive amortization, (3) amortization of above/below market leases, (4) lease termination payments, net, (5) non-cash interest, net, (6) non-cash charges, net, (7) cash paid for second generation tenant improvements, and (8) cash paid for second generation lease costs. Although FAD may not be comparable to that of other real estate investment trusts (“REITs”), LXP believes it provides a meaningful indication of its ability to fund cash needs. FAD is a non-GAAP financial measure and should not be viewed as an alternative measurement of operating performance to net income, as an alternative to net cash flows from operating activities or as a measure of liquidity.

First Generation Costs: Represents cash spend for tenant improvements, leasing costs and base building work for in-service development projects and expenditures contemplated at acquisition for recently acquired properties. Because all companies do not calculate First Generation Costs the same way, LXP’s presentation may not be comparable to similarly titled measures of other companies.

Funds from Operations (“FFO”) and Adjusted Company FFO: LXP believes that Funds from Operations, or FFO, which is a non-GAAP measure, is a widely recognized and appropriate measure of the performance of an equity REIT. LXP believes FFO is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. As a result, FFO provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, interest costs and other matters without the inclusion of depreciation and amortization, providing perspective that may not necessarily be apparent from net income.

The National Association of Real Estate Investment Trusts, or NAREIT, defines FFO as “net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sales of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in value of depreciable real estate held by the entity. The reconciling items include amounts to adjust earnings from consolidated partially-owned entities and equity in earnings of unconsolidated affiliates to FFO.” FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs.

LXP presents FFO available to common shareholders and unitholders – basic and also presents FFO available to all equityholders and unitholders – diluted on a company-wide basis as if all securities that are convertible, at the holder’s option, into LXP’s common shares, are converted at the beginning of the period. LXP also presents Adjusted Company FFO available to all equityholders and unitholders – diluted which adjusts FFO available to all equityholders and unitholders – diluted for certain items which we believe are not indicative of the operating results of LXP’s real estate portfolio. LXP believes this is an appropriate presentation as it is frequently requested by security analysts, investors and other interested parties. Since others do not calculate these measures in a similar fashion, these measures may not be comparable to similarly titled measures as reported by others. These measures should not be considered as an alternative to net income as an indicator of LXP’s operating performance or as an alternative to cash flow as a measure of liquidity.

GAAP and Cash Yield or Capitalization Rate: GAAP and cash yields or capitalization rates are measures of operating performance used to evaluate the individual performance of an investment. These measures are estimates and are not presented or intended to be viewed as a liquidity or performance measure that present a numerical measure of LXP’s historical or future financial performance, financial position or cash flows. The yield or capitalization rate is calculated by dividing the annualized NOI (as defined below, except GAAP rent adjustments are added back to rental income to calculate GAAP yield or capitalization rate) the investment is expected to generate, (or has generated) divided by the acquisition/completion cost, (or sale price). Stabilized yields assume 100% occupancy and the payment of estimated costs to achieve 100% occupancy including partner promotes, if any.

Net Operating Income (“NOI”): NOI is a measure of operating performance used to evaluate the individual performance of an investment. This measure is not presented or intended to be viewed as a liquidity or performance measure that presents a numerical measure of LXP’s historical or future financial performance, financial position or cash flows. LXP defines NOI as operating revenues (rental income (less GAAP rent adjustments and lease termination income, net), and other property income) less property operating expenses. Other REITs may use different methodologies for calculating NOI, and accordingly, LXP’s NOI may not be comparable to other companies. Because NOI excludes general and administrative expenses, interest expense, depreciation and amortization, acquisition-related expenses, other nonproperty income and losses, and gains and losses from property dispositions, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate and the impact to operations from trends in occupancy rates, rental rates, and operating costs, providing a perspective on operations not immediately apparent from net income. LXP believes that net income is the most directly comparable GAAP measure to NOI.

Second Generation Costs: Represents cash spend for tenant improvements and leasing costs to maintain revenues at existing properties and are a component of the FAD calculation.

Stabilized Portfolio: All real estate properties other than acquired or developed properties that have not achieved 90% occupancy within one-year of acquisition or substantial completion.

LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited and in thousands, except share and per share data)

  Three months ended December 31,   Twelve months ended December 31,
    2021       2020       2021       2020  
Gross revenues:              
Rental revenue $ 85,374     $ 82,390     $ 339,944     $ 325,811  
Other revenue   1,108       925       4,053       4,637  
Total gross revenues   86,482       83,315       343,997       330,448  
Expense applicable to revenues:              
Depreciation and amortization   (46,135 )     (40,723 )     (176,714 )     (161,592 )
Property operating   (13,780 )     (10,019 )     (47,746 )     (41,914 )
General and administrative   (10,763 )     (7,759 )     (35,458 )     (30,371 )
Non-operating income   411       429       1,364       743  
Interest and amortization expense   (11,538 )     (12,591 )     (46,708 )     (55,201 )
Debt satisfaction gains (losses), net   (672 )     2,502       (13,894 )     21,452  
Impairment charges   (3,493 )     (6,668 )     (5,541 )     (14,460 )
Gains on sales of properties   262,507       97,163       367,274       139,039  
?Income before provision for income taxes and equity in earnings (losses) of non-consolidated entities   263,019       105,649       386,574       188,144  
Provision for income taxes   (307 )     (223 )     (1,293 )     (1,584 )
Equity in earnings (losses) of non-consolidated entities   59       (204 )     (190 )     (169 )
Net income   262,771       105,222       385,091       186,391  
Less net income attributable to noncontrolling interests   (481 )     (844 )     (2,443 )     (3,089 )
Net income attributable to LXP Industrial Trust shareholders   262,290       104,378       382,648       183,302  
Dividends attributable to preferred shares – Series C   (1,572 )     (1,572 )     (6,290 )     (6,290 )
Allocation to participating securities   (258 )     (94 )     (510 )     (224 )
Net income attributable to common shareholders $ 260,460     $ 102,712     $ 375,848     $ 176,788  
Net income attributable to common shareholders – per common share basic $ 0.93     $ 0.37     $ 1.35     $ 0.66  
Weighted-average common shares outstanding – basic   281,383,061       274,965,603       277,640,835       266,914,843  
Net income attributable to common shareholders – per common share diluted $ 0.90     $ 0.37     $ 1.34     $ 0.66  
Weighted-average common shares outstanding – diluted   292,782,489       284,076,532       287,369,742       268,182,552  

LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
As of December 31,
(Unaudited and in thousands, except share and per share data)

    2021       2020  
Assets:      
Real estate, at cost $ 3,583,978     $ 3,514,564  
Real estate – intangible assets   341,403       409,293  
Land held for development   104,160       —  
Investments in real estate under construction   161,165       75,906  
Real estate, gross   4,190,706       3,999,763  
Less: accumulated depreciation and amortization   655,740       884,465  
Real estate, net   3,534,966       3,115,298  
Assets held for sale   82,586       16,530  
Right-of-use assets, net   27,966       31,423  
Cash and cash equivalents   190,926       178,795  
Restricted cash   101       626  
Investments in non-consolidated entities   74,559       56,464  
Deferred expenses, net   18,861       15,901  
Rent receivable – current   3,526       2,899  
Rent receivable – deferred   63,283       66,959  
Other assets   8,784       8,331  
Total assets $ 4,005,558     $ 3,493,226  
       
Liabilities and Equity:      
Liabilities:      
Mortgages and notes payable, net $ 83,092     $ 136,529  
Term loan payable, net   298,446       297,943  
Senior notes payable, net   987,931       779,275  
Trust preferred securities, net   127,595       127,495  
Dividends payable   37,425       35,401  
Liabilities held for sale   3,468       790  
Operating lease liabilities   29,094       32,515  
Accounts payable and other liabilities   77,607       55,208  
Accrued interest payable   8,481       6,334  
Deferred revenue – including below market leases, net   14,474       17,264  
Prepaid rent   14,717       13,335  
Total liabilities   1,682,330       1,502,089  
       
Commitments and contingencies      
Equity:      
Preferred shares, par value $0.0001 per share; authorized 100,000,000 shares,      
Series C Cumulative Convertible Preferred, liquidation preference $96,770 and 1,935,400 shares issued and outstanding   94,016       94,016  
Common shares, par value $0.0001 per share; authorized 400,000,000 shares, 283,752,726 and 277,152,450 shares issued and outstanding in 2021 and 2020, respectively   28       28  
Additional paid-in-capital   3,252,506       3,196,315  
Accumulated distributions in excess of net income   (1,049,434 )     (1,301,726 )
Accumulated other comprehensive loss   (6,258 )     (17,963 )
Total shareholders’ equity   2,290,858       1,970,670  
Noncontrolling interests   32,370       20,467  
Total equity   2,323,228       1,991,137  
Total liabilities and equity $ 4,005,558     $ 3,493,226  

LXP INDUSTRIAL TRUST AND SUBSIDIARIES
EARNINGS PER SHARE
(Unaudited and in thousands, except share and per share data)

    Three Months Ended
December 31,
  Twelve Months Ended
December 31,
      2021     2020     2021     2020
EARNINGS PER SHARE:                
                 
Basic:                
Net income attributable to common shareholders   $ 260,460   $ 102,712   $ 375,848   $ 176,788
                 
Weighted-average common shares outstanding – basic     281,383,061     274,965,603     277,640,835     266,914,843
                 
Net income attributable to common shareholders – per common share basic   $ 0.93   $ 0.37   $ 1.35   $ 0.66
                 
Diluted:                
Net income attributable to common shareholders – basic   $ 260,460   $ 102,712   $ 375,848   $ 176,788
Impact of assumed conversions     1,853     2,218     7,962     —
Net income attributable to common shareholders   $ 262,313   $ 104,930   $ 383,810   $ 176,788
                 
Weighted-average common shares outstanding – basic     281,383,061     274,965,603     277,640,835     266,914,843
Effect of dilutive securities:                
Unvested share-based payment awards and options     1,223,218     1,367,634     989,177     1,267,709
Shares issuable under forward sales agreements     4,568,350     —     2,110,315     —
Operating Partnership Units     897,290     3,032,725     1,918,845     —
Preferred shares – Series C     4,710,570     4,710,570     4,710,570     —
Weighted-average common shares outstanding – diluted     292,782,489     284,076,532     287,369,742     268,182,552
                 
Net income attributable to common shareholders – per common share diluted   $ 0.90   $ 0.37   $ 1.34   $ 0.66

LXP INDUSTRIAL TRUST AND SUBSIDIARIES
ADJUSTED COMPANY FUNDS FROM OPERATIONS & FUNDS AVAILABLE FOR DISTRIBUTION
(Unaudited and in thousands, except share and per share data)
             
    Three Months Ended
December 31,
  Twelve Months Ended
December 31,
      2021       2020       2021       2020  
FUNDS FROM OPERATIONS:            
Basic and Diluted:              
Net income attributable to common shareholders $ 260,460     $ 102,712     $ 375,848     $ 176,788  
Adjustments:              
  Depreciation and amortization   45,391       40,050       173,833       158,655  
  Impairment charges – real estate   3,493       6,668       5,541       14,460  
  Noncontrolling interests – OP units   281       645       1,672       2,347  
  Amortization of leasing commissions   744       673       2,881       2,937  
  Joint venture and noncontrolling interest adjustment   2,026       2,115       8,370       8,578  
  Gains on sales of properties, including non-consolidated entities   (262,507 )     (97,163 )     (367,274 )     (139,596 )
FFO available to common shareholders and unitholders – basic   49,888       55,700       200,871       224,169  
  Preferred dividends   1,572       1,572       6,290       6,290  
  Amount allocated to participating securities   258       94       510       224  
FFO available to all equityholders and unitholders – diluted   51,718       57,366       207,671       230,683  
  Debt satisfaction (gains) losses, net, including non-consolidated entities   672       (2,502 )     13,894       (21,396 )
  Activist costs   1,199       —       1,199       —  
  Transaction costs   227       174       432       255  
Adjusted Company FFO available to all equityholders and unitholders – diluted   53,816       55,038       223,196       209,542  
               
FUNDS AVAILABLE FOR DISTRIBUTION:              
Adjustments:              
  Straight-line adjustments   (4,178 )     (3,430 )     (12,324 )     (13,654 )
  Lease incentives   175       189       780       921  
  Amortization of above/below market leases   (340 )     (470 )     (1,551 )     (1,580 )
  Lease termination payments, net   (330 )     (70 )     551       —  
  Non-cash interest, net   (25 )     195       326       1,276  
  Non-cash charges, net   1,796       1,690       7,137       6,674  
  Second generation tenant improvements   (4,214 )     (291 )     (8,392 )     (9,744 )
  Second generation lease costs   (1,810 )     (50 )     (7,151 )     (5,019 )
  Joint venture and non-controlling interest adjustment   (194 )     11       (375 )     (319 )
Company Funds Available for Distribution $ 44,696     $ 52,812     $ 202,197     $ 188,097  
                 
Per Common Share and Unit Amounts              
Basic:              
  FFO $ 0.18     $ 0.20     $ 0.72     $ 0.83  
                   
Diluted:              
  FFO $ 0.18     $ 0.20     $ 0.72     $ 0.84  
  Adjusted Company FFO $ 0.18     $ 0.19     $ 0.78     $ 0.76  
                   
Weighted-Average Common Shares              
Basic:              
  Weighted-average common shares outstanding – basic EPS   281,383,061       274,965,603       277,640,835       266,914,843  
  Operating partnership units(1)   897,290       3,032,725       1,918,845       3,083,320  
  Weighted-average common shares outstanding – basic FFO   282,280,351       277,998,328       279,559,680       269,998,163  
                   
Diluted:              
  Weighted-average common shares outstanding – diluted EPS   292,782,489       284,076,532       287,369,742       268,182,552  
  Unvested share-based payment awards   70,114       9,384       44,261       17,180  
  Operating partnership units(1)   —       —       —       3,083,320  
  Preferred shares – Series C   —       —       —       4,710,570  
  Weighted-average common shares outstanding – diluted FFO   292,852,603       284,085,916       287,414,003       275,993,622  

(1) Includes OP units other than OP units held by LXP.

Alex

Recent Posts

China Focus: Technology sows seeds of hope in combating desertification

HOHHOT, CHINA - Media OutReach Newswire - 23 December 2024 - China's National Forestry and…

9 hours ago

Novautek Honored with the “Outstanding SME ESG and Business Performance Award”

HONG KONG SAR - EQS Newswire - 23 December 2024 - Novautek Autonomous Driving Limited…

12 hours ago

V-GREEN and Xanh SM Indonesia sign MoU with Lippo for comprehensive green ecosystem in Indonesia

JAKARTA, INDONESIA - Media OutReach Newswire - 23 December 2024 - V-GREEN and PT Xanh…

12 hours ago

Molex Anticipates Steady Growth in High-Speed Connectivity in 2025, Driving Electronics Design Innovations Across Diverse Industry Sectors

Increase in opportunities predicted for high-speed optical transceivers and miniaturized connectivity solutions to address data-intensive…

14 hours ago

Celebrating 25 Years of Excellence: DYXnet Embarks the New Chapter of Digital Transformation

HONG KONG SAR - Media OutReach Newswire - 23 December 2024 - DYXnet, a wholly-owned…

14 hours ago

The Top 10 Best Places to Work in Egypt for 2024 revealed

CAIRO, EGYPT - Media OutReach Newswire - 23 December 2024 - Eand, Novo Nordisk, BSH,…

17 hours ago