UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x |
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended September 30, 2009.
o |
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the Transition period from _________________ to ________________
Commission File Number 1-12386 |
LEXINGTON REALTY TRUST
(Exact name of registrant as specified in its charter)
Maryland (State or other jurisdiction of incorporation or organization)
|
13-3717318 (I.R.S. Employer Identification No.)
|
One Penn Plaza – Suite 4015 New York, NY (Address of principal executive offices)
|
10119 (Zip code)
|
(212) 692-7200
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x Noo
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “accelerated filer”, “large accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer x Accelerated filer o Non-accelerated filer o Smaller Reporting Company o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes o No x
Indicate the number of shares outstanding of each of the registrant's classes of common shares, as of the latest practicable date: 121,822,924 common shares, par value $0.0001 per share on November 5, 2009. |
PART 1. - FINANCIAL INFORMATION |
||||||
ITEM 1. FINANCIAL STATEMENTS |
||||||
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES |
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||
September 30, 2009 and December 31, 2008 |
||||||
(Unaudited and in thousands, except share and per share data) |
||||||
September 30, |
December 31, |
|||||
2009 |
2008 |
|||||
Assets: |
||||||
Real estate, at cost |
$ |
3,651,751 |
$ |
3,756,188 |
||
Less: accumulated depreciation and amortization |
530,522 |
461,661 |
||||
3,121,229 |
3,294,527 |
|||||
Properties held for sale – discontinued operations |
697 |
8,150 |
||||
Intangible assets, net |
282,721 |
343,192 |
||||
Cash and cash equivalents |
56,465 |
67,798 |
||||
Restricted cash |
23,657 |
31,369 |
||||
Investment in and advances to non-consolidated entities |
61,772 |
179,133 |
||||
Deferred expenses, net |
39,728 |
35,741 |
||||
Notes receivable, net |
61,364 |
68,812 |
||||
Rent receivable – current |
11,011 |
19,829 |
||||
Rent receivable – deferred |
12,784 |
16,499 |
||||
Other assets |
30,413 |
40,675 |
||||
Total assets |
$ |
3,701,841 |
$ |
4,105,725 |
||
Liabilities and Equity: |
||||||
Liabilities: |
||||||
Mortgages and notes payable |
$ |
1,912,743 |
$ |
2,033,854 |
||
Exchangeable notes payable |
102,590 |
204,074 |
||||
Trust preferred securities |
129,120 |
129,120 |
||||
Contract rights payable |
14,900 |
14,776 |
||||
Dividends payable |
8,328 |
24,681 |
||||
Liabilities – discontinued operations |
55 |
6,142 |
||||
Accounts payable and other liabilities |
43,643 |
33,814 |
||||
Accrued interest payable |
8,480 |
16,345 |
||||
Deferred revenue - below market leases, net |
108,861 |
121,722 |
||||
Prepaid rent |
14,784 |
20,126 |
||||
2,343,504 |
2,604,654 |
|||||
Commitments and contingencies (notes 7, 8, 9, 10, 11, 12, 13, 14 and 15) |
||||||
Equity: |
||||||
Preferred shares, par value $0.0001 per share; authorized 100,000,000 shares, |
||||||
Series B Cumulative Redeemable Preferred, liquidation preference $79,000; 3,160,000 shares issued and outstanding |
76,315 |
76,315 |
||||
Series C Cumulative Convertible Preferred, liquidation preference $104,760 and $129,915, respectively; 2,095,200 and 2,598,300 shares issued and outstanding in 2009 and 2008, respectively |
101,778 |
126,217 |
||||
Series D Cumulative Redeemable Preferred, liquidation preference $155,000; 6,200,000 shares issued and outstanding |
149,774 |
149,774 |
||||
Common shares, par value $0.0001 per share; authorized 400,000,000 | ||||||
shares, 116,703,832 and 100,300,238 shares issued and outstanding |
||||||
in 2009 and 2008, respectively |
12 |
10 |
||||
Additional paid-in-capital |
1,723,798 |
1,638,540 |
||||
Accumulated distributions in excess of net income |
(787,587) |
(569,131) |
||||
Accumulated other comprehensive income (loss) |
160 |
(15,650) |
||||
Total shareholders’ equity |
1,264,250 |
1,406,075 |
||||
Noncontrolling interests |
94,087 |
94,996 |
||||
Total equity |
1,358,337 |
1,501,071 |
||||
Total liabilities and equity |
$ |
3,701,841 |
$ |
4,105,725 |
||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three and nine months ended September 30, 2009 and 2008
(Unaudited and in thousands, except share and per share data)
|
Three Months ended September 30, |
Nine Months ended September 30, |
|||||||||||
|
2009 |
2008 |
2009 |
2008 |
|||||||||
Gross revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental |
$ |
86,394 |
$ |
90,226 |
$ |
261,645 |
$ |
296,971 |
|||||
Advisory and incentive fees |
388 |
396 |
1,434 |
1,072 |
|||||||||
Tenant reimbursements |
10,512 |
10,105 |
30,866 |
29,269 |
|||||||||
Total gross revenues |
97,294 |
100,727 |
293,945 |
327,312 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense applicable to revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
(45,401 |
) |
(49,346 |
) |
(136,985 |
) |
(186,221 |
) |
|||||
Property operating |
(22,470 |
) |
(20,379 |
) |
(65,132 |
) |
(56,771 |
) |
|||||
General and administrative |
(5,057 |
) |
(7,105 |
) |
(17,904 |
) |
(25,453 |
) |
|||||
Non-operating income |
1,339 |
1,781 |
6,955 |
22,577 |
|||||||||
Interest and amortization expense |
(33,017 |
) |
(36,326 |
) |
(100,655 |
) |
(118,233 |
) |
|||||
Debt satisfaction gains, net |
3,152 |
2,590 |
16,868 |
35,364 |
|||||||||
Change in value of forward equity commitment |
7,031 |
-- |
2,596 |
-- |
|||||||||
Impairment charges and loan losses |
(23,668 |
) |
-- |
(24,753 |
) |
-- |
|||||||
Gains on sale-affiliates |
-- |
-- |
-- |
31,806 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for income taxes, equity in losses of non-consolidated entities and discontinued operations |
(20,797 |
) |
(8,058 |
) |
(25,065 |
) |
30,381 |
||||||
Provision for income taxes |
(663 |
) |
(651 |
) |
(1,665 |
) |
(2,582 |
) |
|||||
Equity in losses of non-consolidated entities |
(525 |
) |
(1,525 |
) |
(130,813 |
) |
(23,171 |
) |
|||||
Income (loss) from continuing operations |
(21,985 |
) |
(10,234 |
) |
(157,543 |
) |
4,628 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations |
(97 |
) |
(205 |
) |
(24 |
) |
488 |
||||||
Provision for income taxes |
(2 |
) |
(191 |
) |
(54 |
) |
(384 |
) |
|||||
Debt satisfaction gains (charges), net |
6,006 |
(120 |
) |
4,607 |
(433 |
) |
|||||||
Gains on sales of properties |
-- |
7,374 |
6,280 |
11,986 |
|||||||||
Impairment charges |
(6,053 |
) |
(1,063 |
) |
(15,610 |
) |
(3,757 |
) |
|||||
Total discontinued operations |
(146 |
) |
5,795 |
(4,801 |
) |
7,900 |
|||||||
Net income (loss) |
(22,131 |
) |
(4,439 |
) |
(162,344 |
) |
12,528 |
||||||
Less net (income) loss attributable to noncontrolling interests |
2 |
436 |
(1,841 |
) |
4,016 |
||||||||
Net income (loss) attributable to Lexington Realty Trust |
(22,129 |
) |
(4,003 |
) |
(164,185 |
) |
16,544 |
||||||
Dividends attributable to preferred shares – Series B |
(1,590 |
) |
(1,590 |
) |
(4,770 |
) |
(4,770 |
) |
|||||
Dividends attributable to preferred shares – Series C |
(1,702 |
) |
(2,110 |
) |
(5,516 |
) |
(6,740 |
) |
|||||
Dividends attributable to preferred shares – Series D |
(2,926 |
) |
(2,926 |
) |
(8,777 |
) |
(8,777 |
) |
|||||
Redemption discount – Series C |
-- |
-- |
-- |
5,678 |
|||||||||
Conversion dividend – Series C |
-- |
-- |
(6,994 |
) |
-- |
||||||||
Net income (loss) attributable to common shareholders |
$ |
(28,347 |
) |
$ |
(10,629 |
) |
$ |
(190,242 |
) |
$ |
1,935 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share–basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations |
$ |
(0.25 |
) |
$ |
(0.22 |
) |
$ |
(1.76 |
) |
$ |
(0.04 |
) |
|
Income (loss) from discontinued operations |
-- |
0.05 |
(0.05 |
) |
0.07 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common shareholders |
$ |
(0.25 |
) |
$ |
(0.17 |
) |
$ |
(1.81 |
) |
$ |
0.03 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding–basic |
112,217,415 |
64,433,457 |
105,490,039 |
61,485,277 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share–diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations |
$ |
(0.25 |
) |
$ |
(0.22 |
) |
$ |
(1.76 |
) |
$ |
(0.04 |
) |
|
Income (loss) from discontinued operations |
-- |
0.05 |
(0.05 |
) |
0.07 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common shareholders |
$ |
(0.25 |
) |
$ |
(0.17 |
) |
$ |
(1.81 |
) |
$ |
0.03 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding–diluted |
112,217,415 |
64,433,457 |
105,490,039 |
61,485,277 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations |
$ |
(28,201 |
) |
$ |
(13,969 |
) |
$ |
(185,083 |
) |
$ |
(2,111 |
) |
|
Income (loss) from discontinued operations |
(146 |
) |
3,340 |
(5,159 |
) |
4,046 |
|||||||
Net income (loss) attributable to common shareholders |
$ |
(28,347 |
) |
$ |
(10,629 |
) |
$ |
(190,242 |
) |
$ |
1,935 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
Three and nine months ended September 30, 2009 and 2008
(Unaudited and in thousands)
|
Three Months ended September 30, |
Nine Months ended September 30, |
|||||||||||
|
2009 |
2008 |
2009 |
2008 |
|||||||||
|
|
|
|
|
|||||||||
Net income (loss) |
$ |
(22,131 |
) |
$ |
(4,439 |
) |
$ |
(162,344 |
) |
$ |
12,528 |
||
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized gain (loss) in marketable equity securities, net |
-- |
-- |
-- |
38 |
|||||||||
Change in unrealized gain (loss) on foreign currency translation |
55 |
(299 |
) |
(9 |
) |
3 |
|||||||
Change in unrealized gain (loss) on interest rate swap, | |||||||||||||
net |
(208 |
) |
(750 |
) |
1,292 |
1,735 |
|||||||
Change in unrealized loss from non-consolidated entities, | |||||||||||||
net |
-- |
(819 |
) |
26,174 |
3,466 |
||||||||
Other comprehensive income (loss) |
(153 |
) |
(1,868 |
) |
27,457 |
5,242 |
|||||||
Comprehensive income (loss) |
(22,284 |
) |
(6,307 |
) |
(134,887 |
) |
17,770 |
||||||
Comprehensive (income) loss attributable to noncontrolling interests |
2 |
1,179 |
(1,841 |
) |
1,854 |
||||||||
Comprehensive income (loss) attributable to Lexington Realty Trust |
$ |
(22,282 |
) |
$ |
(5,128 |
) |
$ |
(136,728 |
) |
$ |
19,624 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES |
||||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
||||||||||||||
Nine months ended September 30, 2009 and 2008 |
||||||||||||||
(Unaudited and in thousands, except share amounts) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months ended September 30, 2009 |
|
|
|
Lexington Realty Trust Shareholders |
|
|
||||||||
|
|
Total |
|
Preferred Shares |
|
Common Shares |
|
Additional Paid-in-Capital |
|
Accumulated Distributions in Excess of Net Income |
|
Accumulated Other Comprehensive Income (Loss) |
|
Non-controlling Interests |
Balance December 31, 2008 |
$ |
1,501,071 |
$ |
352,306 |
$ |
10 |
$ |
1,638,540 |
$ |
(569,131) |
$ |
(15,650) |
$ |
94,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of adoption of new accounting pronouncement by non-consolidated entity |
|
-- |
|
-- |
|
-- |
|
-- |
|
11,647 |
|
(11,647) |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions from noncontrolling interests |
|
1,554 |
|
-- |
|
-- |
|
-- |
|
-- |
|
-- |
|
1,554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption of noncontrolling OP units for common shares |
|
-- |
|
-- |
|
-- |
|
1,227 |
|
-- |
|
-- |
|
(1,227) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common shares, net |
|
18,637 |
|
-- |
|
1 |
|
18,636 |
|
-- |
|
-- |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends/distributions |
|
(28,038) |
|
-- |
|
1 |
|
33,962 |
|
(58,924) |
|
-- |
|
(3,077) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion – Series C |
|
-- |
|
(24,439) |
|
-- |
|
31,433 |
|
(6,994) |
|
-- |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
(162,344) |
|
-- |
|
-- |
|
-- |
|
(164,185) |
|
-- |
|
1,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized loss on foreign currency translation |
|
(9) |
|
-- |
|
-- |
|
-- |
|
-- |
|
(9) |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized gain on interest rate swap, net |
|
1,292 |
|
-- |
|
-- |
|
-- |
|
-- |
|
1,292 |
|
-- |
|
|
|
|
|
|
|
|
-- |
|
|
|
|
|
|
Change in unrealized loss from non-consolidated entities, net |
|
26,174 |
|
-- |
|
-- |
|
-- |
|
-- |
|
26,174 |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) |
|
27,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
(134,887) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance September 30, 2009 |
$ |
1,358,337 |
$ |
327,867 |
$ |
12 |
$ |
1,723,798 |
$ |
(787,587) |
$ |
160 |
$ |
94,087 |
Nine Months ended September 30, 2008 |
|
|
|
Lexington Realty Trust Shareholders |
|
|
||||||||
|
|
Total |
|
Preferred Shares |
|
Common Shares |
|
Additional Paid-in-Capital |
|
Accumulated Distributions in Excess of Net Income |
|
Accumulated Other Comprehensive Income (Loss) |
|
Non-controlling Interests |
Balance December 31, 2007 |
$ |
1,739,565 |
$ |
376,678 |
$ |
6 |
$ |
1,056,464 |
$ |
(469,769) |
$ |
(2,778) |
$ |
778,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase of exchangeable note equity component |
|
(2,218) |
|
-- |
|
-- |
|
(2,218) |
|
-- |
|
-- |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption of noncontrolling OP units for common shares |
|
-- |
|
-- |
|
-- |
|
3,725 |
|
-- |
|
-- |
|
(3,725) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase of noncontrolling OP units for cash |
|
(475) |
|
-- |
|
-- |
|
156 |
|
-- |
|
-- |
|
(631) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of noncontrolling interest |
|
(5,311) |
|
-- |
|
-- |
|
-- |
|
-- |
|
-- |
|
(5,311) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer of noncontrolling interest |
|
(3,086) |
|
-- |
|
-- |
|
-- |
|
-- |
|
-- |
|
(3,086) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption discount – Series C |
|
5,678 |
|
-- |
|
-- |
|
-- |
|
5,678 |
|
-- |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common shares, net |
|
76,251 |
|
-- |
|
-- |
|
76,233 |
|
18 |
|
-- |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase of common shares |
|
(16,270) |
|
-- |
|
-- |
|
(16,270) |
|
-- |
|
-- |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase of preferred shares |
|
(24,372) |
|
(24,372) |
|
-- |
|
-- |
|
-- |
|
-- |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends/distributions |
|
(228,323) |
|
-- |
|
-- |
|
-- |
|
(83,138) |
|
-- |
|
(145,185) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
12,528 |
|
-- |
|
-- |
|
-- |
|
16,544 |
|
-- |
|
(4,016) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized gain (loss) on marketable equity securities, net |
|
38 |
|
-- |
|
-- |
|
-- |
|
-- |
|
107 |
|
(69) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized gain on foreign currency translation |
|
3 |
|
-- |
|
-- |
|
-- |
|
-- |
|
3 |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized gain on interest rate swap, net |
|
1,735 |
|
-- |
|
-- |
|
-- |
|
-- |
|
900 |
|
835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized loss from non-consolidated entities, net |
|
3,466 |
|
-- |
|
-- |
|
-- |
|
-- |
|
2,070 |
|
1,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) |
|
5,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
17,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance September 30, 2008 |
$ |
1,559,209 |
$ |
352,306 |
$ |
6 |
$ |
1,118,090 |
$ |
(530,667) |
$ |
302 |
$ |
619,172 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
Nine months ended September 30, 2009 and 2008 |
|||||||
(Unaudited and in thousands) |
|||||||
2009 |
2008 |
||||||
Net cash provided by operating activities: |
$ |
123,600 |
$ |
187,412 |
|||
Cash flows from investing activities: |
|||||||
Investment in real estate, including intangibles |
(24,822 |
) |
(83,345 |
) |
|||
Net proceeds from sale of properties - affiliates |
-- |
95,576 |
|||||
Net proceeds from sale/transfer of properties |
90,842 |
189,476 |
|||||
Purchase of noncontrolling interest |
-- |
(5,311 |
) |
||||
Proceeds from the sale of marketable equity and debt securities |
9,451 |
2,506 |
|||||
Real estate deposits |
-- |
223 |
|||||
Principal payments received on notes and loans receivable |
12,131 |
1,480 |
|||||
Issuance of loans receivable |
-- |
(1,000 |
) |
||||
Distributions from non-consolidated entities in excess of accumulated earnings |
5,859 |
25,090 |
|||||
Investment in and advances to/from non-consolidated entities |
4,765 |
(12,953 |
) |
||||
Increase in deferred leasing costs |
(7,368 |
) |
(10,142 |
) |
|||
Change in escrow deposits and restricted cash |
7,071 |
(849 |
) |
||||
Net cash provided by investing activities |
97,929 |
200,751 |
|||||
Cash flows from financing activities: |
|||||||
Dividends to common and preferred shareholders |
(41,314 |
) |
(213,010 |
) |
|||
Repurchase of exchangeable notes |
(84,219 |
) |
(117,758 |
) |
|||
Repurchase of trust preferred securities |
-- |
(44,561 |
) |
||||
Mortgage payoffs |
(86,876 |
) |
(205,215 |
) |
|||
Principal amortization payments on mortgages and notes payable |
(33,201 |
) |
(56,298 |
) |
|||
Principal amortization payments on contract rights payable |
(229 |
) |
-- |
||||
Term loans and lines of credit extinguishments |
(199,280 |
) |
-- |
||||
Proceeds from term loans and lines of credit, net |
195,000 |
70,000 |
|||||
Increase in deferred financing costs |
(5,264 |
) |
(2,851 |
) |
|||
Proceeds of mortgages and notes payable |
11,540 |
-- |
|||||
Swap termination costs |
(366 |
) |
(205 |
) |
|||
Contributions from noncontrolling interests |
1,554 |
-- |
|||||
Cash distributions to noncontrolling interests |
(3,077 |
) |
(145,185 |
) |
|||
Payments on forward equity commitment, net |
(2,231 |
) |
-- |
||||
Issuance of common shares, net |
15,101 |
47,120 |
|||||
Repurchase of common and preferred shares |
-- |
(23,792 |
) |
||||
Partnership units repurchased |
-- |
(475 |
) |
||||
Net cash used in financing activities |
(232,862 |
) |
(692,230 |
) |
|||
Change in cash and cash equivalents |
(11,333 |
) |
(304,067 |
) |
|||
Cash and cash equivalents, at beginning of period |
67,798 |
412,106 |
|||||
Cash and cash equivalents, at end of period |
$ |
56,465 |
$ |
108,039 |
|||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. |
|||||||
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2009 and 2008
(Unaudited and dollars in thousands, except per share/unit data)
(1) |
The Company |
Lexington Realty Trust (the “Company”) is a self-managed and self-administered Maryland statutory real estate investment trust (“REIT”) that acquires, owns and manages a geographically diversified portfolio of predominately net leased office, industrial and retail properties. The Company also provides investment advisory and asset management services to investors in the net lease area. As of September 30, 2009, the Company owned or had interests in approximately 215 consolidated properties in 41 states and the Netherlands. The real properties owned by the Company are generally subject to net leases. Net leases are generally characterized as leases in which the tenant pays all or substantially all of the cost and cost increases for real estate taxes, capital expenditures, insurance, utilities and ordinary maintenance of the property. However, certain leases provide that the Company is responsible for certain operating expenses.
The Company believes it has qualified as a REIT under the Internal Revenue Code of 1986, as amended (the “Code”). Accordingly, the Company will not be subject to federal income tax, provided that distributions to its shareholders equal at least the amount of its REIT taxable income as defined under the Code. The Company is permitted to participate in certain activities from which it was previously precluded in order to maintain its qualification as a REIT, so long as these activities are conducted in entities which elect to be treated as taxable REIT subsidiaries (“TRS”) under the Code. As such, the TRS will be subject to federal income taxes on the income from these activities.
The Company conducts its operations either directly or indirectly through operating partnerships in which the Company is the sole unit holder of the general partner and the sole unit holder of the limited partner that holds a majority of the limited partner interests (“OP units”) or through Lexington Realty Advisors, Inc. (“LRA”), a wholly-owned TRS. On December 31, 2008, The Lexington Master Limited Partnership (“MLP”), a former operating partnership, merged with and into the Company and the MLP ceased to exist. As of September 30, 2009, the Company controlled three operating partnerships: (1) Lepercq Corporate Income Fund L.P. (“LCIF”), (2) Lepercq Corporate Income Fund II L.P. (“LCIF II”), and (3) Net 3 Acquisition L.P. (“Net 3”).
The unaudited condensed consolidated financial statements reflect all adjustments, which are, in the opinion of management, necessary to present fairly the financial condition and results of operations for the interim periods. For a more complete understanding of the Company's operations and financial position, reference is made to the consolidated financial statements (including the notes thereto) previously filed with the Securities and Exchange Commission ("SEC") on March 2, 2009 included in the Company's Annual Report on Form 10-K for the year ended December 31, 2008 (the “Annual Report”) and as amended in the Company's Current Report on Form 8-K filed on September 1, 2009.
(2) |
Summary of Significant Accounting Policies |
The Financial Accounting Standards Board's ("FASB") Accounting Standards Codification ("Codification") was released on July 1, 2009. The Codification became the exclusive authoritative reference for non-governmental U.S. generally accepted accounting principles ("GAAP") for use in financial statements issued for interim and annual periods ending after September 15, 2009, except for SEC rules and interpretive releases, which are also authoritative GAAP for SEC registrants. The FASB divided non-governmental GAAP into the authoritative Codification and guidance that is nonauthoritative. The Codification supersedes all existing non-SEC accounting and reporting standards. All other non-grandfathered, non-SEC accounting literature not included in the Codification has become nonauthoritative. All references to accounting guidance in this interim report have been modified to conform to the Codification.
Basis of Presentation and Consolidation. The Company’s condensed consolidated financial statements are prepared on the accrual basis of accounting. The financial statements reflect the accounts of the Company and its consolidated subsidiaries, including LCIF, LCIF II, Net 3, LRA and Six Penn Center L.P. The MLP and Lexington Contributions, Inc. (“LCI”), formerly a majority-owned TRS that was merged with and into the Company as of March 25, 2008, are included in the condensed consolidated financial statements through their applicable merger dates. The Company consolidates its wholly owned subsidiaries, partnerships and joint ventures which it controls through (i) voting rights or similar rights or (ii) by means other than voting rights if the Company is the primary beneficiary of a variable interest entity ("VIE"). Entities which the Company does not control and entities which are VIE's in which the Company is not the primary beneficiary are accounted for by the equity method.
Use of Estimates. Management has made a number of significant estimates and judgments relating to the reporting of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses to prepare these condensed consolidated financial statements in conformity with GAAP. These estimates and judgments may require the use of significant assumptions about future events. Management evaluates its estimates and judgments on an ongoing basis considering historical experience and other factors, including the current economic environment and future expectations. The current economic environment has increased the degree of uncertainty inherent in these estimates and judgments. Management adjusts such estimates when facts and circumstances dictate. The most significant estimates and judgments made include the recoverability of accounts receivable, allocation of property purchase price to tangible and intangible assets acquired and liabilities assumed, the determination of whether certain entities should be consolidated, classification of noncontrolling interests, the determination of impairment of long-lived assets, notes receivable and equity method investments, valuation of financial instruments, and the useful lives of long-lived assets. Given the significant use of assumptions, actual results could differ materially from these estimates and judgments.
Fair Value Measurements. The Company follows the guidance in FASB Accounting Standards Codification ("ASC") Topic 820, Fair Value Measurements and Disclosures ("Topic 820") to determine the fair value of financial and non-financial instruments. Topic 820 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. Topic 820 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three levels: Level 1 – quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities; Level 2 – observable prices that are based on inputs not quoted in active markets, but corroborated by market data; and Level 3 – unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible, as well as consider counterparty credit risk in the Company’s assessment of fair value.
Revenue Recognition. The Company recognizes lease revenue on a straight-line basis over the term of the lease unless another systematic and rational basis is more representative of the time pattern in which the use benefit is derived from the leased property. Renewal options in leases with rental terms that are lower than those in the primary term are excluded from the calculation of straight-line rent if the renewals are not reasonably assured. In those instances in which the Company funds tenant improvements and the improvements are deemed to be owned by the Company, revenue recognition will commence when the improvements are substantially completed and possession or control of the space is turned over to the tenant. When the Company determines that the tenant allowances are lease incentives, the Company commences revenue recognition when possession or control of the space is turned over to the tenant for tenant work to begin. The lease incentive is recorded as a deferred expense and amortized as a reduction of revenue on a straight-line basis over the respective lease term. The Company recognizes lease termination payments as a component of rental revenue in the period received, provided that there are no further Company obligations under the lease. All above market lease assets, below market lease liabilities and deferred rent assets or liabilities for terminated leases are charged against or credited to rental revenue in the period the lease is terminated. All other capitalized lease costs and lease intangibles are accelerated via amortization expense to the date of termination.
Impairment of Real Estate. The Company evaluates the carrying value of all tangible and intangible assets held for possible impairment when an event or change in circumstance has occurred that indicates its carrying value may not be recoverable. The evaluation includes estimating and reviewing anticipated future cash flows to be derived from the asset. However, estimating future cash flows is highly subjective and such estimates could differ materially from actual results.
Impairment of Equity Method Investments. On a quarterly basis, the Company assesses whether there are indicators that the value of its equity method investments may be impaired. An impairment charge is recognized only if the Company determines that a decline in the value of the investment below its carrying value is other than temporary. The assessment of impairment is highly subjective and involves the application of significant assumptions and judgments about the Company’s intent and ability to recover its investment given the nature and operations of the underlying investment, including the level of the Company’s involvement therein, among other factors. To the extent an impairment is deemed to be other than temporary, the loss shall be measured as the excess of the carrying amount of the investment over the estimated fair value of the investment.
Impairment of Loans Receivable. Loans held for investment are intended to be held to maturity and, accordingly, are carried at cost, net of unamortized loan origination costs and fees, loan purchase discounts, and net of an allowance for loan losses when such loan is deemed to be impaired. The Company considers a loan impaired when, based upon current information and events, it is probable that it will be unable to collect all amounts due for both principal and interest according to the contractual terms of the loan agreement. Significant judgments are required in determining whether impairment has occurred. The Company performs an impairment analysis by comparing either the present value of expected future cash flows discounted at the loan’s effective interest rate or the loan’s observable current market price to the net carrying value of the loan, which may result in an allowance and corresponding charge to loan loss reserves.
Common Shareholder Dividends. For its quarterly common share dividends declared during 2009, the Company relies upon Internal Revenue Service Revenue Procedure 2008-68 (“IRS Rev. Proc. 2008-68”). IRS Rev. Proc. 2008-68 allows REITs to offer shareholders elective stock dividends, which are dividends paid in a mixture of stock and cash, of which at least 10% must be paid in cash. The Company does not retrospectively adjust earnings (loss) per share for the stock dividend portion of the dividend, if any, as the stock dividend is not pro rata as common shareholders may elect to receive the dividend all in cash, not to exceed, at a minimum, 10% in the aggregate, or all in common shares.
Derivative Financial Instruments. The Company accounts for its interest rate swap agreements in accordance with FASB ASC Topic 815, Derivatives and Hedging ("Topic 815"). In accordance with Topic 815, these agreements are carried on the balance sheet at their respective fair values, as an asset, if fair value is positive, or as a liability, if fair value is negative. The interest rate swap is designated as a cash flow hedge whereby the effective portion of the swap's change in fair value is reported as a component of other comprehensive income (loss); the ineffective portion, if any, is recognized in earnings as an increase or decrease to interest expense.
Cash and Cash Equivalents. The Company considers all highly liquid instruments with maturities of three months or less from the date of purchase to be cash equivalents.
Restricted Cash. Restricted cash is comprised primarily of cash balances held in escrow with lenders.
Environmental Matters. Under various federal, state and local environmental laws, statutes, ordinances, rules and regulations, an owner of real property may be liable for the costs of removal or remediation of certain hazardous or toxic substances at, on, in or under such property as well as certain other potential costs relating to hazardous or toxic substances. These liabilities may include government fines, penalties and damages for injuries to persons and adjacent property. Such laws often impose liability without regard to whether the owner knew of, or was responsible for, the presence or disposal of such substances. Although the Company’s tenants are primarily responsible for any environmental damage and claims related to the leased premises, in the event of the bankruptcy or inability of the tenant of such premises to satisfy any obligations with respect to such environmental liability, the Company may be required to satisfy any such obligations. In addition, the Company as the owner of such properties may be held directly liable for any such damages or claims irrespective of the provisions of any lease. As of September 30, 2009, the Company was not aware of any environmental matter relating to any of its assets that would have a material impact on the financial statements.
Reclassifications. Certain amounts included in the 2008 financial statements have been reclassified to conform to the 2009 presentation.
Newly Adopted Accounting Guidance That Required Retrospective Application.
In December 2007, the FASB issued new guidance under FASB ASC Topic 810, Consolidation, which requires noncontrolling interests (previously referred to as minority interests) to be treated as a separate component of equity, not as a liability or other item outside of permanent equity. This new guidance was effective for periods beginning on or after December 15, 2008 and was applied prospectively, effective January 1, 2009, except for the presentation and disclosure requirements which were applied retrospectively for all periods presented. As a result of this new guidance, the Company performed a complete evaluation of its noncontrolling interests previously classified in the “mezzanine” section of the balance sheet to determine if the noncontrolling interests should be treated as permanent equity. This new guidance does not specifically address the accounting for redeemable noncontrolling interests that are required to be presented outside of permanent equity pursuant to SEC Staff Accounting Bulletin Topic 3C, Redeemable Preferred Stock and SEC Accounting Series Release No. 268, Presentation in Financial Statements of Redeemable Preferred Stocks. The Company determined that the noncontrolling interests should be classified as a separate component of permanent equity.
In May 2008, the FASB issued new guidance which is applicable to issuers of convertible debt that may be settled wholly or partly in cash. The adoption of the new guidance affected the accounting for the Company’s 5.45% Exchangeable Guaranteed Notes issued in 2007. The new guidance requires the initial proceeds from the sale of the 5.45% Exchangeable Guaranteed Notes to be allocated between a liability component representing debt and an additional paid-in-capital component representing the conversion feature. The resulting discount is amortized using the effective interest method over the period the debt is expected to remain outstanding as additional interest expense. The new guidance was effective for fiscal years beginning after December 31, 2008, was adopted by the Company on January 1, 2009 and required retrospective application.
In June 2008, the FASB issued new guidance which requires unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents to be treated as participating securities, and, therefore, included in the earnings allocation in computing earnings per share under the two-class method. This new accounting guidance was adopted by the Company on January 1, 2009. The Company has determined that its unvested share-based payment awards are participating securities and has applied the two-class method to the calculation of earnings per share for all periods presented. Under the two-class method unvested share-based payment awards are not allocated losses as they are not obligated to absorb losses.
The following table discloses the effect of the retrospective application of these accounting pronouncements on the Company’s condensed consolidated financial statements:
|
As Originally Reported (1) |
As Adjusted for Retrospective Application of Accounting Pronouncement (2) |
Effect of Change |
||||||
|
|
|
|
||||||
Condensed Consolidated Statement of Operations Data for the nine months ended September 30, 2008: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and amortization expense |
$ |
120,519 |
$ |
123,292 |
$ |
2,773 |
|||
Debt satisfaction gains, net |
$ |
39,020 |
$ |
35,364 |
$ |
(3,656 |
) |
||
Net loss attributable to noncontrolling interests |
$ |
863 |
$ |
4,016 |
$ |
3,153 |
|||
Net income to shareholders |
$ |
19,820 |
$ |
16,544 |
$ |
(3,276 |
) |
||
Income (loss) per common share - basic |
$ |
0.08 |
$ |
0.03 |
$ |
(0.05 |
) |
||
Income (loss) per common share - diluted (3) |
$ |
(0.07 |
) |
$ |
0.03 |
$ |
0.10 |
||
Weighted average common shares outstanding – diluted (3) |
101,789,804 |
61,485,277 |
(40,304,527 |
) |
|
_____________ |
|
(1) |
Statement of operations as reported in the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2008, adjusted for the presentation requirements of FASB ASC 810-10-65-1. |
|
(2) |
Amounts have not been adjusted for the reclassification of discontinued operations. |
|
(3) |
Income from continuing operations attributable to common shareholders is a loss after retrospective application of these pronouncements. |
Newly Adopted Accounting Guidance.
The FASB issued new guidance relating to the recognition and presentation of other-than-temporary impairments related to securities that was effective for periods ending after June 15, 2009. The guidance on other-than-temporary impairments is intended to bring greater consistency to the timing of impairment recognition, and provide greater clarity to investors about the credit and noncredit components of impaired debt securities that are not expected to be sold. The measure of impairment in comprehensive income remains fair value. The guidance also requires increased and more timely disclosure sought by investors regarding expected cash flows, credit losses, and an aging of securities with unrealized losses. The Company's investment in Lex-Win Concord LLC was affected by this guidance and the Company reclassified $11,647 of prior losses from accumulated distributions in excess of net income to accumulated other comprehensive income (loss) for the nine months ended September 30, 2009.
The FASB issued new guidance on interim disclosures about fair value of financial instruments, which relates to fair value disclosures for any financial instruments that are not currently reflected on the balance sheet of companies at fair value. Prior to issuing this guidance, fair values for these assets and liabilities were only disclosed in the Company's Annual Report. The new guidance now requires these disclosures on a quarterly basis, providing qualitative and quantitative information about fair value estimates for all those financial instruments not measured on the balance sheet at fair value, and was effective for periods ending after June 15, 2009.
In May 2009, the FASB issued new guidance that establishes principles and requirements for subsequent events. This guidance was effective for periods ending after June 15, 2009 and applies to the accounting for and disclosure of subsequent events not addressed in other applicable generally accepted accounting principles. The adoption of the new guidance did not have a material impact on the Company's financial position, results of operations or cash flows.
Recently Issued Accounting Guidance.
In June 2009, the FASB issued guidance related to the consolidation of variable interest entities. The guidance requires reporting entities to evaluate former qualified special purpose entities for consolidation, changes the approach to determining a VIE's primary beneficiary from a quantitative assessment to a qualitative assessment designed to identify a controlling financial interest, and increases the frequency of required reassessments to determine whether a company is the primary beneficiary of a VIE. It also clarifies, but does not significantly change, the characteristics that identify a VIE. The guidance is effective for periods beginning after November 15, 2009. Management is currently evaluating the impact, if any, that the guidance will have on the Company's financial position, results of operations and cash flows.
In August 2009, the FASB amended guidance on fair value measurements which clarifies how entities should estimate the fair value of liabilities. The guidance was issued to improve the consistency of how entities apply the fair value guidance to liabilities and provides acceptable measurement techniques in circumstances when quoted market prices in an active market for an identical liability are not available. The new guidance is effective for annual and interim periods beginning after August 27, 2009. The adoption of this guidance is not expected to have a material impact on the Company's financial position, results of operations or cash flows.
(3) |
Earnings per Share |
The Company’s unvested shared-based payment awards are considered participating securities and as such the Company is required to use the two-class method for the computation of basic and diluted earnings per share. Under the two-class computation method net losses are not allocated to participating securities unless the holder of the security has a contractual obligation to share in the losses. The unvested share-based payment awards are not allocated losses as the awards do not have a contractual obligation to share in losses of the Company.
The following is a reconciliation of the numerators and denominators of the basic and diluted earnings per share computations for the three and nine months ended September 30, 2009 and 2008:
Three Months ended |
|
Nine Months ended |
||||||
September 30, |
|
September 30, |
||||||
2009 |
2008 |
|
2009 |
|
2008 |
|||
BASIC |
|
|
|
|
||||
|
|
|
|
|||||
Loss from continuing operations attributable to common shareholders |
$ |
(28,201) |
$ |
(13,969) |
$ |
(185,083) |
$ |
(2,111) |
Less: Unvested common share dividends |
(127) |
(134) |
|
(385) |
|
(421) |
||
Loss attributable to common shareholders from continuing operations for earnings per share |
(28,328) |
(14,103) |
|
(185,468) |
|
(2,532) |
||
Income (loss) from discontinued operations attributable to common shareholders |
(146) |
3,340 |
|
(5,159) |
|
4,046 |
||
Net income (loss) attributable to common shareholders for | ||||||||
earnings per share – basic |
$ |
(28,474) |
$ |
(10,763) |
$ |
(190,627) |
$ |
1,514 |
|
|
|
|
|||||
Weighted average number of common shares outstanding | ||||||||
–basic |
112,217,415 |
64,433,457 |
|
105,490,039 |
|
61,485,277 |
||
|
|
|
|
|||||
Income (loss) per common share – basic: |
|
|
|
|
||||
Loss from continuing operations |
$ |
(0.25) |
$ |
(0.22) |
$ |
(1.76) |
$ |
(0.04) |
Income (loss) from discontinued operations |
-- |
0.05 |
|
(0.05) |
|
0.07 |
||
Net income (loss) attributable to common shareholders |
$ |
(0.25) |
$ |
(0.17) |
$ |
(1.81) |
$ |
0.03 |
|
|
|
|
|||||
DILUTED |
|
|
|
|
||||
Loss attributable to common shareholders from |
|
|
|
|
||||
continuing operations for earnings per share – basic |
$ |
(28,328) |
$ |
(14,103) |
$ |
(185,468) |
$ |
(2,532) |
Incremental loss attributed to assumed conversion of dilutive securities |
-- |
-- |
|
-- |
|
-- |
||
Loss attributable to common shareholders from continuing operations for earnings per share |
(28,328) |
(14,103) |
|
(185,468) |
|
(2,532) |
||
Income (loss) from discontinued operations attributable to common shareholders |
(146) |
3,340 |
|
(5,159) |
|
4,046 |
||
Net income (loss) attributable to common shareholders for earnings per share – diluted |
$ |
(28,474) |
$ |
(10,763) |
$ |
(190,627) |
$ |
1,514 |
|
|
|
|
|||||
Weighted average number of common shares used in calculation of basic earnings per share |
|
|
|
|
||||
112,217,415 |
64,433,457 |
|
105,490,039 |
|
61,485,277 |
|||
Add incremental shares representing: |
|
|
|
|
||||
Shares issuable upon conversion of dilutive securities |
-- |
-- |
|
-- |
|
-- |
||
Weighted average number of common shares outstanding - diluted |
112,217,415 |
64,433,457 |
|
105,490,039 |
|
61,485,277 |
||
|
|
|
|
|||||
Income (loss) per common share - diluted: |
|
|
|
|
||||
Loss from continuing operations |
$ |
(0.25) |
$ |
(0.22) |
$ |
(1.76) |
$ |
(0.04) |
Income (loss) from discontinued operations |
-- |
0.05 |
|
(0.05) |
|
0.07 |
||
Net income (loss) attributable to common shareholders |
$ |
(0.25) |
$ |
(0.17) |
$ |
(1.81) |
$ |
0.03 |
During the second quarter of 2009, 503,100 Series C Cumulative Convertible Preferred Shares ("Series C Preferred") were converted into 2,955,368 common shares. The difference between the fair value of the securities transferred in excess of the fair value of the securities issuable pursuant to the original conversion terms of $6,994 constitutes a deemed dividend, even though the conversion is for equivalent fair values, and is dilutive to the common shareholders and, accordingly, it has been deducted from net income (loss) to arrive at net income (loss) attributable to common shareholders for the nine months ended September 30, 2009. During the second quarter of 2008, the Company redeemed 501,700 Series C Preferred shares at a $5,678 discount to their historical cost basis. This discount constitutes a deemed negative dividend, offsetting other dividends, and is accretive to the common shareholders and, accordingly has been added to net income to arrive at net income attributable to common shareholders for the nine months ended September 30, 2008.
All incremental shares are considered anti-dilutive for periods that have a loss from continuing operations applicable to common shareholders. In addition, other common share equivalents may be anti-dilutive in certain periods.
(4) |
Investments in Real Estate and Intangibles |
During the nine months ended September 30, 2009, the Company acquired the remainder interests in 27.6 acres of land in Long Beach, California in connection with a tenant’s lease surrender obligations for an estimated fair value of approximately $2,500 and recorded it as non-operating income, of which $1,125 was attributable to a noncontrolling interest in the property. During the nine months ended September 30, 2008, the Company acquired two properties for an aggregate capitalized cost of $56,131, of which $6,991 was allocated to intangible assets.
(5) |
Sales of Real Estate and Discontinued Operations |
During the nine months ended September 30, 2009, the Company sold eight properties to unrelated third parties for an aggregate gross sales price of $87,565, which resulted in an aggregate gain of $6,280. During the nine months ended September 30, 2008, the Company sold 23 properties to unrelated third parties for an aggregate gross sales price of $192,835, which resulted in an aggregate gain of $11,986. As of September 30, 2009, the Company had two properties classified as held for sale.
The following presents the operating results for the properties sold and properties classified as held for sale for the applicable periods:
|
Three Months ended September 30, |
|
Nine Months ended September 30, |
|||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
Rental revenues |
$ |
24 |
$ |
4,189 |
$ |
3,397 |
$ |
16,439 |
Pre-tax income (loss), including gains on sale |
$ |
(144) |
$ |
5,986 |
$ |
(4,747) |
$ |
8,284 |
In June 2009, the Company received gross proceeds of $4,750 in a sale-leaseback transaction of 6.2 acres of land in Palm Beach Gardens, Florida. The Company is leasing back the land for 30 years and has an option to purchase the land in June 2014 and June 2015. The Company has not recognized a gain on the transaction as the Company is considered to have continued involvement in the property due to the purchase option.
(6) |
Impairments and Loan Losses |
The Company assesses on a regular basis whether there are any indicators that the value of Company assets has become impaired. If an asset is determined to be impaired, the Company reduces the assets carrying value to its estimated fair value. The Company estimates the fair value of these assets by using several techniques such as income and market valuation which primarily rely on unobservable inputs such as estimated capitalization rates which are within Level 3 of the fair value hierarchy.
During the three and nine months ended September 30, 2009, the Company recognized $29,721 and $40,363, respectively, of impairment charges, including amounts in discontinued operations, relating to real estate assets and certain loan assets.
|
• |
During the first quarter of 2009, a real estate asset (Richmond, Virginia property previously leased to Circuit City Stores, Inc.) with a carrying value of $18,091 was written down to its fair value of $9,700, resulting in an impairment charge of $8,391. The asset was conveyed to the mortgage lender through a foreclosure during the three months ended September 30, 2009 in satisfaction of the $15,458 outstanding mortgage loan. |
|
• |
A real estate asset (Houston, Texas previously leased to Vastar Resources, Inc.) with a carrying value of $35,427 was written down to its fair value of $12,250, resulting in an impairment charge of $23,177 during the three months ended September 30, 2009. The tenant occupying the property did not renew their lease which expired in September 2009 and it is anticipated that the property will be conveyed to the mortgage lender to satisfy the $18,229 outstanding mortgage loan during the fourth quarter of 2009. |
|
• |
The Company recognized impairments of $6,053 and $7,219 during the three and nine months ended September 30, 2009, respectively, and $1,063 and $3,757 during the three and nine months ended September 30, 2008, respectively, on real estate assets that were sold or are anticipated to be sold below their carrying value. |
|
• |
During the first quarter of 2009, the Company agreed to the discounted payoff of two notes receivable with an aggregate carrying value of $4,950. The Company wrote the notes receivable down to the aggregate agreed upon discounted payoff amount of $3,865, which approximated fair value and recognized a loan loss reserve of $1,085 during the three months ended March 31, 2009. The Company received the discounted payoffs during the second quarter of 2009. In addition, the Company sold investments in debt securities for $9,451 during the three months ended September 30, 2009 and realized a loss of $491. |
The Company determined that two of its investments in non-consolidated entities have incurred other-than-temporary impairments and recognized $74,693 of impairment charges in losses from non-consolidated entities relating to these assets for the nine months ending September 30, 2009. The Company recorded other-than-temporary impairments of $68,213 on its investment in Lex-Win Concord LLC during the six months ended June 30, 2009, reducing the carrying value of the Company’s investment to zero. In addition, the Company recorded an impairment charge of $6,480 on its investment in an unconsolidated hotel real estate joint venture acquired in the merger with Newkirk Realty Trust ("Newkirk") during the third quarter of 2009 due to the expiration of the net-lease on the hotel asset.
(7) |
Investment in Non-Consolidated Entities |
Concord Debt Holdings LLC (“Concord”) and Lex-Win Concord LLC (“Lex-Win Concord”)
On December 31, 2006 in connection with the merger with Newkirk, the Company acquired a 50% interest in a co-investment program, Concord, which owns bonds and loans secured, directly and indirectly, by real estate assets. Newkirk contributed $91,711 to the co-investment program and the Company has contributed $70,789 since the merger. The other 50% interest in Concord was held by WRT Realty L.P. (“Winthrop”). The Company’s former Executive Chairman and Director of Strategic Acquisitions is also the Chairman and Chief Executive Officer of the parent of Winthrop.
During the third quarter of 2008, the Company and Winthrop formed Lex-Win Concord, and the Company and Winthrop each contributed to Lex-Win Concord all of their right, title, interest and obligations in Concord and WRP Management LLC, the entity that provides collateral management and asset management services to Concord and its existing CDO. Immediately following the contribution, Inland American (Concord) Sub LLC (“Inland Concord”), a subsidiary of Inland American Real Estate Trust Inc. ("Inland"), entered into an agreement to contribute up to $100,000 in redeemable preferred membership interest over an 18 month period to Concord, of which $76,000 has been contributed as of September 30, 2009. In May 2009, Concord initiated a capital call to Inland Concord for the remaining $24,000 of Inland Concord's capital commitment. This amount has not been funded to date and Inland Concord has commenced legal proceedings – see note 14.
Under the terms of the Second Amended and Restated Limited Liability Agreement of Concord, additional contributions by Inland Concord are to be used primarily for the origination and acquisition of additional debt instruments including whole loans, B notes and mezzanine loans. In addition, provided that certain terms and conditions are satisfied, including payment to Inland Concord of a 10% priority return, both the Company and Winthrop may elect to reduce their aggregate capital investment in Concord to $200,000 (or after a specified period, 200% of Inland Concord’s unreturned contributions) through distributions of principal payments from the retirement of existing loans and bonds in Concord's current portfolio. As of September 30, 2009, the Company and Winthrop have each invested $162,500 in Lex-Win Concord. All profits, losses and cash flows are distributed in accordance with the membership agreement.
The following is summary balance sheet data as of September 30, 2009 and December 31, 2008 and income statement
data for the three and nine months ended September 30, 2009 and 2008 for Lex-Win Concord:
As of 9/30/09 |
As of 12/31/08 |
|||
Loan and bond investments, net of impairments and reserves |
$ |
701,570 |
$ |
981,635 |
Cash, including restricted cash |
5,421 |
15,134 |
||
Warehouse debt and credit facilities obligations |
222,608 |
320,604 |
||
Collateralized debt obligations |
347,525 |
347,525 |
||
Noncontrolling preferred interest |
3,229 |
76,441 |
||
Members’ capital |
114,390 |
219,322 |
||
Three Months ended |
Nine Months ended |
|||||||
2009 |
2008 |
2009 |
2008 |
|||||
Interest and other income |
$ |
8,611 |
$ |
18,187 |
$ |
31,386 |
$ |
55,396 |
Gain on debt extinguishment |
-- |
5,201 |
-- |
12,699 |
||||
Interest expense, including non-qualifying cash flow hedge |
(4,409) |
(8,486) |
(13,267) |
(27,093) |
||||
Impairment losses, loan losses and | ||||||||
reserves |
(38,261) |
(7,205) |
(171,441) |
(65,221) |
||||
Contingent collateral support expense |
-- |
-- |
(9,600) |
-- |
||||
Other expenses |
(1,648) |
(1,568) |
(4,140) |
(3,359) |
||||
Net income (loss) |
(35,707) |
6,129 |
(167,062) |
(27,578) |
||||
Net (income) loss attributable to noncontrolling interests |
27,058 |
(321) |
23,283 |
(327) |
||||
Net income (loss) attributable to members |