Lexington Realty Trust Reports Second Quarter 2016 Results


NEW YORK, Aug. 09, 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 second quarter ended June 30, 2016.

Second Quarter 2016 Highlights

  • Generated Net Income attributable to common shareholders of $46.8 million, or $0.20 per diluted common share.

  • Generated Adjusted Company Funds From Operations available to all equityholders and unitholders - diluted (“Adjusted Company FFO”) of $71.8 million, or $0.29 per diluted common share.

  • Disposed of six properties, including a land investment in New York City, for aggregate gross disposition proceeds of $107.2 million.

  • Completed an industrial build-to-suit property with a cost of $61.3 million.

  • Invested $39.5 million in on-going build-to-suit projects, including a recent commitment for a $37.0 million industrial build-to-suit project in Opelika, Alabama.

  • Completed 1.4 million square feet of new leases and lease extensions with overall portfolio 96.2% leased at quarter end.

  • Retired $80.0 million of secured debt and $24.5 million of unsecured borrowings.

Subsequent Events

  • 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.

  • Disposed of two properties for aggregate gross proceeds of $4.4 million.

  • Converted the remaining $11.9 million original principal amount of 6.00% Convertible Guaranteed Notes for 1.9 million common shares.

Adjusted Company FFO is a non-GAAP financial measure and in the first quarter 2016 earnings release was referred to as Company FFO. It and certain other non-GAAP financial measures are defined and reconciled later in this press release.

T. Wilson Eglin, President and Chief Executive Officer of Lexington, commented “Our second quarter activity was strong, particularly in sales and leasing, with Adjusted Company FFO of $0.29 per share, representing a 7% increase year-over-year. Strong progress has been made on our sales program and to date, consolidated property dispositions total $171 million at a 5.9% weighted-average cap rate.”

“As we enter the second half of the year, we believe we are on target to complete our sales program of $600-$700 million at a better than expected cap rate range of 5.5%-6.25%, and by year end, reduce our net debt to adjusted EBITDA ratio while maintaining ample cash on the balance sheet. We expect that all of these factors should position us to further grow our portfolio and continue to improve the quality of our holdings and cash flow.”

FINANCIAL RESULTS

Revenues

For the quarter ended June 30, 2016, total gross revenues were $109.6 million, a 0.7% decrease compared with total gross revenues of $110.3 million for the quarter ended June 30, 2015. The decrease is primarily attributable to 2015 and 2016 property sales and lease expirations, substantially offset by revenue generated from property acquisitions and new leases signed.

Net Income Attributable to Common Shareholders

For the quarter ended June 30, 2016, net income attributable to common shareholders was $46.8 million, or $0.20 per diluted share, compared with net income attributable to common shareholders for the quarter ended June 30, 2015 of $47.7 million, or $0.20 per diluted share.

Adjusted Company FFO

For the quarter ended June 30, 2016, Lexington generated Adjusted Company FFO of $71.8 million, or $0.29 per diluted share, compared to Adjusted Company FFO for the quarter ended June 30, 2015 of $67.0 million, or $0.27 per diluted share.

Dividends/Distributions

Lexington declared a regular quarterly common share/unit dividend/distribution for the quarter ended June 30, 2016 of $0.17 per common share/unit, which was paid on July 15, 2016 to common shareholders/unitholders of record as of June 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 November 15, 2016 to Series C Preferred Shareholders of record as of October 31, 2016.

OPERATING ACTIVITIES

During the quarter, Lexington acquired the following build-to-suit property:

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

 Approximate
Lease
Term (Yrs)
One World Technologies, Inc.
(Techtronic Industries Co. Ltd.)
 Anderson, SC Industrial $61,347  $4,446  $3,660   7.2% 6.0% 20
                          

During the quarter, Lexington funded $39.5 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
6/30/2016
($000)
 Estimated
Acquisition/
Completion
Date
 Estimated
GAAP Yield
 Estimated
Initial Cash
Yield
Lake Jackson, TX 664,000  Office 20 $166,164  $83,887  4Q 16  8.9%  7.3%
Charlotte, NC 201,000  Office 15 62,445  24,166  1Q 17  9.5%  8.3%
Opelika, AL 165,000  Industrial 25 37,000  710  2Q 17  9.0%  7.1%
Houston, TX(1) 274,000  Retail/Specialty 20 86,491  63,848  3Q 16  7.5%  7.5%
  1,304,000      $352,100  $172,611       
                      
(1) Lexington had a 25% interest as of June 30, 2016. Lexington is providing construction financing up to $56.7 million to the joint venture of which $33.9 million had been funded as of June 30, 2016. The related lease provides for annual CPI increases.
 

During the quarter, Lexington sold the following properties:

PROPERTY DISPOSITIONS (4)
Primary Tenant Location Property
Type
 Gross Sale
Price
($000)
 Annualized
Net Income(1)
($000)
 Annualized
NOI(1)
($000)
 Month of
Disposition
ZE-45 Ground Tenant LLC New York, NY Land $37,500  $3,194  $1,525  April
Apria Healthcare, Inc. Lake Forest, CA Office 19,000  (2)775  1,366  May
Federal Express Corporation Collierville, TN Industrial 7,740  294  817  June
Atrius Health, Inc. Boston, MA Office 33,250  370  1,700  June
The McGraw-Hill Companies, Inc. Dubuque, IA Industrial 8,575  (3)326  1,260  June
Vacant Franklin, NC Industrial 1,100  (158) (113) June
      $107,165  $4,801  $6,555   
                   
(1) Quarterly period prior to sale annualized.
(2) A future rent credit of $1.7 million was credited to the buyer at closing.
(3) Excludes a $1.0 million lease termination payment from the tenant.
(4) In addition, Lexington sold certain land parcels for $1.0 million, which land parcels generated annualized net income and annualized NOI of $45 thousand.
 

LEASING

As of June 30, 2016, Lexington's overall portfolio was 96.2% leased, excluding properties subject to secured mortgage loans currently in default.

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

  LEASE EXTENSIONS
            
       Prior
 Lease   
  Location  Primary Tenant(1) TermExpiration DateSq. Ft. 
  Office/Multi-Tenant        
1-8 HonoluluHI N/A 2016 2018 13,863 
9 TampaFL Time Customer Service, Inc. / Time, Inc. 06/2017 06/2026 132,981 
9 Total office lease extensions        146,844 
            
  Industrial/Multi-Tenant        
1 PlymouthMI Tower Automotive Operations USA I, LLC 10/2017 10/2024 290,133 
2 RantoulIL Bell Sports, Inc. 10/2033 10/2034 813,126 
3 AntiochTN Cimetra, LLC 07/2016 08/2021 67,200 
3 Total industrial lease extensions       1,170,459 
            
12 Total lease extensions       1,317,303 
            
 NEW LEASES         
           
  Location      Lease
Expiration Date
 Sq. Ft. 
 Industrial         
1 ArlingtonTX Arrow Electronics, Inc.   02/2027 74,739 
1 Total new industrial leases       74,739 
           
13TOTAL NEW AND EXTENDED LEASES       1,392,042 
           
(1) Leases greater than 10,000 square feet.
 

BALANCE SHEET/CAPITAL MARKETS

During the second quarter of 2016, Lexington satisfied $80.0 million of secured debt with a weighted-average interest rate of 4.9%.

In April 2016, $0.5 million original principal amount of Lexington's 6.00% Convertible Guaranteed Notes due 2030 were satisfied for cash of $0.7 million, which reduced the aggregate outstanding balance of this note issuance to $11.9 million. Subsequent to June 30, 2016, the remaining $11.9 million outstanding was converted for 1,892,269 common shares.

Subsequent to June 30, 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 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 $0.52 to $0.61. Lexington is increasing its Adjusted Company FFO guidance for the year ended December 31, 2016 to an expected range of $1.07 to $1.10 per diluted common share from a range of $1.03 to $1.08 per diluted common share. This guidance is forward looking, excludes the impact of certain items and is based on current expectations.

SECOND QUARTER 2016 CONFERENCE CALL

Lexington will host a conference call today, Tuesday, August 9, 2016, at 8:30 a.m. Eastern Time, to discuss its results for the quarter ended June 30, 2016. Interested parties may participate in this conference call by dialing 888-317-6016 (U.S.), 412-317-6016 (International) or 855-669-9657 (Canada). A replay of the call will be available through November 9, 2016, at 877-344-7529 (U.S.), 412-317-0088 (International) or 855-669-9658 (Canada), pin code for all replay numbers is 10090297. 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 and land 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: GAAP and cash yields 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 is calculated by dividing the annualized NOI (as defined below, except GAAP rent adjustments are added back to rental income to calculate GAAP yield) 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 June 30, Six months ended June 30,
 2016 2015 2016 2015
Gross revenues:       
Rental$101,647  $102,440  $205,206  $202,456 
Tenant reimbursements7,930  7,893  15,987  16,319 
Total gross revenues109,577  110,333  221,193  218,775 
Expense applicable to revenues:       
Depreciation and amortization(41,272) (41,808) (84,399) (82,083)
Property operating(11,293) (15,534) (23,371) (32,116)
General and administrative(7,747) (7,971) (15,522) (15,792)
Non-operating income3,553  3,084  6,420  5,698 
Interest and amortization expense(22,679) (23,339) (45,572) (46,342)
Debt satisfaction gains (charges), net(3,194) 3,776  (3,356) 14,151 
Impairment charges(3,014) (113) (3,014) (1,252)
Gains on sales of properties25,326  21,426  42,341  21,574 
Income before benefit (provision) for income taxes, equity in earnings of non-consolidated entities and discontinued operations49,257  49,854  94,720  82,613 
Benefit (provision) for income taxes(224) 52  (637) (389)
Equity in earnings of non-consolidated entities312  306  6,054  672 
Income from continuing operations49,345  50,212  100,137  82,896 
Discontinued operations:       
Income (loss) from discontinued operations  (1)   109 
Provision for income taxes  (4)   (4)
Gain on sale of property      1,577 
Total discontinued operations  (5)   1,682 
Net income49,345  50,207  100,137  84,578 
Less net income attributable to noncontrolling interests(869) (875) (1,892) (1,741)
Net income attributable to Lexington Realty Trust shareholders48,476  49,332  98,245  82,837 
Dividends attributable to preferred shares – Series C(1,573) (1,573) (3,145) (3,145)
Allocation to participating securities(73) (105) (163) (192)
Net income attributable to common shareholders$46,830  $47,654  $94,937  $79,500 
Income per common share – basic:       
Income from continuing operations$0.20  $0.20  $0.41  $0.33 
Income (loss) from discontinued operations      0.01 
Net income attributable to common shareholders$0.20  $0.20  $0.41  $0.34 
Weighted-average common shares outstanding – basic232,592,998  233,812,062  232,617,901  233,172,422 
Income per common share – diluted:       
Income from continuing operations$0.20  $0.20  $0.41  $0.33 
Income (loss) from discontinued operations      0.01 
Net income attributable to common shareholders$0.20  $0.20  $0.41  $0.34 
Weighted-average common shares outstanding – diluted239,046,004  239,903,370  238,970,754  239,559,842 
Amounts attributable to common shareholders:       
Income from continuing operations$46,830  $47,659  $94,937  $77,818 
Income (loss) from discontinued operations  (5)   1,682 
Net income attributable to common shareholders$46,830  $47,654  $94,937  $79,500 
                


LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited and in thousands, except share and per share data)
    
 June 30, 2016 December 31, 2015
Assets:   
Real estate, at cost$3,721,461  $3,789,711 
Real estate - intangible assets688,749  692,778 
Investments in real estate under construction108,763  95,402 
 4,518,973  4,577,891 
Less: accumulated depreciation and amortization1,207,434  1,179,969 
Real estate, net3,311,539  3,397,922 
Assets held for sale21,045  24,425 
Cash and cash equivalents59,776  93,249 
Restricted cash12,767  10,637 
Investment in and advances to non-consolidated entities55,245  31,054 
Deferred expenses, net39,656  42,000 
Loans receivable, net95,829  95,871 
Rent receivable – current9,146  7,193 
Rent receivable – deferred102,195  87,547 
Other assets17,535  18,505 
Total assets$3,724,733  $3,808,403 
    
Liabilities and Equity:   
Liabilities:   
Mortgages and notes payable, net$838,385  $872,643 
Revolving credit facility borrowings123,000  177,000 
Term loans payable, net500,584  500,076 
Senior notes payable, net493,944  493,526 
Convertible guaranteed notes payable, net11,763  12,126 
Trust preferred securities, net127,046  126,996 
Dividends payable46,052  45,440 
Liabilities held for sale515  8,405 
Accounts payable and other liabilities43,054  41,479 
Accrued interest payable9,857  8,851 
Deferred revenue - including below market leases, net43,021  42,524 
Prepaid rent16,395  16,806 
Total liabilities2,253,616  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, 235,075,048 and 234,575,225 shares issued and outstanding in 2016 and 2015, respectively24  23 
Additional paid-in-capital2,775,468  2,776,837 
Accumulated distributions in excess of net income(1,413,504) (1,428,908)
Accumulated other comprehensive loss(7,520) (1,939)
Total shareholders’ equity1,448,484  1,440,029 
Noncontrolling interests22,633  22,502 
Total equity1,471,117  1,462,531 
Total liabilities and equity$3,724,733  $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
June 30,
 Six Months Ended
June 30,
  2016 2015 2016 2015
EARNINGS PER SHARE:        
         
Basic:        
Income from continuing operations attributable to common shareholders $46,830  $47,659  $94,937  $77,818 
Income (loss) from discontinued operations attributable to common shareholders   (5)   1,682 
Net income attributable to common shareholders $46,830  $47,654  $94,937  $79,500 
         
Weighted-average number of common shares outstanding - basic 232,592,998  233,812,062  232,617,901  233,172,422 
         
Income per common share:        
Income from continuing operations $0.20  $0.20  $0.41  $0.33 
Income (loss) from discontinued operations       0.01 
Net income attributable to common shareholders $0.20  $0.20  $0.41  $0.34 
         
Diluted:        
Income from continuing operations attributable to common shareholders - basic $46,830  $47,659  $94,937  $77,818 
Impact of assumed conversions 963  764  2,023  1,633 
Income from continuing operations attributable to common shareholders 47,793  $48,423  96,960  79,451 
Income (loss) from discontinued operations attributable to common shareholders - basic   (5)   1,682 
Impact of assumed conversions        
Income (loss) from discontinued operations attributable to common shareholders   (5)   1,682 
Net income attributable to common shareholders $47,793  $48,418  $96,960  $81,133 
         
Weighted-average common shares outstanding - basic 232,592,998  233,812,062  232,617,901  233,172,422 
Effect of dilutive securities:        
Share options 273,920  296,501  204,783  369,079 
6.00% Convertible Guaranteed Notes 1,878,445  1,941,833  1,909,841  2,165,367 
Operating Partnership Units 3,818,805  3,852,974  3,819,498  3,852,974 
Non-vested shares 481,836    418,731   
Weighted-average common shares outstanding - diluted 239,046,004  239,903,370  238,970,754  239,559,842 
         
Income per common share:        
Income from continuing operations $0.20  $0.20  $0.41  $0.33 
Income (loss) from discontinued operations       0.01 
Net income attributable to common shareholders $0.20  $0.20  $0.41  $0.34 
                 


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
June 30,
 Six Months Ended
June 30,
  2016 2015 2016 2015
FUNDS FROM OPERATIONS:      
Basic and Diluted:        
Net income attributable to common shareholders $46,830  $47,654  $94,937  $79,500 
Adjustments:        
 Depreciation and amortization 39,688  40,467  80,881  79,389 
 Impairment charges - real estate 3,014  113  3,014  1,252 
 Noncontrolling interests - OP units 648  540  1,395  1,090 
 Amortization of leasing commissions 1,584  1,341  3,518  2,693 
 Joint venture and noncontrolling interest adjustment 222  437  458  758 
 Gains on sales of properties, including non-consolidated entities (25,326) (21,426) (47,719) (23,151)
 Tax on sales of properties     50   
FFO available to common shareholders and unitholders - basic 66,660  69,126  136,534  141,531 
 Preferred dividends 1,573  1,573  3,145  3,145 
 Interest and amortization on 6.00% Convertible Notes 233  224  485  543 
 Amount allocated to participating securities 73  105  163  192 
FFO available to all equityholders and unitholders - diluted 68,539  71,028  140,327  145,411 
 Debt satisfaction (gains) charges, net, including non-consolidated entities 3,194  (3,712) 3,356  (14,087)
 Transaction costs/other 68  (294) 214  174 
Adjusted Company FFO available to all equityholders and unitholders - diluted 71,801  67,022  143,897  131,498 
         
FUNDS AVAILABLE FOR DISTRIBUTION:        
Adjustments:        
 Straight-line adjustments (13,241) (17,034) (24,380) (22,343)
 Lease incentives 419  488  842  945 
 Amortization of above/below market leases 499  177  955  (444)
 Lease termination payments, net 5,183  (595) 2,434  (1,401)
 Non-cash interest, net (632) 1,753  (1,014) 1,118 
 Non-cash charges, net 2,403  2,147  4,610  4,403 
 Tenant improvements 601  (1,541) (119) (2,622)
 Lease costs (3,477) (1,756) (4,707) (3,176)
Company Funds Available for Distribution $63,556  $50,661  $122,518  $107,978 
          
Per Common Share and Unit Amounts        
Basic:        
 FFO $0.28  $0.29  $0.58  $0.60 
          
Diluted:        
 FFO $0.28  $0.29  $0.58  $0.60 
 Adjusted Company FFO $0.29  $0.27  $0.59  $0.54 
          
Basic:        
 Weighted-average common shares outstanding - basic EPS 232,592,998  233,812,062  232,617,901  233,172,422 
 Operating partnership units(1) 3,818,805  3,852,974  3,819,498  3,852,974 
 Weighted-average common shares outstanding - basic FFO 236,411,803  237,665,036  236,437,399  237,025,396 
          
Diluted:        
 Weighted-average common shares outstanding - diluted EPS 239,046,004  239,903,370  238,970,754  239,559,842 
 Unvested share-based payment awards   83,635    109,194 
 Preferred shares - Series C 4,710,570  4,710,570  4,710,570  4,710,570 
 Weighted-average common shares outstanding - diluted FFO 243,756,574  244,697,575  243,681,324  244,379,606 
              
(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
 Low High
Estimated:   
Net income attributable to common shareholders per diluted common share(1)$0.52  $0.61 
Depreciation and amortization0.67  0.68 
Impact of capital transactions(0.12) (0.19)
Estimated Adjusted Company FFO per diluted common share$1.07  $1.10 
        
(1) Assumes all convertible securities are dilutive.
 



            

Contact Data