Lexington Realty Trust (“Lexington”) (NYSE:LXP), a real estate
investment trust focused on single-tenant real estate investments,
today announced results for the first quarter ended March 31,
2015.
First Quarter 2015 Highlights
- Generated Company Funds From Operations (“Company FFO”)
of $64.5 million, or $0.26 per diluted common share.
- Raised low end of 2015 FFO guidance by $0.01 per share
to new range of $1.01 - $1.05 per share.
- Acquired five properties for $197.3
million.
- Invested $21.5 million in on-going build-to-suit
projects and agreed to acquire an industrial property for $29.7
million.
- Disposed of three office buildings for gross
disposition proceeds of $35.2 million.
- Retired $113.6 million of secured debt and closed $80.8
million of long-term financing with a weighted-average fixed
interest rate of 3.7% and a weighted-average term of approximately
12 years.
- Completed 0.9 million square feet of new leases and
lease extensions with overall portfolio 96.7% leased.
- Leased Lakewood, CO office property subsequent to
quarter end.
T. Wilson Eglin, President and Chief Executive
Officer of Lexington, stated, “We believe both our investment
activity and leasing results were outstanding in the first quarter.
We ended the quarter with our portfolio 96.7% leased, a 30 basis
point improvement compared to the prior quarter. As we look ahead,
we have just one office lease expiring over the balance of the year
and are in renewal discussions with most of our tenants with office
leases expiring next year.”
Mr. Eglin continued, “We made meaningful
progress on our portfolio repositioning effort, disposing of three
office properties and acquiring five properties for $197.3 million,
the majority of which were industrial properties subject to
long-term net leases. These efforts continue the diversification of
our portfolio to include more properties with long-term net leases,
typically with lower capital expenditure requirements. The steps
that we have taken in the last year have extended the
weighted-average lease term in our portfolio from 11.1 years to
12.4 years. In addition, we have taken further advantage of market
conditions to enhance our capital structure by unencumbering
assets, retiring short-term secured debt, lowering our borrowing
costs and extending our debt maturities.”
FINANCIAL RESULTS
Revenues
For the quarter ended March 31, 2015, total
gross revenues were $108.6 million, compared with total gross
revenues of $104.1 million for the quarter ended March 31,
2014. The increase is primarily due to property acquisitions.
Company FFO
For the quarter ended March 31, 2015,
Lexington generated Company FFO of $64.5 million, or $0.26 per
diluted share, compared to Company FFO for the quarter ended
March 31, 2014 of $66.5 million, or $0.28 per diluted share.
The calculation of Company FFO and a reconciliation to net income
(loss) attributable to common shareholders is included later in
this press release.
Dividends/Distributions
Lexington declared a regular quarterly common
share/unit dividend/distribution for the quarter ended
March 31, 2015 of $0.17 per common share/unit, which was paid
on April 15, 2015 to common shareholders/unitholders of record as
of March 31, 2015, and a dividend of $0.8125 per share on its
Series C Cumulative Convertible Preferred Stock (“Series C
Preferred Shares”), which will be paid on May 15, 2015 to Series C
Preferred Shareholders of record as of April 30, 2015.
Net Income (Loss) Attributable to Common
Shareholders
For the quarter ended March 31, 2015, net
income attributable to common shareholders was $31.8 million, or
$0.14 per diluted share, compared with a net loss attributable to
common shareholders for the quarter ended March 31, 2014 of
$(0.8) million, or $(–) per diluted share.
OPERATING ACTIVITIES
Investment Activity
During the quarter, the Company acquired five
properties, each of which is subject to a lease having a term in
excess of ten years (an “LTL”).
Acquisitions |
|
|
Tenant/Guarantor |
|
Location |
|
Property Type |
|
InitialBasis($000) |
|
InitialAnnualizedCash
Rent($000) |
|
InitialCashYield |
|
EstimatedGAAPYield |
|
LeaseTerm (Yrs) |
Faurecia USA Holdings,
Inc. |
|
Auburn
Hills, MI |
|
LTL -
Office |
|
$ |
40,025 |
|
|
$ |
3,105 |
|
|
|
7.8 |
% |
|
|
8.9 |
% |
|
14 |
Spitzer Industries,
Inc.(1) |
|
Houston and Brookshire, TX |
|
LTL -
Industrial |
|
51,100 |
|
|
3,577 |
|
|
|
7.0 |
% |
|
|
8.5 |
% |
|
20 |
Nissan North America,
Inc. |
|
Canton, MS |
|
LTL -
Industrial |
|
89,300 |
|
|
5,702 |
|
|
|
6.4 |
% |
|
|
6.9 |
% |
|
12 |
Littlestone Brotherhood
LLC |
|
Venice, FL |
|
LTL -
Land/Infrastructure |
|
16,850 |
|
|
1,264 |
|
|
|
7.5 |
% |
|
|
11.3 |
% |
|
40 |
|
|
|
|
|
|
$ |
197,275 |
|
|
$ |
13,648 |
|
|
|
6.9 |
% |
|
|
8.1 |
% |
|
|
|
1. Spitzer
Industries, Inc. is the guarantor of two individual leases. Curtis
Kelly, Inc. (Houston, TX) and Orizon Industries, Inc. (Brookshire,
TX) are the tenants. |
The Company also funded $21.5 million of the projected costs of
the following projects:
On-going Build-to-Suit Projects |
Location |
|
Sq. Ft. |
|
Property Type |
|
Lease Term(Years) |
|
MaximumCommitment/EstimatedCompletion
Cost($000) |
|
GAAP InvestmentBalance as
of3/31/2015($000) |
|
Estimated Completion Date |
Oak Creek, WI |
|
164,000 |
|
|
LTL -
Industrial |
|
20 |
|
$ |
22,609 |
|
|
$ |
16,362 |
|
|
2Q
15 |
Thomson, GA |
|
208,000 |
|
|
LTL -
Industrial |
|
15 |
|
10,245 |
|
|
6,574 |
|
|
2Q
15 |
Richmond, VA |
|
330,000 |
|
|
LTL -
Office |
|
15 |
|
110,137 |
|
|
73,617 |
|
|
3Q
15 |
Lake Jackson, TX |
|
664,000 |
|
|
LTL -
Office |
|
20 |
|
166,164 |
|
|
29,018 |
|
|
4Q
16 |
Houston, TX(1) |
|
274,000 |
|
|
LTL -
Retail/Specialty |
|
20 |
|
86,491 |
|
|
17,292 |
|
|
3Q
16 |
|
|
1,640,000 |
|
|
|
|
|
|
$ |
395,646 |
|
|
$ |
142,863 |
|
|
|
|
1.
Lexington has a 25% interest as of March 31, 2015. Lexington may
provide construction financing up to $56.7 million to the joint
venture. |
In addition, the Company has committed to acquire the following
properties upon completion of construction.
Forward Commitments |
|
|
|
|
|
|
|
|
Location |
|
PropertyType |
|
Estimated Acquisition
Cost($000) |
|
Lease Term (Years) |
|
Estimated InitialCash
Yield |
|
Estimated
GAAPYield |
|
Estimated Completion Date |
Richland, WA |
|
LTL -
Industrial |
|
$ |
155,000 |
|
|
20 |
|
|
7.1 |
% |
|
|
8.6 |
% |
|
4Q
15 |
Detroit, MI |
|
LTL -
Industrial |
|
29,680 |
|
|
20 |
|
|
7.4 |
% |
|
|
7.4 |
% |
|
1Q
16 |
|
|
|
|
$ |
184,680 |
|
|
|
|
|
7.2 |
% |
|
|
8.4 |
% |
|
|
Capital Recycling
Property Dispositions |
Tenant |
|
Location |
|
Property Type |
|
Gross
DispositionPrice($000) |
|
AnnualizedNOI($000) |
|
Month of Disposition |
Baker Hughes,
Inc.(1) |
|
Houston, TX |
|
Office |
|
$ |
4,950 |
|
|
$ |
925 |
|
|
March |
Vacant(2) |
|
Issaquah, WA |
|
Office |
|
30,293 |
|
|
— |
|
|
March |
|
|
|
|
|
|
$ |
35,243 |
|
|
$ |
925 |
|
|
|
|
1. $2.2
million secured debt satisfied at closing. Tenant lease expires
09/2015. |
2. Two
properties. Deed-in-lieu of foreclosure to satisfy $30.3 million of
non-recourse mortgage debt. |
Balance Sheet
During the first quarter of 2015, Lexington
satisfied $113.6 million of secured debt with a weighted-average
interest rate of 5.6%, unencumbering six properties with estimated
2015 annual net operating income of approximately $13.9
million.
During the first quarter of 2015, Lexington
obtained the following secured loans:
Tenant/Guarantor |
|
Location |
|
Property Type |
|
Amount($000) |
|
Fixed Rate |
|
Maturity Date |
ZE-45 Ground Tenant
LLC |
|
New
York, NY |
|
LTL -
Land/Infrastructure |
|
$ |
29,193 |
|
|
4.1 |
% |
|
01/2025 |
FedEx Corporation |
|
Long
Island City, NY |
|
LTL -
Industrial |
|
51,650 |
|
|
3.5 |
% |
|
03/2028 |
|
|
|
|
|
|
$ |
80,843 |
|
|
3.7 |
% |
|
|
The properties generate annual net operating income of
approximately $6.3 million.
Leasing
During the first quarter of 2015, Lexington executed the
following new and extended leases:
|
|
LEASE EXTENSIONS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location |
|
Prior Term |
|
Lease Expiration Date |
|
Sq. Ft. |
|
|
|
|
|
|
|
|
|
|
|
|
Office/Multi-Tenant Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Los Angeles, CA |
|
|
08/2015 |
|
08/2018 |
|
20,203 |
|
2 |
|
Westerville, OH |
|
|
09/2015 |
|
03/2026 |
|
97,000 |
|
3 |
|
Rock Hill, SC |
|
|
03/2034 |
|
03/2039 |
|
104,497 |
|
4 |
|
Irving, TX |
|
|
03/2023 |
|
02/2025 |
|
247,254 |
|
5 |
|
Mission, TX |
|
|
06/2015 |
|
06/2020 |
|
75,016 |
|
6-8 |
|
Various |
|
|
2015 |
|
2016-2017 |
|
1,328 |
|
8 |
|
Total office lease extensions |
|
|
|
|
545,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Plymouth,
IN |
|
|
06/2015 |
|
12/2016 |
|
300,500 |
|
1 |
|
Total industrial lease extensions |
|
|
|
|
|
300,500 |
|
|
|
|
|
|
|
|
|
|
|
9 |
|
Total lease extensions |
|
|
|
|
|
845,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW
LEASES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location |
|
|
|
Lease Expiration Date |
|
Sq. Ft. |
|
|
|
|
|
|
|
|
|
|
|
|
Office/Multi-Tenant Office |
|
|
|
|
|
|
1 |
|
Louisville, CO |
|
|
|
|
05/2023 |
|
20,000 |
|
2 |
|
Baltimore, MD |
|
|
|
|
03/2028 |
|
15,338 |
|
3 |
|
Harrisburg, PA |
|
|
|
|
10/2025 |
|
23,535 |
|
3 |
|
Total new leases |
|
|
|
|
|
58,873 |
|
|
|
|
|
|
|
|
|
|
|
12 |
|
TOTAL NEW AND EXTENDED LEASES |
|
|
|
|
|
904,671 |
|
2015 EARNINGS GUIDANCE
Lexington raised the low end of its Company FFO
guidance by $0.01 per share to an expected range of $1.01 to $1.05
per diluted share for the year ended December 31, 2015. This
guidance is forward looking, excludes the impact of certain items
and is based on current expectations.
FIRST QUARTER 2015 CONFERENCE
CALL
Lexington will host a conference call today,
Thursday, May 7, 2015, at 11:00 a.m. Eastern Time, to discuss its
results for the quarter ended March 31, 2015. Interested
parties may participate in this conference call by dialing (877)
407-0789 or (201) 689-8562. A replay of the call will be available
through May 21, 2015, at (877) 870-5176 or (858) 384-5517, pin:
13606775. A live webcast of the conference call will be available
at www.lxp.com within the Investors section.
ABOUT LEXINGTON REALTY TRUST
Lexington Realty Trust is a real estate
investment trust that owns a diversified portfolio of equity and
debt interests in single-tenant commercial properties and land.
Lexington seeks to expand its portfolio through acquisitions,
sale-leaseback transactions, build-to-suit arrangements and other
transactions. A majority of these properties and all land interests
are subject to net or similar leases, where the tenant bears all or
substantially all of the operating costs, including cost increases,
for real estate taxes, utilities, insurance and ordinary repairs.
Lexington also provides investment advisory and asset management
services to investors in the single-tenant area. Lexington common
shares are traded on the New York Stock Exchange under the symbol
“LXP”. Additional information about Lexington is available
on-line at www.lxp.com or by contacting Lexington Realty
Trust, One Penn Plaza, Suite 4015, New York, New York 10119-4015,
Attention: Investor Relations.
This release contains certain forward-looking
statements which involve known and unknown risks, uncertainties or
other factors not under Lexington's control which may cause actual
results, performance or achievements of Lexington 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 Lexington's periodic reports
filed with the Securities and Exchange Commission, including risks
related to: (1) the authorization by Lexington's Board of Trustees
of future dividend declarations, including those necessary to
achieve an annualized dividend level of $0.68 per common
share/unit, (2) Lexington's ability to achieve its estimate of
Company FFO for the year ending December 31, 2015, (3) the
successful consummation of any lease, acquisition, build-to-suit,
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 Lexington files
with the Securities and Exchange Commission are available on
Lexington's web site at www.lxp.com. Forward-looking statements,
which are based on certain assumptions and describe Lexington'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, Lexington
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
Lexington's expectations will be realized.
References to Lexington refer to Lexington
Realty Trust and its consolidated subsidiaries. All interests in
properties and loans are held through special purpose entities,
which are separate and distinct legal entities, some of which are
consolidated for financial statement purposes and/or disregarded
for income tax purposes.
LEXINGTON REALTY TRUST AND CONSOLIDATED
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS(Unaudited and in thousands, except share and
per share data)
|
Three months ended March 31, |
|
2015 |
|
2014 |
Gross revenues: |
|
|
|
Rental |
$ |
100,016 |
|
|
$ |
96,365 |
|
Advisory and incentive fees |
146 |
|
|
122 |
|
Tenant reimbursements |
8,426 |
|
|
7,651 |
|
Total gross revenues |
108,588 |
|
|
104,138 |
|
Expense applicable to
revenues: |
|
|
|
Depreciation and amortization |
(40,274 |
) |
|
(37,947 |
) |
Property operating |
(16,582 |
) |
|
(15,621 |
) |
General and
administrative |
(7,822 |
) |
|
(8,037 |
) |
Non-operating
income |
2,468 |
|
|
2,951 |
|
Interest and
amortization expense |
(23,003 |
) |
|
(23,816 |
) |
Debt satisfaction gains
(charges), net |
10,375 |
|
|
(3,304 |
) |
Impairment charges |
(1,139 |
) |
|
(16,400 |
) |
Gain on sale of
property |
148 |
|
|
— |
|
Income before provision
for income taxes, equity in earnings of non-consolidated entities
and discontinued operations |
32,759 |
|
|
1,964 |
|
Provision for income
taxes |
(441 |
) |
|
(591 |
) |
Equity in earnings of
non-consolidated entities |
366 |
|
|
281 |
|
Income from continuing
operations |
32,684 |
|
|
1,654 |
|
Discontinued
operations: |
|
|
|
Income from discontinued
operations |
110 |
|
|
2,487 |
|
Provision for income taxes |
— |
|
|
(18 |
) |
Gain on sale of property |
1,577 |
|
|
— |
|
Impairment charges |
— |
|
|
(2,309 |
) |
Total discontinued operations |
1,687 |
|
|
160 |
|
Net income |
34,371 |
|
|
1,814 |
|
Less net income attributable to
noncontrolling interests |
(866 |
) |
|
(928 |
) |
Net income attributable
to Lexington Realty Trust shareholders |
33,505 |
|
|
886 |
|
Dividends attributable
to preferred shares – Series C |
(1,572 |
) |
|
(1,572 |
) |
Allocation to
participating securities |
(104 |
) |
|
(153 |
) |
Net income (loss)
attributable to common shareholders |
$ |
31,829 |
|
|
$ |
(839 |
) |
Income (loss) per
common share – basic: |
|
|
|
Income (loss) from continuing
operations |
$ |
0.13 |
|
|
$ |
— |
|
Income from discontinued
operations |
0.01 |
|
|
— |
|
Net income (loss) attributable to
common shareholders |
$ |
0.14 |
|
|
$ |
— |
|
Weighted-average common
shares outstanding – basic |
232,525,675 |
|
|
227,156,690 |
|
Income (loss) per
common share – diluted: |
|
|
|
Income (loss) from continuing
operations |
$ |
0.13 |
|
|
$ |
— |
|
Income from discontinued
operations |
0.01 |
|
|
— |
|
Net income (loss) attributable to
common shareholders |
$ |
0.14 |
|
|
$ |
— |
|
Weighted-average common
shares outstanding – diluted |
232,957,265 |
|
|
227,156,690 |
|
Amounts attributable to
common shareholders: |
|
|
|
Income (loss) from continuing
operations |
$ |
30,142 |
|
|
$ |
(980 |
) |
Income from discontinued
operations |
1,687 |
|
|
141 |
|
Net income (loss) attributable to
common shareholders |
$ |
31,829 |
|
|
$ |
(839 |
) |
LEXINGTON REALTY TRUST AND CONSOLIDATED
SUBSIDIARIESCONDENSED CONSOLIDATED BALANCE
SHEETS(Unaudited and in thousands, except share and per
share data)
|
March 31, 2015 |
|
December 31, 2014 |
Assets: |
|
|
|
Real estate, at
cost |
$ |
3,828,966 |
|
|
$ |
3,671,560 |
|
Real estate -
intangible assets |
732,080 |
|
|
705,566 |
|
Investments in real
estate under construction |
125,571 |
|
|
106,238 |
|
|
4,686,617 |
|
|
4,483,364 |
|
Less: accumulated
depreciation and amortization |
1,235,733 |
|
|
1,196,114 |
|
Real estate, net |
3,450,884 |
|
|
3,287,250 |
|
Assets held for
sale |
— |
|
|
3,379 |
|
Cash and cash
equivalents |
54,821 |
|
|
191,077 |
|
Restricted cash |
17,290 |
|
|
17,379 |
|
Investment in and
advances to non-consolidated entities |
21,836 |
|
|
19,402 |
|
Deferred expenses,
net |
67,827 |
|
|
65,860 |
|
Loans receivable,
net |
105,827 |
|
|
105,635 |
|
Rent receivable –
current |
9,692 |
|
|
6,311 |
|
Rent receivable –
deferred |
74,541 |
|
|
61,372 |
|
Other assets |
24,240 |
|
|
20,229 |
|
Total assets |
$ |
3,826,958 |
|
|
$ |
3,777,894 |
|
|
|
|
|
Liabilities and
Equity: |
|
|
|
Liabilities: |
|
|
|
Mortgages and notes
payable |
$ |
901,328 |
|
|
$ |
945,216 |
|
Credit facility
borrowings |
93,000 |
|
|
— |
|
Term loans payable |
505,000 |
|
|
505,000 |
|
Senior notes
payable |
497,743 |
|
|
497,675 |
|
Convertible notes
payable |
15,152 |
|
|
15,664 |
|
Trust preferred
securities |
129,120 |
|
|
129,120 |
|
Dividends payable |
43,202 |
|
|
42,864 |
|
Liabilities held for
sale |
— |
|
|
2,843 |
|
Accounts payable and
other liabilities |
32,915 |
|
|
37,740 |
|
Accrued interest
payable |
13,112 |
|
|
8,301 |
|
Deferred revenue -
including below market leases, net |
66,162 |
|
|
68,215 |
|
Prepaid rent |
23,745 |
|
|
16,336 |
|
Total liabilities |
2,320,479 |
|
|
2,268,974 |
|
|
|
|
|
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 400,000,000 shares, 234,819,421
and 233,278,037 shares issued and outstanding in 2015 and 2014,
respectively |
23 |
|
|
23 |
|
Additional
paid-in-capital |
2,772,841 |
|
|
2,763,374 |
|
Accumulated
distributions in excess of net income |
(1,379,929 |
) |
|
(1,372,051 |
) |
Accumulated other
comprehensive income (loss) |
(3,692 |
) |
|
404 |
|
Total shareholders’ equity |
1,483,259 |
|
|
1,485,766 |
|
Noncontrolling
interests |
23,220 |
|
|
23,154 |
|
Total equity |
1,506,479 |
|
|
1,508,920 |
|
Total liabilities and
equity |
$ |
3,826,958 |
|
|
$ |
3,777,894 |
|
LEXINGTON REALTY
TRUST AND CONSOLIDATED SUBSIDIARIES |
EARNINGS PER
SHARE |
(Unaudited and in
thousands, except share and per share data) |
|
|
|
|
Three Months EndedMarch 31, |
|
|
|
2015 |
|
2014 |
EARNINGS PER SHARE: |
|
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
Income
(loss) from continuing operations attributable to common
shareholders |
|
$ |
30,142 |
|
|
$ |
(980 |
) |
Income from
discontinued operations attributable to common shareholders |
|
1,687 |
|
|
141 |
|
Net income
(loss) attributable to common shareholders |
|
$ |
31,829 |
|
|
$ |
(839 |
) |
|
|
|
|
|
|
Weighted-average number of common shares outstanding |
|
232,525,675 |
|
|
227,156,690 |
|
|
|
|
|
|
Income
(loss) per common share: |
|
|
|
|
Income (loss) from
continuing operations |
|
$ |
0.13 |
|
|
$ |
— |
|
Income from
discontinued operations |
|
0.01 |
|
|
— |
|
Net income (loss)
attributable to common shareholders |
|
$ |
0.14 |
|
|
$ |
— |
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
Income
(loss) from continuing operations attributable to common
shareholders - basic |
|
$ |
30,142 |
|
|
$ |
(980 |
) |
Impact of
assumed conversions: |
|
|
|
|
Share options |
|
— |
|
|
— |
|
Income
(loss) from continuing operations attributable to common
shareholders |
|
30,142 |
|
|
(980 |
) |
Income from
discontinued operations attributable to common shareholders -
basic |
|
1,687 |
|
|
141 |
|
Impact of
assumed conversions: |
|
|
|
|
Share options |
|
— |
|
|
— |
|
Income from
discontinued operations attributable to common shareholders |
|
1,687 |
|
|
141 |
|
Net income
(loss) attributable to common shareholders |
|
$ |
31,829 |
|
|
$ |
(839 |
) |
|
|
|
|
|
|
Weighted-average common shares outstanding - basic |
|
232,525,675 |
|
|
227,156,690 |
|
Effect of
dilutive securities: |
|
|
|
|
Share options |
|
431,590 |
|
|
— |
|
Weighted-average common shares outstanding |
|
232,957,265 |
|
|
227,156,690 |
|
|
|
|
|
|
|
Income
(loss) per common share: |
|
|
|
|
Income (loss) from
continuing operations |
|
$ |
0.13 |
|
|
$ |
— |
|
Income from
discontinued operations |
|
0.01 |
|
|
— |
|
Net income (loss)
attributable to common shareholders |
|
$ |
0.14 |
|
|
$ |
— |
|
LEXINGTON REALTY
TRUST AND CONSOLIDATED SUBSIDIARIES |
COMPANY FUNDS
FROM OPERATIONS & FUNDS AVAILABLE FOR
DISTRIBUTION |
(Unaudited and in
thousands, except share and per share data) |
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2015 |
|
2014 |
FUNDS FROM OPERATIONS: (1) |
|
|
Basic and Diluted: |
|
|
|
|
Net income
(loss) attributable to common shareholders |
|
$ |
31,829 |
|
|
$ |
(839 |
) |
Adjustments: |
|
|
|
|
|
Depreciation and amortization |
|
38,922 |
|
|
39,939 |
|
|
Impairment
charges - real estate |
|
1,139 |
|
|
18,709 |
|
|
Noncontrolling interests - OP units |
|
550 |
|
|
581 |
|
|
Amortization of leasing commissions |
|
1,352 |
|
|
1,454 |
|
|
Joint
venture and noncontrolling interest adjustment |
|
321 |
|
|
633 |
|
|
Gains on
sales of properties, net of tax |
|
(1,725 |
) |
|
— |
|
FFO
available to common shareholders and unitholders -
basic |
|
72,388 |
|
|
60,477 |
|
|
Preferred
dividends |
|
1,572 |
|
|
1,572 |
|
|
Interest
and amortization on 6.00% Convertible Guaranteed Notes |
|
319 |
|
|
579 |
|
|
Amount
allocated to participating securities |
|
104 |
|
|
153 |
|
FFO
available to common shareholders and unitholders -
diluted |
|
74,383 |
|
|
62,781 |
|
|
Debt
satisfaction (gains) charges, net |
|
(10,375 |
) |
|
3,304 |
|
|
Other /
Transaction costs |
|
468 |
|
|
372 |
|
Company FFO available to common shareholders and
unitholders - diluted |
|
64,476 |
|
|
66,457 |
|
|
|
|
|
|
FUNDS AVAILABLE FOR DISTRIBUTION: (2) |
|
|
|
|
Adjustments: |
|
|
|
|
|
Straight-line rents |
|
(5,309 |
) |
|
(577 |
) |
|
Lease
incentives |
|
457 |
|
|
437 |
|
|
Amortization of below/above market leases |
|
(621 |
) |
|
264 |
|
|
Non-cash
interest, net |
|
(635 |
) |
|
(1,152 |
) |
|
Non-cash
charges, net |
|
2,256 |
|
|
2,301 |
|
|
Tenant
improvements |
|
(1,081 |
) |
|
(2,419 |
) |
|
Lease
costs |
|
(1,420 |
) |
|
(3,985 |
) |
Company Funds Available for Distribution |
|
$ |
58,123 |
|
|
$ |
61,326 |
|
|
|
|
|
|
|
Per
Common Share and Unit Amounts |
|
|
|
|
Basic: |
|
|
|
|
|
FFO |
|
$ |
0.31 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
FFO |
|
$ |
0.30 |
|
|
$ |
0.26 |
|
|
Company
FFO |
|
$ |
0.26 |
|
|
$ |
0.28 |
|
|
Company
FAD |
|
$ |
0.24 |
|
|
$ |
0.25 |
|
|
|
|
|
|
|
|
Weighted-Average Common Shares: |
|
|
|
|
|
Basic(3) |
|
|
236,378,649 |
|
|
231,037,595 |
|
|
Diluted |
|
|
244,045,197 |
|
|
240,619,535 |
|
1 Lexington believes that Funds from Operations
(“FFO”), which is not a measure under generally accepted accounting
principles (“GAAP”), is a widely recognized and appropriate measure
of the performance of an equity REIT. Lexington 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, Inc.
(“NAREIT”) defines FFO as “net income (or loss) computed in
accordance with GAAP, excluding gains (or losses) from sales of
property, plus real estate depreciation and amortization and after
adjustments for unconsolidated partnerships and joint ventures.”
NAREIT clarified its computation of FFO to exclude impairment
charges on depreciable real estate owned directly or indirectly.
FFO does not represent cash generated from operating activities in
accordance with GAAP and is not indicative of cash available to
fund cash needs.
Lexington presents FFO available to common shareholders and
unitholders - basic. Lexington also presents FFO available to
common shareholders and unitholders - diluted on a company-wide
basis as if all securities that are convertible, at the holder's
option, into Lexington's common shares, are converted at the
beginning of the period. Lexington also presents Company FFO which
adjusts FFO for certain items which Management believes are not
indicative of the operating results of its real estate portfolio.
Management believes this is an appropriate presentation as it is
frequently requested by security analysts, investors and other
interested parties. Since others do not calculate funds from
operations in a similar fashion, Company FFO may not be comparable
to similarly titled measures as reported by others. Company FFO
should not be considered as an alternative to net income as an
indicator of our operating performance or as an alternative to cash
flow as a measure of liquidity.
2 Company Funds Available for Distribution ("FAD") is calculated
by making adjustments to Company FFO for (1) straight-line rent
revenue, (2) lease incentive amortization, (3) amortization of
above/below market leases, (4) cash paid for tenant improvements,
(5) cash paid for lease costs, (6) non-cash interest, net and (7)
non-cash charges, net. Although FAD may not be comparable to that
of other REITs, Lexington 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.
3 Includes OP units.
Investor or Media Inquiries, T. Wilson Eglin, CEO
Lexington Realty Trust
Phone: (212) 692-7200 E-mail: tweglin@lxp.com
LXP Industrial (NYSE:LXP)
Historical Stock Chart
From Mar 2024 to Apr 2024
LXP Industrial (NYSE:LXP)
Historical Stock Chart
From Apr 2023 to Apr 2024