US-listed companies
LXP Industrial Trust

LXP Industrial TrustLXP

Market cap

$3B

P/E ratio

98.3x

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
Lease Income	-	-	-	-	-	-	-	-	-	326	340	314	334
Other	-	-	-	-	-	-	-	-	-	5	4	7	-
Other revenue	327	345	398	424	431	429	392	395	326	330	344	321	341
Depreciation and amortization	168	172	184	167	167	170	178	172	150	164	180	183	187
Property operating	-	-	-	-	-	-	-	43	42	42	48	55	-
General and administrative	22	24	29	28	29	31	34	32	31	30	35	39	36
Transaction costs	-	-	-	-	-	-	-	-	-	-	-	4	0
Non-operating income	13	7	9	14	11	13	10	3	2	1	1	1	3
Interest and amortization expense	108	99	91	97	90	88	78	80	65	55	47	45	46
Debt satisfaction losses, net	-0	-8	-4	-3	25	-1	6	-3	-5	21	-14	-0	-0
Impairment charges	-69	-4	-36	37	37	100	45	96	5	14	6	3	-
Change in allowance for credit loss	-	-	-	-	-	-	-	-	-	-	-	0	-0
Gains on sales of properties	-	-	-	-	-	-	-	-	-	139	367	59	33
Selling profit from sales-type leases	-	-	-	-	-	-	-	-	-	-	-	47	-
Income before provision for income taxes and equity in earnings (losses) of non-consolidated entities	-81	158	-11	48	112	90	89	231	284	188	387	101	35
Provision for income taxes	-1	1	3	1	1	1	2	2	1	2	1	1	1
Income (Loss) from Equity Method Investments	30	22	-0	1	2	8	-1	2	3	-0	-0	16	1
Net income	-50	179	-14	48	113	96	87	231	285	186	385	116	36
Less net income attributable to noncontrolling interests	-10	4	2	4	3	1	1	3	5	3	2	2	6
Net income attributable to LXP Industrial Trust shareholders	-80	185	4	97	115	96	87	231	285	186	385	116	36
Dividends attributable to preferred shares - Series C	-	-	-	-	-	-	6	6	6	6	6	6	6
Allocation to participating securities	-	-	-	0	0	0	0	0	0	0	1	0	0
Net income attributable to common shareholders, basic	-104	157	-14	86	105	89	79	221	273	177	376	107	24
Net income attributable to common shareholders, diluted	-	-	-	-	-	-	-	-	-	-	-	107	24
Earnings Per Share, Basic	-	0.99	-0.07	0.38	0.45	0.38	0.33	0.93	1.15	0.66	1.35	0.38	0.08
Earnings Per Share, Diluted	-	0.93	-0.07	0.38	0.45	0.37	0.33	0.93	1.15	0.66	1.34	0.38	0.08
Lease Income	-	-	-	-	-	-	-	-	-	326	340	314	334
Other	-	-	-	-	-	-	-	-	-	5	4	7	-
Other revenue	327	345	398	424	431	429	392	395	326	330	344	321	341
Depreciation and amortization	168	172	184	167	167	170	178	172	150	164	180	183	187
Property operating	-	-	-	-	-	-	-	43	42	42	48	55	-
General and administrative	22	24	29	28	29	31	34	32	31	30	35	39	36
Transaction costs	-	-	-	-	-	-	-	-	-	-	-	4	0
Non-operating income	13	7	9	14	11	13	10	3	2	1	1	1	3
Interest and amortization expense	108	99	91	97	90	88	78	80	65	55	47	45	46
Debt satisfaction losses, net	-0	-8	-4	-3	25	-1	6	-3	-5	21	-14	-0	-0
Impairment charges	-	-	-	-	-	-	-	-	-	-	-	-	16
Change in allowance for credit loss	-	-	-	-	-	-	-	-	-	-	-	0	-0
Gains on sales of properties	-	-	-	-	-	-	-	-	-	139	367	59	33
Selling profit from sales-type leases	-	-	-	-	-	-	-	-	-	-	-	47	-
Income before provision for income taxes and equity in earnings (losses) of non-consolidated entities	-81	158	-11	48	112	90	89	231	284	188	387	101	35
Provision for income taxes	-1	1	3	1	1	1	2	2	1	2	1	1	1
Income (Loss) from Equity Method Investments	30	22	-0	1	2	8	-1	2	3	-0	-0	16	1
Net income	-50	179	-14	48	113	96	87	231	285	186	385	116	36
Less net income attributable to noncontrolling interests	-10	4	2	4	3	1	1	3	5	3	2	2	6
Net income attributable to LXP Industrial Trust shareholders	-80	185	4	97	115	96	87	231	285	186	385	116	36
Dividends attributable to preferred shares - Series C	-	-	-	-	-	-	6	6	6	6	6	6	6
Allocation to participating securities	-	-	-	0	0	0	0	0	0	0	1	0	0
Net income attributable to common shareholders, basic	-104	157	-14	86	105	89	79	221	273	177	376	107	24
Net income attributable to common shareholders, diluted	-	-	-	-	-	-	-	-	-	-	-	107	24
Earnings Per Share, Basic	-	0.99	-0.07	0.38	0.45	0.38	0.33	0.93	1.15	0.66	1.35	0.38	0.08
Earnings Per Share, Diluted	-	0.93	-0.07	0.38	0.45	0.37	0.33	0.93	1.15	0.66	1.34	0.38	0.08