Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
In this discussion, we have included statements that may constitute “forward-looking statements” within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not historical facts but instead represent only our beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside our control. These statements may relate to our future plans and objectives, among other things. By identifying these statements for you in this manner, we are alerting you to the possibility that our actual results may differ, possibly materially, from the anticipated results indicated in these forward-looking statements. Important factors that could cause our results to differ, possibly materially, from those indicated in the forward-looking statements include, among others, those discussed above in “Risk Factors” in Part I, Item 1A of this Annual Report and “Cautionary Statements Concerning Forward-Looking Statements” in the beginning of this Annual Report.
Introduction
The following is a discussion and analysis of the consolidated financial condition and results of operations of LXP Industrial Trust for the years ended December 31, 2021 and 2020, and significant factors that could affect its prospective financial condition and results of operations. This discussion should be read together with our accompanying consolidated financial statements included herein and notes thereto.
Investment Trends
General. Over the last several years, we have focused our investment activity primarily on income producing single-tenant warehouse and distribution assets and speculative development of warehouse and distribution assets.
In 2021, we acquired and/or completed and placed into service $885.6 million of warehouse and distribution assets, which is an increase of $273.8 million compared to 2020 investment activity of $611.8 million. The increase was primarily due to our ability to located attractive investment opportunities in our core industrial markets and the growth of our development pipeline.
As of December 31, 2021, our percentage of gross book value from industrial assets, excluding held for sale assets, increased to 98.1% compared to 90.8% as of December 31, 2020 as a result of our acquisition and capital recycling efforts. We expect to recycle our remaining other assets into warehouse and distribution facilities by the end of 2022. While our capital recycling strategy has had and may continue to have a near-term dilutive impact on earnings due to the sales of revenue-producing properties, we believe this strategy will benefit shareholder value in the long term.
The industrial real estate market was one of the most resilient real estate markets during the COVID-19 pandemic. One of the main drivers of growth in the industrial real estate market has been e-commerce. We believe that growth will also be driven by companies increasing their inventories in the United States to keep up with demand and to protect against future disruptions in the supply chain.
While we believe the industrial market will continue to grow, there continues to be an increase in competition for the acquisition of industrial properties, specifically warehouse/distribution properties, which drives up the cost of the assets we buy and drives down the yield we are able to obtain. This trend was highlighted when initial capitalization rates compressed further during 2021.
Lease Term. We primarily acquire assets subject to intermediate and long-term leases with escalating rents, which we believe strengthen our future cash flows and provide a partial hedge against rising interest rates. We intend to maintain a weighted-average lease term longer than many comparable companies and balance our lease expiration schedule.
Our industrial investment underwriting focuses less on tenant credit than our historical office investment underwriting as we focus on real estate characteristics such as location and related demographic and local economic trends. This has allowed us to acquire certain short-term leased warehouse/distribution assets, which may be acquired at a discount compared to long-term leased warehouse/distribution assets and allow for a value-add strategy through the lease renewal or a multi-tenanting process.
Development. As a result of the competition for income producing single-tenant warehouse/distribution assets, in 2017, we began selectively investing in development projects. We believe we can achieve higher yields from development projects than we can by purchasing existing properties.
Our development activities have been focused on speculative development. Our target markets are experiencing low vacancy rates. Despite an increase in construction in recent years, we believe there is sufficient tenant demand for our development projects.
Leasing
General. Re-leasing properties that are currently vacant or as leases expire at favorable effective rates is a primary area of focus for our asset management. Renewals of industrial leases, particularly for warehouse/distribution facilities, are generally dependent on location and occupancy alternatives for our tenants.
If a property cannot be re-let to a single user and the property can be adapted to multi-tenant use, we determine whether the costs of adapting the property to multi-tenant use outweigh the benefit of funding operating costs while searching for a single-tenant and whether selling a vacant property, which limits operating costs and allows us to redeploy capital, is in the best interest of our shareholders.
During 2021, we entered into 30 new leases and lease extensions encompassing approximately 8.5 million square feet. The average base rent on these extended leases was approximately $4.04 per square foot compared to the average base rent on these leases before extension of $3.64 per square foot. The weighted-average cost of tenant improvements and lease commissions during 2021 was approximately $2.91 per square foot for new leases and $2.75 per square foot for extended leases.
As of December 31, 2021, we had three single-tenant leases in our industrial portfolio where the lease term is scheduled to expire in 2022, covering approximately 0.7 million square feet. As of December 31, 2021, approximately 50% of our industrial base rental revenue was from leases scheduled to expire during 2022 through 2027. We expect an aggregate increase in rental revenue as these leases are reset to market rates.
Inherent Growth. Many leases have scheduled fixed rent increases or rent increases based upon the consumer price index. As of December 31, 2021, 95.4% of our single-tenant industrial leases had scheduled rent increases. The average escalation rate of these leases based on the next rent step was 2.8% as of December 31, 2021. A majority of our leases require tenants to pay operating expenses, including maintenance, real estate taxes, insurance and utilities, thereby reducing our exposure to increases in costs and operating expenses. However, certain of our leases provide for some level of landlord responsibility for capital repairs and replacements, the cost of which is generally factored into the rental rate. Our motivation to release vacant space requires us to meet market demands with respect to rental rates, tenant concessions and landlord responsibilities. Developers are similarly motivated when signing leases with tenants due to the significant competition in the industrial space. As a result, the obligations of our property owner subsidiaries on new leases and newly renewed or extended leases may increase to include, among other items, some form of responsibility for operating expenses and/or capital repairs and replacements.
Tenant Credit. We continue to monitor the credit of tenants of properties in which we have an interest by (1) subscribing to rating agency information, so that we can monitor changes in the ratings of our rated tenants, (2) reviewing financial statements that are publicly available or that are required to be delivered to us under the applicable lease, (3) monitoring news reports regarding our tenants and their respective businesses, (4) monitoring the timeliness of rent collections and (5) meeting with our tenants.
Other properties
We continue to recycle our other real estate investments into warehouse/distribution assets. As of December 31, 2021, our other real estate assets represented 1.9% of our gross book value, excluding held for sale assets. We have historically marketed non-industrial assets for sale when we believe we have obtained the highest possible valuation through various means, including lease renewals. However, we expect to accelerate the sale of most of our non-industrial assets in 2022.
Non-Recourse Mortgage Loan Resolutions
Since we have a limited number of industrial properties subject to non-recourse mortgages, we do not expect many foreclosure sales of consolidated properties in the future.
Impairment charges
During 2021 and 2020, we incurred impairment charges, of $5.5 million and $14.5 million, respectively, on certain of our assets due to each asset's carrying value being below its estimated fair value. Most of the impairment charges in 2021 and 2020 were incurred on non-core assets due to anticipated shortened holding periods. We cannot estimate if we will incur, or the amount of, future impairment charges on our assets. See Part I, Item 1A “Risk Factors”, of this Annual Report.
Critical Accounting Estimates
In preparing the consolidated financial statements we have made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Accounting estimates are deemed critical if they involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations. Below is a summary of the critical accounting estimates used in the preparation of our consolidated financial statements. A summary of our significant accounting policies which are important to the portrayal of our financial condition and results of operations is set forth in Note 2 to the Consolidated Financial Statements, which are included in “Financial Statements and Supplementary Data” in Part II, Item 8 of this Annual Report.
Acquisition of Real Estate. Primarily all of our acquisitions of real estate assets and liabilities are accounted for as asset acquisitions. As such, the purchase prices of acquired tangible and intangible assets and liabilities are recorded and allocated at fair value on a relative basis. The recorded allocations of tangible assets are based on the “as-if-vacant” value using estimated cash flow projections of the properties acquired which incorporates discount, capitalization and interest rates as well as available comparable market information. Allocations of intangible assets includes management’s estimates of current market rents and leasing costs.
We use considerable judgement in our estimates of cash flow projections, discount, capitalization and interest rates, fair market lease rates, carrying costs during hypothetical expected lease-up periods and costs to execute similar leases. While our methodology for purchase price allocation did not change during the year ended December 31, 2021, the real estate market is fluid and our assumptions are based on information currently available in the market at the time of acquisition. Significant increases or decreases in these key estimates, particularly with regards to cash flow projections and discount and capitalization rates, would result in a significantly lower or higher fair value measurement of the real estate assets being acquired.
Revenue Recognition. We enter into agreements with tenants that convey the right to control the use of identified space at our properties in exchange for rental revenue. These agreements meet the criteria for recognition as leases under Accounting Standards Codification (“ASC”) 842, Leases. We recognize lease revenue on a straight-line basis over the term of the lease unless another systematic and rational basis is more representative of the time pattern in which the use benefit is derived from the leased property. We commence revenue recognition when possession or control of the space is turned over to the tenant.
We evaluate the collectability of our rental payments and recognize revenue on a cash basis when we believe it is no longer probable that we will receive substantially all of the remaining lease payments. Management exercises judgment in assessing collectability of tenant receivables and considers payment history, current credit status, publicly available information about the financial condition of the tenant and other factors. Our assessment of the collectability of tenant receivables can have a significant impact on the rental revenue recognized in our consolidated statements of income.
Impairment of Real Estate. We record impairments of our real estate assets classified as held for use when triggering events dictate that an asset may be impaired. An impairment is recorded when the carrying amount of the asset exceeds the sum of its undiscounted future operating and residual cash flows. The impairment is the difference between estimated fair value of the asset and the carrying amount. We record impairments of our real estate assets classified as held for sale at the lower of the carrying amount or estimated fair value using the estimated or contracted sales price less costs to sell. Any real estate assets recorded at fair value on a non-recurring basis as a result of our impairment analysis are valued using unobservable local and national industry market data such as comparable sales, appraisals, brokers’ opinions of value and/or terms of definitive sales contracts. Additionally, the analysis includes considerable judgement in our estimates of hold periods, projected cash flows and discount and capitalization rates. Significant increases or decreases in any of these inputs, particularly with regards to cash flow projections and discount and capitalization rates, would result in a significantly lower or higher fair value measurement of the real estate assets being assessed.
We will record an impairment charge related to our investments, including investments in non-consolidated entities, if we determine the fair value of the investments are less than their carrying value and such impairment is other-than-temporary. We evaluate whether events or changes in circumstances indicate that the carrying amount of our investments may not be recoverable. Our evaluation of changes in economic or operating conditions and whether an impairment is other-than-temporary may include developing estimates of fair value, forecasted cash flows or operating income before depreciation and amortization. We estimate undiscounted cash flows and fair value using observable and unobservable data such as operating income, hold periods, estimated capitalization and discount rates, or relevant market multiples, leasing prospects and local market information and whether certain impairments are other-than-temporary.
New Accounting Pronouncements
For a discussion of new accounting pronouncements, see note 2 "Summary of Significant Accounting Policies" to our consolidated financial statements included in this report.
Cybersecurity
While we have yet to experience a cyber attack that disrupted our operations in any material respect, all companies, including ours, are increasing the resources allocated to address and protect against cybersecurity threats. Due to the small size of our organization, we rely on third-parties to provide advice and services with respect to cybersecurity, which is not currently, but could become, a material cost.
Environmental, Social and Governance
ESG matters are becoming a central focus for our shareholders, employees, tenants, suppliers, creditors, and communities. During 2021, we allocated an increased amount of resources to ESG matters. We expect to continue to increase our ESG efforts and the resources allocated to ESG matters in the near future.
Liquidity
General. Our principal sources of liquidity have been (1) undistributed cash flows generated from our investments, (2) the public and private equity and debt markets, (3) property specific debt, (4) corporate level borrowings, (5) commitments from co-investment partners and (6) proceeds from the sales of our investments. We believe our ratio of dividends to Adjusted Company Funds From Operations is conservative, and allows us to retain cash flow for internal growth.
Our ability to incur additional debt to fund acquisitions is dependent upon our existing leverage, the value of the assets we are attempting to leverage and general economic and credit market conditions, which may be outside of management's control or influence.
Cash Flows. We believe that cash flows from operations will continue to provide adequate capital to fund our operating and administrative expenses, regular debt service obligations and all dividend payments in accordance with applicable REIT requirements in both the short-term and long-term. However, our cash flow from operations may be negatively affected in the near term if we grant tenant rent relief packages or experience tenant defaults as a result of the effects of COVID-19. In addition, we anticipate that cash on hand, borrowings under our unsecured revolving credit facility, capital recycling proceeds, issuances of equity, mortgage proceeds and other debt, as well as other available alternatives, will provide the necessary capital required by our business.
Cash flows from operations as reported in the Consolidated Statements of Cash Flows totaled $220.3 million for 2021 and $201.8 million for 2020. The increase was primarily related to the impact of cash flow generated from acquiring properties and termination fee income, partially offset by property sales and vacancies. The underlying drivers that impact our working capital, and therefore cash flows from operations, are the timing of collection of rents, including reimbursements from tenants, payment of interest on mortgage debt and payment of operating and general and administrative costs. We believe the net-lease structure of the leases encumbering a majority of the properties in which we have an interest mitigates the risks of the timing of cash flows from operations since the payment and timing of operating costs related to the properties are generally borne directly by the tenant. The collection and timing of tenant rents are closely monitored by management as part of our cash management program.
Net cash used in investing activities totaled $337.8 million in 2021 and $494.4 million in 2020. Cash used in investing activities related primarily to acquisitions of real estate, investments in real estate under construction, land held for development, capital expenditures, lease costs, investments in non-consolidated entities, investment in a note receivable and changes in real estate deposits, net. Cash provided by investing activities primarily related to net proceeds received from the disposition of real estate and distributions from non-consolidated entities.
Net cash provided by financing activities totaled $129.1 million in 2021 and $342.6 million in 2020. Cash provided by financing activities primarily related to the issuance of the 2031 and 2030 Senior Notes, revolving credit facility borrowings, mortgage proceeds, issuances of common shares and cash contributions from noncontrolling interests. Cash used in financing activities primarily related to the redemption of the 2023 and 2024 Senior Notes, dividend and debt service payments.
Public and Private Equity and Debt Markets. We access the public and private equity and debt markets on an opportunistic basis when we (1) believe conditions are favorable and (2) have a compelling use of proceeds.
We expect to continue to access debt and equity markets in the future to implement our business strategy and to fund future growth when market conditions are favorable. However, the volatility in the capital markets primarily resulting from the effects of the COVID-19 pandemic may negatively affect our ability to access these capital markets.
Equity:
At-The-Market Offering Program. We maintain an At-The-Market offering program, or ATM program, under which we can issue common shares. The following table summarizes common share issuances under the ATM program for the years ended December 31, 2021 and 2020, respectively:
| | | | | | | | |
| Year ended December 31, 2021 |
| Shares Sold | Net Proceeds |
2021 ATM Issuances | 1,052,800 | $13.5 million |
| | |
| Year ended December 31, 2020 |
| Shares Sold | Net Proceeds |
2020 ATM Issuances | 5,950,882 | $61.0 million |
During 2021, we settled 4,990,717 common shares previously sold on a forward basis on the maturity date of the contract and received $53.6 million of net proceeds. There were no forward settlements during 2020.
As of December 31, 2021, an aggregate of 3,649,023 common shares were sold in forward sales contracts that have not been settled and had an aggregate settlement price of $38.5 million, which is subject to adjustment in accordance with the forward sales contracts. We expect to settle the forward sales contracts by the maturity dates in February 2022.
During 2021, we amended the terms of our ATM offering program, under which we may, from time to time, sell up to $350.0 million common shares over the term of the program. As of December 31, 2021, common shares with an aggregate value of $295.0 million remain available for issuance under the ATM program.
Underwritten equity offerings. During 2021, we entered into forward sales contracts for the sale of 16,000,000 common shares at a public offering price of $12.11 per common share in an underwritten equity offering that have not yet settled. Subject to our rights to elect cash or net share settlement, we expect to settle the forward sales contracts by the maturity date in May 2022. As of December 31, 2021, the forward sales contracts had an aggregate settlement price $187.5 million, which is subject to adjustment in accordance with the forward sales contracts.
During 2020, we issued 17,250,000 common shares at a public offering price of $9.60 per common share in an underwritten equity offering and generated net proceeds of approximately $164.0 million. The proceeds were used for general corporate purposes, including acquisitions, and pending the application of the proceeds were used to pay down all of the then outstanding balance under our revolving credit facility.
The volatility in the capital markets primarily resulting from the effects of the COVID-19 pandemic may negatively affect our ability to access the capital markets through our ATM program and other offerings.
Direct Share Purchase Plan. We maintain a direct share purchase plan, which has two components, (i) a dividend reinvestment component and (ii) a direct share purchase component. Under the dividend reinvestment component, common shareholders and holders of OP units may elect to automatically reinvest their dividends and distributions to purchase our common shares. Under the direct share purchase component, our current investors and new investors can make optional cash purchases of our common shares. The administrator of the plan, Computershare Trust Company, N.A., purchases common shares for the accounts of the participants under the plan, at our discretion, either directly from us, on the open market or through a combination of those two options. No shares were purchased from us under the plan in 2021, 2020 and 2019.
Share Repurchase Program. During 2015, our Board of Trustees authorized the repurchase of up to 10.0 million common shares and increased this authorization by 10.0 million common shares in 2018. The share repurchase program does not expire. During 2020, we repurchased and retired approximately 1.3 million, at an average price of $8.28 per common share under the repurchase program. During 2021, we did not repurchase any shares and approximately 9.0 million common shares remain available for repurchase. We have continued to, and in the future may, repurchase our common shares in the context of our overall capital plan, and to the extent we believe market volatility offers prudent investment opportunities based on our common share price versus net asset value per share.
Operating Partnership Units. In recent years there has not been a great demand for OP units as consideration and, as a result, we expect the percentage of common shares that will be outstanding in the future relative to OP units will increase, and income attributable to noncontrolling interests should be expected to decrease, as such OP units are redeemed for our common shares. Furthermore, our credit agreement requires us to own at least 95.5% of a subsidiary for the assets of such subsidiary to be included in the calculation of our credit agreement covenants, which incents us to maintain our percentage ownership in LCIF and not issue additional OP units.
During 2021, LCIF redeemed and cancelled 1,598,906 OP units in connection with the disposition of three properties. As of December 31, 2021, there were 0.8 million OP units outstanding not owned by us which were convertible on a one OP unit for approximately 1.13 common shares basis into an aggregate of 0.9 million common shares assuming we satisfied redemptions entirely with common shares. All outstanding OP units are entitled to a distribution equal to the dividend on our common shares or a stated distribution that may adjust based on our commons share dividend amount.
Debt:
Corporate Borrowings. In 2021, we issued $400.0 million aggregate principal amount of our 2031 Senior Notes. We used a portion of the net proceeds from the offering of the 2031 Senior Notes to redeem $188.8 million aggregate principal balance of our outstanding 2023 Senior Notes.
In 2020, we issued $400.0 million aggregate principal amount of our 2030 Senior Notes. We used a portion of the net proceeds from the offering of the 2030 Senior Notes to repurchase $61.2 million and $51.1 million aggregate principal balance of our outstanding 2023 Senior Notes and 2024 Senior Notes, respectively, through a tender offer.
The following Senior Notes were outstanding as of December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Issue Date | | Face Amount (millions) | | Interest Rate | | Maturity Date | | Issue Price |
August 2021 | | $ | 400.0 | | | 2.375 | % | | October 2031 | | 99.758 | % |
August 2020 | | 400.0 | | | 2.70 | % | | September 2030 | | 99.233 | % |
May 2014 | | 198.9 | | | 4.40 | % | | June 2024 | | 99.883 | % |
| | $ | 998.9 | | | | | | | |
The Senior Notes are unsecured and pay interest semi-annually in arrears. We may redeem the Senior Notes at our option at any time prior to maturity in whole or in part by paying the principal amount of the Senior Notes being redeemed plus a make-whole premium.
A summary of the maturity dates and interest rates of our unsecured credit agreement, as of December 31, 2021, are as follows:
| | | | | | | | | | | | | | |
| | Maturity Date | | Interest Rate |
$600.0 Million Revolving Credit Facility(1) | | 02/2023 | | LIBOR + 0.90% |
$300.0 Million Term Loan(2) | | 01/2025 | | LIBOR + 1.00% |
(1) Maturity date of the revolving credit facility can be extended to February 2024 at our option. The interest rate ranges from LIBOR plus 0.775% to 1.45%. At December 31, 2021, we had no borrowings outstanding and availability of $600.0 million, subject to covenant compliance.
(2) The LIBOR portion of the interest rate was swapped to obtain a current fixed rate of 2.732% per annum.
As of December 31, 2021, we were in compliance with the financial covenants contained in our corporate level debt agreements.
During 2007, we issued $200.0 million in Trust Preferred Securities, which bore interest at a fixed rate of 6.804% through April 2017 and, thereafter, bears interest at a variable rate of three month LIBOR plus 170 basis points. These securities are (1) classified as debt, (2) due in 2037 and (3) currently redeemable by us. As of December 31, 2021, there were $129.1 million of these securities outstanding.
Property Specific Debt. As of December 31, 2021, we have a limited number of consolidated properties subject to mortgages. Our property owner subsidiaries do not have mortgage maturities with balloon payments due until 2031. With respect to mortgages encumbering properties where the expected lease rental revenues are sufficient to provide an estimated property value in excess of the mortgage balance, we believe our property owner subsidiaries have sufficient sources of liquidity to meet these obligations through future cash flows from operations, the credit markets and, if determined appropriate by us, a capital contribution from us from either cash on hand ($190.9 million at December 31, 2021), property sale proceeds or borrowing capacity on our primary credit facility ($600.0 million as of December 31, 2021, subject to covenant compliance).
Our secured debt decreased to approximately $84.4 million at December 31, 2021 compared to $138.4 million at December 31, 2020. We expect to continue to use property specific, non-recourse mortgages in certain situations as we believe that by properly matching a debt obligation, including the balloon maturity risk, with the terms of a lease, our cash-on-cash returns increase and the exposure to residual valuation risk is reduced. In addition, we may procure credit tenant lease financing in certain situations where we are able to monetize all or a significant portion of the rental revenues of a property at an attractive rate.
Institutional Fund Management. We have entered into co-investment programs and joint ventures with institutional investors to mitigate our risk in certain assets and increase our return on equity to the extent we earn management or other fees. However, investments in certain co-investment programs and joint ventures limit our ability to make investment decisions unilaterally relating to the assets and limit our ability to deploy capital.
During 2021, we recapitalized a portfolio of 22 special purpose industrial properties, primarily manufacturing assets, through the formation of an institutional joint venture. This enabled us to capitalize on the compression of capitalization rates for these industrial assets, while mitigating risks of staying fully invested in these assets. We own 20% of this institutional joint venture and we and our partner are committed to fund an additional $50.0 million and $200.0 million, respectively, of future capital to grow this joint venture by acquiring special purpose industrial properties that do not conflict with our warehouse and distribution investment strategy.
The real estate investments owned by our institutional joint ventures are generally financed with non-recourse debt. Non-recourse debt is generally defined as debt whereby the lenders' sole recourse with respect to borrower defaults is limited to the value of the assets collateralized by the debt. The lender generally does not have recourse against any other assets owned by the borrower or any of the members or partners of the borrower, except for certain specified exceptions listed in the particular loan documents. These exceptions generally relate to "bad boy" acts, including fraud, prohibited transfers and breaches of material representations, and environmental matters. We have guaranteed such obligations for certain of our non-consolidated entities with respect to $776.0 million of such non-recourse debt. We believe the likelihood of making any payments under such guaranties is remote and we generally have an agreement from each partner to reimburse us for its proportionate share of any liability related to a guarantee trigger unless such trigger is caused solely by us.
Capital Recycling. Part of our strategy to effectively manage our balance sheet involves pursuing and executing well on property dispositions and recycling of capital. During 2021, we disposed of our interests in 15 properties for an aggregate gross price of $276.7 million. Additionally, we disposed of 22 properties to a non-consolidated joint venture for an aggregate price of $547.2 million, net of purchase price credits. The proceeds were primarily used to (1) retire corporate debt obligations and (2) make investments in real property.
As we near the completion of the capital recycling of our non-industrial assets, we expect to continue our recycling efforts with respect to our older industrial assets and/or those outside our target markets where we believe we can take advantage of the strong current market. We believe capital recycling (1) provides cost effective and timely capital support for our investment activities and (2) allows us to maintain line capacity and cash in advance of what we expect to be a growing investment pipeline.
Liquidity Needs. Our principal liquidity needs are the contractual obligations set forth under the heading “Contractual Obligations,” below, and the payment of dividends to our shareholders and distributions to the holders of OP units. As we grow our development pipeline, we expect that development activities will become a greater part of our liquidity needs.
As of December 31, 2021, we had approximately $1.5 billion of indebtedness, consisting of mortgages and notes payable outstanding, a term loan, 2.375%, 2.70%, and 4.40% Senior Notes and Trust Preferred Securities, with a weighted-average interest rate of approximately 2.8%. The ability of a property owner subsidiary to make debt service payments depends upon the rental revenues of its property and its ability to refinance the mortgage related thereto, sell the related property, or access capital from us or other sources. A property owner subsidiary's ability to accomplish such goals will be affected by numerous economic factors affecting the real estate industry, including the risks described under "Risk Factors" in Part I, Item 1A of this Annual Report.
If we are unable to satisfy our contractual obligations and other operating costs with our cash flow from operations, we intend to use borrowings and proceeds from issuances of equity or debt securities. If a property owner subsidiary is unable to satisfy its contractual obligations and other operating costs, it may default on its obligations and lose its assets in foreclosure or through bankruptcy proceedings.
In connection with our intention to continue to qualify as a REIT for federal income tax purposes, we expect to continue paying regular dividends to our shareholders. These dividends are expected to be paid from operating cash flows and/or from other sources. Since cash used to pay dividends reduces amounts available for capital investments, we generally intend to maintain a conservative dividend payout ratio, reserving such amounts as we consider necessary for the maintenance or expansion of properties in our portfolio, debt reduction, the acquisition of interests in new properties as suitable opportunities arise, and such other factors as our Board of Trustees considers appropriate.
We paid approximately $128.3 million in cash dividends to our common and preferred shareholders in 2021. Although our property owner subsidiaries receive the majority of our base rental payments on a monthly basis, we intend to continue paying dividends quarterly. Amounts accumulated in advance of each quarterly distribution are invested by us in short-term money market or other suitable instruments.
Contractual Obligations
As of December 31, 2021, we had five ongoing consolidated development projects and expect to incur approximately $312.0 million of costs in 2022, excluding noncontrolling interests' share, to substantially complete the construction of such projects. As of December 31, 2021, we had two consolidated and two non-consolidated joint ventures that own land parcels held for development. We are unable to estimate the timing of any required fundings for potential development projects on these parcels.
Capital Resources
General. Due to the net-lease structure of a majority of our investments, our property owner subsidiaries historically have not incurred significant expenditures in the ordinary course of business to maintain the properties in which we have an interest. As leases expire, we expect our property owner subsidiaries to incur costs in extending the existing tenant leases, re-tenanting the properties with a single-tenant, or converting the property to multi-tenant use. The amounts of these expenditures can vary significantly depending on tenant negotiations, market conditions, rental rates and property type.
Single-Tenant Properties. We do not anticipate significant capital expenditures at the single-tenant properties in which we have an interest that are subject to net or similar leases since the tenants at these properties generally bear all or substantially all of the cost of property operations, maintenance and repairs. However, at certain properties subject to net leases, our property owner subsidiaries are responsible for replacement and/or repair of certain capital items, which may or may not be reimbursed. In addition, at certain single-tenant properties that are not subject to a net lease, our property owner subsidiaries have a level of property operating expense responsibility, which may or may not be reimbursed.
Multi-Tenant Properties. Primarily as a result of non-renewals at single-tenant net-lease properties, we have interests in multi-tenant properties in our consolidated portfolio. While tenants of these properties are generally responsible for increases over base year expenses, our property owner subsidiaries are generally responsible for the base-year expenses and capital expenditures, and are responsible for all expenses related to vacant space, at these properties.
Vacant Properties. To the extent there is a vacancy in a property, our property owner subsidiary would be obligated for all operating expenses, including capital expenditures, real estate taxes and insurance. When a property is vacant, our property owner subsidiary may incur substantial capital expenditure and releasing costs to re-tenant the property. However, we believe that, over the long term, our focus on industrial assets will result in significant savings compared to investing in office assets due to the lower operating and retenanting costs of industrial assets compared to office assets.
Property Expansions. Under certain leases, tenants have the right to expand the facility located on a property in which we have an interest. We expect our property owner subsidiaries may fund these property expansions with either additional secured borrowings, the repayment of which will be funded out of rental increases under the leases covering the expanded properties, or capital contributions from us.
Ground Leases. The tenants of properties in which we have an interest generally pay the rental obligations on ground leases either directly to the fee holder or to our property owner subsidiary as increased rent. However, our property owner subsidiaries are responsible for these payments (1) under certain leases without reimbursement and (2) at vacant properties.
Environmental Matters. Based upon management's ongoing review of the properties in which we have an interest, management is not aware of any environmental condition with respect to any of these properties that would be reasonably likely to have a material adverse effect on us. There can be no assurance, however, that (1) the discovery of environmental conditions, which were previously unknown, (2) changes in law, (3) the conduct of tenants or (4) activities relating to properties in the vicinity of the properties in which we have an interest, will not expose us to material liability in the future. Changes in laws increasing the potential liability for environmental conditions existing on properties or increasing the restrictions on discharges or other conditions may result in significant unanticipated expenditures or may otherwise adversely affect the operations of the tenants of properties in which we have an interest.
Results of Operations
Year ended December 31, 2021 compared with December 31, 2020. The increase in net income attributable to common shareholders of $199.1 million was primarily due to the items discussed below.
The increase in total gross revenues of $13.5 million was primarily a result of an increase of $14.5 million of termination income recognized during 2021. Additionally, tenant reimbursement income increased $5.1 million during 2021 because of an increased in managed properties compared to the prior year. These increases were partially offset by a $5.3 million decrease in rental revenue primarily due to the timing of property sales and a $0.6 million decrease in other revenue primarily due to an incentive fee earned upon the sale of a property that we managed for a third-party real estate owner in 2020 with no comparable revenue earned in 2021.
The increase in depreciation and amortization expense of $15.1 million was primarily due to acquisition activity.
The increase in property operating expense of $5.8 million was primarily due to an increase in operating expense responsibilities at certain properties.
The increase in general and administrative expense of $5.1 million was primarily attributable to a $3.5 million increase in payroll costs and deferred compensation expense and a $1.2 million increase in costs related to investor activism.
The increase in non-operating income of $0.6 million was primarily due to funds received for land easements at two of our properties in 2021 with no comparable income in 2020.
The decrease in interest and amortization expense of $8.5 million related primarily to a decrease in the amount of our mortgage debt outstanding and a decrease in our overall borrowing rate.
The decrease in debt satisfaction gains, net, of $35.3 million was primarily due to the recognition of aggregate debt satisfaction gains of $29.0 million upon the foreclosure of our Charleston, South Carolina and Overland Park, Kansas properties in 2020, offset by a $10.1 million debt satisfaction loss incurred as a result of the repurchase of a portion of the 2023 Senior Notes and 2024 Senior Notes pursuant to a tender offer in 2020. During 2021, we incurred debt satisfaction losses of $13.9 million primarily related to the redemption of our remaining 2023 Senior Notes.
The decrease in impairment charges of $8.9 million was primarily due to the timing of impairment charges taken on certain properties. The impairments were primarily due to shortened hold periods, vacancy and lack of leasing prospects.
The increase in gains on sales of properties of $228.2 million was primarily related to the sale of 22 properties to a newly-formed joint venture in 2021 and the timing of property dispositions.
The decrease in net income attributable to noncontrolling interests of $0.6 million was primarily a result of a decrease in third-party OP unitholders.
The increase in net income or decrease in net loss in future periods will be closely tied to the level of acquisitions made by us. Without acquisitions, the sources of growth in net income are limited to fixed rent adjustments and index adjustments (such as the consumer price index), reduced interest expense on amortizing mortgages and variable rate indebtedness and by controlling other variable overhead costs. However, there are many factors beyond management's control that could offset these items including, without limitation, changes in economic conditions such as the recent economic uncertainty primarily caused by the COVID-19 pandemic, increased interest rates and tenant monetary defaults and the other risks described in this Annual Report.
The analysis of the results of operations for the year ended December 31, 2020 compared with December 31, 2019 is included in our 2020 Annual Report on Form 10-K, which was filed with the Securities and Exchange Commission, on February 18, 2021.
Same-Store Results
Same-store net operating income, or NOI, which is a non-GAAP measure, represents the NOI for consolidated properties that were owned and included in our portfolio for two comparable reporting periods. We define NOI as operating revenues (rental income (less GAAP rent adjustments and lease termination income, net), and other property income) less property operating expenses. 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 same-store NOI may not be comparable to other REITs. Management believes that same-store NOI is a useful supplemental measure of our operating performance. However, same-store NOI should not be viewed as an alternative measure of our financial performance since it does not reflect the operations of our 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 our properties, or trends in development and construction activities which are significant economic costs and activities that could materially impact our results from operations. We believe that net income is the most directly comparable GAAP measure to same-store NOI.
The following presents our consolidated same-store NOI, for the years ended December 31, 2021 and 2020 ($000):
| | | | | | | | | | | |
| 2021 | | 2020 |
Total cash base rent | $ | 182,389 | | | $ | 180,638 | |
Tenant reimbursements | 26,447 | | | 25,729 | |
Property operating expenses | (31,429) | | | (30,034) | |
Same-store NOI | $ | 177,407 | | | $ | 176,333 | |
Our reported same-store NOI increased from 2020 to 2021 by 0.6% primarily due to an increase in occupancy and cash base rents. As of December 31, 2021 and 2020, our historical same-store square footage leased was 99.1% and 98.1%, respectively.
Below is a reconciliation of net income to same-store NOI for periods presented:
| | | | | | | | | | | |
| Twelve Months ended December 31, |
| 2021 | | 2020 |
Net income | $ | 385,091 | | | $ | 186,391 | |
| | | |
Interest and amortization expense | 46,708 | | | 55,201 | |
Provision for income taxes | 1,293 | | | 1,584 | |
Depreciation and amortization | 176,714 | | | 161,592 | |
General and administrative | 35,458 | | | 30,371 | |
Transaction costs | 432 | | | 255 | |
Non-operating/advisory fee income | (4,402) | | | (4,569) | |
Gains on sales of properties | (367,274) | | | (139,039) | |
Impairment charges | 5,541 | | | 14,460 | |
Debt satisfaction (gains) losses, net | 13,894 | | | (21,452) | |
Equity in losses of non-consolidated entities | 190 | | | 169 | |
Lease termination income, net | (14,972) | | | (857) | |
Straight-line adjustments | (12,324) | | | (13,654) | |
Lease incentives | 780 | | | 921 | |
Amortization of above/below market leases | (1,551) | | | (1,580) | |
| | | |
NOI | 265,578 | | | 269,793 | |
| | | |
Less NOI: | | | |
Acquisitions and dispositions | (88,171) | | | (93,460) | |
Same-Store NOI | $ | 177,407 | | | $ | 176,333 | |
Funds From Operations
We believe 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. We believe 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 a 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 the 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.
We present FFO available to common shareholders and unitholders - basic and also present 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 our common shares, are converted at the beginning of the period. We also present 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 our real estate portfolio. We believe this is an appropriate presentation as it is frequently requested by securities 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 our operating performance or as an alternative to cash flow as a measure of liquidity.
The following presents a reconciliation of net income attributable to common shareholders to FFO available to common shareholders and unitholders and Adjusted Company FFO available to all equityholders and unitholders for 2021 and 2020 (dollars in thousands, except share and per share amounts):
| | | | | | | | | | | | | | | | | |
| | 2021 | | 2020 |
FUNDS FROM OPERATIONS: | | | |
Basic and Diluted: | | | |
Net income attributable to common shareholders | $ | 375,848 | | | $ | 176,788 | |
Adjustments: | | | |
| Depreciation and amortization | 173,833 | | | 158,655 | |
| Impairment charges - real estate | 5,541 | | | 14,460 | |
| Noncontrolling interests - OP units | 1,672 | | | 2,347 | |
| Amortization of leasing commissions | 2,881 | | | 2,937 | |
| Joint venture and noncontrolling interest adjustment | 8,370 | | | 8,578 | |
| Gains on sales of properties, including non-consolidated entities | (367,274) | | | (139,596) | |
FFO available to common shareholders and unitholders - basic | 200,871 | | | 224,169 | |
| Preferred dividends | 6,290 | | | 6,290 | |
| Amount allocated to participating securities | 510 | | | 224 | |
FFO available to all equityholders and unitholders - diluted | 207,671 | | | 230,683 | |
| Debt satisfaction (gains) losses, net, including non-consolidated entities | 13,894 | | | (21,396) | |
| Activist costs | 1,199 | | | — | |
| Transaction costs | 432 | | | 255 | |
Adjusted Company FFO available to all equityholders and unitholders - diluted | $ | 223,196 | | | $ | 209,542 | |
| | | | | | | | | | | | | |
Per Common Share and Unit Amounts | | | | | |
Basic: | | | | | |
FFO | | | $ | 0.72 | | | $ | 0.83 | |
| | | | | |
Diluted: | | | | | |
FFO | | | $ | 0.72 | | | $ | 0.84 | |
Adjusted Company FFO | | | $ | 0.78 | | | $ | 0.76 | |
| | | | | | | | | | | | | |
Weighted-Average Common Shares: | | | | | |
Basic: | | | | | |
Weighted-average common shares outstanding - basic EPS | | | 277,640,835 | | 266,914,843 |
Operating partnership units(1) | | | 1,918,845 | | 3,083,320 |
Weighted-average common shares outstanding - basic FFO | | | 279,559,680 | | 269,998,163 |
| | | | | |
Diluted: | | | | | |
Weighted-average common shares outstanding - diluted EPS | | | 287,369,742 | | 268,182,552 |
Unvested share-based payment awards | | | 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 | | | 287,414,003 | | 275,993,622 |
(1) Includes OP units other than OP units held by us.
Item 7A. Quantitative and Qualitative Disclosure about Market Risk
Our exposure to market risk relates primarily to our variable-rate indebtedness not subject to interest rate swaps and our fixed-rate debt. Our consolidated aggregate principal variable-rate indebtedness was $129.1 million at December 31, 2021 and 2020, which represented 8.5% and 9.5%, respectively, of our aggregate principal consolidated indebtedness. During 2021 and 2020, our variable-rate indebtedness had a weighted-average interest rate of 1.7% and 2.4%, respectively. Had the weighted-average interest rate been 100 basis points higher, our interest expense for 2021 and 2020 would have increased by $1.7 million and $1.8 million, respectively. As of December 31, 2021 and 2020, our aggregate principal consolidated fixed-rate debt was $1.4 billion and $1.2 billion, respectively, which represented 91.5% and 90.5%, respectively, of our aggregate principal indebtedness.
For certain of our financial instruments, fair values are not readily available since there are no active trading markets as characterized by current exchanges between willing parties. Accordingly, we derive or estimate fair values using various valuation techniques, such as computing the present value of estimated future cash flows using discount rates commensurate with the risks involved. However, the determination of estimated cash flows may be subjective and imprecise. Changes in assumptions or estimation methodologies can have a material effect on these estimated fair values. The following fair value was determined using the interest rates that we believe our outstanding fixed-rate debt would warrant as of December 31, 2021 and is indicative of the interest rate environment as of December 31, 2021, and does not take into consideration the effects of subsequent interest rate fluctuations. Accordingly, we estimate that the fair value of our fixed-rate debt was $1.4 billion as of December 31, 2021.
Our interest rate risk objectives are to limit the impact of interest rate fluctuations on earnings and cash flows and to lower our overall borrowing costs. To achieve these objectives, we manage our exposure to fluctuations in market interest rates through the use of fixed-rate debt instruments to the extent that reasonably favorable rates are obtainable with such arrangements. We have historically entered into derivative financial instruments such as interest rate swaps or caps to mitigate our interest rate risk on a related financial instrument or to effectively lock the interest rate on a portion of our variable-rate debt. As of December 31, 2021, we had four interest rate swap agreements in our consolidated portfolio, all of which expire in January 2025.
Item 8. Financial Statements and Supplementary Data
Report of Independent Registered Public Accounting Firm
To the Shareholders and the Board of Trustees of LXP Industrial Trust
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of LXP Industrial Trust (formerly Lexington Realty Trust) and subsidiaries (the “Company”) as of December 31, 2021 and 2020, the related consolidated statements of operations, comprehensive income (loss), changes in equity, and cash flows, for each of the three years in the period ended December 31, 2021, and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2021, in conformity with accounting principles generally accepted in the United States of America.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 24, 2022, expressed an unqualified opinion on the Company’s internal control over financial reporting.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current-period audit of the financial statements that was communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Real Estate, net — Determination of Impairment Indicators and Impairment — Refer to Notes 2 and 5 of the financial statements
Critical Audit Matter Description
The Company’s evaluation of real estate assets for impairment involves an initial assessment of each real estate asset to determine whether events or changes in circumstances exist that indicate that the carrying value of real estate assets may no longer be recoverable. Possible indications of impairment may include increases in vacancy at a property, tenant financial instability, or whether there is a current expectation that, more likely than not, a long-lived asset or asset group will be sold or otherwise disposed of before the end of its previously estimated useful life. When such events or changes in circumstances exist, the Company evaluates its real estate assets for impairment by comparing anticipated future undiscounted cash flows expected to be derived from the asset to the respective carrying value. If the carrying value of an asset exceeds the undiscounted cash flows, an analysis is performed to determine the fair value of the asset. An asset is determined to be impaired if the asset's carrying value exceeds its estimated fair value.
The Company makes significant assumptions to estimate its holding period of an asset. Additionally, for those real estate assets where indications of impairment have been identified, the Company makes significant estimates and assumptions related to rental rates and capitalization rates included in the estimated future undiscounted cash flows and, as necessary, the discount rate
applied to determine fair value of the assets. Changes in these assumptions could have a significant impact on the identification of real estate assets for impairment, the estimated fair value of the asset, or the amount of any impairment charge recognized. Total real estate assets as of December 31, 2021 were $3.5 billion. The Company recorded $5.5 million of impairment charges on real estate assets during the year ended December 31, 2021.
Auditing management’s assumptions requires evaluation of whether management appropriately identified impairment indicators relating to the asset’s estimated holding periods and whether management’s anticipated future undiscounted cash flows and estimated fair values are reasonable. Because of the subjectivity of these assumptions our audit procedures required a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures to evaluate management’s estimated holding period of an asset and to evaluate the assumptions used in undiscounted cash flows and fair value models included the following, among others:
• We tested the effectiveness of controls over management's evaluation of real estate assets for impairment, specifically over identification of possible events or changes in estimated holding period of an asset, controls over rental rates and capitalization rates used in management’s anticipated future undiscounted cash flows, as well as controls over management selection and estimate of discount rates in estimating fair value of real estate assets.
• We evaluated the Company’s assessment of estimated holding periods by:
a. Comparing management’s previous holding period assumptions to the Company’s subsequent sale of an asset.
b. Discussing with accounting and operations management the Company’s intent regarding sale or holding onto the asset.
c. Evaluating the consistency of the assumptions used with obtained audit evidence in other audit areas.
d. Reading minutes of the executive committee and board of directors’ meetings to identify any indicators that a long-lived asset will likely be sold or otherwise disposed of before the end of its previously estimated useful life.
• We evaluated the Company’s determination of anticipated future undiscounted cash flows for those assets with impairment indicators and the fair value for those that the carrying value was determined not to be recoverable by performing the following:
With the assistance of our fair value specialists, we evaluated the reasonableness of the (1) valuation methodology; (2) significant assumptions made, including testing the source information underlying the determination of the discount rate, rental rates, capitalization rates and developing a range of independent estimates based on external market sources and comparing our estimates to the assumptions utilized by management; and (3) mathematical accuracy of the calculation.
/s/ Deloitte & Touche LLP
New York, New York
February 24, 2022
We have served as the Company's auditor since 2017.
Report of Independent Registered Public Accounting Firm
To the shareholders and the Board of Trustees of LXP Industrial Trust
Opinion on Internal Control over Financial Reporting
We have audited the internal control over financial reporting of LXP Industrial Trust (formerly Lexington Realty Trust) and subsidiaries (the “Company”) as of December 31, 2021, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control — Integrated Framework (2013) issued by COSO.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated financial statements as of and for the year ended December 31, 2021, of the Company and our report dated February 24, 2022, expressed an unqualified opinion on those financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Deloitte & Touche LLP
New York, New York
February 24, 2022
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
($000, except share and per share data)
As of December 31,
| | | | | | | | | | | |
| 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 of accumulated amortization of $18,356 in 2021 and $23,171 in 2020) | 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 of accumulated accretion of $14,258 in 2021 and $12,758 in 2020) | 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 | |
The accompanying notes are an integral part of these consolidated financial statements.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
($000, except share and per share data)
Years ended December 31,
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Gross revenues: | | | | | |
Rental revenue | $ | 339,944 | | | $ | 325,811 | | | $ | 320,622 | |
| | | | | |
Other revenue | 4,053 | | | 4,637 | | | 5,347 | |
Total gross revenues | 343,997 | | | 330,448 | | | 325,969 | |
Expense applicable to revenues: | | | | | |
Depreciation and amortization | (176,714) | | | (161,592) | | | (147,594) | |
Property operating | (47,746) | | | (41,914) | | | (42,018) | |
General and administrative | (35,458) | | | (30,371) | | | (30,785) | |
Non-operating income | 1,364 | | | 743 | | | 2,262 | |
Interest and amortization expense | (46,708) | | | (55,201) | | | (65,095) | |
| | | | | |
Debt satisfaction gains (losses), net | (13,894) | | | 21,452 | | | (4,517) | |
| | | | | |
| | | | | |
| | | | | |
Impairment charges | (5,541) | | | (14,460) | | | (5,329) | |
Gains on sales of properties | 367,274 | | | 139,039 | | | 250,889 | |
Income before provision for income taxes, equity in earnings (losses) of non-consolidated entities | 386,574 | | | 188,144 | | | 283,782 | |
Provision for income taxes | (1,293) | | | (1,584) | | | (1,379) | |
Equity in earnings (losses) of non-consolidated entities | (190) | | | (169) | | | 2,890 | |
Net income | 385,091 | | | 186,391 | | | 285,293 | |
Less net income attributable to noncontrolling interests | (2,443) | | | (3,089) | | | (5,383) | |
Net income attributable to LXP Industrial Trust shareholders | 382,648 | | | 183,302 | | | 279,910 | |
| | | | | |
Dividends attributable to preferred shares - Series C | (6,290) | | | (6,290) | | | (6,290) | |
| | | | | |
Allocation to participating securities | (510) | | | (224) | | | (395) | |
| | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders | $ | 375,848 | | | $ | 176,788 | | | $ | 273,225 | |
| | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders - per common share basic | $ | 1.35 | | | $ | 0.66 | | | $ | 1.15 | |
Weighted-average common shares outstanding - basic | 277,640,835 | | | 266,914,843 | | | 237,642,048 | |
| | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders - per common share diluted | $ | 1.34 | | | $ | 0.66 | | | $ | 1.15 | |
Weighted-average common shares outstanding - diluted | 287,369,742 | | | 268,182,552 | | | 237,934,515 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
($000)
Years ended December 31,
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Net income | $ | 385,091 | | | $ | 186,391 | | | $ | 285,293 | |
Other comprehensive income (loss): | | | | | |
| | | | | |
| | | | | |
Change in unrealized income (loss) on interest rate swaps, net | 11,705 | | | (16,035) | | | (2,004) | |
Other comprehensive income (loss) | 11,705 | | | (16,035) | | | (2,004) | |
Comprehensive income | 396,796 | | | 170,356 | | | 283,289 | |
Comprehensive income attributable to noncontrolling interests | (2,443) | | | (3,089) | | | (5,383) | |
Comprehensive income attributable to LXP Industrial Trust shareholders | $ | 394,353 | | | $ | 167,267 | | | $ | 277,906 | |
The accompanying notes are an integral part of these consolidated financial statements.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
($000 except share amounts)
Year ended December 31, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | LXP Industrial Trust Shareholders | | |
| Total | | Number of Preferred Shares | | Preferred Shares | | Number of Common Shares | | Common Shares | | Additional Paid-in-Capital | | Accumulated Distributions in Excess of Net Income | | Accumulated Other Comprehensive Loss | | Noncontrolling Interests |
Balance December 31, 2020 | $ | 1,991,137 | | | 1,935,400 | | | $ | 94,016 | | | 277,152,450 | | | $ | 28 | | | $ | 3,196,315 | | | $ | (1,301,726) | | | $ | (17,963) | | | $ | 20,467 | |
Issuance of partnership interest in real estate | 21,901 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 21,901 | |
Redemption of noncontrolling OP units for common shares | — | | | — | | | — | | | 185,270 | | | — | | | 958 | | | — | | | — | | | (958) | |
Redemption of noncontrolling OP units for real estate | (22,305) | | | — | | | — | | | — | | | — | | | (12,919) | | | — | | | — | | | (9,386) | |
Issuance of common shares and deferred compensation amortization, net | 73,851 | | | — | | | — | | | 6,993,194 | | | — | | | 73,851 | | | — | | | — | | | — | |
Repurchase of common shares to settle tax obligations | (6,134) | | | — | | | — | | | (567,924) | | | — | | | (6,134) | | | — | | | — | | | — | |
Forfeiture of employee common shares | 2 | | | — | | | — | | | (10,264) | | | — | | | — | | | 2 | | | — | | | — | |
Dividends/distributions | (132,020) | | | — | | | — | | | — | | | — | | | — | | | (130,358) | | | — | | | (1,662) | |
Net income | 385,091 | | | — | | | — | | | — | | | — | | | — | | | 382,648 | | | — | | | 2,443 | |
Other comprehensive income | 11,705 | | | — | | | — | | | — | | | — | | | — | | | — | | | 11,705 | | | — | |
Reallocation of noncontrolling interests | — | | | — | | | — | | | — | | | — | | | 435 | | | — | | | — | | | (435) | |
Balance December 31, 2021 | $ | 2,323,228 | | | 1,935,400 | | | $ | 94,016 | | | 283,752,726 | | | $ | 28 | | | $ | 3,252,506 | | | $ | (1,049,434) | | | $ | (6,258) | | | $ | 32,370 | |
The accompanying notes are an integral part of the consolidated financial statements.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
($000 except share amounts)
Year ended December 31, 2020
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | LXP Industrial Trust Shareholders | | |
| Total | | Number of Preferred Shares | | Preferred Shares | | Number of Common Shares | | Common Shares | | Additional Paid-in-Capital | | Accumulated Distributions in Excess of Net Income | | Accumulated Other Comprehensive Loss | | Noncontrolling Interests |
Balance December 31, 2019 | $ | 1,724,719 | | | 1,935,400 | | | $ | 94,016 | | | 254,770,719 | | | $ | 25 | | | $ | 2,976,670 | | | $ | (1,363,676) | | | $ | (1,928) | | | $ | 19,612 | |
Issuance of partnership interest in real estate | 1,285 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 1,285 | |
Redemption of noncontrolling OP units for common shares | — | | | — | | | — | | | 327,453 | | | — | | | 1,614 | | | — | | | — | | | (1,614) | |
Issuance of common shares and deferred compensation amortization, net | 231,699 | | | — | | | — | | | 23,962,696 | | | 3 | | | 231,696 | | | — | | | — | | | — | |
Repurchase of common shares | (11,042) | | | — | | | — | | | (1,329,940) | | | | | (11,042) | | | — | | | — | | | — | |
Repurchase of common shares to settle tax obligations | (2,623) | | | — | | | — | | | (576,011) | | | — | | | (2,623) | | | — | | | — | | | — | |
Forfeiture of employee common shares | 1 | | | — | | | — | | | (2,467) | | | — | | | — | | | 1 | | | — | | | — | |
Dividends/distributions | (123,258) | | | — | | | — | | | — | | | — | | | — | | | (121,353) | | | — | | | (1,905) | |
Net income | 186,391 | | | — | | | — | | | — | | | — | | | — | | | 183,302 | | | — | | | 3,089 | |
Other comprehensive loss | (16,035) | | | — | | | — | | | — | | | — | | | — | | | — | | | (16,035) | | | — | |
| | | | | | | | | | | | | | | | | |
Balance December 31, 2020 | $ | 1,991,137 | | | 1,935,400 | | | $ | 94,016 | | | 277,152,450 | | | $ | 28 | | | $ | 3,196,315 | | | $ | (1,301,726) | | | $ | (17,963) | | | $ | 20,467 | |
The accompanying notes are an integral part of the consolidated financial statements.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
($000 except share amounts)
Year ended December 31, 2019
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | LXP Industrial Trust Shareholders | | |
| Total | | Number of Preferred Shares | | Preferred Shares | | Number of Common Shares | | Common Shares | | Additional Paid-in-Capital | | Accumulated Distributions in Excess of Net Income | | Accumulated Other Comprehensive Income (Loss) | | Noncontrolling Interests |
Balance December 31, 2018 | $ | 1,346,678 | | | 1,935,400 | | | $ | 94,016 | | | 235,008,554 | | | $ | 24 | | | $ | 2,772,855 | | | $ | (1,537,100) | | | $ | 76 | | | $ | 16,807 | |
Issuance of partnership interest in real estate | 867 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 867 | |
Redemption of noncontrolling OP units for common shares | — | | | — | | | — | | | 391,993 | | | — | | | 1,655 | | | — | | | — | | | (1,655) | |
Issuance of common shares and deferred compensation amortization, net | 209,373 | | | — | | | — | | | 20,579,745 | | | 2 | | | 209,371 | | | — | | | — | | | — | |
Repurchase of common shares | (958) | | | — | | | — | | | (441,581) | | | — | | | (958) | | | — | | | — | | | — | |
Repurchase of common shares to settle tax obligations | (5,281) | | | — | | | — | | | (712,430) | | | (1) | | | (5,280) | | | — | | | — | | | — | |
Forfeiture of employee common shares | 15 | | | — | | | — | | | (55,562) | | | — | | | — | | | 15 | | | — | | | — | |
Dividends/distributions | (109,264) | | | — | | | — | | | — | | | — | | | — | | | (106,501) | | | — | | | (2,763) | |
Net income | 285,293 | | | — | | | — | | | — | | | — | | | — | | | 279,910 | | | — | | | 5,383 | |
Other comprehensive loss | (2,004) | | | — | | | — | | | — | | | — | | | — | | | — | | | (2,004) | | | — | |
Reallocation of noncontrolling interests | — | | | — | | | — | | | — | | | — | | | (973) | | | — | | | — | | | 973 | |
Balance December 31, 2019 | $ | 1,724,719 | | | 1,935,400 | | | $ | 94,016 | | | 254,770,719 | | | $ | 25 | | | $ | 2,976,670 | | | $ | (1,363,676) | | | $ | (1,928) | | | $ | 19,612 | |
The accompanying notes are an integral part of the consolidated financial statements.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
($000)
Years ended December 31,
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Cash flows from operating activities: | | | | | |
Net income | $ | 385,091 | | | $ | 186,391 | | | $ | 285,293 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
Depreciation and amortization | 179,523 | | | 164,260 | | | 150,440 | |
| | | | | |
Gains on sales of properties | (367,274) | | | (139,039) | | | (250,889) | |
| | | | | |
Debt satisfaction (gains) losses, net | 13,894 | | | (21,452) | | | 4,517 | |
Impairment charges | 5,541 | | | 14,460 | | | 5,329 | |
Straight-line rents | (12,275) | | | (13,602) | | | (14,264) | |
Amortization of right of use assets | 3,726 | | | 3,763 | | | 3,645 | |
Other non-cash expense, net | 6,734 | | | 6,210 | | | 6,060 | |
Equity in (earnings) losses of non-consolidated entities | 190 | | | 169 | | | (2,890) | |
Distributions of accumulated earnings from non-consolidated entities | — | | | — | | | 2,571 | |
| | | | | |
Change in accounts payable and other liabilities | 7,996 | | | 2,859 | | | (270) | |
Change in rent receivable and prepaid rent, net | 1,058 | | | 80 | | | 3,770 | |
Change in accrued interest payable | 2,138 | | | 1,866 | | | 3,368 | |
Other adjustments, net | (5,996) | | | (4,130) | | | (4,496) | |
Net cash provided by operating activities | 220,346 | | | 201,835 | | | 192,184 | |
Cash flows from investing activities: | | | | | |
Acquisition of real estate, including intangible assets | (758,371) | | | (611,754) | | | (662,010) | |
Investment in real estate under construction | (288,519) | | | (53,971) | | | (11,332) | |
Capital expenditures | (15,207) | | | (17,250) | | | (17,829) | |
| | | | | |
Net proceeds from sale of properties | 728,360 | | | 192,560 | | | 504,118 | |
Investment in loans receivable | (1,497) | | | — | | | — | |
Principal payments received on loans receivable | 8 | | | — | | | — | |
Investments in non-consolidated entities, net | (4,533) | | | (7,528) | | | (8,018) | |
| | | | | |
Distributions from non-consolidated entities in excess of accumulated earnings | 8,347 | | | 8,055 | | | 17,119 | |
Payments of deferred leasing costs | (7,297) | | | (4,841) | | | (8,196) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Change in real estate deposits, net | 947 | | | 379 | | | (817) | |
Net cash used in investing activities | (337,762) | | | (494,350) | | | (186,965) | |
Cash flows from financing activities: | | | | | |
Dividends to common and preferred shareholders | (128,334) | | | (118,384) | | | (122,843) | |
| | | | | |
| | | | | |
| | | | | |
Principal amortization payments | (13,552) | | | (19,441) | | | (24,259) | |
Principal payments on debt, excluding normal amortization | (14,581) | | | — | | | (89,242) | |
Proceeds of mortgages and notes payable | 11,610 | | | — | | | — | |
| | | | | |
Revolving credit facility borrowings | 555,000 | | | 170,000 | | | 110,000 | |
Revolving credit facility payments | (555,000) | | | (170,000) | | | (110,000) | |
Proceeds from issuance of senior notes | 399,032 | | | 396,932 | | | — | |
Repurchase of senior notes | (188,756) | | | (112,312) | | | — | |
Payment for early extinguishment of debt | (12,664) | | | (11,094) | | | (3,505) | |
Deferred financing costs | (3,977) | | | (3,803) | | | (5,456) | |
| | | | | |
| | | | | |
Cash distributions to noncontrolling interests | (1,662) | | | (1,905) | | | (2,763) | |
Cash contributions from noncontrolling interests | 21,411 | | | 1,285 | | | 867 | |
Repurchase of common shares | — | | | (11,042) | | | (3,598) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Issuance of common shares, net of costs and repurchases to settle tax obligations | 60,575 | | | 222,390 | | | 197,643 | |
Net cash provided by (used in) financing activities | 129,102 | | | 342,626 | | | (53,156) | |
Change in cash, cash equivalents and restricted cash | 11,686 | | | 50,111 | | | (47,937) | |
Less restricted cash classified as held for sale | (80) | | | — | | | — | |
Cash, cash equivalents and restricted cash, at beginning of year | 179,421 | | | 129,310 | | | 177,247 | |
Cash, cash equivalents and restricted cash, at end of year | $ | 191,027 | | | $ | 179,421 | | | $ | 129,310 | |
The accompanying notes are an integral part of these consolidated financial statements.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
(1) The Company
LXP Industrial Trust (together with its consolidated subsidiaries, except when the context only applies to the parent entity, the “Company”) is a Maryland real estate investment trust (“REIT”) that owns a portfolio of equity investments focused on single-tenant industrial properties.
As of December 31, 2021, the Company had equity ownership interests in approximately 121 consolidated properties located in 23 states. The properties in which the Company has an interest are primarily net leased to tenants in various industries.
The Company believes it has qualified as a REIT under the Internal Revenue Code of 1986, as amended (the “Code”). Accordingly, the Company will not be subject to federal income tax, provided that distributions to its shareholders equal at least the amount of its REIT taxable income as defined under the Code. The Company is permitted to participate in certain activities from which it was previously precluded in order to maintain its qualification as a REIT, so long as these activities are conducted in entities which elect to be treated as taxable REIT subsidiaries (“TRS”) under the Code. As such, the TRS are subject to federal income taxes on the income from these activities.
The Company conducts its operations indirectly through (1) property owner subsidiaries, which are single purpose entities, (2) a wholly-owned TRS, Lexington Realty Advisors, Inc. (“LRA”), and (3) joint ventures. Property owner subsidiaries are landlords under leases for properties in which the Company has an interest and/or borrowers under loan agreements secured by properties in which the Company has an interest and lender subsidiaries are lenders under loan agreements where the Company made an investment in a loan asset, but in all cases are separate and distinct legal entities. Each property owner subsidiary is a separate legal entity that maintains separate books and records. The assets and credit of each property owner subsidiary 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 property owner subsidiary or any other 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 or managing member of such property owner subsidiary), but merely hold partnership, membership or beneficial interest therein, which interests are subordinate to the claims of such property owner subsidiary's (or its general partner's, member's or managing member's) creditors.
(2)Summary of Significant Accounting Policies
Basis of Presentation and Consolidation. The Company's consolidated financial statements are prepared on the accrual basis of accounting in accordance with U.S. generally accepted accounting principles (“GAAP”). The financial statements reflect the accounts of the Company and its consolidated subsidiaries. The Company consolidates its wholly-owned subsidiaries, partnerships and joint ventures which it controls (i) through voting rights or similar rights or (ii) by means other than voting rights if the Company is the primary beneficiary of a variable interest entity ("VIE"). Entities which the Company does not control and entities which are VIEs in which the Company is not the primary beneficiary are accounted for under the equity method of accounting.
During 2021, the Company acquired interests in seven joint ventures with developers, consisting of five on-going development projects and two land joint ventures, with ownership interests ranging from 80% to 95.5%. Each joint venture acquired land parcels to develop industrial properties. The Company determined that the joint ventures are VIEs in which the Company is the primary beneficiary. As a result, these joint ventures’ operations are consolidated in the Company's financial statements.
In addition, the Company is the primary beneficiary of certain other VIEs as it has a controlling financial interest in these entities. Lepercq Corporate Income Fund L.P. (“LCIF”) is a consolidated VIE and the Company has an approximate 99% ownership interest.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
The assets of each VIE are only available to satisfy such VIE's respective liabilities. As of December 31, 2020, the VIEs' mortgages and notes payable were non-recourse to the Company. Below is a summary of selected financial data of consolidated VIEs for which the Company is the primary beneficiary included in the consolidated balance sheets as of December 31, 2021 and 2020:
| | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 |
Real estate, net | $ | 810,087 | | | $ | 569,461 | |
Total assets | $ | 952,611 | | | $ | 679,786 | |
Mortgages and notes payable, net | $ | — | | | $ | 25,600 | |
Total liabilities | $ | 47,011 | | | $ | 40,974 | |
In addition, the Company acquires, from time to time, properties using a reverse like-kind exchange structure pursuant to Section 1031 of the Internal Revenue Code (a "reverse 1031 exchange") and, as such, the properties are in the possession of an Exchange Accommodation Titleholder ("EAT") until the reverse 1031 exchange is completed. The EAT is classified as a VIE as it is a “thinly capitalized” entity. The Company consolidates the EAT because it is the primary beneficiary as it has the ability to control the activities that most significantly impact the EAT's economic performance and can collapse the reverse 1031 exchange structure at any time. The assets of the EAT primarily consist of leased property (net real estate and intangibles).
Revenue Recognition. The Company recognizes lease revenue on a straight-line basis over the term of the lease unless another systematic and rational basis is more representative of the time pattern in which the use benefit is derived from the leased property. Revenue is recognized on a contractual basis for leases with escalations tied to a consumer price index with no floor. The Company evaluates the collectability of its rental payments and recognizes revenue on a cash basis when the Company believes it is no longer probable that it will receive substantially all of the remaining lease payments. Renewal options in leases are excluded from the calculation of straight-line rent if the renewals are not reasonably assured. If the Company funds tenant improvements and the improvements are deemed to be owned by the Company, revenue recognition will commence when the improvements are substantially completed and possession or control of the space is turned over to the tenant. If the Company determines that the tenant allowances are lease incentives, the Company commences revenue recognition when possession or control of the space is turned over to the tenant for tenant work to begin. The lease incentive is recorded as a deferred expense and amortized as a reduction of revenue on a straight-line basis over the respective lease term. The Company recognizes lease termination fees as rental revenue in the period received and writes off unamortized lease-related intangible and other lease-related account balances, provided there are no further Company obligations under the lease. Otherwise, such fees and balances are recognized on a straight-line basis over the remaining obligation period with the termination payments being recorded as a component of rent receivable-deferred on the consolidated balance sheets.
Earnings Per Share. Basic net income (loss) per share is computed under the two-class method by dividing net income (loss) reduced by preferred dividends and amounts allocated to certain non-vested share-based payment awards, if applicable, by the weighted-average number of common shares outstanding during the period. Diluted net income (loss) per share amounts are similarly computed but include the effect, when dilutive, of in-the-money common share options and non-vested common shares, unsettled common shares sold in forward sales transactions, OP units and put options of certain convertible securities.
Use of Estimates. Management has made a number of significant estimates and assumptions relating to the reporting of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses to prepare these consolidated financial statements in conformity with GAAP. These estimates and assumptions are based on management's best estimates and judgment. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the economic environment. Management adjusts such estimates when facts and circumstances dictate. The most significant estimates made include the recoverability of accounts receivable, allocation of property purchase price to tangible and intangible assets acquired and liabilities assumed, the determination of VIEs and which entities should be consolidated, the determination of impairment of long-lived assets and equity method investments, valuation of derivative financial instruments, valuation of awards granted under compensation plans, the determination of the incremental borrowing rate for leases where the Company is the lessee and the useful lives of long-lived assets. Actual results could differ materially from those estimates.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
Acquisition of Real Estate. The fair value of the real estate acquired, which includes the impact of fair value adjustments for assumed mortgage debt related to property acquisitions, is allocated to the acquired tangible assets, consisting of land, building and improvements and identified intangible assets and liabilities, consisting of the value of above-market and below-market leases, other value of in-place leases and value of tenant relationships, based in each case on their fair values. The Company's acquisitions are primarily considered asset acquisitions, thus acquisition costs are capitalized.
The fair value of the tangible assets of an acquired property (which includes land, building and improvements and fixtures and equipment) is determined by valuing the property as if it were vacant. The “as-if-vacant” value is then allocated to land and building and improvements based on management's determination of relative fair values of these assets. Factors considered by management in performing these analyses include an estimate of carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, management includes real estate taxes, insurance and other operating expenses and estimates of lost rental revenue during the expected lease-up periods based on current market demand. Management also estimates costs to execute similar leases including leasing commissions. Management generally retains a third party to assist in the allocations.
In allocating the fair value of the identified intangible assets and liabilities of an acquired property, above-market and below-market lease values are recorded based on the difference between the current in-place lease rent and management's estimate of current market rents. Below-market lease intangibles are recorded as part of deferred revenue and amortized into rental revenue over the non-cancelable periods and bargain renewal periods of the respective leases. Above-market leases are recorded as part of intangible assets and amortized as a direct charge against rental revenue over the non-cancelable portion of the respective leases.
The aggregate value of other acquired intangible assets, consisting of in-place leases and tenant relationship values, is measured by the excess of (1) the purchase price paid for a property over (2) the estimated fair value of the property as if vacant, determined as set forth above. This aggregate value is allocated between in-place lease values and tenant relationship values based on management's evaluation of the specific characteristics of each tenant's lease. The value of in-place leases is amortized to expense over the remaining non-cancelable periods and any bargain renewal periods of the respective leases. The value of tenant relationships is amortized to expense over the applicable lease term plus expected renewal periods.
Depreciation is determined by the straight-line method over the remaining estimated economic useful lives of the properties. The Company generally depreciates its real estate assets over periods ranging up to 40 years.
Impairment of Real Estate. The Company evaluates the carrying value of all tangible and intangible real estate assets held for investment for possible impairment when an event or change in circumstance has occurred that indicates its carrying value may not be recoverable. The Company considers the strategic decisions regarding the future plans to sell properties and other market factors. The Company regularly updates significant estimates and assumptions including rental rates, capitalization rates and discount rates, which are included in the anticipated future undiscounted cash flows derived from the asset. If such cash flows are less than the asset's carrying value, an impairment charge is recognized to the extent by which the asset's carrying value exceeds its estimated fair value, which may be below the balance of any non-recourse financing. Estimating future cash flows and fair values is highly subjective and such estimates could differ materially from actual results.
Investments in Non-Consolidated Entities. The Company uses the equity method of accounting for those joint ventures where it exercises significant influence but does not have control. If the Company's investment in the entity is insignificant and the Company has no influence over the control of the entity then the entity is accounted for under the cost method.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
Impairment of Equity Method Investments. The Company assesses whether there are indicators that the value of its equity method investments may be impaired. An impairment charge is recognized only if the Company determines that a decline in the value of the investment below its carrying value is other-than-temporary. The assessment of impairment is highly subjective and involves the application of significant assumptions and judgments about the Company's intent and ability to recover its investment given the nature and operations of the underlying investment, including the level of the Company's involvement therein, among other factors. To the extent an impairment is deemed to be other-than-temporary, the loss is measured as the excess of the carrying amount of the investment over the estimated fair value of the investment.
Fair Value Measurements. The Company follows the guidance in the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 820, Fair Value Measurements and Disclosures ("Topic 820"), to determine the fair value of financial and non-financial instruments. Topic 820 defines fair value, establishes a framework for measuring fair value in GAAP and expands disclosures about fair value measurements. Topic 820 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three levels: Level 1 - quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities; Level 2 - observable prices that are based on inputs not quoted in active markets, but corroborated by market data; and Level 3 - unobservable inputs, which are used when little or no market data is available. The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible, as well as considering counterparty credit risk. The Company has formally elected to apply the portfolio exception within Topic 820 with respect to measuring counterparty risk for all of its derivative transactions subject to master netting arrangements.
The Company estimates the fair value of its real estate assets, including non-consolidated real estate assets, by using income and market valuation techniques. The Company may estimate fair values using market information such as recent sale contracts (Level 2 inputs) or recent sale offers or discounted cash flow models, which primarily rely on Level 3 inputs. The cash flow models include estimated cash inflows and outflows over a specified holding period. These cash flows may include contractual rental revenues, projected future rental revenues and expenses and forecasted tenant improvements and lease commissions based upon market conditions determined through discussion with local real estate professionals, experience the Company has with its other owned properties in such markets and expectations for growth. Capitalization rates and discount rates utilized in these models are estimated by management based upon rates that management believes to be within a reasonable range of current market rates for the respective properties based upon an analysis of factors such as property and tenant quality, geographical location and local supply and demand observations. To the extent the Company under-estimates forecasted cash outflows (tenant improvements, lease commissions and operating costs) or over-estimates forecasted cash inflows (rental revenue rates), the estimated fair value of its real estate assets could be overstated.
Cost Capitalization. The Company capitalizes interest and direct and indirect project costs associated with the initial construction of a property up to the time the property is substantially complete and ready for its intended use in real estate under construction in the consolidated balance sheets. If costs and activities incurred to ready the vacant space cease, then cost capitalization is also discontinued until such activities are resumed. Once necessary work has been completed on a vacant space, project costs are no longer capitalized.
Properties Held For Sale. Assets and liabilities of properties that meet various held for sale criteria, including whether it is probable that a sale will occur within 12 months, are presented separately in the consolidated balance sheets. The operating results of these properties are reflected as discontinued operations in the consolidated statements of operations only if the sale of these assets represents a major strategic shift in operations; if not, the operating results are included in continuing operations. Properties classified as held for sale are carried at the lower of net carrying value or estimated fair value less costs to sell and depreciation and amortization are no longer recognized. Properties that do not meet the held for sale criteria are accounted for as operating properties.
Deferred Expenses. Deferred expenses consist primarily of revolving line of credit debt and leasing costs. Debt costs are amortized using the straight-line method, which approximates the interest method, over the terms of the debt instruments and leasing costs are amortized over the term of the related lease.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
Derivative Financial Instruments. The Company accounts for its interest rate swap agreements in accordance with FASB ASC Topic 815, Derivatives and Hedging ("Topic 815"). In accordance with Topic 815, these agreements are carried on the balance sheet at their respective fair values, as an asset if fair value is positive, or as a liability if fair value is negative. If the interest rate swap is designated as a cash flow hedge, the portion of the interest rate swap's change in fair value is reported as a component of other comprehensive income (loss).
Upon entering into hedging transactions, the Company documents the relationship between the interest rate swap agreement and the hedged item. The Company also documents its risk-management policies, including objectives and strategies, as they relate to its hedging activities. The Company assesses, both at inception of a hedge and on an ongoing basis, whether or not the hedge is highly effective. The Company will discontinue hedge accounting on a prospective basis with changes in the estimated fair value reflected in earnings when (1) it is determined that the derivative is no longer effective in offsetting cash flows of a hedged item (including forecasted transactions), (2) it is no longer probable that the forecasted transaction will occur or (3) it is determined that designating the derivative as an interest rate swap is no longer appropriate. The Company does and may continue to utilize interest rate swap and cap agreements to manage interest rate risk, but does not anticipate entering into derivative transactions for speculative trading purposes.
Stock Compensation. The Company maintains an equity participation plan. Non-vested share grants generally vest either based upon (1) time, (2) performance and/or (3) market conditions. All share-based payments to employees are recognized in the consolidated statements of operations based on their fair values. The Company has made an accounting policy election to account for share-based award forfeitures in compensation costs when they occur.
Tax Status. The Company has made an election to qualify, and believes it is operating so as to qualify, as a REIT for federal income tax purposes. Accordingly, the Company generally will not be subject to federal income tax, provided that distributions to its shareholders equal at least the amount of its REIT taxable income as defined under Sections 856 through 860 of the Code.
The Company is permitted to participate in certain activities from which it was previously precluded in order to maintain its qualification as a REIT, so long as these activities are conducted in entities which elect to be treated as taxable REIT subsidiaries under the Code. As such, the Company is subject to federal and state income taxes on the income from these activities.
Income taxes, primarily related to the Company's taxable REIT subsidiaries, are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis and operating loss and tax credit carry-forwards. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled.
Cash and Cash Equivalents. The Company considers all highly liquid instruments with maturities of three months or less from the date of purchase to be cash equivalents.
Restricted Cash. Restricted cash is comprised primarily of cash balances held by lenders and operating cash reserves held in escrow for one property.
Environmental Matters. Under various federal, state and local environmental laws, statutes, ordinances, rules and regulations, an owner of real property may be liable for the costs of removal or remediation of certain hazardous or toxic substances at, on, in or under such property as well as certain other potential costs relating to hazardous or toxic substances. These liabilities may include government fines, penalties and damages for injuries to persons and adjacent property. Such laws often impose liability without regard to whether the owner knew of, or was responsible for, the presence or disposal of such substances. Although most of the tenants of properties in which the Company has an interest are primarily responsible for any environmental damage and claims related to the leased premises, in the event of the bankruptcy or inability of the tenant of such premises to satisfy any obligations with respect to such environmental liability, or if the tenant is not responsible, the Company's property owner subsidiary may be required to satisfy any such obligations, should they exist. In addition, the property owner subsidiary, as the owner of such a property, may be held directly liable for any such damages or claims irrespective of the provisions of any lease. As of December 31, 2021, the Company was not aware of any environmental matter relating to any of its investments that would have a material impact on the consolidated financial statements.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
Segment Reporting. The Company operates generally in one industry segment, single-tenant real estate assets.
Reclassifications. Certain amounts included in prior years' financial statements have been reclassified to conform to the current year's presentation.
Recently Issued Accounting Guidance. In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848). ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts that reference the London Interbank Offered Rate, or LIBOR, or another reference rate expected to be discontinued because of reference rate reform. The guidance in ASU 2020-04 is optional, applies for a limited period of time to ease the potential burden in accounting for (or recognizing the effect of) reference rate reform on financial reporting, in response to concerns about structural risks of interbank offered rates, and, particularly, the risk of cessation of LIBOR and may be elected over time as reference rate reform activities occur. As of March 31, 2020, the Company has elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
In July 2021, the FASB issued ASU 2021-05, Lease (Topic 842): Lessors-Certain Leases with Variable Lease Payments, to amend the guidance to provide alternative accounting for sales type and direct finance leases with variable lease payments. The amendments in ASU 2021-05 amend the accounting guidance to allow lessors to classify and account for variable leases payments that do no depend on a reference index or a rate as an operating lease if certain criteria are met. The standard is effective for fiscal years beginning after December 15, 2021 with early adoption permitted. The Company does not currently have any leases that are classified as sales-type or direct finance leases. Therefore, the Company early adopted the measure on a prospective basis to applicable leases that commenced or were modified on or after July 1, 2021.
(3)Earnings Per Share
A portion of the Company's non-vested share-based payment awards are considered participating securities and as such, the Company is required to use the two-class method for the computation of basic and diluted earnings per share. Under the two-class computation method, net losses are not allocated to participating securities unless the holder of the security has a contractual obligation to share in the losses. The non-vested share-based payment awards are not allocated losses as the awards do not have a contractual obligation to share in losses of the Company.
The following is a reconciliation of the numerators and denominators of the basic and diluted earnings per share computations for each of the years in the three-year period ended December 31, 2021:
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
BASIC | | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders | $ | 375,848 | | | $ | 176,788 | | | $ | 273,225 | |
Weighted-average number of common shares outstanding | 277,640,835 | | | 266,914,843 | | | 237,642,048 | |
| | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders - per common share basic | $ | 1.35 | | | $ | 0.66 | | | $ | 1.15 | |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
DILUTED: | | | | | |
Net income attributable to common shareholders - basic | $ | 375,848 | | | $ | 176,788 | | | $ | 273,225 | |
Impact of assumed conversions | 7,962 | | | — | | | — | |
| | | | | |
| | | | | |
Net income attributable to common shareholders | $ | 383,810 | | | $ | 176,788 | | | $ | 273,225 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Weighted-average common shares outstanding - basic | 277,640,835 | | | 266,914,843 | | | 237,642,048 | |
Effect of dilutive securities: | | | | | |
Unvested share-based payment awards and options | 989,177 | | | 1,267,709 | | | 292,467 | |
Shares issuable under forward sales agreements | 2,110,315 | | | — | | | — | |
Operating Partnership Units | 1,918,845 | | | — | | | — | |
Series C Cumulative Convertible Preferred | 4,710,570 | | | — | | | — | |
| | | | | |
Weighted-average common shares outstanding - diluted | 287,369,742 | | | 268,182,552 | | | 237,934,515 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders - per common share diluted | $ | 1.34 | | | $ | 0.66 | | | $ | 1.15 | |
For per common share amounts, all incremental shares are considered anti-dilutive for periods that have a loss from continuing operations attributable to common shareholders. In addition, other common share equivalents may be anti-dilutive in certain periods.
(4) Investments in Real Estate
The Company's real estate, net, consists of the following at December 31, 2021 and 2020:
| | | | | | | | | | | | | | |
| | 2021 | | 2020 |
Real estate, at cost: | | | | |
Buildings and building improvements | | $ | 3,235,601 | | | $ | 3,144,176 | |
Land, land estates and land improvements | | 342,895 | | | 367,272 | |
Construction in progress | | 5,482 | | | 3,116 | |
Real estate intangibles: | | | | |
In-place lease values | | 320,847 | | | 357,640 | |
Tenant relationships | | 13,205 | | | 33,327 | |
Above-market leases | | 7,351 | | | 18,326 | |
Land held for development | | 104,160 | | | — | |
Investments in real estate under construction | | 161,165 | | | 75,906 | |
| | 4,190,706 | | | 3,999,763 | |
Accumulated depreciation and amortization(1) | | (655,740) | | | (884,465) | |
Real estate, net | | $ | 3,534,966 | | | $ | 3,115,298 | |
(1) Includes accumulated amortization of real estate intangible assets of $151,041 and $199,997 in 2021 and 2020, respectively. The estimated amortization of the above real estate intangible assets for the next five years is $33,710 in 2022, $32,501 in 2023, $26,638 in 2024, $22,709 in 2025 and $19,701 in 2026.
The Company had below-market leases, net of accumulated accretion, which are included in deferred revenue, of $14,401 and $16,531, respectively, as of December 31, 2021 and 2020. The estimated accretion for the next five years is $1,955 in 2022, $1,955 in 2023, $1,955 in 2024, $1,865 in 2025 and $1,663 in 2026.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
The Company completed the following acquisitions during 2021 and 2020:
2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Market(1) | Acquisition/Completion Date | Initial Cost Basis | Primary Lease Expiration at Acquisition | Land | | Building and Improvements | | Lease in-place Value Intangible | | Above (Below) Market Lease Intangible |
| Indianapolis, IN | January 2021 | $ | 14,310 | | 12/2024 | $ | 1,208 | | | $ | 12,052 | | | $ | 1,035 | | | $ | 15 | |
| Indianapolis, IN | January 2021 | 14,120 | | 08/2025 | 1,162 | | | 11,825 | | | 1,133 | | | — | |
| Central Florida | January 2021 | 22,358 | | 05/2031 | 1,416 | | | 19,910 | | | 1,032 | | | — | |
| Columbus, OH(2) | March 2021 | 19,531 | | 03/2024 | 2,800 | | | 16,731 | | | — | | | — | |
| Houston, TX | May 2021 | 28,293 | | 08/2028 | 4,272 | | | 22,296 | | | 1,725 | | | — | |
| Houston, TX | May 2021 | 37,686 | | 12/2026 | 6,489 | | | 28,470 | | | 2,727 | | | — | |
| Houston, TX | May 2021 | 11,512 | | 08/2024 | 1,792 | | | 9,089 | | | 631 | | | — | |
| Cincinnati/Dayton, OH | June 2021 | 18,674 | | 06/2023 | 1,109 | | | 16,477 | | | 1,088 | | | — | |
| Central Florida | June 2021 | 48,593 | | N/A | 2,610 | | | 45,983 | | | — | | | — | |
| Greenville-Spartanburg, SC | June 2021 | 36,903 | | 09/2025 | 2,376 | | | 32,121 | | | 2,406 | | | — | |
| Greenville-Spartanburg, SC | June 2021 | 23,812 | | 06/2026 | 1,329 | | | 21,419 | | | 1,064 | | | — | |
| Greenville-Spartanburg, SC | July 2021 | 29,421 | | 04/2029 | 2,819 | | | 24,508 | | | 2,094 | | | — | |
| Greenville-Spartanburg, SC | July 2021 | 26,106 | | 12/2029 | 1,169 | | | 23,070 | | | 1,867 | | | — | |
| Greenville-Spartanburg, SC(3) | July 2021 | 18,394 | | N/A | 1,020 | | | 17,374 | | | — | | | — | |
| Greenville-Spartanburg, SC | July 2021 | 31,646 | | 09/2026 | 1,710 | | | 27,817 | | | 2,119 | | | — | |
| Columbus, OH | August 2021 | 29,265 | | 11/2029 | 2,251 | | | 25,184 | | | 1,830 | | | — | |
| Indianapolis, IN | October 2021 | 16,315 | | 12/2026 | 741 | | | 14,488 | | | 1,086 | | | — | |
| Indianapolis, IN | October 2021 | 44,479 | | 03/2031 | 1,991 | | | 39,338 | | | 3,150 | | | — | |
| Indianapolis, IN | October 2021 | 15,644 | | 12/2026 | 695 | | | 13,958 | | | 991 | | | — | |
| Atlanta, GA(2)(4) | November 2021 | 47,568 | | 10/2028 | 7,209 | | | 40,359 | | | — | | | — | |
| Phoenix, AZ(2) | November 2021 | 61,490 | | 11/2036 | 11,732 | | | 49,758 | | | — | | | — | |
| Phoenix, AZ | December 2021 | 83,517 | | 12/2031 | 8,027 | | | 73,650 | | | 1,840 | | | — | |
| Indianapolis, IN | December 2021 | 93,899 | | 11/2031 | 8,335 | | | 80,051 | | | 5,513 | | | — | |
| Atlanta, GA | December 2021 | 37,625 | | 07/2031 | 2,006 | | | 33,276 | | | 2,343 | | | — | |
| Atlanta, GA | December 2021 | 47,618 | | 09/2031 | 2,497 | | | 42,255 | | | 2,866 | | | — | |
| Atlanta, GA | December 2021 | 26,838 | | 09/2025 | 1,465 | | | 23,649 | | | 1,724 | | | — | |
| | | $ | 885,617 | | | $ | 80,230 | | | $ | 765,108 | | | $ | 40,264 | | | $ | 15 | |
| | | | | | | | | | | |
| Weighted-average life of intangible assets (years) | | | | | | 7.3 | | 3.5 |
(1) A land parcel located in Hebron, OH was also purchased for $371.
(2) Development project substantially completed and placed into service.
(3) Subsequent to acquisition, property fully leased for 5.5 years.
(4) Initial basis excludes certain remaining costs, including developer partner promote.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Market | Acquisition Date | Initial Cost Basis | Lease Expiration | Land | | Building and Improvements | | Lease in-place Value Intangible | | |
| Chicago, IL | January 2020 | $ | 53,642 | | 11/2029 | $ | 3,681 | | | $ | 45,817 | | | $ | 4,144 | | | |
| Phoenix, AZ | January 2020 | 19,164 | | 12/2025 | 1,614 | | | 16,222 | | | 1,328 | | | |
| Chicago, IL | January 2020 | 39,153 | | 12/2029 | 1,788 | | | 34,301 | | | 3,064 | | | |
| Dallas, TX | February 2020 | 83,495 | | 08/2029 | 4,500 | | | 71,635 | | | 7,360 | | | |
| Savannah, GA | April 2020 | 34,753 | | 07/2027 | 1,689 | | | 30,346 | | | 2,718 | | | |
| Dallas, TX | May 2020 | 10,731 | | 06/2030 | 1,308 | | | 8,466 | | | 957 | | | |
| Savannah, GA | June 2020 | 30,448 | | 06/2025 | 2,560 | | | 25,697 | | | 2,191 | | | |
| Savannah, GA | June 2020 | 9,130 | | 08/2025 | 1,070 | | | 7,448 | | | 612 | | | |
| Houston, TX | June 2020 | 20,949 | | 04/2025 | 2,202 | | | 17,101 | | | 1,646 | | | |
| Ocala, FL | June 2020 | 58,283 | | 08/2030 | 4,113 | | | 49,904 | | | 4,266 | | | |
| DC/Baltimore, MD | September 2020 | 29,143 | | 11/2024 | 2,818 | | | 24,423 | | | 1,902 | | | |
| Savannah, GA | September 2020 | 40,908 | | 07/2026 | 3,775 | | | 34,322 | | | 2,811 | | | |
| Phoenix, AZ | November 2020 | 87,820 | | 03/2033 | 10,733 | | | 69,491 | | | 7,596 | | | |
| Dallas, TX | December 2020 | 44,030 | | 10/2024 | 3,938 | | | 37,185 | | | 2,907 | | | |
| Greenville-Spartanburg, SC | December 2020 | 18,595 | | 02/2031 | 1,186 | | | 15,814 | | | 1,595 | | | |
| Dallas, TX | December 2020 | 31,556 | | 01/2030 | 3,847 | | | 25,038 | | | 2,671 | | | |
| | | | | | | | | | | |
| | | $ | 611,800 | | | $ | 50,822 | | | $ | 513,210 | | | $ | 47,768 | | | |
| | | | | | | | | | | |
| Weighted-average life of intangible assets (years) | | | | | | | 8.7 | | |
As of December 31, 2021, the details of the development arrangements outstanding are as follows (in $000's, except square feet):
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Project (% owned) | # of Buildings | Market | Estimated Sq. Ft. | Estimated Project Cost | GAAP Investment Balance as of 12/31/2021 | Amount Funded as of 12/31/2021(4) | Estimated Building Completion Date | % Leased as of 12/31/2021 | |
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 | | | | |
(1)Estimated project cost includes estimated tenant improvements and leasing costs and excludes potential developer partner promote.
(2)Land parcel distributed from the Etna Park 70 East joint venture during the fourth quarter.
(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.
As of December 31, 2021, the Company's aggregate investment in five consolidated development arrangements was $161,165, which included capitalized interest of $1,114 for the year ended December 31, 2021 and is presented as investments in real estate under construction in the accompanying consolidated balance sheets.
In December 2021, the Company acquired ownership interests of 95.5% and 80% in two newly-formed consolidated joint ventures, Lex Reems & Olive, LLC and Hancock 14 RRL, LLC, respectively. Lex Reems & Olive, LLC invested $100,875 in a 420-acre land parcel in the Phoenix, Arizona market. Hancock 14 RRL, LLC invested $3,285 in a 73-acre land parcel in the Indianapolis, Indiana market. The land parcels are classified as land held for development in the consolidated balance sheets.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
(5)Dispositions and Impairment
For the years ended December 31, 2021, 2020 and 2019, the Company disposed of its interests in various properties for an aggregate gross disposition price of $823,966, $432,843 and $504,118, respectively, which resulted in gains on sales of $367,274, $139,039 and $250,889, respectively, including, in 2021 the sale of 22 special purpose industrial assets to a newly-formed joint venture, NNN MFG Cold JV L.P. (“MFG Cold JV”), with an unaffiliated third-party.
Included in the 2021 dispositions are three non-industrial properties with a disposition price of $35,369, which was satisfied through (i) the redemption of 1,598,906 operating units ("OP units"), (ii) the assumption of $11,610 of third party mortgage financing that encumbered two of the properties and (iii) $1,497 of seller financing. The seller financing note receivable has a fixed interest rate of 6.0% per annum and matures on August 1, 2025. As of December 31, 2021, the balance of the note receivable is $1,489.
Included in the 2020 dispositions are three properties which were conveyed to the lenders in forgiveness of the mortgage loan encumbering each property. The balances of the non-recourse mortgage loans were in excess of the value of the property collateral, resulting in aggregate debt satisfaction gains, net of $34,450. For the years ended December 31, 2021, 2020 and 2019, the Company recognized net debt satisfaction charges relating to properties sold of $229, $2,879 and $4,415, respectively.
The Company had eight and two properties classified as held for sale at December 31, 2021 and December 31, 2020, respectively. Assets and liabilities of the held for sale properties as of December 31, 2021 and December 31, 2020 consisted of the following:
| | | | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 | | |
Assets: | | | | | |
Real estate, at cost | $ | 170,117 | | | $ | 32,629 | | | |
Real estate, intangible assets | 9,454 | | | 7,941 | | | |
Accumulated depreciation and amortization | (99,659) | | | (24,312) | | | |
Deferred expenses, net | 1,759 | | | — | | | |
| | | | | |
Other | 915 | | | 272 | | | |
| $ | 82,586 | | | $ | 16,530 | | | |
Liabilities: | | | | | |
| | | | | |
Accounts payable and other liabilities | $ | 1,908 | | | $ | 588 | | | |
Deferred revenue | 483 | | | — | | | |
Prepaid rent | 1,077 | | | 202 | | | |
| $ | 3,468 | | | $ | 790 | | | |
The Company assesses on a regular basis whether there are any indicators that the carrying value of its real estate assets may be impaired. Potential indicators may include an increase in vacancy at a property, tenant financial instability, change in the estimated holding period of the asset, the potential sale or transfer of the property in the near future and changes in economic conditions. An asset is determined to be impaired if the asset's carrying value is in excess of its estimated fair value and the Company estimates that its cost will not be recovered.
During 2021, 2020 and 2019, the Company recognized aggregate impairment charges on real estate properties of $5,541, $14,460 and $5,329, respectively. During 2021 and 2020, the aggregate impairment charges were recognized on properties that were primarily impaired due to a reduction in the anticipated holding period for those properties. During 2019, aggregate impairment charges of $2,106 were recognized on two vacant retail properties, which were sold in 2019, and a held for use impairment of $2,974 was recognized on an office property due to a reduction of the anticipated holding period and leasing prospects.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
(6)Fair Value Measurements
The following tables present the Company's assets and liabilities measured at fair value on a recurring and non-recurring basis as of December 31, 2021 and 2020, aggregated by the level in the fair value hierarchy within which those measurements fall:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Fair Value Measurements Using |
Description | | 2021 | | (Level 1) | | (Level 2) | | (Level 3) |
| | | | | | | | |
Interest rate swap liabilities | | $ | (6,258) | | | $ | — | | | $ | (6,258) | | | $ | — | |
Impaired real estate assets (1) | | $ | 12,735 | | | $ | — | | | $ | — | | | $ | 12,735 | |
(1) Represents non-recurring fair value measurement. The Company measured the $12,735 fair value based on a discounted cash flow analysis, using a discount rate ranging from 8.0% to 10.0% and a residual capitalization rate ranging from 7.5% to 8.0%. As significant inputs to the models are unobservable, the Company determined that the value determined for these properties falls within Level 3 of the fair value reporting hierarchy.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Fair Value Measurements Using |
Description | | 2020 | | (Level 1) | | (Level 2) | | (Level 3) |
Interest rate swap liabilities | | $ | (17,963) | | | $ | — | | | $ | (17,963) | | | $ | — | |
Impaired real estate assets (1) | | $ | 21,141 | | | $ | — | | | $ | 2,480 | | | $ | 18,661 | |
| | | | | | | | |
(1) Represents non-recurring fair value measurement. The fair value is calculated as of the impairment date. $2,480 was based on an observable contract thus Level 2. The Company measured $18,661 of these fair values based on a discounted cash flow analysis, using a discount rate of 9.0% and residual capitalization rates ranging from 8.0% to 9.0%. As significant inputs to the models are unobservable, the Company determined that the value determined for these properties falls within Level 3 of the fair value reporting hierarchy.
The majority of the inputs used to value the Company's interest rate swaps fall within Level 2 of the fair value hierarchy, such as observable market interest rate curves; however, the credit valuation associated with the interest rate swaps utilizes Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Company and its counterparties. As of December 31, 2021 and 2020, the Company determined that the credit valuation adjustment relative to the overall interest rate swaps was not significant. As a result, all interest rate swaps have been classified in Level 2 of the fair value hierarchy.
The table below sets forth the carrying amounts and estimated fair values of the Company's financial instruments as of December 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2021 | | As of December 31, 2020 |
| Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Liabilities | | | | | | | |
Debt | $ | 1,497,064 | | | $ | 1,491,868 | | | $ | 1,341,242 | | | $ | 1,368,151 | |
The fair value of the Company's debt is primarily estimated utilizing Level 3 inputs by using a discounted cash flow analysis, based upon estimates of market interest rates. The Company determines the fair value of its Senior Notes using market prices. The inputs used in determining the fair value of these notes are categorized as Level 1 due to the fact that the Company uses quoted market rates to value these instruments. However, the inputs used in determining the fair value could be categorized as Level 2 if trading volumes are low.
Fair values cannot be determined with precision, may not be substantiated by comparison to quoted prices in active markets and may not be realized upon sale. Additionally, there are inherent uncertainties in any fair value measurement technique, and changes in the underlying assumptions used, including discount rates, liquidity risks and estimates of future cash flows, could significantly affect the fair value measurement amounts.
Cash Equivalents, Restricted Cash, Accounts Receivable and Accounts Payable. The Company estimates that the fair value of cash equivalents, restricted cash, accounts receivable and accounts payable approximates carrying value due to the relatively short maturity of the instruments.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
(7)Investments in Non-Consolidated Entities
Below is a schedule of the Company's investments in non-consolidated entities:
| | | | | | | | | | | | | | | | | | | | |
| | Percentage Ownership at | | Investment Balance as of |
Investment | | December 31, 2021 | | December 31, 2021 | | December 31, 2020 |
MFG Cold JV | (1) | 20% | | $ | 30,752 | | | $ | — | |
NNN Office JV L.P. | (2) | 20% | | 24,112 | | | 31,615 | |
Etna Park 70 LLC | (3) | 90% | | 12,874 | | | 12,514 | |
Etna Park 70 East LLC | (4) | 90% | | 2,797 | | | 7,484 | |
BSH Lessee L.P. | (5) | 25% | | 4,024 | | | 4,851 | |
| | | | $ | 74,559 | | | $ | 56,464 | |
(1) During 2021, the Company disposed of 22 special purpose industrial assets to MFG Cold JV for an aggregate disposition price of $550,000, net of $2,775 of purchase price adjustments, and acquired a 20% interest in the MFG Cold JV. The Company recognized a gain of $239,386 in connection with the disposition of the assets, and, in addition, MFG Cold JV assumed $25,850 of non-recourse mortgage debt in the transaction. MFG Cold JV obtained $381,000 of non-recourse mortgage financing which bears interest at one month Term SOFR plus 245 basis points and has an initial term of two years but can be extended for three additional terms of one year each. MFG Cold JV entered into an interest rate agreement which caps the one-month Term SOFR component of the $381,000 mortgage financing at 3% for two years.
(2) NNN Office JV L.P. is a joint venture formed in 2018 and owns office properties formerly owned by the Company.
(3) Joint venture formed in 2017 with a developer entity to acquire a parcel of land.
(4) Joint venture formed in 2019 with a developer entity to acquire a parcel of land. During the fourth quarter of 2021, a land parcel was distributed from the Etna Park 70 East LLC to The Cubes at Etna East, a consolidated development joint venture.
(5) A joint venture investment, which owns a single-tenant, net-leased asset.
During 2020, NNN Office JV L.P. (“NNN JV”) sold two assets and the Company recognized aggregate gains on the transactions of $557 within equity in earnings (losses) of non-consolidated entities within its consolidated statement of operations. In conjunction with these property sales, NNN JV received aggregate net proceeds of $8,504 after the satisfaction of an aggregate of $40,800 of its non-recourse mortgage indebtedness. The NNN JV distributed $1,701 of the net proceeds to the Company as a result of the property sales.
During 2019, NNN JV sold four assets and the Company recognized aggregate gains on the transactions of $3,529 within equity in earnings of non-consolidated entities in its consolidated statement of operations. In conjunction with these property sales, NNN JV received aggregate net proceeds of $45,208 after satisfaction of an aggregate of $101,520 of its non-recourse mortgage indebtedness. The NNN JV distributed $7,549 of the net proceeds to the Company as a result of the property sales.
In February 2019, a non-consolidated real estate entity, in which the Company owned a 15% ownership interest, sold its only asset and the Company received $2,317 of proceeds. The Company recognized a gain on the transaction of $824, which is included in equity in earnings of non-consolidated entities in its consolidated statement of operations.
The Company earns advisory fees from certain of these non-consolidated entities for services related to acquisitions, asset management and debt placement. Advisory fees earned from these non-consolidated investments were $2,968, $3,028 and $3,596 for the years ended December 31, 2021, 2020 and 2019.
(8)Mortgages and Notes Payable
The Company had the following mortgages and notes payable outstanding as of December 31, 2021 and 2020:
| | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 |
Mortgages and notes payable | $ | 84,429 | | | $ | 138,412 | |
Unamortized debt issuance costs | (1,337) | | | (1,883) | |
| $ | 83,092 | | | $ | 136,529 | |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
Interest rates, including imputed rates on mortgages and notes payable, ranged from 3.5% to 4.3% and 3.5% to 6.3% at December 31, 2021 and 2020, respectively, and all mortgages and notes payable mature between 2023 and 2031, as of December 31, 2021. The weighted-average interest rate at December 31, 2021 and 2020 was approximately 4.0% and 4.5%, respectively.
On July 12, 2021, LCIF encumbered two of its properties with mortgage debt in the amount of $11,610. Subsequently, on July 12, 2021, certain operating partnership unitholders assumed the mortgages upon purchasing the properties.
The Company has an unsecured credit agreement with KeyBank National Association, as agent. The maturity dates and interest rates as of December 31, 2021, are as follows:
| | | | | | | | | | | |
| Maturity Date | | Interest Rate |
$600,000 Revolving Credit Facility(1) | February 2023 | | LIBOR + 0.90% |
$300,000 Term Loan(2) | January 2025 | | LIBOR + 1.00% |
(1)Maturity date of the revolving credit facility can be extended to February 2024 at the Company's option. The interest rate ranges from LIBOR plus 0.775% to 1.45%. At December 31, 2021, the Company had no borrowings outstanding and availability of $600,000, subject to covenant compliance.
(2)The LIBOR portion of the interest rate was swapped to obtain a current fixed rate of 2.732% per annum. The aggregate unamortized debt issuance costs for the term loan was $1,554 and $2,057 as of December 31, 2021 and 2020, respectively.
The Company was compliant with all applicable financial covenants contained in its corporate-level debt agreements at December 31, 2021.
Mortgages payable and secured loans are generally collateralized by real estate and the related leases. Certain mortgages payable have yield maintenance or defeasance requirements relating to any prepayments.
Scheduled principal and balloon payments for mortgages, notes payable and term loan for the next five years and thereafter are as follows:
| | | | | | | | |
Year ending December 31, | | Total |
2022 | | $ | 11,275 | |
2023 | | 12,265 | |
2024 | | 5,373 | |
2025 | | 5,570 | |
2026 | | 5,773 | |
Thereafter | | 44,173 | |
| | 84,429 | |
Unamortized debt issuance costs | (1,337) | |
| | $ | 83,092 | |
Included in the consolidated statements of operations, the Company recognized debt satisfaction charges, net, of $717 and $9 for the years ended December 31, 2021 and 2019, respectively, due to the satisfaction of mortgages and notes payable other than those disclosed elsewhere in these financial statements. In addition, the Company capitalized $2,974, $1,745 and $410 in interest for the years ended 2021, 2020 and 2019, respectively.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
(9)Senior Notes, Convertible Notes and Trust Preferred Securities
The Company had the following Senior Notes outstanding as of December 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issue Date | | December 31, 2021 | | December 31, 2020 | | Interest Rate | | Maturity Date | | Issue Price |
August 2021 | | $ | 400,000 | | | $ | — | | | 2.375 | % | | October 2031 | | 99.758 | % |
August 2020 | | 400,000 | | | 400,000 | | | 2.70 | % | | September 2030 | | 99.233 | % |
May 2014 | | 198,932 | | | 198,932 | | | 4.40 | % | | June 2024 | | 99.883 | % |
June 2013 | | — | | | 188,756 | | | 4.25 | % | | June 2023 | | 99.026 | % |
| | 998,932 | | | 787,688 | | | | | | | |
Unamortized debt discount | | (3,655) | | | (3,491) | | | | | | | |
Unamortized debt issuance cost | | (7,346) | | | (4,922) | | | | | | | |
| | $ | 987,931 | | | $ | 779,275 | | | | | | | |
Each series of the Senior Notes is unsecured and pays interest semi-annually in arrears. The Company may redeem the notes at its option at any time prior to maturity in whole or in part by paying the principal amount of the notes being redeemed plus a make-whole premium.
In August 2021, the Company issued $400,000 aggregate principal amount of 2.375% Senior Notes due 2031 ("2031 Senior Notes") at an issuance price of 99.758% of the principal amount. The Company issued the 2031 Senior Notes at an initial discount of $968 which is being recognized as additional interest expense over the term of the 2031 Senior Notes. The Company used a portion of the net proceeds from the offering of the 2031 Senior Notes to redeem the $188,756 aggregate principal balance of its outstanding 4.25% Senior Notes due 2023 ("2023 Senior Notes"). The consideration paid included a make-whole premium of $12,191 and $2,028 of accrued and unpaid interest. The Company recognized a $12,948 debt satisfaction loss related to the aggregate redemptions.
In August 2020, the Company issued $400,000 aggregate principal amount of 2.70% Senior Notes due 2030 ("2030 Senior Notes") at an issuance price of 99.233% of the principal amount. The Company issued the 2030 Senior Notes at an initial discount of $3,068 which is being recognized as additional interest expense over the term of the 2030 Senior Notes. The Company used the proceeds from the offering of the 2030 Notes to repurchase $61,244 and $51,068 aggregate principal balance of its outstanding 2023 Senior Notes and 4.40% Senior Notes 2024, respectively through a tender offer. The Company recognized a $10,119 debt satisfaction loss related to the aggregate repurchases, which included a write-off of the proportionate amount of unamortized discount and debt issuance costs related to the 2023 and 2024 senior notes.
During 2007, the Company issued $200,000 original principal amount of Trust Preferred Securities. The Trust Preferred Securities, which are classified as debt, are due in 2037, are open for redemption at the Company's option, bear interest at a variable rate of three month LIBOR plus 170 basis points through maturity. The interest rate at December 31, 2021 was 1.832%. As of December 31, 2021 and 2020, there was $129,120 original principal amount of Trust Preferred Securities outstanding and $1,525 and $1,625, respectively, of unamortized debt issuance costs.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
Scheduled principal payments for these debt instruments for the next five years and thereafter are as follows:
| | | | | | | | |
Year ending December 31, | | Total |
2022 | | $ | — | |
2023 | | — | |
2024 | | 198,932 | |
2025 | | — | |
2026 | | — | |
Thereafter | | 929,120 | |
| | 1,128,052 | |
Unamortized debt discounts | | (3,655) | |
Unamortized debt issuance costs | | (8,871) | |
| | $ | 1,115,526 | |
(10)Derivatives and Hedging Activities
Risk Management Objective of Using Derivatives. The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the type, amount, sources, and duration of its debt funding and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company's derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company's known or expected cash receipts and its known or expected cash payments principally related to the Company's investments and borrowings.
Cash Flow Hedges of Interest Rate Risk. The Company's objectives in using interest rate derivatives are to add stability to interest expense, to manage its exposure to interest rate movements and therefore manage its cash outflows as it relates to the underlying debt instruments. To accomplish these objectives the Company primarily uses interest rate swaps as part of its interest rate risk management strategy relating to certain of its variable rate debt instruments. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.
The changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (loss) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The Company did not incur any ineffectiveness during 2021 and 2020.
During July 2019, the Company entered into four interest rate swap agreements with its counterparties. The swaps were designated as cash flow hedges of the risk of variability attributable to changes in the LIBOR swap rates on its $300,000 LIBOR-indexed variable-rate unsecured term loan. Accordingly, changes in fair value of the swaps are recorded in other comprehensive income (loss) and reclassified to earnings as interest becomes receivable or payable. The swaps expire coterminous with the extended maturity of the term loan in January 2025. During the next 12 months, the Company estimates that an additional $3,848 will be reclassified as an increase to interest expense if the swaps remain outstanding.
As of December 31, 2021, the Company had the following outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk:
| | | | | | | | |
Interest Rate Derivative | Number of Instruments | Notional |
Interest Rate Swaps | 4 | $300,000 |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the consolidated balance sheet.
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2021 | | As of December 31, 2020 |
| Balance Sheet Location | | Fair Value | | Balance Sheet Location | | Fair Value |
Derivatives designated as hedging instruments: | | | | | | | |
Interest Rate Swap Liability | Other liabilities | | $ | (6,258) | | | Other liabilities | | $ | (17,963) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
The table below present the effect of the Company's derivative financial instruments on the consolidated statements of operations for 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives in Cash Flow | | | Amount of Gain (Loss) Recognized in OCI on Derivative December 31, | | Amount of Loss Reclassified from Accumulated OCI into Income (1) December 31, |
Hedging Relationships | | | 2021 | | 2020 | | 2021 | | 2020 |
Interest Rate Swap | | | $ | 6,755 | | | $ | (19,422) | | | $ | 4,950 | | | $ | 3,387 | |
(1) Amounts reclassified from accumulated other comprehensive income (loss) to interest expense within the consolidated statements of operations.
Total interest expense presented in the consolidated statements of operations in which the effects of cash flow hedges are recorded was $46,708 and $55,201 for 2021 and 2020, respectively.
The Company's agreements with the swap derivative counterparties contain provisions whereby if the Company defaults on the underlying indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default of the swap derivative obligation. As of December 31, 2021, the Company had not posted any collateral related to the agreements.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
(11) Leases
Lessor
The Company's lease portfolio as a lessor primarily includes general purpose, single-tenant net-leased real estate assets. Most of the Company’s leases require tenants to pay fixed annual rental payments that escalate on an annual basis and variable payments for other operating expenses, such as real estate taxes, insurance, common area maintenance ("CAM"), and utilities, that are based on the actual expenses incurred.
Certain leases allow for the tenant to renew the lease term upon expiration or earlier. Periods covered by a renewal option are included within the lease term only when renewals are deemed to be reasonably certain. Certain leases allow for the tenant to terminate the lease before the expiration of the lease term and certain leases provide the tenant with the right to purchase the leased property at fair market value or a stipulated price upon expiration of the lease term or before.
Accounting guidance under Topic 842 requires the Company to make certain assumptions and judgments in applying the guidance, including determining whether an arrangement includes a lease and determining the lease term when the contract has renewal, purchase or early termination provisions.
The Company analyzes its accounts receivable, customer creditworthiness and current economic trends when evaluating the adequacy of the collectability of the lessee's total accounts receivable balance on a lease by lease basis. In addition, tenants in bankruptcy are analyzed and considerations are made in connection with the expected pre-petition and post-petition claims. If a lessee's accounts receivable balance is considered uncollectable, the Company will write-off the receivable balances associated with the lease to rental revenue and cease to recognize lease income, including straight-line rent, unless cash is received. If the Company subsequently determines that it is probable it will collect substantially all of the lessee's remaining lease payments under the lease term; the Company will reinstate the straight-line balance adjusting for the amount related to the period when the lease was accounted for on a cash basis. In February 2020, the Company wrote off a deferred rent receivable balance of $615 as a reduction of rental revenue related to a tenant that dissolved and surrendered its leased premises in an industrial property located in the Columbus, Ohio market. During 2019, rental revenue was reduced by an aggregate of $352 for accounts receivable deemed uncollectible.
Certain tenants have been experiencing financial difficulties as a result of the COVID-19 pandemic. During 2020, the Company wrote off aggregate deferred rent receivable balances of $1,383, as a reduction of rental revenue, related to tenants with rent collectability concerns. As of December 31, 2021 and 2020, the Company also wrote off or reserved an aggregate of $370 and $389, respectively, accounts receivable, net, relating to certain tenants suffering from the current economic conditions.
The Company determined that the lease and non-lease components in its leases are a single lease component, which is, therefore, being recognized as rental revenue in its consolidated statements of operations. The primary non-lease service that is included within rental revenue is CAM services provided as part of the Company’s real estate leases. Topic 842 requires that the Company capitalize, as initial direct costs, only those costs that are incurred due to the execution of a lease. As of December 31, 2021, 2020 and 2019, the Company incurred $19, $67 and $191, respectively, of costs that were not incremental to the execution of leases, which are included in property operating expenses in its consolidated statements of operations.
The Company manages the risk associated with the residual value of its leased properties by including contract clauses that make tenants responsible for surrendering the space in good condition upon lease termination, holding a diversified portfolio, and other activities. The Company does not have residual value guarantees on specific properties.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
The following table presents the Company’s classification of rental revenue for its operating leases for the year ended December 31, 2021 and 2020:
| | | | | | | | | | | |
Classification | December 31, 2021 | | December 31, 2020 |
Fixed | $ | 287,552 | | | $ | 293,457 | |
Variable(1)(2) | 52,392 | | | 32,354 | |
Total | $ | 339,944 | | | $ | 325,811 | |
(1) Primarily comprised of tenant reimbursements.
(2) Variable lease payments contain termination revenue of $15,371 and $857 for the year ending December 31, 2021 and 2020, respectively. The 2021 termination fee revenue primarily related to a tenant that terminated its lease at the Company's Durham, New Hampshire industrial property.
Future fixed rental receipts for leases, assuming no new or re-negotiated leases as of December 31, 2021 were as follows:
| | | | | |
Year ending December 31, | Total |
2022 | $ | 254,733 | |
2023 | 258,475 | |
2024 | 228,697 | |
2025 | 208,404 | |
2026 | 189,243 | |
Thereafter | 710,938 | |
Total | $ | 1,850,490 | |
The above minimum lease payments do not include reimbursements to be received from tenants for certain operating expenses and real estate taxes and do not include early termination payments provided for in certain leases, if not reasonably certain.
Certain leases allow for the tenant to terminate the lease if the property is deemed obsolete, as defined, and upon payment of a termination fee to the landlord, as stipulated in the lease. In addition, certain leases provide the tenant with the right to purchase the leased property at fair market value or a stipulated price.
Lessee
The Company has ground leases, corporate leases for office space, and office equipment leases. All leases were classified as operating leases as of December 31, 2021. The leases have remaining lease terms of up to 39 years. Renewal periods are included in the lease term only when renewal is deemed to be reasonably certain. The lease term also includes periods covered by an option to terminate the lease if the Company is reasonably certain not to exercise the termination option. The Company measures its lease payments by including fixed rental payments and variable rental payments that tie to an index or a rate, such as CPI. Minimum lease payments for leases that commenced before the date of adoption of ASC 842 were determined based on previous leases guidance under ASC 840. The Company recognizes lease expense for its operating leases on a straight-line basis over the lease term and variable lease expense not included in the lease payment measurement as incurred.
The accounting guidance under Topic 842 requires the Company to make certain assumptions and judgments in applying the guidance, including determining whether an arrangement includes a lease, determining the term of a lease when the contract has renewal or termination provisions and determining the discount rate.
The Company determines whether an arrangement is or includes a lease at contract inception by evaluating whether the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. If the Company has the right to obtain substantially all of the economic benefits from and can direct the use of, the identified asset for a period of time, the Company accounts for the contract as a lease.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
As the Company does not know the rate implicit in the respective leases, the Company used its incremental borrowing rate based on the information available at the transition date for such existing leases. The Company uses the information available at the lease commencement date to determine the discount rate for any new leases. The Company used a portfolio approach to determine its incremental borrowing rate. Lease contracts were grouped based on similar lease terms and economic environments in a manner in which the Company reasonably expects that the outcome from applying a portfolio approach does not differ materially from an individual lease approach. The Company estimated a collateralized discount rate for each portfolio of leases.
Supplemental information related to operating leases is as follows:
| | | | | | | | | | | | | | |
| | The Year Ended |
| | December 31, 2021 | | December 31, 2020 |
Weighted-average remaining lease term | | | |
Operating leases (years) | 9.7 | | 11.7 |
Weighted-average discount rate | | | |
Operating leases | 4.0 | % | | 4.1 | % |
The components of lease expense for the year ended December 31, 2021 and 2020 were as follows:
| | | | | | | | | | | | | | | | | |
Income Statement Classification | Fixed | | Variable | | Total |
2021: | | | | | |
Property operating | $ | 3,645 | | | $ | 3 | | | $ | 3,648 | |
General and administrative | 1,380 | | | 70 | | | 1,450 | |
Total | $ | 5,025 | | | $ | 73 | | | $ | 5,098 | |
| | | | | |
2020: | | | | | |
Property operating | $ | 3,969 | | | $ | 2 | | | $ | 3,971 | |
General and administrative | 1,348 | | | 105 | | | 1,453 | |
Total | $ | 5,317 | | | $ | 107 | | | $ | 5,424 | |
The Company recognized sublease income of $3,425, $3,756 and $3,764 in 2021, 2020 and 2019, respectively.
The following table shows the Company's maturity analysis of its operating lease liabilities as of December 31, 2021:
| | | | | | | | |
Year ending December 31, | | Operating Leases |
2022 | | $ | 5,046 | |
2023 | | 5,290 | |
2024 | | 5,199 | |
2025 | | 5,204 | |
2026 | | 4,174 | |
Thereafter | | 11,174 | |
Total lease payments | | 36,087 | |
Less: Imputed interest | | (6,993) | |
Present value of lease liabilities | | $ | 29,094 | |
(12)Concentration of Risk
The Company seeks to reduce its operating and leasing risks through the geographic diversification of its properties, tenant industry diversification, avoidance of dependency on a single asset and the creditworthiness of its tenants. For the years ended December 31, 2021, 2020 and 2019, no single tenant represented greater than 10% of rental revenues.
Cash and cash equivalent balances at certain institutions may exceed insurable amounts. The Company believes it mitigates this risk by investing in or through major financial institutions.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
(13)Equity
At-The-Market Offering Program. The Company maintains an At-The-Market offering program ("ATM program") under which the Company can issue common shares. The following table summarizes common share issuances under the ATM program:
| | | | | | | | |
| Year ended December 31, 2021 |
| Shares Sold | Net Proceeds |
2021 ATM Issuances | 1,052,800 | $13,532 |
| | |
| Year ended December 31, 2020 |
| Shares Sold | Net Proceeds |
2020 ATM Issuances | 5,950,882 | $60,977 |
During 2021, the Company settled 4,990,717 common shares previously sold on a forward basis on the maturity date of the contract and received $53,567 of net proceeds. There were no forward settlements during 2020.
As of December 31, 2021, an aggregate of 3,649,023 common shares were sold in forward sales contracts that had not been settled and had an aggregate settlement price of $38,544, which is subject to adjustment in accordance with the forward sales contracts. The Company expects to settle the forward sales contracts by the maturity dates in February 2022.
In 2021, the Company amended the terms of its ATM offering program, under which the Company may, from time to time, sell up to $350,000 of common shares over the term of the program. As of December 31, 2021, commons shares with an aggregate value of $294,985 remain available for issuance under the ATM program.
Underwritten Equity Offerings. During 2021, the Company entered into forward sales contracts for the sale of 16,000,000 common shares at a public offering price of $12.11 per common share in an underwritten equity offering that have not yet settled. Subject to the Company's rights to elect cash or net share settlement, the Company expects to settle the forward sales contracts by the maturity date in May 2022. As of December 31, 2021, the forward sales contracts had an aggregate settlement price $187,528, which is subject to adjustment in accordance with the forward sales contracts.
During 2020, the Company issued 17,250,000 common shares at $9.60 per common share in an underwritten offering and generated net proceeds of approximately $164,000. The net proceeds were used for general corporate purposes, including acquisitions, and pending the application of the proceeds were used to pay down all the then outstanding balance under the Company's revolving credit facility.
Stock Based Compensation. In addition, during the years ended December 31, 2021, 2020 and 2019, the Company issued 949,573, 756,380 and 896,807 of its common shares, respectively, to certain employees and trustees. Typically, trustee share grants vest immediately. Employee share grants generally vest ratably, on anniversaries of the grant date, however, in certain situations vesting is cliff-based after a specific number of years and/or subject to meeting certain performance criteria.
Share Repurchase Program. In July 2015, the Company's Board of Trustees authorized the repurchase of up to 10,000,000 common shares and increased this authorization by 10,000,000 in 2018. This share repurchase program has no expiration date. During 2020 and 2019, the Company repurchased and retired, 1,329,940 and 441,581 common shares, respectively, at an average price of, $8.28 and $8.13, respectively, per common share under the share repurchase program. During 2021, there were no share repurchases. As of December 31, 2021, 8,976,315 common shares remain available for repurchase under this authorization. The Company records a liability for repurchases that have not yet been settled as of the period end.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
Series C Preferred Stock. The Company had 1,935,400 shares of Series C Cumulative Convertible Preferred Stock (“Series C Preferred”) outstanding at December 31, 2021. The shares have a dividend of $3.25 per share per annum, have a liquidation preference of $96,770, and the Company, if certain common share prices are achieved, can force conversion into common shares of the Company. As of December 31, 2021, each share was convertible into 2.4339 common shares. This conversion ratio may increase over time if the Company's common share dividend exceeds certain quarterly thresholds.
If certain fundamental changes occur, holders may require the Company, in certain circumstances, to repurchase all or part of their shares of Series C Preferred. In addition, upon the occurrence of certain fundamental changes, the Company will, under certain circumstances, increase the conversion rate by a number of additional common shares or, in lieu thereof, may in certain circumstances elect to adjust the conversion rate upon the shares of Series C Preferred becoming convertible into shares of the public acquiring or surviving company.
The Company may, at the Company's option, cause shares of Series C Preferred to be automatically converted into that number of common shares that are issuable at the then prevailing conversion rate. The Company may exercise its conversion right only if, at certain times, the closing price of the Company's common shares equals or exceeds 125% of the then prevailing conversion price of the Series C Preferred.
Holders of shares of Series C Preferred generally have no voting rights, but will have limited voting rights if the Company fails to pay dividends for six or more quarters and under certain other circumstances. Upon conversion, the Company may choose to deliver the conversion value to investors in cash, common shares, or a combination of cash and common shares.
A summary of the changes in accumulated other comprehensive income (loss) related to the Company's cash flow hedges is as follows:
| | | | | | | | | | | | | | |
| | Twelve months ended December 31, |
| | 2021 | | 2020 |
Balance at beginning of period | | $ | (17,963) | | | $ | (1,928) | |
Other comprehensive income (loss) before reclassifications | | 6,755 | | | (19,422) | |
Amounts of loss reclassified from accumulated other comprehensive loss to interest expense | | 4,950 | | | 3,387 | |
Balance at end of period | | $ | (6,258) | | | $ | (17,963) | |
Noncontrolling Interests. In conjunction with several of the Company's acquisitions in prior years, sellers were issued limited partner interests in LCIF (“OP units”) OP units as a form of consideration. All OP units, other than OP units owned by the Company, are redeemable for common shares at certain times, at the option of the holders, and are generally not otherwise mandatorily redeemable by the Company. The OP units are classified as a component of permanent equity as the Company has determined that the OP units are not redeemable securities as defined by GAAP. Each OP unit is currently redeemable for approximately 1.13 common shares, subject to future adjustments.
During 2021, LCIF redeemed and cancelled 1,598,906 OP units in connection with the disposition of the three properties.
During 2021, 2020 and 2019, 185,270, 327,453 and 391,993 common shares, respectively, were issued by the Company, in connection with OP unit redemptions, for an aggregate value of $958, $1,614 and $1,655, respectively.
As of December 31, 2021, there were approximately 775,000 OP units outstanding other than OP units owned by the Company. All OP units receive distributions in accordance with the LCIF partnership agreement. To the extent that the Company's dividend per common share is less than the stated distribution per OP unit per the LCIF partnership agreement, the distributions per OP unit are reduced by the percentage reduction in the Company's dividend per common share. No OP units have a liquidation preference.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
The following discloses the effects of changes in the Company's ownership interests in its noncontrolling interests:
| | | | | | | | | | | | | | | | | |
| Net Income Attributable to Shareholders and Transfers from Noncontrolling Interests |
| 2021 | | 2020 | | 2019 |
Net income attributable to LXP Industrial Trust shareholders | $ | 382,648 | | | $ | 183,302 | | | $ | 279,910 | |
Transfers (to) from noncontrolling interests: | | | | | |
Increase (decrease) in additional paid-in-capital for reallocation of noncontrolling interests | 435 | | | — | | | (973) | |
Increase in additional paid-in-capital for redemption of noncontrolling OP units | 958 | | | 1,614 | | | 1,655 | |
Change from net income attributable to shareholders and transfers from noncontrolling interests | $ | 384,041 | | | $ | 184,916 | | | $ | 280,592 | |
(14)Benefit Plans
Non-vested share activity for the years ended December 31, 2021 and 2020, is as follows:
| | | | | | | | | | | |
| Number of Shares | | Weighted-Average Grant-Date Fair Value Per Share |
Balance at December 31, 2019 | 2,941,412 | | | $ | 7.30 | |
Granted | 709,250 | | | 7.77 | |
Vested | (613,504) | | | 8.80 | |
Forfeited | (332,429) | | | 5.30 | |
Balance at December 31, 2020 | 2,704,729 | | | 7.27 | |
Granted | 899,328 | | | 7.85 | |
Vested | (1,303,149) | | | 7.82 | |
Forfeited | (10,264) | | | 10.09 | |
Balance at December 31, 2021 | 2,290,644 | | | $ | 7.17 | |
During 2021 and 2020, the Company granted common shares to certain employees and trustees as follows:
| | | | | | | | | | | |
| 2021 | | 2020 |
Performance Shares(1) | | | |
Shares issued: | | | |
Index | 297,636 | | | 232,993 | |
Peer | 297,632 | | | 232,987 | |
| | | |
Grant date fair value per share:(2) | | | |
Index | $ | 7.13 | | | $ | 6.59 | |
Peer | $ | 6.23 | | | $ | 5.97 | |
| | | |
Non-Vested Common Shares:(3) | | | |
Shares issued | 304,060 | | | 243,270 | |
Grant date fair value | $ | 3,080 | | | $ | 2,581 | |
(1)The shares vest based on the Company's total shareholder return growth after a three-year measurement period relative to an index and a group of Company peers. Dividends will not be paid on these grants until earned. Once the performance criteria are met and the actual number of shares earned is determined, such shares vest immediately. During 2021, all of the 662,044 performance shares issued in 2018 vested. During 2020, 122,779 of the 452,737 performance shares issued in 2017 vested.
(2)The fair value of grants was determined at the grant date using a Monte Carlo simulation model.
(3)The shares vest ratably over a three-year service period.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
In addition, during 2021, 2020 and 2019, the Company issued 50,245, 47,130, and 67,226, respectively, of fully vested common shares to non-management members of the Company's Board of Trustees with a fair value of $587, $500, and $595, respectively.
As of December 31, 2021, of the remaining 2,290,644 non-vested shares, 677,275 are subject to time-based vesting and 1,613,369 are subject to performance-based vesting. At December 31, 2021, there are 1,410,110 awards available for grant. The Company has $6,502 in unrecognized compensation costs relating to the non-vested shares that will be charged to compensation expense over an average of approximately 1.7 years.
The Company has established a trust for certain officers in which vested common shares granted for the benefit of the officers are deposited. The officers exert no control over the common shares in the trust and the common shares are available to the general creditors of the Company. As of December 31, 2021 and 2020, there were 130,863 common shares in the trust.
The Company sponsors a 401(k) retirement savings plan covering all eligible employees. The Company makes a discretionary matching contribution on a portion of employee participant salaries and, based on its profitability, may make an additional discretionary contribution at each fiscal year end to all eligible employees. These discretionary contributions are subject to vesting under a schedule providing for 25% annual vesting starting with the first year of employment and 100% vesting after four years of employment. Approximately $426, $393 and $403 of contributions are applicable to 2021, 2020 and 2019, respectively.
During 2021, 2020 and 2019, the Company recognized $6,554, $6,185 and $5,831, respectively, in expense relating to scheduled vesting of common share grants.
(15) Related Party Transactions
There were no related party transactions other than those disclosed elsewhere in the consolidated financial statements.
(16) Income Taxes
The provision for income taxes relates primarily to the taxable income of the Company's taxable REIT subsidiaries. The earnings, other than in taxable REIT subsidiaries, of the Company are not generally subject to federal income taxes at the Company level due to the REIT election made by the Company.
Income taxes have been provided for on the asset and liability method. Under the asset and liability method, deferred income taxes are recognized for the temporary differences between the financial reporting basis and the tax basis of assets and liabilities.
The Company's provision for income taxes for the years ended December 31, 2021, 2020 and 2019 is summarized as follows:
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Current: | | | | | |
Federal | $ | (26) | | | $ | (173) | | | $ | (70) | |
State and local | (1,267) | | | (1,411) | | | (1,309) | |
| $ | (1,293) | | | $ | (1,584) | | | $ | (1,379) | |
The income tax provision differs from the amount computed by applying the statutory federal income tax rate to pre-tax operating income as follows:
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Federal provision at statutory tax rate (21%) | $ | (35) | | | $ | (195) | | | $ | (73) | |
State and local taxes, net of federal benefit | — | | | (77) | | | (10) | |
Other | (1,258) | | | (1,312) | | | (1,296) | |
| $ | (1,293) | | | $ | (1,584) | | | $ | (1,379) | |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
For the years ended December 31, 2021, 2020 and 2019, the “other” amount is comprised primarily of state franchise taxes of $1,267, $1,314 and $1,289, respectively.
A summary of the average taxable nature of the Company's common dividends for each of the years in the 3-year period ended December 31, 2021, is as follows:
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Total dividends per share | $ | 0.430 | | | $ | 0.420 | | | $ | 0.485 | |
Ordinary income | 65.89 | % | | 95.1 | % | | 61.07 | % |
Qualifying dividend | 0.10 | % | | 0.6 | % | | 0.22 | % |
Capital gain | — | | | — | | | — | |
| | | | | |
Return of capital | 34.01 | % | | 4.3 | % | | 38.71 | % |
| 100.00 | % | | 100.00 | % | | 100.00 | % |
A summary of the average taxable nature of the Company's dividend on shares of its Series C Preferred for each of the years in the 3-year period ended December 31, 2021, is as follows:
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Total dividends per share | $ | 3.25 | | | $ | 3.25 | | | $ | 3.25 | |
Ordinary income | 99.84 | % | | 99.38 | % | | 99.64 | % |
Qualifying dividend | 0.16 | % | | 0.62 | % | | 0.36 | % |
Capital gain | — | | | — | | | — | |
| | | | | |
Return of capital | — | | | — | | | — | |
| 100.00 | % | | 100.00 | % | | 100.00 | % |
(17) Commitments and Contingencies
In addition to the commitments and contingencies disclosed elsewhere, the Company has the following commitments and contingencies.
The Company is obligated under certain tenant leases, including its proportionate share for leases for non-consolidated entities, to fund the expansion of the underlying leased properties. The Company, under certain circumstances, may guarantee to tenants the completion of base building improvements and the payment of tenant improvement allowances and lease commissions on behalf of its subsidiaries.
As of December 31, 2021, the Company had five ongoing consolidated development projects and expects to incur approximately $312,000 of costs in 2022, excluding noncontrolling interests' share, to substantially complete the construction of such projects. As of December 31, 2021, the Company had two consolidated and two non-consolidated joint ventures that own land parcels held for development. The Company is unable to estimate the timing of any required fundings for potential development projects on these parcels.
The Company and LCIF are parties to a funding agreement under which the Company may be required to fund distributions made on account of LCIF's OP units. Pursuant to the funding agreement, the parties agreed that, if LCIF does not have sufficient cash available to make a quarterly distribution to its limited partners in an amount in accordance with the partnership agreement, LXP Industrial Trust will fund the shortfall. Payments under the agreement will be made in the form of loans to LCIF and will bear interest at prevailing rates as determined by the Company in its discretion but, no less than the applicable federal rate. LCIF's right to receive these loans will expire if no OP units remain outstanding and all such loans are repaid. No amounts have been advanced under this agreement.
From time to time, the Company is directly or indirectly involved in legal proceedings arising in the ordinary course of business. Management believes, based on currently available information, and after consultation with legal counsel, that although the outcomes of those normal course proceedings are uncertain, the results of such proceedings, in the aggregate, will not have a material adverse effect on the Company's business, financial condition and results of operations.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
(18) Supplemental Disclosure of Statement of Cash Flow Information
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Reconciliation of cash, cash equivalents and restricted cash: | | | | | |
Cash and cash equivalents at beginning of period | $ | 178,795 | | | $ | 122,666 | | | $ | 168,750 | |
Restricted cash at beginning of period | 626 | | | 6,644 | | | 8,497 | |
Cash, cash equivalents and restricted cash at beginning of period | $ | 179,421 | | | $ | 129,310 | | | $ | 177,247 | |
| | | | | |
Cash and cash equivalents at end of period | $ | 190,926 | | | $ | 178,795 | | | $ | 122,666 | |
Restricted cash at end of period | 101 | | | 626 | | | 6,644 | |
Cash, cash equivalents and restricted cash at end of period | $ | 191,027 | | | $ | 179,421 | | | $ | 129,310 | |
In addition to disclosures discussed elsewhere, during 2021, 2020 and 2019, the Company paid $44,234, $52,059 and $59,018, respectively, for interest and $1,569, $1,748 and $1,482, respectively, for income taxes.
In 2021, LCIF disposed of three real estate assets. The consideration included the redemption of OP units valued at $22,305 and the assumption of the aggregate related non-recourse mortgage debt of $11,610.
In 2021, as a result of the formation of the MFG Cold JV, the Company recognized a non-cash increase to investments in non-consolidated entities of $28,075 for its 20% interest in MFG Cold JV. Additionally, MFG Cold JV assumed a mortgage loan encumbering one property resulting in a non-cash decrease of $25,850 to mortgages and notes payable, net.
The acquisition of the RR Ocala 44, LLC joint venture in 2021 included a $489 non-cash increase to investments in real estate under construction and the noncontrolling interest because a member of the joint venture made a non-cash contribution of the land in exchange for its ownership interest in the joint venture.
In 2021 and 2020, the Company entered into new leases and exercised extension options on leases resulting in an aggregate non-cash increase of $1,589 and $719, respectively, to the related operating lease liabilities and right of use assets.
In 2020, the Company sold its interest in a property, which included the assumption by the buyer of the related non-recourse mortgage debt of $178,662.
As a result of the foreclosure of three office properties located in South Carolina, Kansas and Florida, during 2020, there was an aggregate non-cash charge of $57,356 and $28,078 in mortgages and notes payable, net, and real estate, net, respectively.
During 2019, the Company assumed a $41,877 non-recourse mortgage debt upon the acquisition of a property. In addition, in 2019, the Company sold its interest in a property, which included the assumption by the buyer of the related non-recourse mortgage debt of $110,000.
(19) Subsequent Events
Subsequent to December 31, 2021 and in addition to disclosures elsewhere in the financial statements, the Company acquired two industrial properties for an aggregate cost of approximately $71,800.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
Real Estate and Accumulated Depreciation and Amortization
Schedule III ($000)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Description | Location | | Encumbrances | Land and Land Estates | Buildings and Improvements | Total | Accumulated Depreciation and Amortization(1) | Date Acquired | Date Constructed | |
WAREHOUSE/DISTRIBUTION PROPERTIES | | | | | | | |
Stabilized: | | | | | | | | | | |
Industrial | Chandler, AZ | | $ | — | | $ | 10,733 | | $ | 69,491 | | $ | 80,224 | | $ | 3,768 | | Nov-20 | | |
Industrial | Goodyear, AZ | | — | | 5,247 | | 36,115 | | 41,362 | | 5,088 | | Nov-18 | | |
Industrial | Goodyear, AZ | | 41,646 | | 11,970 | | 48,925 | | 60,895 | | 4,584 | | Nov-19 | | |
Industrial | Goodyear, AZ | | — | | 1,614 | | 16,222 | | 17,836 | | 1,317 | | Jan-20 | | |
Industrial | Goodyear, AZ | | — | | 11,732 | | 49,758 | | 61,490 | | 345 | | Nov-21 | 2021 | |
Industrial | Tolleson, AZ | | — | | 3,311 | | 16,013 | | 19,324 | | 1,589 | | Oct-19 | | |
Industrial | Ocala, FL | | — | | 4,113 | | 49,936 | | 54,049 | | 3,278 | | Jun-20 | | |
Industrial | Orlando, FL | | — | | 1,030 | | 10,869 | | 11,899 | | 4,597 | | Dec-06 | | |
Industrial | Tampa, FL | | — | | 2,160 | | 10,311 | | 12,471 | | 7,697 | | Jul-88 | | |
Industrial | Austell, GA | | — | | 3,251 | | 48,459 | | 51,710 | | 6,775 | | Jun-19 | | |
Industrial | Cartersville, GA | | — | | 2,497 | | 42,255 | | 44,752 | | — | | Dec-21 | | |
Industrial | Cartersville, GA | | — | | 2,006 | | 33,276 | | 35,282 | | — | | Dec-21 | | |
Industrial | Fairburn, GA | | — | | 7,209 | | 40,359 | | 47,568 | | 269 | | Nov-21 | 2021 | |
Industrial | McDonough, GA | | — | | 5,441 | | 52,790 | | 58,231 | | 9,678 | | Aug-17 | | |
Industrial | McDonough, GA | | — | | 3,253 | | 30,956 | | 34,209 | | 3,936 | | Feb-19 | | |
Industrial | Pooler, GA | | — | | 1,690 | | 30,346 | | 32,036 | | 2,332 | | Apr-20 | | |
Industrial | Rincon, GA | | — | | 3,775 | | 34,325 | | 38,100 | | 1,896 | | Sep-20 | | |
Industrial | Savannah, GA | | — | | 2,560 | | 25,812 | | 28,372 | | 1,752 | | Jun-20 | | |
Industrial | Savannah, GA | | — | | 1,070 | | 7,458 | | 8,528 | | 508 | | Jun-20 | | |
Industrial | Union City, GA | | — | | 2,536 | | 22,830 | | 25,366 | | 2,520 | | Jun-19 | | |
Industrial | Edwardsville, IL | | — | | 4,593 | | 34,565 | | 39,158 | | 7,130 | | Dec-16 | | |
Industrial | Edwardsville, IL | | — | | 3,649 | | 41,310 | | 44,959 | | 6,524 | | Jun-18 | | |
Industrial | Minooka, IL | | — | | 1,788 | | 34,301 | | 36,089 | | 2,747 | | Jan-20 | | |
Industrial | Minooka, IL | | — | | 3,432 | | 40,949 | | 44,381 | | 3,550 | | Dec-19 | | |
Industrial | Minooka, IL | | — | | 3,681 | | 45,817 | | 49,498 | | 3,873 | | Jan-20 | | |
Industrial | Rantoul, IL | | — | | 1,304 | | 32,562 | | 33,866 | | 7,157 | | Jan-14 | 2014 | |
Industrial | Rockford, IL | | — | | 371 | | 2,647 | | 3,018 | | 1,109 | | Dec-06 | | |
Industrial | Rockford, IL | | — | | 509 | | 5,921 | | 6,430 | | 2,234 | | Dec-06 | | |
Industrial | Lafayette, IN | | — | | 662 | | 15,578 | | 16,240 | | 3,401 | | Oct-17 | | |
Industrial | Lebanon, IN | | — | | 2,100 | | 29,996 | | 32,096 | | 5,985 | | Feb-17 | | |
Industrial | Whiteland, IN | | — | | 741 | | 14,488 | | 15,229 | | 157 | | Oct-21 | | |
Industrial | Whiteland, IN | | — | | 1,991 | | 39,338 | | 41,329 | | 439 | | Oct-21 | | |
Industrial | Whiteland, IN | | — | | 695 | | 13,958 | | 14,653 | | 151 | | Oct-21 | | |
Industrial | Whitestown, IN | | — | | 1,162 | | 11,825 | | 12,987 | | 475 | | Jan-21 | | |
Industrial | Whitestown, IN | | — | | 1,954 | | 17,011 | | 18,965 | | 2,171 | | Jan-19 | | |
Industrial | Whitestown, IN | | — | | 1,208 | | 12,052 | | 13,260 | | 485 | | Jan-21 | | |
Industrial | Whitestown, IN | | — | | 8,335 | | 80,051 | | 88,386 | | — | | Dec-21 | | |
Industrial | New Century, KS | | — | | — | | 13,424 | | 13,424 | | 2,898 | | Feb-17 | | |
Industrial | Shreveport, LA | | — | | 1,078 | | 10,134 | | 11,212 | | 3,379 | | Jun-12 | 2012 | |
Industrial | Shreveport, LA | | — | | 860 | | 21,840 | | 22,700 | | 8,075 | | Mar-07 | | |
Industrial | Detroit, MI | | — | | 1,133 | | 25,009 | | 26,142 | | 7,805 | | Jan-16 | | |
Industrial | Romulus, MI | | — | | 2,438 | | 33,786 | | 36,224 | | 7,389 | | Nov-17 | | |
Industrial | Minneapolis, MN | | — | | 1,886 | | 1,922 | | 3,808 | | 559 | | Sep-12 | | |
Industrial | Byhalia, MS | | — | | 1,006 | | 35,795 | | 36,801 | | 9,570 | | May-11 | 2011 | |
Industrial | Byhalia, MS | | — | | 1,751 | | 31,429 | | 33,180 | | 7,735 | | Sep-17 | | |
Industrial | Canton, MS | | — | | 5,077 | | 71,289 | | 76,366 | | 23,310 | | Mar-15 | | |
Industrial | Olive Branch, MS | | — | | 2,500 | | 42,556 | | 45,056 | | 7,299 | | Apr-18 | | |
Industrial | Olive Branch, MS | | — | | 1,958 | | 38,702 | | 40,660 | | 6,710 | | Apr-18 | | |
Industrial | Olive Branch, MS | | — | | 2,646 | | 40,446 | | 43,092 | | 4,497 | | May-19 | | |
Industrial | Olive Branch, MS | | — | | 851 | | 15,464 | | 16,315 | | 1,699 | | May-19 | | |
Industrial | Henderson, NC | | — | | 1,488 | | 7,222 | | 8,710 | | 3,091 | | Nov-01 | | |
Industrial | Shelby, NC | | — | | 1,421 | | 18,862 | | 20,283 | | 7,420 | | Jun-11 | 2011 | |
Industrial | Statesville, NC | | — | | 891 | | 18,594 | | 19,485 | | 7,036 | | Dec-06 | | |
Industrial | Erwin, NY | | — | | 1,648 | | 12,514 | | 14,162 | | 4,488 | | Sep-12 | | |
Industrial | Long Island City, NY | | 28,980 | | — | | 42,759 | | 42,759 | | 25,128 | | Mar-13 | 2013 | |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
Real Estate and Accumulated Depreciation and Amortization
Schedule III ($000) - continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Description | Location | | Encumbrances | Land and Land Estates | Buildings and Improvements | Total | Accumulated Depreciation and Amortization(1) | Date Acquired | Date Constructed | |
Industrial | Chillicothe, OH | | — | | 735 | | 10,939 | | 11,674 | | 4,315 | | Oct-11 | | |
Industrial | Columbus, OH | | — | | 2,251 | | 25,280 | | 27,531 | | 364 | | Aug-21 | | |
Industrial | Glenwillow, OH | | — | | 2,228 | | 24,530 | | 26,758 | | 9,570 | | Dec-06 | | |
Industrial | Hebron, OH | | — | | 1,063 | | 4,947 | | 6,010 | | 2,565 | | Dec-97 | | |
Industrial | Hebron, OH | | — | | 2,052 | | 8,179 | | 10,231 | | 4,373 | | Dec-01 | | |
Industrial | Lockbourne, OH | | — | | 2,800 | | 16,731 | | 19,531 | | 626 | | Mar-21 | 2021 | |
Industrial | Monroe, OH | | — | | 1,109 | | 16,477 | | 17,586 | | 419 | | Dec-21 | | |
Industrial | Monroe, OH | | — | | 544 | | 12,370 | | 12,914 | | 1,236 | | Sep-19 | | |
Industrial | Monroe, OH | | — | | 3,123 | | 60,702 | | 63,825 | | 6,321 | | Sep-19 | | |
Industrial | Monroe, OH | | — | | 3,950 | | 88,422 | | 92,372 | | 8,867 | | Sep-19 | | |
Industrial | Streetsboro, OH | | — | | 2,441 | | 25,282 | | 27,723 | | 11,970 | | Jun-07 | | |
Industrial | Wilsonville, OR | | — | | 6,815 | | 32,424 | | 39,239 | | 7,444 | | Sep-16 | | |
Industrial | Bristol, PA | | — | | 2,508 | | 15,863 | | 18,371 | | 9,355 | | Mar-98 | | |
Industrial | Duncan, SC | | — | | 2,819 | | 24,508 | | 27,327 | | 529 | | Jul-21 | | |
Industrial | Duncan, SC | | — | | 1,169 | | 23,070 | | 24,239 | | 490 | | Jul-21 | | |
Industrial | Duncan, SC | | — | | 1,020 | | 17,444 | | 18,464 | | 371 | | Jul-21 | | |
Industrial | Duncan, SC | | — | | 1,710 | | 27,817 | | 29,527 | | 594 | | Jul-21 | | |
Industrial | Duncan, SC | | — | | 1,406 | | 14,272 | | 15,678 | | 1,395 | | Oct-19 | | |
Industrial | Duncan, SC | | — | | 1,257 | | 13,252 | | 14,509 | | 1,300 | | Oct-19 | | |
Industrial | Duncan, SC | | — | | 1,615 | | 27,830 | | 29,445 | | 3,284 | | Apr-19 | | |
Industrial | Greer, SC | | — | | 2,376 | | 32,127 | | 34,503 | | 687 | | Jun-21 | | |
Industrial | Greer, SC | | — | | 6,959 | | 78,405 | | 85,364 | | 6,661 | | Dec-19 | | |
Industrial | Spartanburg, SC | | — | | 1,447 | | 23,758 | | 25,205 | | 4,267 | | Aug-18 | | |
Industrial | Spartanburg, SC | | — | | 1,186 | | 15,820 | | 17,006 | | 697 | | Dec-20 | | |
Industrial | Antioch, TN | | — | | 3,847 | | 13,926 | | 17,773 | | 5,152 | | May-07 | | |
Industrial | Cleveland, TN | | — | | 1,871 | | 29,743 | | 31,614 | | 6,056 | | May-17 | | |
Industrial | Jackson, TN | | — | | 1,454 | | 49,132 | | 50,586 | | 8,928 | | Sep-17 | | |
Industrial | Lewisburg, TN | | — | | 173 | | 10,865 | | 11,038 | | 2,601 | | May-14 | | |
Industrial | Millington, TN | | — | | 723 | | 20,383 | | 21,106 | | 15,590 | | Apr-05 | | |
Industrial | Smyrna, TN | | — | | 1,793 | | 93,940 | | 95,733 | | 17,523 | | Sep-17 | | |
Industrial | Carrollton, TX | | — | | 3,228 | | 16,234 | | 19,462 | | 3,301 | | Sep-18 | | |
Industrial | Dallas, TX | | — | | 2,420 | | 23,330 | | 25,750 | | 2,628 | | Apr-19 | | |
Industrial | Deer Park, TX | | — | | 6,489 | | 28,470 | | 34,959 | | 828 | | May-21 | | |
Industrial | Grand Prairie, TX | | — | | 3,166 | | 17,985 | | 21,151 | | 3,509 | | Jun-17 | | |
Industrial | Houston, TX | | — | | 15,055 | | 57,949 | | 73,004 | | 15,783 | | Mar-13 | | |
Industrial | Hutchins, TX | | — | | 1,307 | | 8,466 | | 9,773 | | 596 | | May-20 | | |
Industrial | Lancaster, TX | | — | | 3,847 | | 25,037 | | 28,884 | | 1,098 | | Dec-20 | | |
Industrial | Missouri City, TX | | — | | 14,555 | | 5,895 | | 20,450 | | 5,895 | | Apr-12 | | |
Industrial | Northlake, TX | | — | | 4,500 | | 71,636 | | 76,136 | | 5,614 | | Feb-20 | | |
Industrial | Northlake, TX | | — | | 3,938 | | 37,189 | | 41,127 | | 1,802 | | Dec-20 | | |
Industrial | Pasadena, TX | | — | | 2,202 | | 17,096 | | 19,298 | | 1,104 | | Jun-20 | | |
Industrial | Pasadena, TX | | — | | 4,272 | | 22,296 | | 26,568 | | 642 | | May-21 | | |
Industrial | Pasadena, TX | | — | | 1,792 | | 9,089 | | 10,881 | | 259 | | May-21 | | |
Industrial | Pasadena, TX | | — | | 4,057 | | 17,810 | | 21,867 | | 2,713 | | Aug-18 | | |
Industrial | San Antonio, TX | | — | | 1,311 | | 36,644 | | 37,955 | | 7,093 | | Jun-17 | | |
Industrial | Chester, VA | | — | | 8,544 | | 53,067 | | 61,611 | | 8,123 | | Dec-18 | | |
Industrial | Winchester, VA | | — | | 1,988 | | 32,536 | | 34,524 | | 5,567 | | Dec-17 | | |
Industrial | Winchester, VA | | — | | 3,823 | | 12,276 | | 16,099 | | 5,222 | | Jun-07 | | |
Industrial | Winchester, VA | | — | | 2,818 | | 24,422 | | 27,240 | | 1,427 | | Sep-20 | | |
Not stabilized: | | | | | | | | | | |
Industrial | Phoenix, AZ | | — | | 8,027 | | 73,650 | | 81,677 | | — | | Dec-21 | | |
Industrial | Lakeland, FL | | — | | 1,416 | | 20,140 | | 21,556 | | 782 | | Jan-21 | | |
Industrial | Plant City, FL | | — | | 2,610 | | 45,983 | | 48,593 | | 1,165 | | Jun-21 | | |
Industrial | Adairsville, GA | | — | | 1,465 | | 23,649 | | 25,114 | | — | | Dec-21 | | |
Industrial | Greer, SC | | — | | 1,329 | | 21,465 | | 22,794 | | 465 | | Jun-21 | | |
OTHER PROPERTIES | | | | | | | | | |
Other | Palo Alto, CA | | 13,803 | | 12,400 | | 16,977 | | 29,377 | | 26,886 | | Dec-06 | | |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
Real Estate and Accumulated Depreciation and Amortization
Schedule III ($000) - continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Description | Location | | Encumbrances | Land and Land Estates | Buildings and Improvements | Total | Accumulated Depreciation and Amortization(1) | Date Acquired | Date Constructed | |
Other | McDonough, GA | | — | | 2,463 | | 24,811 | | 27,274 | | 9,718 | | Dec-06 | | |
Other | Owensboro, KY | | — | | 819 | | 2,439 | | 3,258 | | 1,324 | | Dec-06 | | |
Other | Baltimore, MD | | — | | 4,605 | | — | | 4,605 | | — | | Dec-06 | | |
| | | | | | | | | | |
Construction in progress | | | — | | — | | — | | 5,482 | | — | | | | |
Deferred loan costs, net | | | (1,337) | | — | | — | | — | | — | | | | |
| | | | | | | | | | |
| | | $ | 83,092 | | $ | 342,895 | | $ | 3,235,601 | | $ | 3,583,978 | | $ | 504,699 | | | | |
(1) Depreciation and amortization expense is calculated on a straight-line basis over the following lives:
| | | | | |
Building and improvements | Up to 40 years |
Land estates | Up to 51 years |
Tenant improvements | Shorter of useful life or term of related lease |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
Real Estate and Accumulated Depreciation and Amortization
Schedule III ($000) - continued
The initial cost includes the purchase price paid directly or indirectly by the Company. The total cost basis of the Company's properties at December 31, 2021 for federal income tax purposes was approximately $4.2 billion.
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Reconciliation of real estate, at cost: | | | | | |
Balance at the beginning of year | $ | 3,514,564 | | | $ | 3,320,574 | | | $ | 3,090,134 | |
Additions during year | 860,311 | | | 580,861 | | | 663,742 | |
Properties sold and impaired during the year | (653,247) | | | (354,218) | | | (496,730) | |
Other reclassifications | (137,650) | | | (32,653) | | | 63,428 | |
Balance at end of year | $ | 3,583,978 | | | $ | 3,514,564 | | | $ | 3,320,574 | |
| | | | | |
Reconciliation of accumulated depreciation and amortization: | | | | | |
Balance at the beginning of year | $ | 684,468 | | | $ | 675,596 | | | $ | 722,644 | |
Depreciation and amortization expense | 138,879 | | | 127,504 | | | 118,525 | |
Accumulated depreciation and amortization of properties sold and impaired during year | (244,751) | | | (102,261) | | | (177,709) | |
Other reclassifications | (73,897) | | | (16,371) | | | 12,136 | |
Balance at end of year | $ | 504,699 | | | $ | 684,468 | | | $ | 675,596 | |