Lexington Realty Trust Reports Third Quarter 2016 Results


NEW YORK, Nov. 03, 2016 (GLOBE NEWSWIRE) -- 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, 2016.

Third Quarter 2016 Highlights

  • Generated Net Loss attributable to common shareholders of $26.7 million, or $0.11 per diluted common share.
  • Generated Adjusted Company Funds From Operations available to all equityholders and unitholders - diluted (“Adjusted Company FFO”) of $67.5 million, or $0.28 per diluted common share.
  • Disposed of 10 properties, including the three remaining land investments in New York City, for $409.1 million.
  • Acquired an industrial property for $43.1 million.
  • Invested $27.6 million in on-going build-to-suit projects and completed a build-to-suit property with a total cost of $80.0 million.
  • Executed 1.0 million square feet of new leases and lease extensions with overall portfolio 95.3% leased at quarter end.
  • Obtained $197.2 million 20-year non-recourse financing, which bears interest at a 4.04% fixed rate and is secured by the build-to-suit project in Lake Jackson, Texas.
  • Converted the remaining $11.9 million original principal amount of 6.00% Convertible Guaranteed Notes for 1.9 million common shares.
  • Retired $271.9 million of secured debt and all $123.0 million borrowings outstanding on the $400.0 million revolving credit facility.
  • Increased the quarterly common share/unit dividend/distribution to $0.175 per common share/unit from $0.17 per common share/unit.

Subsequent Events

  • Disposed of two properties for aggregate gross proceeds of $40.3 million.

Adjusted Company FFO is a non-GAAP financial measure. It and certain other non-GAAP financial measures are defined and reconciled later in this press release.

T. Wilson Eglin, Chief Executive Officer and President of Lexington Realty Trust, commented, “We substantially completed our $600-$700 million sales program during the quarter and subsequently sold two properties, bringing our total consolidated sales for the year to $616.2 million at average cash and GAAP cap rates of 5.1% and 10.6%, respectively. The $338 million sale of our New York City land investments, which were purchased in late 2013 for $302 million, turned out to be a great success for our investors. These properties generated strong cash flow and capital appreciation and the sale allowed us to reduce leverage considerably while providing cash to retire debt and fund investments.”

“Furthermore, as a result of our accomplishments this year, we increased our annualized dividend from $0.68 to $0.70 per common share, we substantially reduced leverage to 5.3x net debt to Adjusted EBITDA compared with 6.2x at June 30, 2016, our cash position is strong, and our credit line is fully available. Given the overall execution of our business plan and better visibility on activity for the remainder of the year, we are increasing our 2016 Adjusted Company FFO guidance to a new range of $1.09-$1.11 from $1.07-$1.10.”

FINANCIAL RESULTS

Revenues

For the quarter ended September 30, 2016, total gross revenues were $106.3 million, a 0.9% increase compared with total gross revenues of $105.4 million for the quarter ended September 30, 2015. The increase was primarily attributable to revenue generated from property acquisitions and new leases signed, partially offset by 2015 and 2016 property sales and lease expirations.

Net Loss Attributable to Common Shareholders

For the quarter ended September 30, 2016, net loss attributable to common shareholders was $26.7 million, or $0.11 per diluted share, compared with net loss attributable to common shareholders for the quarter ended September 30, 2015 of $7.6 million, or $0.03 per diluted share. The Company recognized impairment charges of $72.9 million for the quarter ended September 30, 2016, primarily due to the write-off of the deferred rent receivable relating to the sale of the three remaining New York, New York land investments. The Company, which purchased these three land investments in 2013 for $302.0 million, sold them in the third quarter of 2016 for an aggregate gross sales price of $338.2 million.

Adjusted Company FFO

For the quarter ended September 30, 2016, Lexington generated Adjusted Company FFO of $67.5 million, or $0.28 per diluted share, compared to Adjusted Company FFO for the quarter ended September 30, 2015 of $66.9 million, or $0.27 per diluted share.

Dividends/Distributions

Lexington declared a regular quarterly common share/unit dividend/distribution for the quarter ended September 30, 2016 of $0.175 per common share/unit, which represented an increase of approximately 3% over the prior regular quarterly common share/unit dividend/distribution. This equates to an increase of $0.02 per common share/unit to an annual dividend/distribution of $0.70 per common share/unit. The common share/unit dividend/distribution was paid on October 17, 2016 to common shareholders/unitholders of record as of September 30, 2016. Lexington also declared a dividend of $0.8125 per share on its Series C Cumulative Convertible Preferred Stock (“Series C Preferred Shares”), which is payable on February 15, 2017 to Series C Preferred Shareholders of record as of January 31, 2017.

OPERATING ACTIVITIES

During the quarter, Lexington acquired/completed the following properties:

ACQUISITIONS
Tenant Location Property
Type
 Initial
Basis
($000)
 Initial
Estimated
Annualized
GAAP
Rent ($000)
 Initial
Estimated
Annualized
Cash

Rent ($000)
 Initial
Estimated
GAAP
Yield
 Initial
Estimated
Cash

Yield
 Approximate
Lease
Term (Yrs)
Consolidated:                
Pacific Foods of Oregon, Inc. Wilsonville, OR Industrial $43,100  $3,120  $2,567   7.2%  6.0% 16
Nonconsolidated:                
British Schools of America, LLC(1) Houston, TX Private School $79,964  $6,248  $6,248   7.8%  7.8% 20
 
(1) Lexington had a 25% equity interest as of September 30, 2016. Lexington is providing construction financing up to $56.7 million to the joint venture, of which $43.1 million had been funded as of September 30, 2016. The related lease provides for annual CPI increases.

During the quarter, Lexington funded $27.6 million of the projected costs of the following projects:

ON-GOING BUILD-TO-SUIT PROJECTS    
Location Sq. Ft. Property
Type
 Lease
Term

(Years)
 Maximum
Commitment/Estimated
Completion Cost

($000)
 GAAP
Investment
Balance as of

9/30/2016 ($000)
 Estimated
Acquisition/
Completion
Date
 Estimated
Initial
GAAP Yield
 Estimated
Initial Cash
Yield
Lake Jackson, TX 664,000  Office 20 $166,164  $101,203  4Q 16/1Q 17  8.9%  7.3%
Charlotte, NC 201,000  Office 15 62,445  32,613  1Q 17  9.5%  8.3%
Opelika, AL 165,000  Industrial 25 37,000  3,760  2Q 17  9.0%  7.1%
  1,030,000      $265,609  $137,576       

During the quarter, Lexington sold the following properties:

PROPERTY DISPOSITIONS
Primary Tenant Location Property Type Gross
Disposition

Price
($000)
 Annualized Net
Income(1)(2)

($000)
 Annualized
NOI(1)
($000)
 Month of
Disposition
Multi-Tenant Foxboro, MA Office $4,100  $(268) $(267) July
Vacant Franklin, OH Retail 338  (76) (65) July
Vacant Bremerton, WA Office 6,100  (428) 1,198  August
American Golf Corporation Oklahoma City, OK Specialty 1,995  179  467  September
Vacant(3) Bridgewater, NJ Office 14,118  (2,203) (416) September
Addenbrooke Classical Academy Lakewood, CO Office 11,500  (227) 314  September
Siemens Corporation Milford, OH Office 32,750  2,130  2,466  September
SM Ascott LLC,
Tribeca Ascott LLC
& AL-Stone Ground Tenant LLC
 New York, NY Land 338,200  34,773  15,484  September
      $409,101  $33,880  $19,181   
                   
(1) Quarterly period prior to sale annualized.
(2) Excludes impairment charges recognized.
(3) Conveyed to lender in a foreclosure sale. Lender has made a claim under a related non-recourse carveout guaranty. See periodic filings with the Securities and Exchange Commission for more information.

LEASING

At September 30, 2016, Lexington's overall portfolio was 95.3% leased compared with 96.2% leased at June 30, 2016, excluding properties subject to secured mortgage loans currently in default. The decrease relates primarily to a reduction in occupancy at the Temperance, Michigan property.

During the third quarter of 2016, Lexington executed the following new and extended leases:

  LEASE EXTENSIONS    
            
  Location Primary Tenant(1)Prior
Term
 Lease
Expiration Date
 Sq. Ft.
  Office/Multi-Tenant        
1-3 HonoluluHI N/A 2016 2017 5,323 
3 Total office lease extensions      5,323 
            
  Industrial        
1 HebronOH Owens Corning Insulating Systems, LLC 05/2017 12/2019 250,410 
2 HebronOH Owens Corning Insulating Systems, LLC 05/2017 12/2019 400,522 
2 Total industrial lease extensions       650,932 
            
5 Total lease extensions       656,255 
            


  NEW LEASES         
            
  Location     Lease
Expiration Date
 Sq. Ft.
  Office/Multi-Tenant        
1 IndianapolisIN N/A   02/2018 3,764 
2-4 HonoluluHI N/A   2016-2017 4,679 
1 Total office lease extensions       8,443 
            
  Industrial         
1 TemperanceMI Hollingsworth Logistics Group LLC   11/2021 290,000 
1 Total new industrial leases       290,000 
5 Total extended leases        298,443 
10 TOTAL NEW AND EXTENDED LEASES       954,698 
            
(1) Leases greater than 10,000 square feet.

BALANCE SHEET/CAPITAL MARKETS

During the third quarter of 2016, Lexington satisfied $271.9 million of secured debt with a weighted-average interest rate of 4.9%.

In July 2016, the remaining $11.9 million original principal amount of Lexington's 6.00% Convertible Guaranteed Notes due 2030 were converted for 1,892,269 common shares.

In July 2016, Lexington obtained a $197.2 million 20-year non-recourse financing on its build-to-suit project in Lake Jackson, Texas. The loan bears interest at a fixed rate of 4.04% and matures in October 2036.

2016 EARNINGS GUIDANCE

Lexington now estimates that its net income attributable to common shareholders per diluted common share for the year ended December 31, 2016 will be within an expected range of $0.40 to $0.44. Lexington is increasing its Adjusted Company FFO guidance for the year ended December 31, 2016 to an expected range of $1.09 to $1.11 per diluted common share from a range of $1.07 to $1.10 per diluted common share. This guidance is forward looking, excludes the impact of certain items and is based on current expectations.

THIRD QUARTER 2016 CONFERENCE CALL

Lexington will host a conference call today, Thursday, November 3, 2016, at 8:30 a.m. Eastern Time, to discuss its results for the quarter ended September 30, 2016. Interested parties may participate in this conference call by dialing 1-844-825-9783 (U.S.), 1-412-317-5163 (International) or 1-855-669-9657 (Canada). A replay of the call will be available through February 3, 2017, at 1-877-344-7529 (U.S.), 1-412-317-0088 (International) or 1-855-669-9658 (Canada), pin code for all replay numbers is 10094638. A live webcast of the conference call will be available at www.lxp.com within the Investors section.

ABOUT LEXINGTON REALTY TRUST

Lexington Realty Trust (NYSE:LXP) is a publicly traded real estate investment trust (REIT) that owns a diversified portfolio of real estate assets consisting primarily of equity and debt investments in single-tenant net-leased commercial properties across the United States. Lexington seeks to expand its portfolio through build-to-suit transactions, sale-leaseback transactions and other transactions, including acquisitions. For more information, including Lexington's Quarterly Earnings and Supplemental Operating and Financial Data information package, or to follow Lexington on social media, visit www.lxp.com.

This release contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under Lexington's control which may cause actual results, performance or achievements of Lexington to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management's Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in Lexington's periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the authorization by Lexington's Board of Trustees of future dividend declarations, (2) Lexington's ability to achieve its estimates of net income attributable to common shareholders and Adjusted Company FFO for the year ending December 31, 2016, (3) the successful consummation of any lease, acquisition, build-to-suit, disposition, financing or other transaction, (4) the failure to continue to qualify as a real estate investment trust, (5) changes in general business and economic conditions, including the impact of any legislation, (6) competition, (7) increases in real estate construction costs, (8) changes in interest rates, (9) changes in accessibility of debt and equity capital markets, and (10) future impairment charges. Copies of the periodic reports Lexington files with the Securities and Exchange Commission are available on Lexington's web site at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington's future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects”, “may,” “plans,” “predicts,” “will,” “will likely result,” “is optimistic,” “goal,” “objective” or similar expressions. Except as required by law, Lexington undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington's expectations will be realized.

References to Lexington refer to Lexington Realty Trust and its consolidated subsidiaries. All interests in properties and loans are held through special purpose entities, which are separate and distinct legal entities, some of which are consolidated for financial statement purposes and/or disregarded for income tax purposes. The assets and credit of each special purpose entity with a property subject to a mortgage loan (a “property owner subsidiary”) are not available to creditors to satisfy the debt and other obligations of any other person, including any other special purpose entity or affiliate. Consolidated entities that are not property owner subsidiaries do not directly own any of the assets of a property owner subsidiary (or the general partner, member of managing member of such property owner subsidiary, but merely hold partnership, membership or beneficial interests therein which interests are subordinate to the claims of the property owner subsidiary's general partner's, member's or managing member's creditors).

Non-GAAP Financial Measures - Definitions

Lexington has used non-GAAP financial measures as defined by the Securities and Exchange Commission Regulation G in this Quarterly Earnings Release and in other public disclosures.

Lexington believes that the measures defined below are helpful to investors in measuring our performance or that of an individual investment. Since these measures exclude certain items which are included in their respective most comparable measures under generally accepted accounting principles (“GAAP”), reliance on the measures has limitations; management compensates for these limitations by using the measures simply as supplemental measures that are weighed in balance with other GAAP measures. These measures are not necessarily indications of our cash flow available to fund cash needs. Additionally, they should not be used as an alternative to the respective most comparable GAAP measures when evaluating Lexington's financial performance or cash flow from operating, investing or financing activities or liquidity.

Cash Rent: Cash Rent is calculated by making adjustments to GAAP rent to remove the impact of GAAP required adjustments to rental income such as adjustments for straight-line rents relating to free rent periods and contractual rent increases. Cash Rent excludes lease termination income. Lexington believes Cash Rent provides a meaningful indication of an investment's ability to fund cash needs.

Company Funds Available for Distribution (“FAD”): FAD is calculated by making adjustments to Adjusted Company FFO (see below) for (1) straight-line adjustments, (2) lease incentive amortization, (3) amortization of above/below market leases, (4) lease termination payments, net, (5) non-cash interest, net, (6) non-cash charges, net, (7) cash paid for tenant improvements, and (8) cash paid for lease costs. Although FAD may not be comparable to that of other real estate investment trusts (“REITs”), Lexington believes it provides a meaningful indication of its ability to fund cash needs. FAD is a non-GAAP financial measure and should not be viewed as an alternative measurement of operating performance to net income, as an alternative to net cash flows from operating activities or as a measure of liquidity.

Funds from Operations (“FFO”) and Adjusted Company FFO: Lexington believes that Funds from Operations, or FFO, which is a non-GAAP measure, is a widely recognized and appropriate measure of the performance of an equity REIT. Lexington believes FFO is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. As a result, FFO provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, interest costs and other matters without the inclusion of depreciation and amortization, providing perspective that may not necessarily be apparent from net income.

The National Association of Real Estate Investment Trusts, or NAREIT, defines FFO as “net income (or loss) computed in accordance with GAAP, excluding gains (or losses) from sales of property, plus real estate depreciation and amortization and after adjustments for non-consolidated partnerships and joint ventures.” NAREIT clarified its computation of FFO to exclude impairment charges on depreciable real estate owned directly or indirectly. FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs.

Lexington presents FFO available to common shareholders and unitholders - basic and also presents FFO available to all equityholders and unitholders - diluted on a company-wide basis as if all securities that are convertible, at the holder's option, into Lexington’s common shares, are converted at the beginning of the period. Lexington also presents Adjusted Company FFO available to all equityholders and unitholders - diluted which adjusts FFO available to all equityholders  and unitholders - diluted for certain items which we believe are not indicative of the operating results of Lexington's real estate portfolio. Lexington believes this is an appropriate presentation as it is frequently requested by security analysts, investors and other interested parties. Since others do not calculate these measures in a similar fashion, these measures may not be comparable to similarly titled measures as reported by others. These measures should not be considered as an alternative to net income as an indicator of Lexington’s operating performance or as an alternative to cash flow as a measure of liquidity.

GAAP and Cash Yield or Capitalization Rate: GAAP and cash yields or capitalization rates are measures of operating performance used to evaluate the individual performance of an investment. These measures are not presented or intended to be viewed as a liquidity or performance measure that present a numerical measure of Lexington's historical or future financial performance, financial position or cash flows. The yield or capitalization rate is calculated by dividing the annualized NOI (as defined below, except GAAP rent adjustments are added back to rental income to calculate GAAP yield or capitalization rate) the investment is expected to generate (or has generated) divided by the acquisition/completion cost (or sale) price.

Net Operating Income (“NOI”): NOI is a measure of operating performance used to evaluate the individual performance of an investment. This measure is not presented or intended to be viewed as a liquidity or performance measure that presents a numerical measure of Lexington's historical or future financial performance, financial position or cash flows. Lexington defines NOI as operating revenues (rental income (less GAAP rent adjustments and lease termination income), tenant reimbursements and other property income) less property operating expenses. Other REITs may use different methodologies for calculating NOI, and accordingly, Lexington's NOI may not be comparable to other companies. Because NOI excludes general and administrative expenses, interest expense, depreciation and amortization, acquisition-related expenses, other nonproperty income and losses, and gains and losses from property dispositions, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate and the impact to operations from trends in occupancy rates, rental rates, and operating costs, providing a perspective on operations not immediately apparent from net income. Lexington believes that net income is the most directly comparable GAAP measure to NOI.

    
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited and in thousands, except share and per share data)
    
 Three months ended September 30, Nine months ended September 30,
 2016 2015 2016 2015
Gross revenues:       
Rental$98,952  $98,095  $304,158  $300,551 
Tenant reimbursements7,379  7,343  23,366  23,662 
Total gross revenues106,331  105,438  327,524  324,213 
Expense applicable to revenues:       
Depreciation and amortization(40,288) (39,712) (124,687) (121,795)
Property operating(11,472) (13,484) (34,843) (45,600)
General and administrative(7,510) (6,734) (23,032) (22,526)
Non-operating income3,080  2,515  9,500  8,213 
Interest and amortization expense(23,001) (21,931) (68,573) (68,273)
Debt satisfaction gains (charges), net2,538  (398) (818) 13,753 
Impairment charges(72,890) (32,818) (75,904) (34,070)
Gains on sales of properties16,072  1,733  58,413  23,307 
Income (loss) before provision for income taxes, equity in earnings of non-consolidated entities and discontinued operations(27,140) (5,391) 67,580  77,222 
Provision for income taxes(462) (75) (1,099) (464)
Equity in earnings of non-consolidated entities340  266  6,394  938 
Income (loss) from continuing operations(27,262) (5,200) 72,875  77,696 
Discontinued operations:       
Income from discontinued operations      109 
Provision for income taxes      (4)
Gain on sale of property      1,577 
Total discontinued operations      1,682 
Net income (loss)(27,262) (5,200) 72,875  79,378 
Less net (income) loss attributable to noncontrolling interests2,232  (784) 340  (2,525)
Net income (loss) attributable to Lexington Realty Trust shareholders(25,030) (5,984) 73,215  76,853 
Dividends attributable to preferred shares – Series C(1,573) (1,573) (4,718) (4,718)
Allocation to participating securities(50) (72) (187) (264)
Net income (loss) attributable to common shareholders$(26,653) $(7,629) $68,310  $71,871 
Income (loss) per common share – basic:       
Income (loss) from continuing operations$(0.11) $(0.03) $0.29  $0.30 
Income from discontinued operations      0.01 
Net income (loss) attributable to common shareholders$(0.11) $(0.03) $0.29  $0.31 
Weighted-average common shares outstanding – basic234,207,396  234,018,062  233,151,600  233,457,400 
Income (loss) per common share – diluted:       
Income (loss) from continuing operations$(0.11) $(0.03) $0.28  $0.30 
Income from discontinued operations      0.01 
Net income (loss) attributable to common shareholders$(0.11) $(0.03) $0.28  $0.31 
Weighted-average common shares outstanding – diluted234,207,396  234,018,062  237,215,883  233,776,838 
Amounts attributable to common shareholders:       
Income (loss) from continuing operations$(26,653) $(7,629) $68,310  $70,189 
Income from discontinued operations      1,682 
Net income (loss) attributable to common shareholders$(26,653) $(7,629) $68,310  $71,871 


    
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited and in thousands, except share and per share data)
    
 September 30, 2016 December 31, 2015
Assets:   
Real estate, at cost$3,459,784  $3,789,711 
Real estate - intangible assets598,359  692,778 
Investments in real estate under construction137,576  95,402 
 4,195,719  4,577,891 
Less: accumulated depreciation and amortization1,201,043  1,179,969 
Real estate, net2,994,676  3,397,922 
Assets held for sale29,819  24,425 
Cash and cash equivalents117,791  93,249 
Restricted cash42,387  10,637 
Investment in and advances to non-consolidated entities63,963  31,054 
Deferred expenses, net34,697  42,000 
Loans receivable, net95,808  95,871 
Rent receivable – current8,875  7,193 
Rent receivable – deferred22,843  87,547 
Other assets39,092  18,505 
Total assets$3,449,951  $3,808,403 
    
Liabilities and Equity:   
Liabilities:   
Mortgages and notes payable, net$757,718  $872,643 
Revolving credit facility borrowings  177,000 
Term loans payable, net500,839  500,076 
Senior notes payable, net494,153  493,526 
Convertible guaranteed notes payable, net  12,126 
Trust preferred securities, net127,071  126,996 
Dividends payable47,944  45,440 
Liabilities held for sale2,220  8,405 
Accounts payable and other liabilities30,796  41,479 
Accrued interest payable11,632  8,851 
Deferred revenue - including below market leases, net43,904  42,524 
Prepaid rent17,432  16,806 
Total liabilities2,033,709  2,345,872 
    
Commitments and contingencies   
Equity:   
Preferred shares, par value $0.0001 per share; authorized 100,000,000 shares:   
Series C Cumulative Convertible Preferred, liquidation preference $96,770; 1,935,400 shares issued and outstanding94,016  94,016 
Common shares, par value $0.0001 per share; authorized 400,000,000 shares, 237,083,452 and 234,575,225 shares issued and outstanding in 2016 and 2015, respectively24  23 
Additional paid-in-capital2,788,966  2,776,837 
Accumulated distributions in excess of net income(1,481,484) (1,428,908)
Accumulated other comprehensive loss(4,883) (1,939)
Total shareholders’ equity1,396,639  1,440,029 
Noncontrolling interests19,603  22,502 
Total equity1,416,242  1,462,531 
Total liabilities and equity$3,449,951  $3,808,403 


      
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,
   2016 2015 2016 2015
EARNINGS PER SHARE:        
         
Basic:        
Income (loss) from continuing operations attributable to common shareholders $(26,653) $(7,629) $68,310  $70,189 
Income from discontinued operations attributable to common shareholders       1,682 
Net income (loss) attributable to common shareholders $(26,653) $(7,629) $68,310  $71,871 
          
Weighted-average number of common shares outstanding - basic 234,207,396  234,018,062  233,151,600  233,457,400 
         
Income (loss) per common share:        
Income (loss) from continuing operations $(0.11) $(0.03) $0.29  $0.30 
Income from discontinued operations       0.01 
Net income (loss) attributable to common shareholders $(0.11) $(0.03) $0.29  $0.31 
          
Diluted:         
Income (loss) from continuing operations attributable to common shareholders - basic $(26,653) $(7,629) $68,310  $70,189 
Impact of assumed conversions     (1,083)  
Income (loss) from continuing operations attributable to common shareholders (26,653) (7,629) 67,227  70,189 
Income from discontinued operations attributable to common shareholders - basic       1,682 
Impact of assumed conversions        
Income from discontinued operations attributable to common shareholders       1,682 
Net income (loss) attributable to common shareholders $(26,653) $(7,629) $67,227  $71,871 
          
Weighted-average common shares outstanding - basic 234,207,396  234,018,062  233,151,600  233,457,400 
Effect of dilutive securities:        
Share options     246,166  319,438 
Operating Partnership Units     3,818,117   
Weighted-average common shares outstanding - diluted 234,207,396  234,018,062  237,215,883  233,776,838 
          
Income (loss) per common share:        
Income (loss) from continuing operations $(0.11) $(0.03) $0.28  $0.30 
Income from discontinued operations       0.01 
Net income (loss) attributable to common shareholders $(0.11) $(0.03) $0.28  $0.31 


LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
ADJUSTED COMPANY FUNDS FROM OPERATIONS & COMPANY FUNDS AVAILABLE FOR DISTRIBUTION
(Unaudited and in thousands, except share and per share data)
          
   Three Months Ended
September 30,
 Nine Months Ended
September 30,
   2016 2015 2016 2015
FUNDS FROM OPERATIONS:      
Basic and Diluted:        
Net income (loss) attributable to common shareholders $(26,653) $(7,629) $68,310  $71,871 
Adjustments:        
Depreciation and amortization 38,642  38,547  119,523  117,936 
Impairment charges - real estate 72,890  32,818  75,904  34,070 
Noncontrolling interests - OP units (2,478) 452  (1,083) 1,542 
Amortization of leasing commissions 1,646  1,166  5,164  3,859 
Joint venture and noncontrolling interest adjustment 284  577  742  1,335 
Gains on sales of properties, including non-consolidated entities (16,072) (1,733) (63,791) (24,884)
Tax on sales of properties     50   
FFO available to common shareholders and unitholders - basic 68,259  64,198  204,819  205,729 
Preferred dividends 1,573  1,573  4,718  4,718 
Interest and amortization on 6.00% Convertible Guaranteed Notes 47  252  532  795 
Amount allocated to participating securities 50  72  187  264 
FFO available to all equityholders and unitholders - diluted 69,929  66,095  210,256  211,506 
Debt satisfaction (gains) charges, net, including non-consolidated entities (2,538) 398  818  (13,689)
Transaction costs/other 115  405  329  579 
Adjusted Company FFO available to all equityholders and unitholders - diluted 67,506  66,898  211,403  198,396 
         
FUNDS AVAILABLE FOR DISTRIBUTION:        
Adjustments:        
Straight-line adjustments (11,317) (12,899) (35,697) (35,242)
Lease incentives 414  212  1,256  1,157 
Amortization of above/below market leases 572  287  1,527  (157)
Lease termination payments, net (2,190) 2,067  244  666 
Non-cash interest, net (512) (598) (1,526) 520 
Non-cash charges, net 2,296  2,205  6,906  6,608 
Tenant improvements (1,173) (10,562) (1,292) (13,184)
Lease costs (1,458) (1,066) (6,165) (4,242)
Company Funds Available for Distribution $54,138  $46,544  $176,656  $154,522 
         
Per Common Share and Unit Amounts        
Basic:        
FFO $0.29  $0.27  $0.86  $0.87 
          
Diluted:        
FFO $0.29  $0.27  $0.86  $0.87 
Adjusted Company FFO $0.28  $0.27  $0.87  $0.81 
          
Basic:        
Weighted-average common shares outstanding - basic EPS 234,207,396  234,018,062  233,151,600  233,457,400 
Operating partnership units(1) 3,815,386  3,852,974  3,818,117  3,852,974 
Weighted-average common shares outstanding - basic FFO 238,022,782  237,871,036  236,969,717  237,310,374 
          
Diluted:        
Weighted-average common shares outstanding - diluted EPS 234,207,396  234,018,062  237,215,883  233,776,838 
Unvested share-based payment awards 570,260    478,329  5,130 
6.00% Convertible Guaranteed Notes 508,912  1,931,950  1,439,456  2,086,706 
Operating partnership units(1) 3,815,386  3,852,974    3,852,974 
Share Options 238,395  200,993     
Preferred shares - Series C 4,710,570  4,710,570  4,710,570  4,710,570 
Weighted-average common shares outstanding - diluted FFO 244,050,919  244,714,549  243,844,238  244,432,218 
 
(1) Includes OP units other than OP units held by Lexington.


LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
RECONCILIATION OF NON-GAAP MEASURES
    
2016 EARNINGS GUIDANCE   
 Twelve Months Ended
December 31, 2016
 Range
Estimated:   
Net income attributable to common shareholders per diluted common share(1)$0.40  $0.44 
Depreciation and amortization0.68  0.68 
Impact of capital transactions0.01  (0.01)
Estimated Adjusted Company FFO per diluted common share$1.09  $1.11 
 
(1) Assumes all convertible securities are dilutive.



            

Contact Data