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, 2022 and 2021, 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 2022, we acquired or completed and placed into service $195.2 million of warehouse and distribution assets, which is a decrease of $690.4 million compared to 2021 investment activity of $885.6 million. The decrease was primarily due to the substantial completion of our portfolio transformation efforts and related capital recycling and the disruptions in the capital markets.
We expected to recycle our remaining other assets into warehouse and distribution facilities by the end of 2022, but, due to current market conditions, we currently expect the remaining other assets to take longer to be sold. In addition, we expect to recycle out of certain warehouse and distribution facilities located outside of our target markets and use the proceeds to satisfy indebtedness and invest in our target markets. 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 remains one of the most resilient real estate markets in the current economic environment. One of the main drivers of growth in the industrial real estate market has been e-commerce. We believe that growth is also being 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 competition for the acquisition of industrial properties, specifically warehouse/distribution properties. In addition, recessionary fears may cause tenants to reevaluate expansion and growth plans. We continue to prioritize development and acquiring vacancy over acquisitions of leased properties due to the increased yield that development generally provides.
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 industrial 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 with greater total return potential than 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 leased properties.
Our development activities have been focused on speculative development and purchasing newly-developed properties with vacancy. 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 become vacant 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 2022, we entered into 18 new leases and lease extensions encompassing approximately 4.1 million square feet. The average base rent on these extended leases was approximately $5.36 per square foot compared to the average base rent on these leases before extension of $4.26 per square foot. The weighted-average cost of tenant improvements and lease commissions during 2022 was approximately $7.82 per square foot for new leases and $0.91 per square foot for extended leases. In addition, we ground leased approximately 100 acres in the Phoenix, Arizona market for 20 years (with three, 10-year extension options). The initial rent is $5.2 million per annum and escalate by 4% annually.
As of December 31, 2022, we had two single-tenant leases in our industrial portfolio where the lease term is scheduled to expire in 2023, covering approximately 0.9 million square feet. As of December 31, 2022, approximately 52.6% of our industrial ABR was from leases scheduled to expire during 2023 through 2028. 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 and a couple with rent increases based upon the consumer price index. As of December 31, 2022, 95.7% of our single-tenant industrial leases had scheduled rent increases. The average escalation rate of these leases based on the next rent step was 2.5% as of December 31, 2022. 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, 2022, we owned seven consolidated other real estate assets consisting of office properties, a land ground lease and a heavy manufacturing facility. 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.
Non-Recourse Mortgage Loan Resolutions
Since we have a limited number of consolidated properties subject to non-recourse mortgages, we do not expect many foreclosure sales of consolidated properties in the future.
Impairment charges
During 2022 and 2021, we incurred impairment charges, of $3.0 million and $5.5 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 2022 and 2021 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, 2022, 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. Lease classification tests require significant estimates and judgments by management in its application. Upon lease commencement or lease modification, we assess the lease classification to determine whether the lease should be classified as a direct financing, sales-type or operating lease. The determination of lease classification requires the calculation of the rate implicit in the lease, which is driven by significant estimates, including the estimation of both the value assigned to the property components on the lease commencement date or upon acquisition and the estimation of the unguaranteed residual value of such components at the end of the lease term. The determination of the lease term also requires judgement because the probability of purchase options and renewals have to be analyzed to conclude if they are reasonably certain of being exercised. If the lease component is determined to be a direct financing or sales-type lease, revenue is recognized over the life of the lease using the rate implicit in the lease.
Most of our leases are operating leases. We recognize operating 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.
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.
Allowance for Credit Losses. “ASC 326, Financial Instruments-Credit Losses” (“ASC 326”) requires that we measure and record current expected credit losses for our sales-type lease. We have elected to use a discounted cash flow model to estimate the allowance for credit losses. This model requires us to develop cash flows which project estimated credit losses over the life of the lease and discount these cash flows at the asset’s effective interest rate. We then record an allowance equal to the difference between the amortized cost basis of the asset and the present value of the expected credit loss cash flows.
Expected losses within our cash flows are determined by estimating the probability of default of our tenant and their parent guarantors over the term of the lease. We evaluate the collectability of our investment in a sales-type lease based various probability weighted default scenarios that include, but are not limited to, current payment status, the financial strength of our tenant and its parent guarantors, current economic conditions and 20 years of historical information on corporate defaults for entities with similar credit. Estimates in the discounted cash flow model are highly subjective. We have engaged a nationally recognized data analytics firm to assist us with estimating the probability default of our tenant and their parent guarantor.
We regularly evaluate the extent and impact of any credit deterioration that could affect performance and the value of our investment in a sales-type leases, as well as the financial and operating capability of the tenant. We also evaluate the tenant’s competency in managing and operating the secured property and consider the overall economic environment, real estate sector and geographic sub-market in which the secured property is located. If a tenant's credit deteriorates and it defaults under the terms of the sales-type lease, we put the lease in non-accrual status until it is determined that all payments under the lease are probable of being collected. The criteria evaluated to determine when a lease is in non-accrual status is subjective.
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 2022, 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) proceeds from the sales of our investments, (3) the public and private equity and debt markets, (4) corporate level borrowings, (5) property specific debt, and (6) commitments from co-investment partners. 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, our revenues 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 experience tenant defaults. 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 $194.3 million for 2022 and $220.3 million for 2021. The decrease was primarily related to property sales and a decrease in termination fee income, partially offset by cash flow generated from acquiring properties. 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 $236.9 million in 2022 and $337.8 million in 2021. 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 (used in) provided by financing activities totaled ($93.9) million in 2022 and $129.1 million in 2021. Cash used in financing activities in 2022 was primarily related to the repurchase of common shares, the purchase of a noncontrolling interest and dividend and debt service payments, offset by common share issuances and contributions from noncontrolling interests . Cash provided by financing activities in 2021 was primarily related to the issuance of the 2031 Senior Notes, revolving credit facility borrowings, mortgage proceeds, issuances of common shares and cash contributions from noncontrolling interests, offset by the redemption of the 2023 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 rising interest rate volatility and rising inflation 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, including through forward contracts.
During 2022, we issued 3.6 million common shares previously sold on a forward basis in the first quarter of 2021 on the maturity date of the contracts and received $38.5 million of net proceeds. During 2021, we settled 5.0 million common shares previously sold on a forward basis on the maturity date of the contract and received $53.6 million of net proceeds.
During 2021, we sold 1.1 million shares under the ATM program for net proceeds of $13.5 million. We did not sell shares under the ATM program during 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, 2022, 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 16.0 million common shares at a public offering price of $12.11 per common share in an underwritten equity offering. In December 2022, we issued 16.0 million common shares and we received $183.4 million of net proceeds.
The volatility in the capital markets primarily resulting from the effects of interest rate volatility and rising inflation 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 2022 and 2021.
Share Repurchase Program. In August 2022, our Board of Trustees authorized the repurchase of up to an additional 10.0 million common shares under our share repurchase program, which does not have an expiration date. During 2022, 12.1 million common shares were repurchased and retired for an average price of $10.78 per share. During 2021, there were no share repurchases. As of December 31, 2022, 6.9 million common shares remain available for repurchase under this authorization.
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 canceled 1,598,906 OP units in connection with the disposition of three properties. As of December 31, 2022, there were 0.7 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 0.8 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 common share dividend amount. We expect to merge LCIF with and into us by the end of 2023.
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 the $188.8 million aggregate principal balance of our outstanding 2023 Senior Notes.
The following Senior Notes were outstanding as of December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
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 under our unsecured credit agreement, as of December 31, 2022, are as follows:
| | | | | | | | | | | | | | |
| | Maturity Date | | Interest Rate |
$600.0 Million Revolving Credit Facility(1) | | 07/2026 | | SOFR + 0.85% |
$300.0 Million Term Loan(2) | | 01/2025 | | Term SOFR + 1.00% |
(1) Maturity date of the revolving credit facility can be extended to July 2027 at our option. The interest rate ranges from SOFR plus 0.725% to 1.40%. At December 31, 2022, we had no borrowings outstanding and availability of $600.0 million, subject to covenant compliance.
(2) The Term SOFR portion of the interest rate was swapped to obtain a current fixed rate of 2.722% per annum.
As of December 31, 2022, 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, 2022, there were $129.1 million of these securities outstanding. During 2023, we expect to transition from LIBOR to a new benchmark rate.
Property Specific Debt. As of December 31, 2022, 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 ($54.4 million at December 31, 2022), property sale proceeds or borrowing capacity on our primary credit facility ($600.0 million as of December 31, 2022, subject to covenant compliance).
Our secured debt decreased to approximately $73.2 million at December 31, 2022 compared to $84.4 million at December 31, 2021. 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. No additional acquisitions have been made by this joint venture and it is unlikely that this joint venture will make acquisitions until interest rates stabilize and financing is more accessible.
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 $552.8 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 2022, we disposed of our interests in 10 properties and one land parcel for an aggregate gross price of $197.0 million. Additionally, the NNN Office JV disposed of six properties for an aggregate $354.9 million of gross proceeds and distributed $28.1 million to us after repayment of an aggregate of $229.5 million of non-recourse debt. The proceeds were primarily used to (1) fund the development pipeline and (2) make investments in real property.
As we near the completion of the capital recycling of our non-industrial assets, we have recycled, and we expect to continue our recycling efforts with respect to our older industrial assets and/or those outside our target markets. We believe capital recycling (1) provides cost effective and timely capital to deleverage and to support for our investment activities and (2) allows us to maintain line capacity and cash in advance of our development commitments.
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, 2022, 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 3.2%. 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 $142.5 million in cash dividends to our common and preferred shareholders in 2022. 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, 2022, we had six ongoing consolidated development projects and expect to incur approximately $107.0 million of costs in 2023, excluding noncontrolling interests' share, to substantially complete the construction of such projects. As of December 31, 2022, we had three consolidated and two non-consolidated subsidiaries that owned land parcels held for industrial 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, 2022 compared with December 31, 2021. The decrease in net income attributable to common shareholders of $268.5 million was primarily due to the items discussed below.
The decrease in total gross revenues of $22.8 million was primarily a result of a decrease of $15.1 million of termination income. In addition, property sales, including the recapitalization in December 2021 of our special purpose industrial portfolio now owned by MFG Cold JV, contributed to the decrease, which was partially offset by revenue from recently acquired properties and an increase in advisory fees during 2022.
The increase in depreciation and amortization expense of $3.9 million was primarily due to acquisition activity.
The increase in property operating expense of $7.6 million was primarily due to an increase in operating expense responsibilities at certain properties.
The increase in general and administrative expense of $3.3 million was primarily due to an increase of $1.4 million in costs incurred related to the Board of Trustees' strategic alternatives review and costs related to shareholder activism. The remaining $1.9 million increase is primarily due to an increase in severance expense, payroll expense, trustee fees, legal and other consulting costs.
The increase in transaction costs of $3.7 million is primarily related to recognizing the direct costs of entering into a sales-type lease as an expense in accordance with the applicable GAAP accounting guidance, with no similar transaction in the prior year.
The decrease in interest and amortization expense of $1.3 million related primarily to the satisfaction of secured debt in 2021 and a $4.3 million increase in capitalized interest mostly related to increased development. The decrease was partially offset by an increase in interest expense related to increased interest rates on our variable-rate unsecured debt and increased amounts of unsecured debt during 2022 compared to 2021.
The decrease in debt satisfaction losses, net, of $13.8 million was primarily related to the redemption of the 2023 Senior Notes during 2021.
The decrease in impairment charges of $2.5 million was primarily due to the timing of impairment charges taken on certain properties. The impairments were primarily due to shortened hold periods, rising interest rates, vacancy and lack of leasing prospects.
The decrease in gains on sales of properties of $308.2 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 increase in selling profit from sales-type leases of $47.1 million was due to three leases qualifying as sales-type leases in 2022 with no comparable transactions in 2021.
The increase in equity in earnings (losses) of non-consolidated entities of $16.2 million was primarily due to recognizing our share of gains on sale of five properties from NNN Office JV L.P. in 2022 in the amount of $24.5 million with no property sales at our non-consolidated entities in 2021. The increase was primarily offset by recognizing our share of impairment charges and losses on debt satisfaction related to NNN Office JV L.P. in 2022 in the amount of $5.1 million and $1.5 million, respectively.
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, 2021 compared with December 31, 2020 is included in our 2021 Annual Report on Form 10-K, which was filed with the Securities and Exchange Commission, on February 24, 2022.
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, non-cash income related to sales-type leases 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, 2022 and 2021 ($000):
| | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2022 | | 2021 |
Total cash base rent | | | | | $ | 207,087 | | | $ | 197,684 | |
Tenant reimbursements | | | | | 35,221 | | | 33,186 | |
Property operating expenses | | | | | (39,049) | | | (36,910) | |
Same-store NOI | | | | | $ | 203,259 | | | $ | 193,960 | |
Our reported same-store NOI increased from 2021 to 2022 by 4.8% primarily due to an increase in occupancy and cash base rents. As of December 31, 2022 and 2021, our historical same-store square footage leased was 99.8% and 99.7%, respectively.
Below is a reconciliation of net income to same-store NOI for periods presented:
| | | | | | | | | | | | | | | | | |
| | | Year ended December 31, |
| | | | | 2022 | | 2021 |
Net income | | | | | $ | 116,243 | | | $ | 385,091 | |
| | | | | | | |
Interest and amortization expense | | | | | 45,417 | | | 46,708 | |
Provision for income taxes | | | | | 1,102 | | | 1,293 | |
Depreciation and amortization | | | | | 180,567 | | | 176,714 | |
General and administrative | | | | | 38,714 | | | 35,458 | |
Transaction costs | | | | | 4,177 | | | 432 | |
Non-operating/advisory fee income | | | | | (6,550) | | | (4,402) | |
Gains on sales of properties | | | | | (59,094) | | | (367,274) | |
Impairment charges | | | | | 3,037 | | | 5,541 | |
Selling profit from sales-type leases | | | | | (47,059) | | | — | |
Debt satisfaction losses, net | | | | | 119 | | | 13,894 | |
Equity in (earnings) losses of non-consolidated entities | | | | | (16,006) | | | 190 | |
Lease termination income, net | | | | | (238) | | | (14,972) | |
Straight-line adjustments | | | | | (11,412) | | | (12,324) | |
Lease incentives | | | | | 518 | | | 780 | |
Amortization of above/below market leases | | | | | (1,865) | | | (1,551) | |
Sales-type lease adjustments | | | | | (249) | | | — | |
| | | | | | | |
NOI | | | | | 247,421 | | | 265,578 | |
| | | | | | | |
Less NOI: | | | | | | | |
Acquisitions and dispositions | | | | | (44,162) | | | (71,618) | |
Same-Store NOI | | | | | $ | 203,259 | | | $ | 193,960 | |
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 2022 and 2021 (dollars in thousands, except share and per share amounts):
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | Year Ended December31, |
| | | | | | 2022 | | 2021 |
FUNDS FROM OPERATIONS: | | | | | | | |
Basic and Diluted: | | | | | | | |
Net income attributable to common shareholders | | | | | $ | 107,307 | | | $ | 375,848 | |
Adjustments: | | | | | | | |
| Depreciation and amortization | | | | | 177,725 | | | 173,833 | |
| Impairment charges - real estate, including our share of non-consolidated entities | | | | | 8,137 | | | 5,541 | |
| Noncontrolling interests - OP units | | | | | 156 | | | 1,672 | |
| Amortization of leasing commissions | | | | | 2,842 | | | 2,881 | |
| Joint venture and noncontrolling interest adjustment | | | | | 11,112 | | | 8,370 | |
| Gains on sales of properties, including our share of non-consolidated entities | | | | | (83,562) | | | (367,274) | |
FFO available to common shareholders and unitholders - basic | | | | | 223,717 | | | 200,871 | |
| Preferred dividends | | | | | 6,290 | | | 6,290 | |
| Amount allocated to participating securities | | | | | 186 | | | 510 | |
FFO available to all equityholders and unitholders - diluted | | | | | 230,193 | | | 207,671 | |
| Selling profit from sales-type leases (1) | | | | | (47,059) | | | — | |
| Allowance for credit losses | | | | | | 93 | | | — | |
| Transaction costs(2) | | | | | | 4,177 | | | 432 | |
| Debt satisfaction losses, net, including our share of non-consolidated entities | | | | | 1,615 | | | 13,894 | |
| Other non-recurring costs(3) | | | | | | 2,573 | | | 1,199 | |
| Noncontrolling interest adjustments | | | | | | 1,469 | | | — | |
Adjusted Company FFO available to all equityholders and unitholders - diluted | | | | | $ | 193,061 | | | $ | 223,196 | |
| | | | | | | | | | | | | | | | | |
Per Common Share and Unit Amounts | | | | | | | | | |
Basic: | | | | | | | | | |
FFO | | | | | | | $ | 0.80 | | | $ | 0.72 | |
| | | | | | | | | |
Diluted: | | | | | | | | | |
FFO | | | | | | | $ | 0.80 | | | $ | 0.72 | |
Adjusted Company FFO | | | | | | | $ | 0.67 | | | $ | 0.78 | |
| | | | | | | | | | | | | | | | | | | |
Weighted-Average Common Shares: | | | | | | | | | |
Basic: | | | | | | | | | |
Weighted-average common shares outstanding - basic EPS | | | | | | | 279,887,760 | | 277,640,835 |
Operating partnership units(4) | | | | | | | 853,259 | | 1,918,845 |
Weighted-average common shares outstanding - basic FFO | | | | | | | 280,741,019 | | 279,559,680 |
| | | | | | | | | |
Diluted: | | | | | | | | | |
Weighted-average common shares outstanding - diluted EPS | | | | | | | 282,473,458 | | 287,369,742 |
Unvested share-based payment awards | | | | | | | 17,381 | | 44,261 |
Preferred shares - Series C | | | | | | | 4,710,570 | | — |
Weighted-average common shares outstanding - diluted FFO | | | | | | | 287,201,409 | | 287,414,003 |
(1) Aggregate gains recognized upon entering into a sales-type lease and exercises of tenant's purchase options in leases.
(2) Includes initial direct costs incurred in connection with entering into investments classified as sales-type leases and other acquisition related costs.
(3) Includes strategic alternatives and costs related to shareholder activism.
(4) 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, 2022 and 2021, which represented 8.6% and 8.5%, respectively, of our aggregate principal consolidated indebtedness. During 2022 and 2021, our variable-rate indebtedness had a weighted-average interest rate of 3.5% and 1.7%, respectively. Had the weighted-average interest rate been 100 basis points higher, our interest expense for 2022 and 2021 would have increased by $2.3 million and $1.7 million, respectively. As of December 31, 2022 and 2021, our aggregate principal consolidated fixed-rate debt was $1.4 billion, which represented 91.4% and 91.5%, 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, 2022 and is indicative of the interest rate environment as of December 31, 2022, 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 $1.2 billion as of December 31, 2022.
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, 2022, 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 and subsidiaries (the “Company”) as of December 31, 2022 and 2021, 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, 2022, 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, 2022 and 2021, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2022, 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, 2022, 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 16, 2023, 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, 2022 were $3.7 billion. The Company recorded $3.0 million of impairment charges on real estate assets during the year ended December 31, 2022.
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 for which the fair value for those that the carrying value was determined not to be recoverable by performing the following:
a.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 16, 2023
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 and subsidiaries (the “Company”) as of December 31, 2022, 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, 2022, 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, 2022, of the Company and our report dated February 16, 2023, 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 16, 2023
| | | | | | | | | | | |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS |
($000, except share and per share data) |
As of December 31, |
| | | |
| 2022 | | 2021 |
Assets: | | | |
Real estate, at cost | $ | 3,691,066 | | | $ | 3,583,978 | |
Real estate - intangible assets | 328,607 | | | 341,403 | |
| | | |
| | | |
| | | |
Land held for development | 84,412 | | | 104,160 | |
Investments in real estate under construction | 361,924 | | | 161,165 | |
Real estate, gross | 4,466,009 | | | 4,190,706 | |
Less: accumulated depreciation and amortization | 800,470 | | | 655,740 | |
Real estate, net | 3,665,539 | | | 3,534,966 | |
| | | |
Assets held for sale | 66,434 | | | 82,586 | |
Right-of-use assets, net | 23,986 | | | 27,966 | |
Cash and cash equivalents | 54,390 | | | 190,926 | |
Restricted cash | 116 | | | 101 | |
Investments in non-consolidated entities | 58,206 | | | 74,559 | |
Deferred expenses (net of accumulated amortization of $20,348 in 2022 and $18,356 in 2021) | 25,207 | | | 18,861 | |
Investment in a sales-type lease, net (allowance for credit loss of $93 in 2022) | 61,233 | | | — | |
Rent receivable - current | 3,030 | | | 3,526 | |
Rent receivable - deferred | 71,392 | | | 63,283 | |
Other assets | 24,314 | | | 8,784 | |
Total assets | $ | 4,053,847 | | | $ | 4,005,558 | |
| | | |
Liabilities and Equity: | | | |
Liabilities: | | | |
Mortgages and notes payable, net | $ | 72,103 | | | $ | 83,092 | |
| | | |
Term loan payable, net | 298,959 | | | 298,446 | |
Senior notes payable, net | 989,295 | | | 987,931 | |
| | | |
Trust preferred securities, net | 127,694 | | | 127,595 | |
Dividends payable | 38,416 | | | 37,425 | |
Liabilities held for sale | 1,150 | | | 3,468 | |
Operating lease liabilities | 25,118 | | | 29,094 | |
Accounts payable and other liabilities | 74,261 | | | 77,607 | |
Accrued interest payable | 9,181 | | | 8,481 | |
Deferred revenue - including below market leases (net of accumulated accretion of $15,430 in 2022 and $14,258 in 2021) | 11,452 | | | 14,474 | |
Prepaid rent | 15,215 | | | 14,717 | |
Total liabilities | 1,662,844 | | | 1,682,330 | |
| | | |
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 600,000,000 shares, 291,719,310 and 283,752,726 shares issued and outstanding in 2022 and 2021, respectively | 29 | | | 28 | |
Additional paid-in-capital | 3,320,087 | | | 3,252,506 | |
Accumulated distributions in excess of net income | (1,079,087) | | | (1,049,434) | |
Accumulated other comprehensive income (loss) | 17,689 | | | (6,258) | |
Total shareholders’ equity | 2,352,734 | | | 2,290,858 | |
Noncontrolling interests | 38,269 | | | 32,370 | |
Total equity | 2,391,003 | | | 2,323,228 | |
Total liabilities and equity | $ | 4,053,847 | | | $ | 4,005,558 | |
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, |
| | | | | |
| 2022 | | 2021 | | 2020 |
Gross revenues: | | | | | |
Rental revenue | $ | 313,992 | | | $ | 339,944 | | | $ | 325,811 | |
| | | | | |
Other revenue | 7,253 | | | 4,053 | | | 4,637 | |
Total gross revenues | 321,245 | | | 343,997 | | | 330,448 | |
Expense applicable to revenues: | | | | | |
Depreciation and amortization | (180,567) | | | (176,714) | | | (161,592) | |
Property operating | (54,870) | | | (47,314) | | | (41,659) | |
General and administrative | (38,714) | | | (35,458) | | | (30,371) | |
Transaction costs | (4,177) | | | (432) | | | (255) | |
Non-operating income | 935 | | | 1,364 | | | 743 | |
Interest and amortization expense | (45,417) | | | (46,708) | | | (55,201) | |
| | | | | |
Debt satisfaction gains (losses), net | (119) | | | (13,894) | | | 21,452 | |
| | | | | |
| | | | | |
| | | | | |
Impairment charges | (3,037) | | | (5,541) | | | (14,460) | |
Change in allowance for credit loss | (93) | | | — | | | — | |
Gains on sales of properties | 59,094 | | | 367,274 | | | 139,039 | |
Selling profit from sales-type leases | 47,059 | | | — | | | — | |
Income before provision for income taxes and equity in earnings (losses) of non-consolidated entities | 101,339 | | | 386,574 | | | 188,144 | |
Provision for income taxes | (1,102) | | | (1,293) | | | (1,584) | |
Equity in earnings (losses) of non-consolidated entities | 16,006 | | | (190) | | | (169) | |
Net income | 116,243 | | | 385,091 | | | 186,391 | |
Less net income attributable to noncontrolling interests | (2,460) | | | (2,443) | | | (3,089) | |
Net income attributable to LXP Industrial Trust shareholders | 113,783 | | | 382,648 | | | 183,302 | |
| | | | | |
Dividends attributable to preferred shares - Series C | (6,290) | | | (6,290) | | | (6,290) | |
| | | | | |
Allocation to participating securities | (186) | | | (510) | | | (224) | |
| | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders | $ | 107,307 | | | $ | 375,848 | | | $ | 176,788 | |
| | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders - per common share basic | $ | 0.38 | | | $ | 1.35 | | | $ | 0.66 | |
Weighted-average common shares outstanding - basic | 279,887,760 | | | 277,640,835 | | | 266,914,843 | |
| | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders - per common share diluted | $ | 0.38 | | | $ | 1.34 | | | $ | 0.66 | |
Weighted-average common shares outstanding - diluted | 282,473,458 | | | 287,369,742 | | | 268,182,552 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
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,
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Net income | $ | 116,243 | | | $ | 385,091 | | | $ | 186,391 | |
Other comprehensive income (loss): | | | | | |
| | | | | |
| | | | | |
Change in unrealized income (loss) on interest rate swaps, net | 22,576 | | | 11,705 | | | (16,035) | |
Company's share of other comprehensive income of non-consolidated entities | 1,371 | | | — | | | — | |
Other comprehensive income (loss) | 23,947 | | | 11,705 | | | (16,035) | |
Comprehensive income | 140,190 | | | 396,796 | | | 170,356 | |
Comprehensive income attributable to noncontrolling interests | (2,460) | | | (2,443) | | | (3,089) | |
Comprehensive income attributable to LXP Industrial Trust shareholders | $ | 137,730 | | | $ | 394,353 | | | $ | 167,267 | |
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, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 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, 2021 | $ | 2,323,228 | | | 1,935,400 | | | $ | 94,016 | | | 283,752,726 | | | $ | 28 | | | $ | 3,252,506 | | | $ | (1,049,434) | | | $ | (6,258) | | | $ | 32,370 | |
Issuance of partnership interest in real estate | 7,814 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 7,814 | |
Redemption of noncontrolling OP units for common shares | — | | | — | | | — | | | 39,747 | | | — | | | 211 | | | — | | | — | | | (211) | |
Purchase of noncontrolling interest in consolidated joint venture | (27,958) | | | — | | | — | | | — | | | — | | | (25,058) | | | — | | | — | | | (2,900) | |
Issuance of common shares and deferred compensation amortization, net | 229,390 | | | — | | | — | | | 20,580,816 | | | 2 | | | 229,388 | | | — | | | — | | | — | |
Repurchase of common shares | (130,676) | | | — | | | — | | | (12,102,074) | | | (1) | | | (130,675) | | | — | | | — | | | — | |
Repurchase of common shares to settle tax obligations | (6,285) | | | — | | | — | | | (410,958) | | | — | | | (6,285) | | | — | | | — | | | — | |
Forfeiture of employee common shares | 16 | | | — | | | — | | | (140,947) | | | — | | | — | | | 16 | | | — | | | — | |
Dividends/distributions ($0.485 per common share) | (144,716) | | | — | | | — | | | — | | | — | | | — | | | (143,452) | | | — | | | (1,264) | |
Net income | 116,243 | | | — | | | — | | | — | | | — | | | — | | | 113,783 | | | — | | | 2,460 | |
Other comprehensive income | 22,576 | | | — | | | — | | | — | | | — | | | — | | | — | | | 22,576 | | | — | |
Company's share of other comprehensive income of non-consolidated entities | 1,371 | | | — | | | — | | | — | | | — | | | — | | | — | | | 1,371 | | | — | |
| | | | | | | | | | | | | | | | | |
Balance December 31, 2022 | $ | 2,391,003 | | | 1,935,400 | | | $ | 94,016 | | | 291,719,310 | | | $ | 29 | | | $ | 3,320,087 | | | $ | (1,079,087) | | | $ | 17,689 | | | $ | 38,269 | |
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, 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 ($0.4425 per common share) | (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 ($0.4225 per common share) | (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 CASH FLOWS |
($000) |
Years ended December 31, |
| | | | | |
| 2022 | | 2021 | | 2020 |
Cash flows from operating activities: | | | | | |
Net income | $ | 116,243 | | | $ | 385,091 | | | $ | 186,391 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
Depreciation and amortization | 183,419 | | | 179,523 | | | 164,260 | |
| | | | | |
Gains on sales of properties | (59,094) | | | (367,274) | | | (139,039) | |
Change in allowance for credit loss | 93 | | | — | | | — | |
Selling profit from sales-type leases | (47,059) | | | — | | | — | |
Debt satisfaction (gains) losses, net | 119 | | | 13,894 | | | (21,452) | |
Impairment charges | 3,037 | | | 5,541 | | | 14,460 | |
Straight-line rents | (11,363) | | | (12,275) | | | (13,602) | |
Amortization of right of use assets | 3,980 | | | 3,726 | | | 3,763 | |
Other non-cash expense, net | 6,072 | | | 6,734 | | | 6,210 | |
Equity in (earnings) losses of non-consolidated entities | (16,006) | | | 190 | | | 169 | |
Distributions of accumulated earnings from non-consolidated entities | 17,024 | | | — | | | — | |
| | | | | |
Changes in assets and liabilities | | | | | |
Change in accounts payable and other liabilities | (1,574) | | | 7,996 | | | 2,859 | |
Change in rent receivable and prepaid rent, net | 623 | | | 1,058 | | | 80 | |
Change in accrued interest payable | 700 | | | 2,138 | | | 1,866 | |
Other adjustments, net | (1,945) | | | (5,996) | | | (4,130) | |
Net cash provided by operating activities | 194,269 | | | 220,346 | | | 201,835 | |
Cash flows from investing activities: | | | | | |
Acquisition of real estate, including intangible assets | (132,026) | | | (758,371) | | | (611,754) | |
Investment in real estate under construction | (276,706) | | | (288,519) | | | (53,971) | |
Capital expenditures | (32,562) | | | (15,207) | | | (17,250) | |
| | | | | |
Net proceeds from sale of properties | 194,472 | | | 728,360 | | | 192,560 | |
Investment in loans receivable | — | | | (1,497) | | | — | |
Principal payments on loans receivable | 27 | | | 8 | | | — | |
Investments in non-consolidated entities, net | (3,225) | | | (4,533) | | | (7,528) | |
| | | | | |
Distributions from non-consolidated entities in excess of accumulated earnings | 19,930 | | | 8,347 | | | 8,055 | |
Payments of deferred leasing costs | (5,156) | | | (7,297) | | | (4,841) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Change in real estate deposits, net | (1,673) | | | 947 | | | 379 | |
Net cash used in investing activities | (236,919) | | | (337,762) | | | (494,350) | |
Cash flows from financing activities: | | | | | |
Dividends to common and preferred shareholders | (142,461) | | | (128,334) | | | (118,384) | |
| | | | | |
| | | | | |
| | | | | |
Principal amortization payments | (11,275) | | | (13,552) | | | (19,441) | |
Principal payments on debt, excluding normal amortization | — | | | (14,581) | | | — | |
Proceeds of mortgages and notes payable | — | | | 11,610 | | | — | |
| | | | | |
Revolving credit facility borrowings | 280,000 | | | 555,000 | | | 170,000 | |
Revolving credit facility payments | (280,000) | | | (555,000) | | | (170,000) | |
Proceeds from issuance of senior notes | — | | | 399,032 | | | 396,932 | |
Repurchase of senior notes | — | | | (188,756) | | | (112,312) | |
Payments for early extinguishment of debt | — | | | (12,664) | | | (11,094) | |
Deferred financing costs | (3,626) | | | (3,977) | | | (3,803) | |
| | | | | |
| | | | | |
Cash distributions to noncontrolling interests | (1,264) | | | (1,662) | | | (1,905) | |
Cash contributions from noncontrolling interests | 7,814 | | | 21,411 | | | 1,285 | |
Repurchase of common shares | (130,675) | | | — | | | (11,042) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Purchase of noncontrolling interest | (27,958) | | | — | | | — | |
Issuance of common shares, net of costs and repurchases to settle tax obligations | 215,574 | | | 60,575 | | | 222,390 | |
Net cash (used in) provided by financing activities | (93,871) | | | 129,102 | | | 342,626 | |
Change in cash, cash equivalents and restricted cash | (136,521) | | | 11,686 | | | 50,111 | |
Less restricted cash classified as held for sale | — | | | (80) | | | — | |
Cash, cash equivalents and restricted cash, at beginning of year | 191,027 | | | 179,421 | | | 129,310 | |
Cash, cash equivalents and restricted cash, at end of year | $ | 54,506 | | | $ | 191,027 | | | $ | 179,421 | |
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 and Financial Statement Presentation
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, 2022, the Company had ownership interests in approximately 116 consolidated properties located in 21 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 interests 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 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 a primary beneficiary are accounted for under appropriate GAAP.
As of December 31, 2022, the Company had interests in seven consolidated 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 owns land parcels with the intention of developing industrial properties. The Company determined that the joint ventures are variable interest entities in accordance with the applicable accounting guidance. The Company concluded that it is the primary beneficiary in each of the joint ventures and as such, the joint ventures' operations are consolidated in the Company's consolidated 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, as of December 31, 2022, 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. 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, 2022 and 2021:
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Real estate, net | $ | 1,027,009 | | | $ | 810,087 | |
Total assets | $ | 1,125,558 | | | $ | 952,611 | |
| | | |
Total liabilities | $ | 40,200 | | | $ | 47,011 | |
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 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 operating 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 certain. 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. Sales-type lease income is recognized on an effective interest rate basis at a constant rate of return over the term of the applicable leases using the rate implicit in the leases. The investment in a sales-type lease balance is increased every period to reflect income on the net investment in the lease and reduced by the amount of lease payments collected during the period.
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.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
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 current economic environment. Management adjusts such estimates when facts and circumstances dictate. The most significant estimates made include the recoverability of current and deferred 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, the determination of the term and fair value of sales-type leases, the estimate of credit losses for investments in sales-type leases and the useful lives of long-lived assets. Actual results could differ materially from those estimates.
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 based on the lease revenue and market value of lease up costs avoided as a result of having an in-place lease on the acquisition date. 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.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
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.
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 out flows (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 direct and indirect project costs associated with construction of a property or improvements, including interest and compensation costs of employees directly contributing to the completion of each construction project, up to the time the property is substantially complete and ready for its intended use. These costs are included within investments in real estate under construction for development projects and in construction in progress within real estate, at cost for improvements in the consolidated balance sheets. If activities and costs incurred to ready the vacant space cease, then cost capitalization is also discontinued until such activities are resumed. Once construction is substantially complete on a vacant space, costs are no longer capitalized. The Company will reclassify a development project to real estate, at cost from investments in real estate under construction once in service upon stabilization. The Company considers stabilization to occur upon 90% occupancy of the property or one-year from substantial completion.
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. Properties are held for sale for a period longer than 12 months if events or circumstances out of the Company's control occur that delay the sale and while management continues to be committed to the plan of sale and is performing actions necessary to respond to the conditions causing the delay the properties held for sale remain salable in their current condition. The operating results of these properties are reflected as discontinued operations in the consolidated
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
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. Held for sale properties are evaluated quarterly to ensure that properties continue to meet the held for sale criteria. If properties are required to be reclassified from held for sale to held for use due to changes to a plan of sale, they are recorded at the lower of fair value or the carrying amount before the property was classified as held for sale, adjusted for any depreciation and amortization expense that would have been recognized had the property been continuously classified as held and used. 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.
Investment in Sales-Type Leases. Investments in sales-type leases are accounted for under ASC 842 “Leases” (“ASC 842”). Upon lease commencement or lease modification, the Company assesses lease classification to determine whether the lease should be classified as a direct financing, sales-type or operating lease. As required by ASC 842, the Company separately assesses the land and building components of the property to determine the classification of each component unless the effect of separately accounting for the land component will be insignificant. If the lease is determined to be a direct financing or sales-type lease, the Company records a net investment in the lease, which is equal to the sum of the lease receivable and the unguaranteed residual asset, discounted at the rate implicit in the lease. Any difference between the fair value of the asset and the net investment in the lease is considered selling profit or loss and is either recognized upon execution of the lease or deferred and recognized over the life of the lease, depending on the lease classification and the collectability of the minimum lease payments. Initial direct costs are recognized as an expense if, at the commencement date, the fair value of the underlying asset is different from its carrying amount. If the fair value of the underlying asset equals its carrying amount, initial direct costs are deferred at the commencement date and included in the measurement of the net investment in the lease.
Allowance for Credit Losses. On January 1, 2020, the Company adopted ASC 326 “Financial Instruments-Credit Losses” (“ASC 326” or “CECL”), which requires that the Company measures and records current expected credit losses for its investments, the scope of which includes investment in sales-type leases in its consolidated balance sheets.
The Company has elected to use a discounted cash flow model to estimate the allowance for credit losses. This model requires us to develop cash flows which is used to project estimated credit losses over the life of the lease and discount these cash flows at the asset’s effective interest rate. The Company then records an allowance equal to the difference between the amortized cost basis of the asset and the present value of the expected credit loss cash flows.
Expected losses within the Company's cash flows are determined by estimating the probability of default of the tenant and their parent guarantors over the term of the lease. The Company evaluates the collectability of its investment in sales-type leases, net based various probability weighted default scenarios that include, but are not limited to, current payment status, the financial strength of its tenant and its parent guarantors, current economic conditions and 20 years of historical information on corporate defaults. The Company is unable to use its historical data to estimate losses as it has no relevant loss history to date.
The allowance is recorded as a reduction to our investment in sales-type leases, net, on the consolidated balance sheets. The Company is required to update its allowance on a quarterly basis with the resulting change being recorded in the consolidated statement of operations for the relevant period. The Company regularly evaluates the extent and impact of any credit deterioration that could affect performance and the value its investment in sales-type leases, as well as the financial and operating capability of the tenant. The Company also evaluates the tenant’s competency in managing and operating the secured property and considers the overall economic environment, real estate sector and geographic sub-market in which the secured property is located. If a tenant's credit deteriorates and it defaults under the terms of the sales-type lease, the Company puts the lease in non-accrual status until it is determined that all payments under the lease are probable of being collected. Write-offs are deducted from the allowance in the period in which they are deemed uncollectible. Recoveries previously written off are recorded when received.
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). The Company also accounts for its share of cash flow hedges from non-consolidated entities as part of investment in non-consolidated entities and accumulated 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.
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, 2022, 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.
On July 5, 2022, the Company transitioned its benchmark interest rate for its term loan from LIBOR to the Secured Overnight Financing Rate, or SOFR. The Company adopted ASU 2020-04 and the adoption of this standard did not have an impact on the Company's consolidated financial statements.
(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, 2022:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
BASIC | | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders | $ | 107,307 | | | $ | 375,848 | | | $ | 176,788 | |
Weighted-average number of common shares outstanding | 279,887,760 | | | 277,640,835 | | | 266,914,843 | |
| | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders - per common share basic | $ | 0.38 | | | $ | 1.35 | | | $ | 0.66 | |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
DILUTED: | | | | | |
Net income attributable to common shareholders - basic | $ | 107,307 | | | $ | 375,848 | | | $ | 176,788 | |
Impact of assumed conversions | 156 | | | 7,962 | | | — | |
| | | | | |
| | | | | |
Net income attributable to common shareholders | $ | 107,463 | | | $ | 383,810 | | | $ | 176,788 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Weighted-average common shares outstanding - basic | 279,887,760 | | | 277,640,835 | | | 266,914,843 | |
Effect of dilutive securities: | | | | | |
Unvested share-based payment awards and options | 457,597 | | | 989,177 | | | 1,267,709 | |
Shares issuable under forward sales agreements | 1,274,842 | | | 2,110,315 | | | — | |
Operating Partnership Units | 853,259 | | | 1,918,845 | | | — | |
Series C Cumulative Convertible Preferred | — | | | 4,710,570 | | | — | |
| | | | | |
Weighted-average common shares outstanding - diluted | 282,473,458 | | | 287,369,742 | | | 268,182,552 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Net income attributable to common shareholders - per common share diluted | $ | 0.38 | | | $ | 1.34 | | | $ | 0.66 | |
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, 2022 and 2021:
| | | | | | | | | | | | | | |
| | 2022 | | 2021 |
Real estate, at cost: | | | | |
Buildings and building improvements | | $ | 3,335,029 | | | $ | 3,235,601 | |
Land, land estates and land improvements | | 346,816 | | | 342,895 | |
Construction in progress | | 9,221 | | | 5,482 | |
Real estate intangibles: | | | | |
In-place lease values | | 309,393 | | | 320,847 | |
Tenant relationships | | 12,519 | | | 13,205 | |
Above-market leases | | 6,695 | | | 7,351 | |
Land held for development | | 84,412 | | | 104,160 | |
Investments in real estate under construction | | 361,924 | | | 161,165 | |
| | 4,466,009 | | | 4,190,706 | |
Accumulated depreciation and amortization(1) | | (800,470) | | | (655,740) | |
Real estate, net | | $ | 3,665,539 | | | $ | 3,534,966 | |
(1)Includes accumulated amortization of real estate intangible assets of $173,443 and $151,041 in 2022 and 2021, respectively. The estimated amortization of the above real estate intangible assets for the next five years is $31,971 in 2023, $26,487 in 2024, $22,558 in 2025, $19,550 in 2026 and $14,466 in 2027.
The Company had below-market leases, net of accumulated accretion, which are included in deferred revenue, of $11,214 and $14,401, respectively, as of December 31, 2022 and 2021. The estimated accretion for the next five years is $1,830 in 2023, $1,830 in 2024, $1,740 in 2025, $1,538 in 2026 and $1,292 in 2027.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
The Company acquired or completed and placed into service the following assets during 2022 and 2021:
2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Market(1) | Acquisition/Completion Date | Initial Cost Basis | Primary Lease Expiration at Acquisition | Land | | Building and Improvements | | Lease in-place Value Intangible | | | |
| Cincinnati/Dayton, OH(2) | February 2022 | $ | 23,382 | | N/A | $ | 2,010 | | | $ | 21,372 | | | $ | — | | | | |
| Cincinnati/Dayton, OH | February 2022 | 48,660 | | 04/2032 | 4,197 | | | 40,944 | | | 3,519 | | | | |
| Phoenix, AZ | April 2022 | 59,140 | | 05/2037 | 5,366 | | | 50,281 | | | 3,493 | | | | |
| Greenville-Spartanburg, SC(3) | December 2022 | 64,067 | | 04/2035 | 2,484 | | | 61,583 | | | — | | | | |
| | | $ | 195,249 | | | $ | 14,057 | | | $ | 174,180 | | | $ | 7,012 | | | | |
| | | | | | | | | | | | |
| Weighted-average life of intangible assets (years) | | | | | | 12.7 | | | |
(1)A land parcel located in Hebron, OH was also purchased for $747.
(2)Subsequent to acquisition, property was fully leased for approximately nine years.
(3)Development project substantially completed and placed into service. Initial basis excludes certain remaining costs, including developer partner promote.
In 2022, the Company purchased the remaining 13% of equity owned by a noncontrolling interest in the Fairburn, Georgia warehouse/distribution facility for $27,958. As the Company previously consolidated its interest in the joint venture which owned the property, the acquisition of the noncontrolling ownership interest was recorded as an equity transaction with the difference between the purchase price and carrying balance of $25,058 recorded as a reduction in additional paid-in-capital.
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 |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
(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.
As of December 31, 2022, the details of the development arrangements outstanding are as follows (in $000's, except square feet):
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Project (% owned) | # of Buildings | Market | Estimated Sq. Ft. (unaudited) | Estimated Project Cost(1) | GAAP Investment Balance as of 12/31/2022 | Amount Funded as of 12/31/2022(2) | Actual/Estimated Building Completion Date (unaudited) | % Leased as of 12/31/2022 | |
The Cubes at Etna East (95%)(3) | 1 | Columbus, OH | 1,074,840 | | $ | 72,850 | | $ | 61,171 | | $ | 58,455 | | 3Q 2022 | — | % | |
Ocala (80%) | 1 | Central Florida | 1,085,280 | | 83,100 | | 73,737 | | 63,388 | | 1Q 2023 | — | % | |
Mt. Comfort (80%) | 1 | Indianapolis, IN | 1,053,360 | | 65,500 | | 59,379 | | 49,848 | | 1Q 2023 | — | % | |
South Shore (100%) | 2 | Central Florida | 270,885 | | 40,500 | | 25,782 | | 13,553 | | 2Q 2023 | — | % | |
Cotton 303 (93%)(4) | 2 | Phoenix, AZ | 880,678 | | 84,200 | | 64,682 | | 56,570 | | 1Q 2023 - 2Q 2023 | 45 | % | |
Smith Farms (90%)(5) | 2 | Greenville-Spartanburg, SC | 1,396,884 | | 101,550 | | 77,173 | | 67,780 | | 1Q 2023 - 2Q 2023 | — | % | |
| | | | $ | 447,700 | | $ | 361,924 | | $ | 309,594 | | | | |
(1) Estimated project cost includes estimated tenant improvements and leasing costs and excludes potential developer partner promote, if any.
(2) Excludes noncontrolling interests' share.
(3) Base building achieved substantial completion. Property not in service as of December 31, 2022.
(4) Pre-leased 392,278 square foot facility with a 10-year lease commencing upon substantial completion of the facility and notice to the tenant.
(5) In December 2022, substantially completed and placed into service a 797,936 square foot facility subject to a 12-year lease that commenced upon substantial completion of the facility. Remaining two projects ongoing.
As of December 31, 2022, the Company's aggregate investment in development arrangements was $361,924, which included capitalized interest of $6,330 for the year ended December 31, 2022 and is presented as investments in real estate under construction in the accompanying consolidated balance sheets. For the year ended December 31, 2021, capitalized interest for development arrangements was $1,114.
As of December 31, 2022, the details of the land held for industrial development are as follows (in $000's, except acres):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Project (% owned) | | Market | | Approx. Developable Acres (unaudited) | | GAAP Investment Balance as of 12/31/2022 | | LXP Amount Funded as of 12/31/2022(1) |
Consolidated: | | | | | | | | |
Reems & Olive (95.5%)(2) | | Phoenix, AZ | | 320 | | $ | 77,379 | | | $ | 73,957 | |
Mt. Comfort Phase II (80%) | | Indianapolis, IN | | 116 | | 5,301 | | | 4,213 | |
ATL Fairburn (100%) | | Atlanta, GA | | 14 | | 1,732 | | | 1,736 | |
| | | | 450 | | $ | 84,412 | | | $ | 79,906 | |
(1)Excludes noncontrolling interests' share.
(2)Ground leased approximately 100 acres of the original 420 acre development land parcel located in the Phoenix, Arizona market, subject to a 20-year ground lease (with three, 10-year extension options). The initial annual rental payments are $5,228 and escalate by 4% annually.
(5)Dispositions and Impairment
For the years ended December 31, 2022, 2021 and 2020, the Company disposed of its interests in various properties for an aggregate gross disposition price of $196,989, $823,966 and $432,843, respectively, which resulted in gains on sales of $59,094, $367,274 and $139,039, 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
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
note receivable has a fixed interest rate of 6.0% per annum and matures on August 1, 2025. As of December 31, 2022, the balance of the note receivable is $1,462.
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 and 2020, the Company recognized net debt satisfaction charges relating to properties sold of $229 and $2,879, respectively.
The Company had three and eight properties classified as held for sale at December 31, 2022 and December 31, 2021, respectively. Assets and liabilities of the held for sale properties consisted of the following:
| | | | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 | | |
Assets: | | | | | |
Real estate, at cost | $ | 131,557 | | | $ | 170,117 | | | |
Real estate, intangible assets | 9,942 | | | 9,454 | | | |
Accumulated depreciation and amortization | (76,205) | | | (99,659) | | | |
| | | | | |
| | | | | |
Other | 1,140 | | | 2,674 | | | |
Total assets held for sale | $ | 66,434 | | | $ | 82,586 | | | |
Liabilities: | | | | | |
| | | | | |
Accounts payable and other liabilities | $ | 637 | | | $ | 1,908 | | | |
Deferred revenue | 143 | | | 483 | | | |
Prepaid rent | 370 | | | 1,077 | | | |
Total liabilities held for sale | $ | 1,150 | | | $ | 3,468 | | | |
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.
The Company's Fort Mill, South Carolina office properties that were held for sale as of December 31, 2021 were not sold as of December 31, 2022. It was determined that the properties were not salable in their current condition as of December 31, 2022 and were reclassified as held and used properties. The properties were reclassified to real estate assets, net at $18,625 as of December 31, 2022.
During 2022, 2021 and 2020, the Company recognized aggregate impairment charges on real estate properties of $3,037, $5,541 and $14,460, respectively. During 2022, 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.
(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, 2022 and 2021, aggregated by the level in the fair value hierarchy within which those measurements fall:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Fair Value Measurements Using |
Description | | 2022 | | (Level 1) | | (Level 2) | | (Level 3) |
| | | | | | | | |
Interest rate swap assets | | $ | 16,318 | | | $ | — | | | $ | 16,318 | | | $ | — | |
| | | | | | | | |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | 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 $12,735 of these fair values based on a discounted cash flow analysis, using a discount rate ranging from 8.0% to 10.0% and residual capitalization rates 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.
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, 2022 and 2021, 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, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2022 | | As of December 31, 2021 |
| Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value |
Assets | | | | | | | |
Investment in a sales-type lease, net | $ | 61,233 | | | $ | 60,984 | | | $ | — | | | $ | — | |
| | | | | | | |
Liabilities | | | | | | | |
Debt | $ | 1,488,051 | | | $ | 1,293,239 | | | $ | 1,497,064 | | | $ | 1,491,868 | |
The fair value of the Company's investment in a sales-type lease, net is primarily estimated utilizing Level 3 inputs by using a discounted cash flow analysis and an estimate of the unguaranteed residual value.
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 December 31, | Equity in earnings (losses) of non-consolidated entities Years ended December 31, |
Investment | December 31, 2022 | 2022 | 2021 | 2022 | 2021 | 2020 |
NNN MFG Cold JV L.P. ("MFG Cold JV")(1) | 20% | $ | 26,592 | | $ | 30,752 | | $ | (2,050) | | $ | — | | $ | — | |
NNN Office JV L.P. ("NNN JV")(2)(6) | 20% | 12,900 | | 24,112 | | 18,156 | | (140) | | (84) | |
Etna Park 70 LLC(3) | 90% | 12,975 | | 12,874 | | (137) | | (93) | | (104) | |
Etna Park 70 East LLC(4) | 90% | 2,126 | | 2,797 | | (174) | | (114) | | (89) | |
BSH Lessee L.P.(5) | 25% | 3,613 | | 4,024 | | 211 | | 157 | | 108 | |
| | $ | 58,206 | | $ | 74,559 | | $ | 16,006 | | $ | (190) | | $ | (169) | |
(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 JV 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.
(5)A joint venture investment, which owns a single-tenant, net-leased asset.
(6)During 2022, NNN JV sold six assets and the Company recognized its share of aggregate gains on sale and impairment charges of $24,513 and $257, respectively, within equity in earnings (losses) of non-consolidated entities within its consolidated statement of operations. During 2020, 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.
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 $5,615, $2,968 and $3,028 for the years ended December 31, 2022, 2021 and 2020.
(8) Leases
Lessor
Operating Leases. 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 ASC 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.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
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 uncollectible, 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.
Certain tenants have been experiencing financial difficulties as a result of the current economic conditions. During the years ended December 31, 2022, 2021 and 2020, the Company wrote off an aggregate of $417, $370 and $389, respectively, accounts receivable, net, relating to certain tenants suffering from the current economic conditions.
The Company elected 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 included within rental revenue is CAM services provided as part of the Company’s real estate leases. ASC 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, 2022, 2021 and 2020, the Company incurred $2, $19 and $67, 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.
Sales-Type Leases. During the year ended December 31 2022, the Company had three transactions that qualified as sales-type leases.
In 2022, the Company had two tenants that exercised the purchase option within their lease for an aggregate purchase option price of $34,841. The purchase options were not reasonably certain to be exercised at the commencement date of each lease, resulting in modifications of the operating leases. As a result of these modifications to the leases, the Company re-evaluated the lease classifications and classified both leases as sales-type leases. The Company recognized an aggregate of $10,184 in selling profit from sales-type leases in its consolidated statements of operations related to these transactions for the year ended December 31, 2022.
As of December 31, 2022, the Company had one ground lease for a 100-acre industrial development land parcel located in the Phoenix, Arizona market that is classified as a sales-type lease. At the commencement date of the lease, the Company evaluated the lease classification and classified the lease as a sales-type lease. The lease contains a purchase option in the amount of $20.00 per land square foot starting on the second anniversary date of the lease ending and ending on the third anniversary date. The Company determined that the purchase option is not reasonably certain of being exercised. The lease met the sales-type lease criteria because the present value of the lease payments was equal to substantially all of the fair value of the underlying asset on the lease commencement date. The Company recorded $60,984 in investment in a sales-type lease, net and derecognized $24,109 from land held for development in the consolidated balance sheets. The Company recognized $36,875 in selling profit from sales-type leases and $4,119 of direct costs to enter into the lease within transaction costs in the consolidated statements of operations for the year ended December 31, 2022. The interest income earned from sales-type leases is included in rental revenue in the consolidated statements of operations. The residual value of the land parcel at the end of the ground lease is estimated to equal it's fair value on the commencement date of the lease of $60,984 because land values typically appreciate over time but the accounting guidance does not allow the residual value at the end of the lease to be in excess of the fair value at the commencement date of the lease.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
Rental Revenue Classification. The following table presents the Company’s classification of rental revenue for its operating and sales-type leases for the year ended December 31, 2022, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | |
| | Years Ended December 31, |
Classification | | 2022 | | 2021 | | 2020 |
Fixed | | $ | 267,644 | | | $ | 287,552 | | | $ | 293,457 | |
Sales-type lease income | | 1,936 | | | — | | | — | |
Variable(1)(2) | | 44,412 | | | 52,392 | | | 32,354 | |
Total | | $ | 313,992 | | | $ | 339,944 | | | $ | 325,811 | |
(1) Primarily comprised of tenant reimbursements.
(2) Variable lease payments contain termination revenue of $238, $15,371, and $857 for the years ending December 31, 2022, 2021 and 2020, respectively.
Future fixed rental receipts for operating and sales-type leases, assuming no new or re-negotiated leases as of December 31, 2022 were as follows:
| | | | | | | | |
Year ending December 31, | Operating | Sales-Type |
2023 | $ | 263,035 | | $ | 5,228 | |
2024 | 240,160 | | 5,263 | |
2025 | 220,981 | | 5,473 | |
2026 | 201,251 | | 5,692 | |
2027 | 164,056 | | 5,920 | |
Thereafter | 615,728 | | 739,162 | |
Total | $ | 1,705,211 | | $ | 766,738 | |
Difference between undiscounted cash flow and present value | | 705,412 | |
Investment in a sales-type lease | | $ | 61,326 | |
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, as lessee, has ground leases, corporate leases for office space, and office equipment leases. All leases were classified as operating leases as of December 31, 2022. The leases have remaining lease terms of up to 38 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. 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 ASC 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.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
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.
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:
| | | | | | | | | | | | | | |
| | Years Ended December 31, |
| | 2022 | | 2021 |
Weighted-average remaining lease term | | | |
Operating leases (years) | 9.4 | | 9.7 |
Weighted-average discount rate | | | |
Operating leases | 4.0 | % | | 4.0 | % |
The components of lease expense for the year ended December 31, 2022, 2021 and 2020 were as follows:
| | | | | | | | | | | | | | | | | |
Income Statement Classification | Fixed | | Variable | | Total |
2022: | | | | | |
Property operating | $ | 3,543 | | | $ | — | | | $ | 3,543 | |
General and administrative | 1,520 | | | 122 | | | 1,642 | |
Total | $ | 5,063 | | | $ | 122 | | | $ | 5,185 | |
| | | | | |
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 $3,320, $3,425 and $3,756 in 2022, 2021 and 2020, respectively.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
The following table shows the Company's maturity analysis of its operating lease liabilities as of December 31, 2022:
| | | | | | | | |
Year ending December 31, | | Operating Leases |
2023 | | $ | 5,290 | |
2024 | | 5,199 | |
2025 | | 5,204 | |
2026 | | 4,174 | |
2027 | | 3,673 | |
Thereafter | | 7,501 | |
Total lease payments | | 31,041 | |
Less: Imputed interest | | (5,923) | |
Present value of lease liabilities | | $ | 25,118 | |
(9) Allowance for Credit Loss
During 2022, the Company recognized a $93 credit loss allowance resulting from an investment in a sales-type lease. There were no allowances for credit losses in 2021 or 2020.
As of December 31, 2022, the lessee in the sales-type lease remains current on their obligations to the Company and, therefore, the investment is not on non-accrual status.
The following tables detail the allowance for credit loss as of December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2022 |
| Amortized cost | | Allowance | | Net Investment | | Allowance as a % of Amortized Cost |
Investment in a sales-type lease | $ | 61,326 | | | $ | (93) | | | $ | 61,233 | | | 0.15 | % |
(10) Mortgages and Notes Payable
The Company had the following mortgages and notes payable outstanding as of December 31, 2022 and 2021:
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Mortgages and notes payable | $ | 73,154 | | | $ | 84,429 | |
Unamortized debt issuance costs | (1,051) | | | (1,337) | |
| $ | 72,103 | | | $ | 83,092 | |
Interest rates, including imputed rates on mortgages and notes payable, ranged from 3.5% to 4.3% at December 31, 2022 and 2021, respectively, and all mortgages and notes payable mature between 2023 and 2031, as of December 31, 2022. The weighted-average interest rate at December 31, 2022 and 2021 was approximately 4.0%, respectively.
The Company has an unsecured credit agreement with KeyBank National Association, as agent. The maturity dates and interest rates as of December 31, 2022, are as follows:
| | | | | | | | | | | |
| Maturity Date | | Interest Rate |
$600,000 Revolving Credit Facility(1) | July 2026 | | SOFR + 0.85% |
$300,000 Term Loan(2) | January 2025 | | Term SOFR + 1.00% |
(1)In July 2022, the Company amended its revolving credit facility and the 2025 term loan to provide for a new revolving credit facility and the continuation of the 2025 term loan (the "2022 Credit Agreement"). The 2022 Credit Agreement, among other things: (i) extended the maturity date of the revolving portion from February 2023 to July 2026, with two six-month extension options, subject to certain conditions, (ii) reduced the applicable margin for the revolving portion of the credit facility by five basis points to a range from 0.725% to 1.400%, and allows for further reductions upon the achievement of to-be-determined sustainability metrics, (iii) amended the debt covenants by reducing the capitalization rate for determining asset value and (iv) transitioned the facility to SOFR. Simultaneously, the Company converted its interest rate swap agreements to Term SOFR, which resulted in a new fixed interest rate of 2.722% on the Company's 2025 term loan. The Company recognized $119 of debt
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
satisfaction losses in connection with the transaction. At December 31, 2022, the Company had no borrowings outstanding and availability of $600,000, subject to covenant compliance.
(2)The aggregate unamortized debt issuance costs for the term loan was $1,041 and $1,554 as of December 31, 2022 and 2021, respectively.
The Company was compliant with all applicable financial covenants contained in its corporate-level debt agreements at December 31, 2022.
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 |
2023 | | $ | 12,265 | |
2024 | | 5,373 | |
2025 | | 5,570 | |
2026 | | 5,773 | |
2027 | | 5,984 | |
Thereafter | | 38,189 | |
| | 73,154 | |
Unamortized debt issuance costs | (1,051) | |
| | $ | 72,103 | |
Included in the consolidated statements of operations, the Company recognized debt satisfaction charges, net, of $717 for the year ended 2021 due to the satisfaction of mortgages and notes payable other than those disclosed elsewhere in these financial statements. In addition, the Company capitalized $7,235, $2,974 and $1,745 of interest expense for the years ended 2022, 2021 and 2020, respectively.
(11) Senior Notes, Convertible Notes and Trust Preferred Securities
The Company had the following Senior Notes outstanding as of December 31, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issue Date | | December 31, 2022 | | December 31, 2021 | | Interest Rate | | Maturity Date | | Issue Price |
August 2021 | | $ | 400,000 | | | $ | 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 | % |
| | 998,932 | | | 998,932 | | | | | | | |
Unamortized debt discount | | (3,228) | | | (3,655) | | | | | | | |
Unamortized debt issuance cost | | (6,409) | | | (7,346) | | | | | | | |
| | $ | 989,295 | | | $ | 987,931 | | | | | | | |
Each series of the senior notes is unsecured and requires payment of 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.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
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 $10,199 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, 2022 was 6.115%. As of December 31, 2022 and 2021, there was $129,120 original principal amount of Trust Preferred Securities outstanding and $1,426 and $1,525, respectively, of unamortized debt issuance costs.
Scheduled principal payments for these debt instruments for the next five years and thereafter are as follows:
| | | | | | | | |
Year ending December 31, | | Total |
2023 | | $ | — | |
2024 | | 198,932 | |
2025 | | — | |
2026 | | — | |
2027 | | — | |
Thereafter | | 929,120 | |
| | 1,128,052 | |
Unamortized debt discounts | | (3,228) | |
Unamortized debt issuance costs | | (7,835) | |
| | $ | 1,116,989 | |
(12) 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 2022 and 2021.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
During July 2022, the Company transitioned its four interest rate swap agreements with its counterparties to a benchmark rate of Term SOFR. The swaps were designated as cash flow hedges of the risk in variability attributable to changes in the Term SOFR swap rates on its $300,000 SOFR-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 maturity of the term loan in January 2025. During the next 12 months, the Company estimates that an additional $9,373 will be reclassified as a decrease to interest expense if the swaps remain outstanding.
As of December 31, 2022, 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 |
The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the consolidated balance sheets.
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2022 | | As of December 31, 2021 |
Derivatives designated as hedging instruments: | Balance Sheet Location | | Fair Value | | Balance Sheet Location | | Fair Value |
Interest Rate Swap Liability | Other Assets | | $ | 16,318 | | | Other Liabilities | | $ | (6,258) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
The table below present the effect of the Company's derivative financial instruments on the consolidated statements of operations for 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives in Cash Flow | | | Amount of Gain Recognized in OCI on Derivative December 31, | | Amount of (Income) Loss Reclassified from Accumulated OCI into Income (1) December 31, |
Hedging Relationships | | | 2022 | | 2021 | | 2022 | | 2021 |
Interest Rate Swap | | | $ | 22,578 | | | $ | 6,755 | | | $ | (2) | | | $ | 4,950 | |
The Company's share of non-consolidated entity's interest rate cap | | | 1,455 | | | — | | | (84) | | | — | |
Total | | | $ | 24,033 | | | $ | 6,755 | | | $ | (86) | | | $ | 4,950 | |
(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 $45,417 and $46,708 for 2022 and 2021, 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, 2022, the Company had not posted any collateral related to the agreements.
(13)Concentration of Risk
The Company seeks to reduce its operating and leasing risks through the geographic diversification of its properties in target markets, tenant industry diversification, avoidance of dependency on a single asset and the creditworthiness of its tenants. For the years ended December 31, 2022, 2021 and 2020, 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)
(14)Equity
Shareholders' 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, including through forward sales contracts.
During 2022, the Company issued 3,649,023 common shares previously sold on a forward basis in the first quarter of 2021 on the maturity date of the contracts and received $38,492 of net proceeds. 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.
During 2021, the Company sold 1,052,800 common shares under the ATM program for net proceeds of $13,532. The Company did not sell common shares under the ATM program during the twelve months ended December 31, 2022.
During 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, 2022, common 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. The forward sale contracts were settled in December 2022, and the Company received $183,419 of net proceeds.
Stock Based Compensation. In addition, during the years ended December 31, 2022, 2021 and 2020, the Company issued 930,602, 949,573 and 756,380 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 August 2022, the Company's Board of Trustees authorized the repurchase of up to an additional 10,000,000 common shares under the Company's share repurchase program, which does not have an expiration date. During 2022, 12,102,074 common shares were repurchased and retired for an average price of $10.78 per share. During 2021, there were no share repurchases. As of December 31, 2022, 6,874,241 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. There were no unsettled repurchases as of December 31, 2022.
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, 2022. 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, 2022, 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.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
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:
| | | | | | | | | | | | | | |
| | Years ended December 31, |
| | 2022 | | 2021 |
Balance at beginning of period | | $ | (6,258) | | | $ | (17,963) | |
Other comprehensive income (loss) before reclassifications | | 24,033 | | | 6,755 | |
Amounts of loss reclassified from accumulated other comprehensive loss to interest expense | | (86) | | | 4,950 | |
Balance at end of period | | $ | 17,689 | | | $ | (6,258) | |
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 canceled 1,598,906 OP units in connection with the disposition of the three properties.
During 2022, 2021 and 2020, 39,747, 185,270 and 327,453 common shares, respectively, were issued by the Company, in connection with OP unit redemptions, for an aggregate value of $211, $958 and $1,614, respectively.
As of December 31, 2022, there were approximately 739,000 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.
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 |
| 2022 | | 2021 | | 2020 |
Net income attributable to LXP Industrial Trust shareholders | $ | 113,783 | | | $ | 382,648 | | | $ | 183,302 | |
Transfers from noncontrolling interests: | | | | | |
Increase in additional paid-in-capital for reallocation of noncontrolling interests | — | | | 435 | | | — | |
Increase in additional paid-in-capital for redemption of noncontrolling OP units | 211 | | | 958 | | | 1,614 | |
Change from net income attributable to shareholders and transfers from noncontrolling interests | $ | 113,994 | | | $ | 384,041 | | | $ | 184,916 | |
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
(15)Benefit Plans
Non-vested share activity for the years ended December 31, 2022 and 2021, is as follows:
| | | | | | | | | | | |
| Number of Shares | | Weighted-Average Grant-Date Fair Value Per Share |
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 | |
Granted | 860,665 | | | 10.97 | |
Vested | (951,472) | | | 7.00 | |
Forfeited | (140,947) | | | 9.21 | |
Balance at December 31, 2022 | 2,058,890 | | | $ | 8.70 | |
During 2022 and 2021, the Company granted common shares to certain employees and trustees as follows:
| | | | | | | | | | | |
| 2022 | | 2021 |
Performance Shares(1) | | | |
Shares issued: | | | |
Index | 282,720 | | | 297,636 | |
Peer | 282,715 | | | 297,632 | |
| | | |
Grant date fair value per share:(2) | | | |
Index | $ | 9.40 | | | $ | 7.13 | |
Peer | $ | 8.78 | | | $ | 6.23 | |
| | | |
Non-Vested Common Shares:(3) | | | |
Shares issued | 295,230 | | | 304,060 | |
Grant date fair value | $ | 4,304 | | | $ | 3,080 | |
(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 2022, all of the 552,121 performance shares issued in 2019 vested. During 2021, all of the 662,044 performance shares issued in 2018 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.
In addition, during 2022, 2021 and 2020, the Company issued 69,937, 50,245, and 47,130, respectively, of fully vested common shares to non-management members of the Company's Board of Trustees with a fair value of $849, $587, and $500, respectively.
As of December 31, 2022, of the remaining 2,058,890 non-vested shares, 533,827 are subject to time-based vesting and 1,525,063 are subject to performance-based vesting. At December 31, 2022, there are 4,094,587 awards available for grant. The Company has $7,968 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 a certain officer in which vested common shares granted for the benefit of the officers are deposited. The officer exerts 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, 2022 and 2021, there were 130,863 common shares in the trust.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
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 $480, $426 and $393 of contributions are applicable to 2022, 2021 and 2020, respectively.
During 2022, 2021 and 2020, the Company recognized $6,636, $6,554 and $6,185, respectively, in expense relating to scheduled vesting of common share grants.
(16) Related Party Transactions
There were no related party transactions other than those disclosed elsewhere in the consolidated financial statements.
(17) 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, 2022, 2021 and 2020 is summarized as follows:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Current: | | | | | |
Federal | $ | — | | | $ | (26) | | | $ | (173) | |
State and local | (1,120) | | | (1,267) | | | (1,411) | |
Deferred federal(1) | 18 | | | — | | | — | |
Total | $ | (1,102) | | | $ | (1,293) | | | $ | (1,584) | |
(1) The net deferred tax asset is included in Other assets on the accompanying consolidated balance sheets at December 31, 2022. This net deferred tax asset relates primarily to a net operating loss carryforward.
The income tax provision differs from the amount computed by applying the statutory federal income tax rate to pre-tax operating income as follows:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Federal provision at statutory tax rate (21%) | $ | 18 | | | $ | (35) | | | $ | (195) | |
State and local taxes, net of federal benefit | — | | | — | | | (77) | |
Other | (1,120) | | | (1,258) | | | (1,312) | |
Total | $ | (1,102) | | | $ | (1,293) | | | $ | (1,584) | |
For the years ended December 31, 2022, 2021 and 2020, the “other” amount is comprised primarily of state franchise taxes of $1,121, $1,267 and $1,314, respectively.
As of December 31, 2022, the Company had estimated net operating loss carry forward for income tax reporting purposes of $84.
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($000, except share/unit data)
A summary of the average taxable nature of the Company's common dividends for each of the years in the three-year period ended December 31, 2022, is as follows:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Total dividends per share | $ | 0.48 | | | $ | 0.43 | | | $ | 0.42 | |
Ordinary income | 81.26 | % | | 65.89 | % | | 95.10 | % |
Qualifying dividend | — | % | | 0.1 | % | | 0.6 | % |
Capital gain | — | | | — | | | — | |
| | | | | |
Return of capital | 18.74 | % | | 34.01 | % | | 4.3 | % |
| 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 three-year period ended December 31, 2022, is as follows:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Total dividends per share | $ | 3.25 | | | $ | 3.25 | | | $ | 3.25 | |
Ordinary income | 100.00 | % | | 99.84 | % | | 99.38 | % |
Qualifying dividend | — | % | | 0.16 | % | | 0.62 | % |
Capital gain | — | | | — | | | — | |
| | | | | |
Return of capital | — | | | — | | | — | |
| 100.00 | % | | 100.00 | % | | 100.00 | % |
(18) 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, 2022, the Company had six ongoing consolidated development projects and expects to incur approximately $107,000 of costs in 2023, excluding noncontrolling interests' share, to substantially complete the construction of such projects. As of December 31, 2022, the Company had interests in various industrial land parcels held for development. The Company is unable to estimate the timing of any required funding for the 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)
(19) Supplemental Disclosure of Statement of Cash Flow Information
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Reconciliation of cash, cash equivalents and restricted cash: | | | | | |
Cash and cash equivalents at beginning of period | $ | 190,926 | | | $ | 178,795 | | | $ | 122,666 | |
Restricted cash at beginning of period | 101 | | | 626 | | | 6,644 | |
Cash, cash equivalents and restricted cash at beginning of period | $ | 191,027 | | | $ | 179,421 | | | $ | 129,310 | |
| | | | | |
Cash and cash equivalents at end of period | $ | 54,390 | | | $ | 190,926 | | | $ | 178,795 | |
Restricted cash at end of period | 116 | | | 101 | | | 626 | |
Cash, cash equivalents and restricted cash at end of period | $ | 54,506 | | | $ | 191,027 | | | $ | 179,421 | |
In addition to disclosures discussed elsewhere, during 2022, 2021 and 2020, the Company paid $48,675, $44,234 and $52,059, respectively, for interest and $1,265, $1,569 and $1,748, respectively, for income taxes.
During the year ended December 31, 2022, 2021 and 2020, the Company accrued additions for capital projects of $42,962, $41,100 and $12,666, respectively.
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.
(20) Subsequent Events
Subsequent to December 31, 2022, the Company borrowed $20,000, net, on its revolving credit facility.
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 | | $ | 69,517 | | $ | 80,250 | | $ | 7,001 | | Nov-20 | | |
Industrial | Goodyear, AZ | | — | | 5,247 | | 36,115 | | 41,362 | | 6,738 | | Nov-18 | | |
Industrial | Goodyear, AZ | | 40,935 | | 11,970 | | 50,072 | | 62,042 | | 6,822 | | Nov-19 | | |
Industrial | Goodyear, AZ | | — | | 1,614 | | 16,222 | | 17,836 | | 1,975 | | Jan-20 | | |
Industrial | Goodyear, AZ | | — | | 11,732 | | 52,840 | | 64,572 | | 2,486 | | Nov-21 | 2021 | |
Industrial | Phoenix, AZ | | — | | 8,027 | | 77,140 | | 85,167 | | 3,326 | | Dec-21 | | |
Industrial | Phoenix, AZ | | — | | 5,366 | | 50,281 | | 55,647 | | 1,575 | | Apr-22 | | |
Industrial | Tolleson, AZ | | — | | 3,311 | | 16,013 | | 19,324 | | 2,295 | | Oct-19 | | |
Industrial | Lakeland, FL | | — | | 1,416 | | 20,986 | | 22,402 | | 1,676 | | Jan-21 | | |
Industrial | Ocala, FL | | — | | 4,113 | | 49,991 | | 54,104 | | 5,469 | | Jun-20 | | |
Industrial | Orlando, FL | | — | | 1,030 | | 10,869 | | 11,899 | | 4,903 | | Dec-06 | | |
Industrial | Plant City, FL | | — | | 2,610 | | 45,983 | | 48,593 | | 3,161 | | Dec-21 | | |
Industrial | Tampa, FL | | — | | 2,160 | | 11,109 | | 13,269 | | 8,065 | | Jul-88 | | |
Industrial | Adairsville, GA | | — | | 1,465 | | 23,950 | | 25,415 | | 1,040 | | Dec-21 | | |
Industrial | Austell, GA | | — | | 3,251 | | 51,518 | | 54,769 | | 10,517 | | Jun-19 | | |
Industrial | Cartersville, GA | | — | | 2,497 | | 42,242 | | 44,739 | | 1,901 | | Dec-21 | | |
Industrial | Cartersville, GA | | — | | 2,006 | | 33,279 | | 35,285 | | 1,460 | | Dec-21 | | |
Industrial | Fairburn, GA | | — | | 7,209 | | 44,030 | | 51,239 | | 2,083 | | Nov-21 | 2021 | |
Industrial | McDonough, GA | | — | | 5,441 | | 52,790 | | 58,231 | | 11,870 | | Aug-17 | | |
Industrial | McDonough, GA | | — | | 3,253 | | 30,956 | | 34,209 | | 5,286 | | Feb-19 | | |
Industrial | Pooler, GA | | — | | 1,690 | | 30,346 | | 32,036 | | 3,664 | | Apr-20 | | |
Industrial | Rincon, GA | | — | | 3,775 | | 34,357 | | 38,132 | | 3,414 | | Sep-20 | | |
Industrial | Savannah, GA | | — | | 2,560 | | 25,812 | | 28,372 | | 2,861 | | Jun-20 | | |
Industrial | Savannah, GA | | — | | 1,070 | | 7,458 | | 8,528 | | 830 | | Jun-20 | | |
Industrial | Union City, GA | | — | | 2,536 | | 22,830 | | 25,366 | | 3,528 | | Jun-19 | | |
Industrial | Edwardsville, IL | | — | | 4,593 | | 34,588 | | 39,181 | | 8,606 | | Dec-16 | | |
Industrial | Edwardsville, IL | | — | | 3,649 | | 41,310 | | 44,959 | | 8,388 | | Jun-18 | | |
Industrial | Minooka, IL | | — | | 1,788 | | 34,301 | | 36,089 | | 4,181 | | Jan-20 | | |
Industrial | Minooka, IL | | — | | 3,432 | | 40,949 | | 44,381 | | 5,325 | | Dec-19 | | |
Industrial | Minooka, IL | | — | | 3,681 | | 45,817 | | 49,498 | | 5,809 | | Jan-20 | | |
Industrial | Rantoul, IL | | — | | 1,304 | | 32,562 | | 33,866 | | 8,052 | | Jan-14 | 2014 | |
Industrial | Rockford, IL | | — | | 371 | | 2,647 | | 3,018 | | 1,171 | | Dec-06 | | |
Industrial | Rockford, IL | | — | | 509 | | 5,921 | | 6,430 | | 2,391 | | Dec-06 | | |
Industrial | Lafayette, IN | | — | | 662 | | 15,814 | | 16,476 | | 4,203 | | Oct-17 | | |
Industrial | Lebanon, IN | | — | | 2,100 | | 29,996 | | 32,096 | | 7,230 | | Feb-17 | | |
Industrial | Whiteland, IN | | — | | 741 | | 14,486 | | 15,227 | | 785 | | Oct-21 | | |
Industrial | Whiteland, IN | | — | | 1,991 | | 39,334 | | 41,325 | | 2,195 | | Oct-21 | | |
Industrial | Whiteland, IN | | — | | 695 | | 13,956 | | 14,651 | | 755 | | Oct-21 | | |
Industrial | Whitestown, IN | | — | | 1,162 | | 11,825 | | 12,987 | | 992 | | Jan-21 | | |
Industrial | Whitestown, IN | | — | | 1,954 | | 17,011 | | 18,965 | | 2,917 | | Jan-19 | | |
Industrial | Whitestown, IN | | — | | 1,208 | | 12,052 | | 13,260 | | 1,014 | | Jan-21 | | |
Industrial | Whitestown, IN | | — | | 8,335 | | 80,054 | | 88,389 | | 3,695 | | Dec-21 | | |
Industrial | New Century, KS | | — | | — | | 13,424 | | 13,424 | | 3,515 | | Feb-17 | | |
Industrial | Walton, KY | | — | | 2,010 | | 21,457 | | 23,467 | | 790 | | Feb-22 | | |
Industrial | Walton, KY | | — | | 4,197 | | 41,043 | | 45,240 | | 1,504 | | Feb-22 | | |
Industrial | Minneapolis, MN | | — | | 1,886 | | 1,922 | | 3,808 | | 618 | | Sep-12 | | |
Industrial | Byhalia, MS | | — | | 1,006 | | 35,795 | | 36,801 | | 10,679 | | May-11 | 2011 | |
Industrial | Byhalia, MS | | — | | 1,751 | | 31,429 | | 33,180 | | 9,588 | | Sep-17 | | |
Industrial | Canton, MS | | — | | 5,077 | | 71,289 | | 76,366 | | 26,763 | | Mar-15 | | |
Industrial | Olive Branch, MS | | — | | 2,500 | | 48,907 | | 51,407 | | 9,176 | | Apr-18 | | |
Industrial | Olive Branch, MS | | — | | 1,958 | | 38,702 | | 40,660 | | 8,500 | | Apr-18 | | |
Industrial | Olive Branch, MS | | — | | 2,646 | | 40,446 | | 43,092 | | 6,238 | | May-19 | | |
Industrial | Olive Branch, MS | | — | | 851 | | 15,630 | | 16,481 | | 2,360 | | May-19 | | |
Industrial | Shelby, NC | | — | | 1,421 | | 18,862 | | 20,283 | | 7,978 | | Jun-11 | 2011 | |
Industrial | Statesville, NC | | — | | 891 | | 21,994 | | 22,885 | | 7,831 | | 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 | |
Industrial | Erwin, NY | | — | | 1,648 | | 12,514 | | 14,162 | | 4,956 | | Sep-12 | | |
Industrial | Long Island City, NY | | 25,046 | | — | | 42,759 | | 42,759 | | 27,976 | | Mar-13 | 2013 | |
Industrial | Chillicothe, OH | | — | | 735 | | 10,939 | | 11,674 | | 4,719 | | Oct-11 | | |
Industrial | Columbus, OH | | — | | 2,251 | | 25,279 | | 27,530 | | 1,476 | | Aug-21 | | |
Industrial | Glenwillow, OH | | — | | 2,228 | | 24,530 | | 26,758 | | 10,168 | | Dec-06 | | |
Industrial | Hebron, OH | | — | | 1,803 | | 5,796 | | 7,599 | | 2,797 | | Dec-97 | | |
Industrial | Hebron, OH | | — | | 2,052 | | 10,316 | | 12,368 | | 4,716 | | Dec-01 | | |
Industrial | Lockbourne, OH | | — | | 2,800 | | 16,678 | | 19,478 | | 1,456 | | Mar-21 | 2021 | |
Industrial | Monroe, OH | | — | | 1,109 | | 16,477 | | 17,586 | | 1,137 | | Dec-21 | | |
Industrial | Monroe, OH | | — | | 544 | | 14,120 | | 14,664 | | 1,912 | | Sep-19 | | |
Industrial | Monroe, OH | | — | | 3,123 | | 60,702 | | 63,825 | | 9,031 | | Sep-19 | | |
Industrial | Monroe, OH | | — | | 3,950 | | 88,422 | | 92,372 | | 12,667 | | Sep-19 | | |
Industrial | Streetsboro, OH | | — | | 2,441 | | 25,282 | | 27,723 | | 12,742 | | Jun-07 | | |
Industrial | Bristol, PA | | — | | 2,508 | | 15,863 | | 18,371 | | 9,909 | | Mar-98 | | |
Industrial | Duncan, SC | | — | | 2,819 | | 24,509 | | 27,328 | | 1,588 | | Jul-21 | | |
Industrial | Duncan, SC | | — | | 1,169 | | 23,070 | | 24,239 | | 1,469 | | Jul-21 | | |
Industrial | Duncan, SC | | — | | 1,020 | | 18,328 | | 19,348 | | 1,136 | | Jul-21 | | |
Industrial | Duncan, SC | | — | | 1,710 | | 27,817 | | 29,527 | | 1,782 | | Jul-21 | | |
Industrial | Duncan, SC | | — | | 1,406 | | 14,272 | | 15,678 | | 2,014 | | Oct-19 | | |
Industrial | Duncan, SC | | — | | 1,257 | | 13,252 | | 14,509 | | 1,877 | | Oct-19 | | |
Industrial | Duncan, SC | | — | | 1,615 | | 27,830 | | 29,445 | | 4,515 | | Apr-19 | | |
Industrial | Greer, SC | | — | | 1,329 | | 22,393 | | 23,722 | | 1,417 | | Jun-21 | | |
Industrial | Greer, SC | | — | | 6,959 | | 78,405 | | 85,364 | | 9,992 | | Dec-19 | | |
Industrial | Greer, SC | | — | | 2,376 | | 32,129 | | 34,505 | | 2,062 | | Jun-21 | | |
Industrial | Greer, SC | | — | | 2,484 | | 61,583 | | 64,067 | | — | | Jul-21 | 2022 | |
Industrial | Spartanburg, SC | | — | | 1,447 | | 23,758 | | 25,205 | | 5,548 | | Aug-18 | | |
Industrial | Spartanburg, SC | | — | | 1,186 | | 15,820 | | 17,006 | | 1,394 | | Dec-20 | | |
Industrial | Antioch, TN | | — | | 3,847 | | 17,357 | | 21,204 | | 5,858 | | May-07 | | |
Industrial | Cleveland, TN | | — | | 1,871 | | 29,743 | | 31,614 | | 7,354 | | May-17 | | |
Industrial | Jackson, TN | | — | | 1,454 | | 49,134 | | 50,588 | | 11,038 | | Sep-17 | | |
Industrial | Lewisburg, TN | | — | | 173 | | 10,865 | | 11,038 | | 2,941 | | May-14 | | |
Industrial | Millington, TN | | — | | 723 | | 20,664 | | 21,387 | | 15,887 | | Apr-05 | | |
Industrial | Smyrna, TN | | — | | 1,793 | | 93,940 | | 95,733 | | 21,646 | | Sep-17 | | |
Industrial | Carrollton, TX | | — | | 3,228 | | 16,234 | | 19,462 | | 4,278 | | Sep-18 | | |
Industrial | Dallas, TX | | — | | 2,420 | | 23,330 | | 25,750 | | 3,613 | | Apr-19 | | |
Industrial | Deer Park, TX | | — | | 6,489 | | 28,470 | | 34,959 | | 2,070 | | May-21 | | |
Industrial | Grand Prairie, TX | | — | | 3,166 | | 17,985 | | 21,151 | | 4,289 | | Jun-17 | | |
Industrial | Houston, TX | | — | | 15,055 | | 57,949 | | 73,004 | | 17,586 | | Mar-13 | | |
Industrial | Hutchins, TX | | — | | 1,307 | | 8,472 | | 9,779 | | 974 | | May-20 | | |
Industrial | Lancaster, TX | | — | | 3,847 | | 25,037 | | 28,884 | | 2,195 | | 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 | | 8,676 | | Feb-20 | | |
Industrial | Northlake, TX | | — | | 3,938 | | 37,189 | | 41,127 | | 3,466 | | Dec-20 | | |
Industrial | Pasadena, TX | | — | | 4,272 | | 22,295 | | 26,567 | | 1,604 | | May-21 | | |
Industrial | Pasadena, TX | | — | | 2,202 | | 17,135 | | 19,337 | | 1,843 | | Jun-20 | | |
Industrial | Pasadena, TX | | — | | 1,792 | | 9,089 | | 10,881 | | 648 | | May-21 | | |
Industrial | Pasadena, TX | | — | | 4,057 | | 17,810 | | 21,867 | | 3,526 | | Aug-18 | | |
Industrial | San Antonio, TX | | — | | 1,311 | | 36,644 | | 37,955 | | 8,669 | | Jun-17 | | |
Industrial | Chester, VA | | — | | 8,544 | | 53,067 | | 61,611 | | 10,757 | | Dec-18 | | |
Industrial | Winchester, VA | | — | | 1,988 | | 32,536 | | 34,524 | | 6,959 | | Dec-17 | | |
Industrial | Winchester, VA | | — | | 2,818 | | 24,422 | | 27,240 | | 2,497 | | Sep-20 | | |
Industrial | Winchester, VA | | — | | 3,823 | | 12,373 | | 16,196 | | 5,530 | | Jun-07 | | |
OTHER PROPERTIES | | | | | | | | | |
Other | Palo Alto, CA | | 7,173 | | 12,400 | | 16,977 | | 29,377 | | 28,131 | | Dec-06 | | |
Other | Owensboro, KY | | — | | 819 | | 2,439 | | 3,258 | | 1,401 | | Dec-06 | | |
Other | Baltimore, MD | | — | | 4,605 | | — | | 4,605 | | — | | Dec-06 | | |
Other | Fort Mill, SC | | — | | 1,798 | | 26,964 | | 28,762 | | 21,574 | | Aug-04 | | |
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 | Fort Mill, SC | | — | | 3,601 | | 16,306 | | 19,907 | | 8,471 | | Dec-02 | | |
| | | | | | | | | | |
Construction in progress | | | — | | — | | — | | 9,221 | | — | | | | |
Deferred loan costs, net | | | (1,051) | | — | | — | | — | | — | | | | |
| | | | | | | | | | |
| | | $ | 72,103 | | $ | 346,816 | | $ | 3,335,029 | | $ | 3,691,066 | | $ | 627,027 | | | | |
(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, 2022 for federal income tax purposes was approximately $4.4 billion.
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Reconciliation of real estate, at cost: | | | | | |
Balance at the beginning of year | $ | 3,583,978 | | | $ | 3,514,564 | | | $ | 3,320,574 | |
Additions during year | 229,962 | | | 860,311 | | | 580,861 | |
Properties sold and impaired during the year | (161,393) | | | (653,247) | | | (354,218) | |
Other reclassifications | 38,519 | | | (137,650) | | | (32,653) | |
Balance at end of year | $ | 3,691,066 | | | $ | 3,583,978 | | | $ | 3,514,564 | |
| | | | | |
Reconciliation of accumulated depreciation and amortization: | | | | | |
Balance at the beginning of year | $ | 504,699 | | | $ | 684,468 | | | $ | 675,596 | |
Depreciation and amortization expense | 144,163 | | | 138,879 | | | 127,504 | |
Accumulated depreciation and amortization of properties sold and impaired during year | (43,521) | | | (244,751) | | | (102,261) | |
Other reclassifications | 21,686 | | | (73,897) | | | (16,371) | |
Balance at end of year | $ | 627,027 | | | $ | 504,699 | | | $ | 684,468 | |