8-K
LXP Industrial Trust (LXP)
UNITEDSTATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February24, 2022
| LXP INDUSTRIAL TRUST | ||
|---|---|---|
| (Exact name of registrant as specified in its charter) | ||
| Maryland | 1-12386 | 13-3717318 |
| --- | --- | --- |
| (State or other jurisdiction<br><br> <br>of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
| One Penn Plaza, Suite 4015, New York, New York | 10119-4015 | |
| --- | --- | |
| (Address of principal executive offices) | (Zip Code) |
(212) 692-7200
(Registrant’s telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| --- | --- |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading <br><br>Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Shares of beneficial interest, par value $0.0001 per share, classified as Common Stock | LXP | New York Stock Exchange |
| 6.50% Series C Cumulative Convertible Preferred Stock, par value $0.0001 per share | LXPPRC | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Resultsof Operations and Financial Condition.
On February 24, 2022, we issued a press release announcing our financial results for the quarter ended December 31, 2021. A copy of the press release is furnished herewith as Exhibit 99.1.
The information furnished pursuant to this “Item 2.02 - Results of Operations and Financial Condition”, including Exhibit 99.1, shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, which we refer to as the Exchange Act, or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any filing made by us under the Exchange Act or Securities Act of 1933, as amended, which we refer to as the Securities Act, regardless of any general incorporation language in any such filing, except as shall be expressly set forth by specific reference in such a filing.
Item 7.01. RegulationFD Disclosure.
On February 24, 2022, we made available supplemental information, which we refer to as the “Quarterly Supplemental Information, Fourth Quarter 2021,” a copy of which is furnished herewith as Exhibit 99.2.
On February 24, 2022, our management discussed our financial results and certain aspects of our business plan on a conference call with analysts and investors. A transcript of the conference call is furnished herewith as Exhibit 99.3.
The information furnished pursuant to this “Item 7.01 - Regulation FD Disclosure”, including Exhibit 99.2 and Exhibit 99.3, shall not be deemed to be “filed” for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any filing made by us under the Exchange Act or the Securities Act, regardless of any general incorporation language in any such filing, except as shall be expressly set forth by specific reference in such a filing. Information contained on our web site is not incorporated by reference into this Current Report on Form 8-K.
Item 9.01. FinancialStatements and Exhibits.
| (d) Exhibits | |
|---|---|
| 99.1 | Press Release dated February 24, 2022 |
| 99.2 | Quarterly Supplemental Information, Fourth Quarter 2021 |
| 99.3 | February 24, 2022 Conference Call Transcript |
| 104 | Cover Page Interactive Data File (embedded within the XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| LXP Industrial Trust | ||
|---|---|---|
| Date: February 25, 2022 | By: | /s/ Beth Boulerice |
| Beth Boulerice | ||
| Chief Financial Officer |
Exhibit 99.1
LXP INDUSTRIAL TRUST
TRADED: NYSE: LXP
ONEPENN PLAZA, SUITE4015
NEWYORK, NY 10119-4015
FOR IMMEDIATE RELEASE
LXP INDUSTRIAL TRUST REPORTS FOURTH QUARTER2021 RESULTS
New York - February 24, 2022 - LXP Industrial Trust (“LXP”) (NYSE:LXP), a real estate investment trust focused on single-tenant warehouse/distribution real estate investments, today announced results for the fourth quarter and year ended December 31, 2021.
Fourth Quarter 2021 Highlights
| • | Recorded Net Income attributable to common shareholders of $260.5 million, or $0.90 per diluted commonshare. |
|---|---|
| • | Generated Adjusted Company Funds From Operations available to all equityholders and unitholders - diluted(“Adjusted Company FFO”) of $53.8 million, or $0.18 per diluted common share. |
| --- | --- |
| • | Recapitalized 22 special purpose industrial assets with a gross valuation of $550 million to a newly-formedjoint venture and acquired a 20% interest in the joint venture for $30.8 million. |
| --- | --- |
| • | Fully leased an aggregate of 1.7 million square feet of speculative development warehouse/distributionproduct in the Atlanta, Georgia and Greenville-Spartanburg, South Carolina markets. |
| --- | --- |
| • | Completed additional 1.5 million square feet of new leases and lease extensions, raising industrialBase and Cash Base Rents by 12.8% and 5.3%, respectively. |
| --- | --- |
| • | Acquired eight warehouse/distribution facilities for an aggregate cost of approximately $365.9 million. |
| --- | --- |
| • | Acquired an aggregate of 490 acres of developable land in the Phoenix, Arizona and Indianapolis, Indianamarkets for an aggregate investment of $98.9 million. |
| --- | --- |
| • | Completed the 468,000 square foot build-to-suit warehouse/distribution facility in the Phoenix, Arizonamarket. |
| --- | --- |
| • | Commenced development of a 1.1 million square foot warehouse/distribution facility in the Columbus,Ohio market. |
| --- | --- |
| • | Invested an aggregate of approximately $46.7 million in five ongoing development projects. |
| --- | --- |
| • | Disposed of five additional properties for an aggregate gross disposition price of $57.9 million. |
| --- | --- |
| • | Increased warehouse/distribution portfolio to 98.1% of gross real estate assets, excluding held forsale assets. |
| --- | --- |
Page 2 of 12
Full Year 2021 Highlights
| • | Recorded Net Income attributable to common shareholders of $375.8 million, or $1.34 per diluted commonshare. |
|---|---|
| • | Generated Adjusted Company FFO of $223.2 million, or $0.78 per diluted common share. |
| --- | --- |
| • | Completed 8.5 million square feet of new leases and lease extensions, raising industrial Base and CashBase Rents by 10.9% and 6.7%, respectively. |
| --- | --- |
| • | Acquired/completed 26 warehouse/distribution facilities for an aggregate cost of $885.6 million. |
| --- | --- |
| • | Invested an aggregate of $111.5 million in five ongoing development projects. |
| --- | --- |
| • | Disposed of 37 properties for an aggregate gross disposition price of $824.0 million. |
| --- | --- |
| • | Issued $400.0 million aggregate principal amount of 2.375% Senior Notes due 2031 and redeemed all $188.8million aggregate principal amount of 4.25% Senior Notes due 2023. |
| --- | --- |
| • | Satisfied $42.3 million of secured debt with a weighted-average interest rate of 5.6%. |
| --- | --- |
Subsequent Events
| • | Acquired two warehouse/distribution facilities for an aggregate cost of approximately $71.8 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, Chairman, Chief Executive Officer and President of LXP, commented “Several years ago we began executing on a long-term strategic plan to reposition LXP as a leading, pure-play industrial REIT, and in 2021 we substantially completed our transformation and delivered outstanding financial and operational results. Our warehouse and distribution portfolio was 99.8% leased at year-end, demonstrating strong tenant demand and positioning us to continue benefiting from strong underlying market rent growth. We continued to build on our momentum in the fourth quarter, executing 1.7 million square feet of full building leases on two development projects and advancing five development projects totaling 6.3 million square feet. With a significantly more valuable portfolio, a strong tenant base, attractive lease escalations and a deep pipeline of development projects, we entered 2022 in a strong position. We are pleased with LXP’s tremendous progress and strong results, and look forward to pursuing the best path to unlock the full value of our company following our ongoing review of strategic alternatives.”
FINANCIAL RESULTS
Revenues
For the quarter ended December 31, 2021, total gross revenues were $86.5 million, compared with total gross revenues of $83.3 million for the quarter ended December 31, 2020. The increase was primarily attributable to an increase in rental revenue due to property acquisitions and an increase in tenant reimbursements, partially offset by a decrease in rental revenue due to property sales.
Net Income Attributable to Common Shareholders
For the quarter ended December 31, 2021, net income attributable to common shareholders was $260.5 million, or $0.90 per diluted share, compared with net income attributable to common shareholders for the quarter ended December 31, 2020 of $102.7 million, or $0.37 per diluted share.
Page 3 of 12
Adjusted Company FFO
For the quarter ended December 31, 2021, LXP generated Adjusted Company FFO of $53.8 million, or $0.18 per diluted share, compared to Adjusted Company FFO for the quarter ended December 31, 2020 of $55.0 million, or $0.19 per diluted share.
Dividends/Distributions
As previously announced, during the fourth quarter of 2021, LXP declared its quarterly common share/unit dividend/distribution for the quarter ended December 31, 2021 of $0.12 per common share/unit, which was paid on January 18, 2022 to common shareholders/unitholders of record as of December 31, 2021. LXP previously declared a dividend of $0.8125 per share on its Series C Cumulative Convertible Preferred Stock (“Series C Preferred”) for the quarter ended December 31, 2021, which was paid February 15, 2022 to Series C Preferred shareholders of record as of January 31, 2022.
TRANSACTION ACTIVITY
| ACQUISITIONS AND COMPLETED DEVELOPMENT TRANSACTIONS | ||||
|---|---|---|---|---|
| Property Type | Market | Sq. Ft. | Initial Basis <br> (000) | % Leased<br><br> <br>as of<br><br> <br>12/31/2021 |
| Warehouse/distribution | Indianapolis, IN | 179,530 | 16,315 | 100% |
| Warehouse/distribution | Indianapolis, IN | 530,400 | 44,479 | 100% |
| Warehouse/distribution | Indianapolis, IN | 168,480 | 15,644 | 100% |
| Warehouse/distribution^(1)(2)^ | Atlanta, GA | 907,675 | 47,568 | 100% |
| Warehouse/distribution^(1)^ | Phoenix, AZ | 468,182 | 61,490 | 100% |
| Warehouse/distribution | Phoenix, AZ | 487,500 | 83,517 | 33% |
| Warehouse/distribution | Indianapolis, IN | 1,016,244 | 93,899 | 100% |
| Warehouse/distribution | Atlanta, GA | 328,000 | 37,625 | 100% |
| Warehouse/distribution | Atlanta, GA | 396,000 | 47,618 | 100% |
| Warehouse/distribution | Atlanta, GA | 225,211 | 26,838 | 45% |
| 4,707,222 | 474,993 |
All values are in US Dollars.
| 1. | Completed development project. |
|---|---|
| 2. | Initial basis excludes certain remaining costs, including developer partner promote. |
| --- | --- |
The above properties were acquired/completed at aggregate weighted-average GAAP and Cash stabilized capitalization rates of 4.8% and 4.4%, respectively. Total 2021 acquisition activity, including development projects placed into service, was approximately $885.6 million at aggregate weighted-average GAAP and Cash estimated stabilized capitalization rates of 4.9% and 4.6%, respectively.
Page 4 of 12
| DEVELOPMENT PROJECTS | |||||||
|---|---|---|---|---|---|---|---|
| Project (% owned) | # of Buildings | Market | Estimated<br><br> <br>Sq. Ft. | Estimated Project<br><br> <br>Cost<br><br> <br>($000) | GAAP Investment Balance<br><br> <br>as of<br><br> <br>12/31/21<br><br> <br>($000) | LXP Amount Funded<br> as of<br> 12/31/21 <br> (000)(4) | % Leased as of 12/31/21 |
| Consolidated: | |||||||
| The Cubes at Etna East (95%)^(1)(2)^ | 1 | Columbus, OH | 1,074,840 | $ 72,100 | $ 33,002 | 22,471 | — % |
| Mt. Comfort (80%)^(1)^ | 1 | Indianapolis, IN | 1,053,360 | 60,300 | 30,012 | 21,977 | — % |
| Cotton 303 (93%)^(1)^ | 2 | Phoenix, AZ | 880,678 | 84,200 | 30,263 | 24,475 | — % |
| Ocala (80%)^(1)^ | 1 | Central Florida | 1,085,280 | 80,900 | 32,186 | 21,186 | — % |
| Smith Farms(90%)^(1)(3)^ | 3 | Greenville-Spartanburg, SC | 2,194,820 | 162,100 | 35,702 | 21,433 | 36 % |
| $ 459,600 | $ 161,165 | 111,542 |
All values are in US Dollars.
| LAND HELD FOR DEVELOPMENT | ||||||
|---|---|---|---|---|---|---|
| Project (% owned) | Market | Approx. Developable Acres | GAAP Investment Balance<br><br> <br>as of<br><br> <br>12/31/21<br><br> <br>($000) | LXP Amount Funded<br><br> <br>as of<br><br> <br>12/31/21<br><br> <br>($000)^(4)^ | ||
| --- | --- | --- | --- | --- | ||
| Consolidated: | ||||||
| Reems & Olive (95.5%) | Phoenix, AZ | 420 | $ 100,875 | $ 96,336 | ||
| Mt. Comfort Phase II (80%) | Indianapolis, IN | 70 | 3,285 | 2,610 | ||
| 490 | $ 104,160 | $ 98,946 | ||||
| Project (% owned) | Market | Approx. Developable Acres | GAAP Investment Balance<br><br> <br>as of<br><br> <br>12/31/21<br><br> <br>($000) | LXP Amount Funded<br><br> <br>as of<br><br> <br>12/31/21<br><br> <br>($000)^(4)^ | ||
| --- | --- | --- | --- | --- | ||
| Non-consolidated: | ||||||
| ETNA Park 70 (90%) | Columbus, OH | 66 | $ 12,875 | $ 13,362 | ||
| ETNA Park 70 East (90%) | Columbus, OH | 21 | 2,797 | 2,064 | ||
| 87 | $ 15,672 | $ 15,426 | ||||
| 1. | Estimated project cost includes estimated tenant improvements and leasing costs and excludes potential<br>developer partner promote. | |||||
| --- | --- | |||||
| 2. | Land parcel distributed from ETNA Park 70 East during the fourth quarter of 2021. | |||||
| --- | --- | |||||
| 3. | Preleased one 797,936 square foot facility subject to a 12-year lease commencing upon substantial completion<br>of the facility. | |||||
| --- | --- | |||||
| 4. | Excludes noncontrolling interests' share. | |||||
| --- | --- | |||||
| PROPERTY DISPOSITIONS | ||||||
| --- | --- | --- | --- | --- | --- | --- |
| Location | Property Type | Gross Disposition<br><br> <br>Price<br><br> <br>($000) | Annualized Net Income^(1)^ ($000) | Annualized <br> NOI(1)<br> (000) | % Leased | |
| Durham, NH | Industrial | $ 21,024 | $ (431) | (336) | 9% | |
| Baton Rouge, LA | Office | 4,471 | 103 | 304 | 36% | |
| Arlington, TX (2 properties) | Office/Industrial | 29,250 | 2,992 | 3,056 | 96% | |
| Florence, SC | Office | 3,200 | 408 | 611 | 100% | |
| Various^(2)^ | Industrial | 547,226 | 20,894 | 39,515 | 100% | |
| $ 605,171 | $ 23,966 | 43,150 |
All values are in US Dollars.
| 1. | Generally, quarterly period prior to sale, annualized. |
|---|---|
| 2. | Recapitalized 22 special purpose industrial assets into a newly-formed joint venture. Joint venture received<br>$2.8 million in credits. LXP acquired a 20% interest in the joint venture for $30.8 million. |
| --- | --- |
As of December 31, 2021, total consolidated 2021 property disposition volume was $824.0 million at aggregate weighted-average GAAP and Cash capitalization rates of 7.5% and 7.3%, respectively.
Page 5 of 12
| LEASING |
|---|
During the fourth quarter of 2021, LXP executed the following extensions and new leases:
| NEW LEASES - FIRST GENERATION^(1)^ | |||||
|---|---|---|---|---|---|
| Location | Lease<br><br> <br>Expiration Date | Sq. Ft. | |||
| Industrial | |||||
| 1 | Fairburn | GA | 10/2028 | 907,675 | |
| 2 | Greer^(2)^ | SC | 03/2035 | 797,936 | |
| 2 | TOTAL NEW LEASES - FIRST GENERATION | 1,705,611 | |||
| LEASE EXTENSIONS - SECOND GENERATION | |||||
| --- | --- | --- | --- | --- | --- |
| Location | Prior<br><br> <br>Term | Lease<br><br> <br>Expiration Date | Sq. Ft. | ||
| Industrial | |||||
| 1 | Rockford | IL | 12/2021 | 12/2024 | 93,000 |
| 2 | Olive Branch | MS | 08/2024 | 06/2029 | 1,170,218 |
| 3 | Duncan | SC | 08/2022 | 08/2027 | 221,833 |
| 3 | Total industrial lease extensions | 1,485,051 | |||
| Other | |||||
| 1 | Tucson | AZ | 07/2022 | 09/2027 | 28,591 |
| 1 | Total other lease extensions | 28,591 | |||
| 4 | Total lease extensions - second generation | 1,513,642 | |||
| NEW LEASES - SECOND GENERATION | |||||
| --- | --- | --- | --- | --- | |
| Location | Lease Expiration Date | Sq. Ft. | |||
| Other | |||||
| 1 | Kalamazoo | MI | MTM | 3,880 | |
| 2 | Kalamazoo | MI | 10/2024 | 29,686 | |
| 2 | Total other new leases - second generation | 33,566 | |||
| 6 | TOTAL NEW AND EXTENDED LEASES - SECOND GENERATION | 1,547,208 | |||
| 1. | Leased first generation space that was developed or acquired vacant. | ||||
| --- | --- |
- Property included in the Smith Farms development. The lease expiration date is estimated.
As of December 31, 2021, LXP's Stabilized Portfolio was 99.4% leased. A total of 8.4 million square feet of new and extended industrial leases were entered into during 2021. Base and Cash Base Rents increased by 12.4% and 5.8%, respectively, for extended industrial leases and by 8.3% each for new industrial leases (as compared to the prior tenants' rent, if any).
BALANCE SHEET/CAPITAL MARKETS
In the fourth quarter of 2021, LXP satisfied an aggregate of $29.9 million of non-recourse debt with a weighted-average interest rate of 5.4%. LXP's total debt was $1.5 billion at quarter end with a weighted-average term to maturity of 7.5 years and a fixed rate of 2.8%.
Page 6 of 12
In the fourth quarter of 2021, LXP issued 1.1 million shares previously sold on a forward basis under its At-the-Market offering program for net proceeds of $11.6 million. As of December 31, 2021, LXP had an aggregate of $226.1 million under unsettled forward common share contracts, which are subject to adjustment in accordance with the forward sales contracts.
LXP ended 2021 at 5.5x Net Debt to Adjusted EBITDA. LXP's $600.0 million unsecured revolving credit facility remains fully available.
REVIEW STRATEGIC ALTERNATIVES TO MAXIMIZE SHAREHOLDER VALUE
As previously announced on February 8, 2022, the LXP Board of Trustees has initiated a review of strategic alternatives. With the support of its independent financial advisors, the Board is considering a wide range of options including, among other things, a sale, merger and other business combinations.
LXP has not set a timetable for the review process, nor has it made any decisions related to any potential strategic alternatives at this time. There can be no assurance that the review process will result in a transaction or other strategic change or outcome. LXP does not intend to disclose or comment on developments related to this review unless or until it determines that further disclosure is appropriate or required by law.
BofA Securities, Evercore and Wells Fargo Securities are serving as LXP’s financial advisors and Paul Hastings LLP is serving as legal counsel.
2022 EARNINGS GUIDANCE
LXP is delaying the issuance of its estimates of net income attributable to common shareholders per diluted common share for the year ending December 31, 2022 and its estimate of Adjusted Company FFO for the year ending December 31, 2022 pending the completion of the previously announced review of strategic alternatives being conducted by its Board of Trustees.
FOURTH QUARTER 2021 CONFERENCE CALL
LXP will host a conference call today February 24, 2022, at 8:30 a.m. Eastern Time, to discuss its results for the quarter ended December 31, 2021. Interested parties may participate in this conference call by dialing 1-844-200-6205 (U.S.) or 1-929-526-1599 (All other locations). Access code is 323564. A replay of the call will be available through March 24, 2022, at 1-866-813-9403 (U.S.) or +44-204-525-0658 (All other locations); pin code for all replay numbers is 075603. A link to a live webcast of the conference call is available at www.lxp.com within the Investors section.
LXP Industrial Trust (NYSE: LXP) is a publicly traded real estate investment trust (REIT) focused on single-tenant industrial real estate investments across the United States. LXP seeks to expand its industrial portfolio through acquisitions, build-to-suit transactions, sale-leaseback transactions, development projects and other transactions. For more information, including LXP's Quarterly Supplemental Information package, or to follow LXP on social media, visit www.lxp.com.
Page 7 of 12
Contact:
Investor or Media Inquiries for LXP Industrial Trust:
Heather Gentry, Senior Vice President of Investor Relations
LXP Industrial Trust
Phone: (212) 692-7200 E-mail: hgentry@lxp.com
This release contains certain forward-lookingstatements which involve known and unknown risks, uncertainties or other factors not under LXP's control which may cause actual results,performance or achievements of LXP to be materially different from the results, performance, or other expectations implied by these forward-lookingstatements. 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” inLXP's periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the potential adverse impacton LXP or its tenants from the novel coronavirus (COVID-19), (2) the authorization by LXP's Board of Trustees of future dividend declarations,(3) the successful consummation of any lease, acquisition, build-to-suit, development project, 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, includingthe impact of any legislation, (6) competition, (7) increases in real estate construction costs, (8) changes in interest rates, (9) changesin accessibility of debt and equity capital markets, and (10) future impairment charges. Copies of the periodic reports LXP files withthe Securities and Exchange Commission are available on LXP's web site at www.lxp.com. Forward-lookingstatements, which are based on certain assumptions and describe LXP's future plans, strategies and expectations, are generally identifiableby 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, LXP undertakesno obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect eventsor circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that LXP's expectations will be realized.
References to LXP refer to LXP IndustrialTrust and its consolidated subsidiaries. All interests in properties and loans are held, and all property operating activities are conducted,through special purpose entities, which are separate and distinct legal entities that maintain separate books and records, but in someinstances are consolidated for financial statement purposes and/or disregarded for income tax purposes. The assets and credit of eachspecial purpose entity with a property subject to a mortgage loan are not available to creditors to satisfy the debt and other obligationsof any other person, including any other special purpose entity or affiliate. Consolidated entities that are not property owner subsidiariesdo not directly own any of the assets of a property owner subsidiary (or the general partner, member of managing member of such propertyowner subsidiary), but merely hold partnership, membership or beneficial interests therein which interests are subordinate to the claimsof the property owner subsidiary's (or its general partner's, member's or managing member's) creditors.
Non-GAAP Financial Measures - Definitions
LXP 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.
LXP 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 LXP's financial performance or cash flow from operating, investing or financing activities or liquidity.
Adjusted EBITDA: Adjusted EBITDA represents EBITDA (earnings before interest, taxes, depreciation and amortization) modified to include other adjustments to GAAP net income for gains on sales of properties, impairment charges, debt satisfaction gains (losses), net, non-cash charges, net, straight-line adjustments, non-recurring charges and adjustments for pro-rata share of non-wholly owned entities. LXP's calculation of Adjusted EBITDA may not be comparable to similarly titled measures used by other companies. LXP believes that net income is the most directly comparable GAAP measure to Adjusted EBITDA.
Base Rent: Base Rent is calculated by making adjustments to GAAP rental revenue to exclude billed tenant reimbursements and lease termination income and to include ancillary income. Base Rent excludes reserves/write-offs of deferred rent receivable, as applicable. LXP believes Base Rent provides a meaningful measure due to the net lease structure of leases in the portfolio.
Cash Base Rent: Cash Base Rent is calculated by making adjustments to GAAP rental revenue to remove the impact of GAAP required adjustments to rental income such as adjustments for straight-line rents related to free rent periods and contractual rent increases. Cash Base Rent excludes billed tenant reimbursements and lease termination income and includes ancillary income. LXP believes Cash Base Rent provides a meaningful indication of an investments ability to fund cash needs.
Page 8 of 12
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 second generation tenant improvements, and (8) cash paid for second generation lease costs. Although FAD may not be comparable to that of other real estate investment trusts (“REITs”), LXP 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.
First Generation Costs: Represents cash spend for tenant improvements, leasing costs and base building work for in-service development projects and expenditures contemplated at acquisition for recently acquired properties. Because all companies do not calculate First Generation Costs the same way, LXP's presentation may not be comparable to similarly titled measures of other companies.
Funds from Operations (“FFO”) and Adjusted Company FFO: LXP 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. LXP 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 (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sales of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in value of depreciable real estate held by the entity. The reconciling items include amounts to adjust earnings from consolidated partially-owned entities and equity in earnings of unconsolidated affiliates to FFO.” FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs.
LXP 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 LXP’s common shares, are converted at the beginning of the period. LXP 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 LXP's real estate portfolio. LXP 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 LXP’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 estimates and are not presented or intended to be viewed as a liquidity or performance measure that present a numerical measure of LXP'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). Stabilized yields assume 100% occupancy and the payment of estimated costs to achieve 100% occupancy including partner promotes, if any.
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 LXP's historical or future financial performance, financial position or cash flows. LXP defines NOI as operating revenues (rental income (less GAAP rent adjustments and lease termination income, net), and other property income) less property operating expenses. Other REITs may use different methodologies for calculating NOI, and accordingly, LXP'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. LXP believes that net income is the most directly comparable GAAP measure to NOI.
Second Generation Costs: Represents cash spend for tenant improvements and leasing costs to maintain revenues at existing properties and are a component of the FAD calculation.
Stabilized Portfolio: All real estate properties other than acquired or developed properties that have not achieved 90% occupancy within one-year of acquisition or substantial completion.
#
Page 9 of 12
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited and in thousands, except share and per share data)
| Three months ended December 31, | Twelve months ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Gross revenues: | ||||||||||||
| Rental revenue | $ | 85,374 | $ | 82,390 | $ | 339,944 | $ | 325,811 | ||||
| Other revenue | 1,108 | 925 | 4,053 | 4,637 | ||||||||
| Total gross revenues | 86,482 | 83,315 | 343,997 | 330,448 | ||||||||
| Expense applicable to revenues: | ||||||||||||
| Depreciation and amortization | (46,135 | ) | (40,723 | ) | (176,714 | ) | (161,592 | ) | ||||
| Property operating | (13,780 | ) | (10,019 | ) | (47,746 | ) | (41,914 | ) | ||||
| General and administrative | (10,763 | ) | (7,759 | ) | (35,458 | ) | (30,371 | ) | ||||
| Non-operating income | 411 | 429 | 1,364 | 743 | ||||||||
| Interest and amortization expense | (11,538 | ) | (12,591 | ) | (46,708 | ) | (55,201 | ) | ||||
| Debt satisfaction gains (losses), net | (672 | ) | 2,502 | (13,894 | ) | 21,452 | ||||||
| Impairment charges | (3,493 | ) | (6,668 | ) | (5,541 | ) | (14,460 | ) | ||||
| Gains on sales of properties | 262,507 | 97,163 | 367,274 | 139,039 | ||||||||
| Income before provision for income taxes and equity in earnings (losses) of non-consolidated entities | 263,019 | 105,649 | 386,574 | 188,144 | ||||||||
| Provision for income taxes | (307 | ) | (223 | ) | (1,293 | ) | (1,584 | ) | ||||
| Equity in earnings (losses) of non-consolidated entities | 59 | (204 | ) | (190 | ) | (169 | ) | |||||
| Net income | 262,771 | 105,222 | 385,091 | 186,391 | ||||||||
| Less net income attributable to noncontrolling interests | (481 | ) | (844 | ) | (2,443 | ) | (3,089 | ) | ||||
| Net income attributable to LXP Industrial Trust shareholders | 262,290 | 104,378 | 382,648 | 183,302 | ||||||||
| Dividends attributable to preferred shares – Series C | (1,572 | ) | (1,572 | ) | (6,290 | ) | (6,290 | ) | ||||
| Allocation to participating securities | (258 | ) | (94 | ) | (510 | ) | (224 | ) | ||||
| Net income attributable to common shareholders | $ | 260,460 | $ | 102,712 | $ | 375,848 | $ | 176,788 | ||||
| Net income attributable to common shareholders – per common share basic | $ | 0.93 | $ | 0.37 | $ | 1.35 | $ | 0.66 | ||||
| Weighted-average common shares outstanding – basic | 281,383,061 | 274,965,603 | 277,640,835 | 266,914,843 | ||||||||
| Net income attributable to common shareholders – per common share diluted | $ | 0.90 | $ | 0.37 | $ | 1.34 | $ | 0.66 | ||||
| Weighted-average common shares outstanding – diluted | 292,782,489 | 284,076,532 | 287,369,742 | 268,182,552 |
Page 10 of 12
LXP INDUSTRIAL TRUST AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
As of December 31,
(Unaudited and in thousands, except share and per share data)
| 2020 | |||||
|---|---|---|---|---|---|
| Assets: | |||||
| Real estate, at cost | 3,583,978 | $ | 3,514,564 | ||
| Real estate - intangible assets | 341,403 | 409,293 | |||
| Land held for development | 104,160 | — | |||
| Investments in real estate under construction | 161,165 | 75,906 | |||
| Real estate, gross | 4,190,706 | 3,999,763 | |||
| Less: accumulated depreciation and amortization | 655,740 | 884,465 | |||
| Real estate, net | 3,534,966 | 3,115,298 | |||
| Assets held for sale | 82,586 | 16,530 | |||
| Right-of-use assets, net | 27,966 | 31,423 | |||
| Cash and cash equivalents | 190,926 | 178,795 | |||
| Restricted cash | 101 | 626 | |||
| Investments in non-consolidated entities | 74,559 | 56,464 | |||
| Deferred expenses, net | 18,861 | 15,901 | |||
| Rent receivable - current | 3,526 | 2,899 | |||
| Rent receivable - deferred | 63,283 | 66,959 | |||
| Other assets | 8,784 | 8,331 | |||
| Total assets | 4,005,558 | $ | 3,493,226 | ||
| Liabilities and Equity: | |||||
| Liabilities: | |||||
| Mortgages and notes payable, net | 83,092 | $ | 136,529 | ||
| Term loan payable, net | 298,446 | 297,943 | |||
| Senior notes payable, net | 987,931 | 779,275 | |||
| Trust preferred securities, net | 127,595 | 127,495 | |||
| Dividends payable | 37,425 | 35,401 | |||
| Liabilities held for sale | 3,468 | 790 | |||
| Operating lease liabilities | 29,094 | 32,515 | |||
| Accounts payable and other liabilities | 77,607 | 55,208 | |||
| Accrued interest payable | 8,481 | 6,334 | |||
| Deferred revenue - including below market leases, net | 14,474 | 17,264 | |||
| Prepaid rent | 14,717 | 13,335 | |||
| Total liabilities | 1,682,330 | 1,502,089 | |||
| Commitments and contingencies | |||||
| Equity: | |||||
| Preferred shares, par value 0.0001 per share; authorized 100,000,000 shares, | |||||
| Series C Cumulative Convertible Preferred, liquidation preference 96,770 and 1,935,400 shares issued and outstanding | 94,016 | 94,016 | |||
| Common shares, par value 0.0001 per share; authorized 400,000,000 shares, 283,752,726 and 277,152,450 shares issued and outstanding in 2021 and 2020, respectively | 28 | 28 | |||
| Additional paid-in-capital | 3,252,506 | 3,196,315 | |||
| Accumulated distributions in excess of net income | (1,049,434 | ) | (1,301,726 | ) | |
| Accumulated other comprehensive loss | (6,258 | ) | (17,963 | ) | |
| Total shareholders’ equity | 2,290,858 | 1,970,670 | |||
| Noncontrolling interests | 32,370 | 20,467 | |||
| Total equity | 2,323,228 | 1,991,137 | |||
| Total liabilities and equity | 4,005,558 | $ | 3,493,226 |
All values are in US Dollars.
Page 11 of 12
| LXP INDUSTRIAL TRUST AND SUBSIDIARIES | ||||||||
|---|---|---|---|---|---|---|---|---|
| EARNINGS PER SHARE | ||||||||
| (Unaudited and in thousands, except share and per share data) | ||||||||
| Three Months Ended <br>December 31, | Twelve Months Ended <br>December 31, | |||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2021 | 2020 | 2021 | 2020 | |||||
| EARNINGS PER SHARE: | ||||||||
| Basic: | ||||||||
| Net income attributable to common shareholders | $ | 260,460 | $ | 102,712 | $ | 375,848 | $ | 176,788 |
| Weighted-average common shares outstanding - basic | 281,383,061 | 274,965,603 | 277,640,835 | 266,914,843 | ||||
| Net income attributable to common shareholders - per common share basic | $ | 0.93 | $ | 0.37 | $ | 1.35 | $ | 0.66 |
| Diluted: | ||||||||
| Net income attributable to common shareholders - basic | $ | 260,460 | $ | 102,712 | $ | 375,848 | $ | 176,788 |
| Impact of assumed conversions | 1,853 | 2,218 | 7,962 | — | ||||
| Net income attributable to common shareholders | $ | 262,313 | $ | 104,930 | $ | 383,810 | $ | 176,788 |
| Weighted-average common shares outstanding - basic | 281,383,061 | 274,965,603 | 277,640,835 | 266,914,843 | ||||
| Effect of dilutive securities: | ||||||||
| Unvested share-based payment awards and options | 1,223,218 | 1,367,634 | 989,177 | 1,267,709 | ||||
| Shares issuable under forward sales agreements | 4,568,350 | — | 2,110,315 | — | ||||
| Operating Partnership Units | 897,290 | 3,032,725 | 1,918,845 | — | ||||
| Preferred shares - Series C | 4,710,570 | 4,710,570 | 4,710,570 | — | ||||
| Weighted-average common shares outstanding - diluted | 292,782,489 | 284,076,532 | 287,369,742 | 268,182,552 | ||||
| Net income attributable to common shareholders - per common share diluted | $ | 0.90 | $ | 0.37 | $ | 1.34 | $ | 0.66 |
Page 12 of 12
| LXP INDUSTRIAL TRUST AND SUBSIDIARIES | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ADJUSTED COMPANY FUNDS FROM OPERATIONS & FUNDS AVAILABLE FOR DISTRIBUTION | ||||||||||||
| (Unaudited and in thousands, except share and per share data) | ||||||||||||
| Three Months Ended <br>December 31, | Twelve Months Ended <br>December 31, | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2021 | 2020 | 2021 | 2020 | |||||||||
| FUNDS FROM OPERATIONS: | ||||||||||||
| Basic and Diluted: | ||||||||||||
| Net income attributable to common shareholders | $ | 260,460 | $ | 102,712 | $ | 375,848 | $ | 176,788 | ||||
| Adjustments: | ||||||||||||
| Depreciation and amortization | 45,391 | 40,050 | 173,833 | 158,655 | ||||||||
| Impairment charges - real estate | 3,493 | 6,668 | 5,541 | 14,460 | ||||||||
| Noncontrolling interests - OP units | 281 | 645 | 1,672 | 2,347 | ||||||||
| Amortization of leasing commissions | 744 | 673 | 2,881 | 2,937 | ||||||||
| Joint venture and noncontrolling interest adjustment | 2,026 | 2,115 | 8,370 | 8,578 | ||||||||
| Gains on sales of properties, including non-consolidated entities | (262,507 | ) | (97,163 | ) | (367,274 | ) | (139,596 | ) | ||||
| FFO available to common shareholders and unitholders - basic | 49,888 | 55,700 | 200,871 | 224,169 | ||||||||
| Preferred dividends | 1,572 | 1,572 | 6,290 | 6,290 | ||||||||
| Amount allocated to participating securities | 258 | 94 | 510 | 224 | ||||||||
| FFO available to all equityholders and unitholders - diluted | 51,718 | 57,366 | 207,671 | 230,683 | ||||||||
| Debt satisfaction (gains) losses, net, including non-consolidated entities | 672 | (2,502 | ) | 13,894 | (21,396 | ) | ||||||
| Activist costs | 1,199 | — | 1,199 | — | ||||||||
| Transaction costs | 227 | 174 | 432 | 255 | ||||||||
| Adjusted Company FFO available to all equityholders and unitholders - diluted | 53,816 | 55,038 | 223,196 | 209,542 | ||||||||
| FUNDS AVAILABLE FOR DISTRIBUTION: | ||||||||||||
| Adjustments: | ||||||||||||
| Straight-line adjustments | (4,178 | ) | (3,430 | ) | (12,324 | ) | (13,654 | ) | ||||
| Lease incentives | 175 | 189 | 780 | 921 | ||||||||
| Amortization of above/below market leases | (340 | ) | (470 | ) | (1,551 | ) | (1,580 | ) | ||||
| Lease termination payments, net | (330 | ) | (70 | ) | 551 | — | ||||||
| Non-cash interest, net | (25 | ) | 195 | 326 | 1,276 | |||||||
| Non-cash charges, net | 1,796 | 1,690 | 7,137 | 6,674 | ||||||||
| Second generation tenant improvements | (4,214 | ) | (291 | ) | (8,392 | ) | (9,744 | ) | ||||
| Second generation lease costs | (1,810 | ) | (50 | ) | (7,151 | ) | (5,019 | ) | ||||
| Joint venture and non-controlling interest adjustment | (194 | ) | 11 | (375 | ) | (319 | ) | |||||
| Company Funds Available for Distribution | $ | 44,696 | $ | 52,812 | $ | 202,197 | $ | 188,097 | ||||
| Per Common Share and Unit Amounts | ||||||||||||
| Basic: | ||||||||||||
| FFO | $ | 0.18 | $ | 0.20 | $ | 0.72 | $ | 0.83 | ||||
| Diluted: | ||||||||||||
| FFO | $ | 0.18 | $ | 0.20 | $ | 0.72 | $ | 0.84 | ||||
| Adjusted Company FFO | $ | 0.18 | $ | 0.19 | $ | 0.78 | $ | 0.76 | ||||
| Weighted-Average Common Shares | ||||||||||||
| Basic: | ||||||||||||
| Weighted-average common shares outstanding - basic EPS | 281,383,061 | 274,965,603 | 277,640,835 | 266,914,843 | ||||||||
| Operating partnership units^(1)^ | 897,290 | 3,032,725 | 1,918,845 | 3,083,320 | ||||||||
| Weighted-average common shares outstanding - basic FFO | 282,280,351 | 277,998,328 | 279,559,680 | 269,998,163 | ||||||||
| Diluted: | ||||||||||||
| Weighted-average common shares outstanding - diluted EPS | 292,782,489 | 284,076,532 | 287,369,742 | 268,182,552 | ||||||||
| Unvested share-based payment awards | 70,114 | 9,384 | 44,261 | 17,180 | ||||||||
| Operating partnership units^(1)^ | — | — | — | 3,083,320 | ||||||||
| Preferred shares - Series C | — | — | — | 4,710,570 | ||||||||
| Weighted-average common shares outstanding - diluted FFO | 292,852,603 | 284,085,916 | 287,414,003 | 275,993,622 |
(1) Includes OP units other than OP units held by LXP.
Exhibit 99.2

| TABLE OF CONTENTS<br><br> <br>December 31, 2021 | |||||
|---|---|---|---|---|---|
| PAGE | PAGE | ||||
| --- | --- | --- | --- | --- | --- |
| SUMMARY / HIGHLIGHTS | 3 | TENANT DATA | |||
| TOP 15 TENANTS | 20 | ||||
| FINANCIAL DATA | QUARTERLY LEASING SUMMARY | 21 | |||
| CONSOLIDATED BALANCE SHEETS | 4 | LEASE ROLLOVER SCHEDULES | 23 | ||
| CONSOLIDATED STATEMENTS OF OPERATIONS | 5 | PROPERTY LEASES AND VACANCIES | 25 | ||
| NON-GAAP FINANCIAL DATA | 6 | ||||
| SELECT CREDIT METRICS SUMMARY | 10 | DEBT | |||
| OTHER FINANCIAL DATA | 11 | MORTGAGES AND NOTES PAYABLE | 35 | ||
| DEBT MATURITY SCHEDULE | 37 | ||||
| CAPITAL DEPLOYMENT / RECYCLING | DEBT COVENANTS | 38 | |||
| QUARTERLY INVESTMENTS / CAPITAL RECYCLING | 12 | ||||
| DEVELOPMENT SUMMARY | 13 | COMPONENTS OF NET ASSET VALUE | 39 | ||
| CAPITAL EXPENDITURES AND LEASING COSTS | 14 | ||||
| NON-GAAP MEASURES DEFINITIONS | 40 | ||||
| PORTFOLIO DATA | |||||
| PORTFOLIO DATA | 15 | INVESTOR INFORMATION | 45 | ||
| SAME STORE DATA | 16 | ||||
| PORTFOLIO DETAIL BY ASSET CLASS | 17 | ||||
| PORTFOLIO COMPOSITION | 18 | ||||
| INDUSTRIAL PORTFOLIO INFORMATION | 19 |
This Quarterly Supplemental Informationcontains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under thecontrol of LXP Industrial Trust (“LXP”), which may cause actual results, performance or achievements of LXP and itssubsidiaries to be materially different from the results, performance, or other expectations implied by these forward-lookingstatements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed underthe headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “RiskFactors” in LXP’s periodic reports filed with the Securities and Exchange Commission, including, but not limited to,risks related to: (1) the potential adverse impact on LXP or its tenants from the novel coronavirus (COVID-19), (2) the authorizationof LXP’s Board of Trustees of future dividend declarations, (3) the successful consummation of any lease, acquisition, build-to-suit,development project, disposition, financing or other transaction on the terms described herein or at all, (4) the failure to continueto qualify as a real estate investment trust, (5) changes in general business and economic conditions, including the impact ofany new legislation, (6) competition, (7) increases in real estate construction costs, (8) changes in interest rates, (9) changesin accessibility of debt and equity capital markets, and (10) future impairment charges. Copies of the periodic reports LXP fileswith the Securities and Exchange Commission are available on LXP’s web site at www.lxp.com. Forward-looking statements,which are based on certain assumptions and describe LXP’s future plans, strategies and expectations, are generally identifiableby 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, LXPundertakes no obligation to revise those forward-looking statements to reflect events or circumstances after the occurrence ofunanticipated events. Accordingly, there is no assurance that LXP’s expectations will be realized.
See definitions of non-GAAP measures and reconciliationsto applicable GAAP measures in this document. All information is on a consolidated basis unless noted.
| SUMMARY / HIGHLIGHTS |
|---|
December 31, 2021
LXP is a real estate investment trust (“REIT”) focused on single-tenant industrial real estate investments. LXP has been a publicly traded REIT since 1993 (NYSE: LXP). LXP’s investment strategy is focused on the acquisition and development of high quality and well-located industrial warehouse and distribution facilities.
| Quarterly Highlights | Portfolio Statistics | |
|---|---|---|
| - Net Income - $0.90 per diluted common share | # of Properties: | 121 |
| - Adjusted Company FFO - $0.18 per diluted common share | # of States: | 23 |
| - Recapitalized 22 special purpose industrial assets with a gross valution of $550 million to a newly-formed joint venture and acquired a 20% interest in the joint venture for $30.8 million | Square Footage: | 54.8 million |
| - Fully leased an aggregate of 1.7 million square feet of speculative development warehouse/distribution product in the Atlanta, GA and Greenville-Spartanburg, SC markets. Completed additional 1.5 million square feet of new leases and lease extensions | Ongoing Development Projects: | 5 |
| - Acquired eight warehouse/distribution facilities for an aggregate cost of $365.9 million | Stabilized Portfolio % Leased: | 99.4% |
| - Commenced development of a 1.1 million square foot warehouse/distribution facility in the Columbus, OH market | # of Leases: | 145 |
| - Acquired an aggregate of 490 acres of developable land in the Phoenix, AZ and Indianapolis, IN markets for an aggregate investment of $98.9 million | % Industrial: | 98.1% |
| - Invested an aggregate of $46.7 million in five ongoing development projects | Weighted-Average Lease Term (Cash Basis): | 6.6 years |
| - Completed the 468,000 square foot built-to-suit warehouse/distribution facility in the Phoenix, AZ market | Weighted-Average Age: | 9.3 years |
| - Disposed of an additional five properties for an aggregate gross disposition price of $57.9 million | Developable Land^(1)^ | 577 acres |
| - Net Debt to Adjusted EBITDA ratio was 5.5x at quarter end |
Footnote
(1) Includes consolidated and non-consolidated developable land.
3
| CONSOLIDATED BALANCE SHEETS<br><br> (Unaudited and in thousands, except share and per share data) | |||||
|---|---|---|---|---|---|
| December 31, 2020 | |||||
| --- | --- | --- | --- | --- | --- |
| Assets: | |||||
| Real estate, at cost | 3,583,978 | $ | 3,514,564 | ||
| Real estate - intangible assets | 341,403 | 409,293 | |||
| Land held for development | 104,160 | - | |||
| Investments in real estate under construction | 161,165 | 75,906 | |||
| Real estate, gross | 4,190,706 | 3,999,763 | |||
| Less: accumulated depreciation and amortization | 655,740 | 884,465 | |||
| Real estate, net | 3,534,966 | 3,115,298 | |||
| Assets held for sale | 82,586 | 16,530 | |||
| Right-of-use assets, net | 27,966 | 31,423 | |||
| Cash and cash equivalents | 190,926 | 178,795 | |||
| Restricted cash | 101 | 626 | |||
| Investments in non-consolidated entities | 74,559 | 56,464 | |||
| Deferred expenses, net | 18,861 | 15,901 | |||
| Rent receivable - current | 3,526 | 2,899 | |||
| Rent receivable - deferred | 63,283 | 66,959 | |||
| Other assets | 8,784 | 8,331 | |||
| Total assets | 4,005,558 | $ | 3,493,226 | ||
| Liabilities and Equity: | |||||
| Liabilities: | |||||
| Mortgages and notes payable, net | 83,092 | $ | 136,529 | ||
| Term loan payable, net | 298,446 | 297,943 | |||
| Senior notes payable, net | 987,931 | 779,275 | |||
| Trust preferred securities, net | 127,595 | 127,495 | |||
| Dividends payable | 37,425 | 35,401 | |||
| Liabilities held for sale | 3,468 | 790 | |||
| Operating lease liabilities | 29,094 | 32,515 | |||
| Accounts payable and other liabilities | 77,607 | 55,208 | |||
| Accrued interest payable | 8,481 | 6,334 | |||
| Deferred revenue - including below market leases, net | 14,474 | 17,264 | |||
| Prepaid rent | 14,717 | 13,335 | |||
| Total liabilities | 1,682,330 | 1,502,089 | |||
| Commitments and contingencies | |||||
| Equity: | |||||
| Preferred shares, par value 0.0001 per share; authorized 100,000,000 shares: | |||||
| Series C Cumulative Convertible Preferred, liquidation preference 96,770; 1,935,400 shares issues and outstanding | 94,016 | 94,016 | |||
| Common shares, par value 0.0001 per share; authorized 400,000,000 shares, 283,752,726 and 277,152,450 shares issued and outstanding in 2021 and 2020, respectively | 28 | 28 | |||
| Additional paid-in-capital | 3,252,506 | 3,196,315 | |||
| Accumulated distributions in excess of net income | (1,049,434 | ) | (1,301,726 | ) | |
| Accumulated other comprehensive loss | (6,258 | ) | (17,963 | ) | |
| Total shareholders’ equity | 2,290,858 | 1,970,670 | |||
| Noncontrolling interests | 32,370 | 20,467 | |||
| Total equity | 2,323,228 | 1,991,137 | |||
| Total liabilities and equity | 4,005,558 | $ | 3,493,226 |
All values are in US Dollars.
4
| CONSOLIDATED STATEMENTS OF OPERATIONS<br><br> (Unaudited and in thousands, except share and per share data) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three months ending December 31, | Twelve months ending December 31, | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Gross revenues: | ||||||||||||
| Rental revenue | $ | 85,374 | $ | 82,390 | $ | 339,944 | $ | 325,811 | ||||
| Other revenue | 1,108 | 925 | 4,053 | 4,637 | ||||||||
| Total gross revenues | 86,482 | 83,315 | 343,997 | 330,448 | ||||||||
| Expenses applicable to revenues: | ||||||||||||
| Depreciation and amortization | (46,135 | ) | (40,723 | ) | (176,714 | ) | (161,592 | ) | ||||
| Property operating | (13,780 | ) | (10,019 | ) | (47,746 | ) | (41,914 | ) | ||||
| General and administrative | (10,763 | ) | (7,759 | ) | (35,458 | ) | (30,371 | ) | ||||
| Non-operating income | 411 | 429 | 1,364 | 743 | ||||||||
| Interest and amortization expense | (11,538 | ) | (12,591 | ) | (46,708 | ) | (55,201 | ) | ||||
| Debt satisfaction gains (losses), net | (672 | ) | 2,502 | (13,894 | ) | 21,452 | ||||||
| Impairment charges | (3,493 | ) | (6,668 | ) | (5,541 | ) | (14,460 | ) | ||||
| Gains on sales of properties | 262,507 | 97,163 | 367,274 | 139,039 | ||||||||
| Income before provision for income taxes and equity in earnings (losses) of non-consolidated entities | 263,019 | 105,649 | 386,574 | 188,144 | ||||||||
| Provision for income taxes | (307 | ) | (223 | ) | (1,293 | ) | (1,584 | ) | ||||
| Equity in earnings (losses) of non-consolidated entities | 59 | (204 | ) | (190 | ) | (169 | ) | |||||
| Net income | 262,771 | 105,222 | 385,091 | 186,391 | ||||||||
| Less net income attributable to noncontrolling interests | (481 | ) | (844 | ) | (2,443 | ) | (3,089 | ) | ||||
| Net income attributable to LXP Industrial Trust shareholders | 262,290 | 104,378 | 382,648 | 183,302 | ||||||||
| Dividends attributable to preferred shares - Series C | (1,572 | ) | (1,572 | ) | (6,290 | ) | (6,290 | ) | ||||
| Allocation to participating securities | (258 | ) | (94 | ) | (510 | ) | (224 | ) | ||||
| Net income attributable to common shareholders | $ | 260,460 | $ | 102,712 | $ | 375,848 | $ | 176,788 | ||||
| Net income attributable to common shareholders - per common share basic | $ | 0.93 | $ | 0.37 | $ | 1.35 | $ | 0.66 | ||||
| Weighted-average common shares outstanding - basic | 281,383,061 | 274,965,603 | 277,640,835 | 266,914,843 | ||||||||
| Net income attributable to common shareholders - per common share diluted | $ | 0.90 | $ | 0.37 | $ | 1.34 | $ | 0.66 | ||||
| Weighted-average common shares outstanding - diluted | 292,782,489 | 284,076,532 | 287,369,742 | 268,182,552 |
5
| NON-GAAP FINANCIAL DATA<br><br> (Unaudited and in thousands, except share and per share data) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three months ending December 31, | Twelve months ending December 31, | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2021 | 2020 | 2021 | 2020 | |||||||||
| FUNDS FROM OPERATIONS: | ||||||||||||
| Basic and Diluted: | ||||||||||||
| Net income attributable to common shareholders | $ | 260,460 | $ | 102,712 | $ | 375,848 | $ | 176,788 | ||||
| Adjustments: | ||||||||||||
| Depreciation and amortization | 45,391 | 40,050 | 173,833 | 158,655 | ||||||||
| Impairment charges - real estate | 3,493 | 6,668 | 5,541 | 14,460 | ||||||||
| Noncontrolling interest - OP units | 281 | 645 | 1,672 | 2,347 | ||||||||
| Amortization of leasing commissions | 744 | 673 | 2,881 | 2,937 | ||||||||
| Joint venture and noncontrolling interest adjustment | 2,026 | 2,115 | 8,370 | 8,578 | ||||||||
| Gain on sales of properties, including non-consolidated entities | (262,507 | ) | (97,163 | ) | (367,274 | ) | (139,596 | ) | ||||
| FFO available to common shareholders and unitholders - basic | 49,888 | 55,700 | 200,871 | 224,169 | ||||||||
| Preferred dividends | 1,572 | 1,572 | 6,290 | 6,290 | ||||||||
| Amount allocated to participating securities | 258 | 94 | 510 | 224 | ||||||||
| FFO available to common equityholders and unitholders - diluted | 51,718 | 57,366 | 207,671 | 230,683 | ||||||||
| Debt satisfaction gains (losses), net, including non-consolidated entities | 672 | (2,502 | ) | 13,894 | (21,396 | ) | ||||||
| Activist costs | 1,199 | - | 1,199 | - | ||||||||
| Transaction costs | 227 | 174 | 432 | 255 | ||||||||
| Adjusted Company FFO available to all equityholders and unitholders - diluted | $ | 53,816 | $ | 55,038 | $ | 223,196 | $ | 209,542 | ||||
| Per Common Share and Unit Amounts: | ||||||||||||
| Basic: | ||||||||||||
| FFO | $ | 0.18 | $ | 0.20 | $ | 0.72 | $ | 0.83 | ||||
| Diluted: | ||||||||||||
| FFO | $ | 0.18 | $ | 0.20 | $ | 0.72 | $ | 0.84 | ||||
| Adjusted Company FFO | $ | 0.18 | $ | 0.19 | $ | 0.78 | $ | 0.76 | ||||
| Weighted-Average Common Shares: | ||||||||||||
| Basic: | ||||||||||||
| Weighted-average common shares outstanding - basic EPS | 281,383,061 | 274,965,603 | 277,640,835 | 266,914,843 | ||||||||
| Operating partnership units ^(1)^ | 897,290 | 3,032,725 | 1,918,845 | 3,083,320 | ||||||||
| Weighted-average common shares outstanding - basic FFO | 282,280,351 | 277,998,328 | 279,559,680 | 269,998,163 | ||||||||
| Diluted: | ||||||||||||
| Weighted-average common shares outstanding - diluted. EPS | 292,782,489 | 284,076,532 | 287,369,742 | 268,182,552 | ||||||||
| Unvested share-based payments awards | 70,114 | 9,384 | 44,261 | 17,180 | ||||||||
| Operating partnership units ^(1)^ | - | - | - | 3,083,320 | ||||||||
| Preferred shares - Series C | - | - | - | 4,710,570 | ||||||||
| Weighted-average common shares outstanding - diluted FFO | 292,852,603 | 284,085,916 | 287,414,003 | 275,993,622 |
(1) Includes OP units other than OP units held by LXP.
6
| NON-GAAP FINANCIAL DATA (CONTINUED)<br><br> (Unaudited and in thousands) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three months ending December 31, | Twelve months ending December 31, | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Adjusted Company FFO available to all equityholders and unitholders - diluted | $ | 53,816 | $ | 55,038 | $ | 223,196 | $ | 209,542 | ||||
| FUNDS AVAILABLE FOR DISTRIBUTION | ||||||||||||
| Adjustments: | ||||||||||||
| Straight-line adjustments | (4,178 | ) | (3,430 | ) | (12,324 | ) | (13,654 | ) | ||||
| Lease incentives | 175 | 189 | 780 | 921 | ||||||||
| Amortization of above/below market leases | (340 | ) | (470 | ) | (1,551 | ) | (1,580 | ) | ||||
| Lease termination payments, net | (330 | ) | (70 | ) | 551 | - | ||||||
| Non-cash interest, net | (25 | ) | 195 | 326 | 1,276 | |||||||
| Non-cash charges, net | 1,796 | 1,690 | 7,137 | 6,674 | ||||||||
| Second generation tenant improvements | (4,214 | ) | (291 | ) | (8,392 | ) | (9,744 | ) | ||||
| Second generation lease costs | (1,810 | ) | (50 | ) | (7,151 | ) | (5,019 | ) | ||||
| Joint venture and non-controlling interest adjustment | (194 | ) | 11 | (375 | ) | (319 | ) | |||||
| Company Funds Available for Distribution | $ | 44,696 | $ | 52,812 | $ | 202,197 | $ | 188,097 |
7
| NON-GAAPFINANCIAL DATA (CONTINUED)<br><br>($000) |
|---|
NetOperating Income (“NOI”):
| Twelve months ending December 31, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Net income | $ | 385,091 | $ | 186,391 | ||
| Interest and amortization expense | 46,708 | 55,201 | ||||
| Provision for income taxes | 1,293 | 1,584 | ||||
| Depreciation and amortization | 176,714 | 161,592 | ||||
| General and administrative | 35,458 | 30,371 | ||||
| Transaction costs | 432 | 255 | ||||
| Non-operating/advisory fee income | (4,402 | ) | (4,569 | ) | ||
| Gains on sales of properties | (367,274 | ) | (139,039 | ) | ||
| Impairment charges | 5,541 | 14,460 | ||||
| Debt satisfaction (gains) losses, net | 13,894 | (21,452 | ) | |||
| Equity in losses of non-consolidated entities | 190 | 169 | ||||
| Lease termination income, net | (14,972 | ) | (857 | ) | ||
| Straight-line adjustments | (12,324 | ) | (13,654 | ) | ||
| Lease incentives | 780 | 921 | ||||
| Amortization of above/below market leases | (1,551 | ) | (1,580 | ) | ||
| NOI | 265,578 | 269,793 | ||||
| Less NOI: | ||||||
| Acquisitions and dispositions | (88,171 | ) | (93,460 | ) | ||
| Same-Store NOI | $ | 177,407 | $ | 176,333 |
8
| NON-GAAPFINANCIAL DATA (CONTINUED)<br><br>($000) |
|---|
AdjustedEBITDA:
| Twelve months ended | |||
|---|---|---|---|
| 12/31/2021 | |||
| Net income attributable to LXP<br> Industrial Trust shareholders | $ | 382,648 | |
| Interest and amortization expense | 46,708 | ||
| Provision for income taxes | 1,293 | ||
| Depreciation and amortization | 176,714 | ||
| Straight-line adjustments | (12,324 | ) | |
| Lease incentives | 780 | ||
| Amortization of above/below market leases | (1,551 | ) | |
| Gains on sales of properties | (367,274 | ) | |
| Impairment charges | 5,541 | ||
| Debt satisfaction losses, net | 13,894 | ||
| Non-cash charges, net | 7,137 | ||
| Pro-rata share adjustments: | |||
| Non-consolidated entities adjustment | 11,280 | ||
| Noncontrolling interests adjustment | 1,670 | ||
| Adjusted EBITDA | $ | 266,516 |
9
| SELECT CREDIT METRICS SUMMARY ^(1)^ | ||||
|---|---|---|---|---|
| 12/31/2018 | 12/31/2019 | 12/31/2020 | 12/31/2021 | |
| --- | --- | --- | --- | --- |
| Adjusted Company FFO Payout Ratio | 74.0% | 51.6% | 55.6% | 56.7% |
| Unencumbered Assets | $2.8 billion | $3.3 billion | $3.8 billion | $4.2 billion |
| Unencumbered NOI | 71.5% | 84.1% | 89.3% | 92.6% |
| (Debt + Preferred) / Gross Assets | 40.3% | 34.5% | 32.5% | 33.4% |
| Debt/Gross Assets | 37.8% | 32.1% | 30.4% | 31.4% |
| Secured Debt / Gross Assets | 14.5% | 9.6% | 3.1% | 1.7% |
| Unsecured Debt / Unencumbered Assets | 32.9% | 28.2% | 32.1% | 33.5% |
| Net Debt / Adjusted EBITDA ^(2)^ | 4.7x | 4.9x | 4.8x | 5.5x |
| (Net Debt + Preferred) / Adjusted EBITDA ^(2)^ | 5.0x | 5.3x | 5.1x | 5.9x |
| Credit Facilities Availability ^(3)^ | $505.0 million | $600.0 million | $600.0 million | $600.0 million |
Footnotes
| (1) | LXP believes these credit metrics provide investors with additional information to evaluate its liquidity and performance. |
|---|---|
| (2) | Includes prorata share of non-consolidated assets. Adjusted EBITDA is for the last 12 months. |
| --- | --- |
| (3) | Subject to covenant compliance. |
| --- | --- |
10
| OTHER FINANCIAL DATA<br><br><br>12/31/2021<br><br><br><br>($000) | |||||||
|---|---|---|---|---|---|---|---|
| Rent Estimates for Current Assets | |||||||
| --- | |||||||
| Year | Base Rent ^(1)^ | Cash Base Rent ^(1)^ | Difference | ||||
| --- | --- | --- | --- | --- | --- | --- | --- |
| 2022 | $ | 261,744 | $ | 252,043 | $ | (9,701 | ) |
| 2023 | 257,939 | 255,806 | (2,133 | ) | |||
| Balance<br> Sheet | |||||||
| --- | --- | --- | |||||
| Other<br> assets | $ | 8,784 | |||||
| The<br> components of other assets are: | |||||||
| Deposits | $ | 433 | |||||
| Equipment | 416 | ||||||
| Prepaids | 2,115 | ||||||
| Note<br> receivable | 1,497 | ||||||
| Other<br> receivables | 1,405 | ||||||
| Deferred<br> lease incentives | 2,918 | ||||||
| Accounts<br> payable and other liabilities | $ | 77,607 | |||||
| The<br> components of accounts payable and other liabilities are: | |||||||
| Accounts<br> payable and accrued expenses | $ | 24,914 | |||||
| CIP<br> accruals and other | 41,100 | ||||||
| Taxes | 312 | ||||||
| Deferred<br> lease costs | 391 | ||||||
| Deposits | 4,305 | ||||||
| Transaction<br> costs | 327 | ||||||
| Derivative<br> liability | 6,258 | ||||||
| Footnote | |||||||
| --- | --- | ||||||
| (1) | Amounts<br> assume (i) lease terms for non-cancellable periods only, (ii) no new or renegotiated leases are entered into after 12/31/2021,<br> and (iii) no properties are sold or acquired after 12/31/2021. |
11
| QUARTERLY INVESTMENTS / CAPITAL RECYCLING SUMMARY<br>12/31/2021 |
|---|
PROPERTYACQUISITIONS AND COMPLETED DEVELOPMENTS
| Property<br> Type | Market | Square<br> Feet | Initial Basis<br> (000) | Month<br> Closed | Primary<br> Lease <br><br>Expiration | Percent<br> Leased <br><br>at Acquisition | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | Warehouse/distribution | Indianapolis | IN | 179,530 | October | 12/2026 | 100 | % | |||
| 2 | Warehouse/distribution | Indianapolis | IN | 530,400 | October | 03/2031 | 100 | % | |||
| 3 | Warehouse/distribution | Indianapolis | IN | 168,480 | October | 12/2026 | 100 | % | |||
| 4 | Warehouse/distribution<br> ^(1)(2)^ | Atlanta | GA | 907,675 | November | 10/2028 | 100 | % | |||
| 5 | Warehouse/distribution<br> ^(1)^ | Phoenix | AZ | 468,182 | November | 11/2036 | 100 | % | |||
| 6 | Warehouse/distribution | Phoenix | AZ | 487,500 | December | 12/2031 | 33 | % | |||
| 7 | Warehouse/distribution | Indianapolis | IN | 1,016,244 | December | 11/2031 | 100 | % | |||
| 8 | Warehouse/distribution | Atlanta | GA | 328,000 | December | 07/2031 | 100 | % | |||
| 9 | Warehouse/distribution | Atlanta | GA | 396,000 | December | 09/2031 | 100 | % | |||
| 10 | Warehouse/distribution | Atlanta | GA | 225,211 | December | 09/2025 | 45 | % | |||
| 10 | TOTAL<br> PROPERTY INVESTMENTS | 4,707,222 |
All values are in US Dollars.
| Footnote | |
|---|---|
| (1) | Completed<br> development project. (2) Initial basis excludes certain remaining costs including developer partner promote. |
CAPITALRECYCLING
| Location | Property<br> Type | Gross<br> Disposition Price <br> (000) | Annualized<br> <br>Net Income <br>(000) (1) | Annualized<br> NOI<br> (000)(1) | Month<br> of <br><br>Disposition | %<br> Leased | Gross<br> <br><br>Disposition <br><br>Price PSF | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | Durham | NH | Industrial | ) | ) | October | 9 | % | $ | 42.01 | ||||
| 2 | Baton<br> Rouge | LA | Office | October | 36 | % | 67.39 | |||||||
| 3 | Arlington<br> (2 properties) | TX | Office/Industrial | November | 96 | % | 123.65 | |||||||
| 4 | Florence | SC | Office | December | 100 | % | 100.00 | |||||||
| 5 | Various^(2)^ | Industrial | December | 100 | % | 81.44 | ||||||||
| 27 | TOTAL<br> PROPERTY DISPOSITIONS |
All values are in US Dollars.
| Footnotes | |
|---|---|
| (1) | Generally,<br> quarterly period prior to sale annualized. |
| (2) | Recapitalized<br> 22 special purpose industrial assets in to a newly-formed joint venture. Joint venture received $2.8 million in credits. LXP<br> acquired a 20% interest in the joint venture for $30.8 million. |
12
| DEVELOPMENT SUMMARY<br> <br>12/31/2021 |
|---|
ONGOING:
| Project<br> (% owned) | # of Buildings | Market | Estimated Sq. Ft. | Estimated<br> <br>Project <br>Project <br>Cost (000) | GAAP<br> <br>Investment Balance as of 12/31/2021 <br>(000) (1) | LXP<br> <br>Amount Funded as of 12/31/2021 <br>(000)(2) | Estimated Building Completion Date | % Leased as of 12/31/2021 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated | |||||||||||||
| 1 | The<br> Cubes at Etna East (95%)^(3)(4)^ | 1 | Columbus,<br> OH | 1,074,840 | 2Q<br> 2022 | 0 | % | ||||||
| 2 | Mt.<br> Comfort (80%)^(3)^ | 1 | Indianapolis,<br> IN | 1,053,360 | 3Q<br> 2022 | 0 | % | ||||||
| 3 | Cotton<br> 303 (93%)^(3)^ | 2 | Phoenix,<br> AZ | 880,678 | 3Q<br> 2022 | 0 | % | ||||||
| 4 | Ocala<br> (80%)^(3)^ | 1 | Central<br> Florida | 1,085,280 | 3Q<br> 2022 | 0 | % | ||||||
| 5 | Smith<br> Farms (90%)^(3)(5)^ | 3 | Greenville/Spartanburg,<br> SC | 2,194,820 | 4Q<br> 2022-2Q 2023 | 36 | % | ||||||
| 5 | Total<br> Consolidated Development Projects |
All values are in US Dollars.
LANDHELD FOR DEVELOPMENT:
| Project<br> (% owned) | Market | Approx. Developable Acres | GAAP<br> <br>Investment Balance<br> as of 12/31/2021 <br>(000) (1) | LXP<br> <br><br>Amount Funded as of <br><br>12/31/2021 ($000)^(2)^ | ||
|---|---|---|---|---|---|---|
| Consolidated | ||||||
| 1 | Reems<br> & Olive (95.5%) | Phoenix,<br> AZ | 420 | $ | 100,875 | 96,336 |
| 2 | Mt.<br> Comfort Phase II (80%) | Indianapolis,<br> IN | 70 | 3,285 | 2,610 | |
| 2 | Total<br> Consolidated Land Projects | 490 | $ | 104,160 | 98,946 |
All values are in US Dollars.
| Project<br> (% owned) | #<br> of <br><br>Buildings | Market | Approx.<br> <br><br>Developable <br><br>Acres | GAAP<br> <br>Investment Balance <br>as of 12/31/2021 <br>(000) (1) | LXP<br> <br><br>Amount Funded <br><br>as of 12/31/2021 <br><br>($000)^(2)^ | ||
|---|---|---|---|---|---|---|---|
| Non - Consolidated | |||||||
| 1 | ETNA<br> Park 70 (90%) | TBD | Columbus,<br> OH | 66 | $ | 12,875 | 13,362 |
| 2 | ETNA<br> Park 70 East (90%) | TBD | Columbus,<br> OH | 21 | 2,797 | 2,064 | |
| 2 | Total<br> Non-Consolidated Land Projects | 87 | $ | 15,672 | 15,426 |
All values are in US Dollars.
| Footnote | |
|---|---|
| (1) | GAAP<br> investment balance is in real estate under construction for consolidated projects and in investments in non-consolidated entities<br> for non-consolidated projects. |
| (2) | Excludes<br> noncontrolling interests’ share. |
| (3) | Estimated<br> project cost includes estimated tenant improvements and lease costs and excludes potential developer partner promote. |
| (4) | Land<br> parcel distributed from ETNA Park 70 East during the fourth quarter of 2021. |
| (5) | Preleased<br> one 797,936 square foot facility subject to a 12-year lease commencing upon substantial completion of the facility. |
13
| CAPITAL EXPENDITURES AND LEASING COSTS ^(1)^<br><br><br>12/31/2021<br><br><br><br>($000) | ||||
|---|---|---|---|---|
| Twelve<br> months ending December 31, | ||||
| --- | --- | --- | --- | --- |
| 2021 | 2020 | |||
| First<br> Generation Costs | ||||
| Leasing<br> Costs | $ | 1,022 | $ | - |
| Total<br> First Generation Costs | $ | 1,022 | $ | - |
| Second<br> Generation Costs | ||||
| Tenant<br> Improvements | ||||
| Industrial | $ | 7,109 | $ | 8,764 |
| Other | 1,283 | 980 | ||
| Total<br> Second Generation Tenant Improvements | $ | 8,392 | $ | 9,744 |
| Leasing<br> Costs | ||||
| Industrial | $ | 6,414 | $ | 1,043 |
| Other | 737 | 3,976 | ||
| Total<br> Second Generation Leasing Costs | $ | 7,151 | $ | 5,019 |
| Total<br> Second Generation Costs | $ | 15,543 | $ | 14,763 |
| Building<br> Improvements | ||||
| Industrial | $ | 5,811 | $ | 5,655 |
| Other | 1,004 | 1,851 | ||
| Total<br> Building Improvements | $ | 6,815 | $ | 7,506 |
| Total<br> Capital Expenditures and Leasing Costs | $ | 23,380 | $ | 22,269 |
| Footnote | ||||
| --- | --- | |||
| (1) | Consolidated<br> costs on a cash basis. Amounts exclude capitalized interest, if any. Leasing costs includes payments for lease incentives,<br> if any. |
14
| PORTFOLIO DATA<br><br><br>12/31/2021<br><br>($000) | ||||||
|---|---|---|---|---|---|---|
| Base<br> Rent | ||||||
| --- | --- | --- | --- | --- | --- | --- |
| Asset<br> Class | Twelve<br> months ended | |||||
| 12/31/2021^(1)^ | 12/31/2021<br><br> Percentage | 12/31/2020<br><br> Percentage ^(2)^ | ||||
| Industrial | $ | 208,772 | 88.5 | % | 86.3 | % |
| Other | 27,092 | 11.5 | % | 13.7 | % | |
| $ | 235,864 | 100.0 | % | 100.0 | % | |
| Base<br> Rent | ||||||
| --- | --- | --- | --- | --- | --- | --- |
| Credit<br> Ratings ^(3)^ | Twelve<br> months ended | |||||
| 12/31/2021^(1)^ | 12/31/2021<br><br> Percentage | 12/31/2020<br><br> Percentage ^(2)^ | ||||
| Investment<br> Grade | $ | 130,378 | 55.3 | % | 49.6 | % |
| Non-Investment<br> Grade | 35,777 | 15.2 | % | 21.4 | % | |
| Unrated | 69,709 | 29.5 | % | 29.0 | % | |
| $ | 235,864 | 100.0 | % | 100.0 | % | |
| Weighted-Average<br> Lease Term - Cash Basis | As<br> of 12/31/2021 | As<br> of 12/31/2020 | ||||
| --- | --- | --- | ||||
| 6.6<br> years | 7.4<br> years |
LeaseEscalation Data ^(4)^

| Footnotes | |
|---|---|
| (1) | Twelve<br> months ended 12/31/2021 Base Rent recognized for consolidated properties owned as of<br> 12/31/2021. |
| (2) | Three<br> special purpose industrial properties were reclassified to Other in 2021. 12/31/2020<br> not restated. |
| (3) | Credit<br> ratings are based upon either tenant, guarantor or parent/ultimate parent. |
| (4) | Based<br> on twelve months consolidated Cash Base Rents for single-tenant leases (properties 50%<br> leased to a single tenant) owned as of 12/31/2021. Excludes parking operations and rents<br> from prior tenants. |
15
| SAME STORE DATA<br><br><br>12/31/2021<br><br><br><br>($000) | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Same-Store<br> NOI ^(1)(2)^ | Same-Store<br> NOI by Components ^(1)(2)^ | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Consolidated | Industrial | Other | ||||||||||||||||
| Twelve<br> months ended December 31, | Twelve<br> months ended December 31, | Twelve<br> months ended December 31, | ||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Total<br> Cash Base Rent | $ | 182,389 | $ | 180,638 | $ | 154,644 | $ | 152,867 | $ | 27,745 | $ | 27,771 | ||||||
| Tenant<br> Reimbursements | 26,447 | 25,729 | 20,649 | 20,066 | 5,798 | 5,663 | ||||||||||||
| Property<br> Operating Expenses | (31,429 | ) | (30,034 | ) | (23,212 | ) | (22,162 | ) | (8,217 | ) | (7,872 | ) | ||||||
| Same-Store<br> NOI | $ | 177,407 | $ | 176,333 | $ | 152,081 | $ | 150,771 | $ | 25,326 | $ | 25,562 | ||||||
| Change<br> in Same-Store NOI^(3)^ | 0.6 | % | 0.9 | % | -0.9 | % | ||||||||||||
| Same-Store<br> Statistics ^(2)(4)^ | Same-Store<br> Statistics by Components ^(2)(4)^ | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Consolidated | Industrial | Other | ||||||||||||||||
| As<br> of 12/31/2021 | As<br> of 12/31/2020 | As<br> of 12/31/2021 | As<br> of 12/31/2020 | As<br> of 12/31/2021 | As<br> of 12/31/2020 | |||||||||||||
| Same-Store<br> # of Properties | 79 | 79 | 67 | 67 | 12 | 12 | ||||||||||||
| Same-Store<br> Percent Leased | 99.1 | % | 98.1 | % | 99.7 | % | 98.1 | % | 89.4 | % | 97.7 | % | ||||||
| Footnotes | ||||||||||||||||||
| --- | --- | |||||||||||||||||
| (1) | NOI<br> is on a consolidated cash basis excluding properties acquired and sold in 2021 and 2020. | |||||||||||||||||
| (2) | 2020<br> Other updated to reflect three special purpose industrial properties that were reclassified<br> to Other in 2021. | |||||||||||||||||
| (3) | Excluding<br> single-tenant full building vacancies, same-store NOI growth was 1.9% consolidated and<br> 2.1% industrial. | |||||||||||||||||
| (4) | At<br> December 31, 2021, excludes properties acquired or sold in 2021 and 2020. |
16
| PORTFOLIO DETAIL BY ASSET CLASS<br> <br><br><br><br><br>12/31/2021<br><br>($000, except square footage) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset<br> Class | YE<br>2018**^(1)(2)^** | YE<br> 2019**^(2)^** | YE<br> 2020**^(2)^** | YE<br> 2021 | ||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Industrial | ||||||||||||
| %<br> of Cost ^(3)^ | 71.2 | % | 81.5 | % | 90.8 | % | 98.1 | % | ||||
| %<br> of ABR ^(4)^ | 65.4 | % | 75.5 | % | 86.3 | % | 88.5 | % | ||||
| %<br> Leased ^(5)^ | 96.3 | % | 97.9 | % | 98.7 | % | 99.8 | % | ||||
| Wtd.<br> Avg. Lease Term ^(6)^ | 9.7 | 8.3 | 7.4 | 6.9 | ||||||||
| Mortgage<br> Debt | $ | 206,006 | $ | 109,939 | $ | 105,419 | $ | 70,626 | ||||
| %<br> Investment Grade ^(4)^ | 31.6 | % | 45.9 | % | 50.8 | % | 58.9 | % | ||||
| Square<br> Feet | 41,447,962 | 48,742,014 | 53,938,155 | 52,738,438 | ||||||||
| Other | ||||||||||||
| %<br> of Cost ^(3)^ | 28.8 | % | 18.5 | % | 9.2 | % | 1.9 | % | ||||
| %<br> of ABR ^(4)(7)^ | 34.6 | % | 24.5 | % | 13.7 | % | 11.5 | % | ||||
| %<br> Leased | 87.1 | % | 85.8 | % | 89.3 | % | 89.4 | % | ||||
| Wtd.<br> Avg. Lease Term ^(6)^ | 7.2 | 8.5 | 7.2 | 3.8 | ||||||||
| Mortgage<br> Debt | $ | 369,508 | $ | 283,933 | $ | 32,993 | $ | 13,803 | ||||
| %<br> Investment Grade ^(4)^ | 53.2 | % | 57.3 | % | 42.0 | % | 27.3 | % | ||||
| Square<br> Feet | 6,111,588 | 3,876,294 | 2,171,633 | 2,089,118 | ||||||||
| Construction in progress ^(8)^ | $ | 1,840 | $ | 15,208 | $ | 79,022 | $ | 166,647 | ||||
| Footnotes | ||||||||||||
| --- | --- | |||||||||||
| (1) | Certain<br> amounts reclassified to reflect the current presentation. | |||||||||||
| (2) | Three<br> special purpose industrial properties were reclassified to Other in 2021. Prior periods not restated. | |||||||||||
| (3) | Based<br> on gross book value of real estate assets; excludes held for sale assets. | |||||||||||
| (4) | Percentage<br> of Base Rent, for consolidated properties owned as of each respective period. | |||||||||||
| (5) | 2021<br> is for Stabilized Portfolio. | |||||||||||
| (6) | Cash<br> basis. | |||||||||||
| (7) | YE<br> 2018 excludes the acceleration of below-market lease intangible accretion on one asset subsequently sold. | |||||||||||
| (8) | Includes<br> development classified as real estate under construction on a consolidated basis and capital expenditures for our operating<br> properties. |
17
| PORTFOLIO COMPOSITION<br> <br>12/31/2021 |
|---|
Asa Percent of Gross Book Value ^(1)^

PortfolioComposition^(2)^

| Footnote | |
|---|---|
| (1) | Based<br> on gross book value of real estate assets as of 12/31/2021, excludes held for sale assets. |
| (2) | Based<br> on gross book value of real estate assets as of 12/31/2021, 12/31/2020, 12/31/2019, 12/31/2018 and 12/31/2017, as applicable<br> and excludes held for sale assets. |
18
| INDUSTRIALPORTFOLIO INFORMATION<br><br>12/31/2021 | |||
|---|---|---|---|
| Markets ^(1)^ | Percent of<br><br> <br>Base Rent as<br><br> <br>of 12/31/2021 ^(2)^ | ||
| --- | --- | --- | --- |
| Memphis, TN | 9.2 | % | |
| Greenville/Spartanburg, SC | 7.4 | % | |
| Dallas/Ft. Worth, TX | 6.7 | % | |
| Phoenix, AZ | 6.6 | % | |
| Houston, TX | 6.5 | % | |
| Atlanta, GA | 6.1 | % | |
| Cincinnati/Dayton, OH | 5.1 | % | |
| Nashville, TN | 4.3 | % | |
| Chicago, IL | 4.3 | % | |
| Indianapolis, IN | 3.3 | % | |
| Savannah, GA | 3.2 | % | |
| Jackson, MS | 3.0 | % | |
| St. Louis, MO | 2.9 | % | |
| DC/Baltimore, MD | 2.8 | % | |
| Central Florida | 2.7 | % | |
| Columbus, OH | 2.7 | % | |
| New York/New Jersey | 2.5 | % | |
| Cleveland, OH | 2.4 | % | |
| Detroit, MI | 2.3 | % | |
| Champaign-Urbana, IL | 2.0 | % | |
| Total Industrial Portfolio Concentration ^(3)^ | 86.0 | % | |
| Industries | Percent of<br><br> <br>Base Rent as<br><br> <br>of 12/31/2021 ^(2)^ | ||
| --- | --- | --- | --- |
| Consumer Products | 26.0 | % | |
| E-Commerce | 17.8 | % | |
| Automotive | 15.8 | % | |
| Transportation/Logistics | 14.8 | % | |
| Food | 11.7 | % | |
| Construction/Materials | 8.0 | % | |
| Apparel | 2.7 | % | |
| Specialty | 1.9 | % | |
| Other | 1.3 | % | |
| Total Industrial Portfolio Concentration ^(3)^ | 100.0 | % | |
| Additional Information | |||
| --- | --- | --- | --- |
| # of Properties | 109 | ||
| Square Feet | 52,738,438 | ||
| Weighted-Average Age (Years)^(4)^ | 8.6 | ||
| Weighted-Average Cash Base Rent per SF^(5)^ | $ | 4.35 | |
| Weighted-Average Lease Term (Cash Basis - Years) | 6.9 | ||
| % with Fixed Escalation^(6)^ | 95.4 | % | |
| Average Annual Rent Escalation^(6)^ | 2.8 | % | |
| Average Building Size (SF) | 483,839 | ||
| Average Clear Height (Feet)^(7)^ | 32.7 | ||
| % Top 25 Markets^(8)^ | 70.6 | % | |
| % Top 50 Markets^(8)^ | 88.8 | % | |
| Footnote | |||
| --- | --- | ||
| (1) | Based on CoStar.com inventory data. | ||
| (2) | Twelve months ended 12/31/2021 Base Rent recognized<br> for consolidated industrial properties owned as of 12/31/2021. | ||
| (3) | Total shown may differ from detailed amounts due to rounding. | ||
| (4) | Weighting based on square footage. | ||
| (5) | Excludes non-stabilized vacant square footage. | ||
| (6) | Based on Cash Base Rents for single-tenant leases (properties 50% leased<br> to a single tenant) owned as of 12/31/2021. Excludes rents from prior tenants. Average Annual Rent Escalation based on next rent step<br> percentages. | ||
| (7) | Based on internal and external sources. | ||
| (8) | Percent of Base Rent based upon CoStar.com inventory data. |
19
| TOP15 TENANTS<br><br>12/31/2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Tenants ^(1)^ | Property Type | Lease Expirations | Number <br><br>of Leases | Sq. Ft. Leased | Sq. Ft.<br> Leased as <br><br>a Percent of <br><br>Consolidated <br><br>Portfolio ^(2)(3)^ | Base Rent as of <br>12/31/2021<br> (000) | Percent<br> of Base Rent as of 12/31/2021 (000) (2)(4) | ||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Amazon | Industrial | 2026-2033 | 6 | 3,864,731 | 7.2 | % | % | ||||
| Nissan | Industrial | 2027 | 2 | 2,971,000 | 5.6 | % | % | ||||
| Kellogg | Industrial | 2027-2029 | 3 | 2,801,916 | 5.2 | % | % | ||||
| Undisclosed ^(5)^ | Industrial | 2031-2035 | 3 | 1,090,383 | 2.0 | % | % | ||||
| Watco | Industrial | 2038 | 1 | 132,449 | 0.2 | % | % | ||||
| Xerox | Office | 2023 | 1 | 202,000 | 0.4 | % | % | ||||
| FedEx | Industrial | 2023 & 2028 | 2 | 292,021 | 0.5 | % | % | ||||
| Wal-Mart | Industrial | 2024-2031 | 3 | 2,351,917 | 4.4 | % | % | ||||
| Undisclosed ^(5)^ | Industrial | 2034 | 1 | 1,318,680 | 2.5 | % | % | ||||
| Morgan Lewis ^(6)^ | Office | 2024 | 1 | 289,432 | 0.5 | % | % | ||||
| Mars Wrigley | Industrial | 2025 | 1 | 604,852 | 1.1 | % | % | ||||
| Unis | Industrial | 2023-2027 | 3 | 1,005,575 | 1.9 | % | % | ||||
| Asics | Industrial | 2030 | 1 | 855,878 | 1.6 | % | % | ||||
| Black and Decker | Industrial | 2029 | 1 | 1,214,526 | 2.3 | % | % | ||||
| Vista Outdoor | Industrial | 2034 | 1 | 813,126 | 1.5 | % | % | ||||
| 30 | 19,808,486 | 37.1 | % | % |
All values are in US Dollars.
| Footnotes | |
|---|---|
| (1) | Tenant, guarantor or parent. |
| (2) | Total shown may differ from<br>detailed amounts due to rounding. |
| (3) | Excludes vacant square feet. |
| (4) | Twelve<br>months ended 12/31/2021 Base Rent recognized for consolidated properties owned as of 12/31/2021, excluding rent from prior tenants. |
| (5) | Lease restricts certain disclosures. |
| (6) | Includes parking operations. |
20
| QUARTERLYLEASING SUMMARY12/31/2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| NEW LEASES - FIRST GENERATION^(1)^ | |||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Location | Lease Expiration <br><br>Date | Sq. Ft. | New<br> Base Rent <br>Per Annum <br>(000)(2) | New<br> Cash Base <br>Rent Per Annum <br>(000)(2) | |||||
| Industrial | |||||||||
| 1 | Fairburn | GA | 10/2028 | 907,675 | |||||
| 2 | Greer^(3)^ | SC | 03/2035 | 797,936 | |||||
| 2 | TOTAL NEW LEASES - FIRST GENERATION | 1,705,611 | |||||||
| LEASE EXTENSIONS - SECOND GENERATION | |||||||||
| Location | Prior <br> Term | Lease Expiration Date | Sq. Ft. | New Base Rent Per Annum (000)(2) | Prior Base Rent Per Annum (000) | New Cash Base Rent Per Annum (000)(2) | Prior Cash Base Rent Per Annum (000) | ||
| Industrial | |||||||||
| 1 | Rockford | IL | 12/2021 | 12/2024 | 93,000 | ||||
| 2 | Olive Branch | MS | 08/2024 | 06/2029 | 1,170,218 | ||||
| 3 | Duncan | SC | 08/2022 | 08/2027 | 221,833 | ||||
| 3 | TOTAL EXTENDED LEASES - INDUSTRIAL | 1,485,051 | |||||||
| Other | |||||||||
| 1 | Tucson | AZ | 07/2022 | 09/2027 | 28,591 | ||||
| 1 | TOTAL EXTENDED LEASES - OTHER | 28,591 | |||||||
| 4 | TOTAL EXTENDED LEASES - SECOND GENERATION | 1,513,642 | |||||||
| NEW LEASES - SECOND GENERATION | |||||||||
| Location | Lease Expiration Date | Sq. Ft. | New Base Rent Per Annum (000)(2) | Prior Base Rent Per Annum (000)(4) | New Cash Base Rent Per Annum (000)(2) | Prior Cash Base Rent Per Annum (000)(4) | |||
| Other | |||||||||
| 1 | Kalamazoo | MI | MTM | 3,880 | |||||
| 2 | Kalamazoo | MI | 10/2024 | 29,686 | |||||
| 2 | TOTAL NEW LEASES - SECOND GENERATION | 33,566 | |||||||
| 6 | TOTAL NEW AND EXTENDED LEASES - SECOND GENERATION | 1,547,208 |
All values are in US Dollars.
21
| QUARTERLYLEASING SUMMARY (CONTINUED)<br><br>12/31/2021 | ||||||
|---|---|---|---|---|---|---|
| NEW VACANCY ^(5)^ | ||||||
| --- | --- | --- | --- | --- | --- | --- |
| Location | Type | Prior Lease<br> Expiration<br> Date | Sq. Ft. | 2021 Base Rent (000) | 2021 Cash Rent (000) | |
| Industrial | ||||||
| Kalamazoo | MI | Other | 10/2021 | 97,967 | ||
| Antioch | TN | Industrial | 12/2021 | 73,500 | ||
| Chillicothe | OH | Industrial | 12/2021 | 42,264 | ||
| 213,731 |
All values are in US Dollars.
Footnotes
| (1) | Leased<br>first generation space that was developed or acquired vacant. |
|---|---|
| (2) | Assumes<br>twelve months rent from the later of 1/1/2022 or lease commencement/extension, excluding free rent periods as applicable. |
| --- | --- |
| (3) | Part<br>of Smith Farms development project. Lease expiration date is estimated. |
| --- | --- |
| (4) | Rent<br>from prior tenants for square feet leased. |
| --- | --- |
| (5) | Excludes<br>multi-tenant properties and disposed properties. |
| --- | --- |
22
| LEASEROLLOVER SCHEDULE - INDUSTRIAL<br><br><br><br>12/31/2021<br><br><br><br>($000) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | Number of <br> Leases <br> Expiring | Base Rent as of <br><br>12/31/2021 | Percent of<br> Base Rent as of <br> 12/31/2021 | Percent of<br> Base Rent as of <br> 12/31/2020^(2)^ | ||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2022 | 3 | $ | 1,645 | 0.8 | % | 1.7 | % | |||
| 2023 | 7 | 8,968 | 4.3 | % | 4.5 | % | ||||
| 2024 | 21 | 24,553 | 11.8 | % | 10.0 | % | ||||
| 2025 | 12 | 14,925 | 7.2 | % | 9.9 | % | ||||
| 2026 | 23 | 23,016 | 11.0 | % | 9.4 | % | ||||
| 2027 | 11 | 30,776 | 14.8 | % | 13.3 | % | ||||
| 2028 | 6 | 10,911 | 5.2 | % | 4.3 | % | ||||
| 2029 | 9 | 20,462 | 9.8 | % | 7.1 | % | ||||
| 2030 | 9 | 26,694 | 12.8 | % | 10.1 | % | ||||
| 2031 | 10 | 7,518 | 3.6 | % | 3.3 | % | ||||
| Thereafter | 14 | 38,902 | 18.7 | % | 20.8 | % | ||||
| Total ^(1)^ | 125 | $ | 208,370 | 100.0 | % |

Footnotes
| (1) | Total<br>shown may differ from detailed amounts due to rounding. |
|---|---|
| (2) | Updated<br>for the reclassification of three special purpose industrial properties to Other. |
| --- | --- |
23
| LEASEROLLOVER SCHEDULE - OTHER PROPERTIES<br><br><br><br>12/31/2021<br><br><br><br>($000) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | Number of <br> Leases <br> Expiring | Base Rent as of<br><br> <br>12/31/2021 | Percent of<br> Base Rent as of <br> 12/31/2021 | Percent of<br> Base Rent as of <br> 12/31/2020^(2)^ | ||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2022 | 2 | $ | 51 | 0.2 | % | 1.3 | % | |||
| 2023 | 3 | 6,667 | 28.0 | % | 17.3 | % | ||||
| 2024 | 5 | 8,816 | 37.1 | % | 22.1 | % | ||||
| 2025 | 3 | 2,697 | 11.3 | % | 13.0 | % | ||||
| 2026 | 1 | 225 | 0.9 | % | 0.6 | % | ||||
| 2027 | 2 | 781 | 3.3 | % | 7.7 | % | ||||
| 2028 | 2 | 2,197 | 9.2 | % | 5.2 | % | ||||
| 2029 | 0 | - | 0.0 | % | 0.0 | % | ||||
| 2030 | 0 | - | 0.0 | % | 0.0 | % | ||||
| 2031 | 1 | 2,041 | 8.6 | % | 4.9 | % | ||||
| Thereafter | 1 | 311 | 1.3 | % | 14.5 | % | ||||
| Total ^(1)^ | 20 | $ | 23,786 | 100.0 | % |

Footnotes
| (1) | Total<br>shown may differ from detailed amounts due to rounding. |
|---|---|
| (2) | Updated<br>for the reclassification of three special purpose industrial properties to Other. |
| --- | --- |
24
| PROPERTY LEASES AND VACANCIES - 12/31/2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year<br> of Lease Expiration | Date<br> of Lease Expiration | CoStar<br> Market (1) | Property<br> Location | City | State | Note | Sq.<br> Ft. Leased<br><br> or Available (2) | Base<br> Rent<br> as of <br>12/31/2021 (000) (3) | Cash<br> Base Rent<br> as of <br>12/31/2021 (000) (3) | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| INDUSTRIAL<br> PROPERTIES | ||||||||||
| SINGLE<br> TENANT | ||||||||||
| WAREHOUSE/DISTRIBUTION | ||||||||||
| 2022 | 2/28/2022 | Columbus,<br> OH | 351 Chamber<br> Dr. | Chillicothe | OH | 20 | 23,270 | |||
| 3/31/2022 | Columbus, OH | 191 Arrowhead Dr. | Hebron | OH | 18 | 250,410 | ||||
| Columbus, OH | 200 Arrowhead Dr. | Hebron | OH | -- | 400,522 | |||||
| 2023 | 2/28/2023 | Central Florida | 3102 Queen Palm Dr. | Tampa | FL | -- | 229,605 | |||
| 5/31/2023 | Memphis, TN | 6495 Polk Ln. | Olive Branch | MS | -- | 151,691 | ||||
| 6/30/2023 | Cincinnati/Dayton, OH | 575-599 Gateway Blvd. | Monroe | OH | -- | 194,936 | ||||
| 8/31/2023 | Houston, TX | 10535 Red Bluff Rd. | Pasadena | TX | -- | 257,835 | ||||
| Dallas/Ft. Worth, TX | 3737 Duncanville Rd. | Dallas | TX | -- | 510,400 | |||||
| 10/31/2023 | Atlanta, GA | 493 Westridge Pkwy. | McDonough | GA | -- | 676,000 | ||||
| 12/31/2023 | Shreveport/Bossier City,<br> LA | 5001 Greenwood Rd. | Shreveport | LA | -- | 646,000 | ||||
| 2024 | 1/31/2024 | Greenville/Spartanburg,<br> SC | 70 Tyger River Dr. | Duncan | SC | -- | 408,000 | |||
| Indianapolis, IN | 1285 W. State Road 32 | Lebanon | IN | -- | 741,880 | |||||
| Memphis, TN | 6495 Polk Ln. | Olive Branch | MS | -- | 118,211 | |||||
| 3/31/2024 | Cleveland, TN | 1520 Lauderdale Memorial<br> Hwy. | Cleveland | TN | -- | 851,370 | ||||
| Indianapolis, IN | 4600 Albert S White<br> Dr. | Whitestown | IN | -- | 53,240 | |||||
| Columbus, OH | 2155 Rohr Rd. | Lockbourne | OH | -- | 320,190 | |||||
| 4/30/2024 | Memphis, TN | 11555 Silo Dr. | Olive Branch | MS | -- | 927,742 | ||||
| Nashville, TN | 6050 Dana Way | Antioch | TN | -- | 11,238 | |||||
| 5/31/2024 | Atlanta, GA | 7225 Goodson Rd. | Union City | GA | -- | 370,000 | ||||
| 7/31/2024 | Greenville/Spartanburg,<br> SC | 5795 North Blackstock<br> Rd. | Spartanburg | SC | -- | 341,660 | ||||
| Greenville/Spartanburg,<br> SC | 231 Apple Valley Rd. | Duncan | SC | -- | 75,320 | |||||
| 8/31/2024 | Houston, TX | 9701 New Decade Dr. | Pasadena | TX | -- | 102,863 | ||||
| Atlanta, GA | 41 Busch Dr. | Cartersville | GA | -- | 119,295 | |||||
| 9/30/2024 | Indianapolis,<br> IN | 1621<br> Veterans Memorial Pkwy. E . | Lafayette | IN | -- | 309,400 |
All values are in US Dollars.
25
| PROPERTY LEASES AND VACANCIES - 12/31/2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year<br> of Lease Expiration | Date<br> of Lease Expiration | CoStar<br> Market (1) | Property<br> Location | City | State | Note | Sq.<br> Ft. Leased<br><br> or Available (2) | Base<br> Rent<br> as of <br>12/31/2021 (000) (3) | Cash<br> Base Rent<br> as of <br>12/31/2021 (000) (3) | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| INDUSTRIAL<br> PROPERTIES | ||||||||||
| WAREHOUSE/DISTRIBUTION | ||||||||||
| 2024 | 9/30/2024 | Memphis,<br> TN | 3820 Micro<br> Dr. | Millington | TN | -- | 701,819 | |||
| 10/31/2024 | Dallas/Ft. Worth, TX | 2115 East Belt Line<br> Rd. | Carrollton | TX | -- | 58,202 | ||||
| Dallas/Ft. Worth, TX | 17505 Interstate Hwy.<br> 35W | Northlake | TX | -- | 500,556 | |||||
| 11/30/2024 | DC/Baltimore, MD | 150 Mercury Way | Winchester | VA | -- | 324,535 | ||||
| 12/31/2024 | Indianapolis, IN | 4600 Albert S White<br> Dr. | Whitestown | IN | -- | 95,832 | ||||
| Chicago, IL | 3686 S. Central Ave. | Rockford | IL | -- | 93,000 | |||||
| Chicago, IL | 749 Southrock Dr. | Rockford | IL | -- | 150,000 | |||||
| 2025 | 4/30/2025 | Houston, TX | 10565 Red Bluff Rd. | Pasadena | TX | -- | 248,240 | |||
| 5/31/2025 | Atlanta, GA | 7875 White Rd. SW | Austell | GA | -- | 604,852 | ||||
| 6/30/2025 | Savannah, GA | 1319 Dean Forest Rd. | Savannah | GA | -- | 355,527 | ||||
| 7/31/2025 | Indianapolis, IN | 5352 Performance Way | Whitestown | IN | -- | 380,000 | ||||
| Cleveland, OH | 7005 Cochran Rd. | Glenwillow | OH | -- | 458,000 | |||||
| 8/31/2025 | Indianapolis, IN | 4900 Albert S White<br> Dr. | Whitestown | IN | -- | 85,232 | ||||
| Savannah, GA | 1315 Dean Forest Rd. | Savannah | GA | -- | 88,503 | |||||
| 9/30/2025 | Greenville/Spartanburg,<br> SC | 7870 Reidville Rd. | Greer | SC | -- | 396,073 | ||||
| Nashville, TN | 6050 Dana Way | Antioch | TN | -- | 117,600 | |||||
| 12/31/2025 | Phoenix, AZ | 4445 N. 169th Ave. | Goodyear | AZ | -- | 160,140 | ||||
| Minneapolis/St Paul,<br> MN | 1700 47th Ave. North | Minneapolis | MN | -- | 18,620 | |||||
| 2026 | 1/31/2026 | Greenville/Spartanburg,<br> SC | 231 Apple Valley Rd. | Duncan | SC | -- | 120,680 | |||
| 3/31/2026 | Central Florida | 2455 Premier Row | Orlando | FL | -- | 205,016 | ||||
| Lewisburg, TN | 633 Garrett Pkwy. | Lewisburg | TN | -- | 310,000 | |||||
| 4/30/2026 | Phoenix, AZ | 16811 W. Commerce Dr. | Goodyear | AZ | -- | 540,349 | ||||
| 6/30/2026 | Greenville/Spartanburg,<br> SC | 425 Apple Valley Rd. | Duncan | SC | -- | 163,680 | ||||
| Columbus,<br> OH | 351<br> Chamber Dr. | Chillicothe | OH | -- | 136,495 |
All values are in US Dollars.
26
| PROPERTY LEASES AND VACANCIES - 12/31/2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year<br> of Lease Expiration | Date<br> of Lease Expiration | CoStar<br> Market (1) | Property<br> Location | City | State | Note | Sq.<br> Ft. Leased or <br><br>Available (2) | Base<br> Rent<br> as of <br>12/31/2021 (000) (3) | Cash<br> Base Rent<br> as of <br>12/31/2021 (000) (3) | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| INDUSTRIAL<br> PROPERTIES | ||||||||||
| WAREHOUSE/DISTRIBUTION | ||||||||||
| 2026 | 6/30/2026 | Columbus,<br> OH | 351 Chamber<br> Dr. | Chillicothe | OH | 20 | 276,112 | |||
| 7/31/2026 | Savannah, GA | 1004 Trade Center Pkwy. | Savannah | GA | -- | 270,252 | ||||
| Columbus, OH | 1860 Walcutt Rd. | Columbus | OH | -- | 97,934 | |||||
| 8/31/2026 | Savannah, GA | 1004 Trade Center Pkwy. | Savannah | GA | -- | 149,415 | ||||
| 9/30/2026 | Greenville/Spartanburg,<br> SC | 425 Apple Valley Rd. | Duncan | SC | -- | 163,680 | ||||
| St. Louis, MO | 3931 Lakeview Corporate<br> Dr. | Edwardsville | IL | -- | 769,500 | |||||
| Nashville, TN | 6050 Dana Way | Antioch | TN | -- | 67,200 | |||||
| Phoenix, AZ | 9494 W. Buckeye Rd. | Tolleson | AZ | -- | 186,336 | |||||
| 10/31/2026 | Greenville/Spartanburg,<br> SC | 235 Apple Valley Rd. | Duncan | SC | -- | 177,320 | ||||
| Charlotte, NC | 2203 Sherrill Dr. | Statesville | NC | -- | 639,800 | |||||
| Cleveland, OH | 10345 Philipp Pkwy. | Streetsboro | OH | -- | 649,250 | |||||
| 11/30/2026 | Erwin, NY | 736 Addison Rd. | Erwin | NY | -- | 408,000 | ||||
| Philadelphia, PA | 250 Rittenhouse Cir. | Bristol | PA | -- | 241,977 | |||||
| 12/31/2026 | Houston, TX | 4600 Underwood Rd. | Deer Park | TX | -- | 402,648 | ||||
| Indianapolis, IN | 180 Bob Glidden Blvd. | Whiteland | IN | -- | 179,530 | |||||
| Indianapolis, IN | 76 Bob Glidden Blvd. | Whiteland | IN | -- | 168,480 | |||||
| 2027 | 1/31/2027 | Greenville/Spartanburg,<br> SC | 417 Apple Valley Rd. | Duncan | SC | -- | 195,000 | |||
| Kansas City, MO | 27200 West 157th St. | New Century | KS | -- | 446,500 | |||||
| 2/28/2027 | Jackson, MS | 554 Nissan Pkwy. | Canton | MS | -- | 1,466,000 | ||||
| 4/30/2027 | Nashville, TN | 200 Sam Griffin Rd. | Smyrna | TN | -- | 1,505,000 | ||||
| San Antonio, TX | 16407 Applewhite Rd. | San Antonio | TX | -- | 849,275 | |||||
| 7/31/2027 | Savannah, GA | 335 Morgan Lakes Industrial<br> Blvd. | Pooler | GA | -- | 499,500 | ||||
| 8/31/2027 | Cincinnati/Dayton, OH | 600 Gateway Blvd. | Monroe | OH | -- | 994,013 | ||||
| Shreveport/Bossier<br> City, LA | 5417<br> Campus Dr. | Shreveport | LA | -- | 257,849 |
All values are in US Dollars.
27
| PROPERTY LEASES AND VACANCIES - 12/31/2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year<br> of Lease Expiration | Date<br> of Lease Expiration | CoStar<br> Market (1) | Property<br> Location | City | State | Note | Sq.<br> Ft. Leased or <br><br>Available (2) | Base<br> Rent<br> as of <br>12/31/2021 (000) (3) | Cash<br> Base Rent<br> as of <br>12/31/2021 (000) (3) | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| INDUSTRIAL<br> PROPERTIES | ||||||||||
| WAREHOUSE/DISTRIBUTION | ||||||||||
| 2027 | 9/30/2027 | Memphis,<br> TN | 1550 Hwy. 302 | Byhalia | MS | -- | 615,600 | |||
| 10/31/2027 | Jackson, TN | 201 James Lawrence Rd. | Jackson | TN | -- | 1,062,055 | ||||
| 2028 | 1/31/2028 | Atlanta, GA | 490 Westridge Pkwy. | McDonough | GA | -- | 1,121,120 | |||
| 3/31/2028 | New York/New Jersey | 29-01 Borden Ave./29-10<br> Hunters Point Ave. | Long Island City | NY | -- | 140,330 | ||||
| 5/31/2028 | Nashville, TN | 6050 Dana Way | Antioch | TN | -- | 50,400 | ||||
| 8/31/2028 | Houston, TX | 4100 Malone Dr. | Pasadena | TX | -- | 233,190 | ||||
| Indianapolis, IN | 4900 Albert S White<br> Dr. | Whitestown | IN | -- | 63,840 | |||||
| 10/31/2028 | Atlanta, GA | 1625 Oakley Industrial<br> Blvd. | Fairburn | GA | -- | 907,675 | ||||
| 2029 | 4/30/2029 | Greenville/Spartanburg,<br> SC | 230 Apple Valley Rd. | Duncan | SC | -- | 275,400 | |||
| 6/30/2029 | Memphis, TN | 11624 S. Distribution<br> Cv. | Olive Branch | MS | 9 | 1,170,218 | ||||
| 7/31/2029 | Memphis, TN | 8500 Nail Rd. | Olive Branch | MS | -- | 716,080 | ||||
| 8/31/2029 | Dallas/Ft. Worth, TX | 8601 E. Sam Lee Ln. | Northlake | TX | -- | 1,214,526 | ||||
| 9/30/2029 | Chicago, IL | 6225 E. Minooka<br> Rd. | Minooka | IL | -- | 1,034,200 | ||||
| 11/21/2029 | Columbus, OH | 1860 Walcutt Rd. | Columbus | OH | -- | 194,796 | ||||
| 11/30/2029 | Chicago, IL | 1460 Cargo Court | Minooka | IL | -- | 705,661 | ||||
| 12/31/2029 | Greenville/Spartanburg,<br> SC | 402 Apple Valley Rd. | Duncan | SC | -- | 235,600 | ||||
| Chicago, IL | 200 International Pkwy.<br> S. | Minooka | IL | -- | 473,280 | |||||
| 2030 | 1/31/2030 | Dallas/Ft. Worth, TX | 3201 N. Houston School<br> Rd. | Lancaster | TX | -- | 468,300 | |||
| 3/31/2030 | Memphis, TN | 549 Wingo Rd. | Byhalia | MS | -- | 855,878 | ||||
| 5/31/2030 | St. Louis, MO | 4015 Lakeview Corporate<br> Dr. | Edwardsville | IL | -- | 1,017,780 | ||||
| 6/30/2030 | Dallas/Ft. Worth, TX | 1704 S. I-45 | Hutchins | TX | -- | 120,960 | ||||
| Richmond, VA | 2601 Bermuda Hundred<br> Rd. | Chester | VA | 4 | 1,034,470 | |||||
| Cincinnati/Dayton, OH | 700 Gateway Blvd. | Monroe | OH | -- | 1,299,492 | |||||
| 8/31/2030 | Central<br> Florida | 3400<br> NW 35th St. | Ocala | FL | -- | 617,055 |
All values are in US Dollars.
28
| PROPERTY LEASES AND VACANCIES - 12/31/2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year<br> of Lease Expiration | Date<br> of Lease Expiration | CoStar<br> Market (1) | Property<br> Location | City | State | Note | Sq.<br> Ft. Leased or <br><br>Available (2) | Base<br> Rent<br> as of <br>12/31/2021 (000) (3) | Cash<br> Base Rent<br> as of <br>12/31/2021 (000) (3) | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| INDUSTRIAL<br> PROPERTIES | ||||||||||
| WAREHOUSE/DISTRIBUTION | ||||||||||
| 2030 | 9/30/2030 | Phoenix,<br> AZ | 255 143rd Ave. | Goodyear | AZ | -- | 801,424 | |||
| 2031 | 2/28/2031 | Greenville/Spartanburg,<br> SC | 1021 Tyger Lake Rd. | Spartanburg | SC | -- | 213,200 | |||
| 3/31/2031 | Indianapolis, IN | 19 Bob Glidden Blvd. | Whiteland | IN | -- | 530,400 | ||||
| 5/31/2031 | DC/Baltimore, MD | 291 Park Center Dr. | Winchester | VA | -- | 344,700 | ||||
| 6/30/2031 | Nashville, TN | 6050 Dana Way | Antioch | TN | 9 | 352,275 | ||||
| 7/31/2031 | Atlanta, GA | 51 Busch Dr. | Cartersville | GA | -- | 328,000 | ||||
| 9/30/2031 | Atlanta, GA | 41 Busch Dr. | Cartersville | GA | -- | 276,705 | ||||
| 11/30/2031 | Indianapolis, IN | 3751 S. CR 500 E. | Whitestown | IN | -- | 1,016,244 | ||||
| 12/18/2031 | DC/Baltimore, MD | 80 Tyson Dr. | Winchester | VA | -- | 400,400 | ||||
| 2032 | 2/28/2032 | Cincinnati/Dayton, OH | 675 Gateway Blvd. | Monroe | OH | 9 | 143,664 | |||
| 4/30/2032 | Houston, TX | 13930 Pike Rd. | Missouri City | TX | -- | - | ||||
| 8/24/2032 | Detroit, MI | 16950 Pine Dr. | Romulus | MI | -- | 500,023 | ||||
| 10/31/2032 | Portland, OR | 27255 SW 95th Ave. | Wilsonville | OR | -- | 508,277 | ||||
| 2033 | 3/31/2033 | Phoenix, AZ | 3405 S. McQueen Rd. | Chandler | AZ | -- | 201,784 | |||
| 2034 | 4/30/2034 | Raleigh, NC | 1133 Poplar Creek Rd. | Henderson | NC | -- | 147,448 | |||
| 10/31/2034 | Champaign-Urbana, IL | 1001 Innovation Rd. | Rantoul | IL | -- | 813,126 | ||||
| 12/31/2034 | Greenville/Spartanburg,<br> SC | 27 Inland Pkwy. | Greer | SC | -- | 1,318,680 | ||||
| 2035 | 6/30/2035 | Dallas/Ft. Worth, TX | 2115 East Belt Line<br> Rd. | Carrollton | TX | -- | 298,653 | |||
| 10/22/2035 | Detroit, MI | 2860 Clark St. | Detroit | MI | -- | 189,960 | ||||
| 2036 | 5/31/2036 | Charlotte, NC | 671 Washburn Switch<br> Rd. | Shelby | NC | -- | 673,425 | |||
| 11/30/2036 | Phoenix, AZ | 17510 W. Thomas Rd. | Goodyear | AZ | -- | 468,182 | ||||
| 2037 | 3/31/2037 | Dallas/Ft. Worth, TX | 4005 E. I-30 | Grand Prairie | TX | -- | 215,000 | |||
| 2038 | 3/31/2038 | Houston, TX | 13901/14035 Industrial<br> Rd. | Houston | TX | -- | 132,449 | |||
| N/A | Vacancy | Nashville,<br> TN | 6050<br> Dana Way | Antioch | TN | 9 | 73,500 |
All values are in US Dollars.
29
| PROPERTY LEASES AND VACANCIES - 12/31/2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year<br> of Lease Expiration | Date<br> of Lease Expiration | CoStar<br> Market (1) | Property<br> Location | City | State | Note | Sq.<br> Ft. Leased or <br><br>Available (2) | Base<br> Rent<br> as of <br>12/31/2021 (000) (3) | Cash<br> Base Rent<br> as of <br>12/31/2021 (000) (3) | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| INDUSTRIAL<br> PROPERTIES | ||||||||||
| WAREHOUSE/DISTRIBUTION | ||||||||||
| N/A | Vacancy | Columbus,<br> OH | 351 Chamber<br> Dr. | Chillicothe | OH | 9,<br> 20 | 42,264 | |||
| WAREHOUSE/DISTRIBUTION INDUSTRIAL SUBTOTAL - SINGLE TENANT | 51,082,289 | |||||||||
| WAREHOUSE/DISTRIBUTION - NOT STABILIZED (5) | ||||||||||
| 2027 | 2/28/2027 | Central Florida | 5275 Drane Field Rd. | Lakeland | FL | -- | 68,420 | |||
| 2031 | 5/31/2031 | Central Florida | 5275 Drane Field Rd. | Lakeland | FL | 22 | 117,440 | |||
| N/A | Various | Greenville/Spartanburg,<br> SC | 7820 Reidville Rd. | Greer | SC | 6<br><br> (62%) | 210,820 | |||
| Atlanta, GA | 95 International Pkwy. | Adairsville | GA | 6,<br> 21<br> '(45%) | 225,211 | |||||
| Phoenix, AZ | 1515 South 91st Ave. | Phoenix | AZ | 6<br><br> '(33%) | 487,500 | |||||
| N/A | Vacancy | Central Florida | 5275 Drane Field Rd. | Lakeland | FL | -- | 36,274 | |||
| Central Florida | 3775 Fancy Farms Rd. | Plant City | FL | -- | 510,484 | |||||
| WAREHOUSE/DISTRIBUTION INDUSTRIAL SUBTOTAL - NOT STABILIZED | 1,656,149 | |||||||||
| INDUSTRIAL TOTAL/WEIGHTED AVERAGE | 99.8% Leased ^(11)^ | 52,738,438 |
All values are in US Dollars.
30
| PROPERTY LEASES AND VACANCIES - 12/31/2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year of Lease<br><br> Expiration | Date of Lease<br><br> Expiration | CoStar Market<br> (1) | Property Location | City | State | Note | Property Type | Sq.<br> Ft. Leased or <br><br>Available (2) | Base<br> Rent as of <br>12/31/2021 (000) (3) | Cash<br> Base Rent as of 12/31/2021 (000) (3) | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| OTHER PROPERTIES | |||||||||||
| SINGLE TENANT | |||||||||||
| 2022 | 3/31/2022 | Philadelphia, PA | 1701 Market St. | Philadelphia | PA | 16 | Office | 1,220 | |||
| 2023 | 9/30/2023 | Philadelphia, PA | 1701 Market St. | Philadelphia | PA | 16 | Office | 8,070 | |||
| 12/14/2023 | South Bay/San Jose, CA | 3333 Coyote Hill Rd. | Palo Alto | CA | -- | Office | 202,000 | ||||
| 2024 | 1/31/2024 | Philadelphia, PA | 1701 Market St. | Philadelphia | PA | 16 | Office | 289,432 | |||
| 5/31/2024 | Charlotte, NC | 3476 Stateview Blvd. | Fort Mill | SC | 16 | Office | 169,083 | ||||
| Charlotte, NC | 3480 Stateview Blvd. | Fort Mill | SC | 16 | Office | 169,218 | |||||
| 2025 | 5/31/2025 | Philadelphia, PA | 1701 Market St. | Philadelphia | PA | 16 | Office | 2,641 | |||
| 12/19/2025 | Owensboro, KY | 1901 Ragu Dr. | Owensboro | KY | 10, 17 | Heavy Manufacturing | 443,380 | ||||
| 2027 | 1/31/2027 | Philadelphia, PA | 1701 Market St. | Philadelphia | PA | 16 | Office | 1,975 | |||
| 9/30/2027 | Tucson, AZ | 1440 E. 15th St. | Tucson | AZ | 16 | Office | 28,591 | ||||
| 2028 | 8/31/2028 | Atlanta, GA | 1420 Greenwood Rd. | McDonough | GA | 17 | Cold Storage | 296,972 | |||
| 2031 | 11/30/2031 | New York/New Jersey | 4 Apollo Dr. | Whippany | NJ | 16 | Office | 123,734 | |||
| 2048 | 12/31/2048 | DC/Baltimore, MD | 30 Light St. | Baltimore | MD | -- | Other | - | |||
| N/A | Vacancy | Philadelphia, PA | 1701 Market St. | Philadelphia | PA | 16 | Office | 699 | |||
| N/A | Philadelphia, PA | 1701 Market St. | Philadelphia | PA | 16 | Office | - | ||||
| SINGLE TENANT OTHER TOTAL | 1,737,015 | ||||||||||
| MULTI-TENANT / VACANCY (7)(8) | |||||||||||
| N/A | Vacancy | Atlanta, GA | 3500 N. Loop Rd. | McDonough | GA | 9, 16 | Office | 62,218 | |||
| N/A | Various | West Michigan | 6938 Elm Valley Dr. | Kalamazoo | MI | 6, 9, 16, 17<br><br> (35%) | Warehouse/Office | 150,945 | |||
| Phoenix, AZ | 13430 North Black Canyon Fwy. | Phoenix | AZ | 6, 16<br><br> (56%) | Office | 138,940 | |||||
| MULTI-TENANT/VACANCY OTHER TOTAL | 352,103 | ||||||||||
| TOTAL OTHER/WEIGHTED AVERAGE | 89.4% Leased | 2,089,118 | |||||||||
| TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE | 99.4% Leased ^(11)^ | 54,827,556 |
All values are in US Dollars.
31
| PROPERTY LEASES AND VACANCIES - 12/31/2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year of Lease<br> Expiration | Date of Lease Expiration | CoStar Market<br> (1) | Property Location | City | State | Note | Sq.<br> Ft. Leased<br> or Available <br><br>(2) | LXP<br> %<br><br> Ownership | Estimated<br> Base<br> Rent as of<br> 12/31/2022 (000) | Estimated<br> Cash<br> Base Rent as of<br> 12/31/2022 (000) | 12/31/2021<br> Debt Balance (000) | Debt<br> <br><br>Maturity <br><br>(12) | |||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| NON-CONSOLIDATED PROPERTIES | |||||||||||||||
| NNN MFG COLD JV PROPERTIES | |||||||||||||||
| 2023 | 12/31/2023 | Nashville, TN | 120 Southeast Pkwy. Dr. | Franklin | TN | 13 | 289,330 | 20 | % | 01/2024 | |||||
| 2024 | 4/30/2024 | Portland/South Portland, ME | 113 Wells St. | North Berwick | ME | 13 | 993,685 | 20 | % | -- | |||||
| 5/31/2024 | Bingen, WA | 901 East Bingen Point Way | Bingen | WA | 13 | 124,539 | 20 | % | -- | ||||||
| 10/31/2024 | Detroit, MI | 43955 Plymouth Oaks Blvd. | Plymouth | MI | 13 | 311,612 | 20 | % | -- | ||||||
| 2025 | 6/30/2025 | Nashville, TN | 301 Bill Bryan Blvd. | Hopkinsville | KY | 13 | 424,904 | 20 | % | -- | |||||
| Elizabethtown-Fort Knox, KY | 730 North Black Branch Rd. | Elizabethtown | KY | 13 | 167,770 | 20 | % | -- | |||||||
| Elizabethtown-Fort Knox, KY | 750 North Black Branch Rd. | Elizabethtown | KY | 13 | 539,592 | 20 | % | -- | |||||||
| Owensboro, KY | 4010 Airpark Dr. | Owensboro | KY | 13 | 211,598 | 20 | % | -- | |||||||
| 7/14/2025 | Charlotte, NC | 590 Ecology Ln. | Chester | SC | 13 | 420,597 | 20 | % | -- | ||||||
| 2026 | 11/30/2026 | Lumberton, NC | 2880 Kenny Biggs Rd. | Lumberton | NC | 13 | 423,280 | 20 | % | -- | |||||
| 2027 | 8/31/2027 | Greenville/Spartanburg, SC | 50 Tyger River Dr. | Duncan | SC | 13 | 221,833 | 20 | % | -- | |||||
| 12/31/2027 | Cincinnati/Dayton, OH | 10590 Hamilton Ave. | Cincinnati | OH | 13 | 264,598 | 20 | % | -- | ||||||
| 2028 | 9/30/2028 | West Michigan | 904 Industrial Rd. | Marshall | MI | 13 | 246,508 | 20 | % | -- | |||||
| 2029 | 11/24/2029 | Anniston-Oxford, AL | 318 Pappy Dunn Blvd. | Anniston | AL | 13 | 276,782 | 20 | % | -- | |||||
| 2031 | 6/30/2031 | Cincinnati/Dayton, OH | 10000 Business Blvd. | Dry Ridge | KY | 13 | 336,350 | 20 | % | -- | |||||
| 10/31/2031 | Chicago, IL | 1020 W. Airport Rd. | Romeoville | IL | 13 | 188,166 | 20 | % | -- | ||||||
| 2032 | 10/31/2032 | Detroit, MI | 26700 Bunert Rd. | Warren | MI | -- | 260,243 | 20 | % | 11/2032 | |||||
| 2033 | 9/30/2033 | Crossville, TN | 900 Industrial Blvd. | Crossville | TN | 13 | 222,200 | 20 | % | -- | |||||
| 2034 | 9/30/2034 | Las Vegas, NV | 5670 Nicco Way | North Las Vegas | NV | 13 | 180,235 | 20 | % | -- | |||||
| 2035 | 3/31/2035 | Houston, TX | 13863 Industrial Rd. | Houston | TX | 13 | 187,800 | 20 | % | -- | |||||
| Houston, TX | 7007 F.M. 362 Rd. | Brookshire | TX | 13 | 262,095 | 20 | % | -- | |||||||
| 2042 | 5/31/2042 | Columbus, GA | 4801 North Park Dr. | Opelika | AL | 13 | 165,493 | 20 | % | -- | |||||
| NNN MFG COLD JV TOTAL/WEIGHTED AVERAGE | 100% Leased | 6,719,210 |
All values are in US Dollars.
32
| PROPERTY LEASES AND VACANCIES - 12/31/2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year of Lease<br><br> Expiration | Date of Lease<br><br> Expiration | CoStar Market<br> (1) | Property Location | City | State | Note | Sq.<br> Ft. Leased<br><br> or Available (2) | LXP<br> %<br><br> Ownership | Base<br> Rent<br> as of <br>12/31/2021 (000) (3) | Cash<br> Base Rent<br> as of <br>12/31/2021 (000) (3) | 12/31/2021<br> Debt Balance (000) | Debt<br> Maturity (12) | |||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| NON-CONSOLIDATED PROPERTIES | |||||||||||||||
| NNN OFFICE JV PROPERTIES | |||||||||||||||
| 2022 | 12/31/2022 | Chicago, IL | 231 N. Martingale Rd. | Schaumburg | IL | 14 | 317,198 | 20 | % | 09/2022 | |||||
| 2023 | 3/31/2023 | Dallas/Ft. Worth, TX | 8900 Freeport Pkwy. | Irving | TX | 14 | 268,445 | 20 | % | -- | |||||
| 2025 | 3/14/2025 | Dallas/Ft. Worth, TX | 601 & 701 Experian Pkwy. | Allen | TX | 14 | 292,700 | 20 | % | -- | |||||
| 6/30/2025 | Atlanta, GA | 2500 Patrick Henry Pkwy. | McDonough | GA | 14 | 111,911 | 20 | % | -- | ||||||
| 12/31/2025 | Dallas/Ft. Worth, TX | 4001 International Pkwy. | Carrollton | TX | 14 | 138,443 | 20 | % | -- | ||||||
| 2026 | 3/31/2026 | Columbus, OH | 500 Olde Worthington Rd. | Westerville | OH | 14 | 97,000 | 20 | % | -- | |||||
| 2027 | 2/28/2027 | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | 8,503 | 20 | % | -- | |||||
| 6/30/2027 | Kansas City, MO | 3902 Gene Field Rd. | St. Joseph | MO | 14 | 98,849 | 20 | % | -- | ||||||
| 7/6/2027 | Columbus, OH | 2221 Schrock Rd. | Columbus | OH | 14 | 42,290 | 20 | % | -- | ||||||
| 8/7/2027 | Philadelphia, PA | 25 Lakeview Dr. | Jessup | PA | 14 | 150,000 | 20 | % | -- | ||||||
| 2029 | 4/30/2029 | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | 2,568 | 20 | % | -- | |||||
| 2030 | 8/31/2030 | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | 224,537 | 20 | % | 02/2031 | |||||
| 9/30/2030 | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | 25,707 | 20 | % | -- | ||||||
| 10/31/2030 | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | 4,235 | 20 | % | -- | ||||||
| 2031 | 1/10/2031 | Houston, TX | 810 Gears Rd. | Houston | TX | 14 | 68,985 | 20 | % | -- | |||||
| 3/1/2031 | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | 26,047 | 20 | % | -- | ||||||
| 9/30/2031 | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | 7,105 | 20 | % | -- | ||||||
| 2032 | 4/30/2032 | Charlotte, NC | 1210 AvidXchange Ln. | Charlotte | NC | -- | 201,450 | 20 | % | 12/2022<br><br> 01/2033 | |||||
| 5/31/2032 | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | 14,330 | 20 | % | -- | ||||||
| 8/31/2032 | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | 4,333 | 20 | % | -- | ||||||
| 9/30/2032 | Houston, TX | 10001 Richmond Ave. | Houston | TX | 14, 16, 19 | 554,385 | 20 | % | -- | ||||||
| 2035 | 2/28/2035 | Dallas/Ft. Worth, TX | 6555 Sierra Dr. | Irving | TX | 14 | 247,254 | 20 | % | -- | |||||
| 4/30/2035 | Parachute, CO | 143 Diamond Ave. | Parachute | CO | 14 | 49,024 | 20 | % | -- | ||||||
| 2088 | 8/8/2088 | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | - | 20 | % | -- | |||||
| N/A | Vacancy | Houston, TX | 810 Gears Rd. | Houston | TX | 14 | 9,910 | 20 | % | -- |
All values are in US Dollars.
33
| PROPERTY LEASES AND VACANCIES - 12/31/2021 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year of Lease<br><br> Expiration | Date of Lease<br><br> Expiration | CoStar Market<br> (1) | Property Location | City | State | Note | Sq.<br> Ft. Leased<br><br> or Available (2) | LXP<br> % <br><br>Ownership | Base<br> Rent<br> as of <br>12/31/2021 (000) (3) | Cash<br> Base Rent<br> as of <br>12/31/2021 (000) (3) | 12/31/2021<br> Debt Balance (000) | Debt<br> Maturity (12) | |||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| NNN OFFICE JV PROPERTIES | |||||||||||||||
| N/A | Vacancy | Richmond, VA | 800 East Canal St. | Richmond | VA | 15 | 12,944 | 20 | % | -- | |||||
| NNN OFFICE JV TOTAL/WEIGHTED AVERAGE | 99.2% Leased | 2,978,153 | |||||||||||||
| OTHER NON-CONSOLIDATED PROPERTIES | |||||||||||||||
| 2036 | 8/31/2036 | Houston, TX | 2203 North Westgreen Blvd. | Katy | TX | -- | 274,000 | 25 | % | 12/2022 | |||||
| OTHER NON-CONSOLIDATED TOTAL/WEIGHTED<br> AVERAGE | 100% Leased | 274,000 | |||||||||||||
| NON-CONSOLIDATED TOTAL/WEIGHTED AVERAGE | 99.8% Leased | 9,971,363 |
All values are in US Dollars.
| Footnotes | |
|---|---|
| 1 | Based<br> on CoStar.com inventory data. |
| 2 | Square<br> footage leased or available. |
| 3 | Twelve<br> months ended 12/31/2021 Base Rent and Cash Base Rent. |
| 4 | Property<br> includes four warehouses (252,351 square feet each) and one other property (25,066 square feet). |
| 5 | Property<br> not in Stabilized Portfolio at 12/31/2021. |
| 6 | Represents<br> percent leased as of 12/31/2021. |
| 7 | Multi-tenant<br> properties are properties less than 50% leased to a single tenant. |
| 8 | The<br> multi-tenanted / vacant Stabilized Portfolio properties incurred approximately $1.2 million in operating expenses, net for<br> the twelve months ended 12/31/2021. |
| 9 | Base<br> Rent and Cash Base Rent amounts represent/include prior tenant. |
| 10 | LXP<br> has a 71.1% interest in this property. |
| 11 | Percent<br> leased is for Stabilized Portfolio at 12/31/2021. |
| 12 | Interest<br> rates range from 0.25% to 5.4% at 12/31/2021. |
| 13 | All<br> debt is cross-collateralized and cross-defaulted. |
| 14 | All<br> debt is cross-collateralized and cross-defaulted. Subsequent to 12/31/2021, $65 million satisfied, $175.4 million<br> remaining. |
| 15 | Part<br> of Richmond, Virginia property debt |
| 16 | Property<br> held for sale at 12/31/2021. |
| 17 | Special<br> purpose industrial property reclassified to Other in 4Q 2021. |
| 18 | Subsequent<br> to 12/31/2021, entire building leased for a 125 month term to a new tenant. |
| 19 | Subsequent<br> to 12/31/2021, property was sold. |
| 20 | Subsequent<br> to 12/31/2021, space leased to 12/31/2031. |
| 21 | Subsequent<br> to 12/31/2021, remaining space leased for a 37 month term. |
| 22 | Subsequent<br> to 12/31/2021, lease extended to 5/31/2036. |
34
| MORTGAGESAND NOTES PAYABLE<br><br>12/31/2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Property | Footnotes | Debt Balance (000) | Interest <br> Rate (%) | Maturity ^(a)^ | Current Estimated<br>Annual Debt Service<br>(000) (b) | Balloon Payment (000) | ||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| INDUSTRIAL ^(f)^ | ||||||||||
| Long Island City, NY | 3.500 | % | 03/2028 | |||||||
| Goodyear, AZ | 4.290 | % | 08/2031 | |||||||
| Industrial Subtotal/Wtd. Avg./Years Remaining ^(c)^ | 3.966 | % | 8.2 | |||||||
| OFFICE ^(f)^ | ||||||||||
| Palo Alto, CA | 3.970 | % | 12/2023 | |||||||
| Office Subtotal/Wtd. Avg./Years Remaining ^(c)^ | 3.970 | % | 1.9 | |||||||
| Subtotal/Wtd. Avg./Years Remaining ^(c)^ | 3.967 | % | 7.2 | |||||||
| CORPORATE ^(e)^ | ||||||||||
| Revolving Credit Facility | (g) | - | 02/2023 | |||||||
| Senior Notes | 4.400 | % | 06/2024 | |||||||
| Senior Notes | 2.700 | % | 09/2030 | |||||||
| Senior Notes | 2.375 | % | 10/2031 | |||||||
| Term Loan | (h) | 2.732 | % | 01/2025 | ||||||
| Trust Preferred Notes | (i) | 1.832 | % | 04/2037 | ||||||
| Subtotal/Wtd. Avg./Years Remaining ^(c)^ | 2.774 | % | 7.5 | |||||||
| Total/Wtd. Avg./Years Remaining ^(c)^ | (d) | 2.841 | % | 7.5 |
All values are in US Dollars.
35
| MORTGAGESAND NOTES PAYABLE (CONTINUED)<br><br><br><br>12/31/2021<br><br><br><br>($000) | ||||||||
|---|---|---|---|---|---|---|---|---|
| GAAP Balance | Deferred Loan<br> Costs, net | Discounts | Gross Balance | |||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Mortgages and notes payable ^(f)^ | $ | 83,092 | $ | 1,337 | $ | - | $ | 84,429 |
| Term loans payable ^(e)^ | 298,446 | 1,554 | - | 300,000 | ||||
| Senior notes payable^(e)^ | 987,931 | 7,346 | 3,655 | 998,932 | ||||
| Trust preferred securities ^(e)^ | 127,595 | 1,525 | - | 129,120 | ||||
| Consolidated debt | $ | 1,497,064 | $ | 11,762 | $ | 3,655 | $ | 1,512,481 |
| Footnotes | ||||||||
| --- | --- | |||||||
| (a) | Subtotal<br> and total based on weighted-average term to maturity shown in years based on debt balance. | |||||||
| (b) | Remaining<br> payments for debt with less than twelve months to maturity, all others are debt service for next twelve months. | |||||||
| (c) | Total<br> shown may differ from detailed amounts due to rounding. | |||||||
| (d) | See<br> reconciliations of non-GAAP measures in this document. | |||||||
| (e) | Unsecured. | |||||||
| (f) | Secured. | |||||||
| (g) | Rate<br> ranges from LIBOR plus 0.775% to 1.45%. | |||||||
| (h) | Rate<br> ranges from LIBOR plus 0.85% to 1.65%. LIBOR rate was fixed at 1.732% through January 2025 via interest rate swap agreements. | |||||||
| (i) | Rate<br> is three month LIBOR plus 170 bps. |
36
| DEBTMATURITY SCHEDULE<br><br><br><br>12/31/2021<br><br><br><br>($000) | ||||||
|---|---|---|---|---|---|---|
| Consolidated Properties | ||||||
| --- | --- | --- | --- | --- | --- | --- |
| Year | Mortgage<br> Scheduled<br> Amortization | Mortgage<br> Balloon Payments | Corporate Debt | |||
| 2022 | $ | 11,275 | $ | - | $ | - |
| 2023 | 12,265 | - | - | |||
| 2024 | 5,373 | - | 198,932 | |||
| 2025 | 5,570 | - | 300,000 | |||
| 2026 | 5,773 | - | - | |||
| $ | 40,256 | $ | - | $ | 498,932 |
DebtMaturity Profile ^(1)^

| Footnotes | |
|---|---|
| (1) | Percentage<br> denotes weighted-average interest rate. |
37
| DEBTCOVENANTS ^(1)^ | |||||||
|---|---|---|---|---|---|---|---|
| CORPORATE LEVEL DEBT | |||||||
| --- | --- | --- | --- | --- | --- | --- | --- |
| MUST BE: | 12/31/2021 | ||||||
| Bank Loans: | |||||||
| Maximum<br> Leverage | <<br> 60 | % | 40.1 | % | |||
| Fixed<br> Charge Coverage | ><br> 1.5 | x | 3.6 | x | |||
| Recourse<br> Secured Indebtedness Ratio | <<br> 10% cap value | 0.0 | % | ||||
| Secured<br> Indebtedness Ratio | <<br> 40 | % | 6.6 | % | |||
| Unsecured<br> Debt Service Coverage | ><br> 2.0 | x | 5.7 | x | |||
| Unencumbered<br> Leverage | <<br> 60 | % | 37.2 | % | |||
| Bonds: | |||||||
| Debt<br> to Total Assets | <<br> 60 | % | 32.1 | % | |||
| Secured<br> Debt to Total Assets | <<br> 40 | % | 1.8 | % | |||
| Debt<br> Service Coverage | ><br> 1.5 | x | 5.0 | x | |||
| Unencumbered<br> Assets to Unsecured Debt | ><br> 150 | % | 313.8 | % | |||
| Footnotes | |||||||
| --- | --- | ||||||
| (1) | The<br> above is a summary of the key financial covenants for LXP’s credit facility and term loan and senior notes, as of December<br> 31, 2021 and as defined and calculated per the terms of the credit facility and term loan and senior notes, as of such date<br> and applicable. These calculations are presented to show LXP’s compliance with such covenants only and are<br> not measures of LXP’s liquidity or performance. |
38
| COMPONENTSOF NET ASSET VALUE<br><br><br><br>12/31/2021<br><br><br><br>($000) |
|---|
The purpose of providing the following information is to enable readers to derive their own estimates of net asset value. This information is not intended to be an asset-by-asset or enterprise valuation.
| Consolidated properties twelve-month net operating income (NOI) ^(1)^ | |||
|---|---|---|---|
| Industrial | $ | 182,900 | |
| Other | 11,379 | ||
| Total Net Operating Income | $ | 194,279 | |
| LXP’s share of non-consolidated twelve-month NOI ^(1)^ | |||
| NNN OFFICE JV | |||
| Office | $ | 8,753 | |
| OTHER JV | |||
| Other | $ | 1,557 | |
| Other income | |||
| Advisory fees | $ | 3,038 | |
| NOI<br> for NAV Reconciliation: | Twelve months ended<br> 12/31/2021 | ||
| NOI as reported | $ | 265,578 | |
| Less NOI: | |||
| Disposed of properties | (49,462 | ) | |
| Held for sale assets | (14,217 | ) | |
| Assets acquired in 2021 | (8,014 | ) | |
| Assets less than 70% leased / Other | 394 | ||
| NOI for NAV | $ | 194,279 | |
| In service assets not fairly valued by capitalized NOI method ^(1)^ | |||
| --- | --- | --- | |
| Wholly-owned assets acquired/completed in 2021 | $ | 872,988 | |
| Wholly-owned assets less than 70% leased | $ | 12,449 | |
| NNN MFG Cold JV - LXP Share ^(2)^ | $ | 110,000 | |
| Add other assets: | |||
| Assets held for sale - consolidated | $ | 82,586 | |
| Assets held for sale - non-consolidated - LXP’s share | 12,715 | ||
| Construction in progress | 5,482 | ||
| Developable land - nonconsolidated^(3)^ | 15,426 | ||
| Developable land - consolidated^(3)^ | 98,946 | ||
| Development investment^(3)^ | 111,542 | ||
| Cash and cash equivalents | 190,926 | ||
| Restricted cash | 101 | ||
| Accounts receivable | 3,526 | ||
| Other assets | 8,784 | ||
| Total other assets | $ | 530,034 | |
| Liabilities: | |||
| Corporate level debt (face amount) | $ | 1,428,052 | |
| Mortgages and notes payable (face amount) | 84,429 | ||
| Dividends payable | 37,425 | ||
| Liabilities held for sale - consolidated | 3,468 | ||
| Liabilities held for sale - non-consolidated - LXP’s share | 120 | ||
| Accounts payable, accrued expenses and other liabilities | 100,805 | ||
| Preferred stock, at liquidation value | 96,770 | ||
| LXP’s share of non-consolidated mortgages (face amount) | 162,864 | ||
| Total deductions | $ | 1,913,933 | |
| Common shares & OP units at 12/31/2021 | 284,625,105 | ||
| Footnotes | |||
| --- | --- | ||
| (1) | NOI<br> for the existing property portfolio at December 31, 2021, excludes NOI related to assets undervalued by a capitalized NOI<br> method and assets held for sale. Assets undervalued by a capitalized NOI method are identified generally by occupancies under<br> 70% during the period, assets placed into service and assets acquired in 2021. For assets in this category an NOI capitalization<br> approach is not appropriate, and accordingly, LXP’s net book value has been used. | ||
| (2) | Based<br> on 20% of initial valuation of $550.0 million. | ||
| (3) | At<br> cost incurred. |
39
| NON-GAAPMEASURES<br><br>DEFINITIONS |
|---|
LXP has used non-GAAP financial measures as defined by the Securities and Exchange Commission Regulation G in this Quarterly Supplemental Information and in other public disclosures.
LXP 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 Generally Accepted Accounting Principles (“GAAP”) measures, 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 operations. Additionally, they should not be used as an alternative to the respective most comparable GAAP measures when evaluating LXP’s financial performance or cash flow from operating, investing, or financing activities or liquidity.
Definitions:
Adjusted EBITDA: Adjusted EBITDA represents EBITDA (earnings before interest, taxes, depreciation and amortization) modified to include other adjustments to GAAP net income for gains on sales of properties, impairment charges, debt satisfaction gains (losses), net, non-cash charges, net, straight-line adjustments, non-recurring charges and adjustments for pro-rata share of non-wholly owned entities. LXP’s calculation of Adjusted EBITDA may not be comparable to similarly titled measures used by other companies. LXP believes that net income is the most directly comparable GAAP measure to Adjusted EBITDA.
Base Rent: Base Rent is calculated by making adjustments to GAAP rental revenue to exclude billed tenant reimbursements and lease termination income and to include ancillary income. Base Rent excludes reserves/write-offs of deferred rent receivable, as applicable. LXP believes Base Rent provides a meaningful measure due to the net lease structure of leases in the portfolio. The following is a reconciliation of rental revenue to Base Rent.
| Twelve months ended 12/31/2021 (000) | ||
|---|---|---|
| Rental revenue as reported | ||
| Base Rent from sold properties | ) | |
| Lease termination income | ) | |
| Ancillary revenue | ||
| Reimbursements | ) | |
| Base Rent per supplement |
All values are in US Dollars.
40
| NON-GAAPMEASURES<br><br>DEFINITIONS |
|---|
Cash Base Rent: Cash Base Rent is calculated by making adjustments to GAAP rental revenue to remove the impact of GAAP required adjustments to rental income such as adjustments for straight-line rents related to free rent periods and contractual rent increases. Cash Base Rent excludes billed tenant reimbursements and lease termination income and includes ancillary income. LXP believes Cash Base Rent provides a meaningful indication of an investments ability to fund cash needs. The following is a reconciliation of Base Rent to Cash Base Rent.
| Twelve months ended 12/31/2021 (000) | ||
|---|---|---|
| Base Rent per supplement | ||
| Straight-line adjustments | ) | |
| Lease incentive | ||
| Amortization of above/below market leases | ) | |
| Cash Base Rent per supplement |
All values are in US Dollars.
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 second generation tenant improvements, and (8) cash paid for second generation lease costs. Although FAD may not be comparable to that of other real estate investment trusts (“REITs”), LXP 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.
First Generation Costs: Represents cash spend for tenant improvements, leasing costs and base building work for in-service development projects and expenditures contemplated at acquisition for recently acquired properties. Because all companies do not calculate First Generation Costs the same way, LXP’s presentation may not be comparable to similarly titled measures of other companies.
Funds from Operations (“FFO”) and Adjusted Company FFO: LXP 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 real estate investment trust (“REIT”). LXP 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.
41
| NON-GAAPMEASURES<br><br>DEFINITIONS |
|---|
The National Association of Real Estate Investment Trusts, or NAREIT, defines FFO as “net income (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains and losses from the sales of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in value of depreciable real estate held by the entity. The reconciling items include amounts to adjust earnings from consolidated partially-owned entities and equity in earnings of unconsolidated affiliates to FFO.” FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs.
LXP 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 LXP’s common shares, are converted at the beginning of the period. LXP 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 LXP’s real estate portfolio. LXP 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 LXP’s operating performance or as an alternative to cash flow as a measure of liquidity.
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 LXP’s historical or future financial performance, financial position or cash flows. LXP defines NOI as operating revenues (rental income (less GAAP rent adjustments and lease termination income, net) and other property income) less property operating expenses. Other REITs may use different methodologies for calculating NOI, and accordingly, LXP’s NOI may not be comparable to that of 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. LXP believes that net income is the most directly comparable GAAP measure to NOI.
Same-Store NOI: Same-Store NOI represents the NOI for consolidated properties that were owned and included in our portfolio for two comparable reporting periods. As Same-Store NOI excludes the change in NOI from acquired and disposed of properties, it highlights operating trends such as occupancy levels, rental rates and operating costs on properties. Other REITs may use different methodologies for calculating Same-Store NOI, and accordingly, LXP’s Same-Store NOI may not be comparable to other REITs. Management believes that Same-Store NOI is a useful supplemental measure of LXP’s operating performance. However, Same-Store NOI should not be viewed as an alternative measure of LXP’s financial performance since it does not reflect the operations of LXP’s entire portfolio, nor does it reflect the impact of general and administrative expenses, acquisition-related expenses, interest expense, depreciation and amortization costs, other nonproperty income and losses, the level of capital expenditures and leasing costs necessary to maintain the operating performance of LXP’s properties, or trends in development and construction activities which are significant economic costs and activities that could materially impact LXP’s results from operations. LXP believes that net income is the most directly comparable GAAP measure to Same-Store NOI.
42
| NON-GAAPMEASURES<br><br>DEFINITIONS |
|---|
Second Generation Costs: Represents cash spend for tenant improvements and leasing costs to maintain revenues at existing properties and are a component of the FAD calculation.
Stabilized Portfolio: All real estate properties other than acquired or developed properties that have not achieved 90% occupancy within one-year of acquisition or substantial completion.
43
| SELECT CREDIT METRICS DEFINITIONS ($000) | |||||||
|---|---|---|---|---|---|---|---|
| Adjusted Company<br> FFO Payout: | Twelve<br> months ended<br> December 31, 2021 | (Debt + Preferred)<br> / Gross Assets: | Twelve<br> months ended<br> December 31, 2021 | ||||
| --- | --- | --- | --- | --- | --- | --- | --- |
| Common share dividends per share | $ | 0.4425 | Consolidated debt | $ | 1,497,064 | ||
| Adjusted Company FFO per diluted<br> share | 0.78 | Preferred shares liquidation<br> preference | 96,770 | ||||
| Adjusted<br> Company FFO payout ratio | 56.7 | % | Debt and<br> preferred | $ | 1,593,834 | ||
| Unencumbered Assets: | Total assets | $ | 4,005,558 | ||||
| Real estate, at cost | $ | 4,190,706 | Plus depreciation and amortization: | ||||
| Held for sale real estate, at cost | 179,571 | Real estate | 655,740 | ||||
| Other asset - note receivable | 1,497 | Deferred lease costs | 7,828 | ||||
| less encumbered<br> real estate, at cost | (151,973 | ) | Held for<br> sale assets | 101,629 | |||
| Unencumbered<br> assets | $ | 4,219,801 | |||||
| Gross assets | $ | 4,770,755 | |||||
| Unencumbered NOI: | |||||||
| NOI | $ | 265,578 | (Debt +<br> Preferred) / Gross Assets | 33.4 | % | ||
| Disposed of properties NOI | (49,462 | ) | |||||
| Adjusted NOI | 216,116 | Debt / Gross Assets: | |||||
| less encumbered<br> adjusted NOI | (15,963 | ) | Consolidated<br> debt | $ | 1,497,064 | ||
| Unencumbered<br> adjusted NOI | $ | 200,153 | |||||
| Gross assets | $ | 4,770,755 | |||||
| Unencumbered<br> NOI % | 92.6 | % | |||||
| Debt / Gross<br> assets | 31.4 | % | |||||
| Net Debt / Adjusted<br> EBITDA: | |||||||
| Adjusted EBITDA | $ | 266,516 | Secured Debt /<br> Gross Assets: | ||||
| Total Secure Debt | $ | 83,092 | |||||
| Consolidated debt | $ | 1,497,064 | |||||
| less consolidated<br> cash and cash equivalents | (190,926 | ) | Gross assets | $ | 4,770,755 | ||
| Non-consolidated debt, net | 158,316 | ||||||
| Net debt | $ | 1,464,454 | Secured<br> Debt / Gross Assets | 1.7 | % | ||
| Net debt<br> / Adjusted EBITDA | 5.5 | x | Unsecured<br> Debt / Unencumbered Asset: | ||||
| Consolidated debt | $ | 1,497,064 | |||||
| (Net Debt<br> + Preferred) / Adjusted EBITDA: | less mortgages<br> and notes payable | (83,092 | ) | ||||
| Adjusted EBITDA | $ | 266,516 | Unsecured<br> Debt | $ | 1,413,972 | ||
| Net debt | $ | 1,464,454 | Unencumbered<br> assets | $ | 4,219,801 | ||
| Preferred shares liquidation<br> preference | 96,770 | ||||||
| Net debt<br> + preferred | $ | 1,561,224 | Unsecured<br> Debt / Unencumbered NOI | 33.5 | % | ||
| (Net Debt<br> + Preferred) / Adjusted EBITDA | 5.9 | x |
For the 12/31/2020, 12/31/2019 and 12/31/2018 Select Credit Metric reconciliation see corresponding period Quarterly Supplemental Information.
44
Investor Information
| Transfer Agent | |||
|---|---|---|---|
| Computershare | Overnight Correspondence: | ||
| --- | --- | ||
| PO Box 505000 | 462 South 4^th^ Street, Suite 1600 | ||
| Louisville, KY 40233 | Louisville, KY 40202 | ||
| (800) 850-3948 | |||
| www-us.computershare.com/investor | |||
| Investor Relations | |||
| --- | |||
| Heather Gentry | |||
| --- | --- | ||
| Senior Vice President, Investor Relations | |||
| Telephone (direct) | (212) 692-7219 | ||
| hgentry@lxp.com | |||
| Research Coverage | |||
| --- | |||
| Evercore Partners | Jefferies & Company, Inc. | ||
| --- | --- | --- | --- |
| Sheila K. McGrath | (212) 497-0882 | Jon Peterson | (212) 284-1705 |
| J.P. Morgan Chase | KeyBanc Capital Markets Inc. | ||
| Anthony Paolone | (212) 622-6682 | Craig Mailman | (917) 368-2316 |
| Ladenburg Thalmann & Co., Inc. | |||
| John Massocca | (212) 409-2543 |
45

LXP INDUSTRIAL TRUST ■ ONE PENN PLAZA ■ SUITE 4015 ■ NEW YORK, NY 10119 ■ WWW.LXP.COM
EXHIBIT 99.3
LXP Industrial Trust –TRANSCRIPT
Q4 2021 Earnings Call
Company Participants:
T. Wilson Eglin, Chairman and Chief Executive Officer
Beth Boulerice, Executive Vice President, Chief Financial Officer and Treasurer
Brendan Mullinix, Executive Vice President and Chief Investment Officer
James Dudley, Executive Vice President and Director of Asset Management
Heather Gentry, Senior Vice President of Investor Relations
Operator:
Good day, and welcome to the LXP Industrial Trust Fourth Quarter 2021 Conference Call and Webcast. (Operator Instructions) Please note, this event is being recorded. I would now like to turn the conference over to Heather Gentry of Investor Relations. Please go ahead.
Heather Gentry:
Thank you, operator. Welcome to LXP Industrial Trust’s Fourth Quarter 2021 conference call and webcast. The earnings release was distributed this morning, and both the release and quarterly supplemental are available on our website at www.lxp.com in the Investors section and will be furnished to the SEC on a Form 8-K.
Certain statements made during this conference call regarding future events and expected results may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. LXP believes that these statements are based on reasonable assumptions; however, certain factors and risks, including those included in today’s earnings press release and those described in reports that LXP files with the SEC from time to time could cause LXP’s actual results to differ materially from those expressed or implied by such statements. Except as required by law, LXP does not undertake a duty to update any forward-looking statements.
In the earnings press release and quarterly supplemental disclosure package, LXP has reconciled all non-GAAP financial measures to the most directly comparable GAAP measure. Any references in these documents to Adjusted Company FFO refer to Adjusted Company Funds from Operations available to all equityholders and unitholders on a fully diluted basis. Operating performance measures of an individual investment are not intended to be viewed as presenting a numerical measure of LXP's historical or future financial performance, financial position or cash flows.
On today’s call, Will Eglin, Chairman and CEO, Beth Boulerice, CFO, and Brendan Mullinix, CIO, will provide a recent business update and commentary on fourth quarter results. Executive
1
Vice Presidents Lara Johnson and James Dudley will be available during the question and answer portion of our call. I will now turn the call over to Will.
T. Wilson Eglin:
Thanks, Heather. Good morning everyone. We finished 2021 exceptionally strong, with excellent fourth quarter results across the board. We continue to realize the significant benefits of our portfolio repositioning and disciplined growth strategy. Transaction activity was robust, and we made notable progress with respect to investments, dispositions, and new leases. Adjusted Company FFO for the quarter of $0.18 per diluted common share brought our overall 2021 Adjusted Company FFO to the high end of our guidance at $0.78 per diluted common share.
At the end of December, we recapitalized a 22-property special purpose industrial portfolio composed of primarily manufacturing assets through a newly formed joint venture valued at $550 million dollars. This significant capital infusion has been used to fund new investments and fully satisfy credit line borrowings. Further, our 20% interest ownership in the joint venture builds on our institutional fund management capabilities, allows us to generate recurring fee income to enhance our return on equity, and provides an estimated $750 million dollars of dry powder to invest in industrial real estate that falls outside of our warehouse/distribution focus.
With the JV transaction, we also substantially completed our multi-year strategy to transform our company from a diversified net-lease REIT into an industrial pure-play, and our wholly owned portfolio now consists of nearly 100% warehouse/distribution assets. Through this transformation, we have built a significantly more valuable portfolio poised to benefit from strong tenant demand and underlying market rent growth in the industrial sector.
We are well positioned to continue building on our momentum by acquiring and developing high-quality warehouse/distribution assets in strong markets and capturing opportunities to increase rents through our strong leasing and re-leasing capabilities.
During the fourth quarter, we added to our development pipeline, commencing a project in Columbus for approximately 1.1 million square feet and acquiring an aggregate of 490 acres of developable land in the Phoenix and Indianapolis industrial markets. Exclusive of the land, we invested $47 million dollars in our on-going development projects during the quarter and completed our 468,000 square foot Phoenix build-to-suit. Brendan will discuss these transactions in more detail shortly.
On the acquisition side, during the fourth quarter, we acquired eight warehouse/distribution properties totaling 3.3 million square feet with overall occupancy of 86%. Our 2021 acquisition volume, including development projects placed in-service, totaled $886 million dollars. As discussed previously, acquisition volume has allowed us to complete 1031 Exchanges, and in 2021, we deferred gains of $330 million dollars on dispositions of $824 million dollars.
We achieved another healthy quarter of leasing activity with occupancy high at 99.4% for our stabilized portfolio at quarter-end. We leased a total of 3.2 million square feet in our industrial portfolio, increasing Base and Cash Base rents 12.8% and 5.3%, respectively. This included two terrific leasing outcomes totaling 1.7 million square feet in our recently completed development project in Atlanta and our on-going Smith Farms Greenville-Spartanburg development project. In
2
Atlanta, we executed a seven year lease with 3% annual escalations and in Greenville-Spartanburg, we pre-leased one of the three buildings under construction, totaling approximately 800,000 square feet, which was expanded 47% from the original plan to meet the tenant’s requirement. The lease is for 12 years with 3% annual escalations. The building is now expected to be substantially complete in the fourth quarter of 2022. We estimate the market value of these two properties to be about $203 million dollars, a gain of approximately $52 million dollars over our estimated cost after purchasing the interest of our development partner.
Our overall 2021 leasing volume in our industrial portfolio was nearly 8.4 million square feet and produced attractive industrial Base and Cash Base rental increases of 10.9% and 6.7%, respectively.
Since our last earnings call, we have worked with one of the leading national brokerage firms to provide us an estimate of the mark-to-market opportunity in our warehouse/distribution portfolio based on their forecasted rent growth estimates through 2027. At quarter end, this portfolio’s average rent per square foot was $4.35. Based on the brokerage’s projections, we believe rents on leases expiring over the next six years, which comprise 50% of our industrial Base rental revenue, would be on average approximately 30% below market at lease expiration. This analysis indicates that we have a significant opportunity to achieve strong leasing spreads going forward based on the market fundamentals associated with our properties, underscoring how valuable they are. With respect to near-term industrial expirations in 2022 and 2023, we expect expiring rents in 2022 to increase approximately 32% based on leases currently being negotiated and expiring rents in 2023 could increase up to approximately 45% based on third party broker estimates. Market rents in our target markets grew on average approximately 8% in 2021, and we expect another strong year in 2022.
Separate from our transaction activity, I want to highlight two important achievements we made in the fourth quarter that emphasize our team’s substantial progress on other aspects of our strategy.
First, we published our first Corporate Responsibility report, showcasing the significant steps we have made to build a best-in-class ESG program. This report can be found on our website, which I encourage you to review. We are extremely proud of our progress so far and look forward to continuing making strides with respect to our long-term ESG initiatives.
Second, in December, we announced a corporate rebranding and changed our name to LXP Industrial Trust. We believe this new corporate branding better aligns with the nature of our business, our forward growth strategy, and our focus on high-quality, primarily single-tenant warehouse/distribution properties. With over 98% of our overall gross book value in warehouse/distribution properties, excluding our held-for-sale properties, our industrial portfolio exhibits the high-quality attributes that we believe will lead to attractive leasing outcomes and long-term growth.
In summary, we believe our company is in a position of extraordinary strength with excellent prospects. At year-end, our warehouse/distribution portfolio consisted of 109 properties comprising 52.7 million square feet, with 32.7 foot average clear height, 8.6 years of average age, and a 6.9 year weighted-average lease term with average annual rent escalations of 2.8%. On the development side, our initiatives have produced great results and we have five on-going projects
3
underway totaling 6.3 million square feet in an environment where tenant demand is robust, vacancy is low, and market rent growth is strong. Additionally, we have a land bank of 577 acres that we believe will support roughly nine million square feet of development. Finally, we have approximately $750 million dollars of investment capacity in our special purpose industrial joint venture.
With our transformation substantially complete, we believe we have a much more valuable portfolio and a strong pipeline for continued growth. The market has also recognized our achievements with our company’s total return to shareholders outperforming the RMS Index for the 1, 3, 5, and 10-year time periods as of December 31, 2021. In view of these accomplishments, and against the backdrop of strong private market demand and a vibrant M&A market, our Board of Trustees determined that now is the right time to conduct a comprehensive process to review all strategic alternatives for the company in order to maximize value for our shareholders. The Board is taking a thoughtful approach to determine the best outcome for shareholders and we do not intend to provide further updates until the Board has decided on the best path forward. We are pleased that our carefully considered long-term plan to transform the portfolio, and then maximize value at the most opportune time for our shareholders, is now coming to fruition. With that, I’ll turn the call over to Brendan to discuss investments in more detail.
Brendan Mullinix:
Thanks, Will. During the fourth quarter, we purchased eight Class A warehouse/distribution facilities and completed two development projects in our target industrial markets of Indianapolis, Phoenix, and Atlanta at estimated stabilized GAAP and cash cap rates of 4.8% and 4.4%, respectively. The purchases included two separate three-property portfolios in Indianapolis and Atlanta, and the purchase of 450 thousand square feet of vacancy in Phoenix and Atlanta. As Will mentioned, we substantially completed our build-to-suit in Phoenix leased to KeHE and we also leased our Atlanta property in Fairburn, Georgia to GXO. These 10 properties have a weighted-average lease term of 9.5 years, with average annual escalations of 2.5%.
With development properties continuing to achieve yields of roughly 100 to 125 basis points higher than the purchase market, we view development as our most attractive use of capital. During the quarter, we entered into a joint venture to develop a 1.1 million square foot warehouse/distribution facility on 63 acres at our Etna Park 70 East site in Columbus, Ohio. We acquired the land in December 2019 in a joint venture and have since been making infrastructure and grading improvements while marketing for build-to-suits. In that period, Columbus has seen record breaking bulk absorption and low vacancy, contributing to the appeal of going vertical speculatively. The project has direct access to I-70 and interstate frontage in east Columbus, an appealing submarket from a labor and population reach perspective and is adjacent to a brand-new full-service Love’s truck stop. The building shell is expected to be delivered late in the second quarter with an estimated development cost of approximately $72 million dollars and an estimated stabilized cash yield around 5%.
We also added to our land bank in the quarter, with the acquisition in joint ventures of two sites totaling 490 acres of developable land. In Indianapolis we acquired 70 acres adjacent to our on-going speculative development in Mount Comfort. In Phoenix, we acquired 420 acres in Glendale, representing an exciting opportunity for us to develop a Class A industrial park at what we expect
4
to be very attractive yields relative to what similar stabilized product could be acquired at in the market today.
The site, which can support the development of around 7 million square feet, offers frontage on Northern Parkway, one mile east of the diamond interchange off Loop 303. In addition to its access and desirable location in the West Valley, the site is rail-served, has multiple water wells and a new APS Substation just adjacent to the site.
As we noted last quarter, we believe the Phoenix market is especially attractive for its strong fundamentals such as a growing population, moderate operating costs, low taxes, affordable labor, and proximity to major markets in the Western U.S., as well as the Ports of Long Beach and Los Angeles. Our Phoenix industrial portfolio, including our previously announced speculative development currently underway, totals 3.7 million square feet. This land acquisition will provide a development pipeline to significantly expand our presence.
We’ll continue to provide regular updates on the progress of these projects in addition to our other on-going projects as they move farther along. With that, I’ll turn the call over to Beth to discuss financial results.
Beth Boulerice:
Thanks, Brendan. We generated Adjusted Company FFO of roughly $54 million dollars in the fourth quarter, or $0.18 cents per diluted common share. As Will mentioned, our 2021 Adjusted Company FFO of $0.78 cents per diluted common share came in at the top end of our range. Given the on-going process in which our Board is evaluating strategic alternatives, we will not be providing 2022 Adjusted Company FFO guidance at this time.
We generated revenues of approximately $86 million dollars during the quarter, with property operating expenses of about $14 million dollars, of which 83% was attributable to tenant reimbursements.
G&A for the quarter was $10.8 million dollars, bringing our 2021 G&A to $35.5 million dollars, which was within our previously announced range.
Our same-store industrial portfolio was 99.7% leased at quarter end, increasing 160 basis points when compared to the same time period a year ago. Same-store industrial NOI was 0.9%, and when excluding single-tenant vacancies, 2.1%. We project industrial same-store growth in 2022 to be in the range of 4% to 5%. At quarter-end, approximately 95% of our industrial portfolio leases had escalations with an average annual rate of 2.8%.
Moving to the balance sheet, nearly all of our office portfolio is held for sale as of December 31, 2021, and we intend to have these seven properties in the market for sale by April 1^st^, accelerating our previous timeline. We believe the aggregate market value for these properties is in the range of $120 million dollars to $150 million dollars, with forecasted 2022 NOI of approximately $11.6 million dollars.
We ended 2021 with net debt to Adjusted EBITDA of 5.5x and unencumbered NOI of approximately 93%. Fortunately, we have very little exposure to rising interest rates given the
5
previous work we have done on the balance sheet. Additionally, we had cash of $191 million dollars at quarter end and our $600 million dollar unsecured revolving credit facility remains fully available.
Consolidated debt outstanding as of December 31^st^ was approximately $1.5 billion dollars with a weighted-average interest rate of approximately 2.8% and a weighted-average term of 7.5 years.
Turning to capital markets, during the quarter, we issued 1.1 million common shares for net proceeds of $11.6 million dollars, which previously were sold on a forward basis under our ATM program. As of December 31, 2021, we had an aggregate of $226.1 million dollars, or 19.6 million common shares, under unsettled forward common share contracts. As a reminder, the contracts mature at various dates, with most of these contracts maturing in May 2022.
Finally, regarding our development spend, we anticipate that our five on-going development projects will require approximately $312 million dollars to complete, excluding our partner’s promote.
With that, I’ll turn the call back over to Will.
T. Wilson Eglin:
Thanks Beth. I will now turn the call over to the operator who will conduct the question and answer portion of the call.
Operator:
Thank you. We will now begin the question and answer session. (Operator Instructions)
Our first question comes from Craig Mailman of KeyBanc Capital Markets.
Craig Allen Mailman (KeyBanc Capital MarketsInc., Research Division):
Will, just to clarify, so the mark-to-market, 30% below. So that would mean you have like a 43% positive mark-to-market, right?
T.Wilson Eglin:
Well, that number reflects a forecast of market rent growth against the built-in escalations in each lease. So that’s how we get to the 30%.
Craig Allen Mailman:
But that's saying that you're below market, right. So if you mark it to market, it's like a 43% increase. Is that the right way to think about it? Or it's just a 30% increase? You said it's 30% below market. There's no -- there's been some confusion.
T.Wilson Eglin:
6
Just remember, the forecast market rent growth over time against underlying rent growth in the portfolio.
Craig Allen Mailman:
Okay. That is helpful. So as you think about -- I know you guys aren't giving guidance. But Beth, is there any one-timers or significant items we should think about as we head into '22? I think with the continued sales and this timing mismatches in capital raises and development deliveries, I think generally, consensus is assuming a bit of a drag and a bottom in '22 before moving in '23. I mean just high level, is that the right way to think about it? And any kind of significant items to consider?
Beth Boulerice:
Yes, Craig. As we said, 2022 is going to be the trough year, we believe, given all of the transformation that we've done and the office sales that we've done over the last couple of years that we anticipate that. So you're right on with that. There's nothing as far as a one-timer that I can think of that would impact anything, but it's just from the office sales and some of the development coming online.
Craig Allen Mailman:
Right. And I think you guys had a little bit below $2 million of fees related to activism. And should we think about that as a kind of quarterly run rate being additive to a normal G&A run rate as you guys do the process?
Beth Boulerice:
Yes, we're not giving guidance at this time on G&A.
Craig Allen Mailman:
Okay. Fair enough. And then just high level, that was helpful on the '22 same-store 4% to 5%. So I mean, Will, when you start baking in these big mark-to-markets in '23, then presumably in '24 to '27, I mean, it sounds like you guys are on pace to do well north of 5% a year in cash same-store once you get out to '23. I mean is that a fair assessment of where the portfolio growth is kind of heading assuming, all else equal, rents stay on a similar trajectory or just stay where they are, flat today?
T.Wilson Eglin:
Well, time will tell, Craig. But I will say that the company is in a position to produce same-store NOI growth that's well above anything that we've ever seen in our history. So time will tell, but we're very pleased with the work that we've done on the portfolio to position it to capture a lot of upside.
7
Craig Allen Mailman:
Okay. And then just lastly, I know it's pretty fresh here, but last night's news on the geopolitical front, rates are coming down again. I mean what's your sense as you guys are out in the market? I know there's been a little bit of volatility year-to-date in the public markets, but on pricing for industrial assets or competition for industrial assets, are you guys seeing any material shifts one way or another in any of those aspects?
Brendan Mullinix:
It's Brendan. No, in short. With the increase in rates, what we've seen in the market is it didn't have any sort of material, adverse effect on cap rates. Cap rates have not increased as a result.
Operator:
[Operator Instructions] Our next question comes from John Massocca of Ladenburg Thalmann. Please go ahead.
John James Massocca (Ladenburg Thalmann& Co. Inc., Research Division):
So given the acquisition in Glendale, in particular, this quarter, how should we think about the long-term strategy as it pertains to building a land bank? Is this kind of a bespoke transaction given the opportunity in that specific market? Or should we expect more types of deals like that going forward?
Brendan Mullinix:
It's Brendan again. Well, it's difficult to forecast exactly where those opportunities may arise and to quantify them. But we would continue to be open to transactions like that going forward. So we do expect, as we've said previously, based on the current pricing environment for stabilized assets, we view development and the acquisition of vacancy as the best deployment of capital, except where we have capital recycling needs -- in terms of 1031 needs, excuse me.
John James Massocca:
And I guess, maybe, what kind of time line are you expecting on getting a return on those kind of more truly ground-up type of developments?
Brendan Mullinix:
So that's a large project. It -- there's a whole range of outcomes. That we're currently still working on site plans and what kind of building sizes that we plan to build. A lot of it will probably depend on how much build-to-suit we may see there, which would accelerate the build-out. But we're working on getting a speculative development there started right away. We've also, together with our partner, have fielded RFP for build-to-suit. So if any of those build-to-suits come together, just as a for instance, we'll start with the speculative building. But the build-to-suit shows up, then all of a sudden, we're building two buildings instead of 1 straight away. So I would say it's probably,
8
on a speculative basis, it could be something to -- fulfilled out, it could be something like four years. But if you get build-to-suit, that would accelerate that time frame.
John James Massocca:
Okay. And then I know you're not providing full guidance, but just maybe broad strokes. How should we think about kind of tenant improvement and leasing commissions in 2022 versus 2021, especially given the planned office sales?
Beth Boulerice:
John, it's Beth. Yes, we think they'll be about the same as the last year.
Operator:
The next question comes from Jon Peterson of Jefferies.
Jonathan Michael Petersen (Jefferies LLC,Research Division):
On -- I guess, as you engage in the strategic review process, how should we think about the pace of acquisitions and dispositions? I mean are you guys as active as ever in terms of selling office properties and buying industrial? Or are things kind of on hold now? Just trying to figure out how we should think about the moving pieces over the next however long this takes.
T.Wilson Eglin:
Well, I think for the most part, the focus is on the remaining office portfolio, which is mainly held for sale. We plan to have everything in the market by April 1 and accelerate the exit from that portfolio. There may be a couple of small sales in the industrial portfolio as well, but that's still the principal push. And in terms of acquisitions, there may be some desire to defer tax again by reinvesting. But the focus is really on funding the development pipeline at the moment.
Jonathan Michael Petersen:
Got you. Okay. All right. That makes sense. And then on the 30% roll up, if we could just come back to that for a minute. I guess I understand, it's based off market rent growth assumptions and where you would expect rents to roll up, I guess, over the next 5 years in that 50% of the portfolio that rolls. But are you able to give us a number of like where we're at today on a mark-to-market? Like in-place cash rents today versus where market rents are? Or maybe an indication of, are the market rent growth assumptions over the next 5 years higher than the contractual escalators? Just to kind of help us make sense of that number.
T.Wilson Eglin:
Yes. I mean there is a mark today, and the expectation is that the growth through 2027 will exceed it by a fair amount, the built-in escalations that we have in the leases. We've captured that way, Jon, through 2027 to recognize the fact that we have leases in place and you can't mark-to-market when you've got a contract. So that window through 2027 that we've talked about before, right, we
9
don't have too much roll at the moment. But then we have a 4-year window where we have a lot of roll. So that's really been the focus, trying to come up with a forecast that captures market rents when, right, when we come off lease, when we have the opportunity to mark rents to market.
Jonathan Michael Petersen:
Yes. Yes. And then I guess it helps from the perspective of -- to the degree that you want to be as conservative as possible. If industrial rents just stopped growing today -- which doesn't seem reasonable, but let's just say that they did. I think all of us -- it helps to get a sense of even still, like where would rent growth be over the next 5 years even if the market just stopped growing, I think is kind of where these questions come from. But anyway, I'll leave it there.
Operator:
We have a follow-up question from John Massocca.
John James Massocca:
Just a quick one for me kind of as it relates to development again. But can you remind us what's the kind of assumed downtime, re-lease up that drives you to kind of the stabilized cap rate estimates you're providing for some of the ongoing development projects?
Brendan Mullinix:
Yes, it varies by project, but generally in the range of between 6 and 12 months.
Operator:
There are no further questions on the line at this time. So I hand the call back over to the team.
T.Wilson Eglin:
Thank you, operator, and thanks to all of you for joining us. If there's anything at all that you'd like to discuss with management, please don't hesitate to call me or any of the rest of the team. Thank you.
Operator:
This concludes today's call. Thank you for joining. You may now disconnect your lines.
10