US-listed companies
LXP Industrial Trust

LXP Industrial TrustLXP

Market cap

$3B

P/E ratio

99.8x

Income statement Balance sheet Cash flow

	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Real estate, at cost	3,205	3,564	3,812	3,672	3,790	3,533	3,936	3,090	3,321	3,515	3,584	3,691	3,774
Real estate - intangible assets	-	686	762	706	693	597	599	420	410	409	341	329	315
Land held for development	-	-	-	-	-	-	-	-	-	-	104	84	81
Construction in Progress, Gross	4	65	74	106	95	107	-	-	13	76	161	362	319
Real estate, gross	-	4,316	4,649	4,483	4,578	4,237	4,536	3,510	3,744	4,000	4,191	4,466	4,489
Less: accumulated depreciation and amortization	638	1,150	1,223	1,196	1,180	1,209	1,226	954	888	884	656	800	-
Less: accumulated depreciation and amortization	-	-	-	-	-	-	-	-	-	-	-	-	905
Real estate, net	2,567	-	-	-	-	3,028	3,310	2,556	2,856	3,115	3,535	3,666	3,584
Assets held for sale	-	-	-	3	24	24	3	64	-	17	83	66	-
Assets held for sale	-	-	-	-	-	-	-	-	-	-	-	-	9
Right-of-use assets, net	-	-	-	-	-	-	-	-	38	31	28	24	19
Cash and cash equivalents	64	34	77	191	93	87	108	169	123	179	191	54	199
Restricted cash	31	27	20	17	11	31	4	8	7	1	0	0	0
Investments in non-consolidated entities	91	27	18	19	31	67	17	66	57	56	75	58	48
Short-term investments	-	-	-	-	-	-	-	-	-	-	-	-	130
Deferred Costs	-	-	-	-	-	-	-	-	-	-	-	25	35
Investments in non-consolidated entities	91	27	18	19	31	67	17	66	57	56	75	58	48
Sales-Type Lease, Net Investment in Lease, after Allowance for Credit Loss	-	-	-	-	-	-	-	-	-	-	-	61	63
Deferred Costs	-	-	-	-	-	-	-	-	-	-	-	25	35
Rent receivable - current	-	-	-	-	-	8	5	3	3	3	4	3	5
Sales-Type Lease, Net Investment in Lease, after Allowance for Credit Loss	-	-	-	-	-	-	-	-	-	-	-	61	63
Rent receivable - deferred	-	-	19	61	88	31	53	59	66	67	63	71	80
Rent receivable - current	-	-	-	-	-	8	5	3	3	3	4	3	5
Other assets	30	28	35	20	19	38	21	13	12	8	9	24	18
Rent receivable - deferred	-	-	19	61	88	31	53	59	66	67	63	71	80
Total assets	3,078	3,418	3,772	3,778	3,830	3,441	3,553	2,954	3,180	3,493	4,006	4,054	4,193
Other assets	30	28	35	20	19	38	21	13	12	8	9	24	18
Total assets	3,078	3,418	3,772	3,778	3,830	3,441	3,553	2,954	3,180	3,493	4,006	4,054	4,193
Secured Debt	-	-	-	-	-	-	-	-	390	137	83	72	60
Loans Payable	-	255	406	505	505	501	597	299	297	298	298	299	-
Loans Payable to Bank	-	-	-	-	-	-	-	-	-	-	-	-	297
Senior Notes, Noncurrent	-	-	-	-	-	-	-	-	497	779	988	989	-
Senior Notes	-	-	248	498	498	494	495	496	-	-	-	-	1,286
Unsecured Debt	129	129	129	129	129	127	127	127	127	127	128	128	128
Dividends payable	25	31	40	43	45	47	50	49	32	35	37	38	40
Liabilities held for sale	-	-	-	3	8	0	-	0	-	1	3	1	0
Operating Lease, Liability	-	-	-	-	-	-	-	-	39	33	29	25	20
Accounts payable and other liabilities	53	70	40	38	41	60	39	31	30	55	78	74	58
Interest Payable	13	12	10	8	9	7	5	5	8	6	8	9	11
Deferred Income	-	-	-	-	-	-	-	-	-	-	14	11	9
Prepaid rent	-	-	-	-	-	15	17	10	14	13	15	15	17
Total liabilities	1,857	2,085	2,233	2,269	2,368	2,029	2,212	1,607	1,456	1,502	1,682	1,663	1,927
Preferred Stock, Value, Issued	-	-	-	-	-	-	94	94	94	94	94	94	94
Common Stock, Value, Issued	0	0	0	0	0	0	0	0	0	0	0	0	0
Additional paid-in-capital	2,011	2,213	2,718	2,763	2,777	2,801	2,819	2,773	2,977	3,196	3,253	3,320	3,330
Accumulated distributions in excess of net income	1,161	1,144	1,301	1,372	1,429	1,501	1,590	1,537	1,364	1,302	1,049	1,079	1,202
Accumulated other comprehensive income	2	-6	4	0	-2	-1	1	0	-2	-18	-6	18	9
Total shareholders’ equity	1,221	1,333	1,539	1,509	1,463	1,412	1,341	1,347	1,725	1,991	2,323	2,391	2,265
Noncontrolling interests	58	26	24	23	23	20	17	17	20	20	32	38	33
Total equity	1,221	1,333	1,539	1,509	1,463	1,412	1,341	1,347	1,725	1,991	2,323	2,391	2,265
Total liabilities and equity	3,078	3,418	3,772	3,778	3,830	3,441	3,553	2,954	3,180	3,493	4,006	4,054	4,193