11/03/2011 | Press release | Archived content
NEW YORK, Nov. 3, 2011/PRNewswire/ -- Lexington Realty Trust ("Lexington") (NYSE: LXP), a real estate investment trust focused on single-tenant real estate investments, today announced results for the third quarter ended September 30, 2011.
(Logo: http://photos.prnewswire.com/prnh/20070205/LAM022LOGO)
Third Quarter 2011 Highlights
T. Wilson Eglin, President and Chief Executive Officer of Lexington, stated, "We have had success this year in executing our business plan by completing asset sales of $145.0 millionat a weighted-average capitalization rate of 6.8%, reducing debt by $80.0 million, raising overall portfolio occupancy from 93.4% to 95.6% and funding $163.8 millionof investments, which have a current weighted-average yield of 9.5%. The quarterly common share dividend increase announced today reflects our solid operating results and our confidence in our future prospects. Even with this increase, we believe our new dividend payout ratio will continue to be conservative in relation to our Company funds from operations."
FINANCIAL RESULTS
Revenues
For the quarter ended September 30, 2011, total gross revenues were $84.0 million, compared with total gross revenues of $82.4 millionfor the quarter ended September 30, 2010. The increase is primarily due to property acquisitions and an increase in occupancy.
Company FFO Attributable to Common Shareholders/Unitholders
The following presents, in tabular form, the items excluded from Reported Company FFO for the periods presented (in millions, except for per diluted share/unit data):
|
|
||||||||||||||||||
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||
|
|
|
2011 |
|
Per Diluted Share/Unit |
|
2010 |
|
Per Diluted Share/Unit |
|
2011 |
|
Per Diluted Share/Unit |
|
2010 |
|
Per Diluted Share/Unit |
||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported Company FFO(A) |
$ |
4.3 |
$ |
0.02 |
$ |
42.8 |
$ |
0.27 |
$ |
11.2 |
$ |
0.06 |
$ |
71.4 |
$ |
0.46 |
||
|
Acquisition Costs |
|
0.1 |
|
|
|
- |
|
|
|
0.7 |
|
|
|
- |
|
|
||
|
Debt satisfaction charges (gains), net |
|
- |
|
|
|
- |
|
|
|
0.6 |
|
|
|
(2.6) |
|
|
||
|
Forward equity commitment |
|
9.9 |
|
|
|
(4.9) |
|
|
|
4.3 |
|
|
|
(5.4) |
|
|
||
|
Impairment losses - real estate |
|
26.1 |
|
|
|
1.1 |
|
|
|
114.8 |
|
|
|
51.2 |
|
|
||
|
Impairment losses - consolidated debt investments |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3.9 |
|
|
||
|
Impairment losses - real estate noncontrolling interests |
|
(1.0) |
|
|
|
- |
|
|
|
(12.8) |
|
|
|
(9.5) |
|
|
||
|
Impairment loss - JV |
|
3.3 |
|
|
|
- |
|
|
|
4.8 |
|
|
|
- |
|
|
||
|
Gains on loan sales - JV |
|
(1.9) |
|
|
|
- |
|
|
|
(1.9) |
|
|
|
- |
|
|
||
|
Other |
|
0.6 |
|
|
|
0.1 |
|
|
|
2.4 |
|
|
|
0.4 |
|
|
||
|
Company FFO, as adjusted |
$ |
41.4 |
$ |
0.23 (B) |
$ |
39.1 |
$ |
0.25 (B) |
$ |
124.1 |
$ |
0.71(B) |
$ |
109.4 |
$ |
0.72(B) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
||||||||||||||||||
|
(A) |
A reconciliation of GAAP net income (loss) to Reported Company FFO is provided later in this press release. Reported Company FFO excludes the assumed settlement of the forward equity commitment. |
|
|
(B) |
Per diluted share/unit reflects the impact of estimated net common shares retired upon the assumed settlement of the forward equity commitment of (3,533,848), (3,305,015), (3,468,421) and (3,312,724) for the three months ended September 30, 2011 and 2010 and nine months ended September 30, 2011 and 2010, respectively. |
|
Net Income (Loss) Attributable to Common Shareholders
For the quarter ended September 30, 2011, net loss attributable to common shareholders was $(37.0) million, or a loss of $(0.24)per diluted share, compared with net income attributable to common shareholders for the quarter ended September 30, 2010 of $58 thousand, or income of $0.00per diluted share.
Common Share Dividend/Distribution
On November 1, 2011, Lexingtondeclared a regular quarterly dividend/distribution for the quarter ended December 31, 2011of $0.125per common share/unit, which will be paid on or about January 17, 2012to common shareholders/unitholders of record as of December 30, 2011. This quarterly dividend of $0.125per common share/unit represents an 8.7% increase and, subject to the Board of Trustees' authorization, an expected annualized dividend of $0.50per common share/unit.
Lexingtonalso declared cash dividends of $0.503125per Series B Cumulative Redeemable Preferred Share, $0.8125per Series C Cumulative Convertible Preferred Share and $0.471875per Series D Cumulative Redeemable Preferred Share. The Series B and Series C Preferred Share dividends are payable on or about February 15, 2012, to shareholders of record of the Series B and Series C Preferred Shares as of January 31, 2012. The Series D Preferred Share dividend is payable on or about January 17, 2012, to shareholders of record of the Series D Preferred Shares as of December 30, 2011.
During the quarter ended September 30, 2011, Lexingtondeclared a regular quarterly dividend/distribution of $0.115per common share/unit, which was paid on October 17, 2011to common shareholders/unitholders of record as of September 30, 2011.
OPERATING ACTIVITIES
Investments
Property Acquisitions. During the third quarter of 2011, Lexingtoncompleted the following acquisition:
In addition, subsequent to quarter end, Lexingtonacquired a 475,000 square foot distribution facility in Chillicothe, Ohiofor $12.1 million(8.2% initial cap rate, 2% annual increases). The facility is net-leased for approximately 15 years.
New Build-to-Suit Transactions. During the third quarter of 2011, Lexingtonentered into the following build-to-suit transactions:
In addition, Lexingtoncontinues to fund the construction of the previously announced build-to-suit projects in (1) Saint Joseph, Missouri(9.5% initial cap rate), (2) Huntington, West Virginia(9.4% initial cap rate) and (3) Shreveport, Louisiana(9.5% initial cap rate). These three projects aggregate $44.1 millionof which $15.4 millionhad been funded as of September 30, 2011.
No assurance can be provided that construction of these built-to-suit projects will be completed or the acquisitions will be consummated.
Information on these investments is provided in tabular form in Lexington's Supplemental Operating and Financial Data Disclosure Package available at https://www.lxp.com.
Capital Recycling
During the third quarter of 2011, Lexingtondisposed of three properties to unrelated parties for an aggregate gross sales price of $15.6 million, representing a weighted-average cap rate of 5.6%. Total year-to-date disposition activity is $145.0 millionat a weighted-average cap rate of 6.8%.
Leasing Activity
For the quarter ended September 30, 2011, 11 new and renewal leases for 1.2 million square feet were executed in Lexington's portfolio. This brings total year-to-date leases signed through September 30, 2011to 44 encompassing 4.4 million square feet. At September 30, 2011, Lexington's overall portfolio was 95.6% leased.
2011 EARNINGS GUIDANCE
Lexington's estimate of Company FFO is now $0.91 to $0.93per diluted share for the year ended December 31, 2011 compared to prior guidance of $0.90of $0.93per diluted share. This guidance is forward looking, excludes the impact of certain items and is based on current expectations.
THIRD QUARTER 2011 CONFERENCE CALL
Lexingtonwill host a conference call today, Thursday, November 3, 2011, at 11:00 a.m. Eastern Time, to discuss its results for the quarter ended September 30, 2011. Interested parties may participate in this conference call by dialing 866-431-5320 or 719-457-2706. A replay of the call will be available through November 17, 2011, at 877-870-5176 or 858-384-5517, pin: 1336545. A live webcast of the conference call will be available at www.lxp.com within the Investor Relations section.
ABOUT LEXINGTONREALTY TRUST
Lexington Realty Trust is a real estate investment trust that owns, invests in, and manages office, industrial and retail properties net-leased to major corporations throughout the United Statesand provides investment advisory and asset management services to investors in the net lease area. Lexingtonshares are traded on the New York Stock Exchange under the symbol "LXP". Additional information about Lexingtonis available on-line at www.lxp.com or by contacting Lexington Realty Trust, One Penn Plaza, Suite 4015, New York, New York10119-4015, Attention: Investor Relations.
This release contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under Lexington's control which may cause actual results, performance or achievements of Lexingtonto be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Risk Factors" in Lexington's periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the authorization by Lexington's Board of Trustees of future dividend declarations to achieve an expected annualized dividend paid in 2012 of $0.50per common share, (2) Lexington's ability to achieve its estimate of Company FFO for the year ended December 31, 2011, (3) the consummation of the built-to-suit construction loans and subsequent acquisition of such properties, (4) the failure to continue to qualify as a real estate investment trust, (5) changes in general business and economic conditions, including the impact of the current global financial and credit crisis, (6) competition, (7) increases in real estate construction costs, (8) changes in interest rates, (9) changes in accessibility of debt and equity capital markets, including with respect to financings that Lexingtonis working on, or (10) future impairment charges. Copies of the periodic reports Lexingtonfiles with the Securities and Exchange Commission are available on Lexington's web site at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington's future plans, strategies and expectations, are generally identifiable by use of the words "believes," "expects," "intends," "anticipates," "estimates," "projects", "is optimistic" or similar expressions. Lexingtonundertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington's expectations will be realized.
References to Lexingtonrefer to Lexington Realty Trust and its consolidated subsidiaries. All interests in properties and loans are held through special purpose entities, which are separate and distinct legal entities, but consolidated for financial statement purposes and/or disregarded for income tax purposes.
|
|
|||||||||||||||
|
|
|
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES |
|||||||||||||
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||
|
|
|
Three and nine months ended September 30, 2011 and 2010 |
|||||||||||||
|
|
|
(Unaudited and in thousands, except share and per share data) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|||||||||
|
|
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
|||||
|
Gross revenues: |
|
|
|
|
|
|
|
|
|||||||
|
|
Rental |
$ |
74,937 |
|
$ |
74,210 |
|
$ |
221,645 |
|
$ |
218,312 |
|
||
|
|
Advisory and incentive fees |
|
303 |
|
|
254 |
|
|
1,750 |
|
|
869 |
|
||
|
|
Tenant reimbursements |
|
8,808 |
|
|
7,920 |
|
|
25,164 |
|
|
24,735 |
|
||
|
|
|
Total gross revenues |
|
84,048 |
|
|
82,384 |
|
|
248,559 |
|
|
243,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Expense applicable to revenues: |
|
|
|
|
|
|
|
|
|||||||
|
|
Depreciation and amortization |
|
(42,247) |
|
|
(38,767) |
|
|
(122,841) |
|
|
(117,010) |
|
||
|
|
Property operating |
|
(17,196) |
|
|
(15,701) |
|
|
(50,020) |
|
|
(48,714) |
|
||
|
General and administrative |
|
(5,080) |
|
|
(4,882) |
|
|
(16,066) |
|
|
(15,794) |
|
|||
|
Non-operating income |
|
3,369 |
|
|
2,918 |
|
|
9,103 |
|
|
7,963 |
|
|||
|
Interest and amortization expense |
|
(27,230) |
|
|
(29,739) |
|
|
(81,197) |
|
|
(90,246) |
|
|||
|
Debt satisfaction gains (charges), net |
|
(6) |
|
|
(11) |
|
|
3 |
|
|
(773) |
|
|||
|
Change in value of forward equity commitment |
|
(9,866) |
|
|
4,940 |
|
|
(4,318) |
|
|
5,400 |
|
|||
|
Impairment charges and loan losses |
|
(23,916) |
|
|
- |
|
|
(80,407) |
|
|
(6,879) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income (loss) before benefit (provision) for income taxes, equity in earnings of non-consolidated entities and discontinued operations |
|
(38,124) |
|
|
1,142 |
|
|
(97,184) |
|
|
(22,137) |
|
|||
|
Benefit (provision) for income taxes |
|
(277) |
|
|
(450) |
|
|
1,014 |
|
|
(1,692) |
|
|||
|
Equity in earnings of non-consolidated entities |
|
9,047 |
|
|
5,459 |
|
|
20,646 |
|
|
16,066 |
|
|||
|
Income (loss) from continuing operations |
|
(29,354) |
|
|
6,151 |
|
|
(75,524) |
|
|
(7,763) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|||||||
|
|
Income (loss) from discontinued operations |
|
473 |
|
|
257 |
|
|
1,512 |
|
|
(1,625) |
|
||
|
|
Provision for income taxes |
|
(1) |
|
|
(2) |
|
|
(8) |
|
|
(19) |
|
||
|
|
Debt satisfaction gains (charges), net |
|
- |
|
|
- |
|
|
(603) |
|
|
3,385 |
|
||
|
|
Gains on sales of properties |
|
182 |
|
|
2,025 |
|
|
5,251 |
|
|
2,523 |
|
||
|
|
Impairment charges |
|
(2,144) |
|
|
(1,091) |
|
|
(34,422) |
|
|
(48,188) |
|
||
|
|
Total discontinued operations |
|
(1,490) |
|
|
1,189 |
|
|
(28,270) |
|
|
(43,924) |
|
||
|
Net income (loss) |
|
(30,844) |
|
|
7,340 |
|
|
(103,794) |
|
|
(51,687) |
|
|||
|
|
Less net (income) loss attributable to noncontrolling interests |
|
(70) |
|
|
(1,006) |
|
|
11,183 |
|
|
7,153 |
|
||
|
Net income (loss) attributable to Lexington Realty Trust shareholders |
|
(30,914) |
|
|
6,334 |
|
|
(92,611) |
|
|
(44,534) |
|
|||
|
Dividends attributable to preferred shares - Series B |
|
(1,590) |
|
|
(1,590) |
|
|
(4,770) |
|
|
(4,770) |
|
|||
|
Dividends attributable to preferred shares - Series C |
|
(1,675) |
|
|
(1,702) |
|
|
(5,055) |
|
|
(5,107) |
|
|||
|
Dividends attributable to preferred shares - Series D |
|
(2,926) |
|
|
(2,926) |
|
|
(8,777) |
|
|
(8,777) |
|
|||
|
Dividends attributable to non-vested common shares |
|
(72) |
|
|
(58) |
|
|
(227) |
|
|
(181) |
|
|||
|
Redemption discount - Series C |
|
129 |
|
|
- |
|
|
215 |
|
|
- |
|
|||
|
Net income (loss) attributable to common shareholders |
$ |
(37,048) |
|
$ |
58 |
|
$ |
(111,225) |
|
$ |
(63,369) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income (loss) per common share - basic and diluted: |
|
|
|
|
|
|
|
|
|||||||
|
|
Loss from continuing operations |
$ |
(0.23) |
|
$ |
(0.01) |
|
$ |
(0.55) |
|
$ |
(0.23) |
|
||
|
|
Income (loss) from discontinued operations |
|
(0.01) |
|
|
0.01 |
|
|
(0.18) |
|
|
(0.26) |
|
||
|
|
Net income (loss) attributable to common shareholders |
$ |
(0.24) |
|
$ |
0.00 |
|
$ |
(0.73) |
|
$ |
(0.49) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Weighted-average common shares outstanding - basic and diluted |
|
157,205,530 |
|
|
133,713,505 |
|
|
151,676,401 |
|
|
129,487,281 |
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amounts attributable to common shareholders: |
|
|
|
|
|
|
|
|
|||||||
|
|
Loss from continuing operations |
$ |
(35,709) |
|
$ |
(1,430) |
|
$ |
(83,569) |
|
$ |
(29,477) |
|
||
|
|
Income (loss) from discontinued operations |
|
(1,339) |
|
|
1,488 |
|
|
(27,656) |
|
|
(33,892) |
|
||
|
|
Net income (loss) attributable to common shareholders |
$ |
(37,048) |
|
$ |
58 |
|
$ |
(111,225) |
|
$ |
(63,369) |
|
||
|
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES |
||||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
|
September 30, 2011 (unaudited) and December 31, 2010 |
||||||||
|
(In thousands, except share and per share data) |
||||||||
|
|
|
|
|
|
|
|||
|
|
|
2011 |
|
|
2010 |
|||
|
Assets: |
|
|
|
|
|
|||
|
Real estate, at cost |
$ |
3,163,209 |
|
|
$ |
3,363,586 |
|
|
|
Investments in real estate under construction |
|
22,403 |
|
|
|
11,258 |
|
|
|
Less: accumulated depreciation and amortization |
|
614,176 |
|
|
|
601,239 |
|
|
|
|
|
2,571,436 |
|
|
|
2,773,605 |
|
|
|
Property held for sale - discontinued operations |
|
7,025 |
|
|
|
7,316 |
|
|
|
Intangible assets, net |
|
182,068 |
|
|
|
203,495 |
|
|
|
Cash and cash equivalents |
|
71,499 |
|
|
|
52,644 |
|
|
|
Restricted cash |
|
27,594 |
|
|
|
26,644 |
|
|
|
Investment in and advances to non-consolidated entities |
|
106,637 |
|
|
|
72,480 |
|
|
|
Deferred expenses, net |
|
46,267 |
|
|
|
39,912 |
|
|
|
Loans receivable, net |
|
86,445 |
|
|
|
88,937 |
|
|
|
Rent receivable - current |
|
7,399 |
|
|
|
7,498 |
|
|
|
Rent receivable - deferred |
|
4,863 |
|
|
|
6,293 |
|
|
|
Other assets |
|
52,546 |
|
|
|
56,172 |
|
|
|
Total assets |
$ |
3,163,779 |
|
|
$ |
3,334,996 |
|
|
|
|
|
|
|
|
|
|||
|
Liabilities and Equity: |
|
|
|
|
|
|||
|
Liabilities: |
|
|
|
|
|
|||
|
Mortgages and notes payable |
$ |
1,400,486 |
|
|
$ |
1,481,216 |
|
|
|
Exchangeable notes payable |
|
61,936 |
|
|
|
61,438 |
|
|
|
Convertible notes payable |
|
104,664 |
|
|
|
103,211 |
|
|
|
Trust preferred securities |
|
129,120 |
|
|
|
129,120 |
|
|
|
Dividends payable |
|
24,348 |
|
|
|
23,071 |
|
|
|
Liabilities - discontinued operations |
|
4,579 |
|
|
|
3,876 |
|
|
|
Accounts payable and other liabilities |
|
55,801 |
|
|
|
51,292 |
|
|
|
Accrued interest payable |
|
8,760 |
|
|
|
13,989 |
|
|
|
Deferred revenue - below market leases, net |
|
82,104 |
|
|
|
96,490 |
|
|
|
Prepaid rent |
|
15,993 |
|
|
|
15,164 |
|
|
|
|
|
1,887,791 |
|
|
|
1,978,867 |
|
|
|
Commitments and contingencies |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
Equity: |
|
|
|
|
|
|||
|
Preferred shares, par value $0.0001 per share; authorized 100,000,000 shares, |
|
|
|
|
|
|||
|
Series B Cumulative Redeemable Preferred, liquidation preference $79,000; 3,160,000 shares issued and outstanding |
|
76,315 |
|
|
|
76,315 |
|
|
|
Series C Cumulative Convertible Preferred, liquidation preference $103,065 and $104,760; 2,061,304 and 2,095,200 shares issued and outstanding in 2011 and 2010, respectively |
|
100,132 |
|
|
|
101,778 |
|
|
|
Series D Cumulative Redeemable Preferred, liquidation preference $155,000; 6,200,000 shares issued and outstanding |
|
149,774 |
|
|
|
149,774 |
|
|
|
Common shares, par value $0.0001 per share; authorized 400,000,000 shares, 157,895,816 and 146,552,589 shares issued and outstanding in 2011 and 2010, respectively |
|
16 |
|
|
|
15 |
|
|
|
Additional paid-in-capital |
|
2,039,254 |
|
|
|
1,937,942 |
|
|
|
Accumulated distributions in excess of net income |
|
(1,149,747) |
|
|
|
(985,562) |
|
|
|
Accumulated other comprehensive income (loss) |
|
1,236 |
|
|
|
(106) |
|
|
|
Total shareholders' equity |
|
1,216,980 |
|
|
|
1,280,156 |
|
|
|
Noncontrolling interests |
|
59,008 |
|
|
|
75,973 |
|
|
|
Total equity |
|
1,275,988 |
|
|
|
1,356,129 |
|
|
|
Total liabilities and equity |
$ |
3,163,779 |
|
|
$ |
3,334,996 |
|
|
|
|
|
|
|
|
|
|||
|
|
|||||||||||||||
|
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES |
|||||||||||||||
|
REPORTED COMPANY FUNDS FROM OPERATIONS PER SHARE |
|||||||||||||||
|
(Unaudited and in thousands, except share and per share data) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
||||||||||
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||
|
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
||||||
|
REPORTED COMPANY FUNDS FROM OPERATIONS: (1) |
|
|
|
|
|
|
|
|
|||||||
|
Basic and Diluted: |
|
|
|
|
|
|
|
|
|||||||
|
Net income (loss) attributable to common shareholders |
$ |
(37,048) |
|
$ |
58 |
|
$ |
(111,225) |
|
$ |
(63,369) |
|
|||
|
Adjustments: |
|
|
|
|
|
|
|
|
|||||||
|
|
Depreciation and amortization |
|
41,279 |
|
|
40,325 |
|
|
120,797 |
|
|
123,805 |
|
||
|
|
Noncontrolling interests - OP units |
|
643 |
|
|
687 |
|
|
(315) |
|
|
1,443 |
|
||
|
|
Amortization of leasing commissions |
|
975 |
|
|
854 |
|
|
2,848 |
|
|
2,621 |
|
||
|
|
Joint venture and noncontrolling interest adjustment |
|
(5,272) |
|
|
(1,131) |
|
|
(7,491) |
|
|
(1,977) |
|
||
|
|
Preferred dividends - Series C |
|
1,546 |
|
|
1,702 |
|
|
4,840 |
|
|
5,107 |
|
||
|
|
Gains on sales of properties |
|
(182) |
|
|
(2,025) |
|
|
(5,251) |
|
|
(2,523) |
|
||
|
|
Interest and amortization on 6.00% Convertible Notes |
|
2,327 |
|
|
2,325 |
|
|
6,980 |
|
|
6,283 |
|
||
|
Reported Company FFO |
$ |
4,268 |
|
$ |
42,795 |
|
$ |
11,183 |
|
$ |
71,390 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic: |
|
|
|
|
|
|
|
|
|||||||
|
Weighted-average common shares outstanding - basic |
|
157,205,530 |
|
|
133,713,505 |
|
|
151,676,401 |
|
|
129,487,281 |
|
|||
|
6.00% Convertible Notes |
|
16,230,905 |
|
|
16,230,905 |
|
|
16,230,905 |
|
|
14,698,029 |
|
|||
|
Non-vested share-based payment awards |
|
112,473 |
|
|
67,785 |
|
|
118,572 |
|
|
57,080 |
|
|||
|
Operating Partnership Units |
|
4,618,948 |
|
|
5,037,207 |
|
|
4,779,896 |
|
|
5,267,260 |
|
|||
|
Preferred Shares - Series C |
|
5,044,564 |
|
|
5,099,507 |
|
|
5,066,264 |
|
|
5,099,507 |
|
|||
|
Weighted-average common shares outstanding |
|
183,212,420 |
|
|
160,148,909 |
|
|
177,872,038 |
|
|
154,609,157 |
|
|||
|
|
Reported Company FFO per common share - Basic |
$ |
0.02 |
|
$ |
0.27 |
|
$ |
0.06 |
|
$ |
0.46 |
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Diluted: |
|
|
|
|
|
|
|
|
|||||||
|
Weighted-average common shares outstanding - basic |
|
157,205,530 |
|
|
133,713,505 |
|
|
151,676,401 |
|
|
129,487,281 |
|
|||
|
6.00% Convertible Notes |
|
16,230,905 |
|
|
16,230,905 |
|
|
16,230,905 |
|
|
14,698,029 |
|
|||
|
Non-vested share-based payment awards |
|
112,473 |
|
|
67,785 |
|
|
118,572 |
|
|
57,080 |
|
|||
|
Operating Partnership Units |
|
4,618,948 |
|
|
5,037,207 |
|
|
4,779,896 |
|
|
5,267,260 |
|
|||
|
Preferred Shares - Series C |
|
5,044,564 |
|
|
5,099,507 |
|
|
5,066,264 |
|
|
5,099,507 |
|
|||
|
Options - Incremental shares |
|
116,970 |
|
|
- |
|
|
269,396 |
|
|
- |
|
|||
|
Weighted-average common shares outstanding |
|
183,329,390 |
|
|
160,148,909 |
|
|
178,141,434 |
|
|
154,609,157 |
|
|||
|
|
Reported Company FFO per common share - Diluted |
$ |
0.02 |
|
$ |
0.27 |
|
$ |
0.06 |
|
$ |
0.46 |
|
||
|
|
|||||||||||||||
|
|
||||||||||||||
|
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES |
||||||||||||||
|
EARNINGS PER SHARE |
||||||||||||||
|
(Unaudited and in thousands, except share and per share data) |
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|||||||||
|
|
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
|||||
|
EARNINGS PER SHARE: |
|
|
|
|
|
|
|
|
||||||
|
Basic and Diluted: |
|
|
|
|
|
|
|
|
||||||
|
Loss from continuing operations attributable to common shareholders |
$ |
(35,709) |
|
$ |
(1,430) |
|
$ |
(83,569) |
|
$ |
(29,477) |
|
||
|
Income (loss) from discontinued operations attributable to common shareholders |
|
(1,339) |
|
|
1,488 |
|
|
(27,656) |
|
|
(33,892) |
|
||
|
Net income (loss) attributable to common shareholders |
$ |
(37,048) |
|
$ |
58 |
|
$ |
(111,225) |
|
$ |
(63,369) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Weighted-average number of common shares outstanding |
|
157,205,530 |
|
|
133,713,505 |
|
|
151,676,401 |
|
|
129,487,281 |
|
||
|
Income (loss) per common share: |
|
|
|
|
|
|
|
|
||||||
|
Loss from continuing operations |
$ |
(0.23) |
|
$ |
(0.01) |
|
$ |
(0.55) |
|
$ |
(0.23) |
|
||
|
Income (loss) from discontinued operations |
|
(0.01) |
|
|
0.01 |
|
|
(0.18) |
|
|
(0.26) |
|
||
|
Net income (loss) attributable to common shareholders |
$ |
(0.24) |
|
$ |
0.00 |
|
$ |
(0.73) |
|
$ |
(0.49) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
||||||||||||||
(1) Lexingtonbelieves that Funds from Operations ("FFO") is a widely recognized and appropriate measure of the performance of an equity REIT. Lexingtonpresents FFO because it considers FFO an important supplemental measure of Lexington's operating performance. Lexingtonbelieves 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 generally accepted accounting principles ("GAAP") historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. As a result, FFO provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, interest costs and other matters without the inclusion of depreciation and amortization, providing perspective that may not necessarily be apparent from net income.
FFO is determined in accordance with standards established by the National Association of Real Estate Investment Trusts, Inc. ("NAREIT"). FFO is defined by NAREIT as "net income (or loss) computed in accordance with GAAP, excluding gains (or losses) from sales of property, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures." FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs. FFO should not be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flow as a measure of liquidity.
Lexingtonincludes in its calculation of FFO, which Lexingtonrefers to as the "Company's funds from operations" or "Company FFO," Lexington's operating partnership units, Lexington's Series C Cumulative Convertible Preferred Shares, and Lexington's 6.00% Convertible Notes because these securities are convertible, at the holder's option, into Lexington's common shares. Management believes this is appropriate and relevant to securities analysts, investors and other interested parties because Lexingtonpresents Company FFO on a company-wide basis as if all securities that are convertible, at the holder's option, into Lexington's common shares, are converted. Since others do not calculate FFO in a similar fashion, Company FFO may not be comparable to similarly titled measures as reported by others.
SOURCE Lexington Realty Trust