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): August 7, 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 August 7, 2013, we issued a press release announcing our financial results for the quarter ended June 30, 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 August 7, 2013, we made available supplemental information, which we refer to as the Quarterly Earnings and Supplemental Operating and Financial Data, June 30, 2013.
Also on August 7, 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, June 30, 2013. | |
99.2 | August 7, 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: August 8, 2013 | By: | /s/ Patrick Carroll | |
Patrick Carroll | |||
Chief Financial Officer |
Exhibit Index
99.1 | Quarterly Earnings and Supplemental Operating and Financial Data, June 30, 2013. |
99.2 | August 7, 2013 Conference Call Unedited Transcript. |
Exhibit 99.1
Quarterly Earnings and
Supplemental Operating and Financial Data
June 30, 2013
LEXINGTON REALTY TRUST
SUPPLEMENTAL REPORTING PACKAGE
June 30, 2013
Table of Contents
Section | Page | |
Second Quarter 2013 Earnings Press Release | 3 | |
Portfolio Data | ||
2013 Second Quarter Leasing Summary | 12 | |
2013 Second Quarter Investment/Capital Recycling Summary | 14 | |
Build-To-Suit Projects/Forward Commitments | 15 | |
Property Leases and Vacancies – Consolidated Portfolio | 16 | |
Lease Rollover Schedule – Cash Basis | 22 | |
Lease Rollover Schedule – GAAP Basis | 23 | |
Mortgage Loans Receivable | 25 | |
2013 Second Quarter Financing Summary | 26 | |
Debt Maturity Schedule | 27 | |
2013 Mortgage Maturities by Property Type | 28 | |
2014 Mortgage Maturities by Property Type | 29 | |
2015 Mortgage Maturities by Property Type | 30 | |
2016 Mortgage Maturities by Property Type | 31 | |
2017 Mortgage Maturities by Property Type | 32 | |
Mortgages and Notes Payable | 33 | |
Partnership Interests | 36 | |
Selected Balance Sheet and Income Statement Account Data | 37 | |
Select Credit Metrics | 38 | |
Historical Credit Metrics Summary | 39 | |
Other Data | 40 | |
Top 20 Markets | 41 | |
Tenant Industry Diversification | 42 | |
Top 10 Tenants or Guarantors | 43 | |
Investor Information | 44 |
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 the control of Lexington Realty Trust “Lexington”, 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 ending December 31, 2013, (3) the successful consummation of any lease, acquisition, build-to-suit, or other 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
Wednesday, August 7, 2013
LEXINGTON REALTY TRUST REPORTS SECOND QUARTER 2013 RESULTS
New York, NY - August 7, 2013 - Lexington Realty Trust (“Lexington”) (NYSE:LXP), a real estate investment trust focused on single-tenant real estate investments, today announced results for the second quarter ended June 30, 2013.
Second Quarter 2013 Highlights
· | Generated Company Funds From Operations, as adjusted (“Company FFO, as adjusted”), of $56.4 million, or $0.25 per diluted common share. |
· | Executed 2.1 million square feet of new and extended leases, raising overall portfolio occupancy to 97.9%, and 2.5 million square feet of new and extended leases subsequent to quarter end. |
· | Issued $250.0 million of 4.25% 10-year Senior Notes, which are unsecured and rated investment-grade by Moody’s Investors Service, Inc. and Standard & Poor’s Rating Services. |
· | 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 2.08%. |
· | Increased revolving credit facility availability from $300.0 million to $400.0 million. |
· | Redeemed, at par, all $155.0 million of outstanding shares of 7.55% Series D Cumulative Redeemable Preferred Stock. |
· | Retired $219.4 million of secured debt, which had a weighted-average fixed interest rate of 6.1%. |
· | Closed property acquisitions of $47.1 million, invested $7.7 million in current build-to-suit projects and entered into two agreements to fund new build-to-suit projects for an aggregate commitment of $37.0 million. |
· | Produced $46.6 million of gross proceeds from dispositions. |
T. Wilson Eglin, President and Chief Executive Officer of Lexington, stated, “We have made great progress addressing lease rollover, completing 4.6 million square feet of new and extended leases including 43% of our square footage subject to leases expiring in 2014 and 2015 since the beginning of the second quarter and through today. As a result, the weighted-average lease term of our portfolio is 7.7 years, an increase of 18% compared to June 30, 2012, with approximately 30% of our revenue coming from leases ten years or longer, providing the Company with a more stable base of long-term cash flow. In addition, we continued to lower our cost of capital with the completion of our first investment-grade rated notes offering, utilizing the proceeds primarily to retire expensive short-term secured debt”.
3 |
FINANCIAL RESULTS
Revenues
For the quarter ended June 30, 2013, total gross revenues were $99.4 million, compared with total gross revenues of $80.8 million for the quarter ended June 30, 2012. The increase is primarily due to property acquisitions.
Company FFO, As Adjusted
For the quarter ended June 30, 2013, Lexington generated Company FFO, as adjusted, of $56.4 million, or $0.25 per diluted share, compared to Company FFO, as adjusted, for the quarter ended June 30, 2012 of $44.2 million, or $0.24 per diluted share. The calculation of Company FFO, as adjusted, and a reconciliation to net income attributable to Lexington Realty Trust shareholders is included later in this press release.
Net Loss Attributable to Common Shareholders
For the quarter ended June 30, 2013, net loss attributable to common shareholders was $(0.8) million, or a loss of $(0.00) per diluted share, compared with net loss attributable to common shareholders for the quarter ended June 30, 2012 of $(3.4) million, or a loss of $(0.02) per diluted share.
Common Share/Unit Dividend/Distribution
Lexington declared a regular quarterly common share/unit dividend/distribution for the quarter ended June 30, 2013 of $0.15 per common share/unit, which was paid on July 15, 2013 to common shareholders/unitholders of record as of June 28, 2013.
OPERATING ACTIVITIES
Leasing
During the second quarter of 2013, Lexington executed 24 new and extended leases for 2.1 million square feet and ended the quarter with overall portfolio occupancy of 97.9%.
Subsequent to quarter end, Lexington executed 2.5 million square feet of new and extended leases.
Capital Recycling
Dispositions
During the second quarter of 2013, Lexington disposed of its interests in (1) three properties, (2) the retail parcel and parking facility at a property and (3) a land parcel to unrelated third parties for a gross sales price of $46.6 million. Lexington also conveyed two properties in full satisfaction of the aggregate $26.2 million outstanding non-recourse mortgage loans.
Investment Activity
Build-to-Suit Projects
Lexington completed the 167,000 square foot build-to-suit office property in Denver, Colorado for a capitalized cost of $38.4 million (8.8% initial cap rate). The property is net leased for a 15-year term. In addition, Lexington completed the 42,000 square foot build-to-suit retail property in Tuscaloosa, Alabama for a capitalized cost of $8.7 million (9.4% initial cap rate). The property is net leased for a 15-year term.
4 |
Lexington entered into a $29.6 million (7.3% initial cap rate) build-to-suit lease commitment to construct an 180,000 square foot industrial property in Las Vegas, Nevada. Upon completion of construction, a net lease for a 20-year term will commence.
In June 2013, Lexington acquired a 4.42 acre-site in Albany, Georgia and entered into a 15-year net-lease. Lexington will fund the construction of a 46,000 square foot retail property for a maximum price of $7.5 million (9.0% initial cap rate) and the lease will commence upon its completion.
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) Rantoul, Illinois (8.0% initial cap rate) and (2) Bingen, Washington (10.7% initial cap rate). The aggregate estimated cost of these four build-to-suit projects is approximately $98.5 million of which $25.2 million was invested as of June 30, 2013. In addition, Lexington is committed to acquire upon its completion a property in Omaha, Nebraska for $39.1 million (7.1% initial cap rate). 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.
Subsequent to June 30, 2013, Lexington acquired the remaining interest in its Long Island City, New York property that it did not already own for $8.7 million.
CAPITAL MARKETS
Capital Activities and Balance Sheet Update
During the second quarter of 2013, Lexington repaid $193.2 million of secured debt which had a weighted-average interest rate of 6.0% and was scheduled to mature through 2014. In connection with the repayments, Lexington incurred $11.8 million in yield maintenance costs.
In addition, Lexington redeemed, at par, all $155.0 million of outstanding shares of its 7.55% Series D Cumulative Redeemable Preferred Stock.
Lexington issued $250.0 million aggregate principal amount of 4.25% Senior Notes due in 2023 at 99.026% of the principal amount. The notes are unsecured and rated Baa2 and BBB- by Moody’s Investors Service, Inc. and Standard & Poor’s Rating Services, respectively. In addition, the spreads to LIBOR on Lexington’s unsecured revolving credit facility and unsecured term loans were reduced as a result of obtaining the ratings.
Lexington borrowed $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 2.08%.
Lexington exercised an accordion feature within the unsecured revolving credit facility to increase the availability from $300.0 million to $400.0 million. No amounts were outstanding as of June 30, 2013.
Subsequent to quarter end, Lexington converted approximately $12.2 million original principal amount of 6.00% Convertible Guaranteed Notes due 2030 for 1,777,562 common shares and a cash payment of $0.6 million.
2013 EARNINGS GUIDANCE
Lexington confirms its estimate of Company FFO, as adjusted, within 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.
5 |
SECOND QUARTER 2013 CONFERENCE CALL
Lexington will host a conference call today, Wednesday, August 7, 2013, at 11:00 a.m. Eastern Time, to discuss its results for the quarter ended June 30, 2013. Interested parties may participate in this conference call by dialing (888) 740-6142 or (913) 312-1503. A replay of the call will be available through August 21, 2013, at (877) 870-5176 or (858) 384-5517, pin: 1128163. A live webcast of the conference call will be available at www.lxp.com within the Investor Relations section.
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 ending December 31, 2013, (3) the successful consummation of any lease, acquisition, build-to-suit or other 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.
6 |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited and in thousands, except share and per share data)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Gross revenues: | ||||||||||||||||
Rental | $ | 91,251 | $ | 72,914 | $ | 178,749 | $ | 142,857 | ||||||||
Advisory and incentive fees | 154 | 765 | 328 | 1,088 | ||||||||||||
Tenant reimbursements | 8,008 | 7,150 | 15,866 | 14,300 | ||||||||||||
Total gross revenues | 99,413 | 80,829 | 194,943 | 158,245 | ||||||||||||
Expense applicable to revenues: | ||||||||||||||||
Depreciation and amortization | (45,098 | ) | (37,339 | ) | (89,580 | ) | (74,084 | ) | ||||||||
Property operating | (15,924 | ) | (13,962 | ) | (31,533 | ) | (27,313 | ) | ||||||||
General and administrative | (6,596 | ) | (6,189 | ) | (13,759 | ) | (11,559 | ) | ||||||||
Non-operating income | 1,470 | 1,626 | 3,431 | 4,245 | ||||||||||||
Interest and amortization expense | (22,662 | ) | (23,469 | ) | (46,267 | ) | (47,261 | ) | ||||||||
Debt satisfaction charges, net | (11,726 | ) | (2 | ) | (22,722 | ) | (1,651 | ) | ||||||||
Litigation reserve | — | (2,800 | ) | — | (2,800 | ) | ||||||||||
Impairment charges | — | — | (2,413 | ) | — | |||||||||||
Loss before provision for income taxes, equity in earnings of non-consolidated entities and discontinued operations | (1,123 | ) | (1,306 | ) | (7,900 | ) | (2,178 | ) | ||||||||
Provision for income taxes | (160 | ) | (324 | ) | (561 | ) | (505 | ) | ||||||||
Equity in earnings of non-consolidated entities | 204 | 10,277 | 339 | 17,670 | ||||||||||||
Income (loss) from continuing operations | (1,079 | ) | 8,647 | (8,122 | ) | 14,987 | ||||||||||
Discontinued operations: | ||||||||||||||||
Income (loss) from discontinued operations | (47 | ) | (2,557 | ) | 1,672 | (2,581 | ) | |||||||||
Provision for income taxes | (1,158 | ) | (6 | ) | (1,162 | ) | (11 | ) | ||||||||
Debt satisfaction gains (charges), net | (1,299 | ) | — | 9,250 | 1,728 | |||||||||||
Gains on sales of properties | 12,806 | 2,671 | 12,806 | 2,671 | ||||||||||||
Impairment charges | (1,391 | ) | (3,129 | ) | (8,735 | ) | (5,690 | ) | ||||||||
Total discontinued operations | 8,911 | (3,021 | ) | 13,831 | (3,883 | ) | ||||||||||
Net income | 7,832 | 5,626 | 5,709 | 11,104 | ||||||||||||
Less net income attributable to noncontrolling interests | (1,100 | ) | (1,116 | ) | (1,597 | ) | (2,983 | ) | ||||||||
Net income attributable to Lexington Realty Trust shareholders | 6,732 | 4,510 | 4,112 | 8,121 | ||||||||||||
Dividends attributable to preferred shares - Series B | — | (919 | ) | — | (2,298 | ) | ||||||||||
Dividends attributable to preferred shares - Series C | (1,573 | ) | (1,573 | ) | (3,145 | ) | (3,145 | ) | ||||||||
Dividends attributable to preferred shares - Series D | (617 | ) | (2,925 | ) | (3,543 | ) | (5,851 | ) | ||||||||
Allocation to participating securities | (161 | ) | (139 | ) | (338 | ) | (289 | ) | ||||||||
Deemed dividend - Series B | — | (2,346 | ) | — | (2,346 | ) | ||||||||||
Redemption discount - Series C | — | — | — | 229 | ||||||||||||
Deemed dividend - Series D | (5,230 | ) | — | (5,230 | ) | — | ||||||||||
Net loss attributable to common shareholders | $ | (849 | ) | $ | (3,392 | ) | $ | (8,144 | ) | $ | (5,579 | ) | ||||
Income (loss) per common share - basic: | ||||||||||||||||
Income (loss) from continuing operations | $ | (0.04 | ) | $ | — | $ | (0.11 | ) | $ | — | ||||||
Income (loss) from discontinued operations | 0.04 | (0.02 | ) | 0.07 | (0.04 | ) | ||||||||||
Net loss attributable to common shareholders | $ | — | $ | (0.02 | ) | $ | (0.04 | ) | $ | (0.04 | ) | |||||
Weighted-average common shares outstanding - basic: | 211,619,288 | 154,558,380 | 200,487,623 | 154,353,707 | ||||||||||||
Income (loss) per common share - diluted: | ||||||||||||||||
Income (loss) from continuing operations | $ | (0.04 | ) | $ | — | $ | (0.11 | ) | $ | — | ||||||
Income (loss) from discontinued operations | 0.04 | (0.02 | ) | 0.07 | (0.04 | ) | ||||||||||
Net loss attributable to common shareholders | $ | — | $ | (0.02 | ) | $ | (0.04 | ) | $ | (0.04 | ) | |||||
Weighted-average common shares outstanding - diluted | 211,619,288 | 154,797,485 | 200,487,623 | 154,353,707 | ||||||||||||
Amounts attributable to common shareholders: | ||||||||||||||||
Income (loss) from continuing operations | $ | (9,259 | ) | $ | 222 | $ | (21,484 | ) | $ | (78 | ) | |||||
Income (loss) from discontinued operations | 8,410 | (3,614 | ) | 13,340 | (5,501 | ) | ||||||||||
Net loss attributable to common shareholders | $ | (849 | ) | $ | (3,392 | ) | $ | (8,144 | ) | $ | (5,579 | ) |
7 |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, 2013 (unaudited) and December 31, 2012
(In thousands, except share and per share data)
2013 | 2012 | |||||||
Assets: | ||||||||
Real estate, at cost | $ | 3,616,618 | $ | 3,564,466 | ||||
Real estate - intangible assets | 694,557 | 685,914 | ||||||
Investments in real estate under construction | 23,099 | 65,122 | ||||||
4,334,274 | 4,315,502 | |||||||
Less: accumulated depreciation and amortization | 1,197,732 | 1,150,417 | ||||||
3,136,542 | 3,165,085 | |||||||
Cash and cash equivalents | 74,278 | 34,024 | ||||||
Restricted cash | 20,521 | 26,741 | ||||||
Investment in and advances to non-consolidated entities | 11,224 | 27,129 | ||||||
Deferred expenses, net | 63,679 | 57,549 | ||||||
Loans receivable, net | 88,994 | 72,540 | ||||||
Rent receivable - current | 8,505 | 7,355 | ||||||
Rent receivable - deferred | 1,965 | — | ||||||
Other assets | 38,566 | 27,780 | ||||||
Total assets | $ | 3,444,274 | $ | 3,418,203 | ||||
Liabilities and Equity: | ||||||||
Liabilities: | ||||||||
Mortgages and notes payable | $ | 1,043,934 | $ | 1,415,961 | ||||
Term loans payable | 319,000 | 255,000 | ||||||
Senior notes payable | 247,585 | — | ||||||
Convertible notes payable | 38,666 | 78,127 | ||||||
Trust preferred securities | 129,120 | 129,120 | ||||||
Dividends payable | 33,990 | 31,351 | ||||||
Accounts payable and other liabilities | 56,891 | 70,367 | ||||||
Accrued interest payable | 9,942 | 11,980 | ||||||
Deferred revenue - including below market leases, net | 71,205 | 79,908 | ||||||
Prepaid rent | 18,394 | 13,224 | ||||||
Total liabilities | 1,968,727 | 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 in 2012 | — | 149,774 | ||||||
Common shares, par value $0.0001 per share; authorized 400,000,000 shares, 214,234,685 and 178,616,664 shares issued and outstanding in 2013 and 2012, respectively | 21 | 18 | ||||||
Additional paid-in-capital | 2,568,198 | 2,212,949 | ||||||
Accumulated distributions in excess of net income | (1,215,793 | ) | (1,143,803 | ) | ||||
Accumulated other comprehensive income (loss) | 3,912 | (6,224 | ) | |||||
Total shareholders' equity | 1,450,354 | 1,306,730 | ||||||
Noncontrolling interests | 25,193 | 26,435 | ||||||
Total equity | 1,475,547 | 1,333,165 | ||||||
Total liabilities and equity | $ | 3,444,274 | $ | 3,418,203 |
8 |
LEXINGTON REALTY TRUST AND CONSOLIDATED SUBSIDIARIES
EARNINGS PER SHARE
(Unaudited and in thousands, except share and per share data)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
EARNINGS PER SHARE: | ||||||||||||||||
Basic: | ||||||||||||||||
Income (loss) from continuing operations attributable to common shareholders | $ | (9,259 | ) | $ | 222 | $ | (21,484 | ) | $ | (78 | ) | |||||
Income (loss) from discontinued operations attributable to common shareholders | 8,410 | (3,614 | ) | 13,340 | (5,501 | ) | ||||||||||
Net loss attributable to common shareholders | $ | (849 | ) | $ | (3,392 | ) | $ | (8,144 | ) | $ | (5,579 | ) | ||||
Weighted-average number of common shares outstanding | 211,619,288 | 154,558,380 | 200,487,623 | 154,353,707 | ||||||||||||
Income (loss) per common share: | ||||||||||||||||
Income (loss) from continuing operations | $ | (0.04 | ) | $ | — | $ | (0.11 | ) | $ | — | ||||||
Income (loss) from discontinued operations | 0.04 | (0.02 | ) | 0.07 | (0.04 | ) | ||||||||||
Net loss attributable to common shareholders | $ | — | $ | (0.02 | ) | $ | (0.04 | ) | $ | (0.04 | ) | |||||
Diluted: | ||||||||||||||||
Income (loss) from continuing operations attributable to common shareholders | $ | (9,259 | ) | $ | 222 | $ | (21,484 | ) | $ | (78 | ) | |||||
Impact of assumed conversions: | ||||||||||||||||
Share options | — | — | — | — | ||||||||||||
Income (loss) from continuing operations attributable to common shareholders | (9,259 | ) | 222 | (21,484 | ) | (78 | ) | |||||||||
Income (loss) from discontinued operations attributable to common shareholders | 8,410 | (3,614 | ) | 13,340 | (5,501 | ) | ||||||||||
Net loss attributable to common shareholders | $ | (849 | ) | $ | (3,392 | ) | $ | (8,144 | ) | $ | (5,579 | ) | ||||
Weighted-average common shares outstanding - basic | 211,619,288 | 154,558,380 | 200,487,623 | 154,353,707 | ||||||||||||
Effect of dilutive securities: | ||||||||||||||||
Share options | — | 239,105 | — | — | ||||||||||||
Weighted-average common shares outstanding | 211,619,288 | 154,797,485 | 200,487,623 | 154,353,707 | ||||||||||||
Income (loss) per common share: | ||||||||||||||||
Income (loss) from continuing operations | $ | (0.04 | ) | $ | — | $ | (0.11 | ) | $ | — | ||||||
Income (loss) from discontinued operations | 0.04 | (0.02 | ) | 0.07 | (0.04 | ) | ||||||||||
Net loss attributable to common shareholders | $ | — | $ | (0.02 | ) | $ | (0.04 | ) | $ | (0.04 | ) |
9 |
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 June 30, | Six Months Ended June 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
FUNDS FROM OPERATIONS: (1) | ||||||||||||||||
Basic and Diluted: | ||||||||||||||||
Net income attributable to Lexington Realty Trust shareholders | $ | 6,732 | $ | 4,510 | $ | 4,112 | $ | 8,121 | ||||||||
Adjustments: | ||||||||||||||||
Depreciation and amortization | 44,160 | 41,318 | 88,116 | 79,619 | ||||||||||||
Impairment charges - real estate | 1,391 | 3,129 | 11,148 | 5,690 | ||||||||||||
Noncontrolling interests - OP units | 837 | 78 | 1,084 | 438 | ||||||||||||
Amortization of leasing commissions | 1,351 | 1,211 | 2,679 | 2,298 | ||||||||||||
Joint venture and noncontrolling interest adjustment | 545 | 2,047 | 1,121 | 926 | ||||||||||||
Preferred dividends - Series B & D | (617 | ) | (3,844 | ) | (3,543 | ) | (8,149 | ) | ||||||||
Gains on sales of properties, net of tax | (11,881 | ) | (2,671 | ) | (11,881 | ) | (2,671 | ) | ||||||||
Gain on sale - joint venture investment | — | (7,000 | ) | — | (7,000 | ) | ||||||||||
Interest and amortization on 6.00% Convertible Guaranteed Notes | 828 | 2,326 | 1,892 | 4,653 | ||||||||||||
Reported Company FFO | 43,346 | 41,104 | 94,728 | 83,925 | ||||||||||||
Debt satisfaction charges (gains), net | 13,025 | 2 | 13,472 | (77 | ) | |||||||||||
Litigation reserve | — | 2,800 | — | 2,800 | ||||||||||||
Other | 76 | 332 | 195 | 322 | ||||||||||||
Company FFO, as adjusted | 56,447 | 44,238 | 108,395 | 86,970 | ||||||||||||
FUNDS AVAILABLE FOR DISTRIBUTION: (2) | ||||||||||||||||
Adjustments: | ||||||||||||||||
Straight-line rents | (9,143 | ) | (5,408 | ) | (2,920 | ) | 4,069 | |||||||||
Lease incentives | 374 | 293 | 630 | 830 | ||||||||||||
Amortization of below/above market leases | (218 | ) | (1,394 | ) | (170 | ) | (2,695 | ) | ||||||||
Non-cash interest, net | (32 | ) | (182 | ) | (347 | ) | (856 | ) | ||||||||
Non-cash charges, net | 2,011 | 1,177 | 3,592 | 2,358 | ||||||||||||
Tenant improvements | (13,475 | ) | (3,690 | ) | (28,149 | ) | (5,800 | ) | ||||||||
Lease costs | (2,125 | ) | (987 | ) | (4,919 | ) | (3,631 | ) | ||||||||
Reported Company Funds Available for Distribution | $ | 33,839 | $ | 34,047 | $ | 76,112 | $ | 81,245 | ||||||||
Per Share Amounts | ||||||||||||||||
Basic: | ||||||||||||||||
Reported Company FFO | $ | 0.19 | $ | 0.23 | $ | 0.44 | $ | 0.47 | ||||||||
Company FFO, as adjusted | $ | 0.25 | $ | 0.25 | $ | 0.50 | $ | 0.48 | ||||||||
Company FAD | $ | 0.15 | $ | 0.19 | $ | 0.35 | $ | 0.45 | ||||||||
Diluted: | ||||||||||||||||
Reported Company FFO | $ | 0.19 | $ | 0.23 | $ | 0.44 | $ | 0.47 | ||||||||
Company FFO, as adjusted | $ | 0.25 | $ | 0.24 | $ | 0.50 | $ | 0.48 | ||||||||
Company FAD | $ | 0.15 | $ | 0.19 | $ | 0.35 | $ | 0.45 |
10 |
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 June 30, | Six Months Ended June 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Basic: | ||||||||||||||||
Weighted-average common shares outstanding - EPS basic | 211,619,288 | 154,558,380 | 200,487,623 | 154,353,707 | ||||||||||||
6.00% Convertible Guaranteed Notes | 5,937,510 | 16,409,546 | 6,712,713 | 16,409,546 | ||||||||||||
Non-vested share-based payment awards | 564,540 | 199,202 | 496,692 | 201,099 | ||||||||||||
Operating Partnership Units | 4,167,712 | 4,505,457 | 4,193,121 | 4,519,416 | ||||||||||||
Preferred Shares - Series C | 4,710,570 | 4,710,570 | 4,710,570 | 4,714,293 | ||||||||||||
Weighted-average common shares outstanding - basic | 226,999,620 | 180,383,155 | 216,600,719 | 180,198,061 | ||||||||||||
Diluted: | ||||||||||||||||
Weighted-average common shares outstanding - basic | 226,999,620 | 180,383,155 | 216,600,719 | 180,198,061 | ||||||||||||
Options - Incremental shares | 802,777 | 239,105 | 935,331 | 243,659 | ||||||||||||
Weighted-average common shares outstanding - diluted | 227,802,397 | 180,622,260 | 217,536,050 | 180,441,720 |
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.
# # #
11 |
LEXINGTON REALTY TRUST
2013 Second Quarter Leasing Summary
LEASE EXTENSIONS
Tenants (Guarantors) | 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 | |||||||||||||||||||||||||||||||||
1-5 | Various | Chicago/Honolulu | IL/HI | MTM/2013 | 2014-2015 | 3,457 | $ | 75 | $ | 79 | $ | 75 | $ | 79 | ||||||||||||||||||||
6 | Woodlands Internists, Inc. | The Woodlands | TX | MTM | 05/2016 | 8,102 | $ | 176 | $ | 176 | $ | 176 | $ | 176 | ||||||||||||||||||||
7 | JPMorgan Chase Bank, National Association | Florence | SC | 10/2013 | 10/2014 | 86,403 | $ | 993 | $ | 614 | $ | 993 | $ | 614 | ||||||||||||||||||||
8 | AT&T Services, Inc. | Harrisburg | PA | 12/2013 | 12/2018 | 61,766 | $ | 1,143 | $ | 1,344 | $ | 1,265 | $ | 1,310 | ||||||||||||||||||||
2014 Extensions | ||||||||||||||||||||||||||||||||||
9 | James J. Benes & Associates, Inc. | Lisle | IL | 01/2014 | 12/2019 | 6,347 | $ | 71 | $ | 141 | $ | 97 | $ | 107 | ||||||||||||||||||||
10 | Wells Fargo Bank, N.A. (2) | Fort Mill | SC | 05/2014 | 05/2024 | 169,218 | $ | 1,785 | $ | 2,890 | $ | 2,026 | $ | 2,556 | ||||||||||||||||||||
11 | Wells Fargo Bank, N.A. (2) | Fort Mill | SC | 05/2014 | 05/2024 | 169,083 | $ | 1,783 | $ | 2,140 | $ | 1,950 | $ | 1,864 | ||||||||||||||||||||
12 | Invensys Systems, Inc. (Siebe, Inc.) (3) | Foxboro | MA | 06/2014 | 06/2024 | 251,924 | $ | 2,469 | $ | 3,308 | $ | 2,009 | $ | 2,506 | ||||||||||||||||||||
13 | Alstom Power, Inc. | Knoxville | TN | 10/2014 | 10/2024 | 84,404 | $ | 1,646 | $ | 1,836 | $ | 1,798 | $ | 1,621 | ||||||||||||||||||||
2015 Extension | ||||||||||||||||||||||||||||||||||
14 | Orange Business Services U.S., Inc. (Equant N.V.) | Herndon | VA | 04/2015 | 07/2020 | 132,617 | $ | 1,615 | $ | 2,225 | $ | 1,526 | $ | 2,063 | ||||||||||||||||||||
2019 Extension | ||||||||||||||||||||||||||||||||||
15 | Bank of America, National Association | Brea | CA | 06/2019 | 07/2023 | 637,503 | $ | 9,410 | $ | 9,135 | $ | 8,978 | $ | 8,414 | ||||||||||||||||||||
. | ||||||||||||||||||||||||||||||||||
15 | Total office/multi-tenant lease extensions | 1,610,824 | $ | 21,166 | $ | 23,888 | $ | 20,893 | $ | 21,310 | ||||||||||||||||||||||||
Industrial | 2013 Extension | |||||||||||||||||||||||||||||||||
1 | Staples, Inc. / Corporate Express, Inc. | Henderson | NC | 12/2013 | 06/2016 | 196,946 | $ | 788 | $ | 876 | $ | 812 | $ | 811 | ||||||||||||||||||||
2014 Extension | ||||||||||||||||||||||||||||||||||
2 | Pierce Packaging Co. | Rockford | IL | 12/2014 | 12/2016 | 90,000 | $ | 302 | $ | 404 | $ | 302 | $ | 314 | ||||||||||||||||||||
2 | Total industrial lease extension | 286,946 | $ | 1,090 | $ | 1,280 | $ | 1,114 | $ | 1,125 | ||||||||||||||||||||||||
17 | TOTAL EXTENDED LEASES | 1,897,770 | $ | 22,256 | $ | 25,168 | $ | 22,007 | $ | 22,435 |
NEW LEASES
Tenants | Location | Lease Expiration Date | Sq. Ft. | New
Cash Rent Per Annum ($000)(1) | New
GAAP Rent Per Annum ($000)(1) | |||||||||||||||||||||||||||||||
Office/Multi-Tenant | ||||||||||||||||||||||||||||||||||||
1-2 | Various | Honolulu/Glen Allen | HI/VA | 2014/2020 | 977 | $ | 18 | $ | 18 | |||||||||||||||||||||||||||
3 | Caliber Funding, LLC | Florence | SC | 06/2018 | 37,381 | $ | 469 | $ | 691 | |||||||||||||||||||||||||||
4 | FTJ FundChoice, LLC | Hebron | KY | 08/2020 | 3,818 | $ | 26 | $ | 26 | |||||||||||||||||||||||||||
5 | ALTA Resources Corp. | Fort Myers | FL | 06/2023 | 63,261 | $ | 886 | $ | 969 | |||||||||||||||||||||||||||
6 | Orlando/Orange County Convention & Visitor Bureau, Inc. | Orlando | FL | 09/2024 | 44,752 | $ | 317 | $ | 959 | |||||||||||||||||||||||||||
6 | Total office/multi-tenant new lease | 150,189 | $ | 1,716 | $ | 2,663 | ||||||||||||||||||||||||||||||
Industrial | ||||||||||||||||||||||||||||||||||||
1 | Autocam Corporation | Marshall | MI | 12/2023 | 58,707 | $ | 98 | $ | 98 | |||||||||||||||||||||||||||
1 | Total industrial new leases | 58,707 | $ | 98 | $ | 98 | ||||||||||||||||||||||||||||||
7 | TOTAL NEW LEASES | 208,896 | $ | 1,814 | $ | 2,761 | ||||||||||||||||||||||||||||||
24 | TOTAL NEW AND EXTENDED LEASES | 2,106,666 | $ | 24,070 | $ | 24,768 |
12 |
LEXINGTON REALTY TRUST
2013 Second Quarter Leasing Summary (Continued)
LEASE NON-RENEWALS
Tenants (Guarantors) | Location | Lease Expiration Date | Sq. Ft. | Annual
2012 Cash Rent ($000) | Annual
2012 GAAP Rent ($000) | |||||||||||||||||||||
Office | ||||||||||||||||||||||||||
1 | International Business Machines Corporation /Internet Security Systems, Inc. (ISS Group, Inc.) | Atlanta | GA | 05/2013 | 34,400 | $ | 888 | $ | 703 | |||||||||||||||||
2 | JPMorgan Chase Bank, National Association | Florence | SC | 10/2013 | 52,773 | $ | 375 | $ | 375 | |||||||||||||||||
2 | TOTAL LEASE NON-RENEWALS | 87,173 | $ | 1,263 | $ | 1,078 |
Footnotes
(1) | Assumes twelve months rent from the later of 7/1/13 or lease commencement/extension. |
(2) | Extension lease is triple net rent while prior lease was not; accordingly, prior rent amounts are adjusted for operating expenses. |
(3) | Fully amortizing mortgage with $2.8 million of annual debt service matured January 2013. |
13 |
LEXINGTON REALTY TRUST
2013 Second Quarter Investment/Capital Recycling Summary
PROPERTY INVESTMENTS
Tenants | Location | Property Type | Initial
Basis ($000) | Initial
Annualized Cash Rent ($000) | Initial
Cash Yield | GAAP Yield | Lease Expiration | |||||||||||||||||||||||||
1 | Gander Mountain Company (1) | Tuscaloosa | AL | Retail | $ | 8,720 | $ | 818 | 9.4 | % | 10.3 | % | 05/2028 | |||||||||||||||||||
2 | Trizetto Corporation (1) | Englewood | CO | Office | $ | 38,372 | $ | 3,362 | 8.8 | % | 10.0 | % | 04/2028 | |||||||||||||||||||
2 | TOTAL PROPERTY INVESTMENTS | $ | 47,092 | $ | 4,180 | 8.9 | % | 10.1 | % |
CAPITAL RECYCLING
PROPERTY DISPOSITIONS (5)
Tenants | Location | Property Type | Gross
Sale Price ($000) | Annualized NOI ($000) | Month
of Disposition | |||||||||||||||||||
1 | Vacant (2) | Honolulu | HI | Retail | $ | 25,900 | $ | 504 | April | |||||||||||||||
2 | Gander Mountain Company | Valdosta | GA | Retail | $ | 9,515 | $ | 770 | June | |||||||||||||||
3 | Gander Mountain Company | Opelika | AL | Retail | $ | 9,328 | $ | 722 | June | |||||||||||||||
4 | Panasonic Automotive Systems Company of America, a Division of Panasonic Corporation of North America / Vacant (3) | Farmington Hills | MI | Office | $ | 17,542 | $ | 705 | June | |||||||||||||||
5 | Brookshire Grocery Company / Safeway, Inc. | Greenville | TX | Retail | $ | 1,700 | $ | 169 | June | |||||||||||||||
6 | Allstate Insurance Company / Vacant (4) | Indianapolis | IN | Office | $ | 8,686 | $ | (62 | ) | June | ||||||||||||||
6 | TOTAL PROPERTY DISPOSITIONS | $ | 72,671 | $ | 2,808 |
Footnotes
(1) | Completed build-to-suit project. |
(2) | Retail store formerly leased to Macy's West Stores, Inc. and adjoining parking garage. NOI reflects parking garage only. |
(3) | Property was conveyed to fully satisfy a $17.5 million non-recourse mortgage. |
(4) | Property was conveyed to fully satisfy an $8.7 million non-recourse mortgage. |
(5) | Lexington also sold a land parcel for $123 thousand. |
14 |
LEXINGTON REALTY TRUST
BUILD-TO-SUIT PROJECTS / FORWARD COMMITMENTS
6/30/2013
BUILD-TO-SUIT PROJECTED FUNDING SCHEDULE
Location | Sq. Ft | Lease
Term (Years) | Maximum Commitment/Estimated Completion Cost ($000) | Investment
balance as of 6/30/13 ($000)(1) | Estimated Cash Investment Next 12 Months ($000) | Estimated Completion Date | ||||||||||||||||||||||||||||||||||||
Q3 2013 | Q4 2013 | Q1 2014 | Q2 2014 | |||||||||||||||||||||||||||||||||||||||
1 | Rantoul | IL | 813,000 | 20 | $ | 42,587 | $ | 20,601 | $ | 12,890 | $ | 8,590 | $ | - | $ | - | 4Q 13 | |||||||||||||||||||||||||
2 | Bingen | WA | 124,000 | 12 | $ | 18,898 | $ | 760 | $ | 4,947 | $ | 4,947 | $ | 4,947 | $ | 3,297 | 2Q 14 | |||||||||||||||||||||||||
3 | Albany | GA | 46,000 | 15 | $ | 7,460 | $ | 1,738 | $ | 4,216 | $ | 1,440 | $ | - | $ | - | 4Q 13 | |||||||||||||||||||||||||
4 | Las Vegas | NV | 180,000 | 20 | $ | 29,585 | $ | 1,191 | $ | 6,991 | $ | 6,991 | $ | 6,991 | $ | 6,991 | 3Q 14 | |||||||||||||||||||||||||
4 | TOTAL BUILD-TO-SUIT PROJECTS | $ | 98,530 | $ | 24,290 | $ | 29,044 | $ | 21,968 | $ | 11,938 | $ | 10,288 |
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 included in investment in real estate under construction; with the exception of the Las Vegas investment, which is included in other assets. Aggregate equity invested is $25,186. |
15 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2013
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 6/30/2013 ($000) (2) | GAAP Base Rent as of 6/30/2013 ($000) (3) | ||||||||||||||||||||||||
OFFICE PROPERTIES | ||||||||||||||||||||||||||||||||||
2013 | MTM | 810 Gears Rd. | Houston | TX | — | Ricoh Americas Corporation | 2000 | 2,460 | 16 | 16 | ||||||||||||||||||||||||
10/31/2013 | 3943 Denny Ave. | Pascagoula | MS | — | Northrop Grumman Systems Corporation | 1995 | 94,841 | 319 | 319 | |||||||||||||||||||||||||
11/30/2013 | 1110 Bayfield Dr. | Colorado Springs | CO | — | Honeywell International Inc. | 1980/1990/2002 | 166,575 | 815 | 800 | |||||||||||||||||||||||||
200 Lucent Ln. | Cary | NC | — | Progress Energy Service Company, LLC | 1999 | 124,944 | 1,225 | 1,121 | ||||||||||||||||||||||||||
12/31/2013 | 2550 Interstate Dr. | Harrisburg | PA | — | AT&T Services, Inc. | 1998 | 27,584 | 300 | 283 | |||||||||||||||||||||||||
3165 McKelvey Rd. | Bridgeton | MO | — | BJC Health System | 1981 | 52,994 | 198 | 231 | ||||||||||||||||||||||||||
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 | 1,362 | 1,362 | ||||||||||||||||||||||||
3/15/2014 | 101 East Erie St. | Chicago | IL | — | Draftfcb, Inc. (Interpublic Group of Companies, Inc.) | 1986 | 212,988 | 2,075 | 2,510 | |||||||||||||||||||||||||
4/30/2014 | 4400 Northcorp Pkwy. | Palm Beach Gardens | FL | — | Office Suites Plus Properties, Inc. | 1996 | 18,400 | 138 | 39 | |||||||||||||||||||||||||
7/31/2014 | 16676 Northchase Dr. | Houston | TX | — | Kerr-McGee Oil & Gas Corporation (Kerr-McGee Corporation) | 2003 | 101,111 | 845 | 814 | |||||||||||||||||||||||||
9/30/2014 | 333 Mt. Hope Ave. | Rockaway | NJ | — | BASF Corporation | 1981/2002/2004 | 95,500 | 1,122 | 1,061 | |||||||||||||||||||||||||
10/31/2014 | 700 US Hwy. Route 202-206 | Bridgewater | NJ | — | Biovail Pharmaceuticals, Inc. (Valeant Pharmaceuticals International, Inc.) | 1985/2003/2004 | 115,558 | 1,017 | 1,285 | |||||||||||||||||||||||||
11/30/2014 | 850-950 Warrenville Rd. | Lisle | IL | — | Flexco, Inc. | 1984 | 7,535 | 70 | 70 | |||||||||||||||||||||||||
12/14/2014 | 22011 Southeast 51st St. | Issaquah | WA | — | Spacelabs Medical, Inc. / OSI Systems, Inc. (Instrumentarium Corporation) | 1987 | 95,600 | 1,084 | 981 | |||||||||||||||||||||||||
5150 220th Ave. | Issaquah | WA | — | Spacelabs Medical, Inc. / OSI Systems, Inc. (Instrumentarium Corporation) | 1992 | 106,944 | 1,206 | 1,111 | ||||||||||||||||||||||||||
12/31/2014 | 1066 Main St. | Forest Park | GA | — | Bank of America, NA (Bank of America Corporation) | 1969 | 14,859 | 100 | 100 | |||||||||||||||||||||||||
1698 Mountain Industrial Blvd. | Stone Mountain | GA | — | Bank of America, NA (Bank of America Corporation) | 1973 | 5,704 | 48 | 48 | ||||||||||||||||||||||||||
180 South Clinton St. | Rochester | NY | — | Frontier Corporation | 1988/2000 | 226,000 | 1,505 | 1,502 | ||||||||||||||||||||||||||
201 West Main St. | Cumming | GA | — | Bank of America, NA (Bank of America Corporation) | 1968/1982 | 14,208 | 99 | 99 | ||||||||||||||||||||||||||
2223 North Druid Hills Rd. | Atlanta | GA | — | Bank of America, NA (Bank of America Corporation) | 1972 | 6,260 | 56 | 56 | ||||||||||||||||||||||||||
275 Technology Dr. | Canonsburg | PA | — | ANSYS, Inc. | 1996 | 107,872 | 715 | 689 | ||||||||||||||||||||||||||
400 Butler Farm Rd. | Hampton | VA | — | Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company) | 1999 | 100,632 | 653 | 621 | ||||||||||||||||||||||||||
4545 Chamblee – Dunwoody Rd. | Chamblee | GA | — | Bank of America, NA (Bank of America Corporation) | 1972 | 4,565 | 44 | 44 | ||||||||||||||||||||||||||
825 Southway Dr. | Jonesboro | GA | — | Bank of America, NA (Bank of America Corporation) | 1971 | 4,894 | 39 | 39 | ||||||||||||||||||||||||||
956 Ponce de Leon Ave. | Atlanta | GA | — | Bank of America, NA (Bank of America Corporation) | 1975 | 3,900 | 39 | 39 | ||||||||||||||||||||||||||
2015 | 1/31/2015 | 26555 Northwestern Hwy. | Southfield | MI | — | Federal-Mogul Corporation | 1966/1973/1988/1989 | 187,163 | 579 | 709 | ||||||||||||||||||||||||
3/31/2015 | 3940 South Teller St. | Lakewood | CO | — | MoneyGram Payment Systems, Inc. | 2002 | 68,165 | 530 | 545 | |||||||||||||||||||||||||
6/30/2015 | 2500 Patrick Henry Pkwy. | McDonough | GA | — | Georgia Power Company | 1999 | 111,911 | 782 | 689 | |||||||||||||||||||||||||
33 Commercial St. | Foxboro | MA | — | Invensys Systems, Inc. (Siebe, Inc.) | 1982/1987 | 164,689 | 3,153 | 1,845 | ||||||||||||||||||||||||||
3711 San Gabriel | Mission | TX | — | VoiceStream PCS II Corporation / T-Mobile USA, Inc. / T-Mobile West Corporation | 2003 | 75,016 | 530 | 426 | ||||||||||||||||||||||||||
7/31/2015 | 4001 International Pkwy. | Carrollton | TX | — | Motel 6 Operating, LP (Accor S.A.) | 2003 | 138,443 | 1,606 | 1,597 | |||||||||||||||||||||||||
9/27/2015 | 2529 West Thorne Dr. | Houston | TX | — | Baker Hughes, Incorporated | 1982/1999 | 65,500 | 789 | 326 | |||||||||||||||||||||||||
9/30/2015 | 500 Olde Worthington Rd. | Westerville | OH | — | InVentiv Communications, Inc. | 2000 | 97,000 | 557 | 628 | |||||||||||||||||||||||||
550 Business Center Dr. | Lake Mary | FL | — | JPMorgan Chase Bank, National Association | 1999 | 125,920 | 963 | 1,048 | ||||||||||||||||||||||||||
600 Business Center Dr. | Lake Mary | FL | — | JPMorgan Chase Bank, National Association | 1996 | 125,155 | 923 | 1,025 | ||||||||||||||||||||||||||
10/31/2015 | 12209 West Markham St. | Little Rock | AR | — | Entergy Arkansas, Inc. | 1980 | 36,311 | 119 | 119 | |||||||||||||||||||||||||
5201 West Barraque St. | Pine Bluff | AR | — | Entergy Arkansas Inc. | 1964/1972/1988 | 27,189 | 96 | 71 | ||||||||||||||||||||||||||
2016 | 1/31/2016 | 1600 Eberhardt Rd. | Temple | TX | — | Nextel of Texas, Inc. (Nextel Finance Company) | 2001 | 108,800 | 837 | 673 | ||||||||||||||||||||||||
4/30/2016 | 11511 Luna Rd. | Farmers Branch | TX | — | Haggar Clothing Co. (Texas Holding Clothing Corporation and Haggar Corp.) | 2000 | 180,507 | 1,177 | 1,594 | |||||||||||||||||||||||||
2000 Eastman Dr. | Milford | OH | — | Siemens Corporation | 1991/1998 | 221,215 | 1,243 | 1,159 | ||||||||||||||||||||||||||
5/31/2016 | 1200 Jupiter Rd. | Garland | TX | — | Raytheon Company | 1980 | 278,759 | 753 | 864 | |||||||||||||||||||||||||
7/14/2016 | 1400 Northeast McWilliams Rd. | Bremerton | WA | — | Nextel West Corporation (Nextel Finance Company) | 2002 | 60,200 | 608 | 608 | |||||||||||||||||||||||||
10/31/2016 | 104 & 110 South Front St. | Memphis | TN | — | Hnedak Bobo Group, Inc. | 1871/1980/1988/1999 | 37,229 | 259 | 251 | |||||||||||||||||||||||||
12/31/2016 | 2050 Roanoke Rd. | Westlake | TX | — | TD Auto Finance LLC | 2001 | 130,290 | 1,287 | 1,332 | |||||||||||||||||||||||||
2017 | 3/31/2017 | 1701 Market St. | Philadelphia | PA | 4 | Car-Tel Communications, Inc. | 1957/1997 | 1,220 | 28 | 28 | ||||||||||||||||||||||||
4/30/2017 | 1315 West Century Dr. | Louisville | CO | — | Global Healthcare Exchange, Inc. (Global Healthcare Exchange, LLC) | 1987/2006 | 106,877 | 834 | 821 | |||||||||||||||||||||||||
9/30/2017 | 9201 East Dry Creek Rd. | Centennial | CO | — | The Shaw Group, Inc. | 2001/2002 | 128,500 | 1,186 | 898 | |||||||||||||||||||||||||
10/31/2017 | 4455 American Way | Baton Rouge | LA | — | New Cingular Wireless PCS, LLC | 1997 | 70,100 | 508 | 508 | |||||||||||||||||||||||||
11/30/2017 | 6200 Northwest Pkwy. | San Antonio | TX | — | United HealthCare Services, Inc. / PacifiCare Healthsystems, LLC | 2000 | 142,500 | 891 | 933 | |||||||||||||||||||||||||
12/31/2017 | 100 East Shore Dr. | Glen Allen | VA | — | Capital One, National Association | 1999 | 68,118 | 597 | 591 |
16 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2013
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 6/30/2013 ($000) (2) | GAAP Base Rent as of 6/30/2013 ($000) (3) | ||||||||||||||||||||||||
2018 | 1/31/2018 | 820 Gears Rd. | Houston | TX | — | Ricoh Americas Corporation | 2000 | 78,895 | 506 | 477 | ||||||||||||||||||||||||
4/30/2018 | Sandlake Rd./Kirkman Rd. | Orlando | FL | — | Lockheed Martin Corporation | 1982 | 184,000 | 480 | 935 | |||||||||||||||||||||||||
5/30/2018 | 13651 McLearen Rd. | Herndon | VA | — | United States of America | 1987 | 159,644 | 1,670 | 1,701 | |||||||||||||||||||||||||
5/31/2018 | 6303 Barfield Rd. | Atlanta | GA | — | International Business Machines Corporation /Internet Security Systems, Inc. (ISS Group, Inc.) | 2000/2001 | 238,600 | 2,210 | 924 | |||||||||||||||||||||||||
8900 Freeport Pkwy. | Irving | TX | — | Pacific Union Financial, LLC. | 2003 | 43,396 | 114 | 395 | ||||||||||||||||||||||||||
6/30/2018 | 100 Barnes Rd. | Wallingford | CT | — | 3M Company | 1977/1978/1985/1990/1993 | 44,400 | 239 | 254 | |||||||||||||||||||||||||
420 Riverport Rd. | Kingsport | TN | — | Kingsport Power Company | 1981 | 42,770 | 155 | 64 | ||||||||||||||||||||||||||
8/31/2018 | 3500 North Loop Rd. | McDonough | GA | — | Litton Loan Servicing LP | 2007 | 62,218 | 618 | 428 | |||||||||||||||||||||||||
9/30/2018 | 1701 Market St. | Philadelphia | PA | 4 | CBC Restaurant Corp. | 1957/1997 | 8,070 | 104 | 106 | |||||||||||||||||||||||||
12/22/2018 | 5200 Metcalf Ave. | Overland Park | KS | — | Swiss Re America Holding Corporation / Westport Insurance Corporation | 1980/1990/2004/2005 | 320,198 | 2,443 | 2,459 | |||||||||||||||||||||||||
12/31/2018 | 120 East Shore Dr. | Glen Allen | VA | — | Capital One Services, LLC | 2000 | 77,045 | 361 | 379 | |||||||||||||||||||||||||
2550 Interstate Dr. | Harrisburg | PA | — | AT&T Services, Inc. | 1998 | 61,766 | 672 | 634 | ||||||||||||||||||||||||||
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 | 820 | 734 | ||||||||||||||||||||||||
4/1/2019 | 9201 Stateline Rd. | Kansas City | MO | — | Swiss Re America Holding Corporation / Westport Insurance Corporation | 1963/1973/1985/2003 | 155,925 | 1,143 | 1,143 | |||||||||||||||||||||||||
6/19/2019 | 3965 Airways Blvd. | Memphis | TN | — | Federal Express Corporation | 1982/1983/1985/2006/2007 | 521,286 | 3,446 | 3,507 | |||||||||||||||||||||||||
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 | 671 | 553 | |||||||||||||||||||||||||
7/15/2019 | 19019 North 59th Ave. | Glendale | AZ | — | Honeywell International Inc. | 1986/1997/2000 | 252,300 | 894 | 951 | |||||||||||||||||||||||||
7/31/2019 | 500 Jackson St. | Columbus | IN | — | Cummins, Inc. | 1885/1980/1984/2006 | 390,100 | 2,295 | 2,270 | |||||||||||||||||||||||||
10/31/2019 | 10475 Crosspoint Blvd. | Indianapolis | IN | 16 | John Wiley & Sons, Inc. | 1999 | 141,047 | 1,129 | 1,168 | |||||||||||||||||||||||||
9601 Renner Blvd. | Lenexa | KS | — | VoiceStream PCS II Corporation (T-Mobile USA, Inc.) | 2004 | 77,484 | 687 | 571 | ||||||||||||||||||||||||||
12/31/2019 | 421 Butler Farm Rd. | Hampton | VA | — | Patient Advocate Foundation | 2000 | 36,484 | 337 | 453 | |||||||||||||||||||||||||
850-950 Warrenville Rd. | Lisle | IL | — | National-Louis University / James J. Benes & Associates, Inc. | 1984 | 91,879 | 727 | 782 | ||||||||||||||||||||||||||
2020 | 1/31/2020 | 10300 Kincaid Dr. | Fishers | IN | — | Roche Diagnostics Operations, Inc. | 1999 | 193,000 | 1,713 | 1,712 | ||||||||||||||||||||||||
2/14/2020 | 5600 Broken Sound Blvd. | Boca Raton | FL | — | Océ Printing Systems USA, Inc. (Oce-USA Holding, Inc.) | 1983/2002 | 143,290 | 1,163 | 1,122 | |||||||||||||||||||||||||
5/31/2020 | 2401 Cherahala Blvd. | Knoxville | TN | — | AdvancePCS, Inc. / CaremarkPCS, L.L.C. | 2002 | 59,748 | 435 | 387 | |||||||||||||||||||||||||
6/30/2020 | 10419 North 30th St. | Tampa | FL | — | Time Customer Service, Inc. (Time Incorporated) | 1986 | 132,981 | 700 | 724 | |||||||||||||||||||||||||
7/8/2020 | 1460 Tobias Gadsen Blvd. | Charleston | SC | — | Hagemeyer North America, Inc. | 2005 | 50,076 | 407 | 420 | |||||||||||||||||||||||||
7/31/2020 | 13775 McLearen Rd. | Herndon | VA | 12 | Orange Business Services U.S., Inc. (Equant N.V.) | 1985/1986/1992/1999 | 132,617 | 875 | 919 | |||||||||||||||||||||||||
8/31/2020 | First Park Dr. | Oakland | ME | — | Omnipoint Holdings, Inc. (T-Mobile USA, Inc.) | 2005 | 78,610 | 680 | 573 | |||||||||||||||||||||||||
9/30/2020 | 9200 South Park Center Loop | Orlando | FL | — | Corinthian Colleges, Inc. | 2003 | 59,927 | 459 | 465 | |||||||||||||||||||||||||
2021 | 1/31/2021 | 1701 Market St. | Philadelphia | PA | 4 | Morgan, Lewis & Bockius LLP | 1957/1997 | 289,432 | 2,236 | 2,148 | ||||||||||||||||||||||||
3/31/2021 | 1311 Broadfield Blvd. | Houston | TX | — | Transocean Offshore Deepwater Drilling, Inc. (Transocean Sedco Forex, Inc.) | 2000 | 155,040 | 1,163 | 1,312 | |||||||||||||||||||||||||
6/30/2021 | 1415 Wyckoff Rd. | Wall | NJ | — | New Jersey Natural Gas Company | 1983 | 157,511 | 1,656 | 1,656 | |||||||||||||||||||||||||
8/31/2021 | 333 Three D Systems Circle | Rock Hill | SC | — | 3D Systems Corporation | 2006 | 80,028 | 335 | 344 | |||||||||||||||||||||||||
11/30/2021 | 29 South Jefferson Rd. | Whippany | NJ | — | CAE SimuFlite, Inc. (CAE INC.) | 2006/2008 | 123,734 | 1,213 | 1,164 | |||||||||||||||||||||||||
12/31/2021 | 2800 Waterford Lake Dr. | Midlothian | VA | — | Alstom Power, Inc. | 2000 | 99,057 | 1,055 | 1,070 | |||||||||||||||||||||||||
2022 | 1/31/2022 | 26210 and 26220 Enterprise Court | Lake Forest | CA | — | Apria Healthcare, Inc. (Apria Healthcare Group, Inc.) | 2001 | 100,012 | 604 | 600 | ||||||||||||||||||||||||
6/30/2022 | 8555 South River Pkwy. | Tempe | AZ | — | ASM Lithography, Inc. (ASM Lithography Holding N.V.) (2013) / DA Nanomaterials L.L.C./ Air Products and Chemicals, Inc. (2022) | 1998 | 95,133 | 1,177 | 1,177 | |||||||||||||||||||||||||
7/31/2022 | 1440 E 15th Street | Tucson | AZ | — | CoxCom, LLC | 1988 | 28,591 | 273 | 273 | |||||||||||||||||||||||||
11/30/2022 | 4201 Marsh Ln. | Carrollton | TX | — | Carlson Restaurants Inc. (Carlson, Inc.) | 2003 | 130,000 | 1,009 | 933 | |||||||||||||||||||||||||
12/31/2022 | 147 Milk St. | Boston | MA | — | Harvard Vanguard Medical Associates, Inc. | 1910 | 52,337 | 808 | 831 | |||||||||||||||||||||||||
2023 | 2/28/2023 | 2211 South 47th St. | Phoenix | AZ | — | Avnet, Inc. | 1997 | 176,402 | 826 | 1,080 | ||||||||||||||||||||||||
3/31/2023 | 6555 Sierra Dr. | Irving | TX | — | TXU Energy Retail Company, LLC (Texas Competitive Electric Holdings Company, LLC) | 1999 | 247,254 | 1,554 | 1,476 | |||||||||||||||||||||||||
8900 Freeport Pkwy. | Irving | TX | — | Nissan Motor Acceptance Corporation (Nissan North America, Inc.) / Pacific Union Financial, LLC. | 2003 | 225,049 | 1,637 | 1,721 | ||||||||||||||||||||||||||
6/30/2023 | 12600 Gateway Blvd. | Fort Myers | FL | 11 | Alta Resources Corp. | 1998 | 63,261 | 139 | 137 | |||||||||||||||||||||||||
N/A | N/A | 1701 Market St. | Philadelphia | PA | 4 | Parking Operators | 1957/1997 | 0 | 1,255 | 1,255 | ||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||
810 Gears Rd. | Houston | TX | 11 | (Available for Lease) | 2000 | 76,435 | 134 | 132 | ||||||||||||||||||||||||||
OFFICE TOTAL/WEIGHTED AVERAGE | 98.9% Leased | 10,840,363 | $ | 81,152 | $ | 79,047 |
17 |
LEXINGTON REALTY TRUST
Long-Term Leases- Consolidated Portfolio - 6/30/2013
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 Available (1) | Cash
Rent as of 6/30/2013 ($000) (2) | GAAP
Base Rent as of 6/30/2013 ($000) (3) | ||||||||||||||||||||
LONG-TERM LEASE PROPERTIES | |||||||||||||||||||||||||||||||
2023 | 7/1/2023 | 275 South Valencia Ave. | Brea | CA | — | Bank of America, National Association | Office | 1983 | 637,503 | 3,825 | 4,277 | ||||||||||||||||||||
12/14/2023 | 3333 Coyote Hill Rd. | Palo Alto | CA | — | Xerox Corporation | Office | 1973/1975/1982 | 202,000 | 1,749 | 3,229 | |||||||||||||||||||||
12/31/2023 | 1601 Pratt Ave. | Marshall | MI | — | Autocam Corporation | Industrial | 1979 | 58,707 | 0 | 0 | |||||||||||||||||||||
2024 | 2/14/2024 | 1362 Celebration Blvd. | Florence | SC | — | MED3000, Inc. | Office | 2012 | 32,000 | 260 | 287 | ||||||||||||||||||||
5/31/2024 | 3476 Stateview Blvd. | Fort Mill | SC | — | Wells Fargo Bank, N.A. | Office | 2002 | 169,083 | 1,380 | 1,219 | |||||||||||||||||||||
3480 Stateview Blvd. | Fort Mill | SC | — | Wells Fargo Bank, N.A. | Office | 2004 | 169,218 | 1,861 | 1,607 | ||||||||||||||||||||||
6/30/2024 | 70 Mechanic St. | Foxboro | MA | — | Invensys Systems, Inc. (Siebe, Inc.) | Office | 1965/1967/1971 | 251,924 | 2,817 | 1,253 | |||||||||||||||||||||
9/30/2024 | 6277 Sea Harbor Dr. | Orlando | FL | — | Orlando/Orange County Convention & Visitor Bureau, Inc. | Office | 1984/2012 | 44,752 | 0 | 0 | |||||||||||||||||||||
10/31/2024 | 1409 Centerpoint Blvd. | Knoxville | TN | — | Alstom Power, Inc. | Office | 1997 | 84,404 | 882 | 824 | |||||||||||||||||||||
12/31/2024 | 12000 & 12025 Tech Center Dr. | Livonia | MI | — | Kelsey-Hayes Company (TRW Automotive Inc.) | Office | 1987/1988/1990 | 180,230 | 757 | 682 | |||||||||||||||||||||
2025 | 3/14/2025 | 601 & 701 Experian Pkwy. | Allen | TX | — | Experian Information Solutions, Inc. / TRW, Inc.(Experian Holdings, Inc.) | Office | 1981/1983 | 292,700 | 1,537 | 1,492 | ||||||||||||||||||||
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 | 673 | 673 | |||||||||||||||||||||
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 | 844 | 844 | ||||||||||||||||||||||
4010 Airpark Dr. | Owensboro | KY | — | Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | Industrial | 1998/2001 | 211,598 | 604 | 604 | ||||||||||||||||||||||
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 | 268 | 268 | ||||||||||||||||||||||
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 | 1,419 | 1,419 | ||||||||||||||||||||||
7/14/2025 | 590 Ecology Ln. | Chester | SC | — | Boral Stone Products LLC (Boral Limited) | Industrial | 2001/2005 | 420,597 | 1,006 | 731 | |||||||||||||||||||||
7/31/2025 | 7005 Cochran Rd. | Glenwillow | OH | — | Royal Appliance Mfg. Co. | Industrial | 1997 | 458,000 | 1,020 | 1,126 | |||||||||||||||||||||
9/30/2025 | 10001 Richmond Ave. | Houston | TX | 18 | Baker Hughes Incorporated / Schlumberger Holdings Corp. | Office | 1976/1984 | 554,385 | 7,000 | 3,688 | |||||||||||||||||||||
10/31/2025 | 6277 Sea Harbor Dr. | Orlando | FL | 19 | Wyndham Vacation Ownership, Inc. (Wyndham Worldwide Corporation) / Aramark Corporation | Office | 1984/2012 | 267,662 | 271 | 2,536 | |||||||||||||||||||||
11/30/2025 | 11707 Miracle Hills Dr. | Omaha | NE | — | Infocrossing, Inc. | Office | 1989/1995 | 85,200 | 583 | 583 | |||||||||||||||||||||
12/31/2025 | 2005 East Technology Cir. | Tempe | AZ | — | Infocrossing, Inc. | Office | 1998 | 60,000 | 564 | 564 | |||||||||||||||||||||
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 | 1,269 | ||||||||||||||||||||
3/31/2026 | 459 Wingo Road | Byhalia | MS | — | Asics America Corporation (Asics Corporation) | Industrial | 2011 | 513,734 | 1,311 | 1,468 | |||||||||||||||||||||
6/30/2026 | 351 Chamber Drive | Chillicothe | OH | — | The Kitchen Collection, Inc. | Industrial | 1995/1998 | 475,218 | 514 | 580 | |||||||||||||||||||||
8/31/2026 | 25500 State Hwy. 249 | Tomball | TX | — | Parkway Chevrolet, Inc. (Raymond Durdin & Jean W. Durdin) | Specialty | 2005 | 77,076 | 695 | 707 | |||||||||||||||||||||
10/31/2026 | 5001 Greenwood Rd. | Shreveport | LA | — | Libbey Glass Inc. (Libbey Inc.) | Industrial | 2006 | 646,000 | 1,023 | 1,083 | |||||||||||||||||||||
11/30/2026 | 250 Rittenhouse Cir. | Bristol | PA | — | Northtec LLC (The Estée Lauder Companies Inc.) | Industrial | 1983/1997 | 241,977 | 524 | 573 | |||||||||||||||||||||
500 Kinetic Drive | Huntington | WV | — | AMZN WVCS LLC (Amazon.com, Inc.) | Office | 2011 | 68,693 | 605 | 672 | ||||||||||||||||||||||
12/29/2026 | 5500 New Albany Road | Columbus | OH | — | Evans, Mechwart, Hambleton & Tilton, Inc. | Office | 2005 | 104,807 | 775 | 869 | |||||||||||||||||||||
2027 | 4/30/2027 | 2424 Alpine Rd. | Eau Claire | WI | — | Silver Spring Foods, Inc. (Huntsinger Farms, Inc.) | Industrial | 1993/2004 | 159,000 | 535 | 501 | ||||||||||||||||||||
6/30/2027 | 3902 Gene Field Rd | St. Joseph | MO | — | Boehringer Ingelheim Vetmedica, Inc. (Boehringer Ingelheim USA Corporation) | Office | 2012 | 98,849 | 856 | 997 | |||||||||||||||||||||
7/6/2027 | 2221 Schrock Road | Columbus | OH | — | MS Consultants, Inc. | Office | 1999/2006 | 42,290 | 280 | 320 | |||||||||||||||||||||
8/7/2027 | 25 Lakeview Drive | Jessup | PA | — | TMG Health, Inc. | Office | 2012 | 150,000 | 956 | 1,250 | |||||||||||||||||||||
10/31/2027 | 11201 Renner Blvd. | Lenexa | KS | — | United States of America | Office | 2007 | 169,585 | 1,175 | 3,060 | |||||||||||||||||||||
11/30/2027 | 1700 Millrace Drive | Eugene | OR | 17 | Oregon Research Institute / Educational Policy Improvement Center | Office | 2012 | 80,011 | 790 | 1,033 | |||||||||||||||||||||
12/31/2027 | 10590 Hamilton Ave. | Cincinnati | OH | — | The Hillman Group, Inc. | Industrial | 1991/1994/1997/2005 | 248,700 | 380 | 395 | |||||||||||||||||||||
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 | 140,330 | 1,472 | 1,584 | ||||||||||||||||||||
4/30/2028 | 9655 Maroon Circle | Englewood | CO | — | Trizetto Corporation | Office | 2013 | 166,912 | 280 | 958 | |||||||||||||||||||||
5/31/2028 | 3325 McFarland Blvd East | Tuscaloosa | AL | — | Gander Mountain Company | Retail | 2013 | 42,302 | 108 | 119 | |||||||||||||||||||||
8/31/2028 | 9803 Edmonds Way | Edmonds | WA | — | Pudget Consumers Co-op d/b/a PCC Natural Markets | Retail | 1981 | 35,459 | 301 | 301 | |||||||||||||||||||||
2029 | 1/31/2029 | 6226 West Sahara Ave. | Las Vegas | NV | — | Nevada Power Company | Office | 1983/1994 | 282,000 | 4,035 | 2,127 | ||||||||||||||||||||
12/31/2029 | 400 East Stone Ave. | Greenville | SC | 9 | Canal Insurance Company | Office | 1948/1981/1982/1986/1991/2006/2008 | 128,041 | 484 | 0 | |||||||||||||||||||||
3030 North 3rd Street | Phoenix | AZ | — | CopperPoint Mutual Insurance Company | Office | 1986/2011 | 252,400 | 1,893 | 2,422 | ||||||||||||||||||||||
2031 | 5/31/2031 | 671 Washburn Switch Rd. | Shelby | NC | — | Clearwater Paper Corporation | Industrial | 2011 | 673,518 | 1,095 | 1,300 | ||||||||||||||||||||
2032 | 4/30/2032 | 13930 Pike Road | Missouri City | TX | — | Vulcan Construction Materials, LP (Vulcan Materials Company) | Industrial | N/A | 0 | 880 | 1,062 | ||||||||||||||||||||
2038 | 3/31/2038 | 13901/14035 Industrial Road | Houston | TX | — | Industrial Terminals Management, L.L.C. (Maritime Holdings (Delaware) LLC) | Industrial | Various | 132,449 | 1,378 | 1,766 | ||||||||||||||||||||
N/A | Vacant | 6277 Sea Harbor Dr. | Orlando | FL | — | (Available for Lease) | Office | 1984/2012 | 47,100 | 0 | 0 | ||||||||||||||||||||
LONG-TERM LEASES TOTAL/WEIGHTED AVERAGE | 99.6% Leased | 11,125,530 | $ | 53,366 | $ | 54,322 |
18 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2013
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 6/30/2013 ($000) (2) | GAAP Base Rent as of 6/30/2013 ($000) (3) | ||||||||||||||||||||||||
INDUSTRIAL PROPERTIES | ||||||||||||||||||||||||||||||||||
2014 | 1/1/2014 | 2415 US Hwy. 78 East | Moody | AL | 20 | CEVA Logistics U.S., Inc. (CEVA Logistics Holdings, B.V. / PostNL N.V.) | 2004 | 595,346 | 531 | 531 | ||||||||||||||||||||||||
1/31/2014 | 109 Stevens St. | Jacksonville | FL | — | Wagner Industries, Inc. | 1959/1967 | 168,800 | 154 | 154 | |||||||||||||||||||||||||
5/31/2014 | 191 Arrowhead Dr. | Hebron | OH | — | Owens Corning Insulating Systems, LLC | 1999 | 250,410 | 188 | 188 | |||||||||||||||||||||||||
200 Arrowhead Dr. | Hebron | OH | — | Owens Corning Insulating Systems, LLC | 2000 | 400,522 | 454 | 454 | ||||||||||||||||||||||||||
12/31/2014 | 324 Industrial Park Rd. | Franklin | NC | — | SKF USA Inc. | 1996 | 72,868 | 228 | 135 | |||||||||||||||||||||||||
2015 | 1/31/2015 | 101 Michelin Dr. | Laurens | SC | 21 | Michelin North America, Inc. | 1991/1993 | 1,164,000 | 1,694 | 1,694 | ||||||||||||||||||||||||
7111 Crabb Rd. | Temperance | MI | 22 | Michelin North America, Inc. | 1978/1993 | 744,570 | 1,143 | 1,143 | ||||||||||||||||||||||||||
6/30/2015 | 1700 47th Ave North | Minneapolis | MN | — | Owens Corning / Owens Corning Roofing and Asphalt, LLC | 2003 | 18,620 | 319 | 319 | |||||||||||||||||||||||||
2935 Van Vactor Dr. | Plymouth | IN | — | Bay Valley Foods, LLC | 2000/2003 | 300,500 | 411 | 411 | ||||||||||||||||||||||||||
12/31/2015 | 749 Southrock Dr. | Rockford | IL | — | Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.) | 1992 | 150,000 | 238 | 244 | |||||||||||||||||||||||||
2016 | 2/28/2016 | 7670 Hacks Cross Rd. | Olive Branch | MS | — | MAHLE Clevite, Inc. (MAHLE Industries, Incorporated) | 1989 | 268,104 | 477 | 458 | ||||||||||||||||||||||||
3/31/2016 | 19500 Bulverde Rd. | San Antonio | TX | — | Elsevier STM Inc. (Reed Elsevier Inc.) | 2001 | 559,258 | 1,832 | 1,715 | |||||||||||||||||||||||||
2455 Premier Dr. | Orlando | FL | — | Walgreen Co. / Walgreen Eastern Co. | 1980 | 205,016 | 254 | 393 | ||||||||||||||||||||||||||
5/31/2016 | 291 Park Center Dr. | Winchester | VA | — | Kraft Foods Global, Inc. | 2001 | 344,700 | 617 | 645 | |||||||||||||||||||||||||
6/30/2016 | 1133 Poplar Creek Rd. | Henderson | NC | — | Staples, Inc. / Corporate Express, Inc. | 1998/2006 | 196,946 | 438 | 405 | |||||||||||||||||||||||||
9/30/2016 | 900 Industrial Blvd. | Crossville | TN | — | Dana Commercial Vehicle Products, LLC | 1989/2006 | 222,200 | 342 | 342 | |||||||||||||||||||||||||
11/30/2016 | 736 Addison Rd. | Erwin | NY | — | Corning, Incorporated | 2006 | 408,000 | 634 | 634 | |||||||||||||||||||||||||
12/31/2016 | 3686 South Central Ave. | Rockford | IL | 7 | Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.) / Pierce Packaging Co. | 1998 | 90,000 | 202 | 157 | |||||||||||||||||||||||||
2017 | 2/28/2017 | 3456 Meyers Ave. | Memphis | TN | — | Sears, Roebuck and Co. / Sears Logistics Services | 1973 | 780,000 | 798 | 847 | ||||||||||||||||||||||||
4/30/2017 | 3600 Army Post Rd. | Des Moines | IA | — | HP Enterprise Services, LLC | 2000 | 405,000 | 1,249 | 1,026 | |||||||||||||||||||||||||
6/30/2017 | 7500 Chavenelle Rd. | Dubuque | IA | — | The McGraw-Hill Companies, Inc. | 2001 | 330,988 | 608 | 582 | |||||||||||||||||||||||||
9/30/2017 | 250 Swathmore Ave. | High Point | NC | — | Steelcase Inc. | 2002 | 244,851 | 554 | 543 | |||||||||||||||||||||||||
10/31/2017 | 1420 Greenwood Rd. | McDonough | GA | — | Versacold USA, Inc. | 2000/2007 | 296,972 | 1,361 | 1,298 | |||||||||||||||||||||||||
43955 Plymouth Oaks Blvd. | Plymouth | MI | — | Tower Automotive Operations USA I, LLC / Tower Automotive Products Inc. (Tower Automotive, Inc.) | 1996/1998 | 290,133 | 689 | 737 | ||||||||||||||||||||||||||
12/31/2017 | 2203 Sherrill Dr. | Statesville | NC | — | Ozburn-Hessey Logistics, LLC (OHH Acquisition Corporation) | 1999/2002 | 639,800 | 908 | 958 | |||||||||||||||||||||||||
2018 | 6/30/2018 | 1650-1654 Williams Rd. | Columbus | OH | — | ODW Logistics, Inc. | 1973 | 772,450 | 674 | 671 | ||||||||||||||||||||||||
9/30/2018 | 50 Tyger River Dr. | Duncan | SC | — | Plastic Omnium Auto Exteriors, LLC | 2005/2007/2008 | 221,833 | 479 | 479 | |||||||||||||||||||||||||
904 Industrial Rd. | Marshall | MI | — | Tenneco Automotive Operating Company, Inc. (Tenneco, Inc.) | 1968/1972/2008 | 246,508 | 382 | 348 | ||||||||||||||||||||||||||
12/31/2018 | 120 Southeast Pkwy. Dr. | Franklin | TN | — | Essex Group, Inc. (United Technologies Corporation) | 1970/1983 | 289,330 | 367 | 625 | |||||||||||||||||||||||||
2019 | 4/30/2019 | 113 Wells St. | North Berwick | ME | — | United Technologies Corporation | 1965/1980 | 972,625 | 768 | 768 | ||||||||||||||||||||||||
10/17/2019 | 10345 Philipp Pkwy. | Streetsboro | OH | — | L'Oreal USA S/D, Inc. (L’Oreal USA, Inc.) | 2004 | 649,250 | 1,259 | 1,305 | |||||||||||||||||||||||||
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 | 1,700 | 1,700 | ||||||||||||||||||||||||
5/31/2020 | 359 Gateway Dr. | Lavonia | GA | — | TI Group Automotive Systems, LLC (TI Automotive Ltd.) | 2005 | 133,221 | 600 | 476 | |||||||||||||||||||||||||
6/30/2020 | 3102 Queen Palm Dr. | Tampa | FL | — | Time Customer Service, Inc. (Time Incorporated) | 1986 | 229,605 | 660 | 638 | |||||||||||||||||||||||||
9/30/2020 | 3350 Miac Cove Rd. | Memphis | TN | — | Mimeo.com, Inc. | 1987 | 107,400 | 210 | 196 | |||||||||||||||||||||||||
12/19/2020 | 1901 Ragu Dr. | Owensboro | KY | 6 | Unilever Supply Chain, Inc. (Unilever United States, Inc.) | 1975/1979/1995 | 443,380 | 598 | 746 | |||||||||||||||||||||||||
2021 | 5/31/2021 | 477 Distribution Pkwy. | Collierville | TN | — | Federal Express Corporation / FedEx Techconnect, Inc. | 1984/1987/2005/2012 | 126,213 | 414 | 375 | ||||||||||||||||||||||||
9/30/2021 | 3820 Micro Dr. | Millington | TN | — | Ingram Micro L.P. (Ingram Micro Inc.) | 1997 | 701,819 | 846 | 928 | |||||||||||||||||||||||||
10/25/2021 | 6938 Elm Valley Dr. | Kalamazoo | MI | — | Dana Commercial Vehicle Products, LLC (Dana Holding Corporation and Dana Limited) | 1999/2004 | 150,945 | 1,014 | 873 | |||||||||||||||||||||||||
11/30/2021 | 2880 Kenny Biggs Rd. | Lumberton | NC | — | Quickie Manufacturing Corporation | 1998/2001/2006 | 423,280 | 666 | 678 | |||||||||||||||||||||||||
2022 | 3/31/2022 | 5417 Campus Drive | Shreveport | LA | — | The Tire Rack, Inc. | 2012 | 257,849 | 638 | 670 | ||||||||||||||||||||||||
N/A | Vacant | 3350 Miac Cove Rd. | Memphis | TN | — | (Available for Lease) | 1987 | 32,679 | 0 | 0 | ||||||||||||||||||||||||
INDUSTRIAL TOTAL/WEIGHTED AVERAGE | 99.8% Leased | 15,241,601 | $ | 27,598 | $ | 27,489 |
19 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2013
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 6/30/2013 ($000) (2) | GAAP
Base Rent as of 6/30/2013 ($000) (3) | Debt Balance ($000) | |||||||||||||||||||||||||||||||
MULTI-TENANT PROPERTIES (8,14) | ||||||||||||||||||||||||||||||||||||||||||||
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 | 248,895 | 476,459 | 95 | % | 7,018 | 8,138 | 55,000 | ||||||||||||||||||||||||||||||||
140 East Shore Dr. | Glen Allen | VA | — | Multi-Tenant | 2000 | 13,206 | 76,885 | 92 | % | 603 | 536 | 18,827 | ||||||||||||||||||||||||||||||||
13430 North Black Canyon Fwy. | Phoenix | AZ | — | Multi-Tenant | 1981/1982/2005/2007/2009 | 16,723 | 138,940 | 100 | % | 1,367 | 1,354 | 0 | ||||||||||||||||||||||||||||||||
17191 St. Luke's Way | The Woodlands | TX | — | Multi-Tenant | 2004 | 7,959 | 41,000 | 70 | % | 134 | 134 | 0 | ||||||||||||||||||||||||||||||||
207 Mockingbird Ln. | Johnson City | TN | — | Multi-Tenant | 1979 | 12,133 | 60,684 | 48 | % | 325 | 325 | 0 | ||||||||||||||||||||||||||||||||
2210 Enterprise Dr. | Florence | SC | 11 | Multi-Tenant | 1998 | 16,176 | 176,557 | 70 | % | 627 | 627 | 0 | ||||||||||||||||||||||||||||||||
2300 Litton Ln. | Hebron | KY | — | Multi-Tenant | 1986/1996 | 9,907 | 80,440 | 100 | % | 196 | 194 | 0 | ||||||||||||||||||||||||||||||||
265 Lehigh St. | Allentown | PA | — | Multi-Tenant | 1980 | 2,920 | 71,055 | 32 | % | 64 | 64 | 0 | ||||||||||||||||||||||||||||||||
2706 Media Center Dr. | Los Angeles | CA | — | Multi-Tenant | 2000 | 18,070 | 83,252 | 24 | % | 115 | 115 | 10,281 | ||||||||||||||||||||||||||||||||
4200 Northcorp Pkwy. | Palm Beach Gardens | FL | — | Multi-Tenant | 1996 | 21,271 | 95,065 | 26 | % | 174 | 174 | 0 | ||||||||||||||||||||||||||||||||
6050 Dana Way | Antioch | TN | — | Multi-Tenant | 1999 | 15,140 | 672,629 | 70 | % | 764 | 770 | 0 | ||||||||||||||||||||||||||||||||
859 Mount Vernon Hwy. | Atlanta | GA | 11 | Multi-Tenant | 2004 | 14,501 | 50,400 | 32 | % | 574 | 450 | 40,356 | ||||||||||||||||||||||||||||||||
King St./1042 Fort St. Mall | Honolulu | HI | — | Multi-Tenant | 1979/2002 | 16,967 | 77,459 | 66 | % | 442 | 442 | 0 | ||||||||||||||||||||||||||||||||
MULTI-TENANT TOTAL/WEIGHTED AVERAGE | 71.4% Leased | 2,142,013 | $ | 12,403 | $ | 13,323 | $ | 124,464 |
20 |
LEXINGTON REALTY TRUST
Property Leases and Vacancies - Consolidated Portfolio - 6/30/2013
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 6/30/2013 ($000) (2) | GAAP
Base Rent as of 6/30/2013 ($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 | 56 | 71 | ||||||||||||||||||||||||
2015 | 1/31/2015 | 1700 State Route 160 | Port Orchard | WA | — | Moran Foods, Inc. d/b/a Save-A-Lot, Ltd. | 1983 | 16,037 | 44 | 44 | ||||||||||||||||||||||||
5/31/2015 | 24th St. West & St. John’s Ave. | Billings | MT | — | Safeway, Inc. | 1981 | 40,800 | 93 | 143 | |||||||||||||||||||||||||
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 | 153 | 153 | ||||||||||||||||||||||||
18601 Alderwood Mall Blvd. | Lynnwood | WA | — | Toys "R" Us-Delaware, Inc. / Toys "R" Us, Inc. / TRU 2005 RE I, LLC | 1981/1993 | 43,105 | 141 | 141 | ||||||||||||||||||||||||||
6910 South Memorial Hwy. | Tulsa | OK | — | Toys “R” Us, Inc. / Toys "R" Us-Delaware, Inc. | 1981 | 43,123 | 128 | 128 | ||||||||||||||||||||||||||
2017 | 3/31/2017 | 1610 South Westmoreland Ave. | Dallas | TX | — | Malone’s Food Stores, Ltd. | 1960 | 70,910 | 181 | 211 | ||||||||||||||||||||||||
6/30/2017 | 1600 East 23rd St. | Chattanooga | TN | — | BI-LO, LLC | 1983/1995 | 42,130 | 62 | 62 | |||||||||||||||||||||||||
12/31/2017 | 11411 North Kelly Ave. | Oklahoma City | OK | — | American Golf Corporation | 1991/1996 | 13,924 | 237 | 162 | |||||||||||||||||||||||||
2018 | 2/26/2018 | 4831 Whipple Ave., Northwest | Canton | OH | — | Best Buy Co., Inc. | 1995 | 46,350 | 232 | 233 | ||||||||||||||||||||||||
2/28/2018 | 291 Talbert Blvd. | Lexington | NC | — | Food Lion, LLC / Delhaize America, Inc. | 1981 | 23,000 | 69 | 69 | |||||||||||||||||||||||||
3211 West Beverly St. | Staunton | VA | — | Food Lion, LLC / Delhaize America, Inc. | 1971 | 23,000 | 83 | 83 | ||||||||||||||||||||||||||
7/1/2018 | 1053 Mineral Springs Rd. | Paris | TN | — | The Kroger Co. | 1982 | 31,170 | 79 | 84 | |||||||||||||||||||||||||
9/30/2018 | 835 Julian Ave. | Thomasville | NC | — | Mighty Dollar, LLC | 1983 | 23,767 | 38 | 38 | |||||||||||||||||||||||||
10/31/2018 | 10340 U.S. 19 | Port Richey | FL | — | Kingswere Furniture, LLC | 1980 | 53,820 | 173 | 173 | |||||||||||||||||||||||||
130 Midland Ave. | Port Chester | NY | — | A&P Real Property, LLC (Pathmark Stores, Inc.) | 1982 | 59,000 | 217 | 542 | ||||||||||||||||||||||||||
5104 North Franklin Rd. | Lawrence | IN | — | Marsh Supermarkets, Inc. / Marsh Supermarkets, LLC | 1959/1983 | 28,721 | 97 | 97 | ||||||||||||||||||||||||||
12/31/2018 | 1150 West Carl Sandburg Dr. | Galesburg | IL | — | Kmart Corporation | 1992 | 94,970 | 21 | 164 | |||||||||||||||||||||||||
12080 Carmel Mountain Rd. | San Diego | CA | — | Kmart Corporation | 1993 | 107,210 | 24 | 376 | ||||||||||||||||||||||||||
21082 Pioneer Plaza Dr. | Watertown | NY | — | Kmart Corporation | 1993 | 120,727 | 36 | 241 | ||||||||||||||||||||||||||
255 Northgate Dr. | Manteca | CA | — | Kmart Corporation | 1993 | 107,489 | 38 | 278 | ||||||||||||||||||||||||||
5350 Leavitt Rd. | Lorain | OH | — | Kmart Corporation | 1993 | 193,193 | 54 | 366 | ||||||||||||||||||||||||||
97 Seneca Trail | Fairlea | WV | — | Kmart Corporation | 1993/1999 | 90,933 | 25 | 173 | ||||||||||||||||||||||||||
2019 | 3/31/2019 | N.E.C. 45th St./Lee Blvd. | Lawton | OK | — | Associated Wholesale Grocers, Inc. / Safeway, Inc. | 1984 | 30,757 | 93 | 98 | ||||||||||||||||||||||||
2023 | 2/28/2023 | US 221 & Hospital Rd. | Jefferson | NC | — | Food Lion, LLC / Delhaize America, Inc. | 1981 | 34,555 | 66 | 78 | ||||||||||||||||||||||||
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 | 327 | ||||||||||||||||||||||||||
RETAIL/SPECIALTY TOTAL/WEIGHTED AVERAGE | 97.6% Leased | 1,445,583 | $ | 2,450 | $ | 4,535 | ||||||||||||||||||||||||||||
TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE | 97.9% Leased | 40,795,090 | $ | 176,969 | $ | 178,716 |
Footnotes
1 | Square foot leased or vacant. |
2 | Six months ended 6/30/2013 cash rent. |
3 | Six months ended 6/30/2013 GAAP base rent. |
4 | Lexington has an 80.5% interest in this property. |
5 | Joint venture investment. Lexington had a priority return. Subsequent to 6/30/2013, Lexington purchased its joint venture partners' interest. |
6 | Lexington has a 71.1% interest in this property. |
7 | Jacobson Warehouse Company, Inc. lease expires 12/31/2014; however, new tenant (Pierce Packaging Co.) lease expires 12/31/2016. |
8 | Multi-tenant properties are properties less than 50% leased to a single tenant. |
9 | Property is classified as a capital lease for GAAP, accordingly $497 of income is included in non-operating income. |
10 | Represents GAAP capitalized costs. |
11 | Cash and GAAP rent amounts represent/include prior tenant. |
12 | 24,824 square feet is leased to 7/31/2025. |
13 | Includes parking operations. |
14 | The multi-tenanted properties incurred approximately $4.9 million in operating expenses, net for the six months ended 6/30/2013. |
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. |
20 | Subsequent to 6/30/2013, lease extended to 12/31/2017. |
21 | Subsequent to 6/30/2013, lease extended to 1/31/2017. |
22 | Subsequent to 6/30/2013, lease extended to 7/31/2016. |
21 |
LEXINGTON REALTY TRUST
Lease Rollover Schedule by Property Type - Cash Basis
6/30/2013
Office | Industrial | Retail/Specialty | Multi-Tenant | |||||||||||||||||||||||||||||||||||||||||||||
Year | Net
Rentable Area | Cash
Rent as of 6/30/2013 ($000) | Annual
Rent PSF (2) | Net
Rentable Area | Cash
Rent as of 6/30/2013 ($000) | Annual
Rent PSF (2) | Net
Rentable Area | Cash
Rent as of 6/30/2013 ($000) | Annual
Rent PSF (2) | Net
Rentable Area | Cash
Rent as of 6/30/2013 ($000) | Annual
Rent PSF (2) | ||||||||||||||||||||||||||||||||||||
2013 - remaining | 473,162 | $ | 2,907 | $ | 12.29 | - | $ | - | $ | - | - | $ | - | $ | - | 28,470 | $ | 213 | $ | 14.96 | ||||||||||||||||||||||||||||
2014 | 1,479,077 | $ | 12,217 | $ | 16.52 | 1,487,946 | $ | 1,555 | $ | 2.09 | 29,119 | $ | 56 | $ | 3.85 | 115,887 | $ | 590 | $ | 10.18 | ||||||||||||||||||||||||||||
2015 | 1,222,462 | $ | 10,627 | $ | 14.71 | 2,377,690 | $ | 3,805 | $ | 3.20 | 56,837 | $ | 137 | $ | 4.82 | 122,357 | $ | 887 | $ | 14.50 | ||||||||||||||||||||||||||||
2016 | 1,017,000 | $ | 6,164 | $ | 12.12 | 2,294,224 | $ | 4,796 | $ | 4.18 | 129,070 | $ | 422 | $ | 6.54 | 139,185 | $ | 1,023 | $ | 14.70 | ||||||||||||||||||||||||||||
2017 | 525,576 | $ | 4,085 | $ | 15.54 | 2,987,744 | $ | 6,167 | $ | 4.13 | 126,964 | $ | 480 | $ | 7.56 | 22,381 | $ | 116 | $ | 10.37 | ||||||||||||||||||||||||||||
2018 | 1,321,002 | $ | 9,572 | $ | 14.49 | 1,530,121 | $ | 1,902 | $ | 2.49 | 1,003,350 | $ | 1,186 | $ | 3.97 | 131,107 | $ | 826 | $ | 12.60 | ||||||||||||||||||||||||||||
2019 | 1,814,264 | $ | 12,222 | $ | 13.47 | 1,621,875 | $ | 2,027 | $ | 2.50 | 30,757 | $ | 93 | $ | 6.05 | 135,229 | $ | 1,689 | $ | 24.98 | ||||||||||||||||||||||||||||
2020 | 850,249 | $ | 6,432 | $ | 15.13 | 1,249,216 | $ | 3,768 | $ | 6.03 | - | $ | - | $ | - | 89,992 | $ | 258 | $ | 5.73 | ||||||||||||||||||||||||||||
2021 | 904,802 | $ | 7,658 | $ | 16.93 | 1,402,257 | $ | 2,940 | $ | 4.19 | - | $ | - | $ | - | 534,538 | $ | 3,298 | $ | 12.34 | ||||||||||||||||||||||||||||
2022 | 406,073 | $ | 3,871 | $ | 19.07 | 257,849 | $ | 638 | $ | 4.95 | - | $ | - | $ | - | - | $ | - | $ | - | ||||||||||||||||||||||||||||
2023 - Q1 & Q2 | 711,966 | $ | 4,156 | $ | 11.67 | - | $ | - | $ | - | 34,555 | $ | 66 | $ | 3.82 | - | $ | - | $ | - | ||||||||||||||||||||||||||||
Thereafter | 4,569,833 | $ | 35,467 | $ | 14.24 | 6,348,944 | $ | 16,647 | $ | 5.74 | 154,837 | $ | 1,104 | $ | 18.15 | 200,084 | $ | 2,220 | $ | 22.19 | ||||||||||||||||||||||||||||
Total/Weighted Average (1) | 15,295,466 | $ | 115,378 | $ | 14.49 | 21,557,866 | $ | 44,245 | $ | 4.25 | 1,565,489 | $ | 3,544 | $ | 5.94 | 1,519,230 | $ | 11,120 | $ | 14.64 |
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. |
22 |
LEXINGTON REALTY TRUST
Lease Rollover Schedule - Consolidated Single-Tenant Properties GAAP Basis
6/30/2013
Year | Number of Leases Expiring | GAAP Base Rent as of 6/30/2013 ($000) | Percent of GAAP Base Rent as of 6/30/2013 | Percent of GAAP Base Rent as of 6/30/2012 | ||||||||||||
2013 - remaining | 7 | $ | 2,804 | 1.7 | % | 3.9 | % | |||||||||
2014 | 25 | $ | 14,003 | 8.6 | % | 13.4 | % | |||||||||
2015 | 19 | $ | 13,026 | 8.0 | % | 12.1 | % | |||||||||
2016 | 18 | $ | 11,652 | 7.1 | % | 6.5 | % | |||||||||
2017 | 17 | $ | 10,246 | 6.3 | % | 6.5 | % | |||||||||
2018 | 30 | $ | 13,796 | 8.4 | % | 10.2 | % | |||||||||
2019 | 15 | $ | 14,376 | 8.8 | % | 11.5 | % | |||||||||
2020 | 13 | $ | 10,078 | 6.2 | % | 4.8 | % | |||||||||
2021 | 10 | $ | 10,548 | 6.4 | % | 6.2 | % | |||||||||
2022 | 6 | $ | 4,484 | 2.7 | % | 1.8 | % | |||||||||
2023 - Q1 & Q2 | 5 | $ | 4,492 | 2.7 | % | 3.1 | % | |||||||||
Thereafter | 48 | $ | 54,174 | 33.1 | % | 14.6 | % | |||||||||
Total (1) | 213 | $ | 163,679 | 100.0 | % |
Footnotes
(1) | Total shown may differ from detailed amounts due to rounding and does not include multi-tenant properties and parking operations. |
23 |
LEXINGTON REALTY TRUST
Lease Rollover Schedule - Consolidated Properties GAAP Basis
6/30/2013
Year | Number of Leases Expiring | GAAP Base Rent as of 6/30/2013 ($000) | Percent of GAAP Base Rent as of 6/30/2013 | |||||||||
2013 - remaining | 25 | $ | 3,017 | 1.7 | % | |||||||
2014 | 40 | $ | 14,593 | 8.3 | % | |||||||
2015 | 37 | $ | 13,872 | 7.9 | % | |||||||
2016 | 31 | $ | 12,662 | 7.2 | % | |||||||
2017 | 19 | $ | 10,361 | 5.9 | % | |||||||
2018 | 35 | $ | 14,615 | 8.3 | % | |||||||
2019 | 23 | $ | 16,056 | 9.1 | % | |||||||
2020 | 16 | $ | 10,331 | 5.9 | % | |||||||
2021 | 14 | $ | 13,958 | 7.9 | % | |||||||
2022 | 6 | $ | 4,484 | 2.6 | % | |||||||
2023 - Q1 & Q2 | 5 | $ | 4,492 | 2.6 | % | |||||||
Thereafter | 51 | $ | 57,402 | 32.6 | % | |||||||
Total (1) | 302 | $ | 175,843 | 100.0 | % |
Footnotes
(1) | Total shown may differ from detailed amounts due to rounding and does not include parking operations. |
24 |
LEXINGTON REALTY TRUST
Mortgage Loans Receivable
6/30/2013
Collateral | Current Estimated Annual | |||||||||||||||||||||||||||
City | State | Loan Balance ($000)(1) | Interest Rate | Maturity Date | Debt Service ($000)(2) | Balloon Payment ($000) | Escrow Balance ($000) | |||||||||||||||||||||
Office | Schaumburg (3) | IL | $ | 21,636 | 20.00 | % | 01/2012 | $ | - | $ | 21,636 | $ | - | |||||||||||||||
Norwalk (4) | CT | $ | 20,262 | 7.50 | % | 11/2014 | $ | - | $ | 20,262 | $ | 4,433 | ||||||||||||||||
Southfield | MI | $ | 6,994 | 4.55 | % | 02/2015 | $ | 1,282 | $ | 5,810 | $ | - | ||||||||||||||||
Westmont (5) | IL | $ | 26,721 | 6.45 | % | 10/2015 | $ | 2,090 | $ | 25,731 | $ | 6,468 | ||||||||||||||||
Retail | Austin | TX | $ | 2,206 | 16.00 | % | 10/2018 | $ | - | $ | 5,104 | $ | - | |||||||||||||||
Various | Various | $ | 1,232 | 8.00 | % | 02/2021 | $ | 219 | $ | - | $ | - | ||||||||||||||||
Various | Various | $ | 557 | 8.00 | % | 12/2021 | $ | 94 | $ | - | $ | - | ||||||||||||||||
Various | Various | $ | 797 | 8.00 | % | 03/2022 | $ | 127 | $ | - | $ | - | ||||||||||||||||
Charter School | Homestead (6) | FL | $ | 8,646 | 7.50 | % | 08/2014 | $ | 800 | $ | 8,646 | $ | - | |||||||||||||||
Total Mortgage Loans Receivable | $ | 89,051 | $ | 4,612 | $ | 87,189 | $ | 10,901 |
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) | 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 $4.4 million in an account maintained by the borrower. |
(5) | Escrow balance includes $2.5 million in a collateral securities 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 $2.0 million. |
25 |
LEXINGTON REALTY TRUST
2013 Second Quarter Financing Summary
DEBT RETIRED (1)
Face / Satisfaction ($000) | Rate | Maturity Date | ||||||||||
1 | Indianapolis, IN (2) | $ | 8,686 | 5.168 | % | 05/2013 | ||||||
2 | Phoenix, AZ | $ | 16,612 | 6.270 | % | 09/2013 | ||||||
3 | Knoxville, TN | $ | 4,532 | 5.950 | % | 09/2013 | ||||||
4 | Foxboro, MA (3) | $ | 2,666 | 6.000 | % | 01/2014 | ||||||
5 | Moody, AL | $ | 6,462 | 4.978 | % | 01/2014 | ||||||
6 | Arlington, TX | $ | 18,918 | 5.810 | % | 02/2014 | ||||||
7 | Redmond, OR | $ | 8,675 | 5.616 | % | 04/2014 | ||||||
8 | Fort Mill, SC | $ | 18,656 | 5.373 | % | 05/2014 | ||||||
9 | Fishers, IN | $ | 10,810 | 6.375 | % | 08/2014 | ||||||
10 | Columbus IN, Las Vegas, NV, Memphis, TN | $ | 103,511 | 6.150 | % | 09/2014 | ||||||
11 | Columbus IN, Las Vegas, NV, Memphis, TN | $ | 2,334 | 7.500 | % | 09/2014 | ||||||
12 | Farmington Hills, MI (2) | $ | 17,542 | 7.420 | % | 03/2031 | ||||||
TOTAL | $ | 219,404 | 6.090 | % |
CORPORATE LEVEL FINANCING
Face ($000) | Rate | Maturity | ||||||||||
1 | Senior Unsecured Notes | $ | 250,000 | 4.25 | % | 06/2023 | ||||||
2 | Term Loan Draw | $ | 64,000 | 2.08 | % | 02/2018 |
Footnotes
(1) | Lexington incurred aggregate yield maintenance costs of $11.8 million. |
(2) | Property was conveyed to satisfy mortgage. |
(3) | Imputed interest rate. |
26 |
LEXINGTON REALTY TRUST
Debt Maturity Schedule
6/30/2013
($000)
Consolidated Properties | ||||||||||||||
Year | Real Estate Scheduled Amortization | Real Estate Balloon Payments | Corporate Debt | |||||||||||
2013 | $ | 8,961 | $ | 59,072 | (a) | $ | - | |||||||
2014 | $ | 30,326 | $ | 83,003 | $ | - | ||||||||
2015 | $ | 26,135 | $ | 277,092 | $ | - | ||||||||
2016 | $ | 19,977 | $ | 148,595 | $ | - | ||||||||
2017 | $ | 19,884 | $ | 68,669 | $ | 41,146 | (b) | |||||||
$ | 105,283 | $ | 636,431 | $ | 41,146 | |||||||||
Non-Consolidated Investments - LXP Proportionate Share | ||||||||||||||
Year | Real Estate Scheduled Amortization | Real Estate Balloon Payments | ||||||||||||
2013 | $ | 707 | $ | - | ||||||||||
2014 | $ | 1,529 | $ | - | ||||||||||
2015 | $ | 1,608 | $ | 5,469 | ||||||||||
2016 | $ | 1,477 | $ | - | ||||||||||
2017 | $ | 94 | $ | 2,097 | ||||||||||
$ | 5,415 | $ | 7,566 |
Footnotes
(a) | $8,585 of balloon debt has been repaid subsequent to June 30, 2013. |
(b) | Assumes debt is put to Lexington in 2017; stated maturity date is January 2030. Subsequent to June 30, 2013, $12,155 of debt was satisfied through the issuance of 1.8 million common shares and a cash payment of $0.6 million. |
27 |
LEXINGTON REALTY TRUST
2013 Mortgage Maturities by Property Type
6/30/2013
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 6/30/2013 ($000) | GAAP
Base Rent as of 6/30/2013 ($000) | |||||||||||||||||||||
Office & | 12600 Gateway Blvd. (2) (3) | Fort Myers | FL | 63,261 | $ | 8,585 | 07/2013 | 06/2023 | $ | 3,741 | $ | 139 | $ | 137 | ||||||||||||||||
Multi-Tenant | 1110 Bayfield Dr. (2) | Colorado Springs | CO | 166,575 | $ | 10,131 | 08/2013 | 11/2013 | $ | 19,579 | $ | 815 | $ | 800 | ||||||||||||||||
6303 Barfield Rd./859 Mount Vernon Hwy. (2) | Atlanta | GA | 289,000 | $ | 40,356 | 08/2013 | Various | $ | 76,766 | $ | 2,784 | $ | 1,374 | |||||||||||||||||
Total 2013 Mortgage Maturities | 518,836 | $ | 59,072 | $ | 100,086 | $ | 3,738 | $ | 2,311 |
Footnotes
(1) | Represents GAAP capitalized costs as of June 30, 2013. |
(2) | Loan in default as of June 30, 2013. |
(3) | Amount satisfied subsequent to June 30, 2013. |
28 |
LEXINGTON REALTY TRUST
2014 Mortgage Maturities by Property Type
6/30/2013
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 6/30/2013 ($000) | GAAP Base Rent as of 6/30/2013 ($000) | |||||||||||||||||||||
Office | 1701 Market St. (2) | Philadelphia | PA | 304,037 | $ | 43,520 | 07/2014 | Various | $ | 73,183 | $ | 3,623 | $ | 3,537 | ||||||||||||||||
22011 Southeast 51st St./5150 220th Ave. | Issaquah | WA | 202,544 | $ | 30,388 | 12/2014 | 12/2014 | $ | 51,419 | $ | 2,290 | $ | 2,092 | |||||||||||||||||
275 Technology Dr. | Canonsburg | PA | 107,872 | $ | 9,095 | 12/2014 | 12/2014 | $ | 15,739 | $ | 715 | $ | 689 | |||||||||||||||||
Total 2014 Mortgage Maturities | 614,453 | $ | 83,003 | $ | 140,341 | $ | 6,628 | $ | 6,318 |
Footnotes
(1) | Represents GAAP capitalized costs as of June 30, 2013. |
(2) | Lexington has an 80.5% interest in the property and amounts include parking operations. |
29 |
LEXINGTON REALTY TRUST
2015 Mortgage Maturities by Property Type
6/30/2013
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 6/30/2013 ($000) | GAAP Base Rent as of 6/30/2013 ($000) | |||||||||||||||||||||
Office & | 101 East Erie St. | Chicago | IL | 230,704 | $ | 29,900 | 01/2015 | 03/2014 | $ | 56,548 | $ | 2,075 | $ | 2,510 | ||||||||||||||||
Multi-Tenant | 400 East Stone Ave. (2) | Greenville | SC | 128,041 | $ | 9,000 | 01/2015 | 12/2029 | $ | 10,699 | $ | 484 | $ | - | ||||||||||||||||
4201 Marsh Ln. | Carrollton | TX | 130,000 | $ | 12,022 | 01/2015 | 11/2022 | $ | 22,146 | $ | 1,009 | $ | 933 | |||||||||||||||||
13775 McLearen Rd. | Herndon | VA | 132,617 | $ | 10,359 | 04/2015 | 07/2020 | $ | 25,443 | $ | 875 | $ | 919 | |||||||||||||||||
10475 Crosspoint Blvd. | Indianapolis | IN | 141,047 | $ | 11,205 | 05/2015 | 10/2019 | $ | 22,591 | $ | 1,129 | $ | 1,168 | |||||||||||||||||
100, 120, 140 East Shore Dr. | Glen Allen | VA | 222,048 | $ | 18,321 | 05/2015 | Various | $ | 38,140 | $ | 1,561 | $ | 1,506 | |||||||||||||||||
1311 Broadfield Blvd. | Houston | TX | 155,040 | $ | 14,431 | 05/2015 | 03/2021 | $ | 29,999 | $ | 1,163 | $ | 1,312 | |||||||||||||||||
1409 Centerpoint Blvd. | Knoxville | TN | 84,404 | $ | 6,658 | 05/2015 | 10/2024 | $ | 12,604 | $ | 882 | $ | 824 | |||||||||||||||||
2550 Interstate Dr. | Harrisburg | PA | 89,350 | $ | 7,792 | 05/2015 | 12/2018 | $ | 15,255 | $ | 972 | $ | 917 | |||||||||||||||||
2706 Media Center Dr. (3) | Los Angeles | CA | 83,252 | $ | 9,760 | 05/2015 | Vacant / 2015 | $ | 18,070 | $ | 115 | $ | 115 | |||||||||||||||||
2800 Waterford Lake Dr. | Midlothian | VA | 99,057 | $ | 9,055 | 05/2015 | 12/2021 | $ | 15,850 | $ | 1,055 | $ | 1,070 | |||||||||||||||||
333 Mt. Hope Ave. | Rockaway | NJ | 95,500 | $ | 14,900 | 05/2015 | 09/2014 | $ | 29,295 | $ | 1,122 | $ | 1,061 | |||||||||||||||||
6200 Northwest Pkwy. | San Antonio | TX | 142,500 | $ | 11,167 | 05/2015 | 11/2017 | $ | 20,813 | $ | 891 | $ | 933 | |||||||||||||||||
16676 Northchase Dr. | Houston | TX | 101,111 | $ | 11,282 | 05/2015 | 07/2014 | $ | 19,369 | $ | 845 | $ | 814 | |||||||||||||||||
2500 Patrick Henry Pkwy. | McDonough | GA | 111,911 | $ | 11,349 | 06/2015 | 06/2015 | $ | 16,000 | $ | 782 | $ | 689 | |||||||||||||||||
3711 San Gabriel | Mission | TX | 75,016 | $ | 5,371 | 06/2015 | 06/2015 | $ | 7,600 | $ | 530 | $ | 426 | |||||||||||||||||
4001 International Pkwy. | Carrollton | TX | 138,443 | $ | 18,710 | 07/2015 | 07/2015 | $ | 30,859 | $ | 1,606 | $ | 1,597 | |||||||||||||||||
2529 West Thorne Dr. | Houston | TX | 65,500 | $ | 2,203 | 09/2015 | 09/2015 | $ | 5,400 | $ | 789 | $ | 326 | |||||||||||||||||
10001 Richmond Ave. | Houston | TX | 554,385 | $ | 18,161 | 09/2015 | 09/2025 | $ | 78,887 | $ | 7,000 | $ | 3,688 | |||||||||||||||||
Industrial | 324 Industrial Park Rd. | Franklin | NC | 72,868 | $ | - | 04/2015 | 12/2014 | $ | 2,300 | $ | 228 | $ | 135 | ||||||||||||||||
6938 Elm Valley Dr. | Kalamazoo | MI | 150,945 | $ | 15,087 | 05/2015 | 10/2021 | $ | 21,970 | $ | 1,014 | $ | 873 | |||||||||||||||||
10000 Business Blvd. | Dry Ridge | KY | 336,350 | $ | 3,646 | 07/2015 | 06/2025 | $ | 15,227 | $ | 673 | $ | 673 | |||||||||||||||||
301 Bill Bryan Rd. | Hopkinsville | KY | 424,904 | $ | 7,772 | 07/2015 | 06/2025 | $ | 19,066 | $ | 844 | $ | 844 | |||||||||||||||||
4010 Airpark Dr. | Owensboro | KY | 211,598 | $ | 3,163 | 07/2015 | 06/2025 | $ | 13,598 | $ | 604 | $ | 604 | |||||||||||||||||
730 North Black Branch Rd. | Elizabethtown | KY | 167,770 | $ | 2,499 | 07/2015 | 06/2025 | $ | 6,055 | $ | 268 | $ | 268 | |||||||||||||||||
750 North Black Branch Rd. | Elizabethtown | KY | 539,592 | $ | 13,279 | 07/2015 | 06/2025 | $ | 32,222 | $ | 1,419 | $ | 1,419 | |||||||||||||||||
Total 2015 Mortgage Maturities | 4,683,953 | $ | 277,092 | $ | 586,006 | $ | 29,935 | $ | 25,624 |
Footnotes
(1) | Represents GAAP capitalized costs as of June 30, 2013. |
(2) | Property is classified as a capital lease for GAAP, accordingly $497 of GAAP income is included in non-operating income. |
(3) | Loan in default as of June 30, 2013. |
30 |
LEXINGTON REALTY TRUST
2016 Mortgage Maturities by Property Type
6/30/2013
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 6/30/2013 ($000) | GAAP Base Rent as of 6/30/2013 ($000) | |||||||||||||||||||||
Office | 1600 Eberhardt Rd. | Temple | TX | 108,800 | $ | 7,463 | 01/2016 | 01/2016 | $ | 12,161 | $ | 837 | $ | 673 | ||||||||||||||||
700 US Hwy. Route 202-206 | Bridgewater | NJ | 115,558 | $ | 13,825 | 03/2016 | 10/2014 | $ | 31,662 | $ | 1,017 | $ | 1,285 | |||||||||||||||||
11707 Miracle Hills Dr | Omaha | NE | 85,200 | $ | 7,560 | 04/2016 | 11/2025 | $ | 13,853 | $ | 583 | $ | 583 | |||||||||||||||||
1400 Northeast McWilliams Rd. | Bremerton | WA | 60,200 | $ | 5,479 | 04/2016 | 07/2016 | $ | 9,906 | $ | 608 | $ | 608 | |||||||||||||||||
2005 East Technology Circle | Tempe | AZ | 60,000 | $ | 7,140 | 04/2016 | 12/2025 | $ | 12,199 | $ | 564 | $ | 564 | |||||||||||||||||
850-950 Warrenville Rd | Lisle | IL | 99,414 | $ | 9,377 | 06/2016 | 2014/2019 | $ | 17,388 | $ | 797 | $ | 852 | |||||||||||||||||
11511 Luna Rd | Farmers Branch | TX | 180,507 | $ | 18,363 | 07/2016 | 04/2016 | $ | 29,984 | $ | 1,177 | $ | 1,594 | |||||||||||||||||
180 South Clinton St | Rochester | NY | 226,000 | $ | 16,765 | 08/2016 | 12/2014 | $ | 30,880 | $ | 1,505 | $ | 1,502 | |||||||||||||||||
Industrial | 459 Wingo Road | Byhalia | MS | 513,734 | $ | 15,000 | 06/2016 | 03/2026 | $ | 27,492 | $ | 1,311 | $ | 1,468 | ||||||||||||||||
2203 Sherrill Dr | Statesville | NC | 639,800 | $ | 12,574 | 08/2016 | 12/2017 | $ | 21,266 | $ | 908 | $ | 958 | |||||||||||||||||
3686 S. Central Ave. / 749 Southrock Dr | Rockford | IL | 240,000 | $ | 6,153 | 08/2016 | 2016/2015 | $ | 10,919 | $ | 440 | $ | 401 | |||||||||||||||||
2935 Van Vactor Dr. | Plymouth | IN | 300,500 | $ | 5,723 | 09/2016 | 06/2015 | $ | 9,200 | $ | 411 | $ | 411 | |||||||||||||||||
7005 Cochran Road | Glenwillow | OH | 458,000 | $ | 15,132 | 09/2016 | 07/2025 | $ | 28,665 | $ | 1,020 | $ | 1,126 | |||||||||||||||||
Specialty | 25500 State Hwy. 249 | Tomball | TX | 77,076 | $ | 8,041 | 11/2016 | 08/2026 | $ | 15,776 | $ | 695 | $ | 707 | ||||||||||||||||
Total 2016 Mortgage Maturities | 3,164,789 | $ | 148,595 | $ | 271,351 | $ | 11,873 | $ | 12,732 |
Footnotes
(1) | Represents GAAP capitalized cost at June 30, 2013. |
31 |
LEXINGTON REALTY TRUST
2017 Mortgage Maturities by Property Type
6/30/2013
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 6/30/2013 ($000) | GAAP Base Rent as of 6/30/2013 ($000) | |||||||||||||||||||||
Office | 104 & 110 South Front St. | Memphis | TN | 37,229 | $ | 3,484 | 01/2017 | 10/2016 | $ | 5,586 | $ | 259 | $ | 251 | ||||||||||||||||
9200 South Park Center Loop | Orlando | FL | 59,927 | $ | 9,309 | 02/2017 | 09/2020 | $ | 14,925 | $ | 459 | $ | 465 | |||||||||||||||||
500 Kinetic Drive | Huntington | WV | 68,693 | $ | 6,500 | 02/2017 | 11/2026 | $ | 12,558 | $ | 605 | $ | 672 | |||||||||||||||||
Industrial | 7500 Chavenelle Rd. | Dubuque | IA | 330,988 | $ | 8,725 | 06/2017 | 06/2017 | $ | 11,660 | $ | 608 | $ | 582 | ||||||||||||||||
5001 Greenwood Rd. | Shreveport | LA | 646,000 | $ | 19,000 | 07/2017 | 10/2026 | $ | 26,678 | $ | 1,023 | $ | 1,083 | |||||||||||||||||
1420 Greenwood Rd. | McDonough | GA | 296,972 | $ | 21,651 | 11/2017 | 10/2017 | $ | 30,897 | $ | 1,361 | $ | 1,298 | |||||||||||||||||
Total 2017 Mortgage Maturities | 1,439,809 | $ | 68,669 | $ | 102,304 | $ | 4,315 | $ | 4,351 |
Footnotes
(1) | Represents GAAP capitalized cost at June 30, 2013. |
32 |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
6/30/2013
Property | Footnotes | Debt Balance ($000) | Interest Rate (%) | Maturity (a) | Current Estimated Annual Debt Service ($000) (d) | Balloon Payment ($000) | ||||||||||||||
Fort Myers, FL | (i)(m) | $ | 8,585 | 5.268 | % | 07/2013 | $ | - | $ | 8,585 | ||||||||||
Colorado Springs, CO | (i) | 10,131 | 6.250 | % | 08/2013 | - | 10,131 | |||||||||||||
Atlanta, GA | (i) | 40,356 | 5.268 | % | 08/2013 | - | 40,356 | |||||||||||||
Philadelphia, PA | (e) | 44,440 | 5.060 | % | 07/2014 | 3,178 | 43,520 | |||||||||||||
Issaquah, WA | (b) | 30,883 | 5.665 | % | 12/2014 | 2,113 | 30,388 | |||||||||||||
Canonsburg, PA | (b) | 9,089 | 5.426 | % | 12/2014 | 489 | 9,095 | |||||||||||||
Chicago, IL | (b) | 29,656 | 5.639 | % | 01/2015 | 1,548 | 29,900 | |||||||||||||
Greenville, SC | 9,000 | 5.500 | % | 01/2015 | 495 | 9,000 | ||||||||||||||
Carrollton, TX | 12,493 | 5.530 | % | 01/2015 | 993 | 12,022 | ||||||||||||||
Herndon, VA | (b) | 10,808 | 5.885 | % | 04/2015 | 888 | 10,359 | |||||||||||||
Franklin, NC | 438 | 8.500 | % | 04/2015 | 271 | - | ||||||||||||||
Kalamazoo, MI | 16,195 | 5.411 | % | 05/2015 | 1,189 | 15,087 | ||||||||||||||
Glen Allen, VA | (b) | 18,827 | 5.377 | % | 05/2015 | 1,292 | 18,321 | |||||||||||||
Houston, TX | 15,057 | 5.160 | % | 05/2015 | 1,114 | 14,431 | ||||||||||||||
Rockaway, NJ | 14,900 | 5.292 | % | 05/2015 | 799 | 14,900 | ||||||||||||||
Houston, TX | 11,768 | 5.210 | % | 05/2015 | 874 | 11,282 | ||||||||||||||
Indianapolis, IN | 11,691 | 5.160 | % | 05/2015 | 865 | 11,205 | ||||||||||||||
San Antonio, TX | 11,617 | 5.340 | % | 05/2015 | 875 | 11,167 | ||||||||||||||
Los Angeles, CA | (i) | 10,281 | 5.110 | % | 05/2015 | 750 | 9,760 | |||||||||||||
Midlothian, VA | 9,439 | 5.310 | % | 05/2015 | 708 | 9,055 | ||||||||||||||
Harrisburg, PA | 8,133 | 5.110 | % | 05/2015 | 599 | 7,792 | ||||||||||||||
Knoxville, TN | 6,940 | 5.310 | % | 05/2015 | 520 | 6,658 | ||||||||||||||
McDonough, GA | 11,779 | 5.212 | % | 06/2015 | 836 | 11,349 | ||||||||||||||
Mission, TX | 5,637 | 5.783 | % | 06/2015 | 462 | 5,371 | ||||||||||||||
Carrollton, TX | (b) | 19,262 | 5.725 | % | 07/2015 | 1,382 | 18,710 | |||||||||||||
Elizabethtown, KY | (j) | 13,923 | 4.990 | % | 07/2015 | 1,039 | 13,279 | |||||||||||||
Hopkinsville, KY | 8,149 | 4.990 | % | 07/2015 | 608 | 7,772 | ||||||||||||||
Dry Ridge, KY | (n) | 3,823 | 4.990 | % | 07/2015 | 285 | 3,646 | |||||||||||||
Owensboro, KY | (n) | 3,316 | 4.990 | % | 07/2015 | 248 | 3,163 | |||||||||||||
Elizabethtown, KY | (j) | 2,620 | 4.990 | % | 07/2015 | 196 | 2,499 | |||||||||||||
Houston, TX | (b) | 29,933 | 6.250 | % | 09/2015 | 8,404 | 18,161 | |||||||||||||
Houston, TX | 3,453 | 8.036 | % | 09/2015 | 952 | 2,203 | ||||||||||||||
Temple, TX | 8,442 | 6.090 | % | 01/2016 | 668 | 7,463 | ||||||||||||||
Bridgewater, NJ | 14,374 | 5.732 | % | 03/2016 | 1,035 | 13,825 | ||||||||||||||
Omaha, NE | 8,030 | 5.610 | % | 04/2016 | 621 | 7,560 | ||||||||||||||
Bremerton, WA | 6,340 | 6.090 | % | 04/2016 | 494 | 5,479 | ||||||||||||||
Tempe, AZ | 7,584 | 5.610 | % | 04/2016 | 586 | 7,140 | ||||||||||||||
Byhalia, MS | 15,000 | 4.710 | % | 06/2016 | 707 | 15,000 | ||||||||||||||
Lisle, IL | 9,839 | 6.500 | % | 06/2016 | 793 | 9,377 | ||||||||||||||
Farmers Branch, TX | (b) | 18,447 | 5.939 | % | 07/2016 | 1,136 | 18,363 | |||||||||||||
Rochester, NY | (f) | 17,679 | 6.210 | % | 08/2016 | 1,383 | 16,765 | |||||||||||||
Statesville, NC | (f) | 13,260 | 6.210 | % | 08/2016 | 1,037 | 12,574 | |||||||||||||
Rockford, IL | (f) | 6,489 | 6.210 | % | 08/2016 | 508 | 6,153 | |||||||||||||
Glenwillow, OH | 15,967 | 6.130 | % | 09/2016 | 1,240 | 15,132 | ||||||||||||||
Plymouth, IN | 6,085 | 6.315 | % | 09/2016 | 497 | 5,723 | ||||||||||||||
Tomball, TX | 9,283 | 6.063 | % | 11/2016 | 683 | 8,041 | ||||||||||||||
Memphis, TN | 3,711 | 5.710 | % | 01/2017 | 275 | 3,484 | ||||||||||||||
Huntington, WV | 6,500 | 4.150 | % | 02/2017 | 270 | 6,500 | ||||||||||||||
Orlando, FL | 9,800 | 5.722 | % | 02/2017 | 696 | 9,309 | ||||||||||||||
Dubuque, IA | 9,623 | 5.402 | % | 06/2017 | 733 | 8,725 | ||||||||||||||
Shreveport, LA | 19,000 | 5.690 | % | 07/2017 | 1,096 | 19,000 | ||||||||||||||
McDonough, GA | 22,910 | 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 | - |
33 |
LEXINGTON REALTY TRUST
Consolidated Properties: Mortgages and Notes Payable
6/30/2013
Property | Footnotes | Debt Balance ($000) | Interest Rate (%) | Maturity (a) | Current Estimated Annual Debt Service ($000) (d) | Balloon Payment ($000) | ||||||||||||||
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 | 8,885 | 5.910 | % | 10/2018 | 728 | 6,637 | ||||||||||||||
Boston, MA | 12,871 | 6.100 | % | 12/2018 | 996 | 11,520 | ||||||||||||||
North Berwick, ME | 8,061 | 3.560 | % | 04/2019 | 1,532 | - | ||||||||||||||
Overland Park, KS | (b) | 35,564 | 5.891 | % | 05/2019 | 2,657 | 31,867 | |||||||||||||
Kansas City, MO | (b) | 16,959 | 5.883 | % | 05/2019 | 1,268 | 15,182 | |||||||||||||
Meridian, ID | 10,355 | 6.010 | % | 08/2019 | 753 | 7,675 | ||||||||||||||
Streetsboro, OH | (b) | 18,360 | 5.749 | % | 09/2019 | 1,344 | 16,338 | |||||||||||||
Lenexa, KS | 10,414 | 6.270 | % | 12/2019 | 774 | 7,770 | ||||||||||||||
Boca Raton, FL | 20,209 | 6.470 | % | 02/2020 | 1,542 | 18,414 | ||||||||||||||
Oakland, ME | 9,337 | 5.930 | % | 10/2020 | 750 | 7,660 | ||||||||||||||
Lavonia, GA | 8,389 | 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 | 466 | 6,632 | ||||||||||||||
Whippany, NJ | 14,780 | 6.298 | % | 11/2021 | 1,344 | 10,400 | ||||||||||||||
Baltimore, MD | 55,000 | 4.320 | % | 06/2023 | 2,376 | 47,676 | ||||||||||||||
Palo Alto, CA | 58,838 | 3.970 | % | 12/2023 | 5,165 | - | ||||||||||||||
Chester, SC | 10,295 | 5.380 | % | 08/2025 | 1,144 | 362 | ||||||||||||||
Lenexa, KS | 40,000 | 3.700 | % | 11/2027 | 2,382 | 10,000 | ||||||||||||||
Remaining (l) | $ | 1,043,934 | 5.428 | % | 4.4 | $ | 79,778 | $ | 840,459 | |||||||||||
Corporate (k) | ||||||||||||||||||||
Term Loan | $ | 64,000 | 2.079 | % | 02/2018 | $ | 1,349 | $ | 64,000 | |||||||||||
Term Loan | 255,000 | 3.173 | % | 01/2019 | 8,204 | 255,000 | ||||||||||||||
Senior Notes | (h) | 250,000 | 4.250 | % | 06/2023 | 10,625 | 250,000 | |||||||||||||
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) | $ | 739,266 | 4.234 | % | 10.0 | $ | 31,432 | $ | 739,266 | |||||||||||
Total/Wtg. Avg./Years Remaining (l) | $ | 1,783,200 | 4.933 | % | 6.7 | $ | 111,210 | $ | 1,579,725 |
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 $2,480 excluded from balance. Subsequent to 6/30/2013, $12,155 of notes converted to 1.8 million common shares. |
(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) | Represents full payable of notes; discount of $2,415 excluded from balance. |
(i) | Loan is in default as of 6/30/2013. |
(j) | Properties are cross-collateralized. |
(k) | Unsecured. |
(l) | Total shown may differ from detailed amounts due to rounding. |
(m) | Debt satisfied subsequent to 6/30/2013. |
(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. |
34 |
LEXINGTON REALTY TRUST
Non- Consolidated Investments: Mortgages & Notes Payable
6/30/2013
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 | $ | 14,109 | $ | 5,644 | 5.240 | % | 05/2015 | $ | 976 | $ | 13,673 | $ | 5,469 | |||||||||||||||
One Summit | 9,474 | $ | 2,843 | 9.375 | % | 10/2016 | 3,344 | - | - | |||||||||||||||||||
One Summit | 6,392 | $ | 1,918 | 10.625 | % | 11/2016 | 2,239 | - | - | |||||||||||||||||||
Rehab Humble Lessee | 15,006 | $ | 2,251 | 4.700 | % | 05/2017 | 950 | 13,982 | 2,097 | |||||||||||||||||||
Gan Palm Beach Lessee | 15,160 | $ | 3,790 | 3.700 | % | 03/2018 | 842 | 13,768 | 3,442 | |||||||||||||||||||
Total/Wtg. Avg. (1)/Years Remaining (2) | $ | 60,141 | $ | 16,446 | 6.15 | % | 3.2 | $ | 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. |
35 |
LEXINGTON REALTY TRUST
Partnership Interests
Six months ended June 30, 2013
($000)
Noncontrolling Interest Properties - Partners' Proportionate Share (1) | ||||
EBITDA | $ | 394 | ||
Interest expense | $ | 256 | ||
Depreciation and amortization | $ | 413 | ||
Non-Consolidated Net Leased Real Estate - Lexington's Share | ||||
EBITDA | $ | 2,341 | ||
Interest expense | $ | 504 |
Footnotes
(1) Excludes discontinued operations and OP unit noncontrolling interests.
36 |
LEXINGTON REALTY TRUST
Selected Balance Sheet and Income Statement Account Data
6/30/2013
($000)
Balance Sheet | ||||
Other assets | $ | 38,566 | ||
The components of other assets are: | ||||
Deposits | $ | 395 | ||
Build-to-suit deposit | 1,191 | |||
Investments- capital lease | 10,699 | |||
Equipment | 435 | |||
Prepaids | 4,054 | |||
Other receivables | 969 | |||
Deferred tax asset | 768 | |||
Deferred lease incentives | 16,004 | |||
Interest rate swap derivative asset | 3,912 | |||
Other | 139 | |||
Accounts payable and other liabilities | $ | 56,891 | ||
The components of accounts payable and other liabilities are: | ||||
Accounts payable and accrued expenses | $ | 11,747 | ||
CIP accruals and other | 7,544 | |||
Taxes | 377 | |||
Deferred lease and loan costs | 13,861 | |||
Subordinated notes | 2,397 | |||
Deposits | 1,837 | |||
Escrows | 1,879 | |||
Transaction / build-to-suit costs | 17,249 | |||
Income Statement - Six months ended June 30, 2013 | ||||
Non-cash interest expense, net | $ | 503 |
37 |
LEXINGTON REALTY TRUST
Select Credit Metrics
6/30/2012 | 6/30/2013 | |||||||
Company FFO Payout Ratio | 52.1 | % | 60.0 | % | ||||
Unencumbered Assets (1)(2) | $ | 1.38 billion | $ | 2.46 billion | ||||
Unencumbered NOI (1) | 31.2 | % | 55.0 | % | ||||
Debt + Preferred / Gross Assets | 48.6 | % | 40.4 | % | ||||
Debt/Gross Assets | 42.5 | % | 38.3 | % | ||||
Market Cap Leverage | 52.1 | % | 40.3 | % | ||||
Secured Debt / Gross Assets (1) | 30.7 | % | 22.4 | % | ||||
Net Debt / EBITDA | 5.8 | x | 5.8 | x | ||||
Net Debt + Preferred / EBITDA | 6.6 | x | 6.1 | x | ||||
Credit Facilities Availability | $ | 270.3 million | $ | 578.4 million | ||||
Development / Gross Assets | 1.8 | % | 0.7 | % | ||||
EBITDA / Revenue | 80.8 | % | 78.3 | % | ||||
EBITDA / PrefDiv + Interest Expense | 2.5 | x | 3.0 | x | ||||
JV + Advisory Income / Revenues | 6.4 | % | 0.3 | % |
Footnotes
(1) | Revolving credit facility and term loans are currently unsecured; accordingly, 6/30/2012 amounts reflect such borrowings as unsecured. |
(2) | Includes loans receivable. |
38 |
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 | 5.4 | x | 6.1 | x | 5.6 | x | 5.5 | x | 6.5 | x | ||||||||||
Net Debt + Preferred / EBITDA | 6.3 | x | 7.1 | x | 6.7 | x | 6.6 | x | 7.3 | x | ||||||||||
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 | 2.4 | x | 2.2 | x | 2.2 | x | 2.3 | x | 2.4 | x | ||||||||||
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) | Revolving credit facility and term loans are currently unsecured thus all periods reflect such borrowings as unsecured. |
(2) | Includes loans receivable. |
39 |
LEXINGTON REALTY TRUST
Other Data
6/30/2013
($000)
Base Rent Estimates for Current Assets
Year | Cash (1) | GAAP (1) | ||||||
2013 - remaining | $ | 165,956 | $ | 178,556 | ||||
2014 | $ | 339,233 | $ | 344,246 | ||||
2015 | $ | 301,794 | $ | 303,808 | ||||
2016 | $ | 269,773 | $ | 270,965 | ||||
2017 | $ | 244,051 | $ | 243,164 |
Other Revenue Data
GAAP Base Rent as of 6/30/13 (2) | 6/30/13 Percentage | 6/30/12 Percentage | ||||||||||
Asset Class | ||||||||||||
Office | $ | 79,047 | 44.2 | % | 56.7 | % | ||||||
Long-term leases (3) | $ | 54,322 | 30.4 | % | 17.3 | % | ||||||
Industrial | $ | 27,489 | 15.4 | % | 14.8 | % | ||||||
Multi-tenant | $ | 13,323 | 7.5 | % | 7.8 | % | ||||||
Retail/Specialty | $ | 4,535 | 2.5 | % | 3.4 | % | ||||||
$ | 178,716 | 100.0 | % | 100.0 | % | |||||||
Credit Ratings (4) | ||||||||||||
Investment Grade | $ | 85,311 | 47.7 | % | 49.3 | % | ||||||
Non-Investment Grade | $ | 25,174 | 14.1 | % | 15.2 | % | ||||||
Unrated | $ | 68,231 | 38.2 | % | 35.5 | % | ||||||
$ | 178,716 | 100.0 | % | 100.0 | % |
Same-Store NOI (5)(6)
Six months ended June 30 | ||||||||
2013 | 2012 | |||||||
Total Base Rent | $ | 141,617 | $ | 142,595 | ||||
Tenant Reimbursements | 14,757 | 14,225 | ||||||
Property Operating Expenses | (29,603 | ) | (26,856 | ) | ||||
Same-Store NOI | $ | 126,771 | $ | 129,964 | ||||
Change in Same-Store NOI | (2.5 | )% |
Weighted-Average Lease Term
As of 6/30/13 |
As of 6/30/12 |
|||||
7.7 years | 6.5 years |
Footnotes
(1) | Amounts assume (1) lease terms for non-cancellable periods only and (2) no new or renegotiated leases are entered into after 6/30/2013. |
(2) | Six months ended 6/30/2013 GAAP base rent recognized for consolidated properties owned as of 6/30/2013. |
(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. |
40 |
LEXINGTON REALTY TRUST
Top 20 Markets
6/30/2013
Core Based Statistical Area (2) | Percent of GAAP Base Rent as of 6/30/13 (1) | |||||
1 | Dallas-Fort Worth-Arlington, TX | 8.2 | % | |||
2 | Houston-Sugar Land-Baytown, TX | 5.8 | % | |||
3 | Baltimore-Towson, MD | 4.6 | % | |||
4 | Memphis, TN-MS-AR | 4.5 | % | |||
5 | Phoenix-Mesa-Scottsdale, AZ | 4.2 | % | |||
6 | New York-Northern New Jersey-Long Island, NY-NJ-PA | 4.1 | % | |||
7 | Kansas City, MO-KS | 4.1 | % | |||
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 | Columbus, OH | 2.1 | % | |||
14 | Chicago-Naperville-Joliet, IL-IN-WI | 1.9 | % | |||
15 | Detroit-Warren-Livonia, MI | 1.8 | % | |||
16 | San Jose-Sunnyvale-Santa Clara, CA | 1.8 | % | |||
17 | Denver-Aurora, CO | 1.8 | % | |||
18 | Indianapolis-Carmel, IN | 1.7 | % | |||
19 | Charlotte-Gastonia-Concord, NC-SC | 1.6 | % | |||
20 | San Antonio, TX | 1.5 | % | |||
Total Top 20 Markets (3) | 63.5 | % |
Footnotes
(1) | Six months ended 6/30/2013 GAAP base rent recognized for consolidated properties owned as of 6/30/2013. |
(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. |
41 |
LEXINGTON REALTY TRUST
Tenant Industry Diversification
6/30/2013
Industry Category | Percent of GAAP Base Rent as of 6/30/2013 (1) (2) | |||
Finance/Insurance | 13.7 | % | ||
Technology | 11.3 | % | ||
Service | 9.5 | % | ||
Automotive | 8.8 | % | ||
Energy | 8.6 | % | ||
Consumer Products | 7.5 | % | ||
Transportation/Logistics | 7.4 | % | ||
Healthcare | 5.7 | % | ||
Telecommunications | 5.1 | % | ||
Construction/Materials | 3.7 | % | ||
Food | 3.4 | % | ||
Media/Advertising | 3.1 | % | ||
Aerospace/Defense | 2.8 | % | ||
Printing/Production | 2.4 | % | ||
Apparel | 1.7 | % | ||
Education | 1.6 | % | ||
Retail Department | 1.5 | % | ||
Retail Specialty | 1.2 | % | ||
Real Estate | 0.9 | % | ||
Retail Electronics | 0.1 | % | ||
100.0 | % |
Footnotes
(1) | Six months ended 6/30/2013 GAAP base rent recognized for consolidated properties owned as of 6/30/2013. |
(2) | Total shown may differ from detailed amounts due to rounding. |
42 |
LEXINGTON REALTY TRUST
Top 10 Tenants or Guarantors
6/30/2013
Tenants or Guarantors | Number of Leases | Sq. Ft. Leased | Sq. Ft. Leased as a Percent of Consolidated Portfolio (2) | GAAP Base Rent as of 6/30/2013 ($000) (1) | Percent of GAAP Base Rent as of 6/30/2013 ($000) (1) (2) | |||||||||||||
Federal Express Corporation | 3 | 787,829 | 1.9 | % | $ | 5,466 | 3.1 | % | ||||||||||
Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited) | 7 | 2,053,359 | 5.0 | % | $ | 5,023 | 2.8 | % | ||||||||||
US Government | 2 | 329,229 | 0.8 | % | $ | 4,761 | 2.7 | % | ||||||||||
Bank of America, National Association | 8 | 691,893 | 1.7 | % | $ | 4,702 | 2.6 | % | ||||||||||
Baker Hughes, Inc. | 2 | 619,885 | 1.5 | % | $ | 4,014 | 2.2 | % | ||||||||||
Swiss Re America Holding Corporation / Westport Insurance Corporation | 2 | 476,123 | 1.2 | % | $ | 3,602 | 2.0 | % | ||||||||||
Morgan, Lewis & Bockius LLP (3) | 1 | 289,432 | 0.7 | % | $ | 3,403 | 1.9 | % | ||||||||||
Xerox Corporation | 1 | 202,000 | 0.5 | % | $ | 3,229 | 1.8 | % | ||||||||||
Invensys Systems, Inc. (Siebe, Inc.) | 2 | 416,613 | 1.0 | % | $ | 3,098 | 1.7 | % | ||||||||||
T-Mobile USA, Inc. | 5 | 386,078 | 0.9 | % | $ | 2,857 | 1.6 | % | ||||||||||
33 | 6,252,441 | 15.3 | % | $ | 40,155 | 22.5 | % |
Footnotes
(1) | Six months ended 6/30/2013 GAAP base rent recognized for consolidated properties owned as of 6/30/2013. |
(2) | Total shown may differ from detailed amounts due to rounding. |
(3) | Includes parking operations. Lexington has an 80.5% interest in this property. |
43 |
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 | ||||
44 |
Exhibit 99.2
Raw Transcript
07-Aug-2013
Lexington Realty Trust (LXP)
Q2 2013 Earnings Call
![]() | Total Pages: 19 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
MANAGEMENT DISCUSSION SECTION
Operator: Please stand by. We're about to begin. Good morning and welcome to the Lexington Realty Trust Second 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
Hello, and welcome to the Lexington Realty Trust second quarter conference call. The earnings press release was distributed over the wire this morning, and the release and supplemental disclosure package will be furnished in the 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 accordance 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, we 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 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; Rick Rouse, Chief Investment Officer; Patrick Carroll, Chief Financial Officer; and other members of management.
T. Wilson Eglin
Thanks, Gabby, and welcome to everyone and thank you for joining the call today. As always, I'd like to begin by discussing our operating results and accomplishments for the quarter. For the second quarter, our company funds from operations, as adjusted, were $0.25 per share, and we continued executing very well in all areas that impact our business.
The quarter was characterized by strong leasing activity of 2.1 million square feet of renew leases signed leading to an overall portfolio occupancy rate of approximately 97.9% at quarter end. And we completed an additional 2.5 million square feet of leases subsequent to quarter end.
![]() | 2 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
In addition, we had solid execution on the investment front with property investments closed totaling $47.1 million. We funded an additional $7.7 million in our current build -to-suit projects and we placed two new build-to-suit projects under contract for $37 million. We believe our pipeline of similar opportunities remains robust, and we currently expect to fund investments or at least $350 million to $400 million in 2013 at an initial average yields in excess of 7.8%.
We also made further progress on capital recycling trimming $72.8 million of non-core assets from the portfolio. Further, we continue to improve our balance sheet and lower our cost of capital obtaining credit ratings from both Moody's and Standard & Poor's, and successfully completing our first unsecured investment grade rated senior notes offering earlier than planned.
In the quarter we retired $219.4 million of secured debt at a weighted average interest rate of 6.1%. With respect to leasing, we continue to achieve a stronger pace of activity. In the second quarter of 2013, we executed a total of 2.1 million square feet of new leases and lease extensions and of this total, 1.8 million square feet were related to properties including six 10-year leases totaling 783,000 square feet. During the quarter, we had two leases totaling 87,000 square feet which expired and were not renewed. Overall in the quarter, we extended 17 leases with annual GAAP rents of $22 million, which represented a decrease of $400,000 compared to the previous rents.
Looking ahead, we currently have 3.9 million square feet of space subject to leases that expire through 2014 or which are currently vacant. We believe that through the end of next year, we can address roughly half of such expiring or vacant square footage through extensions and dispositions. And overall, we are presently negotiating leases for approximately 2.5 million square feet.
As a result of our leasing activity and new investments, we now generate more than 30% of our revenue from leases of 10 years or longer compared to approximately 17 % a year ago. Over time, our goal continues to be to derive at least half of our revenue from leases 10 years or longer providing additional cash flow visibility. Further, our single-tenant lease rollover through 2017 has been reduced to 31.7 % of revenue from 42.4% at quarter end a year ago. By any measure, we believe we're making good progress in managing down our exposure to shorter term leases and extending our weighted average lease term which was 7.7 years at quarter end compared to 6.5 years last year.
Each of these metrics is an important measure of cash flow stability and we will continue to be focused on further improvement.
Supplementing our leasing and capital markets success, we continue to add value through accretive acquisition of properties subject to long term net leases. We closed on two investments in the second quarter for $47.1 million at an average going-in cap rate of 8.9% and we now have four build-to-suit projects underway and one forward purchase contract for a total commitment of $137.7 million, of which $25.2 million has been invested through June 30, 2013.
The property investments underlying these five projects have an initial yield of 8% and a GAAP yield of 9.4%, and our supplemental reporting package contains an estimated funding schedule for these projects.
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. Based on our investment pipeline, we continue to anticipate stronger volume compared to last year, although the pace of capital deployment has been a little slower than we expected.
Furthermore, we are already building our pipeline for 2014 and 2015. We believe that this increased investment activity will contribute meaningfully through our company funds from operations in 2014 and beyond.
![]() | 3 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
The opportunities we're currently working on are supported by long-term net leases at going-in cap rates of between 6% and 9%, typically with annual escalations of 2% to 3%. Currently, we expect that build-to-suit will represent the largest allocation of capital for the balance of 2013, but we believe there are also attractive opportunities in sale leaseback transactions, first mortgage lending on single tenant properties and ground lease investments. Our successful asset recycling program has continued to help us drive down our cost of capital and generate proceeds for accretive acquisitions and debt repayments. We continue to look at opportunities to recycle capital with a focus on capturing the value of our multitenant and retail properties.
In the second quarter of 2013, we disposed of $72.8 million of noncore assets, bringing our total for the year to $98 million and we will continue to look at capital recycling opportunities as part of the ongoing effort to further transform our portfolio. The composition of our balance sheet improved dramatically in the quarter and we have included details in our supplemental disclosure package on pages 38 and 39 showing our credit metrics.
In summary, we issued our first tranche of investment grade rate in this using the proceeds to retire debt due to mature in 2013 and 2014, extending our maturities, locking in 10-year fixed rate financing on attractive terms and executing on our stated goal to increase our sources of available capital. These efforts continue to drive down our cost to capital.
In the first six months of 2013, we obtained $354 million of fixed rate financings at a current weighted average interest rate of 3.8% and a weighted average maturity of 9.5 years while reducing our leverage considerably. As a result, we believe the company has substantial financial flexibility at $578 million of availability under its lending facilities. Our weighted average cost of debt has been reduced to under 5% this year and our weighted average maturity has increased to 6.7 years from 5.4 years.
During the quarter, we retired $219.4 million of secured debt which had a weighted average interest rate of 6.1% and we continue to unencumbered assets and reduced our secured debt. Our debt was 38.3% of our gross asset value at quarter end. In addition, at quarter end, $410.6 million of our mortgages mature through 2015 at a weighted average interest rate of 5.4%.
We expect these maturities to be addressed through a combination of additional asset dispositions and refinancing which provide a significant opportunity to further lower our financing costs and unencumbered assets which we expect will improve our cash flow and financial flexibility.
While we continue to unencumbered assets from time to time, we may access the secured financing market when we believe it is advantageous to do so particularly if 15 to 20 year fixed rate financing is available.
In our supplement on pages 38 and 39, we have provided financial disclosure which should of continuing interest to fixed income investors.
Now, I'll turn the call over to Pat, who would take you through our results in more detail.
Patrick Carroll
Thanks, Will. During the quarter, Lexington had gross revenues of $99.4 million, comprised primarily of lease rents and tenant reimbursements. The increase compared to the second quarter of 2012 of $18.6 million relates primarily to acquisitions and build-to-suit projects coming online, the acquisition of the NLS portfolio in the third quarter of 2012 and an increase in occupancy.
![]() | 4 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
In the quarter, GAAP rents were in excess of cash rents by approximately $9 million, including the effect of above and below market leases. For the six -month ended June 30, 2013, GAAP rents were in excess of cash rents by approximately $2.5 million. We have a few leases and have uneven scheduled rent payments whereby rent is paid annually and semi-annually with larger payments being made in the first quarter compared to the remainder of the year.
On page 40 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 June 30, 2013. We’ve also include same-store NOI data and the weighted average lease term of our portfolio as of June 30, 2013 and 2012. Property operating expenses increased primarily due to the NLS acquisition, plus increased use in occupancy in multi-tenanted properties with base year core structures.
In the second quarter of 2013, we recorded $1.4 million in impairments of properties, $12.8 million in gains on sale of properties and $13 million in net debt satisfaction charges, relating to mortgages repay price maturity offset by gains recognized on mortgages satisfied through properties being transferred by a foreclosure and deed in lieu.
On page 36 of the supplement, we have disclosed selective income statement data for our consolidated but non -wholly-owned properties, and our joint venture investments. We’ve also included net non-cash income and expense recognized in the six months ended June 30, 2013 on page 37 of the supplement.
For the six months ended June 30, 2013, our interest coverage was approximately 3.4 times and net debt to EBITDA was approximately 5.8 times. In 2011 and 2010, Lexington advanced money under a first mortgage loans secured by a property in Schaumburg, Illinois, leased to Career Education Corporation through December 2022 and those were interest at 15% and was scheduled to mature in January 2012, however the borrower defaulted. Lexington ceased recognizing interest income on the loan effective April 1, 2012 and has currently owed $26.2 million on the loan including accrued interest.
We have reserved $4.6 million against this [indiscernible] (13:39) from a GAAP standpoint. So our balance at June 30, 2013 was $21.6 million, and no earnings have been recognized since the first quarter of 2012. We have commenced foreclosure procedures and expect to gain control of the property that's underlying our loan later on this year. We may also be obligated upon foreclosure to fund a tenant improvement allowance of approximately $8.5 million. The lease with the tenant is a net lease and provides recurring annual base rent of approximately $4.2 million and annual GAAP rent of approximately $4.5 million.
Equity in earnings from joint ventures decreased by $10 million, primarily due to our acquisition of our partner's interest in NLS in the third quarter of 2012.
Turning to the balance sheet. We believe our balance sheet is strong and we continue to increase our financial flexibility capacity. We had $94.8 million of cash at quarter end, including cash classified as restricted. Restricted cash balances relate primarily to money held with lenders as escrow deposits on our mortgages.
At quarter end, we had about $1.8 billion of consolidated debt outstanding with a weighted average interest rate of 4.9%, all of which is at fixed rates. We have entered into LIBOR swaps in both the $255 million outstanding on our term loan which matures in 2019 and the $64 million outstanding on our term loan which matures on 2018. The current spread components on our 2019 term loan can range from 1.5% to 2.25% and our current spread is 1.75%. And on the 2018 term loan, the spreads can range from 1.1% to 2.1% and we're currently at 1.35%.
![]() | 5 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
During the quarter ended June 30, 2013, we satisfied $219.4 million in secured mortgage debt with a weighted average interest rate of 6.1%. We also issued $250 million 10-year unsecured bonds at a coupon of 4.25%. Our obtaining investment grade bond rating also allowed us to reduce the spread on our term loans by 35 to 50 basis points and our credit facility by 50 basis points and our credit facility by 60 basis points. Therefore, reducing our interest cost. The significant component of other assets and liabilities are included on page 37 of the supplement.
During the quarter ended June 30, 2013 we paid approximately $2.1 million in lease cost at approximately $13.5 million in tenant improvement. In our press release we have a reconciliation of GAAP net income attributable for Lexington shareholders to company FFO and company FFO to company FAD. For the remainder 2013, we project expected tenant improvement and lease costs to be approximately $20.7 million or $0.09 a share this would bring our total occupancy related expenditures to $53.7 million for the year.
We expect these expenditures to decline considerably next year due to the early extension of post 2013 lease maturities and occupancy days we had in 2013.
Starting on pages 28 through page 32 of the supplement, we disclosed the details of all consolidated mortgages maturing through 2017. We have also included on page 15 of the supplement the funding projections for our four current build-to-suit projects and one forward commitment.
Now, I'll turn the call back over to Will.
T. Wilson Eglin
Thanks, Pat. In summary, we had another great quarter. Occupancy has continued to be strong, and we had made good progress addressing leases expiring in 2014 and 2015. While the increase in interest rate in the second quarter suggests to us the transaction activity should temporarily moderate as buyers and sellers adjust to higher financing costs. Our acquisition pipeline continues to be promising and we believe at companies such as Lexington with access to multiple sources of capital and available capacity are well -positioned to act on opportunities as they arise.
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 with a bias towards reducing our suburban office exposure given improving pricing in this segment, capitalize on refinancing opportunities and finally invest and build -to-suit properties and other accretive investment opportunities.
Today, we affirmed guidance for 2013 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 comments that we have made on today's call and a diluted share count of roughly 228 million shares which includes 4.2 million shares underlying our 6% convertible guaranteed notes.
We believe our company remains well positioned with an attractive dividend yield and a conservative payout ratio and the opportunity to continue to execute strategies which improve our 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 are ready for you to conduct the question -and-answer portion of the call.
![]() | 6 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
QUESTION AND ANSWER SECTION
Operator: Thank you. [Operator Instructions] And we'll take our first question from Sheila McGrath with Evercore.
Sheila McGrath | Q |
Hi, yes. Good morning. Will, I was wondering if you could comment on cap rate trends but more specifically on the wide disparity of cap rates on the transactions that you closed this quarter. I think there was one transaction over 10 and another just over seven.
T. Wilson Eglin | A |
Yes. With respect to the cap rates in our transactions, it's typically a function of length of lease and credit and property type. So generally, what you see for longer leases is lower cap rates and for shorter leases on new construction higher cap rates. And that simply reflects that with construction costs fairly high, if you have a short lease, you need more rent to amortize your cost down to sensible residual exposure.
With respect to cap rates in general, the sector has absorbed in second quarter roughly a 100 basis point increase in the 10-year yield on treasuries. That created in our minds during the last 60 days or so a little bit of a slowdown in being able to make transactions work from a buyer and seller standpoint. We think that that process is coming to an end. We're more optimistic, I would say, about our acquisition pipeline this week compared to last week. Maybe it's meant that in some cases, cap rates have moved up 25 basis points or so but it largely depends on the transaction. I still think for very high quality projects, there haven't been that much of a move in cap rates at least in the auction market.
Sheila McGrath | Q |
Okay.
A
Most of what we're looking at is sort of in the 7 to 7.5 cap area but in some cases higher.
Sheila McGrath | Q |
Okay. And then if you could just give us an update, I know like last quarter, there was commentary about portfolios in the market and we've seen some trade. I'm just wondering your sense of other portfolio transactions on the horizon in your lease?
A
![]() | 7 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
Yes. There has been quite a bit of portfolio activity in the net lease sector this year, probably more than in any other year. So there are I think at least a couple of floating around right now. In our minds, it's better value for us to focus in the build-to-suit area, one of the things describing the portfolio activity in the market is that there is a fairly significant premium associated with portfolio trade. So we're more oriented towards the value that we can generate for shareholders in the build-to-suit market.
Sheila McGrath | Q |
Okay, thank you.
Operator: I will now go to David Shamis with Jefferies.
David Shamis | Q |
Great. Good morning, guys. You mentioned a few times that the pace of transactions being slower than you expected. Just wondering if we can drill down a little bit into that, is that really a result of less assets being placed in the market or pricing just being a little bit too competitive for some assets? And then lastly, are you seeing any differences between office, industrial and retail with respect to transaction volumes and pricing?
A
I would say that it's a process after interest rates spike as they have for buyers and sellers to rediscover the market where transaction is clear. I don't think that that diminishes that volume of transaction activity but we certainly had a couple of transactions in second quarter that have taken longer to put under contract, simply because right, everybody's financing costs have increased and like I said, buyers and sellers had, I guess, differing expectations.
So I view that as a temporary slowdown and as I said earlier, this week, we're sort of more optimistic about transaction volume over the balance of the year. I think we feel like we've got pretty good visibility on about $250 million of new projects. But I don't think in – it's still, with respect to whether it's office, industrial and retail, I would say it's not much changed compared to a quarter ago.
David Shamis | Q |
Great. Thanks. And then, just on the 2.5 million square feet that you leased subsequent to quarter end, what were the leasing spreads on that and where there any significant [ph] TIs (23:27)?
A
No. It's mainly industrial, so there's very, very limited [ph] TI (23:54) and on one of the leases, we actually had a pretty healthy increase in the rent so, that's positive. What we've said about our portfolios that are industrial rents have been pretty much at market or it had below leasing that one case but we still are in the process on office where we've been marking rents down to market.
![]() | 8 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
David Shamis | Q |
Okay. Fair enough. And then, Pat, can you give us an update on how many mortgages are pre-payable at this point for the 2014 and 2015 stuff that's come in due?
Patrick Carroll | A |
Well, anything in 2015 would be subject to yield maintenance penalties currently.
David Shamis | Q |
But everything is pretty payable, it's just with [indiscernible] (24:32)...
A
Yes. You're not locked up from paying, you just have to pay the yield maintenance. So, we pay up all the ones in 2014, we incur those pre-payments now, in 2015, one would be subject to pre-payment, a yield maintenance penalties. We currently monitor that.
David Shamis | Q |
So given more of those pre-payment penalties are, do you think it makes sense at this point to prepay those?
A
Not right now. No.
David Shamis | Q |
Okay. Great. Thanks a lot, guys.
Operator: We will now go to Craig Mailman with KeyBanc.
Craig Mailman | Q |
Hey, guys. Just want to follow up on the commentary on slower transaction. Have you guys tried to re-trade any one and maybe lost a couple of deals in the second quarter or on the offside dispositions, have you guys been re-traded and have a slow dispositions at all?
![]() | 9 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
No. I don't think we've lost a transaction due to re-trading. I think, my outlook for acquisition volume is not diminished. It's just is taking a little bit longer to put some transactions under contract. And on the disposition side, no, re-trading due to the move.
Craig Mailman | Q |
Okay. And then I just want to clarify, Will, on your prepared remarks you've talked about the $2.5 million subsequent to quarter end, and then I think you said something about another $2.5 million under negotiations. Did I hear that correctly?
T. Wilson Eglin | A |
Yes.
Craig Mailman | Q |
Okay. All right, perfect.
A
We're continuing to make steady progress on lease rollover. Obviously what we did in the last four months with the gigantic amount of leasing so that pace should be steady, but slower going forward of the next couple of quarters.
Craig Mailman | Q |
Okay. So, a lot of that additional $2.5 million be 14. Are you guys able to go out to 15 at all at this point or is it still kind of limiting?
T. Wilson Eglin | A |
Yes, we're working actively on some 15 rollover right now.
Craig Mailman | Q |
Okay. All right. And then just lastly on the JPMorgan, I saw you guys did a one year extension in South Carolina, but then it looks like – was the nonrenewal in South Carolina that seem building with JPMorgan?
T. Wilson Eglin | A |
Yes.
![]() | 10 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
Craig Mailman | Q |
So, what was...
T. Wilson Eglin | A |
The lease was scheduled to expire in October. They wanted to contract some space. We found this second time to take up a large portion of the space they want to contract. So they got that second tenant in. We allowed JPMorgan to contract this space a couple of months earlier.
Craig Mailman | Q |
Okay. Are you guys expecting that they just give back the rest of the space next October?
T. Wilson Eglin | A |
No, it's taken right now. They contract it effective – it's contracted as of June.
Craig Mailman | Q |
Okay. So all that's – they were just able to use kind of a tenant proportion of it.
T. Wilson Eglin | A |
We found the tenant proportion of the – we also gave back and part of it is still vacant. That's correct.
Craig Mailman | Q |
All right. Great. Thank you.
Operator: And we will now go to Anthony Paolone with JPMorgan.
Anthony Paolone | Q |
All right, thanks. Are you guys seeing some of the other larger net lease companies being competitive in your product types as some of those have moved outside of there more historical type products?
A
Yes, there are, I think there is more competition in build-to-suit so I think more active market with the economy continuing to grow. But yes, there's a lot of net lease companies in the market now and it's certainly is a deeper market on the competition side.
![]() | 11 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
Anthony Paolone | Q |
I mean, so if we look at like your build-to-suit starts with a new activity you announced I mean, it's just two deals but if we won that yield it's – I think 7.6% we came up with – how would that if compared to maybe a couple of years ago and it just seems like it's a little bit lower than sort of 8 to 9 range, your prior deals that you have entered into then. I'm just wondering if you go down a little bit in yield, get a little bit more in lease term or a little more credit quality like do you have like – at what point do you start to pick up just volume like get to do, double that volume or something if you wanted to?
A
Well, we're bidding a lot of transactions right now as I mentioned between sort of 7 and 7.5, if we were to go below 7 we can certainly pick up lots more volume. Two years ago it was probably 8.5% to 9% that reflects market conditions coming out of the financial crisis. But it also reflects the fact that cap rates have come down, the financing costs have come down a lot. Our financing costs have come down very quickly over the last few years. So there's very – there's still very healthy margin, Tony, compared to where we can finance, where we can originate build-to-suits.
But our approach to investing in this space is not just to measure accretion by the spread we can earn, but to also take into account residual value, and obviously, the accretion of any one of these transactions can't be known until residual value is understood. So we tend to be a little bit more conservative than others. I think that's really the driving force behind our volume. If we want it to be more aggressive about residual value underwriting, we could do a lot more business. But we still want to maintain our value where in investment style.
Anthony Paolone | Q |
Okay. And then, can you just maybe hit on a few of the larger expirations for the remainder of this year and to next or so, like, Honeywell, Progress, Siemens, some of those and how they might be shaping up?
A
Yes. With respect to this year, let me just get to the lease expiration sheet, I think our prospects for tenant retention at least for part of all of these buildings is fairly high, I would say. The Progress Energy building in Cary, North Carolina, is one that is going to be vacant. We do have some vacant space remaining on the AT&T services building in [ph] Narrowsburg (31:25) because AT&T stayed in that building for a substantial portion.
We do think that Northrop Grumman will stay for 100% occupancy in Pascagoula. Honeywell, we're in negotiations with right now on a three-year extension, but we're not certain about the outcome, but we think they do want to stay in the building for a few years. Next year, we do have some known vacancy coming, I think in Arlington, Texas, the Siemens Building. We feel pretty optimistic that we'll have most of that building leased to a new tenant prior to Siemens moving out.
The Draftfcb Building in Chicago, we think, we can sell for more than the mortgage balance. And then I guess the other sort of fairly sizeable no move out next year is space labs in Washington, and that one we have very high per square foot financing, which is non-recourse, so that's likely to go back to the lender. In Rochester, New York, another big rollover. We think that the tenant there want to stay in a portion of the space and we have, I think, an opportunity to lease a pretty good chunk of the balance to another tenant.
![]() | 12 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
Anthony Paolone | Q |
Okay. Thank you, very helpful.
Operator: And we will now go to John Guinee with Stifel.
John Guinee | Q |
I think Anthony Paolone asked a great question and so I have no questions. Thank you.
A
Well done, Johnny.
Operator: And we will now go to Todd Stender with Wells Fargo.
Todd Stender | Q |
Just to stay in that theme, you renewed the two Michelin leases already in the third quarter that don't expire until 2015. Can you just share what the leases were renewed at, just one of them was 1 million -plus square feet?
A
Yes. The rents were roughly flat with where they were before and the one in Moody, Alabama was one where we had a pretty decent increase in rental rate.
Todd Stender | Q |
Okay, thanks. And what are you marketing for sale right now, any details you can provide in what's currently marketed?
A
Well, we have some of our smaller retail facilities being marketed. We're marketing our multi -tenant property in Richmond, which just had Capital One in that space, that's on the market. So that's consistent with our strategy of trying to monetize multi-tenant assets after they've been leased up. And that building sort of has – sort of 67 % or so loan-to-value mortgage on it so that would also reduce our secured debt. And there's a few other transactions that we're marketing as well.
![]() | 13 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
Todd Stender | Q |
The Capital One stuff, what do you think the cap rates will go at and is it going to be aided by having an assumable mortgage on?
A
Well, since we're in sort of the best and final round of negotiating with bidders, we don't want to discuss pricing. But arguably since the mortgage on that building only has a couple of years to run, it's not adding – I don't think it's adding to the value of the building.
Todd Stender | Q |
Okay, thanks. Your average lease term is now getting close to eight years, if you just look at the announced build -to-suits that are expected to be completed over the next couple of quarters and then your planned dispositions, what do you think the net lease – what do you think the average lease term will look like call it 12 months from now?
A
Well, we'd certainly – I hope they have it over 8, 12 months from now but some of that – a fair portion of that would be derivative of how much new volume comes online.
Todd Stender | Q |
Okay, thank you.
Operator: And we will now go to Dan Donlan with Ladenburg Thalmann.
Dan Donlan | Q |
Thank you and good morning. Well, it looks like that the Gander Mountain stuff that you guys sold in the quarter, you also developed that as well in less than a year ago. Can we talk about why you decided to sell them?
A
Sure, I mean, sometimes when we go into build the suite, it's with the intention of seeing whether we can flip the project and make a gain. We like the company, Gander is doing very well, and our plan is to hold on to some Gander Mountain stores that we're building. But we felt like just to maintain the right portfolio allocation and exposure that seeing if we could develop some, and flip them into the market and generate a gain was a sensible course.
![]() | 14 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
Dan Donlan | Q |
Okay. And then the office leases, the GAAP rents it looks like they were down 2% or so.
A
2%, yes.
Dan Donlan | Q |
I mean, I thought you guys had guided to kind of maybe high single digits, low double digits, and why is this better than you guys expected? Do you think that maybe you were too pessimistic in the past?
A
Well no, I don't think we were too pessimistic I think, what was different about this quarter than many quarters over the last three to five years, is how much 10-year office leases we did. So we sort of – our expectation has been that most tenants would want to stay for five years and when you have 10 years of term you're getting a greater straight line effect from the escalations. So, I think that's probably the biggest difference in why the GAAP spread was as narrow as they were this quarter.
Dan Donlan | Q |
Well, I guess, just trying to get out is do you think this is a trend that we should expect or should we maybe continue to expect kind of high-single digit low-double digits on the...
A
I mean, our overall expectation really isn't materially different than it was a quarter ago. I think the results this quarter reflect the assets that we did renewals on and unfortunately it's hard to say there's a trend. Just because every asset is different and every quarter the composition of renewals is different as well.
We did more leasing in the last 120 days than we thought we would if you asked me six months ago. So we’ve now arguably done more leases and more lease renewals than we thought we would achieve in the course of the whole year. So from the standpoint of early renewals and addressing rollover and extending term we're doing quite well. But in suburban office we still, it's still in our mind, a slug into 2015 with respect to receding rents.
Dan Donlan | Q |
Okay. Understood. And then just going back to some of the other questions on the lease expirations. I don't know if you have this kind of detail but at the end of the quarter through 2015 and 18% of your GAAP rents expire. When you include the stuff that you've already closed on, closed the quarter, how much of that stuff affected 2013, 2014 and 2015? Is that number close to 16%, 15% or?
![]() | 15 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
A
Well, the lease that we extended subsequent to quarter end were 2015 and–two 2015 and one 2014 renewals. The 2014 we pushed out, I believe, four years and the 2015 we have pushed out, I believe, in 2016 and 2017. So, I mean, it flips and the rents were relatively flat with the exception of the, as Will said, the Moody's rent which is a 2014 lease. So, it will push it out a little bit but it will still be within – in certain cases, it's still within through 2017.
Dan Donlan | Q |
Okay. And just out of curiosity, how come you can extend it out for longer than a couple of years in some of these cases?
A
Well, the Moody's was four years and it just comes down to market and what the tenants willing to do.
Dan Donlan | Q |
Okay. And then, the CapEx you said $53.7 million for the year. That's up versus $42 million and that's just a function of basically what you just talked about, just a lot more than that.
A
In essence, it's pushing 2014 CapEx into [ph] TI (40:24) and leasing cost into 2013 because of the additional extensions we’ve gotten into.
Dan Donlan | Q |
Okay. And then, lastly, well, given your comments on kind of the timing of acquisitions and there being kind of a brief pause here. Your guidance didn't change, but did you feel like because of that, maybe we should be thinking more towards the lower end or do you still find it with the kind of the range that you've given thus far?
A
Well, we feel fine with the range we’ve given obviously, but there has been a little bit of a drag. But not anything that's, I don't know, overly meaningful, I guess.
Dan Donlan | Q |
Okay. All right. Thank you.
Operator: And we'll take our next question from Jamie Feldman with Bank of America Merrill Lynch.
![]() | 16 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
Jamie Feldman | Q |
Great. Thanks. I guess, first, thinking about some of the leasing activity in the quarter and after the quarter. Are you seeing any change just in some of the regions or kind of what's the pickup in leasing activity telling you about maybe how the economy is fairing in some of these markets over the past couple of quarters?
A
Well, we haven't had enough renewal activity in any one market, I think, to be able to draw any conclusion about specific markets. I definitely think that the economy is fine. It's not a fast growing economy but the fact that we could do so many 10-year renewals on office buildings compared to six months ago or a year ago or two years ago, I think, is heartening and does mean there our tenants in many cases have greater confidence and greater visibility on their need for our properties. So, I thought from that standpoint, it was a real positive.
Jamie Feldman | Q |
And then what kind of rents on [indiscernible] (42:21) are you getting?
A
We're usually getting 2% a year in most renewals. In the BofA lease we got 2.75%, but it's mainly a 2% escalator.
Jamie Feldman | Q |
Okay. And then going back to your comment before on your maintaining margins or lease margins that are coming down as much as cap rates, can you talk a little bit more about that, like how do you guys – what do you think is your current cost to capital versus where you can put money to work and what was it historically?
A
Well, I guess our 10-year financing is probably in the sort of 4.75 range today. I guess, historically, one question is how far back do you want to go. I mean, we've seen, I would say, the margin in sort of 2006, 2007 might have been 150 basis points versus in many cases, now start to 250 today which is still healthy. I've worked long enough to remember when leverage was negative earlier in my career. So it's still, I think a pretty healthy margin, you just have the big things that you've got to be careful about is using an expense of financing to pay too high price per foot. I think that's still the main governor on our acquisition activity.
Jamie Feldman | Q |
Okay. And I'm sorry if I miss it did you say what your current pipeline looks like now for both to build-to-suit and acquisitions?
![]() | 17 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
A
Well, we specified what's real in other words what's under contract and what's being funded and I'd say we've got pretty good visibility on adding another $250 million to the pipeline between now and year end.
Jamie Feldman | Q |
And that would be build-to-suit and acquisition?
A
That would be build-to-suit and acquisition but still predominantly build-to-suit.
Jamie Feldman | Q |
Okay. And then thinking about your same store, I think you were down 2.5% in the first half?
A
Yes.
Jamie Feldman | Q |
Based on some of the comments you made about move outs what do you guys think you end up for the full year or at least where do you think maybe year-end occupancy ends based on what you know is moving out?
A
I think when we look at projecting going out roughly 2.5 is a decline is where we expect and we would expect by year end occupancy to remain relatively flat as more it is today.
Jamie Feldman | Q |
Okay. All right. Great. Thank you.
A
Okay. Thanks.
Operator: And that concludes today's question-and-answer session. Mr. Eglin, I would like to turn the conference back to you for any additional or closing remarks.
![]() | 18 Copyright © 2001-2013 FactSet CallStreet, LLC |
Lexington Realty Trust (LXP) | ![]() |
Q2 2013 Earnings Call | 07-Aug-2013 |
T. Wilson Eglin
Well, again, thank you for joining us this morning. We're 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 the senior management with any questions. Thanks again.
Operator: Ladies and gentlemen, this concludes today's conference. We thank you for your participation.
Disclaimer
The information herein is based on sources we believe to be reliable but is not guaranteed by us and does not purport to be a complete or error-free statement or summary of the available data. As such, we do not warrant, endorse or guarantee the completeness, accuracy, integrity, or timeliness of the information. You must evaluate, and bear all risks associated with, the use of any information provided hereunder, including any reliance on the accuracy, completeness, safety or usefulness of such information. This information is not intended to be used as the primary basis of investment decisions. It should not be construed as advice designed to meet the particular investment needs of any investor. This report is published solely for information purposes, and is not to be construed as financial or other advice or as an offer to sell or the solicitation of an offer to buy any security in any state where such an offer or solicitation would be illegal. Any information expressed herein on this date is subject to change without notice. Any opinions or assertions contained in this information do not represent the opinions or beliefs of FactSet CallStreet, LLC. FactSet CallStreet, LLC, or one or more of its employees, including the writer of this report, may have a position in any of the securities discussed herein.
THE INFORMATION PROVIDED TO YOU HEREUNDER IS PROVIDED "AS IS," AND TO THE MAXIMUM EXTENT PERMITTED BY APPLICABLE LAW, FactSet CallStreet, LLC AND ITS LICENSORS, BUSINESS ASSOCIATES AND SUPPLIERS DISCLAIM ALL WARRANTIES WITH RESPECT TO THE SAME, EXPRESS, IMPLIED AND STATUTORY, INCLUDING WITHOUT LIMITATION ANY IMPLIED WARRANTIES OF MERCHANTABILITY, FITNESS FOR A PARTICULAR PURPOSE, ACCURACY, COMPLETENESS, AND NON-INFRINGEMENT. TO THE MAXIMUM EXTENT PERMITTED BY APPLICABLE LAW, NEITHER FACTSET CALLSTREET, LLC NOR ITS OFFICERS, MEMBERS, DIRECTORS, PARTNERS, AFFILIATES, BUSINESS ASSOCIATES, LICENSORS OR SUPPLIERS WILL BE LIABLE FOR ANY INDIRECT, INCIDENTAL, SPECIAL, CONSEQUENTIAL OR PUNITIVE DAMAGES, INCLUDING WITHOUT LIMITATION DAMAGES FOR LOST PROFITS OR REVENUES, GOODWILL, WORK STOPPAGE, SECURITY BREACHES, VIRUSES, COMPUTER FAILURE OR MALFUNCTION, USE, DATA OR OTHER INTANGIBLE LOSSES OR COMMERCIAL DAMAGES, EVEN IF ANY OF SUCH PARTIES IS ADVISED OF THE POSSIBILITY OF SUCH LOSSES, ARISING UNDER OR IN CONNECTION WITH THE INFORMATION PROVIDED HEREIN OR ANY OTHER SUBJECT MATTER HEREOF.
The contents and appearance of this report are Copyrighted FactSet CallStreet, LLC 2013 CallStreet and FactSet CallStreet, LLC are trademarks and service marks of FactSet CallStreet, LLC. All other trademarks mentioned are trademarks of their respective companies. All rights reserved.
![]() | 19 Copyright © 2001-2013 FactSet CallStreet, LLC |
2,73!,O\`GEY&+SS,!&OM/Q$'*9/R7X/QC>2I=U"^Y)ZJWK2?E-[=
MYWNE\4F_S5L%>V7)K=/2U5J>F9_:+1`BL6:K=>NE:FIZ).V,)'))&(CI-P_9BV.42
MJ?43#V"`@;P/V>BJ0MRCI.NZKLG0.6QA(]J&'6*D5A&0+-L7CBWO;11F=TD7
ML:Q;K'`L=$)R:3;R43F,JFJ)_;X`/1$P"UE@6Z#UTXF(I!K&O21L@Z6DF*39
MC(J&1328/5SN`3:OE%'*12HG$J@F4*'CR8/)%&;)K.84R:AJW<=#H]2L5C.1
M.O0%FMM?@9N=444^B0D1%2DBU?2!S+?B`"1#>3_BA]OV>B+ 0>)G'T0[-NP
M:TY$.SMV[-8E=&YZ)-=2DWG#J;4%[7(+]1/3,_N);O:ZST%RY''/EF`]6[\0
M*WRW_FD?Z%+^K#67#RKT+)]7[K=20.3,N8VPW`(VG*5S@J-7'$DWB$)BP.A9
ML59-VDNLV8E6[AP](62;*&*7;M`@ZB"TU5?1T,H3JR8V7*<8`FZ/`FR:\P>,
MKVERV1&F;:`O1X*<85F8M" 3Y<-8QC[%\"C%#335H(@&_F/3_A#T@_
MG._MYON!MY=-%ZV?\`KCEW^A&H9'XSIMJ!LBS9/C-BZH'I1Y7A^*^1\!*91Q
M^M8+MEVD9$9SQ(ZQ!#,HVJPSF,=1[E$4?3CO7:BX&3,0!(`!^,.D%A([OJVG
MR]-P:5.E=(ZI;,#B#"`:X&P:?2BN6(^E)E;'&(>3..I#*6/Y.1SE2:E5H209
M1UB19PCFNVQ*P.',JFN@"RS=PV3%,@([F`X]O9VZ`!8X1D#$\.PVOHY\^0YU
M7*:UNR"(%KHVQ'`;$8$Z4N5L0USD3"2N4*!++YFPE*XMAW$='6%%&'DI"9C9
M(LI)E=(@HJQ328F*)4@%03W-``MV$9#K\+9B$DSV.95RBUIAZL2+/(5CBK
MTI R5-VG-A;`@V`Z4N/VB-XZC^D]GU=HNJU=DM?,/&RJC=VS7)FFBJHO63A$
MQ56[QHLF51(Y3`8AR@("`AK?3>]"[6J`>BAIC]J2G0GZIR'/3`Q\799FFX /Z.0TZ*O:7;C*F0IG*EXD+=99"U
M2 WLT1CAA*2\Q$UNPVJ7MB4,]L$H]FYLT8]G%G
>4D@E*3,BLY53,L<@*J")0*`[:*``!`6!;(Z*5__9
`
end
Y),02)8@(1.@(`T,`K1RU4TE?9;5FO%^/7:TW+!FLC-
MGL]MCJ660R=U:TO+G&(A$D&(T")P="P-([3RWM:S1CEQD.YYI'Q*L\DU5D0H
MUD;032KVV)4*B0RA']8F(ORH@0!7.Q
@:#:=1M)5I![(??KI SF/T7*Y_P#GDOL\CF%?7U%?
MUK8:^J=Q_P#HVZT*K9[_`#]+]/I]075RJ\,/3T]3V3O:+H+E
P.WM'8/Q3=HAOO[GN;:0*&Q
M]K\%GEMH^)`0%,]WR]GEW'?8!*8!';R[!MN.D"NRMJR-L.0_8L]\NX!
MV]O8&Y3!Y/W-1!"0#`WE<4'X:4F&[[>*#T\,[2]&N%EITLAR9Q:V0DZU,
MOH9^BWDJDZ^$$$W3%9%8B+[T9/SI0'8_<+N`[:+?A5=48?DBIFTTQ\J;+K6A
MQ88&!:^SDC!+#CAGW.(=NEZG+GQ=\+W4(]4.,/:4VU`O6W
M+WR7'.S2>>5GA/VT/G8`AO\`_2#9OI7`:E;,L.A0XS8(BB>;OXFKCTURE#DV
M?\4.W"6<#W<>2WO>]HM>0I3&XV6$`[5#/!L'^`6^6'(D+T^BE#F7QLV``_
MXA,1\@?^ZI,-`N-R1)'_`"JB>+^F.@:&E772_DA]X/P:+U2;#`+.BA&B(T1&
MB(T1&B(T10#==3]!\;/CW)7R;5=%U!WK74'6NYH4;\?]F#8_KIU[V62&@N7Q
M%-^GS_J1YBZ.//@DZ@/_`-TX\^TA?19X/NUB_L4VLKHXH^'?J#>H6F>T)MK"
M9[L\BC+WR;&.QR^>DET^_&IQQ]82?R',ZJR?>!5,H[S477CSIY>!OCMLOQ+R
M;^C-QU=TKF,J[WNY:S4](+II>-?#7\>^>S^SZ@*CDG>BE]A^IR9OC9XKL+?6
M`I/TZ::DWKBL'WEIOJ+?Q"G!RI]H'<_K<*^U5#32KF);[?W+^8U)_G;XPN37
MK6M'X$-"JV<-YJ_K_.$Y74K\2)/49A#V&'IZ>I[)WM%T%RN9C^2X)U$SGKMSWX#N!
MGQYR,^F$?H;E7QW<[!N6?SEP/]F`A]=53V4K::?`MIW%_NK>8OFI'V;^>_K/
MX@^B
D.\25.0.MIBO&E(D
MLA6OA5U)(>J1D5\-+STOQ4>Q<"2-%$K@CYU.+VPT
:,'8OS%CW*MB
MQ?$T*3K2=O-CNQL;/&,W;6*")BWKM1]'$*F=[Z0DW$PJE()REUH>YKG18(!;
MS)<_UW&/DU)W^KWTG^1G5%L&+63#,>'L/X]PPYN3RII.("[6BV6)Y=6M>1=O
M+$9%6)BH@\8$`4J"347'>!4QC'`0`H;),ULD&$8NO2;)=,A=`&*7COCKUPCX
MD_PC9\QN#S;_`.#2TDN24L!9-0OJ+'X*^!C3")/G6XK*=A(Q'O%7]$\WYXH'
M!,!UK_TOXO(MG^K_``^5;,
*7*#`%:2^#,?1/)^LY5JM_ID"D(`SB&MAH'SA5<1;)``31;.'#I%L0
MH$0*FF`$#(N8\[3X@\2U-8^6-EABWC3H6OIG9HYH9'H-\ZFF:Z1DG'6+)TEI
MH_$7C[6+#3L!*6E(H)M[#D:Q6Z4?7W)CIL@)DDVZY6+4J1SD[G<5534Q#]@Q
M8LMC:,7W\&A?=U2NGKR.ZAV+T>-%4RSA#"?'9E8*;:4BEQ_;K#D-^\J,:Y08
MP*Y6EAA:E$UMD_=>=0(U1\[W$4BB)0*(&EDQS';8M/&IF2Q,;LFP+;?@WAWE
M#Q\Q#2\(Y[R!A_*$#BJ@U>A42ZT&M7&KVZ8CJNU"*8JW>/G9F7@S.$(5LW1!
M1B9,53IB
[`V9,Y>;._DQ.Y0!VTC&R16Z9BM6Z+=--!--,H%U,2;U$!P)'\:.'^&^
M(["Z0>#V]KKM6OEVL.1)FGR5OFK#5F5PMC\TG8I>N1$NNY2K7PJ[$#*MV0HM
M1VW!(#;CJ#;>I%E@N2BY.<9\6\NL06/!.:VD],8ON"D:-KKL'9)2KC8&T3)-
M9AC'R,E"JMI,6"4LP0<"FFLGWSHE[PB4!*,@D&+;"L7-#QLFY)[#7$S'V$[,
MQM$!<\V6YW#4Y6AUIAE+,EZR3"52MN'$.NY;5N)M,H^:QKMR$"T3.Z`#.101
M!/O]P1`1CI1LO8MM6T6H@%DM5\0<18-R]F7.%!6O+>_<@IB-G\O.IFZR\W
M$6^9A&*L7`R"T&_.I'1J\'%K&;-O0B-BE1V*8#[!J8DWJ``(D"TK:C4*5JWG
MOB!B'DA=\,Y"R4:YGL_'VVFON(W=;N,M6D*G=3MC,3V8C.,.FVE)$T>H9OW7
MA7#?S)S%\WVB(R'.%@)`*@M:Z$0#!;/HI^9121\XHKYI,B?G5C=]93N%`OG%
M3[%[ZA]MS#L&XCJ%*[=$6![0$/>T1:K0?#O$%=Y/6OE_%FNJ&<+Q4HJ@6N<-
M=)A6$F:-!+@\A:HM553&@D8F)?!Y]'S2)%P5$3&4-WC;E&RT':`&TMJM+[U*
MUK8[18&TPHAQ=30D^"4`L%8#@619QWR!
MP]%M_O<$W*Z7(W[8<>D7I%NCL`:'>N'PFM9LSX=96IF;&UN*`21RLJ0FOWH1
MQ6I/^63%A.+P#)V?4"7DL0',_$_;'Y/U?P99?G?T7?O]\IZAWI_I!_7?D_P]
7]?Z_V^1^@?QWY+MZWJ?8_.]_RN@__]D_
`
end