EX-99.1 2 n3521_x4exh99-1.htm PRESS RELEASE DATED MAY 3, 2023

Exhibit 99.1 

 

 

LXP Industrial Trust

TRADED: NYSE: LXP

One Penn Plaza, Suite 4015

New York, NY 10119-4015

 

FOR IMMEDIATE RELEASE

 

LXP INDUSTRIAL TRUST REPORTS FIRST QUARTER 2023 RESULTS

 

New York - May 3, 2023 - 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 quarter ended March 31, 2023.

 

First Quarter 2023 Highlights

 

Recorded Net Income attributable to common shareholders of $9.5 million, or $0.03 per diluted common share.

 

Generated Adjusted Company Funds From Operations available to all equityholders and unitholders - diluted (“Adjusted Company FFO”) of $50.3 million, or $0.17 per diluted common share.

 

Completed 2.3 million square feet of lease extensions, raising industrial Base and Cash Base Rents by 45.0% and 28.5%, respectively.

 

Increased Industrial Same-Store NOI to 5.0% in the first quarter compared to the same time period in 2022.

 

Completed and placed into service a warehouse/distribution facility containing 0.4 million square feet in the Phoenix, Arizona market, subject to a 10-year lease.

 

Completed construction of two warehouse/distribution facilities containing 2.1 million square feet in the Central Florida and Indianapolis, Indiana markets.

 

Invested an aggregate of $34.6 million in development activities, including $31.0 million in six ongoing development projects.

 

Disposed of one property for a gross sale price of $27.9 million.

 

Subsequent Events

 

Fully leased the 1.1 million square foot completed warehouse/distribution project in the Columbus, Ohio market.

 

Completed construction of a 1.1 million square foot warehouse/distribution facility in the Greenville - Spartanburg market.

 

T. Wilson Eglin, Chairman and Chief Executive Officer of LXP, commented “We continue to execute exceptionally well on capturing market rent growth, with 2.3 million square feet leased during the quarter at Base and Cash Base rental increases of approximately 59% and 42%, respectively, when adjusted for one fixed rate renewal. Rents in our portfolio continue to be well below market and we look forward to a higher period of lease rollover in 2024. We completed an additional 2.5 million square feet of development projects in the quarter, including our 400,000 square foot Phoenix facility, which was placed into service, and subject to a 10-year lease with 3.5% annual escalations. Our development initiatives continue to produce favorable outcomes, and as a result, we are raising our estimate of cash stabilized yields on the remaining 4.3 million square foot development pipeline to a range of 6.0% to 6.5%.”

 

 

Page 2 of 12

 

FINANCIAL RESULTS

 

Revenues

 

For the quarter ended March 31, 2023, total gross revenues were $85.1 million, compared with total gross revenues of $80.3 million for the quarter ended March 31, 2022. The increase is primarily attributable to revenue from acquisitions and stabilized development projects, which was partially offset by sales.

 

Net Income Attributable to Common Shareholders

 

For the quarter ended March 31, 2023, net income attributable to common shareholders was $9.5 million, or $0.03 per diluted share, compared with net income attributable to common shareholders for the quarter ended March 31, 2022 of $9.0 million, or $0.03 per diluted share.

 

Adjusted Company FFO

 

For the quarter ended March 31, 2023, LXP generated Adjusted Company FFO of $50.3 million, or $0.17 per diluted share, compared to Adjusted Company FFO for the quarter ended March 31, 2022 of $48.1 million, or $0.16 per diluted share.

 

Dividends/Distributions

 

LXP announced that it declared a regular quarterly common share/unit dividend/distribution for the quarter ending March 31, 2023 of $0.125 per common share/unit, which was paid April 17, 2023 to common shareholders/unitholders of record as of March 31, 2023.

 

LXP also announced that it declared a cash dividend of $0.8125 per share of Series C Cumulative Convertible Preferred Stock (“Series C Preferred”) for the quarter ending March 31, 2023, which is expected to be paid on May 15, 2023 to shareholders of record as of April 28, 2023.

 

TRANSACTION ACTIVITY

 

STABILIZED DEVELOPMENT

 

Property Type  Market  Sq. Ft.  

Initial Cost Basis

($000)

   Approximate Lease Term (Yrs)   % Leased at Completion 
Warehouse/distribution(1)  Phoenix, Arizona   392,278   $37,118    10.0    100%

 

1.Substantially completed and placed into service development project. LXP owns 93%. Initial cost basis excludes $1.9 million of lease commissions and certain remaining costs, including developer partner promote, if any. LXP funded an aggregate of $32.7 million as of March 31, 2023 for this project, of which, $1.6 million was funded in the first quarter of 2023.

 

 

Page 3 of 12

 

ONGOING DEVELOPMENT PROJECTS   

 

Project (% owned)  # of Buildings   Market   

Estimated

Sq. Ft.

    

Estimated Project

Cost(1)

($000)

    

GAAP Investment Balance 

as of

03/31/23

($000)

    

LXP Amount Funded

as of

03/31/23

($000)(2)

   Actual/Estimated Building  Completion Date   % Leased as of 03/31/23 
Consolidated:                                    
The Cubes at Etna East (95%)(3)   1   Columbus, OH   1,074,840   $72,850   $61,240   $59,888   3Q 2022   (4)
Ocala (80%)(3)   1   Central Florida   1,085,280    83,100    76,529    66,593   1Q 2023   —% 
Mt. Comfort (80%)(3)   1   Indianapolis, IN   1,053,360    65,500    61,614    52,119   1Q 2023   —% 
South Shore (100%)   2   Central Florida   270,885    41,200    31,844    26,277   2Q 2023   —% 
Smith Farms (90%)(5)   2   Greenville-Spartanburg, SC   1,396,772    101,550    85,290    72,690   2Q 2023   —% 
Cotton 303 (93%)(6)   1   Phoenix, AZ   488,400    44,100    33,310    31,458   3Q 2023   —% 
    8       5,369,537   $408,300   $349,827   $309,025         

 

1.Estimated project cost includes estimated tenant improvements and leasing costs and excludes potential developer partner promote, if any.

2.Excludes noncontrolling interests’ share.

3.Base building achieved substantial completion. Property is not in service as of March 31, 2023.

4.Subsequent to quarter end, the property was fully leased subject to a 10-year lease with initial annualized rent of approximately $5.2 million with 3.5% annual escalations.

5.Subsequent to quarter end, the base building comprised of 1,091,888 square feet was substantially completed.

6.Originally a two building project. In March 2023, substantially completed and placed into service a 392,278 square foot facility subject to a 10-year lease. Remaining project ongoing.

 

LAND HELD FOR INDUSTRIAL DEVELOPMENT

 

Project (% owned)  Market  Approx. Developable Acres  

GAAP Investment Balance 

as of

03/31/23

($000)

  

LXP Amount Funded

as of

03/31/23

($000)(1)

 
Consolidated:                  
Reems & Olive (95.5%)  Phoenix, AZ   320   $77,473   $74,109 
Mt. Comfort Phase II (80%)  Indianapolis, IN   116    5,303    4,250 
ATL Fairburn JV (100%)  Atlanta, GA   14    1,731    1,736 
       450   $84,507   $80,095 

 

 

Project (% owned)  Market  Approx. Developable Acres  

GAAP Investment Balance

as of

03/31/23

($000)

  

LXP Amount Funded

as of

03/31/23

($000)(1)

 
Non-consolidated:                  
ETNA Park 70 (90%)  Columbus, OH   66   $13,348   $14,009 
ETNA Park 70 East (90%)  Columbus, OH   21    2,135    2,405 
       87   $15,483   $16,414 
1.Excludes noncontrolling interests’ share.

 

 

Page 4 of 12

 

PROPERTY DISPOSITIONS    

Location  Property Type 

Gross Disposition

Price

($000)

      Annualized Net Income(1) ($000)   Annualized NOI(1) ($000)   Month of Disposition   % Leased 
Detroit, MI  Industrial  $27,910   $1,216   $2,203    March     100% 

 

1.Generally, quarterly period prior to sale, annualized.

 

The above property was sold at GAAP and Cash capitalization rates of 7.9%, respectively.

 

LEASING

  

     

 

During the first quarter of 2023, LXP executed the following lease extensions:

 

    LEASE EXTENSIONS - SECOND GENERATION        
                       
    Location    

Prior  

Term

 

Lease

Expiration Date

  Sq. Ft.
    Industrial                
1   Lebanon IN       01/2024   01/2029   741,880  
2   McDonough GA       10/2023   10/2030   676,000  
3   Cleveland TN       03/2024   03/2031   851,370  
3   TOTAL EXTENDED LEASES - SECOND GENERATION           2,269,250  

 

As of March 31, 2023, LXP’s stabilized industrial portfolio was 99.5% leased. A total of 2.3 million square feet of extended industrial leases were entered into through March 31, 2023, with Base and Cash Base Rents increasing by 45.0% and 28.5%, respectively.

 

BALANCE SHEET/CAPITAL MARKETS

 

As of March 31, 2023, LXP ended the quarter with net debt to Adjusted EBITDA at 6.3x. LXP’s total consolidated debt was $1.5 billion at quarter end with 91.4% at fixed rates. The total consolidated debt had a weighted-average term to maturity of 6.3 years and a weighted-average interest rate of 3.2% as of March 31, 2023.

 

2023 EARNINGS GUIDANCE

 

LXP now estimates that its net income attributable to common shareholders for the year ended December 31, 2023 will be within an expected range of $0.18 to $0.22 per diluted common share. LXP reaffirms that its estimated Adjusted Company FFO for the year ended December 31, 2023, will be within an expected range of $0.66 and $0.70 per diluted common share. This guidance is forward looking, excludes the impact of certain items and is based on current expectations.

 

FIRST QUARTER 2023 CONFERENCE CALL

 

LXP will host a conference call today, May 3, 2023, at 8:30 a.m. Eastern Time, to discuss its results for the quarter ended March 31, 2023. Interested parties may participate in this conference call by dialing 1-888-660-6082 or 1-929-201-6604. Conference ID is 1576583. A replay of the call will be available through August 1, 2023, at 1-800-770-2030 or 1-647-362-9199, pin code for all replay numbers is 1576583. A link to a live webcast of the conference call is available at www.lxp.com within the Investors section.

 

 

Page 5 of 12

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) national, regional and local economic and political climates, (2) the outbreak of highly infectious or contagious diseases, (3) authorization by LXP’s Board of Trustees of future dividend declarations, (4) LXP’s ability to achieve its estimates of net income attributable to common shareholders and Adjusted Company FFO for the year ending December 31, 2023, (5) the successful consummation of any lease, acquisition, build-to-suit, disposition, financing or other transaction, including achieving any estimated yields (6) the failure to continue to qualify as a real estate investment trust, (7) changes in general business and economic conditions, including the impact of any legislation, (8) competition, (9) inflation, increases in real estate construction costs and construction schedule delays, (10) changes in financial markets and interest rates, (11) changes in accessibility of debt and equity capital markets, (12) future impairment charges, and (13) risks related to our investments in our non-consolidated joint ventures. 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.

 

 

Page 6 of 12

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, the non-cash impact of sales-type leases 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, non-cash sales-type lease income 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 income related to sales-type leases, (6) non-cash interest, (7) non-cash charges, net, (8) capitalized interest and internal costs, (9) cash paid for second generation tenant improvements, and (10) cash paid for second genelease 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 and leasing costs 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.

 

 

Page 7 of 12

 

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, non-cash income related to sales-type leases 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.

 

Same-Store NOI: Same-Store NOI represents the NOI for consolidated properties that were owned, stabilized and included in our portfolio for two comparable reporting periods. As Same-Store NOI excludes the change in NOI from acquired and disposed of properties, it highlights operating trends such as occupancy levels, rental rates and operating costs on properties. Other REITs may use different methodologies for calculating Same-Store NOI, and accordingly, LXP’s Same-Store NOI may not be comparable to other REITs. Management believes that Same-Store NOI is a useful supplemental measure of LXP’s operating performance. However, Same-Store NOI should not be viewed as an alternative measure of LXP’s financial performance since it does not reflect the operations of LXP’s entire portfolio, nor does it reflect the impact of general and administrative expenses, acquisition-related expenses, interest expense, depreciation and amortization costs, other nonproperty income and losses, the level of capital expenditures and leasing costs necessary to maintain the operating performance of LXP’s properties, or trends in development and construction activities which are significant economic costs and activities that could materially impact LXP’s results from operations. LXP believes that net income is the most directly comparable GAAP measure to Same-Store 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. LXP believes that second generation building improvements represent an investment in existing stabilized properties.

 

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. Non-stabilized, substantially completed development projects are classified within investments in real estate under construction.

 

# # #

 

 

Page 8 of 12

 

LXP INDUSTRIAL TRUST AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

 

   Three months ended March 31, 
   2023   2022 
Gross revenues:          
Rental revenue  $83,417   $78,536 
Other revenue   1,658    1,742 
Total gross revenues   85,075    80,278 
Expense applicable to revenues:          
Depreciation and amortization   (45,741)   (44,506)
Property operating   (15,243)   (14,616)
General and administrative   (9,242)   (10,737)
Non-operating income   194    32 
Interest and amortization expense   (11,393)   (10,682)
Impairment charges   (3,523)    
Change in allowance for credit loss   (79)    
Gains on sales of properties   7,879    255 
Income before provision for income taxes and equity in earnings of non-consolidated entities   7,927    24 
Provision for income taxes   (216)   (417)
Equity in earnings of non-consolidated entities   3,604    11,301 
Net income   11,315    10,908 
Less net income attributable to noncontrolling interests   (149)   (286)
Net income attributable to LXP Industrial Trust shareholders   11,166    10,622 
Dividends attributable to preferred shares – Series C   (1,572)   (1,572)
Allocation to participating securities   (72)   (61)
Net income attributable to common shareholders  $9,522   $8,989 
           
Net income attributable to common shareholders - per common share basic  $0.03   $0.03 
Weighted-average common shares outstanding – basic   290,080,508    283,640,465 
           
Net income attributable to common shareholders - per common share diluted  $0.03   $0.03 
Weighted-average common shares outstanding – diluted   291,040,466    289,067,778 

 

Page 9 of 12

 

LXP INDUSTRIAL TRUST AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

   March 31, 2023   December 31, 2022 
Assets:          
Real estate, at cost  $3,732,558   $3,691,066 
Real estate - intangible assets   328,607    328,607 
Land held for development   84,507    84,412 
Investments in real estate under construction   349,827    361,924 
Real estate, gross   4,495,499    4,466,009 
Less: accumulated depreciation and amortization   845,338    800,470 
Real estate, net   3,650,161    3,665,539 
Assets held for sale   44,286    66,434 
Right-of-use assets, net   22,967    23,986 
Cash and cash equivalents   42,923    54,390 
Restricted cash   120    116 
Investments in non-consolidated entities   52,571    58,206 
Deferred expenses, net   25,485    25,207 
Investment in a sales-type lease, net   61,680    61,233 
Rent receivable – current   4,141    3,030 
Rent receivable – deferred   74,394    71,392 
Other assets   26,353    24,314 
Total assets  $4,005,081   $4,053,847 
           
Liabilities and Equity:          
Liabilities:          
Mortgages and notes payable, net  $69,288   $72,103 
Term loan payable, net   299,084    298,959 
Senior notes payable, net   989,636    989,295 
Trust preferred securities, net   127,719    127,694 
Dividends payable   38,164    38,416 
Liabilities held for sale   1,889    1,150 
Operating lease liabilities   23,985    25,118 
Accounts payable and other liabilities   57,170    74,261 
Accrued interest payable   10,431    9,181 
Deferred revenue - including below market leases, net   10,959    11,452 
Prepaid rent   15,994    15,215 
Total liabilities   1,644,319    1,662,844 
           
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; 1,935,400 shares issued and outstanding   94,016    94,016 
Common shares, par value $0.0001 per share; authorized 600,000,000 shares,          
292,557,721 and 291,719,310 shares issued and outstanding in 2023 and 2022, respectively   29    29 
Additional paid-in-capital   3,320,185    3,320,087 
Accumulated distributions in excess of net income   (1,105,875)   (1,079,087)
Accumulated other comprehensive income   14,169    17,689 
Total shareholders’ equity   2,322,524    2,352,734 
Noncontrolling interests   38,238    38,269 
Total equity   2,360,762    2,391,003 
Total liabilities and equity  $4,005,081   $4,053,847 

 

Page 10 of 12

 

LXP INDUSTRIAL TRUST AND CONSOLIDATED SUBSIDIARIES

EARNINGS PER SHARE

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

 

   Three Months Ended March 31, 
   2023   2022 
EARNINGS PER SHARE:        
         
Basic:          
Net income attributable to common shareholders  $9,522   $8,989 
           
Weighted-average number of common shares outstanding - basic   290,080,508    283,640,465 
           
Net income  attributable to common shareholders - per common share basic  $0.03   $0.03 
           
Diluted:          
Net income attributable to common shareholders - basic  $9,522   $8,989 
Impact of assumed conversions   3     
Net income attributable to common shareholders  $9,525   $8,989 
           
Weighted-average common shares outstanding - basic   290,080,508    283,640,465 
Effect of dilutive securities:          
Unvested share-based payment awards   127,871    1,078,891 
Shares issuable under forward sales agreements       4,348,422 
Operating partnership units   832,087     
Weighted-average common shares outstanding - diluted   291,040,466    289,067,778 
           
Net income attributable to common shareholders - per common share diluted  $0.03   $0.03 

 

Page 11 of 12

 

LXP INDUSTRIAL TRUST AND CONSOLIDATED SUBSIDIARIES

ADJUSTED COMPANY FUNDS FROM OPERATIONS & COMPANY FUNDS AVAILABLE FOR DISTRIBUTION

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

 

   Three Months Ended 
   March 31, 
   2023   2022 
FUNDS FROM OPERATIONS:          
Basic and Diluted:          
Net income attributable to common shareholders  $9,522   $8,989 
Adjustments:          
Depreciation and amortization   44,860    43,850 
Impairment charges - real estate   3,523     
Noncontrolling interests - OP units   3    89 
Amortization of leasing commissions   881    656 
Joint venture and noncontrolling interest adjustment   2,400    3,150 
Gains on sales of properties, including our share of non-consolidated entities   (12,654)   (11,526)
FFO available to common shareholders and unitholders - basic   48,535    45,208 
Preferred dividends   1,572    1,572 
Amount allocated to participating securities   72    61 
FFO available to all equityholders and unitholders - diluted   50,179    46,841 
Allowance for credit loss   79     
Transaction costs(1)   4    89 
Other non-recurring costs(2)       1,181 
Noncontrolling interest adjustments   (4)    
Adjusted Company FFO available to all equityholders and unitholders - diluted   50,258    48,111 
           
FUNDS AVAILABLE FOR DISTRIBUTION:          
Adjustments:          
Straight-line adjustments   (3,087)   (3,502)
Lease incentives   96    134 
Amortization of above/below market leases   (449)   (480)
Sales-type lease non-cash income   (526)    
Non-cash interest   819    819 
Non-cash charges, net   2,247    2,098 
Capitalized interest and internal costs   (2,232)   (1,166)
Second generation tenant improvements   (162)   (4,232)
Second generation lease costs   (162)   (141)
Joint venture and noncontrolling interest adjustment   (70)   (349)
Company Funds Available for Distribution  $46,732   $41,292 
           
Per Common Share and Unit Amounts          
Basic:          
FFO  $0.17   $0.16 
           
Diluted:          
FFO  $0.17   $0.16 
Adjusted Company FFO  $0.17   $0.16 
           
Basic:          
Weighted-average common shares outstanding - basic EPS   290,080,508    283,640,465 
Operating partnership units(3)   832,087    871,037 
Weighted-average common shares outstanding - basic FFO   290,912,595    284,511,502 
           
Diluted:          
Weighted-average common shares outstanding - diluted EPS   291,040,466    289,067,778 
Operating partnership units(3)       871,037 
Unvested share-based payment awards       59,384 
Preferred shares - Series C   4,710,570    4,710,570 
Weighted-average common shares outstanding - diluted FFO   295,751,036    294,708,769 

 

(1) Includes costs related to entering into a sales-type lease and other investment costs.

(2) Includes strategic alternatives and costs related to shareholder activism.

(3) Includes OP units other than OP units held by us.

 

 

Page 12 of 12

 

LXP INDUSTRIAL TRUST AND CONSOLIDATED SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

       

2023 EARNINGS GUIDANCE      

 

   Twelve Months Ended
December 31, 2023
 
   Range 
Estimated:        
Net income attributable to common shareholders per diluted common share(1)  $0.18   $0.22 
Depreciation and amortization   0.66    0.66 
Impact of capital transactions   (0.18)   (0.18)
Estimated Adjusted Company FFO per diluted common share  $0.66   $0.70 

 

(1) Assumes all convertible securities are dilutive.