UNITED STATES
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): May 2, 2013
LEXINGTON REALTY TRUST | ||
(Exact name of registrant as specified in its charter) |
Maryland | 1-12386 | 13-3717318 |
(State or other jurisdiction 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)
___________________________________________________ |
(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.):
___ 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))
Item 2.02. Results of Operations and Financial Conditions.
On May 2, 2013, we issued a press release announcing our financial results for the quarter ended March 31, 2013. A copy of the press release is furnished herewith as part of Exhibit 99.1.
The information furnished pursuant to this “Item 2.02 - Results of Operations and Financial Conditions”, 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. Regulation FD Disclosure.
On May 2, 2013, we made available supplemental information, which we refer to as the Quarterly Earnings and Supplemental Operating and Financial Data, March 31, 2013.
Also on May 2, 2013, our management discussed our financial results and certain aspects of our business plan on a conference call with analysts and investors. An unedited transcript of the conference call is furnished herewith as Exhibit 99.2.
The information furnished pursuant to this “Item 7.01 - Regulation FD Disclosure”, including Exhibit 99.1 and Exhibit 99.2, 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.
Item 9.01. Financial Statements and Exhibits.
(a) Not applicable
(b) Not applicable
(c) Not applicable
(d) Exhibits
99.1 | Quarterly Earnings and Supplemental Operating and Financial Data, March 31, 2013. |
99.2 | May 2, 2013 Conference Call Unedited Transcript. |
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.
Lexington Realty Trust | ||
Date: May 3, 2013 | By: | /s/ Patrick Carroll |
Patrick Carroll | ||
Chief Financial Officer |
Exhibit Index
99.1 | Quarterly Earnings and Supplemental Operating and Financial Data, March 31, 2013. |
99.2 | May 2, 2013 Conference Call Unedited Transcript. |
Quarterly Earnings and
Supplemental Operating and Financial Data
March 31, 2013
LEXINGTON REALTY TRUST
SUPPLEMENTAL REPORTING PACKAGE
March 31, 2013
Table of Contents
Section | Page |
First Quarter 2013 Earnings Press Release | 3 |
Portfolio Data | |
2013 First Quarter Leasing Summary | 13 |
2013 First Quarter Investment/Capital Recycling Summary | 15 |
Build-To-Suit Projects/Forward Commitments | 16 |
Property Leases and Vacancies – Consolidated Portfolio | 17 |
Lease Rollover Schedule – Cash Basis | 24 |
Lease Rollover Schedule – GAAP Basis | 25 |
Mortgage Loans Receivable | 27 |
2013 First Quarter Financing Summary | 28 |
Debt Maturity Schedule | 29 |
2013 Mortgage Maturities by Property Type | 30 |
2014 Mortgage Maturities by Property Type | 31 |
2015 Mortgage Maturities by Property Type | 32 |
2016 Mortgage Maturities by Property Type | 33 |
2017 Mortgage Maturities by Property Type | 34 |
Mortgages and Notes Payable | 35 |
Partnership Interests | 39 |
Selected Balance Sheet and Income Statement Account Data | 40 |
Select Credit Metrics | 41 |
Historical Credit Metrics Summary | 42 |
Other Data | 43 |
Top 20 Markets | 44 |
Tenant Industry Diversification | 45 |
Top 10 Tenants or Guarantors | 46 |
Investor Information | 47 |
This Quarterly Earnings Release and Supplemental Reporting Package contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under Lexington’s control which may cause actual results, performance or achievements of Lexington to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in Lexington’s periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the authorization of Lexington’s Board of Trustees of future dividend declarations, (2) Lexington’s ability to achieve its estimate of Company FFO, as adjusted, for the year ended December 31, 2013, (3) the successful consummation of any lease, acquisition or build-to-suit transaction, (4) the failure to continue to qualify as a real estate investment trust, (5) changes in general business and economic conditions, including the impact of any new legislation, (6) competition, (7) increases in real estate construction costs, (8) changes in interest rates, (9) changes in accessibility of debt and equity capital markets, and (10) future impairment charges. Copies of the periodic reports Lexington files with the Securities and Exchange Commission are available on Lexington’s web site at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington’s future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects,” may,” “plans,” “predicts,” “will,” “will likely result,” “is optimistic” or similar expressions. Lexington undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington’s expectations will be realized.
LEXINGTON REALTY TRUST | |
TRADED: NYSE: LXP | |
ONE PENN PLAZA, SUITE 4015 | |
NEW YORK NY 10119-4015 |
Contact:
Investor or Media Inquiries, T. Wilson Eglin, CEO
Lexington Realty Trust
Phone: (212) 692-7200 E-mail: tweglin@lxp.com
FOR IMMEDIATE RELEASE
Thursday, May 2, 2013
LEXINGTON REALTY TRUST REPORTS FIRST QUARTER 2013 RESULTS
New York, NY - May 2, 2013 - Lexington Realty Trust (“Lexington”) (NYSE:LXP), a real estate investment trust focused on single-tenant real estate investments, today announced results for the first quarter ended March 31, 2013.
First Quarter 2013 Highlights
• | Generated Company Funds From Operations, as adjusted (“Company FFO, as adjusted”), of $51.9 million, or $0.25 per diluted common share. |
• | Executed 10 new and extended leases with overall portfolio occupancy of 97.4%. |
• | Closed property acquisitions of $123.3 million, invested $11.2 million in current build-to-suit projects, entered into an agreement to fund a new build-to-suit project for $20.8 million and committed to purchase another property upon completion of construction for $39.1 million. |
• | Refinanced secured credit facility with a new unsecured credit facility consisting of a four-year $300.0 million unsecured revolving loan and a five-year $250.0 million unsecured term loan. |
• | Retired $168.6 million of secured debt, which had a weighted-average fixed interest rate of 5.5%. |
• | Raised $294.0 million of common equity. |
• | Converted $42.8 million original principal amount of 6.00% Convertible Guaranteed Notes into common equity. |
Subsequent to Quarter End Highlights
• | Retired $176.6 million of secured debt, which had a weighted-average fixed interest rate of 6.0% and gave notice to prepay an additional $16.7 million of secured debt with a fixed interest rate of 6.3%. |
• | Redeemed all outstanding shares of 7.55% Series D Cumulative Redeemable Preferred Stock, at par. |
• | Swapped the LIBOR component on $64.0 million of five-year unsecured term loan borrowings at 0.73% for a current fixed interest rate of 2.43%. |
• | Sold vacant Honolulu, Hawaii retail store and garage for $25.9 million. |
3 |
Lexington Realty Trust |
T. Wilson Eglin, President and Chief Executive Officer of Lexington, stated, “Our operating results continue to be strong in all areas of our business. We have maintained high levels of occupancy, capitalized on opportunities to lower our cost of capital and added long-term net leases to our portfolio. Over the balance of the year, we expect to take advantage of opportunities to extend our debt maturities while interest rates are at attractive levels, add long-term net leases to our portfolio in order to extend our weighted-average lease term and make substantial progress addressing our 2014-2015 lease rollovers. We believe these steps will result in greater cash flow from a higher quality portfolio.”
FINANCIAL RESULTS
Revenues
For the quarter ended March 31, 2013, total gross revenues were $97.1 million, compared with total gross revenues of $78.2 million for the quarter ended March 31, 2012. The increase is primarily due to property acquisitions.
Company FFO, As Adjusted
For the quarter ended March 31, 2013, Lexington generated Company FFO, as adjusted, of $51.9 million, or $0.25 per diluted share, compared to Company FFO, as adjusted, for the quarter ended March 31, 2012 of $42.7 million, or $0.24 per diluted share. The calculation of Company FFO, as adjusted, and a reconciliation to net income (loss) is included later in this press release.
Net Loss Attributable to Common Shareholders
For the quarter ended March 31, 2013, net loss attributable to common shareholders was $(7.3) million, or a loss of $(0.04) per diluted share, compared with net loss attributable to common shareholders for the quarter ended March 31, 2012 of $(2.2) million, or a loss of $(0.01) per diluted share.
Common Share/Unit Dividend/Distribution
Lexington declared a regular quarterly common share/unit dividend/distribution for the quarter ended March 31, 2013 of $0.15 per common share/unit, which was paid on April 15, 2013 to common shareholders/unitholders of record as of March 28, 2013.
OPERATING ACTIVITIES
Leasing
During the first quarter of 2013, Lexington executed 10 new and extended leases and ended the quarter with overall portfolio occupancy of 97.4%.
Capital Recycling
Dispositions
During the first quarter of 2013, Lexington disposed of its interest in one property to an unrelated third party for a gross sales price of $1.9 million and conveyed two vacant properties in foreclosure in satisfaction of the aggregate $23.3 million outstanding non-recourse mortgage loans.
4 |
Lexington Realty Trust |
Subsequent to March 31, 2013, Lexington sold its vacant Honolulu, Hawaii retail store formerly leased to Macy's West Stores, Inc. and adjoining parking garage for $25.9 million (5.3% cap rate).
Investment Activity
Acquisitions
Lexington closed on the acquisition of an industrial facility in Houston, Texas for a capitalized cost of $81.4 million (6.5% initial cap rate). The facility consists of a deep water intermodal industrial terminal with 2,055 feet of deep water berths and existing structures encompassing 132,000 square feet on over 90 acres on the Houston Ship Channel. The property is net leased for a 25-year term.
Build-to-Suit Projects
Lexington's joint venture completed the 143,000 square foot build-to-suit industrial facility in Long Island City, New York for capitalized hard costs of $41.9 million. In addition, Lexington ($5.0 million) and its developer/partner ($8.6 million) were credited with additional capital for an aggregate project cost of $55.5 million (8.5% initial cap rate). The property is net leased for a 15-year term.
Lexington entered into a $20.8 million build-to-suit lease commitment to construct a 124,000 square foot industrial property in Bingen, Washington, which is subject to a net lease that will have a 10-year (10.9% initial cap rate) to 20-year (7.5% initial cap rate) term at the tenant's option. The commitment may be terminated by the tenant prior to the commencement of construction, which construction is expected to commence in the second quarter of 2013.
In addition, Lexington continues to fund the construction of, and/or is under contract to acquire, the previously announced build-to-suit projects in (1) Denver, Colorado (8.6% initial cap rate), (2) Rantoul, Illinois (8.0% initial cap rate) and (3) Tuscaloosa, Alabama (9.3% initial cap rate).
The aggregate estimated cost of these four on-going build-to-suit projects is approximately $111.2 million of which $48.2 million was invested as of March 31, 2013.
Forward Commitment
Lexington entered into a forward commitment to purchase upon its completion a 128,000 square foot office property in Omaha, Nebraska for $39.1 million (7.1% initial cap rate), which is subject to a net lease that will have a 20-year term upon completion.
Lexington can give no assurance that any of the build-to-suit projects or other potential investments that are under commitment or contract or in process will be completed.
CAPITAL MARKETS
Capital Activities and Balance Sheet Update
During the first quarter of 2013, Lexington repaid $145.3 million in secured debt, which had a weighted-average interest rate of 5.6% and was scheduled to mature through 2019. Lexington also obtained a $40.0 million non-recourse mortgage secured by its property in Lenexa, Kansas. The loan bears interest at an initial blended fixed rate of 3.70% and matures in November 2027.
5 |
Lexington Realty Trust |
Lexington issued 6.2 million common shares upon conversion of an aggregate $42.8 million original principal amount of 6.00% Convertible Guaranteed Notes due 2030. In connection with the conversions, Lexington made an aggregate cash payment of approximately $2.7 million, plus accrued and unpaid interest on the notes.
In February 2013, Lexington refinanced its secured credit facility with an unsecured credit facility consisting of a four-year $300.0 million unsecured revolving loan and a five-year $250.0 million unsecured term loan. Lexington used borrowings on the revolving loan to retire $137.9 million of mortgage debt in March 2013. Lexington also amended its term loan due in 2019 to release the collateral as security for such loan. As a result, all of Lexington's corporate borrowings are now unsecured.
Lexington issued 23.0 million common shares in a public offering, raising net proceeds of approximately $258.1 million. In addition, Lexington implemented an At-The-Market offering program (“ATM”) under which Lexington may issue up to $100.0 million in common shares over the term of the program. Lexington issued 3.4 million common shares under the program during the first quarter of 2013, raising net proceeds of $35.9 million.
The net proceeds from both the public offering and the ATM were primarily used to satisfy $137.9 million of outstanding debt on Lexington's unsecured revolving loan, to fund investments and retire secured mortgage debt subsequent to quarter end.
In total, Lexington's consolidated debt declined by $190.1 million in the first quarter of 2013.
Subsequent to March 31, 2013, Lexington borrowed $250.0 million on its unsecured revolving loan and $64.0 million on its five-year unsecured term loan and swapped the LIBOR component of the term loan for a current fixed interest rate of 2.43%.
In connection with these borrowings, Lexington repaid $176.6 million of secured debt incurring $11.8 million in yield maintenance costs, gave notice to repay $16.7 million of secured debt and redeemed all $155.0 million outstanding shares of its 7.55% Series D Cumulative Redeemable Preferred Stock, at par.
2013 EARNINGS GUIDANCE
Lexington confirms its estimate of Company FFO, as adjusted, to an expected range of $1.01 to $1.04 per diluted share for the year ended December 31, 2013. This guidance is forward looking, excludes the impact of certain items and is based on current expectations.
FIRST QUARTER 2013 CONFERENCE CALL
Lexington will host a conference call today, Thursday, May 2, 2013, at 11:00 a.m. Eastern Time, to discuss its results for the quarter ended March 31, 2013. Interested parties may participate in this conference call by dialing (888) 684-1259 or (913) 312-1502. A replay of the call will be available through May 16, 2013, at (877) 870- 5176 or (858) 384-5517, pin: 8440561. A live webcast of the conference call will be available at www.lxp.com within the Investor Relations section.
6 |
Lexington Realty Trust |
ABOUT LEXINGTON REALTY TRUST
Lexington Realty Trust is a self-managed and self-administered real estate investment trust that invests in, owns, finances and manages predominantly single-tenant office, industrial and retail properties leased to major corporations throughout the United States and provides investment advisory and asset management services to investors in the single-tenant area. Lexington common shares are traded on the New York Stock Exchange under the symbol “LXP”. Additional information about Lexington is available on-line at www.lxp.com or by contacting Lexington Realty Trust, One Penn Plaza, Suite 4015, New York, New York 10119-4015, Attention: Investor Relations.
This release contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under Lexington's control which may cause actual results, performance or achievements of Lexington to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management's Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in Lexington's periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) the authorization by Lexington's Board of Trustees of future dividend declarations, (2) Lexington's ability to achieve its estimate of Company FFO, as adjusted, for the year ended December 31, 2013, (3) the successful consummation of any lease, acquisition or build-to-suit transaction, (4) the failure to continue to qualify as a real estate investment trust, (5) changes in general business and economic conditions, including the impact of any legislation, (6) competition, (7) increases in real estate construction costs, (8) changes in interest rates, (9) changes in accessibility of debt and equity capital markets, and (10) future impairment charges. Copies of the periodic reports Lexington files with the Securities and Exchange Commission are available on Lexington's web site at www.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington's future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects”, “may,” “plans,” “predicts,” “will,” “will likely result,” “is optimistic” or similar expressions. Except as required by law, Lexington undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington's expectations will be realized.
References to Lexington refer to Lexington Realty Trust and its consolidated subsidiaries. All interests in properties and loans are held through special purpose entities, which are separate and distinct legal entities, some of which are consolidated for financial statement purposes and/or disregarded for income tax purposes.
7 |
Lexington Realty Trust |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited and in thousands, except share and per share data)
Three Months Ended March 31, | ||||||||
2013 | 2012 | |||||||
Gross revenues: | ||||||||
Rental | $ | 88,982 | $ | 70,543 | ||||
Advisory and incentive fees | 174 | 323 | ||||||
Tenant reimbursements | 7,911 | 7,369 | ||||||
Total gross revenues | 97,067 | 78,235 | ||||||
Expense applicable to revenues: | ||||||||
Depreciation and amortization | (44,967 | ) | (37,174 | ) | ||||
Property operating | (16,200 | ) | (13,886 | ) | ||||
General and administrative | (7,162 | ) | (5,373 | ) | ||||
Non-operating income | 1,962 | 2,619 | ||||||
Interest and amortization expense | (24,045 | ) | (24,171 | ) | ||||
Debt satisfaction charges, net | (10,996 | ) | (1,649 | ) | ||||
Impairment charges | (2,413 | ) | — | |||||
Loss before provision for income taxes, equity in earnings of non-consolidated entities and discontinued operations | (6,754 | ) | (1,399 | ) | ||||
Provision for income taxes | (407 | ) | (182 | ) | ||||
Equity in earnings of non-consolidated entities | 135 | 7,393 | ||||||
Income (loss) from continuing operations | (7,026 | ) | 5,812 | |||||
Discontinued operations: | ||||||||
Income from discontinued operations | 1,698 | 504 | ||||||
Provision for income taxes | — | (5 | ) | |||||
Debt satisfaction gains, net | 10,549 | 1,728 | ||||||
Impairment charges | (7,344 | ) | (2,561 | ) | ||||
Total discontinued operations | 4,903 | (334 | ) | |||||
Net income (loss) | (2,123 | ) | 5,478 | |||||
Less net income attributable to noncontrolling interests | (497 | ) | (1,867 | ) | ||||
Net income (loss) attributable to Lexington Realty Trust shareholders | (2,620 | ) | 3,611 | |||||
Dividends attributable to preferred shares - Series B | — | (1,379 | ) | |||||
Dividends attributable to preferred shares - Series C | (1,572 | ) | (1,572 | ) | ||||
Dividends attributable to preferred shares - Series D | (2,926 | ) | (2,926 | ) | ||||
Allocation to participating securities | (177 | ) | (150 | ) | ||||
Redemption discount - Series C | — | 229 | ||||||
Net loss attributable to common shareholders | $ | (7,295 | ) | $ | (2,187 | ) | ||
Income (loss) per common share - basic and diluted: | ||||||||
Loss from continuing operations | $ | (0.07 | ) | $ | — | |||
Income (loss) from discontinued operations | 0.03 | (0.01 | ) | |||||
Net loss attributable to common shareholders | $ | (0.04 | ) | $ | (0.01 | ) | ||
Weighted-average common shares outstanding - basic and diluted: | 189,232,274 | 154,149,034 | ||||||
Amounts attributable to common shareholders: | ||||||||
Loss from continuing operations | $ | (12,198 | ) | $ | (726 | ) | ||
Income (loss) from discontinued operations | 4,903 | (1,461 | ) | |||||
Net loss attributable to common shareholders | $ | (7,295 | ) | $ | (2,187 | ) |
8 |
Lexington Realty Trust |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
March 31, 2013 (unaudited) and December 31, 2012
(In thousands, except share and per share data)
2013 | 2012 | |||||||
Assets: | ||||||||
Real estate, at cost | $ | 3,644,726 | $ | 3,564,466 | ||||
Real estate - intangible assets | 693,335 | 685,914 | ||||||
Investments in real estate under construction | 47,041 | 65,122 | ||||||
4,385,102 | 4,315,502 | |||||||
Less: accumulated depreciation and amortization | 1,175,812 | 1,150,417 | ||||||
3,209,290 | 3,165,085 | |||||||
Cash and cash equivalents | 111,404 | 34,024 | ||||||
Restricted cash | 23,007 | 26,741 | ||||||
Investment in and advances to non-consolidated entities | 11,825 | 27,129 | ||||||
Deferred expenses, net | 59,520 | 57,549 | ||||||
Loans receivable, net | 82,660 | 72,540 | ||||||
Rent receivable | 8,499 | 7,355 | ||||||
Other assets | 28,721 | 27,780 | ||||||
Total assets | $ | 3,534,926 | $ | 3,418,203 | ||||
Liabilities and Equity: | ||||||||
Liabilities: | ||||||||
Mortgages and notes payable | $ | 1,268,654 | $ | 1,415,961 | ||||
Term loan payable | 255,000 | 255,000 | ||||||
Convertible notes payable | 38,491 | 78,127 | ||||||
Trust preferred securities | 129,120 | 129,120 | ||||||
Dividends payable | 36,612 | 31,351 | ||||||
Accounts payable and other liabilities | 59,004 | 70,367 | ||||||
Accrued interest payable | 7,330 | 11,980 | ||||||
Deferred revenue - including below market leases, net | 74,353 | 79,908 | ||||||
Prepaid rent | 24,808 | 13,224 | ||||||
Total liabilities | 1,893,372 | 2,085,038 | ||||||
Commitments and contingencies | ||||||||
Equity: | ||||||||
Preferred shares, par value $0.0001 per share; authorized 100,000,000 shares, | ||||||||
Series C Cumulative Convertible Preferred, liquidation preference $96,770; 1,935,400 shares issued and outstanding | 94,016 | 94,016 | ||||||
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, 213,653,183 and 178,616,664 shares issued and outstanding in 2013 and 2012, respectively | 21 | 18 | ||||||
Additional paid-in-capital | 2,560,662 | 2,212,949 | ||||||
Accumulated distributions in excess of net income | (1,182,969 | ) | (1,143,803 | ) | ||||
Accumulated other comprehensive loss | (5,522 | ) | (6,224 | ) | ||||
Total shareholders' equity | 1,615,982 | 1,306,730 | ||||||
Noncontrolling interests | 25,572 | 26,435 | ||||||
Total equity | 1,641,554 | 1,333,165 | ||||||
Total liabilities and equity | $ | 3,534,926 | $ | 3,418,203 |
9 |
Lexington Realty Trust |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
EARNINGS PER SHARE
(Unaudited and in thousands, except share and per share data)
Three Months Ended March 31, | ||||||||
2013 | 2012 | |||||||
EARNINGS PER SHARE: | ||||||||
Basic and Diluted: | ||||||||
Loss from continuing operations attributable to common shareholders | $ | (12,198 | ) | $ | (726 | ) | ||
Income (loss) from discontinued operations attributable to common shareholders | 4,903 | (1,461 | ) | |||||
Net loss attributable to common shareholders | $ | (7,295 | ) | $ | (2,187 | ) | ||
Weighted-average number of common shares outstanding | 189,232,274 | 154,149,034 | ||||||
Income (loss) per common share: | ||||||||
Loss from continuing operations | $ | (0.07 | ) | $ | — | |||
Income (loss) from discontinued operations | 0.03 | (0.01 | ) | |||||
Net loss attributable to common shareholders | $ | (0.04 | ) | $ | (0.01 | ) |
10 |
Lexington Realty Trust |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
REPORTED COMPANY FUNDS FROM OPERATIONS & FUNDS AVAILABLE FOR DISTRIBUTION
(Unaudited and in thousands, except share and per share data)
Three Months Ended March 31, | ||||||||
2013 | 2012 | |||||||
FUNDS FROM OPERATIONS: (1) | ||||||||
Basic and Diluted: | ||||||||
Net income (loss) attributable to Lexington Realty Trust shareholders | $ | (2,620 | ) | $ | 3,611 | |||
Adjustments: | ||||||||
Depreciation and amortization | 43,956 | 38,301 | ||||||
Impairment charges - real estate | 9,757 | 2,561 | ||||||
Noncontrolling interests - OP units | 247 | 360 | ||||||
Amortization of leasing commissions | 1,328 | 1,087 | ||||||
Joint venture and noncontrolling interest adjustment | 576 | (1,121 | ) | |||||
Preferred dividends - Series B & D | (2,926 | ) | (4,305 | ) | ||||
Interest and amortization on 6.00% Convertible Guaranteed Notes | 1,064 | 2,327 | ||||||
Reported Company FFO | 51,382 | 42,821 | ||||||
Debt satisfaction charges (gains), net | 447 | (79 | ) | |||||
Other | 119 | (10 | ) | |||||
Company FFO, as adjusted | 51,948 | 42,732 | ||||||
FUNDS AVAILABLE FOR DISTRIBUTION: (2) | ||||||||
Adjustments: | ||||||||
Straight-line rents | 6,223 | 9,477 | ||||||
Lease incentives | 256 | 537 | ||||||
Amortization of below/above market leases | 48 | (1,301 | ) | |||||
Non-cash interest, net | (315 | ) | (674 | ) | ||||
Non-cash charges, net | 1,581 | 1,181 | ||||||
Tenant improvements | (14,674 | ) | (2,145 | ) | ||||
Lease costs | (2,794 | ) | (2,644 | ) | ||||
Reported Company Funds Available for Distribution | $ | 42,273 | $ | 47,163 | ||||
Per Share Amounts | ||||||||
Basic: | ||||||||
Reported Company FFO | $ | 0.25 | $ | 0.24 | ||||
Company FFO, as adjusted | $ | 0.25 | $ | 0.24 | ||||
Company FAD | $ | 0.21 | $ | 0.26 | ||||
Diluted: | ||||||||
Reported Company FFO | $ | 0.25 | $ | 0.24 | ||||
Company FFO, as adjusted | $ | 0.25 | $ | 0.24 | ||||
Company FAD | $ | 0.20 | $ | 0.26 |
11 |
Lexington Realty Trust |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
REPORTED COMPANY FUNDS FROM OPERATIONS & FUNDS AVAILABLE FOR DISTRIBUTION (CONTINUED)
(Unaudited and in thousands, except share and per share data)
Three Months Ended March 31, | ||||||||
2013 | 2012 | |||||||
Basic: | ||||||||
Weighted-average common shares outstanding - EPS basic | 189,232,274 | 154,149,034 | ||||||
6.00% Convertible Guaranteed Notes | 7,496,530 | 16,409,546 | ||||||
Non-vested share-based payment awards | 412,914 | 203,007 | ||||||
Operating Partnership Units | 4,218,813 | 4,533,375 | ||||||
Preferred Shares - Series C | 4,710,570 | 4,718,016 | ||||||
Weighted-average common shares outstanding - basic | 206,071,101 | 180,012,978 | ||||||
Diluted: | ||||||||
Weighted-average common shares outstanding - basic | 206,071,101 | 180,012,978 | ||||||
Options - Incremental shares | 1,040,240 | 248,216 | ||||||
Weighted-average common shares outstanding - diluted | 207,111,341 | 180,261,194 |
1 Lexington believes that Funds from Operations (“FFO”), which is not a measure under generally accepted accounting principles (“GAAP”) is a widely recognized and appropriate measure of the performance of an equity REIT. Lexington believes FFO is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. As a result, FFO provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities, interest costs and other matters without the inclusion of depreciation and amortization, providing perspective that may not necessarily be apparent from net income.
The National Association of Real Estate Investment Trusts, Inc. (“NAREIT”) defines FFO as “net income (or loss) computed in accordance with GAAP, excluding gains (or losses) from sales of property, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.” NAREIT clarified its computation of FFO to exclude impairment charges on depreciable real estate owned directly or indirectly. FFO does not represent cash generated from operating activities in accordance with GAAP and is not indicative of cash available to fund cash needs.
Lexington presents “Reported Company funds from operations” or “Reported Company FFO,” which differs from FFO because it includes Lexington's operating partnership units, Lexington's 6.50% Series C Cumulative Convertible Preferred Shares, and Lexington's 6.00% Convertible Guaranteed Notes due 2030 because these securities are convertible, at the holder's option, into Lexington's common shares. Management believes this is appropriate and relevant to securities analysts, investors and other interested parties because Lexington presents Reported Company FFO on a company-wide basis as if all securities that are convertible, at the holder's option, into Lexington's common shares, are converted. Lexington also presents “Company funds from operations, as adjusted” or “Company FFO, as adjusted,” which adjusts Reported Company FFO for certain items which Management believes are not indicative of the operating results of its real estate portfolio. Management believes this is an appropriate presentation as it is frequently requested by security analysts, investors and other interested parties. Since others do not calculate funds from operations in a similar fashion, Reported Company FFO and Company FFO, as adjusted, may not be comparable to similarly titled measures as reported by others. Reported Company FFO and Company FFO, as adjusted, should not be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flow as a measure of liquidity.
2 Reported Company Funds Available for Distribution ("FAD") is calculated by making adjustments to Company FFO, as adjusted, for (1) straight-line rent revenue, (2) lease incentive amortization, (3) amortization of above/below market leases, (4) cash paid for tenant improvements, (5) cash paid for lease costs, (6) non-cash interest, net and (7) non-cash charges, net. Although FAD may not be comparable to that of other REITs, Lexington believes it provides a meaningful indication of its ability to fund cash needs. FAD is a non-GAAP financial measure and should not be viewed as an alternative measurement of operating performance to net income, as an alternative to net cash flows from operating activities or as a measure of liquidity.
# # #
12 |
LEXINGTON REALTY TRUST
2013 First Quarter Leasing Summary
LEASE EXTENSIONS
Tenants | Location | Prior Term | Lease Expiration Date | Sq. Ft. | New Cash Rent Per Annum ($000)(1) | Prior Cash Rent Per Annum ($000) | New GAAP Rent Per Annum ($000)(1) | Prior GAAP Rent Per Annum ($000) | |||||||||||||||||||||
Office/Multi-Tenant | 2013 Extensions | ||||||||||||||||||||||||||||
1 | Anwar Influence LLC | Honolulu | HI | 01/2013 | 11/2015 | 326 | $ | 2 | $ | 1 | $ | 2 | $ | 1 | |||||||||||||||
2 | Ricoh Americas Corporation | Houston | TX | 01/2013 | MTM | 2,460 | $ | 32 | $ | 35 | $ | 32 | $ | 35 | |||||||||||||||
3 | Alice H. Vinton | Honolulu | HI | 02/2013 | 02/2015 | 304 | $ | 4 | $ | 4 | $ | 4 | $ | 4 | |||||||||||||||
4 | BJC Health System | Bridgeton | MO | 03/2013 | 12/2013 | 52,994 | $ | 397 | $ | 397 | $ | 397 | $ | 527 | |||||||||||||||
5 | Corinthian Colleges, Inc. | Orlando | FL | 09/2013 | 09/2020 | 59,927 | $ | 1,089 | $ | 1,359 | $ | 1,136 | $ | 1,159 | |||||||||||||||
2014 Extension | |||||||||||||||||||||||||||||
6 | Jean-Paul Marquez and Jearl C. Davis | Honolulu | HI | 12/2014 | 02/2015 | 1,021 | $ | 25 | $ | 24 | $ | 25 | $ | 24 | |||||||||||||||
6 | Total office/multi-tenant lease extensions | 117,032 | $ | 1,549 | $ | 1,820 | $ | 1,596 | $ | 1,750 | |||||||||||||||||||
Industrial | 2013 Extension | ||||||||||||||||||||||||||||
1 | Owens Corning Insulating Systems, LLC | Hebron | OH | MTM | 05/2014 | 250,410 | $ | 377 | $ | 529 | $ | 377 | $ | 529 | |||||||||||||||
1 | Total industrial lease extension | 250,410 | $ | 377 | $ | 529 | $ | 377 | $ | 529 | |||||||||||||||||||
Retail | 2014 Extension | ||||||||||||||||||||||||||||
1 | Associated Wholesale Grocers, Inc. | Lawton | OK | 03/2014 | 03/2019 | 30,757 | $ | 185 | $ | 185 | $ | 189 | $ | 207 | |||||||||||||||
1 | Total retail lease extension | 30,757 | $ | 185 | $ | 185 | $ | 189 | $ | 207 | |||||||||||||||||||
8 | TOTAL EXTENDED LEASES | 398,199 | $ | 2,111 | $ | 2,534 | $ | 2,162 | $ | 2,486 |
NEW LEASES
Tenants (Guarantors) | Location | Lease
Expiration Date | Sq. Ft. | New
Cash Rent Per Annum ($000)(1) | New
GAAP Rent Per Annum ($000)(1) | ||||||||||||||
Office/Multi-Tenant | |||||||||||||||||||
1 | RGN-Indianapolis I, LLC | Indianapolis | IN | 07/2024 | 14,236 | $ | 31 | $ | 295 | ||||||||||
2 | Renal Treatment Centers – Southeast, LP | The Woodlands | TX | 07/2023 | 14,648 | $ | 308 | $ | 308 | ||||||||||
2 | TOTAL NEW LEASES | 28,884 | $ | 339 | $ | 603 | |||||||||||||
10 | TOTAL NEW AND EXTENDED LEASES | 427,083 | $ | 2,450 | $ | 2,765 |
13 |
LEXINGTON REALTY TRUST
2013 First Quarter Leasing Summary (Continued)
LEASE NON-RENEWAL
Tenants | Location | Lease
Expiration Date | Sq. Ft. | Annual
2012 Cash Rent ($000) | Annual
2012 GAAP Rent ($000) | ||||||||||||||
Office | |||||||||||||||||||
1 | Gartner, Inc. | Fort Myers | FL | 01/2013 | 62,400 | $ | 1,159 | $ | 1,093 | ||||||||||
2 | Ricoh Americas Corporation (2) | Houston | TX | 02/2013 | 78,895 | $ | 1,148 | $ | 981 | ||||||||||
Retail | |||||||||||||||||||
1 | Food Lion, LLC / Delhaize America, Inc. | Moncks Corner | SC | 02/2013 | 23,000 | $ | 62 | $ | 123 | ||||||||||
3 | TOTAL LEASE NON-RENEWALS | 164,295 | $ | 2,369 | $ | 2,197 |
Footnotes
(1) | Assumes twelve months rent from the later of 4/1/13 or lease commencement/extension. |
(2) | Tenant has leased 2,460 square feet on a month-to-month basis. |
14 |
LEXINGTON REALTY TRUST
2013 First Quarter Investment/Capital Recycling Summary
PROPERTY INVESTMENTS
Tenants (Guarantors) | Location | Property Type | Initial
Basis ($000) | Initial
Annualized Cash Rent ($000) | Initial
Cash Yield | GAAP Yield | Lease Expiration | ||||||||||||||||||
1 | Industrial Terminals Management, L.L.C. (Maritime Holdings (Delaware) LLC) | Houston | TX | Industrial | $ | 81,400 | $ | 5,287 | 6.5 | % | 8.3 | % | 03/2038 | ||||||||||||
2 | FedEx Ground Package System, Inc. (Federal Express Corporation) (1) | Long Island City | NY | Industrial | $ | 41,872 | $ | 4,720 | 8.5 | % | 9.2 | % | 03/2028 | ||||||||||||
2 | TOTAL PROPERTY INVESTMENTS | $ | 123,272 | $ | 10,007 | 7.3 | % | 8.7 | % |
CAPITAL RECYCLING
PROPERTY DISPOSITIONS
Tenants | Location | Property Type | Gross
Sale Price ($000) | Annualized NOI ($000) | Month of Disposition | ||||||||||||
1 | Vacant (2) | Suwanee | GA | Office | $ | 10,964 | $ | - | February | ||||||||
2 | Best Buy Co., Inc. | Spartanburg | SC | Retail | $ | 1,900 | $ | 394 | March | ||||||||
3 | Vacant (3) | Southington | CT | Office | $ | 12,317 | $ | - | March | ||||||||
3 | TOTAL PROPERTY DISPOSITIONS | $ | 25,181 | $ | 394 |
Footnotes
(1) | Completed build-to-suit project. Joint venture investment. Initial basis represents Lexington's capitalized costs and excludes additional capital of $5.0 million for Lexington and $8.6 million for our joint venture partner. |
(2) | Property disposed in foreclosure to satisfy $11.0 million non-recourse mortgage. |
(3) | Property disposed in foreclosure to satisfy $12.3 million non-recourse mortgage. |
15 |
LEXINGTON REALTY TRUST
BUILD-TO-SUIT PROJECTS / FORWARD COMMITMENTS
BUILD-TO-SUIT PROJECTED FUNDING SCHEDULE
Location | Sq. Ft | Lease Term (Years) | Maximum Commitment/Estimated Completion Cost ($000) | Investment balance as of 3/31/13 ($000)(1) | Estimated Cash Investment Next 12 Months ($000) | Estimated Completion Date | |||||||||||||||||||||||||||
Q2 2013 | Q3 2013 | Q4 2013 | Q1 2014 | ||||||||||||||||||||||||||||||
1 | Denver | CO | 167,000 | 15 | $ | 38,990 | $ | 26,321 | $ | 10,250 | $ | - | $ | - | $ | - | 2Q 13 | ||||||||||||||||
2 | Tuscaloosa | AL | 42,000 | 15 | $ | 8,843 | $ | 4,497 | $ | 600 | $ | 3,681 | $ | - | $ | - | 3Q 13 | ||||||||||||||||
3 | Rantoul | IL | 813,000 | 20 | $ | 42,587 | $ | 16,223 | $ | 11,145 | $ | 11,145 | $ | 3,715 | $ | - | 4Q 13 | ||||||||||||||||
4 | Bingen | WA | 124,000 | 10-20 | $ | 20,825 | $ | - | $ | 3,470 | $ | 5,204 | $ | 5,204 | $ | 5,204 | 2Q 14 | ||||||||||||||||
4 | TOTAL BUILD-TO-SUIT PROJECTS | $ | 111,245 | $ | 47,041 | $ | 25,465 | $ | 20,030 | $ | 8,919 | $ | 5,204 |
FORWARD COMMITMENTS
Tenants | Location | Property Type | Estimated
Acquisition Cost ($000) | Estimated Completion Date | Estimated
Initial Cash Yield | Estimated
GAAP Yield | Lease Term | ||||||||||||||||
1 | The Gavilion Group LLC | Omaha | NE | Office | $ | 39,125 | 4Q 13 | 7.1 | % | 8.5 | % | 20 yrs | |||||||||||
1 | TOTAL FORWARD COMMITMENT | $ | 39,125 | 7.1 | % | 8.5 | % |
Footnotes
(1) Investment balance in accordance with GAAP. Aggregate equity invested is $48,236.
16 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2013
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased or Available (1) | Cash Rent as of 3/31/2013 ($000) (2) | GAAP Base Rent as of 3/31/2013 ($000) (3) | ||||||||||||||
OFFICE PROPERTIES | ||||||||||||||||||||||||
2013 | MTM | 820 Gears Rd. | Houston | TX | — | Ricoh Americas Corporation | 2000 | 2,460 | 46 | 46 | ||||||||||||||
10/31/2013 | 2210 Enterprise Dr. | Florence | SC | — | JPMorgan Chase Bank, National Association | 1998 | 179,300 | 314 | 314 | |||||||||||||||
3943 Denny Ave. | Pascagoula | MS | — | Northrop Grumman Systems Corporation | 1995 | 94,841 | 160 | 160 | ||||||||||||||||
11/30/2013 | 1110 Bayfield Dr. | Colorado Springs | CO | — | Honeywell International Inc. | 1980/1990/2002 | 166,575 | 408 | 400 | |||||||||||||||
12/31/2013 | 2550 Interstate Dr. | Harrisburg | PA | — | New Cingular Wireless PCS, LLC | 1998 | 81,859 | 486 | 468 | |||||||||||||||
3165 McKelvey Rd. | Bridgeton | MO | — | BJC Health System | 1981 | 52,994 | 99 | 132 | ||||||||||||||||
2014 | 1/31/2014 | 1401 & 1501 Nolan Ryan Pkwy. | Arlington | TX | — | Siemens Dematic Postal Automation L.P. / Siemens Energy & Automation, Inc. / Siemens Shared Services, LLC | 2003 | 236,547 | 681 | 681 | ||||||||||||||
850-950 Warrenville Rd. | Lisle | IL | — | James J. Benes & Associates, Inc. | 1984 | 6,347 | 35 | 27 | ||||||||||||||||
3/15/2014 | 101 East Erie St. | Chicago | IL | — | Draftfcb, Inc. (Interpublic Group of Companies, Inc.) | 1986 | 212,988 | 1,036 | 1,254 | |||||||||||||||
4/30/2014 | 4400 Northcorp Pkwy. | Palm Beach Gardens | FL | — | Office Suites Plus Properties, Inc. | 1996 | 18,400 | 69 | 27 | |||||||||||||||
5/31/2014 | 3476 Stateview Blvd. | Fort Mill | SC | — | Wells Fargo Bank, N.A. | 2002 | 169,083 | 681 | 634 | |||||||||||||||
3480 Stateview Blvd. | Fort Mill | SC | — | Wells Fargo Bank, N.A. | 2004 | 169,218 | 926 | 863 | ||||||||||||||||
859 Mount Vernon Hwy. | Atlanta | GA | 8 | International Business Machines Corporation /Internet Security Systems, Inc. (ISS Group, Inc.) | 2004 | 50,400 | 329 | 257 | ||||||||||||||||
6/30/2014 | 70 Mechanic St. | Foxboro | MA | — | Invensys Systems, Inc. (Siebe, Inc.) | 1965/1967/1971 | 251,914 | 2,817 | 616 | |||||||||||||||
7/31/2014 | 16676 Northchase Dr. | Houston | TX | — | Kerr-McGee Oil & Gas Corporation (Kerr-McGee Corporation) | 2003 | 101,111 | 423 | 407 | |||||||||||||||
9/30/2014 | 333 Mt. Hope Ave. | Rockaway | NJ | — | BASF Corporation | 1981/2002/2004 | 95,500 | 561 | 531 | |||||||||||||||
10/31/2014 | 1409 Centerpoint Blvd. | Knoxville | TN | — | Alstom Power, Inc. | 1997 | 84,404 | 441 | 405 | |||||||||||||||
700 US Hwy. Route 202-206 | Bridgewater | NJ | — | Biovail Pharmaceuticals, Inc. (Valeant Pharmaceuticals International, Inc.) | 1985/2003/2004 | 115,558 | 509 | 643 | ||||||||||||||||
11/30/2014 | 200 Lucent Ln. | Cary | NC | — | Progress Energy Service Company, LLC | 1999 | 124,944 | 547 | 517 | |||||||||||||||
850-950 Warrenville Rd. | Lisle | IL | — | Flexco, Inc. | 1984 | 7,535 | 35 | 35 | ||||||||||||||||
12/14/2014 | 22011 Southeast 51st St. | Issaquah | WA | — | Spacelabs Medical, Inc. / OSI Systems, Inc. (Instrumentarium Corporation) | 1987 | 95,600 | 539 | 488 | |||||||||||||||
5150 220th Ave. | Issaquah | WA | — | Spacelabs Medical, Inc. / OSI Systems, Inc. (Instrumentarium Corporation) | 1992 | 106,944 | 601 | 553 | ||||||||||||||||
12/31/2014 | 1066 Main St. | Forest Park | GA | — | Bank of America, NA (Bank of America Corporation) | 1969 | 14,859 | 50 | 50 | |||||||||||||||
1698 Mountain Industrial Blvd. | Stone Mountain | GA | — | Bank of America, NA (Bank of America Corporation) | 1973 | 5,704 | 24 | 24 | ||||||||||||||||
180 South Clinton St. | Rochester | NY | — | Frontier Corporation | 1988/2000 | 226,000 | 751 | 750 | ||||||||||||||||
201 West Main St. | Cumming | GA | — | Bank of America, NA (Bank of America Corporation) | 1968/1982 | 14,208 | 50 | 50 | ||||||||||||||||
2223 North Druid Hills Rd. | Atlanta | GA | — | Bank of America, NA (Bank of America Corporation) | 1972 | 6,260 | 28 | 28 | ||||||||||||||||
275 Technology Dr. | Canonsburg | PA | — | ANSYS, Inc. | 1996 | 107,872 | 357 | 344 | ||||||||||||||||
400 Butler Farm Rd. | Hampton | VA | — | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | 1999 | 100,632 | 326 | 310 | ||||||||||||||||
4545 Chamblee – Dunwoody Rd. | Chamblee | GA | — | Bank of America, NA (Bank of America Corporation) | 1972 | 4,565 | 22 | 22 | ||||||||||||||||
825 Southway Dr. | Jonesboro | GA | — | Bank of America, NA (Bank of America Corporation) | 1971 | 4,894 | 19 | 19 | ||||||||||||||||
956 Ponce de Leon Ave. | Atlanta | GA | — | Bank of America, NA (Bank of America Corporation) | 1975 | 3,900 | 20 | 20 | ||||||||||||||||
2015 | 1/31/2015 | 26555 Northwestern Hwy. | Southfield | MI | — | Federal-Mogul Corporation | 1966/1973/1988/1989 | 187,163 | 290 | 355 | ||||||||||||||
3/31/2015 | 3940 South Teller St. | Lakewood | CO | — | MoneyGram Payment Systems, Inc. | 2002 | 68,165 | 261 | 272 | |||||||||||||||
4/30/2015 | 13775 McLearen Rd. | Herndon | VA | — | Orange Business Services U.S., Inc. (Equant N.V.) | 1985/1986/1992/1999 | 125,293 | 568 | 535 | |||||||||||||||
6/30/2015 | 2500 Patrick Henry Pkwy. | McDonough | GA | — | Georgia Power Company | 1999 | 111,911 | 391 | 344 | |||||||||||||||
33 Commercial St. | Foxboro | MA | — | Invensys Systems, Inc. (Siebe, Inc.) | 1982/1987 | 164,689 | 3,153 | 922 | ||||||||||||||||
3711 San Gabriel | Mission | TX | — | VoiceStream PCS II Corporation / T-Mobile USA, Inc. / T-Mobile West Corporation | 2003 | 75,016 | 263 | 211 | ||||||||||||||||
7/31/2015 | 4001 International Pkwy. | Carrollton | TX | — | Motel 6 Operating, LP (Accor S.A.) | 2003 | 138,443 | 803 | 799 | |||||||||||||||
9/27/2015 | 2529 West Thorne Dr. | Houston | TX | — | Baker Hughes, Incorporated | 1982/1999 | 65,500 | 789 | 163 | |||||||||||||||
9/30/2015 | 500 Olde Worthington Rd. | Westerville | OH | — | InVentiv Communications, Inc. | 2000 | 97,000 | 279 | 314 | |||||||||||||||
550 Business Center Dr. | Lake Mary | FL | — | JPMorgan Chase Bank, National Association | 1999 | 125,920 | 481 | 524 | ||||||||||||||||
600 Business Center Dr. | Lake Mary | FL | — | JPMorgan Chase Bank, National Association | 1996 | 125,155 | 462 | 513 | ||||||||||||||||
10/31/2015 | 12209 West Markham St. | Little Rock | AR | — | Entergy Arkansas, Inc. | 1980 | 36,311 | 59 | 59 | |||||||||||||||
5201 West Barraque St. | Pine Bluff | AR | — | Entergy Arkansas Inc. | 1964/1972/1988 | 27,189 | 48 | 35 |
17 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2013
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased or Available (1) | Cash Rent as of 3/31/2013 ($000) (2) | GAAP Base Rent as of 3/31/2013 ($000) (3) | ||||||||||||||
2016 | 1/31/2016 | 1600 Eberhardt Rd. | Temple | TX | — | Nextel of Texas, Inc. (Nextel Finance Company) | 2001 | 108,800 | 419 | 337 | ||||||||||||||
4/30/2016 | 11511 Luna Rd. | Farmers Branch | TX | — | Haggar Clothing Co. (Texas Holding Clothing Corporation and Haggar Corp.) | 2000 | 180,507 | 584 | 797 | |||||||||||||||
4/30/2016 | 2000 Eastman Dr. | Milford | OH | — | Siemens Corporation | 1991/1998 | 221,215 | 622 | 580 | |||||||||||||||
5/31/2016 | 1200 Jupiter Rd. | Garland | TX | — | Raytheon Company | 1980 | 278,759 | 376 | 432 | |||||||||||||||
7/14/2016 | 1400 Northeast McWilliams Rd. | Bremerton | WA | — | Nextel West Corporation (Nextel Finance Company) | 2002 | 60,200 | 304 | 304 | |||||||||||||||
10/31/2016 | 104 & 110 South Front St. | Memphis | TN | — | Hnedak Bobo Group, Inc. | 1871/1980/1988/1999 | 37,229 | 130 | 125 | |||||||||||||||
12/31/2016 | 2050 Roanoke Rd. | Westlake | TX | — | TD Auto Finance LLC | 2001 | 130,290 | 643 | 666 | |||||||||||||||
2017 | 3/31/2017 | 1701 Market St. | Philadelphia | PA | 4 | Car-Tel Communications, Inc. | 1957/1997 | 1,220 | 14 | 14 | ||||||||||||||
4/30/2017 | 1315 West Century Dr. | Louisville | CO | — | Global Healthcare Exchange, Inc. (Global Healthcare Exchange, LLC) | 1987/2006 | 106,877 | 413 | 410 | |||||||||||||||
9/30/2017 | 9201 East Dry Creek Rd. | Centennial | CO | — | The Shaw Group, Inc. | 2001/2002 | 128,500 | 593 | 426 | |||||||||||||||
10/31/2017 | 4455 American Way | Baton Rouge | LA | — | New Cingular Wireless PCS, LLC | 1997 | 70,100 | 254 | 254 | |||||||||||||||
11/30/2017 | 6200 Northwest Pkwy. | San Antonio | TX | — | United HealthCare Services, Inc. / PacifiCare Healthsystems, LLC | 2000 | 142,500 | 445 | 467 | |||||||||||||||
12/31/2017 | 100 East Shore Dr. | Glen Allen | VA | — | Capital One, National Association | 1999 | 68,118 | 298 | 295 | |||||||||||||||
2018 | 1/31/2018 | 5757 Decatur Blvd. | Indianapolis | IN | — | Allstate Insurance Company | 2002 | 57,769 | 177 | 255 | ||||||||||||||
810 Gears Rd. | Houston | TX | — | Ricoh Americas Corporation | 2000 | 78,895 | 356 | 285 | ||||||||||||||||
4/30/2018 | Sandlake Rd./Kirkman Rd. | Orlando | FL | — | Lockheed Martin Corporation | 1982 | 184,000 | 240 | 467 | |||||||||||||||
5/30/2018 | 13651 McLearen Rd. | Herndon | VA | — | United States of America | 1987 | 159,644 | 831 | 851 | |||||||||||||||
5/31/2018 | 6303 Barfield Rd. | Atlanta | GA | — | International Business Machines Corporation /Internet Security Systems, Inc. (ISS Group, Inc.) | 2000/2001 | 238,600 | 1,266 | 462 | |||||||||||||||
8900 Freeport Pkwy. | Irving | TX | — | Pacific Union Financial, LLC. | 2003 | 43,396 | 0 | 199 | ||||||||||||||||
6/30/2018 | 100 Barnes Rd. | Wallingford | CT | — | 3M Company | 1977/1978/1985/1990/1993 | 44,400 | 120 | 127 | |||||||||||||||
420 Riverport Rd. | Kingsport | TN | — | Kingsport Power Company | 1981 | 42,770 | 78 | 32 | ||||||||||||||||
8/31/2018 | 3500 North Loop Rd. | McDonough | GA | — | Litton Loan Servicing LP | 2007 | 62,218 | 309 | 214 | |||||||||||||||
9/30/2018 | 1701 Market St. | Philadelphia | PA | 4 | CBC Restaurant Corp. | 1957/1997 | 8,070 | 52 | 53 | |||||||||||||||
12/22/2018 | 5200 Metcalf Ave. | Overland Park | KS | — | Swiss Re America Holding Corporation / Westport Insurance Corporation | 1980/1990/2004/2005 | 320,198 | 1,223 | 1,231 | |||||||||||||||
12/31/2018 | 120 East Shore Dr. | Glen Allen | VA | — | Capital One Services, LLC | 2000 | 77,045 | 178 | 190 | |||||||||||||||
2019 | 1/31/2019 | 2999 Southwest 6th St. | Redmond | OR | — | VoiceStream PCS I, LLC / T-Mobile West Corporation (T-Mobile USA, Inc.) | 2004 | 77,484 | 405 | 367 | ||||||||||||||
4/1/2019 | 9201 Stateline Rd. | Kansas City | MO | — | Swiss Re America Holding Corporation / Westport Insurance Corporation | 1963/1973/1985/2003 | 155,925 | 564 | 564 | |||||||||||||||
6/19/2019 | 3965 Airways Blvd. | Memphis | TN | — | Federal Express Corporation | 1982/1983/1985/2006/2007 | 521,286 | 1,723 | 1,753 | |||||||||||||||
6/28/2019 | 3265 East Goldstone Dr. | Meridian | ID | — | VoiceStream PCS Holding, LLC / T-Mobile PCS Holdings, LLC (T-Mobile USA, Inc.) | 2004 | 77,484 | 335 | 276 | |||||||||||||||
6/30/2019 | 275 South Valencia Ave. | Brea | CA | — | Bank of America, National Association | 1983 | 637,503 | 1,913 | 2,103 | |||||||||||||||
7/15/2019 | 19019 North 59th Ave. | Glendale | AZ | — | Honeywell International Inc. | 1986/1997/2000 | 252,300 | 447 | 475 | |||||||||||||||
7/31/2019 | 500 Jackson St. | Columbus | IN | — | Cummins, Inc. | 1885/1980/1984/2006 | 390,100 | 1,147 | 1,135 | |||||||||||||||
10/31/2019 | 10475 Crosspoint Blvd. | Indianapolis | IN | 16 | John Wiley & Sons, Inc. | 1999 | 141,047 | 565 | 584 | |||||||||||||||
9601 Renner Blvd. | Lenexa | KS | — | VoiceStream PCS II Corporation (T-Mobile USA, Inc.) | 2004 | 77,484 | 343 | 286 | ||||||||||||||||
12/31/2019 | 421 Butler Farm Rd. | Hampton | VA | — | Patient Advocate Foundation | 2000 | 36,484 | 150 | 150 | |||||||||||||||
850-950 Warrenville Rd. | Lisle | IL | — | National-Louis University | 1984 | 85,532 | 328 | 365 | ||||||||||||||||
2020 | 1/31/2020 | 10300 Kincaid Dr. | Fishers | IN | — | Roche Diagnostics Operations, Inc. | 1999 | 193,000 | 856 | 856 | ||||||||||||||
2/14/2020 | 5600 Broken Sound Blvd. | Boca Raton | FL | — | Océ Printing Systems USA, Inc. (Oce-USA Holding, Inc.) | 1983/2002 | 143,290 | 581 | 561 | |||||||||||||||
5/31/2020 | 2401 Cherahala Blvd. | Knoxville | TN | — | AdvancePCS, Inc. / CaremarkPCS, L.L.C. | 2002 | 59,748 | 225 | 193 | |||||||||||||||
6/30/2020 | 10419 North 30th St. | Tampa | FL | — | Time Customer Service, Inc. (Time Incorporated) | 1986 | 132,981 | 350 | 362 | |||||||||||||||
7/8/2020 | 1460 Tobias Gadsen Blvd. | Charleston | SC | — | Hagemeyer North America, Inc. | 2005 | 50,076 | 204 | 210 | |||||||||||||||
8/31/2020 | First Park Dr. | Oakland | ME | — | Omnipoint Holdings, Inc. (T-Mobile USA, Inc.) | 2005 | 78,610 | 340 | 287 | |||||||||||||||
9/30/2020 | 9200 South Park Center Loop | Orlando | FL | — | Corinthian Colleges, Inc. | 2003 | 59,927 | 190 | 213 | |||||||||||||||
2021 | 1/31/2021 | 1701 Market St. | Philadelphia | PA | 4 | Morgan, Lewis & Bockius LLP | 1957/1997 | 289,432 | 1,118 | 1,074 | ||||||||||||||
3/31/2021 | 1311 Broadfield Blvd. | Houston | TX | — | Transocean Offshore Deepwater Drilling, Inc. (Transocean Sedco Forex, Inc.) | 2000 | 155,040 | 581 | 656 | |||||||||||||||
6/30/2021 | 1415 Wyckoff Rd. | Wall | NJ | — | New Jersey Natural Gas Company | 1983 | 157,511 | 828 | 828 | |||||||||||||||
8/31/2021 | 333 Three D Systems Circle | Rock Hill | SC | — | 3D Systems Corporation | 2006 | 80,028 | 167 | 172 | |||||||||||||||
11/30/2021 | 29 South Jefferson Rd. | Whippany | NJ | — | CAE SimuFlite, Inc. (CAE INC.) | 2006/2008 | 123,734 | 606 | 582 | |||||||||||||||
12/31/2021 | 2800 Waterford Lake Dr. | Midlothian | VA | — | Alstom Power, Inc. | 2000 | 99,057 | 527 | 535 |
18 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2013
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased or Available (1) | Cash Rent as of 3/31/2013 ($000) (2) | GAAP Base Rent as of 3/31/2013 ($000) (3) | ||||||||||||||
2022 | 1/31/2022 | 26210 and 26220 Enterprise Court | Lake Forest | CA | — | Apria Healthcare, Inc. (Apria Healthcare Group, Inc.) | 2001 | 100,012 | 300 | 300 | ||||||||||||||
6/30/2022 | 8555 South River Pkwy. | Tempe | AZ | — | ASM Lithography, Inc. (ASM Lithography Holding N.V.) (2013) / DuPont Airproducts Nanomaterials L.L.C. (2022) | 1998 | 95,133 | 589 | 589 | |||||||||||||||
7/31/2022 | 1440 E 15th Street | Tucson | AZ | — | CoxCom, LLC | 1988 | 28,591 | 137 | 137 | |||||||||||||||
11/30/2022 | 4201 Marsh Ln. | Carrollton | TX | — | Carlson Restaurants Inc. (Carlson, Inc.) | 2003 | 130,000 | 504 | 466 | |||||||||||||||
12/31/2022 | 147 Milk St. | Boston | MA | — | Harvard Vanguard Medical Associates, Inc. | 1910 | 52,337 | 383 | 415 | |||||||||||||||
2023 | 2/28/2023 | 2211 South 47th St. | Phoenix | AZ | — | Avnet, Inc. | 1997 | 176,402 | 275 | 540 | ||||||||||||||
3/31/2023 | 6555 Sierra Dr. | Irving | TX | — | TXU Energy Retail Company, LLC (Texas Competitive Electric Holdings Company, LLC) | 1999 | 247,254 | 769 | 738 | |||||||||||||||
8900 Freeport Pkwy. | Irving | TX | — | Nissan Motor Acceptance Corporation (Nissan North America, Inc.) | 2003 | 225,049 | 760 | 879 | ||||||||||||||||
N/A | N/A | 1701 Market St. | Philadelphia | PA | 4 | Parking Operators | 1957/1997 | 0 | 630 | 630 | ||||||||||||||
Vacant | 101 East Erie St. | Chicago | IL | — | (Available for Lease) | 1986 | 17,716 | 0 | 0 | |||||||||||||||
1701 Market St. | Philadelphia | PA | 4 | (Available for Lease) | 1957/1997 | 5,315 | 0 | 0 | ||||||||||||||||
421 Butler Farm Rd. | Hampton | VA | — | (Available for Lease) | 2000 | 20,080 | 0 | 0 | ||||||||||||||||
5757 Decatur Blvd. | Indianapolis | IN | — | (Available for Lease) | 2002 | 30,797 | 0 | 0 | ||||||||||||||||
820 Gears Rd. | Houston | TX | — | (Available for Lease) | 2000 | 76,435 | 0 | 0 | ||||||||||||||||
OFFICE TOTAL/WEIGHTED AVERAGE | 98.8% Leased | 12,392,675 | $ | 50,002 | $ | 44,875 |
19 |
LEXINGTON REALTY TRUST
Long-Term Leases- Consolidated Portfolio - 3/31/2013
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Property Type | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased
or
| Cash Rent as of 3/31/2013 ($000) (2) | GAAP Base Rent as of 3/31/2013 ($000) (3) | |||||||||||||||
LONG-TERM LEASE PROPERTIES | ||||||||||||||||||||||||||
2023 | 12/14/2023 | 3333 Coyote Hill Rd. | Palo Alto | CA | — | Xerox Corporation | Office | 1973/1975/1982 | 202,000 | 875 | 1,614 | |||||||||||||||
2024 | 2/14/2024 | 1362 Celebration Blvd. | Florence | SC | — | MED3000, Inc. | Office | 2012 | 32,000 | 129 | 143 | |||||||||||||||
12/31/2024 | 12000 & 12025 Tech Center Dr. | Livonia | MI | — | Kelsey-Hayes Company (TRW Automotive Inc.) | Office | 1987/1988/1990 | 180,230 | 378 | 341 | ||||||||||||||||
2025 | 3/14/2025 | 601 & 701 Experian Pkwy. | Allen | TX | — | Experian Information Solutions, Inc. / TRW, Inc.(Experian Holdings, Inc.) | Office | 1981/1983 | 292,700 | 768 | 743 | |||||||||||||||
6/30/2025 | 10000 Business Blvd. | Dry Ridge | KY | — | Dana Light Axle Products, LLC (Dana Holding Corporation and Dana Limited) | Industrial | 1988/1999 | 336,350 | 336 | 336 | ||||||||||||||||
301 Bill Bryan Rd. | Hopkinsville | KY | — | Metalsa Structural Products, Inc. / Dana Structural
Products, LLC (Dana Holding Corporation and Dana Limited) | Industrial | 1987/1999/2000/2006 | 424,904 | 422 | 422 | |||||||||||||||||
37101 Corporate Dr. | Farmington Hills | MI | — | Panasonic Automotive Systems Company of America,
a Division of Panasonic Corporation of North America | Office | 2001 | 90,460 | 351 | 401 | |||||||||||||||||
4010 Airpark Dr. | Owensboro | KY | — | Metalsa Structural Products, Inc. / Dana Structural
Products, LLC (Dana Holding Corporation and Dana Limited) | Industrial | 1998/2001 | 211,598 | 302 | 302 | |||||||||||||||||
730 North Black Branch Rd. | Elizabethtown | KY | — | Metalsa Structural Products, Inc. / Dana Structural Products,
LLC (Dana Holding Corporation and Dana Limited) | Industrial | 2001 | 167,770 | 134 | 134 | |||||||||||||||||
750 North Black Branch Rd. | Elizabethtown | KY | — | Metalsa Structural Products, Inc. / Dana Structural Products,
LLC (Dana Holding Corporation and Dana Limited) | Industrial | 1995/2000/2001 | 539,592 | 710 | 710 | |||||||||||||||||
7/14/2025 | 590 Ecology Ln. | Chester | SC | — | Owens Corning Sales, LLC | Industrial | 2001/2005 | 420,597 | 546 | 414 | ||||||||||||||||
7/31/2025 | 7005 Cochran Rd. | Glenwillow | OH | — | Royal Appliance Mfg. Co. | Industrial | 1997 | 458,000 | 510 | 563 | ||||||||||||||||
9/30/2025 | 10001 Richmond Ave. | Houston | TX | 18 | Baker Hughes Incorporated / Schlumberger Holdings Corp. | Office | 1976/1984 | 554,385 | 7,000 | 1,844 | ||||||||||||||||
10/31/2025 | 6277 Sea Harbor Dr. | Orlando | FL | 19 | Wyndham Vacation Ownership, Inc. (Wyndham Worldwide Corporation) / Aramark Corporation | Office | 1984/2012 | 267,662 | 126 | 1,268 | ||||||||||||||||
11/30/2025 | 11707 Miracle Hills Dr. | Omaha | NE | — | Infocrossing, Inc. | Office | 1989/1995 | 85,200 | 292 | 292 | ||||||||||||||||
12/31/2025 | 2005 East Technology Cir. | Tempe | AZ | — | Infocrossing, Inc. | Office | 1998 | 60,000 | 282 | 282 | ||||||||||||||||
2026 | 3/30/2026 | 121 Technology Dr. | Durham | NH | 15 | Heidelberg Americas, Inc.
(Heidelberger Druckmaschinen AG) / Goss International Americas, Inc. (Goss International Corporation) | Industrial | 1986/2002/2003 | 500,500 | 1,701 | 634 | |||||||||||||||
3/31/2026 | 459 Wingo Road | Byhalia | MS | — | Asics America Corporation (Asics Corporation) | Industrial | 2011 | 513,734 | 649 | 734 | ||||||||||||||||
6/30/2026 | 351 Chamber Drive | Chillicothe | OH | — | The Kitchen Collection, Inc. | Industrial | 1995/1998 | 475,218 | 254 | 290 | ||||||||||||||||
8/31/2026 | 25500 State Hwy. 249 | Tomball | TX | — | Parkway Chevrolet, Inc. (Raymond Durdin & Jean W. Durdin) | Specialty | 2005 | 77,076 | 345 | 351 | ||||||||||||||||
10/31/2026 | 5001 Greenwood Rd. | Shreveport | LA | — | Libbey Glass Inc. (Libbey Inc.) | Industrial | 2006 | 646,000 | 511 | 541 | ||||||||||||||||
11/30/2026 | 250 Rittenhouse Cir. | Bristol | PA | — | Northtec LLC (The Estée Lauder Companies Inc.) | Industrial | 1983/1997 | 241,977 | 262 | 287 | ||||||||||||||||
500 Kinetic Drive | Huntington | WV | — | AMZN WVCS LLC (Amazon.com, Inc.) | Office | 2011 | 68,693 | 302 | 336 | |||||||||||||||||
12/29/2026 | 5500 New Albany Road | Columbus | OH | — | Evans, Mechwart, Hambleton & Tilton, Inc. | Office | 2005 | 104,807 | 388 | 434 | ||||||||||||||||
2027 | 4/30/2027 | 2424 Alpine Rd. | Eau Claire | WI | — | Silver Spring Foods, Inc. (Huntsinger Farms, Inc.) | Industrial | 1993/2004 | 159,000 | 267 | 251 | |||||||||||||||
6/30/2027 | 3902 Gene Field Rd | St. Joseph | MO | — | Boehringer Ingelheim Vetmedica, Inc. (Boehringer Ingelheim USA Corporation) | Office | 2012 | 98,849 | 428 | 498 | ||||||||||||||||
7/6/2027 | 2221 Schrock Road | Columbus | OH | — | MS Consultants, Inc. | Office | 1999/2006 | 42,290 | 140 | 160 | ||||||||||||||||
8/7/2027 | 25 Lakeview Drive | Jessup | PA | — | TMG Health, Inc. | Office | 2012 | 150,000 | 478 | 625 | ||||||||||||||||
8/31/2027 | 278 Norman Drive | Valdosta | GA | — | Gander Mountain Company | Retail | 2012 | 52,258 | 193 | 212 | ||||||||||||||||
10/31/2027 | 11201 Renner Blvd. | Lenexa | KS | — | United States of America | Office | 2007 | 169,585 | 588 | 1,540 | ||||||||||||||||
11/30/2027 | 1640 Parker Way | Opelika | AL | — | Gander Mountain Company | Retail | 2012 | 51,602 | 183 | 202 | ||||||||||||||||
1700 Millrace Drive | Eugene | OR | 17 | Oregon Research Institute / Educational Policy Improvement Center | Office | 2012 | 80,011 | 395 | 517 | |||||||||||||||||
12/31/2027 | 10590 Hamilton Ave. | Cincinnati | OH | — | The Hillman Group, Inc. | Industrial | 1991/1994/1997/2005 | 248,700 | 190 | 197 | ||||||||||||||||
2028 | 3/31/2028 | 29-01-Borden Ave./29-10 Hunters Point Ave. | Long Island City | NY | 5 | FedEx Ground Package System, Inc. (Federal Express Corporation) | Industrial | 2013 | 142,969 | 292 | 314 | |||||||||||||||
8/31/2028 | 9803 Edmonds Way | Edmonds | WA | — | Pudget Consumers Co-op d/b/a PCC Natural Markets | Retail | 1981 | 35,459 | 151 | 151 | ||||||||||||||||
2029 | 1/31/2029 | 6226 West Sahara Ave. | Las Vegas | NV | — | Nevada Power Company | Office | 1983/1994 | 282,000 | 2,018 | 1,063 | |||||||||||||||
12/31/2029 | 400 East Stone Ave. | Greenville | SC | 9 | Canal Insurance Company | Office | 1948/1981/1982/1986/1991/2006/2008 | 128,041 | 242 | 0 | ||||||||||||||||
3030 North 3rd Street | Phoenix | AZ | — | CopperPoint Mutual Insurance Company | Office | 1986/2011 | 252,400 | 947 | 1,211 | |||||||||||||||||
2031 | 5/31/2031 | 671 Washburn Switch Rd. | Shelby | NC | — | Clearwater Paper Corporation | Industrial | 2011 | 673,518 | 546 | 650 | |||||||||||||||
2032 | 4/30/2032 | 13930 Pike Road | Missouri City | TX | — | Vulcan Construction Materials, LP (Vulcan Materials Company) | Industrial | N/A | 0 | 437 | 531 | |||||||||||||||
2038 | 3/31/2038 | 13901/14035 Industrial Road | Houston | TX | — | Industrial Terminals Management, L.L.C. (Maritime Holdings (Delaware) LLC) | Industrial | Various | 132,449 | 57 | 73 | |||||||||||||||
N/A | Vacant | 37101 Corporate Dr. | Farmington Hills | MI | — | (Available for Lease) | Office | 2001 | 38,369 | 0 | 0 | |||||||||||||||
6277 Sea Harbor Dr. | Orlando | FL | — | (Available for Lease) | Office | 1984/2012 | 91,852 | 0 | 0 | |||||||||||||||||
LONG-TERM LEASES TOTAL/WEIGHTED AVERAGE | 98.7% Leased | 9,780,805 | $ | 25,125 | $ | 21,611 |
20 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2013
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq. Ft. Leased or Available (1) | Cash Rent as of 3/31/2013 ($000) (2) | GAAP Base Rent as of 3/31/2013 ($000) (3) | ||||||||||||||
INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||
2013 | 12/31/2013 | 1133 Poplar Creek Rd. | Henderson | NC | — | Staples, Inc. / Corporate Express, Inc. | 1998/2006 | 196,946 | 219 | 203 | ||||||||||||||
2014 | 1/1/2014 | 2415 US Hwy. 78 East | Moody | AL | — | CEVA Logistics U.S., Inc. (CEVA Logistics Holdings, B.V. / PostNL N.V.) | 2004 | 595,346 | 263 | 263 | ||||||||||||||
1/31/2014 | 109 Stevens St. | Jacksonville | FL | — | Wagner Industries, Inc. | 1959/1967 | 168,800 | 77 | 77 | |||||||||||||||
5/31/2014 | 191 Arrowhead Dr. | Hebron | OH | — | Owens Corning Insulating Systems, LLC | 1999 | 250,410 | 94 | 94 | |||||||||||||||
200 Arrowhead Dr. | Hebron | OH | — | Owens Corning Insulating Systems, LLC | 2000 | 400,522 | 225 | 225 | ||||||||||||||||
12/31/2014 | 324 Industrial Park Rd. | Franklin | NC | — | SKF USA Inc. | 1996 | 72,868 | 114 | 68 | |||||||||||||||
3686 South Central Ave. | Rockford | IL | 12 | Jacobson Warehouse Company, Inc. (Jacobson Distribution
Company, Inc. and Jacobson Transportation Company, Inc.) | 1998 | 90,000 | 101 | 79 | ||||||||||||||||
2015 | 1/31/2015 | 101 Michelin Dr. | Laurens | SC | — | Michelin North America, Inc. | 1991/1993 | 1,164,000 | 847 | 847 | ||||||||||||||
7111 Crabb Rd. | Temperance | MI | — | Michelin North America, Inc. | 1978/1993 | 744,570 | 571 | 571 | ||||||||||||||||
6/30/2015 | 1700 47th Ave North | Minneapolis | MN | — | Owens Corning / Owens Corning Roofing and Asphalt, LLC | 2003 | 18,620 | 159 | 159 | |||||||||||||||
2935 Van Vactor Dr. | Plymouth | IN | — | Bay Valley Foods, LLC | 2000/2003 | 300,500 | 205 | 205 | ||||||||||||||||
12/31/2015 | 749 Southrock Dr. | Rockford | IL | — | Jacobson Warehouse Company, Inc. (Jacobson Distribution
Company, Inc. and Jacobson Transportation Company, Inc.) | 1992 | 150,000 | 119 | 122 | |||||||||||||||
2016 | 2/28/2016 | 7670 Hacks Cross Rd. | Olive Branch | MS | — | MAHLE Clevite, Inc. (MAHLE Industries, Incorporated) | 1989 | 268,104 | 239 | 229 | ||||||||||||||
3/31/2016 | 19500 Bulverde Rd. | San Antonio | TX | — | Elsevier STM Inc. (Reed Elsevier Inc.) | 2001 | 559,258 | 916 | 857 | |||||||||||||||
2455 Premier Dr. | Orlando | FL | — | Walgreen Co. / Walgreen Eastern Co. | 1980 | 205,016 | 127 | 196 | ||||||||||||||||
5/31/2016 | 291 Park Center Dr. | Winchester | VA | — | Kraft Foods Global, Inc. | 2001 | 344,700 | 308 | 322 | |||||||||||||||
9/30/2016 | 900 Industrial Blvd. | Crossville | TN | — | Dana Commercial Vehicle Products, LLC | 1989/2006 | 222,200 | 171 | 171 | |||||||||||||||
11/30/2016 | 736 Addison Rd. | Erwin | NY | — | Corning, Incorporated | 2006 | 408,000 | 317 | 317 | |||||||||||||||
2017 | 2/28/2017 | 3456 Meyers Ave. | Memphis | TN | — | Sears, Roebuck and Co. / Sears Logistics Services | 1973 | 780,000 | 398 | 424 | ||||||||||||||
4/30/2017 | 3600 Army Post Rd. | Des Moines | IA | — | HP Enterprise Services, LLC | 2000 | 405,000 | 620 | 513 | |||||||||||||||
6/30/2017 | 7500 Chavenelle Rd. | Dubuque | IA | — | The McGraw-Hill Companies, Inc. | 2001 | 330,988 | 304 | 291 | |||||||||||||||
9/30/2017 | 250 Swathmore Ave. | High Point | NC | — | Steelcase Inc. | 2002 | 244,851 | 277 | 272 | |||||||||||||||
10/31/2017 | 1420 Greenwood Rd. | McDonough | GA | — | Versacold USA, Inc. | 2000/2007 | 296,972 | 680 | 649 | |||||||||||||||
43955 Plymouth Oaks Blvd. | Plymouth | MI | — | Tower Automotive Operations USA I, LLC /
Tower Automotive Products Inc. (Tower Automotive, Inc.) | 1996/1998 | 290,133 | 345 | 369 | ||||||||||||||||
12/31/2017 | 2203 Sherrill Dr. | Statesville | NC | — | Ozburn-Hessey Logistics, LLC (OHH Acquisition Corporation) | 1999/2002 | 639,800 | 447 | 479 | |||||||||||||||
2018 | 6/30/2018 | 1650-1654 Williams Rd. | Columbus | OH | — | ODW Logistics, Inc. | 1973 | 772,450 | 337 | 336 | ||||||||||||||
9/30/2018 | 50 Tyger River Dr. | Duncan | SC | — | Plastic Omnium Auto Exteriors, LLC | 2005/2007/2008 | 221,833 | 239 | 239 | |||||||||||||||
904 Industrial Rd. | Marshall | MI | — | Tenneco Automotive Operating Company, Inc. (Tenneco, Inc.) | 1968/1972/2008 | 246,508 | 191 | 174 | ||||||||||||||||
12/31/2018 | 120 Southeast Pkwy. Dr. | Franklin | TN | — | Essex Group, Inc. (United Technologies Corporation) | 1970/1983 | 289,330 | 184 | 312 | |||||||||||||||
2019 | 4/30/2019 | 113 Wells St. | North Berwick | ME | — | United Technologies Corporation | 1965/1980 | 972,625 | 384 | 384 | ||||||||||||||
10/17/2019 | 10345 Philipp Pkwy. | Streetsboro | OH | — | L'Oreal USA S/D, Inc. (L’Oreal USA, Inc.) | 2004 | 649,250 | 630 | 653 | |||||||||||||||
2020 | 3/31/2020 | 2425 Hwy. 77 North | Waxahachie | TX | — | James Hardie Building Products, Inc. (James Hardie NV & James Hardie Industries NV) | 1996/2001 | 335,610 | 850 | 850 | ||||||||||||||
5/31/2020 | 359 Gateway Dr. | Lavonia | GA | — | TI Group Automotive Systems, LLC (TI Automotive Ltd.) | 2005 | 133,221 | 300 | 238 | |||||||||||||||
6/30/2020 | 3102 Queen Palm Dr. | Tampa | FL | — | Time Customer Service, Inc. (Time Incorporated) | 1986 | 229,605 | 330 | 319 | |||||||||||||||
9/30/2020 | 3350 Miac Cove Rd. | Memphis | TN | — | Mimeo.com, Inc. | 1987 | 107,400 | 105 | 98 | |||||||||||||||
12/19/2020 | 1901 Ragu Dr. | Owensboro | KY | 6 | Unilever Supply Chain, Inc. (Unilever United States, Inc.) | 1975/1979/1995 | 443,380 | 299 | 373 | |||||||||||||||
2021 | 5/31/2021 | 477 Distribution Pkwy. | Collierville | TN | — | Federal Express Corporation / FedEx Techconnect, Inc. | 1984/1987/2005/2012 | 126,213 | 207 | 188 | ||||||||||||||
9/30/2021 | 3820 Micro Dr. | Millington | TN | — | Ingram Micro L.P. (Ingram Micro Inc.) | 1997 | 701,819 | 423 | 475 | |||||||||||||||
10/25/2021 | 6938 Elm Valley Dr. | Kalamazoo | MI | — | Dana Commercial Vehicle Products, LLC (Dana Holding Corporation and Dana Limited) | 1999/2004 | 150,945 | 507 | 436 | |||||||||||||||
11/30/2021 | 2880 Kenny Biggs Rd. | Lumberton | NC | — | Quickie Manufacturing Corporation | 1998/2001/2006 | 423,280 | 333 | 339 | |||||||||||||||
2022 | 3/31/2022 | 5417 Campus Drive | Shreveport | LA | — | The Tire Rack, Inc. | 2012 | 257,849 | 319 | 335 | ||||||||||||||
N/A | Vacant | 1601 Pratt Ave. | Marshall | MI | — | (Available for Lease) | 1979 | 58,300 | 0 | 0 | ||||||||||||||
3350 Miac Cove Rd. | Memphis | TN | — | (Available for Lease) | 1987 | 32,679 | 0 | 0 | ||||||||||||||||
INDUSTRIAL TOTAL/WEIGHTED AVERAGE | 99.4% Leased | 15,299,901 | $ | 13,781 | $ | 13,751 |
21 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2013
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Gross Book Value ($000) (10) | Sq.Ft. | Percentage Leased | Cash Rent as of 3/31/2013 ($000) (2) | GAAP Base Rent as of 3/31/2013 ($000) (3) | Debt Balance ($000) | |||||||||||||||||||||
MULTI-TENANT PROPERTIES (14) | ||||||||||||||||||||||||||||||||||
Various | Various | 10 John St. | Clinton | CT | 6 | Multi-Tenant | 1972 | 0 | 41,188 | 0 | % | 0 | 0 | 0 | ||||||||||||||||||||
100 Light St. | Baltimore | MD | 13 | Multi-Tenant | 1973/2009 | 246,826 | 476,459 | 95 | % | 3,039 | 4,038 | 55,000 | ||||||||||||||||||||||
140 East Shore Dr. | Glen Allen | VA | — | Multi-Tenant | 2000 | 13,206 | 76,885 | 91 | % | 287 | 256 | 18,871 | ||||||||||||||||||||||
12600 Gateway Blvd. | Fort Myers | FL | 11 | Multi-Tenant | 1998 | 3,304 | 62,400 | 0 | % | 97 | 91 | 8,585 | ||||||||||||||||||||||
13430 North Black Canyon Fwy. | Phoenix | AZ | — | Multi-Tenant | 1981/1982/2005/2007/2009 | 16,723 | 138,940 | 100 | % | 680 | 675 | 0 | ||||||||||||||||||||||
17191 St. Luke's Way | The Woodlands | TX | — | Multi-Tenant | 2004 | 7,900 | 41,000 | 70 | % | 61 | 61 | 0 | ||||||||||||||||||||||
207 Mockingbird Ln. | Johnson City | TN | — | Multi-Tenant | 1979 | 12,133 | 60,684 | 50 | % | 162 | 162 | 0 | ||||||||||||||||||||||
2300 Litton Ln. | Hebron | KY | — | Multi-Tenant | 1986/1996 | 9,902 | 80,440 | 95 | % | 100 | 99 | 0 | ||||||||||||||||||||||
265 Lehigh St. | Allentown | PA | — | Multi-Tenant | 1980 | 2,920 | 71,055 | 32 | % | 32 | 32 | 0 | ||||||||||||||||||||||
2706 Media Center Dr. | Los Angeles | CA | — | Multi-Tenant | 2000 | 18,070 | 83,252 | 24 | % | 58 | 58 | 10,281 | ||||||||||||||||||||||
4200 Northcorp Pkwy. | Palm Beach Gardens | FL | — | Multi-Tenant | 1996 | 21,272 | 95,065 | 26 | % | 87 | 87 | 0 | ||||||||||||||||||||||
6050 Dana Way | Antioch | TN | — | Multi-Tenant | 1999 | 15,139 | 672,629 | 70 | % | 381 | 383 | 0 | ||||||||||||||||||||||
King St./1032 Fort St. Mall | Honolulu | HI | 7/13 | Multi-Tenant | 1979/2002 | 47,209 | 318,451 | 66 | % | 575 | 575 | 0 | ||||||||||||||||||||||
MULTI-TENANT TOTAL/WEIGHTED AVERAGE | 69.6% Leased | 2,218,448 | $ | 5,559 | $ | 6,517 | $ | 92,737 |
22 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 3/31/2013
Year of Lease Expiration | Date of Lease Expiration | Property Location | City | State | Note | Primary Tenant (Guarantor) | Year Acquired/ Built/ Renovated/ Expanded | Sq.Ft. Leased or Available (1) | Cash Rent as of 3/31/2013 ($000) (2) | GAAP Base Rent as of 3/31/2013 ($000) (3) | ||||||||||||||
RETAIL/SPECIALTY PROPERTIES | ||||||||||||||||||||||||
2014 | 10/31/2014 | 1084 East Second St. | Franklin | OH | — | Marsh Supermarkets, LLC / Crystal Food Services, LLC | 1961/1978 | 29,119 | 28 | 36 | ||||||||||||||
2015 | 1/31/2015 | 1700 State Route 160 | Port Orchard | WA | — | Moran Foods, Inc. d/b/a Save-A-Lot, Ltd. | 1983 | 16,037 | 22 | 22 | ||||||||||||||
5/31/2015 | 24th St. West & St. John’s Ave. | Billings | MT | — | Safeway, Inc. | 1981 | 40,800 | 47 | 72 | |||||||||||||||
2016 | 5/31/2016 | 12535 Southeast 82nd Ave. | Clackamas | OR | — | Toys "R" Us-Delaware, Inc. / Toys "R" Us, Inc. / TRU 2005 RE I, LLC | 1981 | 42,842 | 76 | 76 | ||||||||||||||
18601 Alderwood Mall Blvd. | Lynnwood | WA | — | Toys "R" Us-Delaware, Inc. / Toys "R" Us, Inc. / TRU 2005 RE I, LLC | 1981/1993 | 43,105 | 70 | 70 | ||||||||||||||||
4811 Wesley St. | Greenville | TX | — | Brookshire Grocery Company / Safeway, Inc. | 1985 | 48,492 | 43 | 60 | ||||||||||||||||
6910 South Memorial Hwy. | Tulsa | OK | — | Toys “R” Us, Inc. / Toys "R" Us-Delaware, Inc. | 1981 | 43,123 | 64 | 64 | ||||||||||||||||
2017 | 3/31/2017 | 1610 South Westmoreland Ave. | Dallas | TX | — | Malone’s Food Stores, Ltd. | 1960 | 70,910 | 90 | 105 | ||||||||||||||
6/30/2017 | 1600 East 23rd St. | Chattanooga | TN | — | BI-LO, LLC | 1983/1995 | 42,130 | 31 | 31 | |||||||||||||||
12/31/2017 | 11411 North Kelly Ave. | Oklahoma City | OK | — | American Golf Corporation | 1991/1996 | 13,924 | 119 | 81 | |||||||||||||||
2018 | 2/26/2018 | 4831 Whipple Ave., Northwest | Canton | OH | — | Best Buy Co., Inc. | 1995 | 46,350 | 116 | 116 | ||||||||||||||
2/28/2018 | 291 Talbert Blvd. | Lexington | NC | — | Food Lion, LLC / Delhaize America, Inc. | 1981 | 23,000 | 35 | 35 | |||||||||||||||
3211 West Beverly St. | Staunton | VA | — | Food Lion, LLC / Delhaize America, Inc. | 1971 | 23,000 | 41 | 41 | ||||||||||||||||
7/1/2018 | 1053 Mineral Springs Rd. | Paris | TN | — | The Kroger Co. | 1982 | 31,170 | 40 | 42 | |||||||||||||||
9/30/2018 | 835 Julian Ave. | Thomasville | NC | — | Mighty Dollar, LLC | 1983 | 23,767 | 19 | 19 | |||||||||||||||
10/31/2018 | 10340 U.S. 19 | Port Richey | FL | — | Kingswere Furniture, LLC | 1980 | 53,820 | 87 | 87 | |||||||||||||||
130 Midland Ave. | Port Chester | NY | — | Pathmark Stores, Inc. | 1982 | 59,000 | 108 | 298 | ||||||||||||||||
5104 North Franklin Rd. | Lawrence | IN | — | Marsh Supermarkets, Inc. / Marsh Supermarkets, LLC | 1959/1983 | 28,721 | 48 | 48 | ||||||||||||||||
12/31/2018 | 1150 West Carl Sandburg Dr. | Galesburg | IL | — | Kmart Corporation | 1992 | 94,970 | 11 | 82 | |||||||||||||||
12080 Carmel Mountain Rd. | Galesburg | CA | — | Kmart Corporation | 1993 | 107,210 | 12 | 188 | ||||||||||||||||
21082 Pioneer Plaza Dr. | Watertown | NY | — | Kmart Corporation | 1993 | 120,727 | 18 | 120 | ||||||||||||||||
255 Northgate Dr. | Manteca | CA | — | Kmart Corporation | 1993 | 107,489 | 19 | 139 | ||||||||||||||||
5350 Leavitt Rd. | Lorain | OH | — | Kmart Corporation | 1993 | 193,193 | 27 | 183 | ||||||||||||||||
97 Seneca Trail | Fairlea | WV | — | Kmart Corporation | 1993/1999 | 90,933 | 13 | 87 | ||||||||||||||||
2019 | 3/31/2019 | N.E.C. 45th St./Lee Blvd. | Lawton | OK | — | Associated Wholesale Grocers, Inc. / Safeway, Inc. | 1984 | 30,757 | 46 | 50 | ||||||||||||||
2023 | 2/28/2023 | US 221 & Hospital Rd. | Jefferson | NC | — | Food Lion, LLC / Delhaize America, Inc. | 1981 | 34,555 | 26 | 39 | ||||||||||||||
N/A | Vacant | 1700 State Route 160 | Port Orchard | WA | — | (Available for Lease) | 1983 | 11,931 | 0 | 0 | ||||||||||||||
S. Carolina 52/52 Bypass | Moncks Corner | SC | 11 | (Available for Lease) | 1982 | 23,000 | 10 | 21 | ||||||||||||||||
RETAIL/SPECIALTY TOTAL/WEIGHTED AVERAGE | 97.7% Leased | 1,494,075 | $ | 1,266 | $ | 2,212 | ||||||||||||||||||
TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE | 97.4% Leased | 41,185,904 | $ | 95,733 | $ | 88,966 |
Footnotes
1 | Square foot leased or vacant. |
2 | Three months ended 3/31/2013 cash rent. |
3 | Three months ended 3/31/2013 GAAP base rent. |
4 | Lexington has an 80.5% interest in this property. |
5 | Joint venture investment. Lexington has a priority return. |
6 | Lexington has a 71.1% interest in this property. |
7 | 240,992 square feet sold subsequent to 3/31/2013. |
8 | IBM lease expires 05/2013, however, new tenant (Problem Solved, LLC) leases 16,000 sf through 05/2014. |
9 | Property is classified as a capital lease for GAAP, accordingly $249 of income is included in non-operating income. |
10 | Represents GAAP capitalized costs. |
11 | Cash and GAAP rent amounts represent prior tenant. |
12 | Subsequent to 3/31/2013, new tenant lease entered into from 1/1/2015 to through 12/31/2016. |
13 | Includes parking operations. |
14 | The multi-tenanted properties incurred approximately $2.9 million in operating expenses, net for the three months ended 3/31/2013. |
15 | Heidelberg Americas, Inc. lease expires 3/30/2021, however, new tenant (Goss International Americas, Inc.) lease expires 3/30/2026. |
16 | RGN-Indianapolis I, LLC lease for 14,236 square feet expires 07/2024. Yellow Book Sales and Distribution Company, Inc. lease for 3,764 square feet expires 11/2013. |
17 | Educational Policy Improvement Center lease for 10,791 square feet expires 11/2019; however, space is then leased to Oregon Research Institute through 11/2027. |
18 | Baker Hughes Incorporated lease expires 09/2015; however, new tenant (Schlumberger Holdings Corp.) lease expires 09/2025. |
19 | Aramark Corporation lease for 8,261 square feet expires 11/2017. |
23 |
LEXINGTON REALTY TRUST
Lease Rollover Schedule by Property Type - Cash Basis
3/31/2013
Office | Industrial | Retail/Specialty | Multi-Tenant | |||||||||||||||||||||||||||||||||||||||||||||
Year | Net
Rentable Area | Cash
Rent as of 3/31/2013 ($000) | Annual
Rent PSF (2) | Net
Rentable Area | Cash
Rent as of 3/31/2013 ($000) | Annual
Rent PSF (2) | Net
Rentable Area | Cash
Rent as of 3/31/2013 ($000) | Annual
Rent PSF (2) | Net
Rentable Area | Cash
Rent as of 3/31/2013 ($000) | Annual
Rent PSF (2) | ||||||||||||||||||||||||||||||||||||
2013 - remaining | 581,793 | $ | 1,530 | $ | 10.52 | 196,946 | $ | 219 | $ | 4.45 | - | $ | - | $ | - | 31,869 | $ | 119 | $ | 14.94 | ||||||||||||||||||||||||||||
2014 | 2,335,387 | $ | 11,877 | $ | 16.92 | 1,577,946 | $ | 874 | $ | 2.22 | 29,119 | $ | 28 | $ | 3.85 | 12,737 | $ | 131 | $ | 41.14 | ||||||||||||||||||||||||||||
2015 | 1,347,755 | $ | 7,847 | $ | 15.02 | 2,377,690 | $ | 1,901 | $ | 3.20 | 56,837 | $ | 69 | $ | 4.86 | 123,524 | $ | 438 | $ | 14.18 | ||||||||||||||||||||||||||||
2016 | 1,017,000 | $ | 3,078 | $ | 12.11 | 2,007,278 | $ | 2,078 | $ | 4.14 | 177,562 | $ | 253 | $ | 5.70 | 139,185 | $ | 505 | $ | 14.51 | ||||||||||||||||||||||||||||
2017 | 525,576 | $ | 2,038 | $ | 15.51 | 2,987,744 | $ | 3,071 | $ | 4.11 | 126,964 | $ | 240 | $ | 7.56 | 22,381 | $ | 57 | $ | 10.19 | ||||||||||||||||||||||||||||
2018 | 1,360,401 | $ | 4,830 | $ | 14.20 | 1,530,121 | $ | 951 | $ | 2.49 | 1,003,350 | $ | 594 | $ | 3.97 | 93,726 | $ | 344 | $ | 14.68 | ||||||||||||||||||||||||||||
2019 | 2,445,420 | $ | 7,956 | $ | 13.01 | 1,621,875 | $ | 1,014 | $ | 2.50 | 30,757 | $ | 46 | $ | 5.98 | 135,229 | $ | 843 | $ | 24.94 | ||||||||||||||||||||||||||||
2020 | 717,632 | $ | 2,746 | $ | 15.31 | 1,249,216 | $ | 1,884 | $ | 6.03 | - | $ | - | $ | - | 85,521 | $ | 116 | $ | 5.43 | ||||||||||||||||||||||||||||
2021 | 904,802 | $ | 3,827 | $ | 16.92 | 1,402,257 | $ | 1,470 | $ | 4.19 | - | $ | - | $ | - | 534,538 | $ | 1,651 | $ | 12.35 | ||||||||||||||||||||||||||||
2022 | 406,073 | $ | 1,913 | $ | 18.84 | 257,849 | $ | 319 | $ | 4.95 | - | $ | - | $ | - | - | $ | - | $ | - | ||||||||||||||||||||||||||||
2023 - Q1 | 605,309 | $ | 1,804 | $ | 11.92 | - | $ | - | $ | - | 34,555 | $ | 26 | $ | 3.01 | - | $ | - | $ | - | ||||||||||||||||||||||||||||
Thereafter | 3,136,497 | $ | 16,053 | $ | 14.15 | 6,292,876 | $ | 8,126 | $ | 5.81 | 216,395 | $ | 872 | $ | 16.12 | 200,084 | $ | 652 | $ | 33.41 | ||||||||||||||||||||||||||||
Total/Weighted Average (1) | 15,383,645 | $ | 65,499 | $ | 14.50 | 21,501,798 | $ | 21,907 | $ | 4.26 | 1,675,539 | $ | 2,128 | $ | 6.04 | 1,378,794 | $ | 4,856 | $ | 9.60 |
Footnotes
(1) | Total shown may differ from detailed amounts due to rounding and does not include parking operations. |
(2) | For properties acquired cash rents are annualized. |
24 |
LEXINGTON REALTY TRUST
Lease Rollover Schedule - Consolidated Single-Tenant Properties GAAP Basis
3/31/2013
Year | Number of Leases Expiring | GAAP Base Rent as of 3/31/2013 ($000) | Percent of GAAP Base Rent as of 3/31/2013 | Percent of GAAP Base Rent as of 3/31/2012 | ||||||||||||
2013 - remaining | 8 | $ | 1,740 | 2.1 | % | 8.0 | % | |||||||||
2014 | 33 | $ | 10,397 | 12.7 | % | 13.6 | % | |||||||||
2015 | 20 | $ | 7,044 | 8.6 | % | 12.2 | % | |||||||||
2016 | 17 | $ | 5,603 | 6.9 | % | 6.6 | % | |||||||||
2017 | 17 | $ | 5,101 | 6.2 | % | 6.4 | % | |||||||||
2018 | 30 | $ | 6,912 | 8.5 | % | 7.1 | % | |||||||||
2019 | 15 | $ | 9,181 | 11.2 | % | 11.6 | % | |||||||||
2020 | 12 | $ | 4,560 | 5.6 | % | 4.9 | % | |||||||||
2021 | 10 | $ | 5,285 | 6.5 | % | 6.3 | % | |||||||||
2022 | 6 | $ | 2,242 | 2.7 | % | 1.8 | % | |||||||||
2023 - Q1 | 4 | $ | 2,196 | 2.7 | % | 3.2 | % | |||||||||
Thereafter | 42 | $ | 21,537 | 26.3 | % | 13.4 | % | |||||||||
Total (1) | 214 | $ | 81,798 | 100.0 | % |
Footnotes
(1) Total shown may differ from detailed amounts due to rounding and does not include multi-tenant properties and parking operations.
25 |
LEXINGTON REALTY TRUST
Lease Rollover Schedule - Consolidated Properties GAAP Basis
3/31/2013
Year | Number of Leases Expiring | GAAP Base Rent as of 3/31/2013 ($000) | Percent of GAAP Base Rent as of 3/31/2013 | |||||||||
2013-remaining | 30 | $ | 1,859 | 2.1 | % | |||||||
2014 | 44 | $ | 10,528 | 12.0 | % | |||||||
2015 | 36 | $ | 7,463 | 8.5 | % | |||||||
2016 | 30 | $ | 6,101 | 7.0 | % | |||||||
2017 | 19 | $ | 5,157 | 5.9 | % | |||||||
2018 | 34 | $ | 7,254 | 8.3 | % | |||||||
2019 | 23 | $ | 10,020 | 11.4 | % | |||||||
2020 | 15 | $ | 4,674 | 5.3 | % | |||||||
2021 | 15 | $ | 6,990 | 8.0 | % | |||||||
2022 | 6 | $ | 2,242 | 2.6 | % | |||||||
2023 - Q1 | 4 | $ | 2,196 | 2.5 | % | |||||||
Thereafter | 45 | $ | 23,134 | 26.4 | % | |||||||
Total (1) | 301 | $ | 87,618 | 100.0 | % |
Footnotes
(1) Total shown may differ from detailed amounts due to rounding and does not include parking operations.
26 |
LEXINGTON REALTY TRUST
Mortgage Loans Receivable
3/31/2013
Collateral | Loan Balance | Interest | Maturity | Current Estimated Annual Debt Service | Balloon Payment | Escrow Balance | ||||||||||||||||||||||||
City | State | ($000)(1) | Rate | Date | ($000)(2) | ($000) | ($000) | |||||||||||||||||||||||
Office | Schaumburg (3) | IL | $ | 21,636 | 20.00 | % | 01/2012 | $ | - | $ | 21,636 | $ | - | |||||||||||||||||
Norwalk (4) | CT | $ | 14,249 | 7.50 | % | 11/2014 | $ | - | $ | 14,249 | $ | 4,526 | ||||||||||||||||||
Southfield | MI | $ | 7,181 | 4.55 | % | 02/2015 | $ | 1,282 | $ | 5,810 | $ | - | ||||||||||||||||||
Westmont (5) | IL | $ | 26,810 | 6.45 | % | 10/2015 | $ | 2,090 | $ | 25,731 | $ | 6,237 | ||||||||||||||||||
Retail | Austin | TX | $ | 2,120 | 16.00 | % | 10/2018 | $ | - | $ | 5,104 | $ | - | |||||||||||||||||
Various | Various | $ | 1,262 | 8.00 | % | 02/2021 | $ | 219 | $ | - | $ | - | ||||||||||||||||||
Various | Various | $ | 672 | 8.00 | % | 12/2021 | $ | 111 | $ | - | $ | - | ||||||||||||||||||
Various | Various | $ | 813 | 8.00 | % | 03/2022 | $ | 127 | $ | - | $ | - | ||||||||||||||||||
Charter School | Homestead (6) | FL | $ | 7,974 | 7.50 | % | 08/2014 | $ | 606 | $ | 8,000 | $ | - | |||||||||||||||||
Total Mortgage Loans Receivable | $ | 82,717 | $ | 4,435 | $ | 80,530 | $ | 10,763 |
Footnotes
(1) | Includes accrued interest receivable and net origination fees. |
(2) | Remaining collections for debt less than 12 months to maturity, all others are debt service for next 12 months. |
(3) | Interest only payments to the extent of operating cash flow of underlying asset. Borrower currently in default and Lexington has commenced foreclosure. |
(4) | Lexington is committed to lend up to a maximum of $32.6 million. Escrow balance represents a security interest of $4.5 million in an account maintained by the borrower. |
(5) | Escrow balance includes $2.5 million in a collateral escrow account maintained by the borrower and $2.5 million tenant letter of credit held by Lexington. Tenant in property exercised its option to terminate the lease effective 11/30/2013 for a termination payment of $1.3 million. |
(6) | Lexington is committed to lend an additional $30 thousand. |
27 |
LEXINGTON REALTY TRUST
2013 First Quarter Financing Summary
DEBT RETIRED
Face / Satisfaction ($000) | Rate | Due Date | ||||||||||||||
1 | Convertible Guaranteed Notes (1) | $ | 42,750 | 6.000 | % | 01/2030 | ||||||||||
2 | Tempe, AZ | $ | 12,191 | 5.148 | % | 05/2013 | ||||||||||
3 | The Woodlands, TX | $ | 7,445 | 6.507 | % | 11/2019 | ||||||||||
4 | Brea, CA (2) | $ | 73,324 | 5.734 | % | 05/2013 | ||||||||||
5 | Houston, TX | $ | 15,797 | 5.218 | % | 05/2013 | ||||||||||
6 | Irving, TX (2) | $ | 36,604 | 5.452 | % | 05/2013 | ||||||||||
7 | Suwanee, GA (3) | $ | 10,964 | 5.260 | % | 05/2015 | ||||||||||
8 | Southington, CT (3) | $ | 12,317 | 5.018 | % | 05/2013 | ||||||||||
TOTAL | $ | 211,392 |
NEW PROPERTY LEVEL FINANCING
Face ($000) | Rate | Maturity | ||||||||||||||
1 | Lenexa, KS | $ | 40,000 | 3.700 | % | 11/2027 | ||||||||||
2 | Palm Beach Gardens, FL (4) | $ | 15,250 | 3.700 | % | 03/2018 |
CORPORATE LEVEL FINANCING
Face ($000) | Maturity | Amount Outstanding ($000) | ||||||||||||||
1 | Unsecured Revolving Loan (5) (6) | $ | 300,000 | 02/2017 | $ | - | ||||||||||
2 | Unsecured Term Loan (6) | $ | 250,000 | 02/2018 | $ | - |
Footnotes
(1) | Notes converted to 6.2 million common shares for an aggregate cash payment of $2.7 million plus accrued and unpaid interest. Put date is 01/2017. |
(2) | Imputed interest rate. |
(3) | Property was disposed through foreclosure to satisfy mortgage. |
(4) | Lexington has a 25% interest in this property. |
(5) | Maturity may be extended to 02/2018 at Lexington's option. |
(6) | The unsecured credit facility requires regular payments of interest only at an interest rate dependent on Lexington’s leverage (as defined in the credit agreement). Subsequent to 3/31/2013, $250.0 million drawn on the Revolving Loan and $64.0 million drawn on the Term Loan. |
28 |
LEXINGTON REALTY TRUST
Debt Maturity Schedule
3/31/2013
($000)
Consolidated Properties | ||||||||||||
Year | Real Estate Scheduled Amortization | Real Estate Balloon Payments | Corporate Debt | |||||||||
2013 | $ | 14,560 | $ | 88,643 | (a) | $ | - | |||||
2014 | $ | 33,727 | $ | 251,032 | (b) | $ | - | |||||
2015 | $ | 26,375 | $ | 277,936 | $ | - | ||||||
2016 | $ | 20,224 | $ | 148,595 | $ | - | ||||||
2017 | $ | 20,150 | $ | 68,669 | $ | 41,146 | (c) | |||||
$ | 115,036 | $ | 834,875 | $ | 41,146 |
Non-Consolidated Investments - LXP Proportionate Share | ||||||||||||
Year | Real Estate Scheduled Amortization | Real Estate Balloon Payments | ||||||||||
2013 | $ | 1,051 | $ | - | ||||||||
2014 | $ | 1,529 | $ | - | ||||||||
2015 | $ | 1,608 | $ | 5,469 | ||||||||
2016 | $ | 1,477 | $ | - | ||||||||
2017 | $ | 94 | $ | 2,097 | ||||||||
$ | 5,759 | $ | 7,566 |
Footnotes
(a) | $4,496 of balloon debt has been repaid subsequent to March 31, 2013. |
(b) | $168,029 of balloon debt has been repaid subsequent to March 31, 2013. |
(c) | Assumes debt is put to Lexington in 2017; stated maturity date is January 2030. |
29 |
LEXINGTON REALTY TRUST
2013 Mortgage Maturities by Property Type
3/31/2013
Property Location | City | State | Net Rentable Area | Mortgage Balance at Maturity ($000) | Maturity Date | Tenant Lease Expires | Gross
Book Value ($000) (1) | Cash
Rent as of 3/31/2013 ($000) | GAAP
Base Rent as of 3/31/2013 ($000) | |||||||||||||||||||||||||||
Office & | 1110 Bayfield Dr. | Colorado Springs | CO | 166,575 | $ | 10,171 | 05/2013 | 11/2013 | $ | 19,579 | $ | 408 | $ | 400 | ||||||||||||||||||||||
Multi-Tenant | 12600 Gateway Blvd. | Fort Myers | FL | 62,400 | $ | 8,550 | 05/2013 | Vacant | $ | 3,304 | $ | 97 | $ | 91 | ||||||||||||||||||||||
5757 Decatur Blvd. | Indianapolis | IN | 88,566 | $ | 8,580 | 05/2013 | 2018 | $ | 15,297 | $ | 177 | $ | 255 | |||||||||||||||||||||||
6303 Barfield Rd./859 Mount Vernon Hwy. | Atlanta | GA | 289,000 | $ | 40,356 | 05/2013 | Various | $ | 76,766 | $ | 1,595 | $ | 719 | |||||||||||||||||||||||
2401 Cherahala Blvd. (2) | Knoxville | TN | 59,748 | $ | 4,496 | 09/2013 | 05/2020 | $ | 8,587 | $ | 225 | $ | 193 | |||||||||||||||||||||||
2211 South 47th St. | Phoenix | AZ | 176,402 | $ | 16,490 | 09/2013 | 02/2023 | $ | 24,631 | $ | 275 | $ | 540 | |||||||||||||||||||||||
Total 2013 Mortgage Maturities | 842,691 | $ | 88,643 | $ | 148,164 | $ | 2,777 | $ | 2,198 |
Footnotes
(1) | Represents GAAP capitalized costs as of March 31, 2013. |
(2) | Amount satisfied subsequent to March 31, 2013. |
30 |
LEXINGTON REALTY TRUST
2014 Mortgage Maturities by Property Type
3/31/2013
Property Location | City | State | Net
Rentable Area | Mortgage Balance at Maturity ($000) | Maturity Date | Tenant Lease Expires | Gross Book Value ($000) (1) | Cash Rent as of 3/31/2013 ($000) | GAAP Base Rent as of 3/31/2013 ($000) | |||||||||||||||||||||||||||
Office | 33 Commercial St. (3) | Foxboro | MA | 164,689 | $ | - | 01/2014 | 06/2015 | $ | 29,238 | $ | 3,153 | $ | 922 | ||||||||||||||||||||||
1401 & 1501 Nolan Ryan Pkwy. (3) | Arlington | TX | 236,547 | $ | 18,642 | 02/2014 | 01/2014 | $ | 28,303 | $ | 681 | $ | 681 | |||||||||||||||||||||||
2999 Southwest 6th St. (3) | Redmond | OR | 77,484 | $ | 8,484 | 04/2014 | 01/2019 | $ | 14,100 | $ | 405 | $ | 367 | |||||||||||||||||||||||
3480 Stateview Blvd. (3) | Fort Mill | SC | 169,218 | $ | 18,300 | 05/2014 | 05/2014 | $ | 29,174 | $ | 926 | $ | 863 | |||||||||||||||||||||||
1701 Market St. (2) | Philadelphia | PA | 304,037 | $ | 43,520 | 07/2014 | Various | $ | 72,728 | $ | 1,814 | $ | 1,771 | |||||||||||||||||||||||
10300 Kincaid Dr. (3) | Fishers | IN | 193,000 | $ | 10,466 | 08/2014 | 01/2020 | $ | 28,470 | $ | 856 | $ | 856 | |||||||||||||||||||||||
3965 Airways Blvd. (3) | Memphis | TN | 521,286 | $ | 47,270 | 09/2014 | 06/2019 | $ | 116,410 | $ | 1,723 | $ | 1,753 | |||||||||||||||||||||||
500 Jackson St. (3) | Columbus | IN | 390,100 | $ | 26,399 | 09/2014 | 07/2019 | $ | 53,821 | $ | 1,147 | $ | 1,135 | |||||||||||||||||||||||
6226 West Sahara Ave. (3) | Las Vegas | NV | 282,000 | $ | 32,118 | 09/2014 | 01/2029 | $ | 64,735 | $ | 2,018 | $ | 1,063 | |||||||||||||||||||||||
22011 Southeast 51st St./5150 220th Ave. | Issaquah | WA | 202,544 | $ | 30,388 | 12/2014 | 12/2014 | $ | 51,419 | $ | 1,140 | $ | 1,041 | |||||||||||||||||||||||
275 Technology Dr. | Canonsburg | PA | 107,872 | $ | 9,095 | 12/2014 | 12/2014 | $ | 15,739 | $ | 357 | $ | 344 | |||||||||||||||||||||||
Industrial | 2415 US Hwy. 78 East (3) | Moody | AL | 595,346 | $ | 6,350 | 01/2014 | 01/2014 | $ | 11,575 | $ | 263 | $ | 263 | ||||||||||||||||||||||
Total 2014 Mortgage Maturities | 3,244,123 | $ | 251,032 | $ | 515,712 | $ | 14,483 | $ | 11,059 |
Footnotes
(1) | Represents GAAP capitalized costs as of March 31, 2013. |
(2) | Lexington has an 80.5% interest in the property and amounts include parking operations. |
(3) | Amount satisfied subsequent to March 31, 2013. |
31 |
LEXINGTON REALTY TRUST
2015 Mortgage Maturities by Property Type
3/31/2013
Property Location | City | State | Net
Rentable Area | Mortgage Balance at Maturity ($000) | Maturity Date | Tenant
Lease Expires | Gross
Book Value ($000) (1) | Cash
Rent as of 3/31/2013 ($000) | GAAP
Base Rent as of 3/31/2013 ($000) | |||||||||||||||||||||||||||
Office & | 101 East Erie St. | Chicago | IL | 230,704 | $ | 29,900 | 01/2015 | 03/2014 | $ | 56,548 | $ | 1,036 | $ | 1,254 | ||||||||||||||||||||||
Multi-Tenant | 400 East Stone Ave. (2) | Greenville | SC | 128,041 | $ | 9,000 | 01/2015 | 12/2029 | $ | 10,692 | $ | 242 | $ | - | ||||||||||||||||||||||
4201 Marsh Ln. | Carrollton | TX | 130,000 | $ | 12,022 | 01/2015 | 11/2022 | $ | 22,146 | $ | 504 | $ | 466 | |||||||||||||||||||||||
13775 McLearen Rd. | Herndon | VA | 125,293 | $ | 10,359 | 04/2015 | 04/2015 | $ | 25,443 | $ | 568 | $ | 535 | |||||||||||||||||||||||
10475 Crosspoint Blvd. | Indianapolis | IN | 141,047 | $ | 11,205 | 05/2015 | 10/2019 | $ | 22,586 | $ | 565 | $ | 584 | |||||||||||||||||||||||
100, 120, 140 East Shore Dr. | Glen Allen | VA | 222,048 | $ | 18,321 | 05/2015 | Various | $ | 38,140 | $ | 763 | $ | 741 | |||||||||||||||||||||||
1311 Broadfield Blvd. | Houston | TX | 155,040 | $ | 14,431 | 05/2015 | 03/2021 | $ | 29,999 | $ | 581 | $ | 656 | |||||||||||||||||||||||
1409 Centerpoint Blvd. | Knoxville | TN | 84,404 | $ | 6,658 | 05/2015 | 10/2014 | $ | 12,604 | $ | 441 | $ | 405 | |||||||||||||||||||||||
2550 Interstate Dr. | Harrisburg | PA | 81,859 | $ | 7,792 | 05/2015 | 12/2013 | $ | 15,255 | $ | 486 | $ | 468 | |||||||||||||||||||||||
2706 Media Center Dr. | Los Angeles | CA | 83,252 | $ | 9,760 | 05/2015 | Vacant / 2015 | $ | 18,070 | $ | 58 | $ | 58 | |||||||||||||||||||||||
2800 Waterford Lake Dr. | Midlothian | VA | 99,057 | $ | 9,055 | 05/2015 | 12/2021 | $ | 15,850 | $ | 527 | $ | 535 | |||||||||||||||||||||||
333 Mt. Hope Ave. | Rockaway | NJ | 95,500 | $ | 14,900 | 05/2015 | 09/2014 | $ | 29,295 | $ | 561 | $ | 531 | |||||||||||||||||||||||
6200 Northwest Pkwy. | San Antonio | TX | 142,500 | $ | 11,167 | 05/2015 | 11/2017 | $ | 20,813 | $ | 445 | $ | 467 | |||||||||||||||||||||||
16676 Northchase Dr. | Houston | TX | 101,111 | $ | 11,282 | 05/2015 | 07/2014 | $ | 19,369 | $ | 423 | $ | 407 | |||||||||||||||||||||||
2500 Patrick Henry Pkwy. | McDonough | GA | 111,911 | $ | 11,349 | 06/2015 | 06/2015 | $ | 16,000 | $ | 391 | $ | 344 | |||||||||||||||||||||||
3711 San Gabriel (3) | Mission | TX | 75,016 | $ | 5,371 | 06/2015 | 06/2015 | $ | 7,600 | $ | 263 | $ | 211 | |||||||||||||||||||||||
4001 International Pkwy. | Carrollton | TX | 138,443 | $ | 18,710 | 07/2015 | 07/2015 | $ | 30,859 | $ | 803 | $ | 799 | |||||||||||||||||||||||
2529 West Thorne Dr. | Houston | TX | 65,500 | $ | 2,203 | 09/2015 | 09/2015 | $ | 5,400 | $ | 789 | $ | 163 | |||||||||||||||||||||||
10001 Richmond Ave. | Houston | TX | 554,385 | $ | 18,161 | 09/2015 | 09/2025 | $ | 78,887 | $ | 7,000 | $ | 1,844 | |||||||||||||||||||||||
Industrial | 324 Industrial Park Rd. | Franklin | NC | 72,868 | $ | - | 04/2015 | 12/2014 | $ | 2,300 | $ | 114 | $ | 68 | ||||||||||||||||||||||
6938 Elm Valley Dr. | Kalamazoo | MI | 150,945 | $ | 15,087 | 05/2015 | 10/2021 | $ | 21,970 | $ | 507 | $ | 436 | |||||||||||||||||||||||
10000 Business Blvd. | Dry Ridge | KY | 336,350 | $ | 3,892 | 07/2015 | 06/2025 | $ | 15,227 | $ | 336 | $ | 336 | |||||||||||||||||||||||
301 Bill Bryan Rd. | Hopkinsville | KY | 424,904 | $ | 7,904 | 07/2015 | 06/2025 | $ | 19,066 | $ | 422 | $ | 422 | |||||||||||||||||||||||
4010 Airpark Dr. | Owensboro | KY | 211,598 | $ | 3,389 | 07/2015 | 06/2025 | $ | 13,598 | $ | 302 | $ | 302 | |||||||||||||||||||||||
730 North Black Branch Rd. | Elizabethtown | KY | 167,770 | $ | 2,547 | 07/2015 | 06/2025 | $ | 6,055 | $ | 134 | $ | 134 | |||||||||||||||||||||||
750 North Black Branch Rd. | Elizabethtown | KY | 539,592 | $ | 13,471 | 07/2015 | 06/2025 | $ | 32,222 | $ | 710 | $ | 710 | |||||||||||||||||||||||
Total 2015 Mortgage Maturities | 4,669,138 | $ | 277,936 | $ | 585,994 | $ | 18,971 | $ | 12,876 |
Footnotes
(1) | Represents GAAP capitalized costs as of March 31, 2013. |
(2) | Property is classified as a capital lease for GAAP, accordingly $249 of GAAP income is included in non-operating income. |
32 |
LEXINGTON REALTY TRUST
2016 Mortgage Maturities by Property Type
3/31/2013
Property Location | City | State | Net Rentable Area | Mortgage Balance at Maturity ($000) | Maturity Date | Tenant Lease Expires | Gross Book Value ($000) (1) | Cash
Rent as of 3/31/2013 ($000) | GAAP Base Rent as of 3/31/2013 ($000) | |||||||||||||||||||||||
Office | 1600 Eberhardt Rd. | Temple | TX | 108,800 | $ | 7,463 | 01/2016 | 01/2016 | $ | 12,161 | $ | 419 | $ | 337 | ||||||||||||||||||
700 US Hwy. Route 202-206 | Bridgewater | NJ | 115,558 | $ | 13,825 | 03/2016 | 10/2014 | $ | 31,662 | $ | 509 | $ | 643 | |||||||||||||||||||
11707 Miracle Hills Dr | Omaha | NE | 85,200 | $ | 7,560 | 04/2016 | 11/2025 | $ | 13,853 | $ | 292 | $ | 292 | |||||||||||||||||||
1400 Northeast McWilliams Rd. | Bremerton | WA | 60,200 | $ | 5,479 | 04/2016 | 07/2016 | $ | 9,906 | $ | 304 | $ | 304 | |||||||||||||||||||
2005 East Technology Circle | Tempe | AZ | 60,000 | $ | 7,140 | 04/2016 | 12/2025 | $ | 12,199 | $ | 282 | $ | 282 | |||||||||||||||||||
850-950 Warrenville Rd | Lisle | IL | 99,414 | $ | 9,377 | 06/2016 | 2014/2019 | $ | 17,388 | $ | 398 | $ | 427 | |||||||||||||||||||
11511 Luna Rd | Farmers Branch | TX | 180,507 | $ | 18,363 | 07/2016 | 04/2016 | $ | 29,984 | $ | 584 | $ | 797 | |||||||||||||||||||
180 South Clinton St | Rochester | NY | 226,000 | $ | 16,765 | 08/2016 | 12/2014 | $ | 30,880 | $ | 751 | $ | 750 | |||||||||||||||||||
Industrial | 459 Wingo Road | Byhalia | MS | 513,734 | $ | 15,000 | 06/2016 | 03/2026 | $ | 27,492 | $ | 649 | $ | 734 | ||||||||||||||||||
2203 Sherrill Dr | Statesville | NC | 639,800 | $ | 12,574 | 08/2016 | 12/2017 | $ | 21,266 | $ | 447 | $ | 479 | |||||||||||||||||||
3686 S. Central Ave. / 749 Southrock Dr | Rockford | IL | 240,000 | $ | 6,153 | 08/2016 | 2014/2015 | $ | 10,919 | $ | 220 | $ | 201 | |||||||||||||||||||
2935 Van Vactor Dr. | Plymouth | IN | 300,500 | $ | 5,723 | 09/2016 | 06/2015 | $ | 9,200 | $ | 205 | $ | 205 | |||||||||||||||||||
7005 Cochran Road | Glenwillow | OH | 458,000 | $ | 15,132 | 09/2016 | 07/2025 | $ | 28,665 | $ | 510 | $ | 563 | |||||||||||||||||||
Specialty | 25500 State Hwy. 249 | Tomball | TX | 77,076 | $ | 8,041 | 11/2016 | 08/2026 | $ | 15,776 | $ | 345 | $ | 351 | ||||||||||||||||||
Total 2016 Mortgage Maturities | 3,164,789 | $ | 148,595 | $ | 271,351 | $ | 5,915 | $ | 6,365 |
Footnotes
(1) | Represents GAAP capitalized cost at March 31, 2013. |
33 |
LEXINGTON REALTY TRUST
2017 Mortgage Maturities by Property Type
3/31/2013
Property Location | City | State | Net Rentable Area | Mortgage Balance at Maturity ($000) | Maturity Date | Tenant Lease Expires | Gross
Book Value ($000) (1) | Cash
Rent as of 3/31/2013 ($000) | GAAP
Base Rent as of 3/31/2013 ($000) | ||||||||||||||||||||||
Office | 104 & 110 South Front St. | Memphis | TN | 37,229 | $ | 3,484 | 01/2017 | 10/2016 | $ | 5,586 | $ | 130 | $ | 125 | |||||||||||||||||
9200 South Park Center Loop | Orlando | FL | 59,927 | $ | 9,309 | 02/2017 | 09/2020 | $ | 14,898 | $ | 190 | $ | 213 | ||||||||||||||||||
500 Kinetic Drive | Huntington | WV | 68,693 | $ | 6,500 | 02/2017 | 11/2026 | $ | 12,558 | $ | 302 | $ | 336 | ||||||||||||||||||
Industrial | 7500 Chavenelle Rd. | Dubuque | IA | 330,988 | $ | 8,725 | 06/2017 | 06/2017 | $ | 11,660 | $ | 304 | $ | 291 | |||||||||||||||||
5001 Greenwood Rd. | Shreveport | LA | 646,000 | $ | 19,000 | 07/2017 | 10/2026 | $ | 26,678 | $ | 511 | $ | 541 | ||||||||||||||||||
1420 Greenwood Rd. | McDonough | GA | 296,972 | $ | 21,651 | 11/2017 | 10/2017 | $ | 30,897 | $ | 680 | $ | 649 | ||||||||||||||||||
Total 2017 Mortgage Maturities | 1,439,809 | $ | 68,669 | $ | 102,277 | $ | 2,117 | $ | 2,155 |
Footnotes
(1) | Represents GAAP capitalized cost at March 31, 2013. |
34 |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
3/31/2013
Property | Footnotes | Debt Balance ($000) | Interest Rate (%) | Maturity (a) | Current Estimated Annual Debt Service ($000) (d) | Balloon Payment ($000) | ||||||||||||||
Colorado Springs, CO | $ | 10,190 | 6.250 | % | 05/2013 | $ | 199 | $ | 10,171 | |||||||||||
Atlanta, GA | 40,356 | 5.268 | % | 05/2013 | 177 | 40,356 | ||||||||||||||
Indianapolis, IN | (m) | 8,686 | 5.168 | % | 05/2013 | 406 | 8,580 | |||||||||||||
Fort Myers, FL | (m) | 8,585 | 5.268 | % | 05/2013 | 185 | 8,550 | |||||||||||||
Phoenix, AZ | (q) | 16,652 | 6.270 | % | 09/2013 | 595 | 16,490 | |||||||||||||
Knoxville, TN | (p) | 4,532 | 5.950 | % | 09/2013 | 150 | 4,496 | |||||||||||||
Foxboro, MA | (b)(p) | 2,738 | 6.000 | % | 01/2014 | 2,901 | - | |||||||||||||
Moody, AL | (p) | 6,476 | 4.978 | % | 01/2014 | 397 | 6,350 | |||||||||||||
Arlington, TX | (p) | 19,540 | 5.810 | % | 02/2014 | 1,385 | 18,642 | |||||||||||||
Redmond, OR | (p) | 8,691 | 5.616 | % | 04/2014 | 697 | 8,484 | |||||||||||||
Fort Mill, SC | (p) | 18,683 | 5.373 | % | 05/2014 | 1,364 | 18,300 | |||||||||||||
Philadelphia, PA | (e) | 44,658 | 5.060 | % | 07/2014 | 3,178 | 43,520 | |||||||||||||
Fishers, IN | (p) | 10,810 | 6.375 | % | 08/2014 | 932 | 10,466 | |||||||||||||
Columbus, IN | (i)(p) | 25,831 | 6.150 | % | 09/2014 | 1,611 | 25,831 | |||||||||||||
Las Vegas, NV | (i)(p) | 31,428 | 6.150 | % | 09/2014 | 1,960 | 31,428 | |||||||||||||
Memphis, TN | (i)(p) | 46,253 | 6.150 | % | 09/2014 | 2,884 | 46,253 | |||||||||||||
Columbus, IN | (i)(p) | 583 | 7.500 | % | 09/2014 | 54 | 568 | |||||||||||||
Las Vegas, NV | (i)(p) | 710 | 7.500 | % | 09/2014 | 66 | 690 | |||||||||||||
Memphis, TN | (i)(p) | 1,045 | 7.500 | % | 09/2014 | 97 | 1,017 | |||||||||||||
Issaquah, WA | (b) | 30,939 | 5.665 | % | 12/2014 | 2,113 | 30,388 | |||||||||||||
Canonsburg, PA | (b) | 9,088 | 5.426 | % | 12/2014 | 489 | 9,095 | |||||||||||||
Chicago, IL | (b) | 29,619 | 5.639 | % | 01/2015 | 1,548 | 29,900 | |||||||||||||
Greenville, SC | 9,000 | 5.500 | % | 01/2015 | 495 | 9,000 | ||||||||||||||
Carrollton, TX | 12,568 | 5.530 | % | 01/2015 | 993 | 12,022 | ||||||||||||||
Herndon, VA | (b) | 10,848 | 5.885 | % | 04/2015 | 888 | 10,359 | |||||||||||||
Franklin, NC | 496 | 8.500 | % | 04/2015 | 271 | - | ||||||||||||||
Kalamazoo, MI | 16,339 | 5.411 | % | 05/2015 | 1,189 | 15,087 | ||||||||||||||
Glen Allen, VA | (b) | 18,871 | 5.377 | % | 05/2015 | 1,292 | 18,321 | |||||||||||||
Houston, TX | 15,136 | 5.160 | % | 05/2015 | 1,114 | 14,431 | ||||||||||||||
Rockaway, NJ | 14,900 | 5.292 | % | 05/2015 | 799 | 14,900 | ||||||||||||||
Houston, TX | 11,829 | 5.210 | % | 05/2015 | 874 | 11,282 | ||||||||||||||
Indianapolis, IN | 11,753 | 5.160 | % | 05/2015 | 865 | 11,205 | ||||||||||||||
San Antonio, TX | 11,678 | 5.340 | % | 05/2015 | 875 | 11,167 | ||||||||||||||
Los Angeles, CA | (m) | 10,281 | 5.110 | % | 05/2015 | 750 | 9,760 | |||||||||||||
Richmond, VA | 9,487 | 5.310 | % | 05/2015 | 708 | 9,055 | ||||||||||||||
Harrisburg, PA | 8,176 | 5.110 | % | 05/2015 | 599 | 7,792 | ||||||||||||||
Knoxville, TN | 6,976 | 5.310 | % | 05/2015 | 520 | 6,658 | ||||||||||||||
McDonough, GA | 11,832 | 5.212 | % | 06/2015 | 836 | 11,349 | ||||||||||||||
Mission, TX | 5,669 | 5.783 | % | 06/2015 | 462 | 5,371 | ||||||||||||||
Carrollton, TX | (b) | 19,325 | 5.725 | % | 07/2015 | 1,382 | 18,710 | |||||||||||||
Elizabethtown, KY | (j) | 14,205 | 4.990 | % | 07/2015 | 1,054 | 13,471 | |||||||||||||
Hopkinsville, KY | 8,335 | 4.990 | % | 07/2015 | 618 | 7,904 | ||||||||||||||
Dry Ridge, KY | (n) | 4,104 | 4.990 | % | 07/2015 | 305 | 3,892 | |||||||||||||
Owensboro, KY | (n) | 3,574 | 4.990 | % | 07/2015 | 265 | 3,389 | |||||||||||||
Elizabethtown, KY | (j) | 2,686 | 4.990 | % | 07/2015 | 199 | 2,547 | |||||||||||||
Houston, TX | (b) | 29,933 | 6.250 | % | 09/2015 | 8,404 | 18,161 |
35 |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
3/31/2013
Property | Footnotes | Debt Balance ($000) | Interest Rate (%) | Maturity (a) | Current Estimated Annual Debt Service ($000) (d) | Balloon Payment ($000) | |||||||||||||||||
Houston, TX | 3,453 | 8.036 | % | 09/2015 | 952 | 2,203 | |||||||||||||||||
Temple, TX | 8,535 | 6.090 | % | 01/2016 | 668 | 7,463 | |||||||||||||||||
Bridgewater, NJ | 14,439 | 5.732 | % | 03/2016 | 1,035 | 13,825 | |||||||||||||||||
Omaha, NE | 8,071 | 5.610 | % | 04/2016 | 621 | 7,560 | |||||||||||||||||
Bremerton, WA | 6,414 | 6.090 | % | 04/2016 | 494 | 5,479 | |||||||||||||||||
Tempe, AZ | 7,622 | 5.610 | % | 04/2016 | 586 | 7,140 | |||||||||||||||||
Byhalia, MS | 15,000 | 4.710 | % | 06/2016 | 707 | 15,000 | |||||||||||||||||
Lisle, IL | 9,873 | 6.500 | % | 06/2016 | 793 | 9,377 | |||||||||||||||||
Farmers Branch, TX | (b) | 18,451 | 5.939 | % | 07/2016 | 1,136 | 18,363 | ||||||||||||||||
Rochester, NY | (f) | 17,744 | 6.210 | % | 08/2016 | 1,383 | 16,765 | ||||||||||||||||
Statesville, NC | (f) | 13,308 | 6.210 | % | 08/2016 | 1,037 | 12,574 | ||||||||||||||||
Rockford, IL | (f) | 6,512 | 6.210 | % | 08/2016 | 508 | 6,153 | ||||||||||||||||
Glenwillow, OH | 16,029 | 6.130 | % | 09/2016 | 1,240 | 15,132 | |||||||||||||||||
Plymouth, IN | 6,112 | 6.315 | % | 09/2016 | 497 | 5,723 | |||||||||||||||||
Tomball, TX | 9,374 | 6.063 | % | 11/2016 | 683 | 8,041 | |||||||||||||||||
Memphis, TN | 3,726 | 5.710 | % | 01/2017 | 275 | 3,484 | |||||||||||||||||
Huntington, WV | 6,500 | 4.150 | % | 02/2017 | 270 | 6,500 | |||||||||||||||||
Orlando, FL | 9,841 | 5.722 | % | 02/2017 | 696 | 9,309 | |||||||||||||||||
Dubuque, IA | 9,673 | 5.402 | % | 06/2017 | 733 | 8,725 | |||||||||||||||||
Shreveport, LA | 19,000 | 5.690 | % | 07/2017 | 1,096 | 19,000 | |||||||||||||||||
McDonough, GA | 22,970 | 6.110 | % | 11/2017 | 1,674 | 21,651 | |||||||||||||||||
Lorain, OH | (b) | 1,219 | 7.750 | % | 07/2018 | 108 | - | ||||||||||||||||
Manteca, CA | (b) | 861 | 7.750 | % | 07/2018 | 77 | - | ||||||||||||||||
Watertown, NY | (b) | 810 | 7.750 | % | 07/2018 | 72 | - | ||||||||||||||||
Lewisburg, WV | (b) | 569 | 7.750 | % | 07/2018 | 51 | - | ||||||||||||||||
San Diego, CA | (b) | 549 | 7.750 | % | 07/2018 | 49 | - | ||||||||||||||||
Galesburg, IL | (b) | 483 | 7.750 | % | 07/2018 | 43 | - | ||||||||||||||||
Erwin, NY | 8,983 | 5.910 | % | 10/2018 | 728 | 6,637 | |||||||||||||||||
Boston, MA | 12,923 | 6.100 | % | 12/2018 | 996 | 11,520 | |||||||||||||||||
North Berwick, ME | 8,370 | 3.560 | % | 04/2019 | 1,532 | - | |||||||||||||||||
Overland Park, KS | (b) | 35,652 | 5.891 | % | 05/2019 | 2,657 | 31,867 | ||||||||||||||||
Kansas City, MO | (b) | 17,001 | 5.883 | % | 05/2019 | 1,268 | 15,182 | ||||||||||||||||
Meridian, ID | 10,453 | 6.010 | % | 08/2019 | 753 | 7,675 | |||||||||||||||||
Streetsboro, OH | (b) | 18,405 | 5.749 | % | 09/2019 | 1,344 | 16,338 | ||||||||||||||||
Lenexa, KS | 10,503 | 6.270 | % | 12/2019 | 774 | 7,770 | |||||||||||||||||
Boca Raton, FL | 20,260 | 6.470 | % | 02/2020 | 1,542 | 18,414 | |||||||||||||||||
Oakland, ME | 9,384 | 5.930 | % | 10/2020 | 750 | 7,660 | |||||||||||||||||
Lavonia, GA | 8,458 | 5.460 | % | 12/2020 | 741 | 5,895 | |||||||||||||||||
Wall, NJ | (b) | 22,791 | 6.250 | % | 01/2021 | 3,312 | - | ||||||||||||||||
Charleston, SC | 7,350 | 5.850 | % | 02/2021 | 446 | 6,632 | |||||||||||||||||
Whippany, NJ | 14,877 | 6.298 | % | 11/2021 | 1,344 | 10,400 | |||||||||||||||||
Baltimore, MD | 55,000 | 4.320 | % | 06/2023 | 2,376 | 47,676 | |||||||||||||||||
Palo Alto, CA | 59,030 | 3.970 | % | 12/2023 | 4,571 | - | |||||||||||||||||
Chester, SC | 10,391 | 5.380 | % | 08/2025 | 1,144 | 362 | |||||||||||||||||
Lenexa, KS | 40,000 | 3.700 | % | 11/2027 | 1,995 | 10,000 | |||||||||||||||||
Farmington Hills, MI | (b)(h) | 17,591 | 7.420 | % | 03/2031 | 1,500 | 10,279 | ||||||||||||||||
Subtotal/Wtg. Avg./Years Remaining (l) | $ | 1,268,654 | 5.543 | % | 4.3 | $ | 96,402 | $ | 1,049,182 |
36 |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
3/31/2013
Property | Footnotes | Debt Balance ($000) | Interest Rate (%) | Maturity (a) | Current Estimated Annual Debt Service ($000) (d) | Balloon Payment ($000) | |||||||||||||||||
Corporate (k) | |||||||||||||||||||||||
Term Loan | $ | 255,000 | 3.673 | % | 01/2019 | $ | 9,496 | $ | 255,000 | ||||||||||||||
Convertible Notes | (o)(c) | 41,146 | 6.000 | % | 01/2030 | 2,469 | 41,146 | ||||||||||||||||
Trust Preferred Notes | (g) | 129,120 | 6.804 | % | 04/2037 | 8,785 | 129,120 | ||||||||||||||||
Subtotal/Wtg. Avg./Years Remaining (l) | $ | 425,266 | 4.849 | % | 11.1 | $ | 20,750 | $ | 425,266 | ||||||||||||||
Total/Wtg. Avg./Years Remaining (l) | $ | 1,693,920 | 5.369 | % | 6.0 | $ | 117,152 | $ | 1,474,448 |
Footnotes
(a) | Subtotal and total based on weighted average term to maturity (or put dates) shown in years based on debt balance. |
(b) | Debt balances based upon imputed interest rates. |
(c) | Represents full payable of notes, discount of $2,655 excluded from balance. |
(d) | Remaining payments for debt with less than 12 months to maturity, all others are debt service for next 12 months. |
(e) | Lexington has an 80.5% interest in this property. |
(f) | Properties are cross-collateralized. |
(g) | Rate fixed through 04/2017, thereafter LIBOR plus 170 bps. |
(h) | Loan is in hyper-amortization. |
(i) | Properties are cross-collateralized. |
(j) | Properties are cross-collateralized. |
(k) | Unsecured |
(l) | Total shown may differ from detailed amounts due to rounding. |
(m) | Debt service payments have been suspended. |
(n) | Properties are cross-collateralized. |
(o) | Holders have the right to redeem the notes on 01/15/17, 01/15/20 and 01/15/25. |
(p) | Debt satisfied subsequent to 3/31/2013. |
(q) | Notice sent to prepay loan in 2Q 2013. |
37 |
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
3/31/2013
Joint Venture | Debt Balance ($000) | LXP Proportionate Share ($000) (3) | Interest Rate (%) | Maturity | Current Estimated Annual Debt Service ($000) | Balloon Payment ($000) | Proportionate Share Balloon Payment ($000) (3) | |||||||||||||||||||||
Oklahoma TIC | $ | 14,163 | $ | 5,665 | 5.240 | % | 05/2015 | $ | 976 | $ | 13,673 | $ | 5,469 | |||||||||||||||
One Summit | 10,078 | $ | 3,024 | 9.375 | % | 10/2016 | 3,344 | - | - | |||||||||||||||||||
One Summit | 6,775 | $ | 2,033 | 10.625 | % | 11/2016 | 2,239 | - | - | |||||||||||||||||||
Rehab Humble Lessee | 15,067 | $ | 2,260 | 4.700 | % | 05/2017 | 950 | 13,982 | 2,097 | |||||||||||||||||||
Gan Palm Beach Lessee | 15,228 | $ | 3,807 | 3.700 | % | 03/2018 | 842 | 13,768 | 3,442 | |||||||||||||||||||
Total/Wtg. Avg. (1)/Years Remaining (2) | $ | 61,311 | $ | 16,789 | 6.21 | % | 3.4 | $ | 8,351 | $ | 41,423 | $ | 11,008 |
Footnotes
(1) | Weighted average interest rate based on proportionate share. |
(2) | Weighted average years remaining on maturities based on proportionate debt balance. |
(3) | Total balance shown may differ from detailed amounts due to rounding. |
38 |
LEXINGTON REALTY TRUST
Partnership Interests
Three months ended March 31, 2013
($000)
Noncontrolling Interest Properties - Partners' Proportionate Share (1) | ||||
EBITDA | $ | 136 | ||
Interest expense | $ | 128 | ||
Depreciation and amortization | $ | 207 | ||
Non-Consolidated Net Leased Real Estate - Lexington's Share | ||||
EBITDA | $ | 1,184 | ||
Interest expense | $ | 247 |
Footnotes
(1) Excludes discontinued operations and OP unit noncontrolling interests.
39 |
LEXINGTON REALTY TRUST
Selected Balance Sheet and Income Statement Account Data
3/31/2013
($000)
Balance Sheet | ||||
Other assets | $ | 28,721 | ||
The components of other assets are: | ||||
Deposits | $ | 461 | ||
Investments- capital lease | 10,692 | |||
Equipment | 481 | |||
Prepaids | 4,226 | |||
Other receivables | 929 | |||
Deferred tax asset | 865 | |||
Deferred lease incentives | 10,929 | |||
Other | 138 | |||
Accounts payable and other liabilities | $ | 59,004 | ||
The components of accounts payable and other liabilities are: | ||||
Accounts payable and accrued expenses | $ | 11,029 | ||
CIP accruals and other | 15,156 | |||
Taxes | 874 | |||
Deferred lease and loan costs | 9,946 | |||
Subordinated notes | 2,403 | |||
Deposits | 1,691 | |||
Escrows | 1,649 | |||
Transaction / build-to-suit costs | 10,734 | |||
Interest rate swap derivative liability | 5,522 | |||
Income Statement - Three months ended March 31, 2013 | ||||
Non-cash interest expense, net | $ | (115 | ) |
40 |
LEXINGTON REALTY TRUST
Select Credit Metrics
3/31/2012 | 3/31/2013 | Adjusted 3/31/2013 (1) | ||||
Company FFO Payout Ratio | 52.1% | 60.0% | 60.0% | |||
Unencumbered Assets (2)(3) | $1.56 billion | $2.07 billion | $2.48 billion | |||
Unencumbered NOI (3) | 30.6% | 41.8% | 54.6% | |||
Debt + Preferred / Gross Assets | 48.3% | 41.2% | 40.4% | |||
Debt/Gross Assets | 40.5% | 35.9% | 38.4% | |||
Market Cap Leverage | 48.6% | 37.5% | 40.5% | |||
Secured Debt / Gross Assets (3) | 30.1% | 26.9% | 22.7% | |||
Net Debt / EBITDA | 5.5x | 5.4x | 6.0x | |||
Net Debt + Preferred / EBITDA | 6.6x | 6.3x | 6.3x | |||
Credit Facilities Availability | $276.3 million | $542.4 million | $228.4 million | |||
Development / Gross Assets | 1.1% | 1.3% | 1.3% | |||
EBITDA / Revenue | 87.0% | 85.4% | 85.4% | |||
EBITDA / PrefDiv + Interest Expense | 2.7x | 3.0x | 3.5x | |||
JV + Advisory Income / Revenues | 8.3% | 0.3% | 0.3% |
Footnotes
(1) March 31, 2013 credit metrics adjusted to reflect impact of (i) repayment of $176.6 million of secured debt in April/May 2013, (ii) an additional $16.7 million of secured debt that Lexington has given notice to prepay, (iii) the retirement of Series D Preferred Stock in April 2013, and (iv) April borrowings on the unsecured revolving loan and unsecured term loan of $250.0 million and $64.0 million, respectively.
(2) Includes loans receivable.
(3) As of March 31, 2013, revolving credit facility and term loans are unsecured and all prior periods reflect such borrowings as unsecured.
41 |
LEXINGTON REALTY TRUST
Historical Credit Metrics Summary
2008 | 2009 | 2010 | 2011 | 2012 | ||||||
Company FFO Payout Ratio | 74.5% | 49.6% | 43.2% | 48.5% | 56.1% | |||||
Unencumbered Assets (1)(2) | $1.18 billion | $1.36 billion | $1.49 billion | $1.15 billion | $1.76 billion | |||||
Unencumbered NOI (1) | 27.3% | 21.0% | 22.9% | 25.9% | 34.8% | |||||
Debt + Preferred / Gross Assets | 56.9% | 54.5% | 49.4% | 48.7% | 46.6% | |||||
Debt/Gross Assets | 49.4% | 46.9% | 41.5% | 40.9% | 41.1% | |||||
Market Cap Leverage | 72.9% | 65.3% | 53.7% | 52.5% | 46.6% | |||||
Secured Debt / Gross Assets (1) | 37.0% | 36.8% | 33.0% | 31.9% | 30.9% | |||||
Net Debt / EBITDA | 5.4x | 6.1x | 5.6x | 5.5x | 6.5x | |||||
Net Debt + Preferred / EBITDA | 6.3x | 7.1x | 6.7x | 6.6x | 7.3x | |||||
Credit Facilities Availability | $173.3 million | $96.6 million | $215.9 million | $294.3 million | $296.3 million | |||||
Development / Gross Assets | 0.5% | 0.3% | 0.7% | 0.9% | 1.6% | |||||
EBITDA / Revenue | 92.6% | 81.4% | 80.1% | 77.0% | 76.5% | |||||
EBITDA / PrefDiv + Interest Expense | 2.4x | 2.2x | 2.2x | 2.3x | 2.4x | |||||
JV + Advisory Income or (loss) / Revenues | N/A | N/A | 5.9% | 8.5% | 4.4% | |||||
Capital Raised (Retired), net (millions): | ||||||||||
Common equity, net | $30.2 | $20.0 | $166.7 | $99.7 | $162.7 | |||||
Preferred equity, net | ($7.5) | $0.0 | $0.0 | ($15.5) | ($70.0) | |||||
Unsecured debt, gross (1) | ($119.0) | $46.0 | $82.5 | $0.0 | $190.4 | |||||
Secured debt, gross | ($293.5) | ($291.9) | ($305.3) | ($121.3) | ($198.3) | |||||
Property dispositions net proceeds | $334.2 | $113.1 | $80.2 | $124.0 | $155.2 |
Footnotes:
(1) | As of March 31, 2013, revolving credit facility and term loans are unsecured and all prior periods reflect such borrowings as unsecured. |
(2) | Includes loans receivable. |
42 |
LEXINGTON REALTY TRUST
Other Data
3/31/2013
($000)
Base Rent Estimates for Current Assets
Year | Cash (1) | GAAP (1) | ||||||
2013 - remaining | $ | 249,450 | $ | 268,392 | ||||
2014 | $ | 331,603 | $ | 333,884 | ||||
2015 | $ | 287,830 | $ | 288,676 | ||||
2016 | $ | 256,403 | $ | 256,734 | ||||
2017 | $ | 233,981 | $ | 232,422 |
Other Revenue Data
Asset Class | GAAP Base Rent as of 3/31/13 (2) | 3/31/13 Percentage | 3/31/12 Percentage | |||||||||
Office | $ | 44,875 | 50.4 | % | 56.2 | % | ||||||
Long-term leases (3) | $ | 21,611 | 24.3 | % | 16.0 | % | ||||||
Industrial | $ | 13,751 | 15.5 | % | 14.8 | % | ||||||
Multi-tenant | $ | 6,517 | 7.3 | % | 9.5 | % | ||||||
Retail/Specialty | $ | 2,212 | 2.5 | % | 3.5 | % | ||||||
$ | 88,966 | 100.0 | % | 100.0 | % | |||||||
Credit Ratings (4) | ||||||||||||
Investment Grade | $ | 43,422 | 48.8 | % | 46.6 | % | ||||||
Non-Investment Grade | $ | 12,042 | 13.5 | % | 16.0 | % | ||||||
Unrated | $ | 33,502 | 37.7 | % | 37.4 | % | ||||||
$ | 88,966 | 100.0 | % | 100.0 | % |
Same-Store NOI (5)(6) | Three months ended March 31 | |||||||
2013 | 2012 | |||||||
Total Base Rent | $ | 77,115 | $ | 77,452 | ||||
Tenant Reimbursements | 7,503 | 7,337 | ||||||
Property Operating Expenses | (15,378 | ) | (13,849 | ) | ||||
Same-Store NOI | $ | 69,240 | $ | 70,940 | ||||
Change in Same-Store NOI | (2.4 | )% | ||||||
Weighted-Average Lease Term | As of 3/31/13 | As of 3/31/12 | ||||||
7.5 years | 6.3 years |
Footnotes
(1) | Amounts assume (1) lease terms for non-cancellable periods only and (2) that no new or renegotiated leases are entered into after 3/31/2013. |
(2) | Three months ended 3/31/2013 GAAP base rent recognized for consolidated properties owned as of 3/31/2013. |
(3) | Long-term leases are defined as leases having a term of ten years or longer. |
(4) | Credit ratings are based upon either tenant, guarantor or parent. Generally, multi-tenant assets are included in unrated. |
(5) | NOI is on a consolidated cash basis. |
(6) | Excludes properties acquired and sold in 2013 and 2012. |
43 |
LEXINGTON REALTY TRUST
Top 20 Markets
3/31/2013
Core Based Statistical Area (2) | Percent of GAAP Base Rent as of 3/31/13 (1) | |||||
1 | Dallas-Fort Worth-Arlington, TX | 8.3 | % | |||
2 | Houston-Sugar Land-Baytown, TX | 5.0 | % | |||
3 | Baltimore-Towson, MD | 4.5 | % | |||
4 | Memphis, TN-MS-AR | 4.5 | % | |||
5 | Phoenix-Mesa-Scottsdale, AZ | 4.2 | % | |||
6 | Kansas City, MO-KS | 4.1 | % | |||
7 | New York-Northern New Jersey-Long Island, NY-NJ-PA | 3.6 | % | |||
8 | Orlando-Kissimmee, FL | 3.6 | % | |||
9 | Boston-Cambridge-Quincy, MA-NH | 2.9 | % | |||
10 | Los Angeles-Long Beach-Santa Ana, CA | 2.8 | % | |||
11 | Atlanta-Sandy Springs-Marietta, GA | 2.4 | % | |||
12 | Philadelphia-Camden-Wilmington, PA-NJ-DE-MD | 2.3 | % | |||
13 | Detroit-Warren-Livonia, MI | 2.3 | % | |||
14 | Columbus, OH | 2.1 | % | |||
15 | Indianapolis-Carmel, IN | 2.0 | % | |||
16 | Chicago-Naperville-Joliet, IL-IN-WI | 1.9 | % | |||
17 | San Jose-Sunnyvale-Santa Clara, CA | 1.8 | % | |||
18 | Charlotte-Gastonia-Concord, NC-SC | 1.7 | % | |||
19 | Washington-Arlington-Alexandria, DC-VA-MD-WV | 1.6 | % | |||
20 | San Antonio, TX | 1.5 | % | |||
Total Top 20 Markets (3) | 63.0 | % |
Footnotes
(1) | Three months ended 3/31/2013 GAAP base rent recognized for consolidated properties owned as of 3/31/2013. |
(2) | A Core Based Statistical Area is the official term for a functional region based around an urban center of at least 10,000 people, based on standards published by the Office of Management and Budget (OMB) in 2000. These standards are used to replace the definitions of metropolitan areas that were defined in 1990. |
(3) | Total shown may differ from detailed amounts due to rounding. |
44 |
LEXINGTON REALTY TRUST
Tenant Industry Diversification
3/31/2013
Industry Category | Percent of GAAP Base Rent as of 3/31/2013 (1) (2) | |||
Finance/Insurance | 14.1 | % | ||
Technology | 10.8 | % | ||
Service | 9.8 | % | ||
Automotive | 9.3 | % | ||
Energy | 8.6 | % | ||
Consumer Products | 7.5 | % | ||
Transportation/Logistics | 6.0 | % | ||
Healthcare | 5.7 | % | ||
Telecommunications | 5.2 | % | ||
Construction/Materials | 3.7 | % | ||
Food | 3.4 | % | ||
Media/Advertising | 3.1 | % | ||
Aerospace/Defense | 2.8 | % | ||
Printing/Production | 2.4 | % | ||
Apparel | 1.7 | % | ||
Retail Specialty | 1.6 | % | ||
Education | 1.5 | % | ||
Retail Department | 1.5 | % | ||
Real Estate | 0.9 | % | ||
Retail Electronics | 0.1 | % | ||
100.0 | % |
Footnotes
(1) | Three months ended 3/31/2013 GAAP base rent recognized for consolidated properties owned as of 3/31/2013. |
(2) | Total shown may differ from detailed amounts due to rounding. |
45 |
LEXINGTON REALTY TRUST
Top 10 Tenants or Guarantors
3/31/2013
Tenants or Guarantors | Number of Leases | Sq. Ft. Leased | Sq. Ft. Leased as a Percent of Consolidated Portfolio (2) | GAAP Base Rent as of 3/31/2013 ($000) (1) | Percent of GAAP Base Rent as of 3/31/2013 ($000) (1) (2) | |||||||||||||
Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | 7 | 2,053,359 | 5.0 | % | $ | 2,511 | 2.8 | % | ||||||||||
US Government | 2 | 329,229 | 0.8 | % | $ | 2,391 | 2.7 | % | ||||||||||
Bank of America, National Association | 8 | 691,893 | 1.7 | % | $ | 2,316 | 2.6 | % | ||||||||||
Federal Express Corporation | 3 | 790,468 | 1.9 | % | $ | 2,255 | 2.5 | % | ||||||||||
Baker Hughes, Inc. | 2 | 619,885 | 1.5 | % | $ | 2,007 | 2.3 | % | ||||||||||
Swiss Re America Holding Corporation / Westport Insurance Corporation | 2 | 476,123 | 1.2 | % | $ | 1,795 | 2.0 | % | ||||||||||
Xerox Corporation | 1 | 202,000 | 0.5 | % | $ | 1,614 | 1.8 | % | ||||||||||
Invensys Systems, Inc. (Siebe, Inc.) | 2 | 416,603 | 1.0 | % | $ | 1,538 | 1.7 | % | ||||||||||
Wells Fargo Bank, N.A. | 2 | 338,301 | 0.8 | % | $ | 1,497 | 1.7 | % | ||||||||||
T-Mobile USA, Inc. | 5 | 386,078 | 0.9 | % | $ | 1,427 | 1.6 | % | ||||||||||
34 | 6,303,939 | 15.3 | % | $ | 19,351 | 21.8 | % |
Footnotes
(1) | Three months ended 3/31/2013 GAAP base rent recognized for consolidated properties owned as of 3/31/2013. |
(2) | Total shown may differ from detailed amounts due to rounding. |
46 |
Investor Information
Transfer Agent |
Computershare | Overnight Correspondence: |
PO Box 43006 | 250 Royall Street |
Providence, RI 02940-3006 | Canton, MA 02021 |
(800) 850-3948 | |
www-us.computershare.com/investor |
Investor Relations |
Patrick Carroll | |
Executive Vice President and Chief Financial Officer | |
Telephone (direct) | (212) 692-7215 |
Facsimile (main) | (212) 594-6600 |
pcarroll@lxp.com |
Research Coverage |
Bank of America/Merrill Lynch | KeyBanc Capital Markets Inc. | ||
James Feldman | (646) 855-5808 | Craig Mailman | (917) 368-2316 |
Barclays Capital | Ladenburg Thalmann & Co., Inc. | ||
Ross L. Smotrich | (212) 526-2306 | Daniel P. Donlan | (212) 409-2056 |
Evercore Partners | Stifel Nicolaus | ||
Sheila K. McGrath | (212) 497-0882 | John W. Guinee | (443) 224-1307 |
J.P. Morgan Chase | Wells Fargo Securities, LLC | ||
Anthony Paolone | (212) 622-6682 | Todd J. Stender | (212) 214-8067 |
Jeffries & Company, Inc. | |||
Omotayo Okusanya | (212) 336-7076 |
47 |
|
THOMSON REUTERS STREETEVENTS |
EDITED TRANSCRIPT |
LXP - Q1 2013 Lexington Realty Trust Earnings Conference Call |
EVENT DATE/TIME: MAY 02, 2013 / 03:00PM GMT |
|
|
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
1 |
CORPORATE PARTICIPANTS
Gabriela Reyes Lexington Realty Trust - IR
T. Wilson Eglin Lexington Realty Trust - CEO, President
Pat Carroll Lexington Realty Trust - CFO
CONFERENCE CALL PARTICIPANTS
Sheila McGrath Evercore Partners - Analyst
Anthony Paolone JPMorgan - Analyst
Omotayo Okusanya Jefferies & Co. - Analyst
John Guinee Stifel, Nicolaus & Company, Inc. - Analyst
Todd Stender Wells Fargo Securities, LLC - Analyst
Craig Mailman Keybanc Capital Mkts - Analyst
PRESENTATION
Operator
Good day and welcome to the Lexington Realty Trust First Quarter 2013 Earnings Conference Call. At this time all participants have been placed in a listen-only mode and the floor will be open for your questions following the presentation. Today's conference is being recorded.
It is now my pleasure to turn the floor over to your host, Gabby Reyes, Investor Relations for Lexington Realty Trust. Please go ahead ma'am.
Gabriela Reyes - Lexington Realty Trust - IR
Hello and welcome to the Lexington Realty Trust first quarter conference call. The earnings press release was distributed over the wire this morning and the release of supplemental disclosure package will be furnished on a Form 8-K. In the press release and supplemental disclosure package, Lexington has reconciled all historical non-GAAP financial measures to the most directly comparable GAAP measure in according with Reg G requirements.
If you did not receive a copy, these documents are available on Lexington's website at www.lxp.com in the Investor Relations section. Additionally we are hosting a live webcast of today's call, which you can access in the same section.
At this time I would like to inform you that certain statements made during this conference call, which are not historical, may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Although Lexington's believes expectations reflected in any forward-looking statements are based on reasonable assumptions, Lexington can give no assurance that its expectations will be attained.
Factors and risks that could cause actual results to differ materially from those expressed or implied by forward-looking statements are detailed in today's press release and from time to time in Lexington's filings with the SEC. Lexington does not undertake a duty to update any forward-looking statements.
Joining me today from management are, Will Eglin, Chief Executive Officer; Robert Roskind, Chairman; Dick Rouse, Chief Investment Officer; Patrick Carroll, Chief Financial Officer and other members of management.
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Thank you, Gabby, and welcome, everyone. Thank you for joining the call today. As always, I'd like to begin by discussing our operating results and accomplishments for the quarter.
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
2 |
For the first quarter our Company funds from operations as adjusted were $0.25 per share and we executed very well in all areas that impact our business.
Our results were modestly impacted by a capital raise in March, yet our Company FFO per share guidance for 2013 remains unchanged at a range of $1.01 to $1.04 per share.
The quarter was characterized by leasing activity of 427,000 square feet of new and renewal leases signed leading to an overall portfolio occupancy rate of approximately 97.4% at quarter end and reducing our 2013 rollover to just 2.1% of rent.
In addition, we had good execution on the investment front with property investments closed totaling $123.3 million. We funded an additional $11.2 million in our current build-to-suit projects, placed on new build-to-suit project under contract for $20.8 million, and entered into an agreement to purchase a property when construction is completed for $39.1 million.
We believe our pipeline of similar opportunities remains robust and we expect investment activities to exceed $375 million in 2013.
We also continued to focus on capital recycling, trimming $25.2 million of non-core assets from the portfolio and subsequent to quarter end we sold our retail store and garage in Honolulu, Hawaii formally occupied my Macy's for $25.9 million, while retaining an adjacent parcel for redevelopment.
Turning to leasing, our accomplishments in the first quarter of 2013 consisted of 427,000 square feet of new leases and lease extensions, 144,000 square feet of which were related to suburban office properties and we had 164,000 square feet of leases that expired and were not renewed.
Overall in the quarter we extended eight leases with annual GAAP rents of $2.2 million, a decrease of $300,000 compared to the previous rents. Currently we have just 2.1% of single tenant rent expiring in 2013 so this area of investor concern has been substantially mitigated.
As of March 31, 2013, we had 1.9 million square feet of space subject to leases that expire in 2013 or which are currently vacant. We believe that over the balance of 2013 we can address roughly half of such expiring or vacant square footage through extensions and dispositions.
We expect our year-end occupancy to stay at a high level and we believe we can address approximately 3.5 million square feet of our 2014 to 2015 lease rollovers prior to the end of this year.
Although leasing results and tenant retention have been solid, we remain cautious with respect to suburban office fundamentals in what continues to be a slow and uneven economic recovery.
Supplementing our leasing and refinancing success was ongoing progress on adding value through accretive acquisitions of properties subject to long-term-net leases. We closed on two industrial investments in the first quarter for $123.3 million at an average going in cap rate of 7.3% and we now have four build-to-suit projects underway and one forward purchase under contract for a total commitment of $150.4 million, of which $48.2 million has been invested through March 31, 2013.
The property investments underlying these five projects have an initial yield of 8.2% and 9.4% on a GAAP basis and our supplemental reporting package contains an estimated funding schedule for these projects.
Based on our investment pipeline of good prospects, we anticipate 50% greater volume compared to last year. We believe that this increased investment activity will contribute meaningfully to our Company funds from operations in 2014 and beyond.
The opportunities we are currently working are supported by long-term net leases at going in cap rates of between 6.5% and 9% typically with annual escalations of 2% to 3%. However, we can give no assurance that these expectations will be realized.
Currently we expect the build-to-suits will have the largest allocation of capital in 2013 but we believe there are attractive opportunities in sale lease back and in first mortgage lending on single-tenant properties.
The addition to our portfolio of long-term leases with escalating rents continues to be a priority for us in order to further strengthen our cash flows, extend our weighted average lease term, reduce the average age of our portfolio and support our dividend growth objectives. As a result of our leasing activity and new investments, we now generate approximately 24.3% of our revenue from leases of 10 years or longer compared to 16% a year ago. Over time our goal is to derive at least half of our revenue from leases of 10 years or longer.
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
3 |
Further our single-tenant lease rollover through 2017 has been reduced from 46.8% of revenue a year ago to 36.5% currently. By any measure we believe we are making good progress in managing down our exposure to shorter-term leases and extending our weighted average lease term, which is now 7.5 years compared to 6.3 years a year ago.
Our successful asset recycling program has helped drive down our cost of capital, as it has continued to generate proceeds for accretive acquisitions and debt repayments. We expect to continue to recycle capital with a focus on capturing the value of our multi-tenant and retail properties.
In the first quarter we disposed of $25.2 million of non-core assets and capital recycling will continue to be a focus of the Company in our efforts to further transform our portfolio. We've completed over $50 million of dispositions so far this year and continue to target $100 million to $150 million of disposition activity in 2013 with the net proceeds invested in new acquisitions.
Our balance sheet changed significantly in the first quarter in what we believe are very positive ways and we've included in the supplemental disclosure package on page 41 additional information showing our credit metrics, both at quarter end and adjusted for certain events on a pro forma basis. We are very pleased with the progress we've made in this area and are optimistic that these improvements will allow us to access the unsecured debt market on favorable terms.
Furthermore, our efforts to drive down our cost of capital are succeeding as we continue to take advantage of the significant refinancing opportunities in our portfolio while reducing leverage considerably.
In the first quarter of 2013, we refinanced our revolving credit facility and obtained an unsecured term loan facility of $250 million. We have dramatically improved our financial flexibility given that all our bank facilities are now unsecured including the seven-year term loan closed last year.
We also closed on one 15-year mortgage financing of $40 million at an initial blended fixed rate of 3.7% on our Lenexa, Kansas property and one of our joint ventures obtained $15.3 million of five-year financing at a fixed rate of 3.7%.
Subsequent to quarter end we drew $64 million on our term loan facility and swapped a LIBOR component into a five-year current fixed rate of 2.43%. During the quarter we retired $168.6 million of secured debt, which had a weighted average interest rate of 5.5%, and subsequent to quarter end we retired an additional $177 million of secured debt at a weighted average interest rate of 6% and we retired our 7.55% Series D preferred.
We continue to be committed to unencumbering assets and pursuing an unsecured financing strategy and we now derive more than half of our net operating income from unencumbered assets.
In the quarter our debt was further reduced by the conversion of $42.8 million of convertible notes into the underlying of $6.2 million in common shares. While we continue to unencumber assets from time to time we expect to obtain secured financing when it is advantageous to do so, as we did in the case of the Lenexa, Kansas financing.
As a result of our efforts, our debt is now about 38.4% of our gross asset value on a pro forma basis. At this point $445 million of our mortgages mature through 2015 at a weighted average interest rate of 5.5% and we believe the Company still has a significant opportunity to lower its financing costs and unencumbered assets, which we expect will improve our cash flow and financial flexibility.
In our supplement on pages 41 and 42 we have added financial disclosure, which should be of interest to fixed-income investors.
Now I'll turn the call over to Pat, who will take you through our results in more detail.
Pat Carroll - Lexington Realty Trust - CFO
Thanks, Will. During the quarter Lexington had gross revenues of $97.1 million comprised primarily of lease rents and tenant reimbursements. The increase compared to the first quarter of 2012 of $18.8 million relates primarily to property acquisitions and build-to-suit projects coming online and the acquisition of NLS in September of last year.
In the quarter cash rents were in excess of GAAP rents by approximately $6.5 million including the effect of above and below market leases. On page 43 of the supplement we have included our estimates of both cash and GAAP rents for the remainder of 2013 through 2017 for leases in place at March 31st, 2013, our same-store NOI data and the weighted average lease term of our portfolio as of March 31st, 2013 and 2012.
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
4 |
Property operating expenses increased primarily due to the NLS acquisition plus increased use in occupancy in multi-tenanted properties with base-year cost structures. In the first quarter of 2013 we recorded $9.8 million in impairments of properties, $10.5 million in debt satisfaction gains on properties transferred by foreclosures and $11 million in debt satisfaction charges primarily relating to a non-cash charge required under GAAP relating to the retirement of our 6% notes.
On page 39 of the supplement we have disclosed selective income statement data for our consolidated but non-wholly owned properties and our joint venture investments. We also have included the net non-cash interest recognized in the three months ended March 31st, 2013 on page 40 of the supplement.
In the first quarter of 2013 our interest coverage was approximately 3.1 times and our net debt to EBITDA of approximately 6.0 on a pro forma basis.
Non-operating income decreased about $700,000 primarily due to the payoff of mortgages receivable in 2012 and the default of a borrower on one of our notes receivable.
Equity and earnings in joint ventures decreased by $7.3 million, primarily due to the acquisition of our partner's interest in NLS in September of last year.
I'll turn to the balance sheet. We believe our balance sheet is as strong as we continue to increase our financial flexibility capacity. We had $134.4 million of cash at quarter end including cash classified as restricted. Restricted cash balances relate to money primarily held with lenders as escrow deposits on mortgages.
At quarter end we had our $1.7 billion of consolidated debt outstanding, which has a weighted average interest rate of 5.4% almost all of which is at fixed rates. The significant components of other assets and liabilities are included on page 40 of the supplement.
During the quarter of March 31st, 2013 we paid approximately $2.8 million lease cost and approximately $14.7 million in tenant improvements including $2.3 million relating to the Wyndham lease in Orlando, Florida and $10 million related to lease extensions in our properties in Allen, Irving and Houston, Texas and $2.4 million in our Baltimore property.
In our press release we have a reconciliation of Company FFO to Company FAD. For the remainder of 2013 we project expected tenant improvement in lease costs to be approximately $21 million or $0.09 per share. Starting on pages 30 through page 34 of the supplement we disclosed the details of all consolidated mortgages maturing through 2013. We have also included on page 16 of the supplement the funding projections for our four current build-to-suit projects and one forward commitment that we have.
Now I'll turn the call back over to Will.
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Thanks, Pat. In summary we had a great quarter. Occupancies continue to be strong and we believe we had good prospects for early renewals as many leases expiring in 2014 and 2015. We believe acquisition activity is promising and favorable capital market conditions have accelerated the Company's significant improvement in its financial flexibility and our efforts to drive down our cost of capital.
We expect to continue to execute proactively on leasing opportunities in order to maintain high levels of occupancy and address lease rollover risk, realized values on non-core properties and certain fully valued properties, capitalize on our substantial refinancing opportunities and invest in build-to-suit properties and other accretive investment opportunities.
Today we affirm guidance for 2013 and Company funds from operations as adjusted within a range of $1.01 to $1.04 per share, reflecting good growth compared to 2012 and with a less leveraged balance sheet than we had when the year began. Our guidance is forward-looking and reflects the comments that we have made on today's call and a diluted share count of roughly 225 million, which includes 5.9 million shares underlying what's remaining of our 6% convertible guaranteed notes.
We believe the Company remains well positioned and offers investors an attractive dividend yield combined with a conservative payout ratio in an environment where we can continue to improve cash flow, upgrade the quality of our portfolio and provide ongoing value creation for our shareholders.
Operator, I have no further comments at this time so we're ready for you to conduct the question and answer portion of the call.
QUESTION AND ANSWER
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
5 |
Operator
Thank you. (Operator Instructions). And we will take our first question from Sheila McGrath with Evercore.
Sheila McGrath - Evercore Partners - Analyst
Will, you made a lot of changes to the balance sheet in the quarter increasing the unencumbered asset pool. I am just wondering if you could help us understand are your ratios currently at the level that the rating agencies would target for an investment grade rating? And, if not, what else do you have to address to get there?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Well, Sheila, we're in the process with the rating agencies so it would be a little bit premature to speculate on that outcome but clearly we've taken a lot of steps this year to position the Company to access the bond market and we believe that all of our financial metrics would support a solid investment grade rating for the Company so clearly that's something that we've been working toward and the Company is pretty well positioned for that.
Sheila McGrath - Evercore Partners - Analyst
So after paying off the secured debt in the quarter, is your unencumbered pool large enough?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Yes more than half of our net operating income is now unencumbered so that's an important measure and our secured debt has come down. If you look on page 41 and 42 percent of the supplemental we lay out what's happened with all of these important financial metrics, not just this quarter, but over the last five years as well, so secured debt is down to less than 23% of gross assets so that's really come down considerably. I think the unencumbered NOI and asset pool and the secured debt metric have been the two that we both most -- that's what we've been most focused on and we've made a quantum leap forward in improving those measures this year.
Sheila McGrath - Evercore Partners - Analyst
Okay also on the cap rate range that you mentioned in your comments was pretty wide, acquiring assets 6.5% to 9%. I was just wondering if you could explain what would be the characteristics that would drive the big gap between those cap rates. Is it credited to tenant lease term? What would change (inaudible)?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
It's not necessarily any one thing. It would have to do with the type of asset, its residual value, the credit quality and the length of lease term so there's a mix of those. A higher cap rate can either mean lower grade credit or it can mean an asset where you might have to invest more capital in it at the end of the lease term to sustain yield, that sort of thing.
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
6 |
Sheila McGrath - Evercore Partners - Analyst
Okay and last question, your payout ratio is pretty conservative, especially versus the sector. Can you remind us if you're targeting a payout ratio, net taxable income and how we should view potential growth prospects for LXP's dividend?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Well, we've tried to maintain the dividend in line with our taxable income since we reset it after the financial crisis, taxable income has increased about 50%. We do think there will be upward pressure on taxable income next year and we have considerable room to grow the dividend but that would be a likely decision that we would make next year as to what the actual size of the increase would be.
Sheila McGrath - Evercore Partners - Analyst
Okay thank you.
Operator
Anthony Paolone, JPMorgan.
Anthony Paolone - JPMorgan - Analyst
Thanks. Can you just talk through and give us a bit more color on the build-to-suit pipeline, how big it is, how long it takes to get through these things, your sort of hit rate and so forth? Because I guess, as I look through what you have on your plate now, it seems like most of it sort of wraps up at the end of the year so as you look out to 2014 I mean how far in advance are you working on these things and how big does the pool need to be to hit your sort of investment goals, if you will?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Well, I would say, Tony, that in addition to what we've specified as under contract and underway, we have about $290 million of properties that are under letter of intent that we have confidence on. Some of that could begin funding over the balance of this year and it goes into 2014. And in some cases there are office properties take long to come out of the ground so there are some commitments that we're looking at making that actually go out 18 to 24 months right now but the volume number that we've put out for this year of roughly $375 million invested in projects is what we have a high visibility on right now so there is an opportunity for us to increase that number as the year progresses. That's what we have high visibility on now.
Anthony Paolone - JPMorgan - Analyst
Right, but that $375 million though, that -- I understand that includes the stuff you bought too, right?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Yes.
Anthony Paolone - JPMorgan - Analyst
Okay and on the Long Island City deal I was just a little confused. In the press release you talked about just the additional capital that you guys were credited with. Can you just walk through A, how that works and then B, just what you think a margin cap rate for something like that might be?
Pat Carroll - Lexington Realty Trust - CFO
The actual cash that was spent into the project, Tony, was the $41.9 million. The way the partnership agreement works is the developer who is also our partner, got credited with notional capital so they do have a capital account, as did we for taking on things like a completion guaranty and we got credited with that capital account. So from a GAAP standpoint you're not allowed to book that as cost of the asset.
You can only book the hard costs, which is the $41.9 million, but the deal was based upon that if you went out and bought it upon completion it would of course, you know, $55.5 million to buy this type of property at the time so that's the distinction between what we call the notional capital and what we are calling the hard costs. The notional capital is what we're basing the yield on so that's why in theory it would have cost to build this asset. And so that's why when we talk about an 8.5% cap rate, 8.5% on the $55.5 million of notional capital.
Anthony Paolone - JPMorgan - Analyst
And what's your split with the partner again?
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
7 |
Pat Carroll - Lexington Realty Trust - CFO
Well, it's there's a waterfall and we'll disclose it more in the Q but pretty much we get a priority return and our money back but I think you get like a 6.3% IRR on return. We'll have it more disclosed in the Q but from a standpoint of operation cash flow from a waterfall from a GAAP standpoint, right now we'd be picking up 100% of the bottom line income.
Anthony Paolone - JPMorgan - Analyst
Got it and that 8.5% cap rate on the $55 million, do you think that's margin or do you -- like what would an asset like that all done and leased up trade like?
Pat Carroll - Lexington Realty Trust - CFO
I think it's probably mid to low sevens back type of valuation, Tony.
Anthony Paolone - JPMorgan - Analyst
And then just last question you had mentioned looking at some first mortgage lending and so forth that was in the mix, just is that something that could be notable or is it just along the lines of sort of the things you've done historically?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Well, it could be a little bit heavier volume this year compared to last year but I still think that it would be unusual if more than 5% of our assets were in first mortgage loans so I don't think it from a total asset mix, I don't think it moves the needle that much but there are a handful of interesting opportunities that we're working on.
Anthony Paolone - JPMorgan - Analyst
Okay thanks.
Operator
Omotayo Okusanya, Jefferies.
Omotayo Okusanya - Jefferies & Co. - Analyst
In regards to just the mark-to-market trend during the quarter, I mean there are a couple of leases where you saw fairly large mark-to-market, downward mark-to-market. You don't have a lot of leases expiring in 2013 but you do have a fair amount in '14. Just give me your cautious comments about the state of the market right now. Should we continue to expect fairly large mark-to-markets going -- downwards mark-to-markets, even on the 2014 leases?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Yes our forecast and thoughts about it are pretty much unchanged compared to last quarter. We don't view ourselves as having exposure to downward pressure on rents and retail or industrial but if you look historically, we stopped buying office buildings on 10-year leases in the second or third quarter of 2005 and so where we have downward pressure on rents it's in suburban office. If we can put to bed a lot of our 2015 rollovers early, then we can get that mark-to-market behind us and the real thing we need to focus on is refinancing the underlying debt as it matures so we can sustain a wide spread between rents and interest cost. So we do have an opportunity to offset a lot of the impact of marking those rents down.
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
8 |
Omotayo Okusanya - Jefferies & Co. - Analyst
Okay that's helpful. Thank you.
Operator
John Guinee, Stifel, Nicolaus.
John Guinee - Stifel, Nicolaus & Company, Inc. - Analyst
Great, okay. Hey, wonderful quarter, guys, just a few clarifications here; I think you said, Will, talk about the dividend next year, usually you talk about it in October or November. Did you mean to say October or November?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Yes and I apologize for that, John. We -- typically we do it with third quarter earnings.
John Guinee - Stifel, Nicolaus & Company, Inc. - Analyst
Okay and then give me a little more just to make sure I understand it, but I understand you say you have room in your room to move your dividend vis-a-vis taxable income. Can you either tell me exactly what that means or give me some hard numbers there?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Well tax, we think the taxable income will be higher next year than it is this year. We believe that the free cash flow of the Company that we pay dividends out of will be greater than taxable income, so as we look at how our cash flow covers our dividend there should be I think very strong coverage next year.
John Guinee - Stifel, Nicolaus & Company, Inc. - Analyst
Is there a minimum amount of dividend increase that you can already forecast?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
No it's still a little bit premature and early in the year for that.
John Guinee - Stifel, Nicolaus & Company, Inc. - Analyst
Okay then second, oh I know you know the answer, Pat. Okay. Second, what's the amount of non-cash income associated with the Xerox lease in this quarter?
Pat Carroll - Lexington Realty Trust - CFO
It would be disclosed, John, in the supplements. Let me turn to the page where it's on. It is on page 20 of the supplement. It's the very first line so small print for me and I don't have my glasses but it looks like cash rents are 875 and GAAP rents are $1.6 million for the quarter. That's what it looks like on page 20.
John Guinee - Stifel, Nicolaus & Company, Inc. - Analyst
Okay got you, got you, got you. And then just sort of a theoretical question, which I think Sheila was getting at is when you're buying at a five, six, seven cap rate most people expect there to be a principal appreciation or a not much principal risk in the asset but when you're getting north of nine people tend to think of it as a principal deterioration or asset deterioration over time. Where do you think the inflection point is in terms of where you look at taking principal risk versus not taking principal risk in the spectrum of deals that you're doing?
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
9 |
T. Wilson Eglin - Lexington Realty Trust - CEO, President
I would say that if you're looking at rents of above 8%, you're probably expecting that some of those rents are going to amortize base. It just depends on the asset though and the length of the lease and the credit.
John Guinee - Stifel, Nicolaus & Company, Inc. - Analyst
Okay so I am thinking long-term leases here. All right but eight might be the threshold.
T. Wilson Eglin - Lexington Realty Trust - CEO, President
If you want to have -- to make an assumption, sure but it's really transaction specific, John. It's really, really hard to come up with one rule of thumb that's applicable to every situation.
John Guinee - Stifel, Nicolaus & Company, Inc. - Analyst
Okay wonderful, thank you very much.
Operator
Todd Stender, Wells Fargo.
Todd Stender - Wells Fargo Securities, LLC - Analyst
Thanks, guys. Just with the build-to-suit in Bingham, Washington, it sounds like the tenant can terminate their commitment prior to breaking ground. Is this unusual when you make these commitments?
Pat Carroll - Lexington Realty Trust - CFO
Yes. No it's unusual and it's just for this deal. We haven't really seen it in other deals.
Todd Stender - Wells Fargo Securities, LLC - Analyst
Is there any risk? Is there any financial risk to you guys or do you have a backup--?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
No not at all, Todd.
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
10 |
Pat Carroll - Lexington Realty Trust - CFO
We get all the money back.
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Yes we wouldn't have entered into this deal if there was any economic risk to Lexington.
Todd Stender - Wells Fargo Securities, LLC - Analyst
Okay that's helpful. And the sale of the Macy's in Honolulu sounds like a real coup. This is unencumbered isn't it?
Pat Carroll - Lexington Realty Trust - CFO
It is unencumbered. It wasn't a sale to Macy's. It was a Macy's store that they vacated.
Todd Stender - Wells Fargo Securities, LLC - Analyst
Right but there's no mortgage on it and are you going to -- you'll get all these proceeds?
Pat Carroll - Lexington Realty Trust - CFO
Yes.
Todd Stender - Wells Fargo Securities, LLC - Analyst
Okay and--
Pat Carroll - Lexington Realty Trust - CFO
We did already.
T. Wilson Eglin - Lexington Realty Trust - CEO, President
It's already close, Todd.
Pat Carroll - Lexington Realty Trust - CFO
Yes it closed already so we got the money already.
Todd Stender - Wells Fargo Securities, LLC - Analyst
Okay who was the buyer and how did you arrive at the cap rate of a five three?
Pat Carroll - Lexington Realty Trust - CFO
The buyer--
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
11 |
T. Wilson Eglin - Lexington Realty Trust - CEO, President
We're not disclosing the name of the buyer.
Pat Carroll - Lexington Realty Trust - CFO
I believe that was publicly announced by the buyer, a very large discount retailer. But when it came down to the cap rate, Todd, that is pretty much just the parking revenue associated with on a 25 point on it because we sold the vacant store plus the attached parking garage so that's just really the parking revenue.
Todd Stender - Wells Fargo Securities, LLC - Analyst
Okay thanks and then just lastly, the current line balance presently is 250?
Pat Carroll - Lexington Realty Trust - CFO
That is right.
Todd Stender - Wells Fargo Securities, LLC - Analyst
Okay thanks, guys.
Operator
And we will take our last question from Craig Mailman with Keybanc Capital Markets.
Craig Mailman - Keybanc Capital Mkts - Analyst
I just wanted to make sure I heard this right, the $290 million of build-to-suits under LOI is that everything you guys have under LOI right now?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Yes.
Craig Mailman - Keybanc Capital Mkts - Analyst
And apologies, the timing on that, is that all going to -- is that going to be more fourth quarter? I mean just trying to get the revenue recognition on this stuff. I mean is it the 375 obviously it sounds like you guys raised your expectation from the previous guidance range but from sort of an income perspective is it much higher, given when stuff is going to hit?
Pat Carroll - Lexington Realty Trust - CFO
I think we've been -- I don't think we really did raise it. I think we've been consistent for the year at 375. The LOIs, you know, nothing -- obviously we're not under contract with them or nothing is hard but those could be anywhere from nine to 18 to 24 month developments.
Craig Mailman - Keybanc Capital Mkts - Analyst
Okay and then just curious more broadly, I mean you guys do have good visibility in the pipeline but obviously triple nets there's a lot more competition for these, given the rate environment. Just what's the competitive landscape look like right now, especially for the build-to-suit financing with maybe a little bit of easing at some of the banks? Just who are you guys coming up against and are there any concerns about the ability to continue to source deals?
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
12 |
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Well, there is substantial competition in properties for immediate delivery. They're either purchase of property is under lease or sale leaseback. That market and the cap rates have continued to compress there. We saw a 20-year lease with a very high grade credit we think trade at 5.25 by way of example. Build-to-suit still continues to be a good business for us. We have been -- we've got good visibility on volume increasing 50% this year.
It's a very big market of corporate owned and occupied real estate and we think, given where we are in the interest rate cycle, that monetizing assets via sale/leaseback should be something that CFOs are continuing to be interested in doing. But it is competitive, certainly in the immediate, like I said, properties for immediate delivery but the competition and forward commitments is still substantially less than the auction market so it's I think still good opportunity for us.
Craig Mailman - Keybanc Capital Mkts - Analyst
Okay that's helpful. Then just a follow-up on the industrial asset in the build-to-suit in Bingham, the initial cap rate on the 10 years obviously is greater than the 20 so you guys have a fixed rent commitment and they can either stay for the extra 10 years or not but you guys get made whole no matter what and that's the difference between the initial yield differentials?
T. Wilson Eglin - Lexington Realty Trust - CEO, President
Yes.
Craig Mailman - Keybanc Capital Mkts - Analyst
Great thank you.
Operator
And that concludes today's question and answer session. At this time I would like to turn the conference over to Mr. -- to the speakers today for additional closing remarks.
T. Wilson Eglin - Lexington Realty Trust - CEO, President
So thank you all again for joining us this morning. We continue to be very excited about our prospects for the balance of this year and beyond and, as always, we appreciate your participation and support.
If you would like to receive our quarterly supplemental package, please contact Gabriela Reyes or you can find additional information on the Company on our website at www.lxp.com. In addition, you may contact me or the other members of Senior Management with any questions.
Thanks again for joining today.
Operator
Ladies and gentlemen, this concludes today's conference. We thank you for your participation.
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
13 |
Thomson Reuters reserves the right to make changes to documents, content, or other information on this web site without obligation to notify any person of such changes.
In the conference calls upon which Event Transcripts are based, companies may make projections or other forward-looking statements regarding a variety of items. Such forward-looking statements are based upon current expectations and involve risks and uncertainties. Actual results may differ materially from those stated in any forward-looking statement based on a number of important factors and risks, which are more specifically identified in the companies' most recent SEC filings. Although the companies may indicate and believe that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove inaccurate or incorrect and, therefore, there can be no assurance that the results contemplated in the forward-looking statements will be realized.
THE INFORMATION CONTAINED IN EVENT TRANSCRIPTS IS A TEXTUAL REPRESENTATION OF THE APPLICABLE COMPANY'S CONFERENCE CALL AND WHILE EFFORTS ARE MADE TO PROVIDE AN ACCURATE TRANSCRIPTION, THERE MAY BE MATERIAL ERRORS, OMISSIONS, OR INACCURACIES IN THE REPORTING OF THE SUBSTANCE OF THE CONFERENCE CALLS. IN NO WAY DOES THOMSON REUTERS OR THE APPLICABLE COMPANY ASSUME ANY RESPONSIBILITY FOR ANY INVESTMENT OR OTHER DECISIONS MADE BASED UPON THE INFORMATION PROVIDED ON THIS WEB SITE OR IN ANY EVENT TRANSCRIPT. USERS ARE ADVISED TO REVIEW THE APPLICABLE COMPANY'S CONFERENCE CALL ITSELF AND THE APPLICABLE COMPANY'S SEC FILINGS BEFORE MAKING ANY INVESTMENT OR OTHER DECISIONS.
© 2013 Thomson Reuters. All Rights Reserved. |
THOMSON
REUTERS STREETEVENTS | www.streetevents.com
| Contact
Us © 2013 Thomson Reuters. All rights reserved. Republication or redistribution of Thomson Reuters content, including by framing or similar means, is prohibited without the prior written consent of Thomson Reuters. 'Thomson Reuters' and the Thomson Reuters logo are registered trademarks of Thomson Reuters and its affiliated companies. |
14 |
)GJ8WDT)ETZC$@).(0107( 0/9#^>MR/B*$U)L47IP?=7QJG::G']$GRRW_P!L\WX5J6I;8NF>%GV*
M=O3MAB TMXZK(@<>/$3&;QB
M9_\`YM`L65@NL^=PQ2328O;*U#I82W]%NC$1[[#.5)-RW(H]A,5Y16C5Q`
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MU+;%TSPL^Q3MZ=L,3DM,NFHT(1H0C0A&A"-"$:$*C?N*\V.:/;] 'I^6)4T[/6X:Y5JPU
M"QL_M"O6J#E:Y/1_K#EKZ]#3;!>,E&?K3)9N\;@Z8N3DYTE"*%YN)3`(`.D!
MAE5A$1`V*`^!>E%L0VN7$+]MXPU*8?M1R-$'LA2=8_DW\U9(771;(K.7"A$4&Z2BZZRA@*FDBD05%%#F'L*0
MA"B(C]`!IUV\D-!<[(`JC&V?(2V6.J54
O')"U14W$.(_YJ`CV!Z!_;J#]2-'Z%,!_LS[7[
M@M[?U;LNQ_`.R2N>L)_:;B[9HF2M><.]]0:UJEQZCD4O[W=`Y?D)S>CB/#2T
MHRDIJTY&C/E31.E-U'-E
R,&SYL#V.?PD
MU&*KH)K*1-AK\NW9S$!.,14Y'#1TBFLD<.`APX".*06F!M6
(UI!G5 MX3NDKS!(!+'-?95A3J193`P$T[UDXS4Q!9ZE(G+QX@P+[E+0*X+(XF]7M2]( MZ,L.XQT=X&NI]N-KVMX[6.D&>.5HB?*^D& M*DLA@^LIB;.(RT*FW"1XG[\;)!E1MP6*/DTA6%!82 MK]S+/\[_`$5?O!^5])3X?TAOK[Y3[O/7^T7;Y/Z@_P`L^0[>OZG\%\[W^/0? "_]D_ ` end